{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["DATA","Imports","All Gas","Comparison","Imports Plan Difference Gas","Financial Adjustments"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":9,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"DATA","index":0,"n_rows":149,"n_cols":56,"rows_kept":149,"cut":false,"hidden":false,"merged":[[0,2,0,4]]}
[null,"Dev.","Scenario",null,null,"Line Item",2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
["Data Source","Plan","Econ","Rev","Cap","A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z"]
[11.4,"All Gas","REF","REF","REF","Development Plan","All Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Gas","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","Development Plan Scenario","Economics:REF Rev:REF Cap:REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economics:REF Rev:REF Cap:REF","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","ELECTRIC OPERATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","PROJECTED OPERATING STATEMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","In Millions of Dollars",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","For the year ended March 31",2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
[11.4,"All Gas","REF","REF","REF","REVENUES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","General Consumers Revenue at approved rates",1331,1361,1374,1390,1404,1424,1447,1462,1485,1506,1529,1552,1575,1598,1621,1644,1669,1693,1717,1741,1765,1790,1814,1838,1862,1886,1910,1935,1959,1983,2007,2031,2056,2080,2104,2128,2128,2128,2128,2128,2128,2128,2128,2128,2128,2128,2128,2128,2128,2128]
[11.4,"All Gas","REF","REF","REF","Additional General Consumers Revenue",0,48,97,149,204,263,325,390,461,535,614,698,787,880,979,1083,1194,1311,1434,1564,999,1054,1223,1281,1309,1471,1551,1597,1779,1895,2039,2085,2257,2409,2540,2620,2628,2675,2804,2875,2963,3096,3158,3236,3308,3350,3440,3525,3614,3754]
[11.4,"All Gas","REF","REF","REF","Extraprovincial",357,344,335,374,391,418,403,401,447,457,451,442,440,359,343,328,312,297,320,349,327,305,291,280,282,298,280,277,298,287,283,290,310,300,295,284,304,309,315,321,326,332,338,344,351,357,363,370,377,383]
[11.4,"All Gas","REF","REF","REF","Other",14,15,15,15,15,16,16,16,17,17,17,18,18,18,19,19,19,20,20,21,21,21,22,22,23,23,24,24,24,25,25,26,26,27,27,28,29,29,30,30,31,31,32,33,33,34,35,35,36,37]
[11.4,"All Gas","REF","REF","REF","Total Revenue",1702,1768,1821,1928,2014,2120,2192,2270,2409,2516,2611,2709,2820,2856,2961,3074,3194,3321,3491,3674,3113,3170,3349,3421,3476,3679,3765,3833,4061,4191,4355,4432,4648,4816,4966,5060,5088,5142,5277,5354,5448,5588,5657,5741,5820,5869,5966,6058,6154,6302]
[11.4,"All Gas","REF","REF","REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","Operating and Administrative",455,471,546,559,570,593,605,616,628,641,660,675,690,708,721,737,761,776,792,825,844,867,894,916,936,973,997,1020,1060,1087,1114,1141,1185,1216,1247,1281,1311,1343,1376,1410,1432,1467,1489,1512,1535,1558,1582,1606,1631,1656]
[11.4,"All Gas","REF","REF","REF","Finance Expense",451,440,536,589,658,737,857,849,849,836,844,859,857,866,843,827,811,789,815,802,779,789,857,863,867,902,905,903,967,975,975,975,1021,1022,1044,1022,1019,1001,989,977,998,996,978,976,961,937,933,918,908,942]
[11.4,"All Gas","REF","REF","REF","Depreciation and Amortization",399,430,439,479,488,509,544,541,537,547,558,559,564,581,590,590,598,608,635,663,598,582,615,621,627,682,690,696,733,747,813,823,859,905,922,940,964,979,1065,1090,1113,1191,1226,1262,1306,1326,1369,1417,1461,1519]
[11.4,"All Gas","REF","REF","REF","Water Rentals and Assessments",117,116,112,112,112,113,112,112,114,114,113,113,113,114,115,115,114,114,118,117,116,116,116,117,119,118,118,120,119,118,119,121,120,120,120,121,125,127,129,131,134,136,139,141,144,146,149,151,154,157]
[11.4,"All Gas","REF","REF","REF","Fuel and Power Purchased",143,166,167,178,191,197,206,209,218,233,257,278,296,277,286,307,339,362,357,421,454,488,527,554,568,636,678,706,787,861,921,949,1033,1119,1194,1259,1233,1256,1278,1301,1325,1348,1373,1397,1423,1448,1474,1501,1528,1555]
[11.4,"All Gas","REF","REF","REF","Capital and Other Taxes",87,95,99,104,108,110,110,110,111,113,114,116,118,119,121,123,128,132,135,137,139,142,145,149,152,155,159,163,165,169,174,178,180,183,185,187,188,190,192,195,197,200,202,204,206,208,211,215,218,219]
[11.4,"All Gas","REF","REF","REF","Corporate Allocation",9,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,7,7,7,7,7,7,7,7,7,7,7,7,7,7,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[11.4,"All Gas","REF","REF","REF","Total Expenses",1662,1728,1907,2030,2135,2267,2442,2445,2465,2491,2555,2608,2646,2674,2685,2707,2759,2788,2859,2970,2938,2991,3161,3226,3274,3472,3553,3615,3839,3965,4122,4192,4404,4569,4718,4816,4845,4901,5035,5111,5204,5343,5412,5497,5578,5629,5724,5814,5905,6053]
[11.4,"All Gas","REF","REF","REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","Non-Controlling Interest",-14,-24,-22,-17,-14,-13,-10,-5,-2,1,2,5,6,9,1,2,3,5,7,9,11,12,13,15,17,18,20,22,24,25,27,29,32,33,35,36,37,38,38,39,40,40,41,43,44,46,47,49,51,53]
[11.4,"All Gas","REF","REF","REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","Net Income",54,65,-65,-85,-106,-134,-241,-170,-54,24,54,96,167,173,275,365,432,527,625,695,164,167,175,180,185,188,192,196,198,201,205,211,213,213,213,208,207,203,204,204,205,205,203,201,198,195,194,195,199,196]
[11.4,"All Gas","REF","REF","REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","Additional General Consumers Revenue Percent Increase",0,3.5000000000000003E-2,3.4299999999999997E-2,3.4299999999999997E-2,3.4299999999999997E-2,3.4299999999999997E-2,3.4299999999999997E-2,3.4299999999999997E-2,3.4299999999999997E-2,3.4299999999999997E-2,3.4299999999999997E-2,3.4299999999999997E-2,3.4299999999999997E-2,3.4299999999999997E-2,3.4299999999999997E-2,3.4299999999999997E-2,3.4299999999999997E-2,3.4299999999999997E-2,3.4299999999999997E-2,3.4299999999999997E-2,-0.17510000000000001,1.46E-2,5.3900000000000003E-2,1.35E-2,3.3999999999999998E-3,4.53E-2,1.77E-2,7.6E-3,4.5499999999999999E-2,2.4899999999999999E-2,3.0800000000000001E-2,5.1000000000000004E-3,3.5299999999999998E-2,2.8799999999999999E-2,2.2599999999999999E-2,1.0800000000000001E-2,1.6999999999999999E-3,9.9000000000000008E-3,2.69E-2,1.43E-2,1.7600000000000001E-2,2.6200000000000001E-2,1.1900000000000001E-2,1.46E-2,1.35E-2,7.7999999999999996E-3,1.6199999999999999E-2,1.5299999999999999E-2,1.5800000000000002E-2,2.4299999999999999E-2]
[11.4,"All Gas","REF","REF","REF","Cumulative General Consumers Revenue Percent Increase",0,3.5000000000000003E-2,7.0499999999999993E-2,0.1072,0.14510000000000001,0.18440000000000001,0.22489999999999999,0.26690000000000003,0.31030000000000002,0.3553,0.4017,0.44969999999999999,0.49940000000000001,0.55079999999999996,0.60399999999999998,0.65890000000000004,0.71579999999999999,0.77459999999999996,0.83540000000000003,0.89829999999999999,0.56589999999999996,0.58879999999999999,0.6744,0.69710000000000005,0.70289999999999997,0.78010000000000002,0.81159999999999999,0.82530000000000003,0.9083,0.95579999999999998,1.016,1.0263,1.0978000000000001,1.1583000000000001,1.2071000000000001,1.2309000000000001,1.2347999999999999,1.2569999999999999,1.3178000000000001,1.3509,1.3922000000000001,1.4550000000000001,1.4841,1.5204,1.5545,1.5744,1.6162000000000001,1.6561999999999999,1.6980999999999999,1.7638]
[11.4,"All Gas","REF","REF","REF","Debt Ratio",76,78,84,86,87,88,90,91,91,92,91,91,90,89,87,85,84,81,78,75,74,74,74,73,73,73,72,72,72,71,71,71,70,70,69,68,67,66,66,65,64,64,63,62,61,60,60,60,59,58]
[11.4,"All Gas","REF","REF","REF","Interest Coverage Ratio",1.0900000000000001,1.1100000000000001,0.9,0.89,0.87,0.84,0.72,0.8,0.94,1.03,1.06,1.1100000000000001,1.19,1.19,1.31,1.42,1.49,1.59,1.71,1.83,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[11.4,"All Gas","REF","REF","REF","Capital Coverage Ratio",1.0900000000000001,0.9,0.67,0.76,0.96,1.04,0.76,1.1200000000000001,1.23,1.33,1.25,1.32,1.48,1.61,2.04,1.96,1.95,2.02,2.12,2.67,1.34,1.1599999999999999,1.1399999999999999,1.1100000000000001,1.08,1.1000000000000001,1.07,1.02,1,1.01,1.0900000000000001,1.1599999999999999,1.1499999999999999,1.04,1.27,1.28,1.3,1.32,1.28,1.3,1.3,1.35,1.35,1.35,1.36,1.36,1.36,1.37,1.38,1.4]
[11.4,"All Gas","REF","REF","REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","Development Plan","All Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Gas","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","Development Plan Scenario","Economics:REF Rev:REF Cap:REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economics:REF Rev:REF Cap:REF","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","ELECTRIC OPERATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","PROJECTED BALANCE SHEET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","In Millions of Dollars",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","For the year ended March 31",2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
[11.4,"All Gas","REF","REF","REF","ASSETS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","Plant in Service",15374,16436,18685,19839,20398,23980,24407,24800,25342,25938,26692,27257,28038,28877,29539,30026,31028,31581,33575,35016,35698,37132,37949,38489,39811,41216,41819,42813,44358,46695,47370,48166,50790,52041,52713,53909,54609,57300,58533,59902,61666,63072,64431,66237,67595,68957,70797,72342,73784,76630]
[11.4,"All Gas","REF","REF","REF","Accumulated Depreciation",5173,5536,5922,6377,6853,7357,7897,8434,8968,9515,10075,10637,11205,11790,12384,12978,13581,14194,14833,15501,16104,16691,17311,17937,18569,19255,19951,20653,21392,22144,22963,23792,24657,25568,26497,27444,28415,29401,30474,31572,32679,33865,35087,36344,37647,38970,40337,41751,43211,44729]
[11.4,"All Gas","REF","REF","REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","Net Plant in Service",10201,10900,12763,13462,13545,16623,16510,16366,16374,16423,16617,16620,16833,17087,17156,17048,17447,17388,18742,19515,19594,20441,20638,20552,21243,21960,21869,22160,22966,24551,24407,24374,26133,26473,26216,26465,26195,27899,28059,28330,28987,29207,29345,29892,29948,29988,30461,30591,30573,31901]
[11.4,"All Gas","REF","REF","REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","Construction in Progress",2106,2867,2331,2516,3042,167,219,243,286,406,293,459,548,408,509,979,1282,2038,1167,545,752,376,633,1307,1070,877,1646,1899,1489,553,1425,2043,566,662,1239,1212,1651,134,297,439,19,178,407,25,196,442,395,954,1256,-89]
[11.4,"All Gas","REF","REF","REF","Current and Other Assets",1869,1735,1386,1570,1767,2006,1784,1843,1829,1450,1470,1662,1798,1741,1847,1964,2146,1983,1590,2133,1792,1676,1469,1526,1382,1221,1236,1125,1076,1001,928,989,1101,796,893,989,431,143,137,128,79,-328,-660,-785,-1172,-1241,-1451,-1644,-1905,-1883]
[11.4,"All Gas","REF","REF","REF","Goodwill and Intangible Assets",180,165,150,134,123,113,105,98,92,88,85,83,82,82,81,80,79,78,77,76,76,75,74,73,72,71,71,70,69,68,67,66,66,65,64,63,62,61,61,60,59,58,57,57,56,55,54,53,53,52]
[11.4,"All Gas","REF","REF","REF","Regulated Assets",231,225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11.4,"All Gas","REF","REF","REF","Total Assets",14587,15891,16630,17682,18477,18910,18618,18550,18580,18366,18465,18824,19262,19318,19592,20071,20953,21488,21577,22270,22214,22568,22814,23458,23767,24129,24820,25254,25599,26173,26826,27472,27866,27996,28412,28729,28339,28237,28554,28957,29144,29115,29149,29189,29027,29244,29459,29955,29976,29981]
[11.4,"All Gas","REF","REF","REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","LIABILITIES AND EQUITY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","Long Term Debt",9289,11260,12419,13704,14404,14777,15272,15038,15161,15312,15914,16116,15870,16272,16274,16214,16565,16068,16258,16031,13805,14793,14320,15321,14973,15775,16677,16629,16779,17278,18227,18825,18824,19022,19220,18819,18292,18090,18490,18639,16239,17038,15838,16637,15629,16029,16503,16702,16302,16252]
[11.4,"All Gas","REF","REF","REF","Current and Other Liabilities",2231,1502,1845,1752,1997,2213,1680,2028,2005,1638,1089,1142,1652,1125,1114,1279,1370,1866,1132,1349,3346,2535,3070,2521,2982,2345,1932,2207,2193,2056,1544,1368,1539,1247,1240,1740,1659,1545,1248,1286,3647,2590,3599,2617,3242,2842,2366,2444,2644,2481]
[11.4,"All Gas","REF","REF","REF","Contributions in Aid of Construction",325,334,339,344,348,358,364,371,378,385,392,400,407,415,422,430,438,446,455,463,472,482,492,502,512,522,533,543,554,565,577,588,600,611,622,634,645,656,666,677,700,722,745,768,791,813,836,859,881,904]
[11.4,"All Gas","REF","REF","REF","Retained Earnings",2443,2508,2186,2101,1995,1860,1620,1449,1396,1420,1474,1570,1737,1910,2186,2550,2983,3510,4136,4831,4995,5162,5337,5518,5703,5891,6083,6279,6477,6677,6883,7093,7306,7519,7732,7940,8147,8350,8554,8758,8962,9167,9371,9571,9769,9964,10158,10354,10552,10748]
[11.4,"All Gas","REF","REF","REF","Accumulated Other Comprehensive Income",299,287,-159,-219,-267,-298,-317,-337,-360,-388,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404,-404]
[11.4,"All Gas","REF","REF","REF","Total Liabilities and Equity",14587,15891,16630,17682,18477,18910,18618,18550,18580,18366,18465,18824,19262,19318,19592,20071,20953,21488,21577,22270,22214,22568,22814,23458,23767,24129,24820,25254,25599,26173,26826,27472,27866,27996,28412,28729,28339,28237,28554,28957,29144,29115,29149,29189,29027,29244,29459,29955,29976,29981]
[11.4,"All Gas","REF","REF","REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","Development Plan","All Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Gas","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","Development Plan Scenario","Economics:REF Rev:REF Cap:REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economics:REF Rev:REF Cap:REF","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","ELECTRIC OPERATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","PROJECTED CASH FLOW STATEMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","In Millions of Dollars",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","For the year ended March 31",2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
[11.4,"All Gas","REF","REF","REF","OPERATING ACTIVITIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","Cash Receipts from Customers",1692,1768,1821,1928,2014,2120,2192,2270,2409,2516,2611,2709,2820,2856,2961,3074,3194,3321,3491,3674,3113,3170,3349,3421,3476,3679,3765,3833,4061,4191,4355,4432,4648,4816,4966,5060,5088,5142,5277,5354,5448,5588,5657,5741,5820,5869,5966,6058,6154,6302]
[11.4,"All Gas","REF","REF","REF","Cash Paid to Suppliers and Employees",-782,-822,-898,-926,-952,-981,-1000,-1011,-1033,-1060,-1102,-1138,-1170,-1169,-1191,-1227,-1283,-1322,-1336,-1429,-1480,-1532,-1597,-1645,-1679,-1782,-1845,-1897,-2013,-2111,-2196,-2248,-2370,-2481,-2582,-2674,-2674,-2722,-2771,-2822,-2874,-2924,-2975,-3027,-3079,-3133,-3189,-3247,-3304,-3360]
[11.4,"All Gas","REF","REF","REF","Interest Paid",-465,-473,-562,-626,-694,-804,-924,-905,-912,-900,-886,-883,-883,-901,-881,-874,-864,-844,-874,-833,-820,-824,-896,-899,-909,-941,-943,-945,-1007,-1020,-1020,-1022,-1078,-1089,-1104,-1092,-1094,-1066,-1043,-1040,-1071,-1065,-1043,-1042,-1025,-987,-999,-976,-962,-1002]
[11.4,"All Gas","REF","REF","REF","Interest Received",28,17,24,26,31,39,41,37,35,33,16,14,20,22,25,33,41,41,44,17,25,24,25,20,29,25,23,28,26,28,30,31,40,42,42,54,49,43,39,48,56,49,45,43,42,40,49,47,42,48]
[11.4,"All Gas","REF","REF","REF","Cash from Operating Activities",474,489,385,402,399,374,309,390,499,588,639,702,786,807,914,1006,1089,1196,1325,1429,838,837,881,897,917,981,1000,1019,1067,1088,1168,1193,1240,1287,1323,1348,1370,1398,1501,1539,1559,1649,1683,1716,1758,1790,1827,1882,1931,1988]
[11.4,"All Gas","REF","REF","REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","FINANCING ACTIVITIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","Proceeds from Long Term Debt",836,2170,1360,1590,1180,1180,790,390,790,590,560,190,190,390,-10,-10,590,160,190,-10,-40,2340,1320,2380,1320,1940,1580,950,1180,1380,1130,770,380,180,170,180,-20,-60,380,180,-50,2130,1110,2180,910,1940,1570,1350,980,1190]
[11.4,"All Gas","REF","REF","REF","Sinking Fund Withdrawals",129,393,102,26,0,7,416,156,260,676,156,0,0,310,0,0,60,250,700,13,230,0,302,148,200,285,100,227,167,168,171,50,0,400,0,0,600,266,0,0,50,400,400,0,400,7,200,125,200,0]
[11.4,"All Gas","REF","REF","REF","Retirement of Long Term Debt",-119,-808,-176,-312,-347,-530,-829,-306,-635,-679,-432,0,0,-450,0,0,-60,-220,-700,-13,-200,-2179,-1344,-1865,-1330,-1700,-1190,-660,-1040,-1040,-840,-240,-190,-390,10,10,-590,-485,-190,10,-10,-2340,-1320,-2380,-1320,-1947,-1580,-1075,-1180,-1380]
[11.4,"All Gas","REF","REF","REF","Other Financing Activities",-42,-7,-20,-19,-17,-13,-25,-14,-57,-9,3,4,4,3,4,5,7,8,9,-10,-10,-10,-10,-10,-8,-8,-8,-9,-9,-9,-10,-35,-16,-17,-21,-17,-17,-17,-17,-18,-18,-18,-19,-19,-20,-20,-21,-21,-22,-36]
[11.4,"All Gas","REF","REF","REF","Cash from Financing Activities",804,1748,1266,1285,816,643,353,226,358,578,287,194,194,253,-6,-5,597,198,199,-20,-20,151,268,652,182,517,482,508,297,498,452,545,174,173,159,173,-27,-296,173,172,-28,172,171,-219,-30,-20,169,379,-22,-226]
[11.4,"All Gas","REF","REF","REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","INVESTING ACTIVITIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","Property Plant and Equipment net of contributions",-1379,-1914,-1752,-1340,-1078,-692,-463,-401,-569,-699,-625,-712,-852,-681,-744,-937,-1285,-1290,-1102,-798,-868,-1037,-1052,-1191,-1064,-1188,-1349,-1223,-1110,-1377,-1521,-1388,-1121,-1321,-1222,-1143,-1113,-1148,-1369,-1485,-1315,-1534,-1558,-1393,-1496,-1576,-1760,-2069,-1709,-1466]
[11.4,"All Gas","REF","REF","REF","Sinking Fund Payment",-107,-208,-124,-188,-157,-227,-189,-215,-248,-299,-172,-166,-176,-185,-178,-185,-194,-203,-202,-176,-182,-178,-188,-184,-189,-190,-188,-196,-197,-200,-205,-210,-221,-232,-224,-193,-203,-181,-174,-182,-191,-196,-185,-173,-179,-166,-172,-171,-176,-173]
[11.4,"All Gas","REF","REF","REF","Other Investing Activities",-17,-16,-21,-20,-32,-42,-28,-28,-33,-38,-29,-32,-25,-25,-28,-26,-26,-26,-26,-26,-27,-27,-27,-27,-27,-28,-28,-28,-28,-28,-29,-29,-29,-29,-30,-30,-30,-30,-31,-30,-15,-15,-14,-14,-13,-36,-37,-37,-38,-38]
[11.4,"All Gas","REF","REF","REF","Cash from Investing Activities",-1503,-2138,-1897,-1547,-1267,-960,-680,-645,-849,-1036,-825,-911,-1053,-891,-950,-1148,-1505,-1520,-1331,-1000,-1077,-1242,-1267,-1402,-1280,-1406,-1565,-1448,-1335,-1605,-1754,-1627,-1371,-1582,-1476,-1366,-1346,-1360,-1574,-1697,-1521,-1744,-1757,-1579,-1688,-1779,-1969,-2278,-1923,-1677]
[11.4,"All Gas","REF","REF","REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF","Net Increase (Decrease) in Cash",-225,100,-246,140,-52,57,-18,-28,7,129,101,-15,-73,169,-42,-147,181,-126,193,409,-259,-253,-117,147,-182,92,-83,79,29,-19,-134,110,43,-122,6,155,-3,-258,100,14,11,76,98,-83,40,-9,27,-17,-14,84]
[11.4,"All Gas","REF","REF","REF","Cash at Beginning of Year",43,-182,-83,-329,-189,-241,-184,-203,-230,-223,-94,6,-8,-81,88,46,-101,80,-46,147,556,298,45,-73,74,-107,-15,-98,-20,9,-10,-144,-33,9,-112,-106,49,46,-212,-112,-97,-87,-11,87,4,44,35,61,44,30]
[11.4,"All Gas","REF","REF","REF","Cash at End of Year",-182,-83,-329,-189,-241,-184,-203,-230,-223,-94,6,-8,-81,88,46,-101,80,-46,147,556,298,45,-73,74,-107,-15,-98,-20,9,-10,-144,-33,9,-112,-106,49,46,-212,-112,-97,-87,-11,87,4,44,35,61,44,30,115]
[11.4,"All Gas","REF","REF","REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[11.4,"All Gas","REF","REF","REF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
["SP-080","All Gas","REF","REF","REF","Net Debt (from SP-080)",9664.9,11099.3,12578.1,13589.3,14334.9,14710.1,14920.3,14976,15136.4,15289.3,15303.5,15342,15432.4,15330.5,15183.7,15136,15351.3,15466.9,15263.2,14671.1,14739.8,14977.8,15187.4,15521,15705.4,15949.9,16336.3,16579.900000000001,16660.2,16986.5,17376.2,17634.099999999999,17558.8,17636.900000000001,17585.3,17424.900000000001,17213.3,17009.599999999999,16925.099999999999,16918.5,16706.5,16623.900000000001,16531,16240.2,16010.3,15853.1,15843.3,16088.5,15926.5,15478.7]
["SP-080","K22 Gas","REF","REF","REF","Net Debt (from SP-080)",9665.17,11100.4,12549.4,13586.4,14358,14964.4,15656.6,16534.2,17595,18543.2,19205.3,19395.3,19384.7,19276.5,19028.3,18982,19121.7,18892.3,18608.3,18416.2,18642.3,18705.3,18544.7,18629.900000000001,18868.3,18936.2,19092.400000000001,19403.3,19681.7,19622.3,19748.2,19980.900000000001,20027.400000000001,19933.099999999999,19668.3,19385.7,19065.2,18756.5,18424,18102.5,17782.900000000001,17476.900000000001,17111.099999999999,16750.599999999999,16312.2,16060,15838.8,15420.7,15085.5,15268]
["SP-080","Gas C26","REF","REF","REF","Net Debt (from SP-080)",9664.9,11100,12590.2,13630.3,14443.4,15000.1,15438,15781,16253.6,17275.900000000001,18746.7,20128.099999999999,21167,21971.3,22342.6,22285.7,22195.3,21818,21266,20402.2,20188,20016.099999999999,19801.3,19624.8,19597,19638.900000000001,19539.2,19579.400000000001,19860.3,19973.900000000001,20036.400000000001,20031.099999999999,20172.5,20124.2,19896.7,19646.3,19353.599999999999,19076.5,18919.099999999999,18844.5,18561.3,18249.400000000001,17871.2,17474,17011.599999999999,16557.400000000001,16106.7,15626.5,15135.1,14641.7]
["SP-080","K19 Gas 250 MW","REF","REF","REF","Net Debt (from SP-080)",9665.17,11103.2,12736.7,14275.5,15771.6,17128.8,18176.900000000001,18956.400000000001,19247.099999999999,19314.5,19376.3,19410.2,19232.099999999999,19075,18787.2,18664.599999999999,18818.900000000001,18779,18675.2,18100.099999999999,17965.8,17834.599999999999,17671.5,17775.3,18031.599999999999,18118.7,18297.8,18624.5,18912.7,18881.599999999999,19021.3,19275.8,19344.400000000001,19276.7,19029.2,18761.099999999999,18450.5,18164,17850.3,17586.099999999999,17455,17423.900000000001,17097.2,16692.5,16218.5,15911.7,15732.8,15643,15759.2,15561.2]
["SP-080","K19 C25 250 MW","REF","REF","REF","Net Debt (from SP-080)",9665.17,11102.8,12770,14390.2,16061.9,17629.900000000001,18947,20015,21146.799999999999,22668.5,24026,25084,25892.7,26450.3,26423.599999999999,26167.599999999999,25956.9,25486.400000000001,24804.2,23784.9,23458.5,23163.3,22827.599999999999,22530.400000000001,22260.799999999999,21995.8,21928.5,21973.200000000001,21854.1,21698.1,21600.9,21544.3,21459.9,21649.200000000001,21353.7,21005.8,20616.099999999999,20246.900000000001,19859.8,19517.5,19163.2,18830.400000000001,18421.5,17982.8,17472.8,16958.900000000001,16478.099999999999,15965.3,15489.4,14994.5]
["SP-080","K19 Sales C25 750MW","REF","REF","REF","Net Debt (from SP-080)",9665.17,11100.4,12760.4,14385.5,16071.6,17663.8,19070.5,20210.900000000001,21529.8,23081,24453.4,25543.3,26391.8,26984.1,26946.7,26640.1,26362,25829.5,25087.599999999999,23993.4,23655.1,23347.9,23003.5,22695.5,22411.9,22134,21897.9,21863.3,21960.6,21822.799999999999,21709.1,21637.9,21544,21728.400000000001,21424.3,21067.599999999999,20673.7,20297.5,19898,19552.8,19198.400000000001,18892.099999999999,18506.7,18084.400000000001,17564.8,17041.5,16559.8,16047.6,15568.6,15077.4]
["SP-080","K19 Imp C31 750 MW","REF","REF","REF","Net Debt (from SP-080)",9665.17,11100.4,12762.1,14341.5,15847.7,17218.2,18391.400000000001,19239,19831.5,19895,19999.7,20167.8,20297.400000000001,20437.8,21087.3,22497.4,23992.1,25005.3,25671.599999999999,25690.400000000001,25903.1,25595.200000000001,25194,24827.200000000001,24486.2,24154.799999999999,23858.3,23777,23812.3,23624.1,23458.2,23335.4,23184.2,23317,22965.3,22557.5,22111.5,21676.400000000001,21214.2,20821.099999999999,20421.900000000001,20065.400000000001,19621.400000000001,19132.099999999999,18544.099999999999,17949.8,17406.2,16799.599999999999,16219.2,15598.2]
["SP-080","K19 Imp Gas 750 MW","REF","REF","REF","Net Debt (from SP-080)",9665.17,11100.4,12734.1,14276.2,15783.3,17156.3,18330.7,19195.2,19806.099999999999,19897.3,19860,19777.8,19612.7,19439.400000000001,19130.599999999999,18888.8,18784.2,18707.2,18683.099999999999,18231.2,18213.900000000001,18239.5,18090.900000000001,17943.099999999999,18072.7,18338.8,18553.8,18497.099999999999,18473.8,18573.3,18937.8,19237.8,19424.3,19366.900000000001,19134.900000000001,18873.900000000001,18574.099999999999,18295.2,17993.7,17742.3,17480.7,17274.7,16973.2,16616.5,16159.6,15702.1,15284.8,15169,15414.6,15240.1]
[11.1,"All Gas","REF","REF","REF","Plan-related Net Capital Expenditures",256,402,196,11,12,11,0,0,109,157,19,89,221,21,96,139,229,317,183,17,110,249,264,366,197,276,393,212,21,282,432,340,23,66,96,15,0,20,167,235,55,157,227,37,189,244,403,686,299,30]
[11.1,"K22 Gas","REF","REF","REF","Plan-related Net Capital Expenditures",255,402,238,123,128,328,554,901,1078,1015,768,288,70,0,0,127,184,23,105,479,368,196,18,244,375,202,283,402,318,22,294,442,238,24,0,3,3,23,22,24,28,1,32,45,52,212,250,77,185,697]
[11.1,"Gas C26","REF","REF","REF","Plan-related Net Capital Expenditures",256,402,244,80,138,251,293,366,516,1134,1601,1561,1307,1120,837,335,56,0,0,0,0,0,0,0,126,191,28,130,313,167,199,175,318,33,5,0,0,20,167,238,59,4,4,4,27,0,0,0,0,0]
[11.1,"K19 Gas 250 MW","REF","REF","REF","Plan-related Net Capital Expenditures",255,405,407,589,813,1039,879,758,286,64,113,164,20,0,0,98,241,239,325,186,17,0,0,244,375,202,283,407,318,22,288,442,241,27,3,0,0,27,23,57,220,281,84,12,35,172,308,419,608,306]
[11.1,"K19 C25 250 MW","REF","REF","REF","Plan-related Net Capital Expenditures",255,405,455,708,1044,1320,1230,1149,1249,1656,1546,1320,1167,936,481,55,0,4,0,0,0,0,0,4,1,0,163,240,30,0,140,219,183,358,38,0,0,27,27,60,70,63,54,20,59,14,60,47,96,73]
[11.1,"K19 Sales C25 750MW","REF","REF","REF","Plan-related Net Capital Expenditures",255,402,454,712,1058,1342,1328,1234,1405,1656,1546,1320,1167,936,481,55,0,4,0,0,0,0,0,4,0,1,0,171,241,30,140,219,183,358,38,0,0,28,29,67,81,94,88,52,59,14,60,47,96,73]
[11.1,"K19 Imp C31 750 MW","REF","REF","REF","Plan-related Net Capital Expenditures",255,402,455,663,870,1106,1076,918,639,130,249,375,431,476,1130,1857,1811,1549,1365,1067,548,64,0,0,0,1,0,171,241,35,140,219,183,352,38,0,0,28,25,69,77,91,82,43,39,4,41,11,44,10]
[11.1,"K19 Imp Gas 750 MW","REF","REF","REF","Plan-related Net Capital Expenditures",255,402,408,595,828,1061,1025,864,578,64,0,0,0,0,0,0,0,239,459,305,135,160,26,0,250,384,305,25,0,137,487,474,351,27,3,0,0,28,25,63,77,91,82,43,35,0,36,368,747,353]
["1PUB-088b","All Gas","REF","REF","REF","Capitalized Interest",143,161,134,153,170,118,12,13,18,22,19,26,37,28,36,45,67,100,70,33,40,47,20,39,60,38,53,76,24,27,53,78,44,42,21,17,15,15,31,42,26,28,38,28,27,39,37,59,86,36]
["1PUB-088b","K22 Gas","REF","REF","REF","Capitalized Interest",142,161,191,231,256,190,107,151,214,277,313,114,28,26,33,39,69,81,37,42,62,73,19,21,43,66,43,58,60,29,32,58,85,50,15,15,15,15,27,28,23,24,24,27,28,29,40,28,29,53]
["1PUB-088b","Gas C26","REF","REF","REF","Capitalized Interest",143,161,150,180,204,162,71,94,128,165,234,333,423,498,438,209,63,79,34,26,38,36,11,15,22,35,30,35,28,27,38,37,49,44,15,15,15,15,31,42,26,24,23,24,22,23,23,24,24,24]
["1PUB-088b","K19 Gas 250 MW","REF","REF","REF","Capitalized Interest",142,161,168,217,273,274,228,261,97,14,20,32,30,26,33,38,68,87,56,61,44,36,11,21,43,66,43,58,60,29,32,58,85,50,15,15,15,15,27,29,30,45,29,26,23,27,40,38,61,87]
["1PUB-088b","K19 C25 250 MW","REF","REF","REF","Capitalized Interest",142,161,184,246,313,329,301,358,242,224,318,411,489,435,227,40,59,79,34,26,38,36,11,15,19,23,32,45,18,20,28,43,42,55,18,15,15,15,27,29,26,30,26,26,24,25,27,29,32,36]
["1PUB-088b","K19 Sales C25 750MW","REF","REF","REF","Capitalized Interest",142,161,184,246,313,330,306,369,240,224,318,411,489,435,227,40,59,79,34,26,38,36,11,15,19,23,27,36,28,23,28,43,42,55,18,15,15,15,28,30,27,32,30,25,24,25,27,29,32,36]
["1PUB-088b","K19 Imp C31 750 MW","REF","REF","REF","Capitalized Interest",142,161,184,245,305,309,270,316,142,60,72,97,125,151,203,291,426,545,585,486,257,41,11,15,19,23,27,36,28,23,28,43,42,55,18,15,15,15,27,30,27,32,30,25,23,23,24,24,25,25]
["1PUB-088b","K19 Imp Gas 750 MW","REF","REF","REF","Capitalized Interest",142,161,168,217,274,276,234,276,96,14,17,23,28,26,33,36,59,85,58,41,43,47,14,15,25,48,71,40,15,23,45,62,85,50,15,15,15,15,27,30,27,32,30,25,23,23,24,33,64,51]
["1PUB-081a","All Gas","REF","REF","REF","Gross Interest",533,522,586,647,723,752,762,753,754,742,733,754,767,766,756,758,771,779,778,708]
["1PUB-081a","All Gas","REF","REF","REF","Provincial Guarantee Fee",93,102,114,129,141,150,156,157,158,160,158,159,162,164,162,162,164,168,168,162]
["1PUB-081a","All Gas","REF","REF","REF","Interest Income + Interest Allocated to Construction",-175,-184,-164,-186,-206,-165,-62,-60,-63,-65,-47,-54,-71,-65,-75,-93,-124,-158,-131,-68]
["1PUB-081a","Gas C26","REF","REF","REF","Gross Interest",533,523,591,653,729,763,792,798,817,836,886,980,1055,1107,1137,1160,1171,1166,1148,1068]
["1PUB-081a","Gas C26","REF","REF","REF","Provincial Guarantee Fee",93,102,114,129,141,151,159,162,166,171,178,193,210,223,229,235,238,239,237,230]
["1PUB-081a","Gas C26","REF","REF","REF","Interest Income + Interest Allocated to Construction",-175,-184,-180,-214,-239,-209,-121,-141,-173,-208,-262,-362,-459,-538,-481,-265,-131,-152,-115,-84]
["1PUB-081a","K22 Gas","REF","REF","REF","Gross Interest",533,523,590,652,727,760,788,815,861,896,930,976,996,992,979,980,992,993,983,920]
["1PUB-081a","K22 Gas","REF","REF","REF","Provincial Guarantee Fee",93,102,114,128,141,150,159,164,174,185,191,198,203,205,202,204,204,207,205,200]
["1PUB-081a","K22 Gas","REF","REF","REF","Interest Income + Interest Allocated to Construction",-175,-183,-221,-264,-292,-237,-157,-198,-260,-321,-341,-143,-65,-68,-78,-95,-136,-152,-114,-94]
["1PUB-081a","K19 Sales C25 750MW","REF","REF","REF","Gross Interest",533,523,592,668,778,868,944,1001,1064,1126,1187,1277,1345,1390,1406,1414,1418,1406,1383,1299]
["1PUB-081a","K19 Sales C25 750MW","REF","REF","REF","Provincial Guarantee Fee",93,102,114,131,149,168,186,199,211,224,236,250,266,276,281,283,284,285,283,276]
["1PUB-081a","K19 Sales C25 750MW","REF","REF","REF","Interest Income + Interest Allocated to Construction",-175,-183,-214,-280,-349,-377,-356,-417,-285,-267,-348,-445,-533,-484,-284,-113,-148,-176,-143,-116]
["1PUB-081a","K19 Gas 250 MW","REF","REF","REF","Gross Interest",533,523,591,664,769,842,902,940,967,963,948,973,984,976,964,963,972,979,979,918]
["1PUB-081a","K19 Gas 250 MW","REF","REF","REF","Provincial Guarantee Fee",93,102,114,130,148,165,181,190,198,201,198,200,204,204,201,202,202,205,204,204]
["1PUB-081a","K19 Gas 250 MW","REF","REF","REF","Interest Income + Interest Allocated to Construction",-175,-183,-199,-251,-309,-321,-278,-309,-143,-57,-50,-64,-70,-70,-85,-101,-143,-164,-139,-120]
["1PUB-081a","K19 C25 250 MW","REF","REF","REF","Gross Interest",533,523,590,667,777,866,938,991,1047,1103,1162,1251,1318,1359,1375,1386,1389,1380,1362,1280]
["1PUB-081a","K19 C25 250 MW","REF","REF","REF","Provincial Guarantee Fee",93,102,114,131,149,168,186,197,209,220,232,246,261,271,275,278,280,279,277,272]
["1PUB-081a","K19 C25 250 MW","REF","REF","REF","Interest Income + Interest Allocated to Construction",-175,-183,-215,-280,-349,-376,-351,-406,-287,-267,-348,-444,-533,-483,-283,-111,-146,-174,-140,-113]
["1PUB-081a","K19 Imp C31 750 MW","REF","REF","REF","Gross Interest",533,523,592,667,772,844,908,950,986,991,977,1013,1035,1042,1060,1122,1210,1281,1335,1317]
["1PUB-081a","K19 Imp C31 750 MW","REF","REF","REF","Provincial Guarantee Fee",93,102,114,131,148,165,182,192,201,207,204,206,211,214,214,223,240,257,268,276]
["1PUB-081a","K19 Imp C31 750 MW","REF","REF","REF","Interest Income + Interest Allocated to Construction",-175,-183,-214,-279,-341,-356,-320,-364,-188,-104,-102,-129,-166,-196,-257,-357,-504,-628,-677,-558]
["1PUB-081a","K19 Imp Gas 750 MW","REF","REF","REF","Gross Interest",533,523,591,665,769,843,907,949,987,993,977,994,1002,994,982,979,980,976,976,920]
["1PUB-081a","K19 Imp Gas 750 MW","REF","REF","REF","Provincial Guarantee Fee",93,102,114,130,148,165,181,191,200,207,204,204,207,208,204,206,206,205,204,204]
["1PUB-081a","K19 Imp Gas 750 MW","REF","REF","REF","Interest Income + Interest Allocated to Construction",-175,-183,-199,-251,-310,-323,-284,-324,-142,-57,-47,-56,-69,-71,-86,-100,-135,-165,-143,-102]

{"sheet":"Imports","index":1,"n_rows":228,"n_cols":56,"rows_kept":228,"cut":false,"hidden":false,"merged":[[145,2,148,2],[152,2,154,2],[145,3,148,3]]}
["PLAN \"A\" (use yellow dropdown menu to select plan)"]
["Development Plan",null,"All Gas",null,null,null,"Nominal Discount Rate",null,null,7.0499999999999993E-2,null,"Target Year for 75/25 d/e:",null,null,2032,"Target Int Coverage ratio:",null,1.2,null,"Analyze Sunk Costs",null,"No"]
["Development Plan Scenario",null,"Economics:REF Rev:REF Cap:REF","Import Case Adjustment",null,"Yes","Total Rate Increase (MH pro forma)",null,null,{"$f":"NPV($J$2,C10:AZ10)","v":11208.741404253242},null,null,null,"Column",{"$f":"HLOOKUP(O2,$C$221:$AZ$222,2,FALSE)","v":"V"},"Rev % incr:",3.3487595941223254E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
["ELECTRIC OPERATIONS",null,null,"Default Load Growth?",null,"Yes","Total Rate Increase (adjusted)",null,null,{"$f":"NPV($J$2,C11:AZ11)","v":10182.919749844134},null,null,null,"Row",{"$f":"ROW(A63)","v":63},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["PROJECTED OPERATING STATEMENT",null,null,"Load Growth Change (%)",null,0,"Equiv. Even-Ann Rate Increase (MH)",null,null,{"$f":"(AZ59+1)^(1/49)-1","v":2.0963788990244092E-2},null,null,null,"Ref:",{"$f":"INDIRECT(O3&O4)","v":75.000152516409045},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAGR 2012-2048"]
["In Millions of Dollars",null,null,"Apply Load Gr Post 2047",null,"No","Equiv. Even-Ann Rate Increase (adjusted)",null,null,{"$f":"(AZ60+1)^(1/49)-1","v":1.8677033572523261E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RATE(35,,-C9,AL9)","v":1.3497480448485607E-2}]
["For the year ended March 31",null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
["REVENUES"]
["General Consumers Revenue at approved rates",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1331},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),C9*((1+(D158*(1+$F$5)))))","v":1361},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),D9*((1+(E158*(1+$F$5)))))","v":1374},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),E9*((1+(F158*(1+$F$5)))))","v":1390},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),F9*((1+(G158*(1+$F$5)))))","v":1404},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),G9*((1+(H158*(1+$F$5)))))","v":1424},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),H9*((1+(I158*(1+$F$5)))))","v":1447},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),I9*((1+(J158*(1+$F$5)))))","v":1462},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),J9*((1+(K158*(1+$F$5)))))","v":1485},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),K9*((1+(L158*(1+$F$5)))))","v":1506},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),L9*((1+(M158*(1+$F$5)))))","v":1529},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),M9*((1+(N158*(1+$F$5)))))","v":1552},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),N9*((1+(O158*(1+$F$5)))))","v":1575},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),O9*((1+(P158*(1+$F$5)))))","v":1598},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),P9*((1+(Q158*(1+$F$5)))))","v":1621},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),Q9*((1+(R158*(1+$F$5)))))","v":1644},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),R9*((1+(S158*(1+$F$5)))))","v":1669},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),S9*((1+(T158*(1+$F$5)))))","v":1693},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),T9*((1+(U158*(1+$F$5)))))","v":1717},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),U9*((1+(V158*(1+$F$5)))))","v":1741},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),V9*((1+(W158*(1+$F$5)))))","v":1765},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),W9*((1+(X158*(1+$F$5)))))","v":1790},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),X9*((1+(Y158*(1+$F$5)))))","v":1814},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),Y9*((1+(Z158*(1+$F$5)))))","v":1838},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),Z9*((1+(AA158*(1+$F$5)))))","v":1862},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),AA9*((1+(AB158*(1+$F$5)))))","v":1886},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),AB9*((1+(AC158*(1+$F$5)))))","v":1910},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),AC9*((1+(AD158*(1+$F$5)))))","v":1935},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),AD9*((1+(AE158*(1+$F$5)))))","v":1959},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),AE9*((1+(AF158*(1+$F$5)))))","v":1983},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),AF9*((1+(AG158*(1+$F$5)))))","v":2007},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),AG9*((1+(AH158*(1+$F$5)))))","v":2031},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),AH9*((1+(AI158*(1+$F$5)))))","v":2056},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),AI9*((1+(AJ158*(1+$F$5)))))","v":2080},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),AJ9*((1+(AK158*(1+$F$5)))))","v":2104},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),AK9*((1+(AL158*(1+$F$5)))))","v":2128},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),IF($F$6=\"No\",$AL$9,AL9*(1+$AL$6)))","v":2128},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),IF($F$6=\"No\",$AL$9,AM9*(1+$AL$6)))","v":2128},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),IF($F$6=\"No\",$AL$9,AN9*(1+$AL$6)))","v":2128},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),IF($F$6=\"No\",$AL$9,AO9*(1+$AL$6)))","v":2128},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),IF($F$6=\"No\",$AL$9,AP9*(1+$AL$6)))","v":2128},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),IF($F$6=\"No\",$AL$9,AQ9*(1+$AL$6)))","v":2128},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),IF($F$6=\"No\",$AL$9,AR9*(1+$AL$6)))","v":2128},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),IF($F$6=\"No\",$AL$9,AS9*(1+$AL$6)))","v":2128},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),IF($F$6=\"No\",$AL$9,AT9*(1+$AL$6)))","v":2128},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),IF($F$6=\"No\",$AL$9,AU9*(1+$AL$6)))","v":2128},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),IF($F$6=\"No\",$AL$9,AV9*(1+$AL$6)))","v":2128},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),IF($F$6=\"No\",$AL$9,AW9*(1+$AL$6)))","v":2128},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),IF($F$6=\"No\",$AL$9,AX9*(1+$AL$6)))","v":2128},{"$f":"IF($F$4=\"Yes\",SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2),IF($F$6=\"No\",$AL$9,AY9*(1+$AL$6)))","v":2128}]
["Additional General Consumers Revenue","[Original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":48},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":97},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":149},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":204},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":263},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":325},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":390},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":461},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":535},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":614},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":698},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":787},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":880},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":979},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1083},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1194},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1311},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1434},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1564},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":999},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1054},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1223},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1281},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1309},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1471},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1551},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1597},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1779},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1895},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":2039},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":2085},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":2257},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":2409},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":2540},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":2620},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":2628},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":2675},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":2804},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":2875},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":2963},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":3096},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":3158},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":3236},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":3308},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":3350},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":3440},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":3525},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":3614},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":3754}]
["Additional General Consumers Revenue","[Formula]",{"$f":"C9*C60","v":0},47.634999999999891,{"$f":"E9*E60","v":95.712375312054149},146.61718936388957,200.06980295278743,257.40143304190696,318.77443009342835,381.82344796807536,450.54682895497018,522.65160974210471,599.60585306206895,680.97958238211459,766.95670302934116,857.72848132948513,953.49383137627478,1054.4596127524503,1162.2336701957761,1275.1210190257068,1394.0014248466623,1519.1227657155273,812.23508049743123,854.7276788282154,1000.223504649574,1065.3570589408337,1150.2443899163438,1243.1759648116517,1318.7119789107862,1437.9122692678886,1625.9188373019681,1640.7668083162525,1762.3951165650185,1791.3346058629113,{"$f":"AI9*AI60","v":1925.0714546036604},2041.3429417916063,2228.9729235797704,2218.3406517969834,2238.9519338156083,2277.6195596521061,2399.8160397313395,2464.6325055696111,2517.816590708389,2633.7268491779537,2685.9888915804468,2775.7472611445783,2866.1266745934754,2891.5632545985059,2927.8024795850893,2963.830922370556,3047.848755869833,3141.3962266750191]
["    Current Year's General Consumers Revenue Change",null,0,{"$f":"D11-C11","v":47.634999999999891},{"$f":"E11-D11","v":48.077375312054258},{"$f":"F11-E11","v":50.904814051835416},53.452613588897862,57.331630089119528,61.372997051521395,63.049017874647006,68.723380986894824,72.10478078713453,{"$f":"M11-L11","v":76.954243319964235},81.373729320045641,85.97712064722657,90.771778300143978,95.765350046789649,100.96578137617553,107.77405744332577,112.88734882993072,118.8804058209555,125.12134086886499,-706.88768521809607,42.492598330784176,145.49582582135861,65.133554291259657,84.887330975510167,92.931574895307904,75.536014099134491,119.2002903571024,188.00656803407946,14.84797101428444,121.62830824876596,28.939489297892806,133.73684874074911,116.27148718794592,187.62998178816406,-10.632271782787029,20.611282018624934,38.667625836497791,122.19648007923342,64.816465838271597,53.184085138777846,115.91025846956472,52.26204240249308,89.758369564131499,90.379413448897139,25.436580005030464,36.239224986583395,36.028442785466723,84.017833499277003,93.547470805186094]
["Extraprovincial",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":357},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":344},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":335},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":374},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":391},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":418},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":403},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":401},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":447},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":457},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":451},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":442},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":440},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":359},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":343},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":328},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":312},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":297},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":320},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":349},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":327},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":305},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":291},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":280},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":282},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":298},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":280},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":277},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":298},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":287},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":283},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":290},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":310},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":300},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":295},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":284},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":304},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":309},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":315},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":321},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":326},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":332},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":338},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":344},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":351},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":357},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":363},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":370},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":377},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":383}]
["Other",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":14},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":15},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":15},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":15},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":15},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":16},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":16},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":16},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":17},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":17},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":17},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":18},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":18},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":18},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":19},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":19},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":19},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":20},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":20},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":21},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":21},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":21},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":22},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":22},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":23},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":23},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":24},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":24},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":24},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":25},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":25},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":26},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":26},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":27},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":27},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":28},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":29},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":29},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":30},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":30},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":31},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":31},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":32},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":33},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":33},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":34},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":35},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":35},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":36},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":37}]
["Total Revenue","[Formula]",{"$f":"IF($F$3=\"No\",SUM(C9,C11,C13:C14),SUM(C9,C11,C13:C14))","v":1702},{"$f":"IF($F$3=\"No\",SUM(D9,D11,D13:D14),SUM(D9,D11,D13:D14))","v":1767.635},{"$f":"IF($F$3=\"No\",SUM(E9,E11,E13:E14),SUM(E9,E11,E13:E14,'Financial Adjustments'!E93))","v":1832.1009594136842},{"$f":"IF($F$3=\"No\",SUM(F9,F11,F13:F14),SUM(F9,F11,F13:F14,'Financial Adjustments'!F93))","v":1943.3611551819622},{"$f":"IF($F$3=\"No\",SUM(G9,G11,G13:G14),SUM(G9,G11,G13:G14,'Financial Adjustments'!G93))","v":2032.338956758028},{"$f":"IF($F$3=\"No\",SUM(H9,H11,H13:H14),SUM(H9,H11,H13:H14,'Financial Adjustments'!H93))","v":2150.2352855719118},{"$f":"IF($F$3=\"No\",SUM(I9,I11,I13:I14),SUM(I9,I11,I13:I14,'Financial Adjustments'!I93))","v":2230.9864262659398},{"$f":"IF($F$3=\"No\",SUM(J9,J11,J13:J14),SUM(J9,J11,J13:J14,'Financial Adjustments'!J93))","v":2308.1744385304096},{"$f":"IF($F$3=\"No\",SUM(K9,K11,K13:K14),SUM(K9,K11,K13:K14,'Financial Adjustments'!K93))","v":2460.4205889046939},{"$f":"IF($F$3=\"No\",SUM(L9,L11,L13:L14),SUM(L9,L11,L13:L14,'Financial Adjustments'!L93))","v":2562.7110789166104},{"$f":"IF($F$3=\"No\",SUM(M9,M11,M13:M14),SUM(M9,M11,M13:M14,'Financial Adjustments'!M93))","v":2679.182789179692},{"$f":"IF($F$3=\"No\",SUM(N9,N11,N13:N14),SUM(N9,N11,N13:N14,'Financial Adjustments'!N93))","v":2792.7436835015328},{"$f":"IF($F$3=\"No\",SUM(O9,O11,O13:O14),SUM(O9,O11,O13:O14,'Financial Adjustments'!O93))","v":2905.1485821749534},{"$f":"IF($F$3=\"No\",SUM(P9,P11,P13:P14),SUM(P9,P11,P13:P14,'Financial Adjustments'!P93))","v":2937.2180364519122},{"$f":"IF($F$3=\"No\",SUM(Q9,Q11,Q13:Q14),SUM(Q9,Q11,Q13:Q14,'Financial Adjustments'!Q93))","v":3047.556250554615},{"$f":"IF($F$3=\"No\",SUM(R9,R11,R13:R14),SUM(R9,R11,R13:R14,'Financial Adjustments'!R93))","v":3166.7094566203241},{"$f":"IF($F$3=\"No\",SUM(S9,S11,S13:S14),SUM(S9,S11,S13:S14,'Financial Adjustments'!S93))","v":3302.8583730434229},{"$f":"IF($F$3=\"No\",SUM(T9,T11,T13:T14),SUM(T9,T11,T13:T14,'Financial Adjustments'!T93))","v":3498.2162690786977},{"$f":"IF($F$3=\"No\",SUM(U9,U11,U13:U14),SUM(U9,U11,U13:U14,'Financial Adjustments'!U93))","v":3653.3964919671898},{"$f":"IF($F$3=\"No\",SUM(V9,V11,V13:V14),SUM(V9,V11,V13:V14,'Financial Adjustments'!V93))","v":3850.6484438610441},{"$f":"IF($F$3=\"No\",SUM(W9,W11,W13:W14),SUM(W9,W11,W13:W14,'Financial Adjustments'!W93))","v":3166.5874415751396},{"$f":"IF($F$3=\"No\",SUM(X9,X11,X13:X14),SUM(X9,X11,X13:X14,'Financial Adjustments'!X93))","v":3228.7362364810224},{"$f":"IF($F$3=\"No\",SUM(Y9,Y11,Y13:Y14),SUM(Y9,Y11,Y13:Y14,'Financial Adjustments'!Y93))","v":3399.8375724384377},{"$f":"IF($F$3=\"No\",SUM(Z9,Z11,Z13:Z14),SUM(Z9,Z11,Z13:Z14,'Financial Adjustments'!Z93))","v":3476.6121598747577},{"$f":"IF($F$3=\"No\",SUM(AA9,AA11,AA13:AA14),SUM(AA9,AA11,AA13:AA14,'Financial Adjustments'!AA93))","v":3561.9810884797112},{"$f":"IF($F$3=\"No\",SUM(AB9,AB11,AB13:AB14),SUM(AB9,AB11,AB13:AB14,'Financial Adjustments'!AB93))","v":3766.5599019661895},{"$f":"IF($F$3=\"No\",SUM(AC9,AC11,AC13:AC14),SUM(AC9,AC11,AC13:AC14,'Financial Adjustments'!AC93))","v":3858.9583238025848},{"$f":"IF($F$3=\"No\",SUM(AD9,AD11,AD13:AD14),SUM(AD9,AD11,AD13:AD14,'Financial Adjustments'!AD93))","v":3971.8471313529099},{"$f":"IF($F$3=\"No\",SUM(AE9,AE11,AE13:AE14),SUM(AE9,AE11,AE13:AE14,'Financial Adjustments'!AE93))","v":4217.9938150333428},{"$f":"IF($F$3=\"No\",SUM(AF9,AF11,AF13:AF14),SUM(AF9,AF11,AF13:AF14,'Financial Adjustments'!AF93))","v":4339.5648986636315},{"$f":"IF($F$3=\"No\",SUM(AG9,AG11,AG13:AG14),SUM(AG9,AG11,AG13:AG14,'Financial Adjustments'!AG93))","v":4499.7452790185907},{"$f":"IF($F$3=\"No\",SUM(AH9,AH11,AH13:AH14),SUM(AH9,AH11,AH13:AH14,'Financial Adjustments'!AH93))","v":4540.9316969563924},{"$f":"IF($F$3=\"No\",SUM(AI9,AI11,AI13:AI14),SUM(AI9,AI11,AI13:AI14,'Financial Adjustments'!AI93))","v":4729.5099165462188},{"$f":"IF($F$3=\"No\",SUM(AJ9,AJ11,AJ13:AJ14),SUM(AJ9,AJ11,AJ13:AJ14,'Financial Adjustments'!AJ93))","v":4905.2562311370057},{"$f":"IF($F$3=\"No\",SUM(AK9,AK11,AK13:AK14),SUM(AK9,AK11,AK13:AK14,'Financial Adjustments'!AK93))","v":5150.3328176606465},{"$f":"IF($F$3=\"No\",SUM(AL9,AL11,AL13:AL14),SUM(AL9,AL11,AL13:AL14,'Financial Adjustments'!AL93))","v":5178.1594678324345},{"$f":"IF($F$3=\"No\",SUM(AM9,AM11,AM13:AM14),SUM(AM9,AM11,AM13:AM14,'Financial Adjustments'!AM93))","v":5208.1393648166604},{"$f":"IF($F$3=\"No\",SUM(AN9,AN11,AN13:AN14),SUM(AN9,AN11,AN13:AN14,'Financial Adjustments'!AN93))","v":5260.9543644111782},{"$f":"IF($F$3=\"No\",SUM(AO9,AO11,AO13:AO14),SUM(AO9,AO11,AO13:AO14,'Financial Adjustments'!AO93))","v":5399.4628709760746},{"$f":"IF($F$3=\"No\",SUM(AP9,AP11,AP13:AP14),SUM(AP9,AP11,AP13:AP14,'Financial Adjustments'!AP93))","v":5479.7589797767505},{"$f":"IF($F$3=\"No\",SUM(AQ9,AQ11,AQ13:AQ14),SUM(AQ9,AQ11,AQ13:AQ14,'Financial Adjustments'!AQ93))","v":5548.5933414512583},{"$f":"IF($F$3=\"No\",SUM(AR9,AR11,AR13:AR14),SUM(AR9,AR11,AR13:AR14,'Financial Adjustments'!AR93))","v":5680.3275814341941},{"$f":"IF($F$3=\"No\",SUM(AS9,AS11,AS13:AS14),SUM(AS9,AS11,AS13:AS14,'Financial Adjustments'!AS93))","v":5749.5904370172993},{"$f":"IF($F$3=\"No\",SUM(AT9,AT11,AT13:AT14),SUM(AT9,AT11,AT13:AT14,'Financial Adjustments'!AT93))","v":5856.5296343992941},{"$f":"IF($F$3=\"No\",SUM(AU9,AU11,AU13:AU14),SUM(AU9,AU11,AU13:AU14,'Financial Adjustments'!AU93))","v":5964.2731305667758},{"$f":"IF($F$3=\"No\",SUM(AV9,AV11,AV13:AV14),SUM(AV9,AV11,AV13:AV14,'Financial Adjustments'!AV93))","v":6007.260346779326},{"$f":"IF($F$3=\"No\",SUM(AW9,AW11,AW13:AW14),SUM(AW9,AW11,AW13:AW14,'Financial Adjustments'!AW93))","v":6061.2401194251634},{"$f":"IF($F$3=\"No\",SUM(AX9,AX11,AX13:AX14),SUM(AX9,AX11,AX13:AX14,'Financial Adjustments'!AX93))","v":6115.2024397277528},{"$f":"IF($F$3=\"No\",SUM(AY9,AY11,AY13:AY14),SUM(AY9,AY11,AY13:AY14,'Financial Adjustments'!AY93))","v":6218.3509605394584},{"$f":"IF($F$3=\"No\",SUM(AZ9,AZ11,AZ13:AZ14),SUM(AZ9,AZ11,AZ13:AZ14,'Financial Adjustments'!AZ93))","v":6330.2294710286978}]
["Total Revenue","[original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":1702},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":1768},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":1821},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":1928},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":2014},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":2120},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":2192},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":2270},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":2409},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":2516},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":2611},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":2709},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":2820},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":2856},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":2961},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3074},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3194},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3321},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3491},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3674},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3113},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3170},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3349},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3421},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3476},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3679},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3765},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3833},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":4061},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":4191},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":4355},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":4432},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":4648},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":4816},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":4966},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5060},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5088},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5142},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5277},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5354},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5448},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5588},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5657},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5741},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5820},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5869},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5966},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":6058},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":6154},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":6302}]
[null,"[Difference]",{"$f":"C15-C16","v":0},{"$f":"D15-D16","v":-0.36500000000000909},{"$f":"E15-E16","v":11.100959413684222},{"$f":"F15-F16","v":15.361155181962204},{"$f":"G15-G16","v":18.338956758027962},{"$f":"H15-H16","v":30.235285571911845},{"$f":"I15-I16","v":38.986426265939826},{"$f":"J15-J16","v":38.174438530409589},{"$f":"K15-K16","v":51.420588904693886},{"$f":"L15-L16","v":46.711078916610404},{"$f":"M15-M16","v":68.182789179692008},{"$f":"N15-N16","v":83.743683501532814},{"$f":"O15-O16","v":85.14858217495339},{"$f":"P15-P16","v":81.218036451912212},{"$f":"Q15-Q16","v":86.556250554614962},{"$f":"R15-R16","v":92.70945662032409},{"$f":"S15-S16","v":108.85837304342294},{"$f":"T15-T16","v":177.21626907869768},{"$f":"U15-U16","v":162.39649196718983},{"$f":"V15-V16","v":176.64844386104414},{"$f":"W15-W16","v":53.587441575139565},{"$f":"X15-X16","v":58.736236481022388},{"$f":"Y15-Y16","v":50.837572438437746},{"$f":"Z15-Z16","v":55.612159874757708},{"$f":"AA15-AA16","v":85.981088479711161},{"$f":"AB15-AB16","v":87.5599019661895},{"$f":"AC15-AC16","v":93.9583238025848},{"$f":"AD15-AD16","v":138.84713135290986},{"$f":"AE15-AE16","v":156.9938150333428},{"$f":"AF15-AF16","v":148.56489866363154},{"$f":"AG15-AG16","v":144.74527901859074},{"$f":"AH15-AH16","v":108.93169695639244},{"$f":"AI15-AI16","v":81.509916546218847},{"$f":"AJ15-AJ16","v":89.25623113700567},{"$f":"AK15-AK16","v":184.33281766064647},{"$f":"AL15-AL16","v":118.15946783243453},{"$f":"AM15-AM16","v":120.13936481666042},{"$f":"AN15-AN16","v":118.95436441117818},{"$f":"AO15-AO16","v":122.46287097607456},{"$f":"AP15-AP16","v":125.75897977675049},{"$f":"AQ15-AQ16","v":100.59334145125831},{"$f":"AR15-AR16","v":92.327581434194144},{"$f":"AS15-AS16","v":92.590437017299337},{"$f":"AT15-AT16","v":115.52963439929408},{"$f":"AU15-AU16","v":144.27313056677576},{"$f":"AV15-AV16","v":138.26034677932603},{"$f":"AW15-AW16","v":95.240119425163357},{"$f":"AX15-AX16","v":57.20243972775279},{"$f":"AY15-AY16","v":64.350960539458356},{"$f":"AZ15-AZ16","v":28.229471028697844}]
[]
["EXPENSES"]
["Operating and Administrative",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":455},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":471},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!E95)","v":650.71990283543187},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!F95)","v":686.14333221628181},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!G95)","v":676.87507274471545},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!H95)","v":690.14186690068914},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!I95)","v":699.10990976573635},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!J95)","v":687.98371436719196},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!K95)","v":689.20937393314853},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!L95)","v":694.58580814646746},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!M95)","v":746.12489355020364},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!N95)","v":772.05790173144669},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!O95)","v":791.75379558294208},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!P95)","v":803.56236245595665},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!Q95)","v":989.57306253156958},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!R95)","v":893.53594684979976},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!S95)","v":914.19934685852877},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!T95)","v":934.43431109452638},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!U95)","v":928.97951452853522},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!V95)","v":943.78998427062311},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!W95)","v":962.79795931522938},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!X95)","v":996.80631002823316},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!Y95)","v":1033.6304119878807},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!Z95)","v":1062.9766330758275},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AA95)","v":1092.1117462406241},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AB95)","v":1147.7876367916012},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AC95)","v":1199.1035403961371},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AD95)","v":1256.9721227345522},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AE95)","v":1295.150092853178},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AF95)","v":1330.9607515573748},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AG95)","v":1367.0302455295648},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AH95)","v":1337.8672149075901},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AI95)","v":1362.189184397211},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AJ95)","v":1385.9280904998332},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AK95)","v":1493.033816042966},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AL95)","v":1455.6569842745173},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AM95)","v":1483.3354418635213},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AN95)","v":1509.1851396011104},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AO95)","v":1543.156301615327},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AP95)","v":1577.7078739984463},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AQ95)","v":1564.7468716405895},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AR95)","v":1615.6107556853317},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AS95)","v":1659.2794143498309},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AT95)","v":1701.4299306629214},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AU95)","v":1741.7556988757888},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AV95)","v":1780.5266129625081},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AW95)","v":1824.4601010009092},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AX95)","v":1852.132533858645},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AY95)","v":1863.4265928065245},{"$f":"IF($F$3=\"no\",SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)+'Financial Adjustments'!AZ95)","v":1872.413698547417}]
["Gross Interest","1 PUB-081a",{"$f":"SUMIFS(DATA!G$3:G$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":533},{"$f":"SUMIFS(DATA!H$3:H$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":522},{"$f":"SUMIFS(DATA!I$3:I$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":586},{"$f":"SUMIFS(DATA!J$3:J$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":647},{"$f":"SUMIFS(DATA!K$3:K$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":723},{"$f":"SUMIFS(DATA!L$3:L$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":752},{"$f":"SUMIFS(DATA!M$3:M$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":762},{"$f":"SUMIFS(DATA!N$3:N$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":753},{"$f":"SUMIFS(DATA!O$3:O$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":754},{"$f":"SUMIFS(DATA!P$3:P$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":742},{"$f":"SUMIFS(DATA!Q$3:Q$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":733},{"$f":"SUMIFS(DATA!R$3:R$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":754},{"$f":"SUMIFS(DATA!S$3:S$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":767},{"$f":"SUMIFS(DATA!T$3:T$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":766},{"$f":"SUMIFS(DATA!U$3:U$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":756},{"$f":"SUMIFS(DATA!V$3:V$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":758},{"$f":"SUMIFS(DATA!W$3:W$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":771},{"$f":"SUMIFS(DATA!X$3:X$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":779},{"$f":"SUMIFS(DATA!Y$3:Y$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":778},{"$f":"SUMIFS(DATA!Z$3:Z$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":708}]
["Annual Change in Gross Interest","[Formula]",null,{"$f":"D21-C21","v":-11},{"$f":"E21-D21","v":64},{"$f":"F21-E21","v":61},76,29,10,-9,1,-12,-9,21,13,-1,-10,2,13,8,-1,-70]
["Provincial Guarantee Fee","1 PUB-081a",{"$f":"SUMIFS(DATA!G$3:G$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":93},{"$f":"SUMIFS(DATA!H$3:H$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":102},{"$f":"SUMIFS(DATA!I$3:I$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":114},{"$f":"SUMIFS(DATA!J$3:J$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":129},{"$f":"SUMIFS(DATA!K$3:K$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":141},{"$f":"SUMIFS(DATA!L$3:L$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":150},{"$f":"SUMIFS(DATA!M$3:M$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":156},{"$f":"SUMIFS(DATA!N$3:N$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":157},{"$f":"SUMIFS(DATA!O$3:O$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":158},{"$f":"SUMIFS(DATA!P$3:P$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":160},{"$f":"SUMIFS(DATA!Q$3:Q$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":158},{"$f":"SUMIFS(DATA!R$3:R$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":159},{"$f":"SUMIFS(DATA!S$3:S$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":162},{"$f":"SUMIFS(DATA!T$3:T$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":164},{"$f":"SUMIFS(DATA!U$3:U$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":162},{"$f":"SUMIFS(DATA!V$3:V$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":162},{"$f":"SUMIFS(DATA!W$3:W$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":164},{"$f":"SUMIFS(DATA!X$3:X$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":168},{"$f":"SUMIFS(DATA!Y$3:Y$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":168},{"$f":"SUMIFS(DATA!Z$3:Z$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":162}]
["Total Interest on Debt",null,{"$f":"SUM(C21,C23)","v":626},{"$f":"SUM(D21,D23)","v":624},700,776,864,902,918,910,912,902,891,913,929,930,918,920,935,947,946,870]
["Re-created Annual Change in Gross Interest",null,null,null,{"$f":"E90*(E138*E139+(1-E138)*E142)","v":55.863799999999998},71.060500000000005,41.65,22.939499999999999,31.184999999999999,-14.742000000000001,7.7489999999999997,9.5129999999999999,37.926000000000002,12.726000000000001,-15.497999999999999,25.326000000000001,0.126,-3.7800000000000002,22.113,-31.311,11.97,-14.301,{"$f":"W90*(W138*W139+(1-W138)*W142)","v":-140.238},62.244,-29.798999999999999,63.063000000000002,-21.923999999999999,50.526000000000003,56.826000000000001,-3.024,9.4499999999999993,31.437000000000001,59.786999999999999,37.673999999999999,-6.3E-2,12.474,12.474,-25.263000000000002,-33.201000000000001,-12.726000000000001,25.2,9.3870000000000005,-151.19999999999999,50.337000000000003,-75.599999999999994,50.337000000000003,-63.503999999999998,25.2,29.862000000000002,12.537000000000001,-25.2,-3.15]
["Re-created Gross Interest",{"$f":"SUM(C26:V26)/SUM(C21:V21)-1","v":2.1385276073619508E-2},{"$f":"C$21","v":533},{"$f":"D$21","v":522},{"$f":"D26+E25","v":577.86379999999997},{"$f":"E26+F25","v":648.92430000000002},690.57429999999999,713.51379999999995,744.69879999999989,729.95679999999993,737.70579999999995,747.21879999999999,785.14480000000003,797.87080000000003,782.37279999999998,807.69880000000001,807.82479999999998,804.04480000000001,826.15779999999995,794.84679999999992,806.81679999999994,792.5157999999999,652.27779999999984,714.52179999999987,684.72279999999989,747.78579999999988,725.8617999999999,776.38779999999986,833.21379999999988,830.18979999999988,839.63979999999992,871.07679999999993,930.86379999999997,968.53779999999995,968.47479999999996,980.94880000000001,993.42280000000005,968.15980000000002,934.9588,922.2328,947.43280000000004,956.81979999999999,805.61979999999994,855.95679999999993,780.35679999999991,830.6937999999999,767.18979999999988,792.38979999999992,822.25179999999989,834.78879999999992,809.58879999999988,806.4387999999999]
["Re-created Provincial Guarantee Fee","[Formula]",93,{"$f":"(C$89)*0.01","v":92.89},{"$f":"(D$89)*0.01","v":112.60000000000001},124.19,137.04,144.04,147.77000000000001,152.72,150.38,151.61000000000001,153.12,159.14000000000001,161.16,158.70000000000002,162.72,162.74,162.14000000000001,165.65,160.68,162.58000000000001,160.31,138.05000000000001,147.93,143.20000000000002,153.21,149.72999999999999,157.75,166.77,166.29,167.79,172.78,182.27,188.25,188.24,190.22,192.20000000000002,188.19,182.92000000000002,180.9,184.9,186.39000000000001,162.39000000000001,170.38,158.38,166.37,156.29,160.29,165.03,167.02,163.02000000000001]
["Re-created Total Interest on Debt",{"$f":"SUM(C28:V28)/SUM(C24:V24)-1","v":1.3420665782034158E-2},{"$f":"SUM(C26,C27)","v":626},{"$f":"SUM(D26,D27)","v":614.89},690.46379999999999,773.11429999999996,827.61429999999996,857.55379999999991,892.46879999999987,882.67679999999996,888.08579999999995,898.8288,938.26480000000004,957.01080000000002,943.53279999999995,966.39880000000005,970.54480000000001,966.78480000000002,988.29779999999994,960.49679999999989,967.49679999999989,955.09579999999994,812.58779999999979,852.57179999999994,832.65279999999984,890.98579999999993,879.07179999999994,926.11779999999987,990.96379999999988,996.95979999999986,1005.9297999999999,1038.8668,1103.6438000000001,1150.8078,1156.7248,1169.1887999999999,1183.6428000000001,1160.3598,1123.1487999999999,1105.1528000000001,1128.3328000000001,1141.7198000000001,992.00979999999993,1018.3467999999999,950.7367999999999,989.07379999999989,933.55979999999988,948.67979999999989,982.54179999999985,999.8187999999999,976.60879999999986,969.45879999999988]
[]
["Interest Income + Interest Allocated to Construction",null,{"$f":"SUMIFS(DATA!G$3:G$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-175},{"$f":"SUMIFS(DATA!H$3:H$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-184},{"$f":"SUMIFS(DATA!I$3:I$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-164},{"$f":"SUMIFS(DATA!J$3:J$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-186},{"$f":"SUMIFS(DATA!K$3:K$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-206},{"$f":"SUMIFS(DATA!L$3:L$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-165},{"$f":"SUMIFS(DATA!M$3:M$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-62},{"$f":"SUMIFS(DATA!N$3:N$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-60},{"$f":"SUMIFS(DATA!O$3:O$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-63},{"$f":"SUMIFS(DATA!P$3:P$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-65},{"$f":"SUMIFS(DATA!Q$3:Q$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-47},{"$f":"SUMIFS(DATA!R$3:R$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-54},{"$f":"SUMIFS(DATA!S$3:S$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-71},{"$f":"SUMIFS(DATA!T$3:T$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-65},{"$f":"SUMIFS(DATA!U$3:U$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-75},{"$f":"SUMIFS(DATA!V$3:V$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-93},{"$f":"SUMIFS(DATA!W$3:W$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-124},{"$f":"SUMIFS(DATA!X$3:X$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-158},{"$f":"SUMIFS(DATA!Y$3:Y$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-131},{"$f":"SUMIFS(DATA!Z$3:Z$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-68}]
["Total Finance Expense","1-PUB-081a",{"$f":"SUM(C24,C30)","v":451},440,536,590,658,737,856,850,{"$f":"SUM(K24,K30)","v":849},837,844,859,858,865,843,827,811,789,815,802]
["Finance Expense",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":451},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":440},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!E166)","v":536},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!F166)","v":589},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!G166)","v":658},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!H166)","v":737},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!I166)","v":856.97778948749203},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!J166)","v":848.97869197017872},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!K166)","v":843.15978011420543},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!L166)","v":822.49447158536225},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!M166)","v":829.83310037583726},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!N166)","v":840.49117537814391},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!O166)","v":828.05001797601233},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!P166)","v":837.63927615494902},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!Q166)","v":812.80170942728853},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!R166)","v":796.68265072121278},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!S166)","v":776.5883458739944},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!T166)","v":755.36179586910976},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!U166)","v":781.82968328474226},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!V166)","v":777.47464971614318},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!W166)","v":758.96768633218221},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!X166)","v":765.74877144247955},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!Y166)","v":827.57705447001058},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!Z166)","v":832.89705341748891},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AA166)","v":849.10991882368239},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AB166)","v":879.76114219277747},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AC166)","v":872.41454792208606},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AD166)","v":877.79278530359443},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AE166)","v":959.16784652233105},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AF166)","v":952.86058460542984},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AG166)","v":945.18947266866655},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AH166)","v":957.65996242919198},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AI166)","v":999.0716774056425},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AJ166)","v":1010.6450775096976},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AK166)","v":1046.1417530788892},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AL166)","v":1027.0170684796528},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AM166)","v":1024.7687097839926},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AN166)","v":1010.1364713404997},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AO166)","v":1000.8986621755726},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AP166)","v":991.79964755092976},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AQ166)","v":1017.8128383386522},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AR166)","v":997.09807558485295},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AS166)","v":961.30377600782697},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AT166)","v":962.1833663809374},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AU166)","v":957.37722078376214},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AV166)","v":920.93645131373648},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AW166)","v":873.23399031801716},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AX166)","v":837.82604209468013},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AY166)","v":849.48030724442378},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)+Imports!AZ166)","v":871.50500346071146}]
["Depreciation and Amortization",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":399},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":430},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!E167)","v":439},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!F167)","v":479},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!G167)","v":488},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!H167)","v":509},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!I167)","v":543.9871105597133},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!J167)","v":540.9871105597133},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!K167)","v":533.52850989742126},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!L167)","v":538.66882744400016},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!M167)","v":549.10030072715119},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!N167)","v":547.37348218628483},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!O167)","v":545.65184059672004},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!P167)","v":562.71918418211897},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!Q167)","v":569.7151404990725},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!R167)","v":568.64654304996816},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!S167)","v":572.6525580665417},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!T167)","v":581.44630927971264},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!U167)","v":608.68883425003389},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!V167)","v":641.35174016519636},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!W167)","v":577.64456696134505},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!X167)","v":558.51051696934803},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!Y167)","v":587.63250149178623},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!Z167)","v":591.57170472764074},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AA167)","v":603.27555325559501},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AB167)","v":654.49193428756075},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AC167)","v":654.31728224236178},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AD167)","v":662.48660800773973},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AE167)","v":708.5582690042736},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AF167)","v":717.74045825482131},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AG167)","v":778.09257034045083},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AH167)","v":791.79437487086932},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AI167)","v":830.9240327755009},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AJ167)","v":879.47600099546423},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AK167)","v":898.95232713690689},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AL167)","v":919.35526334496853},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AM167)","v":945.69788266994976},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AN167)","v":962.95459037300941},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AO167)","v":1050.0750548882959},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AP167)","v":1075.7587696255296},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AQ167)","v":1100.3951252504148},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AR167)","v":1178.2458795967314},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AS167)","v":1215.1290647467329},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AT167)","v":1251.8444473791906},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AU167)","v":1293.7577416506797},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AV167)","v":1309.2954903798698},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AW167)","v":1345.6445744118489},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AX167)","v":1375.9476154795368},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AY167)","v":1413.9796028006933},{"$f":"IF($F$3=\"No\",SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2),SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)+Imports!AZ167)","v":1468.6262300194369}]
["Water Rentals and Assessments",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":117},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":116},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":112},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":112},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":112},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":113},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":112},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":112},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":114},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":114},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":113},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":113},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":113},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":114},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":115},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":115},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":114},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":114},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":118},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":117},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":116},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":116},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":116},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":117},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":119},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":118},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":118},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":120},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":119},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":118},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":119},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":121},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":120},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":120},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":120},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":121},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":125},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":127},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":129},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":131},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":134},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":136},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":139},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":141},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":144},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":146},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":149},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":151},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":154},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":157}]
["Fuel and Power Purchased",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":143},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":166},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":167},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":178},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":191},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":197},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":206},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":209},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":218},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":233},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":257},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":278},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":296},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":277},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":286},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":307},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":339},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":362},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":357},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":421},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":454},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":488},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":527},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":554},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":568},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":636},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":678},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":706},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":787},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":861},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":921},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":949},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1033},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1119},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1194},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1259},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1233},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1256},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1278},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1301},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1325},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1348},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1373},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1397},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1423},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1448},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1474},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1501},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1528},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1555}]
["Capital Taxes",null,{"$f":"SUM(C50,C94)*0.005","v":60.534500000000001},{"$f":"SUM(D50,D94)*0.005","v":68.029674999999997},73.347962285320378,77.41920212432197,80.160895104778248,81.021151935938562,80.581011807501071,79.824878354833999,79.820119282000391,80.045814794687743,80.374851303460062,80.769515248272754,81.270365122485984,81.919824714945875,81.725418592809604,83.220248898670633,86.1004928023373,89.718517010491993,92.492034944656339,94.47616906044739,95.966664461889522,97.660489148588312,99.158440685166823,101.60157099428316,104.51974872455119,106.31205013214705,108.19474227051057,110.99064796819908,114.01317987324832,115.36829056527047,117.58711333558989,121.00182502547072,121.35199202992999,123.70144776813984,125.67440845442997,126.16457173095938,126.20575132655598,126.50146047496153,127.35318546024763,128.62059678975683,128.98442013242911,128.03441660655284,127.06861707685501,126.86781754106093,127.55359136190123,126.67303119076048,123.81754152135167,123.98811223085107,126.00747805469632,124.01590186871999]
["Other Taxes",null,26.464824999999998,26.972574999999999,25.440784386157439,25.359702705282622,26.369508573300628,26.682072695850131,26.871929170888002,27.716629896752679,28.493483083331931,29.433170863249565,29.835379471566796,31.122973826878699,31.99911317672867,32.912447717949583,34.04306290269195,35.020671331247144,36.685486448684387,37.584961843766898,39.756360637501757,41.068775530808544,42.107746600927392,43.141216829464923,44.828185046162545,46.101652383596097,47.179619166255911,48.594084016628258,50.04829778257492,51.348760813708054,52.721721684363771,54.060431097953341,56.168888729986428,57.98759562929947,59.188470975244243,60.812173978580077,62.480746238064704,64.583446540803777,65.915549326065502,67.204249027974157,69.253197402612756,70.981145046624789,73.248591738100728,75.581787037408617,76.656981694016324,79.351175538351498,81.153384573879649,83.31557722074092,85.521268948561925,87.673209771997008,90.26514965964391,92.624088083944173]
["Capital and Other Taxes","[Formula]",{"$f":"SUM(C36:C37)","v":86.999324999999999},{"$f":"SUM(D36:D37)","v":95.002250000000004},98.78874667147781,102.77890482960458,106.53040367807887,107.70322463178869,107.45294097838908,107.54150825158668,108.31360236533232,109.4789856579373,110.21023077502686,111.89248907515145,113.26947829921465,114.83227243289545,115.76848149550156,118.24092022991778,122.78597925102169,127.30347885425888,132.24839558215808,135.54494459125593,138.07441106281692,140.80170597805323,143.98662573132935,147.70322337787925,151.69936789080711,154.90613414877532,158.24304005308551,162.33940878190714,166.73490155761209,169.42872166322383,173.75600206557633,178.98942065477019,180.54046300517422,184.51362174671993,188.15515469249468,190.74801827176316,192.12130065262147,193.70570950293569,196.60638286286039,199.60174183638162,202.23301187052982,203.61620364396146,203.72559877087133,206.21899307941243,208.70697593578086,209.98860841150139,209.3388104699136,211.66132200284807,216.27262771434022,216.63998995266417]
["Capital and Other Taxes",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":87},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":95},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":99},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":104},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":108},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":110},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":110},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":110},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":111},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":113},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":114},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":116},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":118},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":119},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":121},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":123},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":128},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":132},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":135},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":137},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":139},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":142},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":145},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":149},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":152},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":155},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":159},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":163},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":165},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":169},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":174},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":178},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":180},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":183},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":185},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":187},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":188},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":190},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":192},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":195},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":197},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":200},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":202},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":204},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":206},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":208},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":211},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":215},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":218},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":219}]
["Corporate Allocation",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":9},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":9},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6}]
["Total Expenses","[Formula]",{"$f":"IF(F3=\"No\",SUM(C20,C32:C35,C39:C40),SUM(C20,C32:C35,C39:C40))","v":1661},{"$f":"IF(G3=\"No\",SUM(D20,D32:D35,D39:D40),SUM(D20,D32:D35,D39:D40))","v":1727},{"$f":"IF(H3=\"No\",SUM(E20,E32:E35,E39:E40),SUM(E20,E32:E35,E39:E40,'Financial Adjustments'!E94))","v":2012.2435023496091},{"$f":"IF(I3=\"No\",SUM(F20,F32:F35,F39:F40),SUM(F20,F32:F35,F39:F40,'Financial Adjustments'!F94))","v":2157.3131873816415},{"$f":"IF(J3=\"No\",SUM(G20,G32:G35,G39:G40),SUM(G20,G32:G35,G39:G40,'Financial Adjustments'!G94))","v":2243.600360666775},{"$f":"IF(K3=\"No\",SUM(H20,H32:H35,H39:H40),SUM(H20,H32:H35,H39:H40,'Financial Adjustments'!H94))","v":2366.3839193398489},{"$f":"IF(L3=\"No\",SUM(I20,I32:I35,I39:I40),SUM(I20,I32:I35,I39:I40,'Financial Adjustments'!I94))","v":2538.8277687448349},{"$f":"IF(M3=\"No\",SUM(J20,J32:J35,J39:J40),SUM(J20,J32:J35,J39:J40,'Financial Adjustments'!J94))","v":2520.1119476615877},{"$f":"IF(N3=\"No\",SUM(K20,K32:K35,K39:K40),SUM(K20,K32:K35,K39:K40,'Financial Adjustments'!K94))","v":2520.0258837720739},{"$f":"IF(O3=\"No\",SUM(L20,L32:L35,L39:L40),SUM(L20,L32:L35,L39:L40,'Financial Adjustments'!L94))","v":2526.5966626152522},{"$f":"IF(P3=\"No\",SUM(M20,M32:M35,M39:M40),SUM(M20,M32:M35,M39:M40,'Financial Adjustments'!M94))","v":2615.6974172547748},{"$f":"IF(Q3=\"No\",SUM(N20,N32:N35,N39:N40),SUM(N20,N32:N35,N39:N40,'Financial Adjustments'!N94))","v":2673.6134528318139},{"$f":"IF(R3=\"No\",SUM(O20,O32:O35,O39:O40),SUM(O20,O32:O35,O39:O40,'Financial Adjustments'!O94))","v":2698.6359449538018},{"$f":"IF(S3=\"No\",SUM(P20,P32:P35,P39:P40),SUM(P20,P32:P35,P39:P40,'Financial Adjustments'!P94))","v":2715.6818552941218},{"$f":"IF(T3=\"No\",SUM(Q20,Q32:Q35,Q39:Q40),SUM(Q20,Q32:Q35,Q39:Q40,'Financial Adjustments'!Q94))","v":2896.7809023042487},{"$f":"IF(U3=\"No\",SUM(R20,R32:R35,R39:R40),SUM(R20,R32:R35,R39:R40,'Financial Adjustments'!R94))","v":2807.0829584014159},{"$f":"IF(V3=\"No\",SUM(S20,S32:S35,S39:S40),SUM(S20,S32:S35,S39:S40,'Financial Adjustments'!S94))","v":2842.6135853848727},{"$f":"IF(W3=\"No\",SUM(T20,T32:T35,T39:T40),SUM(T20,T32:T35,T39:T40,'Financial Adjustments'!T94))","v":2877.1691931971618},{"$f":"IF(X3=\"No\",SUM(U20,U32:U35,U39:U40),SUM(U20,U32:U35,U39:U40,'Financial Adjustments'!U94))","v":2926.1994835601427},{"$f":"IF(Y3=\"No\",SUM(V20,V32:V35,V39:V40),SUM(V20,V32:V35,V39:V40,'Financial Adjustments'!V94))","v":3025.2847092835254},{"$f":"IF(Z3=\"No\",SUM(W20,W32:W35,W39:W40),SUM(W20,W32:W35,W39:W40,'Financial Adjustments'!W94))","v":2995.7939043087026},{"$f":"IF(AA3=\"No\",SUM(X20,X32:X35,X39:X40),SUM(X20,X32:X35,X39:X40,'Financial Adjustments'!X94))","v":3053.6271263538752},{"$f":"IF(AB3=\"No\",SUM(Y20,Y32:Y35,Y39:Y40),SUM(Y20,Y32:Y35,Y39:Y40,'Financial Adjustments'!Y94))","v":3216.8103267974261},{"$f":"IF(AC3=\"No\",SUM(Z20,Z32:Z35,Z39:Z40),SUM(Z20,Z32:Z35,Z39:Z40,'Financial Adjustments'!Z94))","v":3286.6078092413964},{"$f":"IF(AD3=\"No\",SUM(AA20,AA32:AA35,AA39:AA40),SUM(AA20,AA32:AA35,AA39:AA40,'Financial Adjustments'!AA94))","v":3363.0725912193889},{"$f":"IF(AE3=\"No\",SUM(AB20,AB32:AB35,AB39:AB40),SUM(AB20,AB32:AB35,AB39:AB40,'Financial Adjustments'!AB94))","v":3565.4265175778592},{"$f":"IF(AF3=\"No\",SUM(AC20,AC32:AC35,AC39:AC40),SUM(AC20,AC32:AC35,AC39:AC40,'Financial Adjustments'!AC94))","v":3653.8603096642396},{"$f":"IF(AG3=\"No\",SUM(AD20,AD32:AD35,AD39:AD40),SUM(AD20,AD32:AD35,AD39:AD40,'Financial Adjustments'!AD94))","v":3759.6438560486858},{"$f":"IF(AH3=\"No\",SUM(AE20,AE32:AE35,AE39:AE40),SUM(AE20,AE32:AE35,AE39:AE40,'Financial Adjustments'!AE94))","v":3997.6765820178848},{"$f":"IF(AI3=\"No\",SUM(AF20,AF32:AF35,AF39:AF40),SUM(AF20,AF32:AF35,AF39:AF40,'Financial Adjustments'!AF94))","v":4119.0669340044569},{"$f":"IF(AJ3=\"No\",SUM(AG20,AG32:AG35,AG39:AG40),SUM(AG20,AG32:AG35,AG39:AG40,'Financial Adjustments'!AG94))","v":4273.1191809394813},{"$f":"IF(AK3=\"No\",SUM(AH20,AH32:AH35,AH39:AH40),SUM(AH20,AH32:AH35,AH39:AH40,'Financial Adjustments'!AH94))","v":4304.5485676851749},{"$f":"IF(AL3=\"No\",SUM(AI20,AI32:AI35,AI39:AI40),SUM(AI20,AI32:AI35,AI39:AI40,'Financial Adjustments'!AI94))","v":4488.6772782188764},{"$f":"IF(AM3=\"No\",SUM(AJ20,AJ32:AJ35,AJ39:AJ40),SUM(AJ20,AJ32:AJ35,AJ39:AJ40,'Financial Adjustments'!AJ94))","v":4661.6260560035453},{"$f":"IF(AN3=\"No\",SUM(AK20,AK32:AK35,AK39:AK40),SUM(AK20,AK32:AK35,AK39:AK40,'Financial Adjustments'!AK94))","v":4901.1713363035005},{"$f":"IF(AO3=\"No\",SUM(AL20,AL32:AL35,AL39:AL40),SUM(AL20,AL32:AL35,AL39:AL40,'Financial Adjustments'!AL94))","v":4933.1908229860555},{"$f":"IF(AP3=\"No\",SUM(AM20,AM32:AM35,AM39:AM40),SUM(AM20,AM32:AM35,AM39:AM40,'Financial Adjustments'!AM94))","v":4963.2104483283438},{"$f":"IF(AQ3=\"No\",SUM(AN20,AN32:AN35,AN39:AN40),SUM(AN20,AN32:AN35,AN39:AN40,'Financial Adjustments'!AN94))","v":5017.9179667776971},{"$f":"IF(AR3=\"No\",SUM(AO20,AO32:AO35,AO39:AO40),SUM(AO20,AO32:AO35,AO39:AO40,'Financial Adjustments'!AO94))","v":5154.9913359206084},{"$f":"IF(AS3=\"No\",SUM(AP20,AP32:AP35,AP39:AP40),SUM(AP20,AP32:AP35,AP39:AP40,'Financial Adjustments'!AP94))","v":5233.3331121266638},{"$f":"IF(AT3=\"No\",SUM(AQ20,AQ32:AQ35,AQ39:AQ40),SUM(AQ20,AQ32:AQ35,AQ39:AQ40,'Financial Adjustments'!AQ94))","v":5299.2128589585463},{"$f":"IF(AU3=\"No\",SUM(AR20,AR32:AR35,AR39:AR40),SUM(AR20,AR32:AR35,AR39:AR40,'Financial Adjustments'!AR94))","v":5434.3893790229249},{"$f":"IF(AV3=\"No\",SUM(AS20,AS32:AS35,AS39:AS40),SUM(AS20,AS32:AS35,AS39:AS40,'Financial Adjustments'!AS94))","v":5508.3087472872085},{"$f":"IF(AW3=\"No\",SUM(AT20,AT32:AT35,AT39:AT40),SUM(AT20,AT32:AT35,AT39:AT40,'Financial Adjustments'!AT94))","v":5615.2009734651574},{"$f":"IF(AX3=\"No\",SUM(AU20,AU32:AU35,AU39:AU40),SUM(AU20,AU32:AU35,AU39:AU40,'Financial Adjustments'!AU94))","v":5722.7652684750965},{"$f":"IF(AY3=\"No\",SUM(AV20,AV32:AV35,AV39:AV40),SUM(AV20,AV32:AV35,AV39:AV40,'Financial Adjustments'!AV94))","v":5768.7489047499475},{"$f":"IF(AZ3=\"No\",SUM(AW20,AW32:AW35,AW39:AW40),SUM(AW20,AW32:AW35,AW39:AW40,'Financial Adjustments'!AW94))","v":5832.4288421262982},{"$f":"IF(BA3=\"No\",SUM(AX20,AX32:AX35,AX39:AX40),SUM(AX20,AX32:AX35,AX39:AX40,'Financial Adjustments'!AX94))","v":5887.0799910035048},{"$f":"IF(BB3=\"No\",SUM(AY20,AY32:AY35,AY39:AY40),SUM(AY20,AY32:AY35,AY39:AY40,'Financial Adjustments'!AY94))","v":5980.1274308145548},{"$f":"IF(BC3=\"No\",SUM(AZ20,AZ32:AZ35,AZ39:AZ40),SUM(AZ20,AZ32:AZ35,AZ39:AZ40,'Financial Adjustments'!AZ94))","v":6095.8361966938119}]
["Total Expenses","[original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":1662},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":1728},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":1907},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2030},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2135},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2267},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2442},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2445},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2465},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2491},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2555},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2608},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2646},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2674},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2685},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2707},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2759},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2788},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2859},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2970},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2938},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2991},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":3161},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":3226},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":3274},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":3472},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":3553},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":3615},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":3839},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":3965},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":4122},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":4192},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":4404},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":4569},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":4718},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":4816},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":4845},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":4901},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":5035},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":5111},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":5204},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":5343},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":5412},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":5497},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":5578},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":5629},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":5724},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":5814},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":5905},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":6053}]
[]
["Non-Controlling Interest",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":-14},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":-24},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":-22},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":-17},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":-14},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":-13},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":-10},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":-5},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":-2},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":1},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":2},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":5},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":9},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":1},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":2},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":3},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":5},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":9},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":11},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":12},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":13},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":15},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":17},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":18},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":20},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":22},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":24},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":25},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":27},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":29},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":32},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":33},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":35},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":36},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":37},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":38},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":38},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":39},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":40},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":40},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":41},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":43},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":44},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":46},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":47},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":49},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":51},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":53}]
["Sunk Cost","[Formula]",null,{"$f":"IF($V$2=\"No\",0,IF($C$2=$B$146,D146,IF($C$2=$B$147,D147,IF($C$2=$B$148,D148,IF($C$2=$B$149,D149,IF($C$2=$B$150,D150,0))))))","v":0},{"$f":"IF($V$2=\"No\",0,IF($C$2=$B$146,E146,IF($C$2=$B$147,E147,IF($C$2=$B$148,E148,IF($C$2=$B$149,E149,IF($C$2=$B$150,E150,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Income","[Formula]",{"$f":"C15-C41-C44+C45","v":55},{"$f":"D15-D41-D44+D45","v":64.634999999999991},-158.14254293592489,-196.95203219967925,-197.26140390874707,-203.1486337679371,-297.84134247889506,-206.9375091311781,-57.605294867380053,35.114416301358233,{"$f":"M15-M41-M44+M45","v":61.485371924917217},{"$f":"N15-N41-N44+N45","v":114.13023066971891},{"$f":"O15-O41-O44+O45","v":200.51263722115164},{"$f":"P15-P41-P44+P45","v":212.53618115779045},{"$f":"Q15-Q41-Q44+Q45","v":149.77534825036628},{"$f":"R15-R41-R44+R45","v":357.62649821890818},{"$f":"S15-S41-S44+S45","v":457.24478765855019},{"$f":"T15-T41-T44+T45","v":616.04707588153587},720.19700840704718,{"$f":"V15-V41-V44+V45","v":816.3637345775187},{"$f":"W15-W41-W44+W45","v":159.79353726643694},{"$f":"X15-X41-X44+X45","v":163.10911012714723},{"$f":"Y15-Y41-Y44+Y45","v":170.02724564101163},{"$f":"Z15-Z41-Z44+Z45","v":175.00435063336135},{"$f":"AA15-AA41-AA44+AA45","v":181.90849726032229},{"$f":"AB15-AB41-AB44+AB45","v":183.13338438833034},{"$f":"AC15-AC41-AC44+AC45","v":185.09801413834521},190.20327530422401,{"$f":"AE15-AE41-AE44+AE45","v":196.31723301545799},{"$f":"AF15-AF41-AF44+AF45","v":195.49796465917461},{"$f":"AG15-AG41-AG44+AG45","v":199.6260980791094},{"$f":"AH15-AH41-AH44+AH45","v":207.38312927121751},{"$f":"AI15-AI41-AI44+AI45","v":208.83263832734247},{"$f":"AJ15-AJ41-AJ44+AJ45","v":210.6301751334604},{"$f":"AK15-AK41-AK44+AK45","v":214.16148135714593},{"$f":"AL15-AL41-AL44+AL45","v":208.96864484637899},207.92891648831664,{"$f":"AN15-AN41-AN44+AN45","v":205.0363976334811},{"$f":"AO15-AO41-AO44+AO45","v":206.47153505546612},{"$f":"AP15-AP41-AP44+AP45","v":207.42586765008673},{"$f":"AQ15-AQ41-AQ44+AQ45","v":209.38048249271196},{"$f":"AR15-AR41-AR44+AR45","v":205.93820241126923},{"$f":"AS15-AS41-AS44+AS45","v":200.28168973009087},{"$f":"AT15-AT41-AT44+AT45","v":198.32866093413668},{"$f":"AU15-AU41-AU44+AU45","v":197.50786209167927},192.51144202937849,{"$f":"AW15-AW41-AW44+AW45","v":181.81127729886521},{"$f":"AX15-AX41-AX44+AX45","v":179.12244872424799},{"$f":"AY15-AY41-AY44+AY45","v":187.22352972490353},{"$f":"AZ15-AZ41-AZ44+AZ45","v":181.39327433488597}]
["Net Income","[Original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":54},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":65},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":-65},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":-85},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":-106},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":-134},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":-241},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":-170},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":-54},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":24},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":54},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":96},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":167},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":173},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":275},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":365},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":432},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":527},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":625},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":695},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":164},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":167},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":175},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":180},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":185},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":188},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":192},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":196},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":198},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":201},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":205},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":211},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":213},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":213},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":213},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":208},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":207},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":203},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":204},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":204},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":205},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":205},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":203},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":201},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":198},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":195},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":194},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":195},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":199},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":196}]
[null,"[Difference]",{"$f":"C46-C47","v":1},{"$f":"D46-D47","v":-0.36500000000000909},-93.142542935924894,-111.95203219967925,-91.26140390874707,-69.148633767937099,-56.841342478895058,-36.937509131178103,-3.6052948673800529,11.114416301358233,7.4853719249172173,18.130230669718912,33.512637221151635,39.536181157790452,-125.22465174963372,-7.373501781091818,25.244787658550194,89.047075881535875,95.197008407047178,121.3637345775187,-4.2064627335630576,-3.8908898728527674,-4.972754358988368,-4.995649366638645,-3.0915027396777077,-4.8666156116696584,-6.9019858616547936,-5.7967246957759926,-1.6827669845420132,-5.5020353408253868,-5.3739019208906029,-3.6168707287824873,-4.1673616726575347,-2.3698248665396022,1.1614813571459308,0.96864484637899295,0.92891648831664497,2.0363976334811014,2.47153505546612,3.4258676500867296,4.3804824927119625,0.93820241126923065,-2.7183102699091251,-2.6713390658633216,-0.49213790832072846,-2.488557970621514,-12.188722701134793,-15.877551275752012,-11.776470275096472,-14.606725665114027]
[]
["Net Debt (from SP-080)","[Original]",{"$f":"SUMIFS(DATA!G$3:G$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+C164-C163","v":9664.9},{"$f":"SUMIFS(DATA!H$3:H$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+D164-D163","v":11099.3},{"$f":"SUMIFS(DATA!I$3:I$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+E164-E163","v":12578.1},{"$f":"SUMIFS(DATA!J$3:J$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+F164-F163","v":13589.3},{"$f":"SUMIFS(DATA!K$3:K$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+G164-G163","v":14334.9},{"$f":"SUMIFS(DATA!L$3:L$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+H164-H163","v":14710.1},{"$f":"SUMIFS(DATA!M$3:M$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+I164-I163","v":14919.913316791397},{"$f":"SUMIFS(DATA!N$3:N$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+J164-J163","v":14975.62413538916},{"$f":"SUMIFS(DATA!O$3:O$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+K164-K163","v":15032.27761568982},{"$f":"SUMIFS(DATA!P$3:P$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+L164-L163","v":15042.302301925931},{"$f":"SUMIFS(DATA!Q$3:Q$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+M164-M163","v":15046.624231755479},{"$f":"SUMIFS(DATA!R$3:R$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+N164-N163","v":15011.426790048296},{"$f":"SUMIFS(DATA!S$3:S$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+O164-O163","v":14911.084127669792},{"$f":"SUMIFS(DATA!T$3:T$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+P164-P163","v":14828.43986500398},{"$f":"SUMIFS(DATA!U$3:U$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+Q164-Q163","v":14639.78329232636},{"$f":"SUMIFS(DATA!V$3:V$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+R164-R163","v":14581.122855279657},{"$f":"SUMIFS(DATA!W$3:W$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+S164-S163","v":14699.92684835444},{"$f":"SUMIFS(DATA!X$3:X$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+T164-T163","v":14807.484614103845},{"$f":"SUMIFS(DATA!Y$3:Y$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+U164-U163","v":14641.991192529666},{"$f":"SUMIFS(DATA!Z$3:Z$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+V164-V163","v":14222.454281110358},{"$f":"SUMIFS(DATA!AA$3:AA$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+W164-W163","v":14360.759824132347},{"$f":"SUMIFS(DATA!AB$3:AB$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+X164-X163","v":14536.415651344956},{"$f":"SUMIFS(DATA!AC$3:AC$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+Y164-Y163","v":14665.978713019647},{"$f":"SUMIFS(DATA!AD$3:AD$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+Z164-Z163","v":14979.600424209551},{"$f":"SUMIFS(DATA!AE$3:AE$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AA164-AA163","v":15381.327473002837},{"$f":"SUMIFS(DATA!AF$3:AF$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AB164-AB163","v":15556.65437013368},{"$f":"SUMIFS(DATA!AG$3:AG$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AC164-AC163","v":15748.094783668039},{"$f":"SUMIFS(DATA!AH$3:AH$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AD164-AD163","v":16117.072647901514},{"$f":"SUMIFS(DATA!AI$3:AI$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AE164-AE163","v":16525.261795895905},{"$f":"SUMIFS(DATA!AJ$3:AJ$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AF164-AF163","v":16600.785969641162},{"$f":"SUMIFS(DATA!AK$3:AK$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AG164-AG163","v":16844.924425625937},{"$f":"SUMIFS(DATA!AL$3:AL$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AH164-AH163","v":17320.483634330885},{"$f":"SUMIFS(DATA!AM$3:AM$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AI164-AI163","v":17181.684396895394},{"$f":"SUMIFS(DATA!AN$3:AN$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AJ164-AJ163","v":17440.945369403904},{"$f":"SUMIFS(DATA!AO$3:AO$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AK164-AK163","v":17621.376025304784},{"$f":"SUMIFS(DATA!AP$3:AP$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AL164-AL163","v":17510.440035764288},{"$f":"SUMIFS(DATA!AQ$3:AQ$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AM164-AM163","v":17310.747038395293},{"$f":"SUMIFS(DATA!AR$3:AR$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AN164-AN163","v":17164.852470442922},{"$f":"SUMIFS(DATA!AS$3:AS$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AO164-AO163","v":17128.725932444671},{"$f":"SUMIFS(DATA!AT$3:AT$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AP164-AP163","v":17174.782330696427},{"$f":"SUMIFS(DATA!AU$3:AU$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AQ164-AQ163","v":17038.166516738173},{"$f":"SUMIFS(DATA!AV$3:AV$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AR164-AR163","v":16642.227609151647},{"$f":"SUMIFS(DATA!AW$3:AW$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AS164-AS163","v":16248.786013481993},{"$f":"SUMIFS(DATA!AX$3:AX$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AT164-AT163","v":16010.297445389038},{"$f":"SUMIFS(DATA!AY$3:AY$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AU164-AU163","v":15949.944347465418},{"$f":"SUMIFS(DATA!AZ$3:AZ$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AV164-AV163","v":15581.320871207894},{"$f":"SUMIFS(DATA!BA$3:BA$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AW164-AW163","v":14828.411660027265},{"$f":"SUMIFS(DATA!BB$3:BB$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AX164-AX163","v":14683.403353202899},{"$f":"SUMIFS(DATA!BC$3:BC$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AY164-AY163","v":14900.052988247044},{"$f":"SUMIFS(DATA!BD$3:BD$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)+AZ164-AZ163","v":14320.344476716895}]
["Long term debt + current and other liabilities - current and other assets",null,{"$f":"C89+C91-C80","v":9651},11027,12878,13886,14634,14984,15168,15223,15337,15500,15533,15596,15724,15656,15541,15529,15789,15951,15800,15247,15359,15652,15921,16316,16573,16899,17373,17711,17896,18333,18843,19204,{"$f":"AI89+AI91-AI80","v":19262},19473,19567,19570,19520,19492,19601,19797,19807,19956,20097,20039,20043,20112,20320,20790,20851,20616]
[null,"[Difference]",{"$f":"C51-C50","v":-13.899999999999636},{"$f":"D51-D50","v":-72.299999999999272},299.89999999999964,296.70000000000073,299.10000000000036,273.89999999999964,248.08668320860306,247.37586461083993,304.72238431018013,457.69769807406919,486.37576824452117,584.57320995170448,812.915872330208,827.56013499601977,901.21670767364049,947.87714472034349,1089.0731516455598,1143.5153858961548,1158.0088074703344,1024.5457188896416,998.24017586765331,1115.5843486550439,1255.0212869803527,1336.3995757904486,1191.672526997163,1342.3456298663205,1624.9052163319611,1593.9273520984862,1370.7382041040946,1732.2140303588385,1998.0755743740629,1883.5163656691147,2080.3156031046055,2032.0546305960961,1945.623974695216,2059.559964235712,2209.2529616047068,2327.1475295570781,2472.2740675553287,2622.2176693035726,2768.8334832618275,3313.7723908483531,3848.213986518007,4028.7025546109617,4093.0556525345819,4530.679128792106,5491.5883399727354,6106.5966467971011,5950.9470117529563,6295.6555232831051]
[]
["Current Year Revenue Increase","[Formula]",{"$f":"C12/C9","v":0},{"$f":"(D12)/(+C11+D9)","v":3.499999999999992E-2},3.3818367803306937E-2,3.4262899668681526E-2,3.4471830929996172E-2,3.530121056673953E-2,3.6008534058779088E-2,3.5405392625352972E-2,3.6813005033601902E-2,3.6853082032106077E-2,3.7508436108037606E-2,3.7819998121049074E-2,3.8110770735097853E-2,3.8382004281038974E-2,3.8634868953224426E-2,3.8870460501798029E-2,3.9572482345131783E-2,3.9536991318188788E-2,3.9731148929151694E-2,3.9911095375334597E-2,-0.21524398923134749,1.6329269653324898E-2,5.4518798218199209E-2,2.2948705126484208E-2,2.8997942262029289E-2,3.0607409338965764E-2,2.3955534020964946E-2,3.6635169655368796E-2,5.534631251298084E-2,4.1142435404240901E-3,3.3343224674196634E-2,7.6289151033910717E-3,3.4760909159538396E-2,{"$f":"(AJ12)/(+AI11+AJ9)","v":2.9031064365729792E-2},4.5262836977022422E-2,-2.4402886979732149E-3,4.7422150424641131E-3,8.8546030326264891E-3,2.7736502987762014E-2,1.4315172098316415E-2,1.1580304993765571E-2,2.4949383215296248E-2,1.0975438965281133E-2,1.8645321288779201E-2,1.843068344183011E-2,5.0932989213977068E-3,7.219597233560914E-3,7.1261571097657765E-3,1.6500515193886602E-2,1.8073841647535716E-2]
[]
["Additional General Consumers Revenue Percent Increase","[Original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.5000000000000003E-2},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":-0.17510000000000001},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.46E-2},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":5.3900000000000003E-2},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.35E-2},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.3999999999999998E-3},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":4.53E-2},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.77E-2},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":7.6E-3},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":4.5499999999999999E-2},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":2.4899999999999999E-2},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.0800000000000001E-2},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":5.1000000000000004E-3},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.5299999999999998E-2},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":2.8799999999999999E-2},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":2.2599999999999999E-2},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.0800000000000001E-2},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.6999999999999999E-3},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":9.9000000000000008E-3},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":2.69E-2},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.43E-2},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.7600000000000001E-2},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":2.6200000000000001E-2},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.1900000000000001E-2},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.46E-2},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.35E-2},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":7.7999999999999996E-3},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.6199999999999999E-2},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.5299999999999999E-2},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.5800000000000002E-2},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":2.4299999999999999E-2}]
["Additional General Consumers Revenue Percent Increase","[Formula]",{"$f":"C56","v":0},{"$f":"D56","v":3.5000000000000003E-2},{"$f":"IF(E7<=$O$2,$Q$3,E58)","v":3.3487595941223254E-2},3.3487595941223254E-2,3.3487595941223254E-2,3.3487595941223254E-2,3.3487595941223254E-2,3.3487595941223254E-2,3.3487595941223254E-2,3.3487595941223254E-2,3.3487595941223254E-2,3.3487595941223254E-2,3.3487595941223254E-2,3.3487595941223254E-2,3.3487595941223254E-2,3.3487595941223254E-2,3.3487595941223254E-2,3.3487595941223254E-2,3.3487595941223254E-2,3.3487595941223254E-2,-0.22021632102431002,1.1855752371291297E-2,5.0009851611023427E-2,1.8201280682417345E-2,2.4131172400880956E-2,2.5599427638456115E-2,1.8843878351953718E-2,3.1164939182196583E-2,4.9834440215777591E-2,-1.3975277732768653E-3,2.774828916850482E-2,2.061756975029594E-3,2.8864264931068286E-2,2.3289592066993992E-2,{"$f":"IF(AK7<=$O$2,$Q$3,AK58)","v":3.9357179788791857E-2},-8.2278730892410296E-3,4.742215042464055E-3,8.8546030326263365E-3,2.7736502987762132E-2,1.4315172098316425E-2,1.1580304993765594E-2,2.4949383215296352E-2,1.097543896528121E-2,1.8645321288779101E-2,1.8430683441830034E-2,5.0932989213976262E-3,7.2195972335609053E-3,7.1261571097658736E-3,1.6500515193886636E-2,1.8073841647535685E-2]
["DO NOT ADJUST THIS ROW",null,null,null,3.4299999999999997E-2,-0.4965026139959865,5.7643663682484511E-2,5.8386702859649239E-2,9.0114598820823968E-2,-3.1654979341259183E-3,-0.32738248074754028,1.8598871839375253E-2,-1.1640534108182912E-2,1.2308691517400348E-2,2.8915182185425062E-3,-0.23346899480628128,-7.0332469806705794E-3,3.8122520764505038E-3,-6.2796683216874618E-3,-3.456795903854875E-3,-0.19273523226433265,-4.856185908125873E-3,-0.22021632102431002,1.1855752371291297E-2,5.0009851611023427E-2,1.8201280682417345E-2,2.4131172400880956E-2,2.5599427638456115E-2,1.8843878351953718E-2,3.1164939182196583E-2,4.9834440215777591E-2,-1.3975277732768653E-3,2.774828916850482E-2,2.061756975029594E-3,2.8864264931068286E-2,2.3289592066993992E-2,3.9357179788791857E-2,-8.2278730892410296E-3,4.742215042464055E-3,8.8546030326263365E-3,2.7736502987762132E-2,1.4315172098316425E-2,1.1580304993765594E-2,2.4949383215296352E-2,1.097543896528121E-2,1.8645321288779101E-2,1.8430683441830034E-2,5.0932989213976262E-3,7.2195972335609053E-3,7.1261571097658736E-3,1.6500515193886636E-2,1.8073841647535685E-2]
["Cumulative General Consumers Revenue Percent Increase","[Original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":3.5000000000000003E-2},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":7.0499999999999993E-2},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.1072},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.14510000000000001},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.18440000000000001},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.22489999999999999},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.26690000000000003},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.31030000000000002},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.3553},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.4017},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.44969999999999999},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.49940000000000001},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.55079999999999996},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.60399999999999998},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.65890000000000004},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.71579999999999999},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.77459999999999996},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.83540000000000003},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.89829999999999999},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.56589999999999996},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.58879999999999999},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.6744},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.69710000000000005},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.70289999999999997},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.78010000000000002},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.81159999999999999},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.82530000000000003},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.9083},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.95579999999999998},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.016},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.0263},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.0978000000000001},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.1583000000000001},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.2071000000000001},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.2309000000000001},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.2347999999999999},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.2569999999999999},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.3178000000000001},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.3509},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.3922000000000001},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.4550000000000001},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.4841},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.5204},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.5545},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.5744},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.6162000000000001},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.6561999999999999},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.6980999999999999},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.7638}]
["Cumulative General Consumers Revenue Percent Increase","[Formula]",0,{"$f":"(1+C60)*(1+D57)-1","v":3.499999999999992E-2},{"$f":"(1+D60)*(1+E57)-1","v":6.965966179916605E-2},{"$f":"(1+E60)*(1+F57)-1","v":0.105479992348122},0.14249985965298251,0.18075943331594591,0.22030022812261807,0.26116514908897082,0.30339853801681493,{"$f":"(1+K60)*(1+L57)-1","v":0.34704622160830323},{"$f":"(1+L60)*(1+M57)-1","v":0.39215556119167361},{"$f":"(1+M60)*(1+N57)-1","v":0.43877550411218724},{"$f":"(1+N60)*(1+O57)-1","v":0.48695663684402613},{"$f":"(1+O60)*(1+P57)-1","v":0.53675123988077922},{"$f":"(1+P60)*(1+Q57)-1","v":0.58821334446408069},{"$f":"(1+Q60)*(1+R57)-1","v":0.64139879121195276},{"$f":"(1+R60)*(1+S57)-1","v":0.69636529071047093},{"$f":"(1+S60)*(1+T57)-1","v":0.75317248613449905},{"$f":"(1+T60)*(1+U57)-1","v":0.81188201796544113},{"$f":"(1+U60)*(1+V57)-1","v":0.87255759087623619},{"$f":"(1+V60)*(1+W57)-1","v":0.46018984730732648},{"$f":"(1+W60)*(1+X57)-1","v":0.47750149655207563},{"$f":"(1+X60)*(1+Y57)-1","v":0.55139112714971006},{"$f":"(1+Y60)*(1+Z57)-1","v":0.57962843250317397},{"$f":"(1+Z60)*(1+AA57)-1","v":0.61774671853724161},{"$f":"(1+AA60)*(1+AB57)-1","v":0.65916010859578567},{"$f":"(1+AB60)*(1+AC57)-1","v":0.69042511984857913},0.74310711590071765,{"$f":"(1+AD60)*(1+AE57)-1","v":0.82997388325776833},{"$f":"(1+AE60)*(1+AF57)-1","v":0.82741644393154434},{"$f":"(1+AF60)*(1+AG57)-1","v":0.8781241238490376},{"$f":"(1+AG60)*(1+AH57)-1","v":0.88199635936135468},{"$f":"(1+AH60)*(1+AI57)-1","v":0.93631880087726671},{"$f":"(1+AI60)*(1+AJ57)-1","v":0.98141487586134923},{"$f":"(1+AJ60)*(1+AK57)-1","v":1.0593977773668111},{"$f":"(1+AK60)*(1+AL57)-1","v":1.0424533138143719},{"$f":"(1+AL60)*(1+AM57)-1","v":1.0521390666426731},{"$f":"(1+AM60)*(1+AN57)-1","v":1.0703099434455385},{"$f":"(1+AN60)*(1+AO57)-1","v":1.1277331013775092},{"$f":"(1+AO60)*(1+AP57)-1","v":1.1581919669030127},{"$f":"(1+AP60)*(1+AQ57)-1","v":1.1831844881148443},{"$f":"(1+AQ60)*(1+AR57)-1","v":1.2376535945385121},{"$f":"(1+AR60)*(1+AS57)-1","v":1.2622128249908116},{"$f":"(1+AS60)*(1+AT57)-1","v":1.304392509936362},{"$f":"(1+AT60)*(1+AU57)-1","v":1.3468640388127233},{"$f":"(1+AU60)*(1+AV57)-1","v":1.3588173188902752},{"$f":"(1+AV60)*(1+AW57)-1","v":1.375847029880211},{"$f":"(1+AW60)*(1+AX57)-1","v":1.3927776890839079},{"$f":"(1+AX60)*(1+AY57)-1","v":1.4322597536982298},1.4762200313322458]
[]
["Debt Ratio","[Original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":76},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":78},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":84},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":86},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":87},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":88},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":90},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":91},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":91},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":92},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":91},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":91},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":90},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":89},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":87},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":85},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":84},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":81},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":78},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":75},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":74},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":74},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":74},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":73},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":73},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":73},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":72},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":72},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":72},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":71},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":71},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":71},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":70},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":70},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":69},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":68},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":67},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":66},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":66},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":65},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":64},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":64},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":63},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":62},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":61},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":60},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":60},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":60},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":59},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":58}]
["Debt Ratio","[Formula]",{"$f":"C50/SUM(C$50+C$44+C$92+C$94+C$96)*100","v":76.00044035889249},{"$f":"D50/SUM(D$50+D$44+D$92+D$94+D$96)*100","v":78.147932099949756},{"$f":"E50/SUM(E$50+E$44+E$92+E$94+E$96)*100","v":84.82901075425508},{"$f":"F50/SUM(F$50+F$44+F$92+F$94+F$96)*100","v":87.156484607994486},89.041186394292779,90.516838722545458,92.36504925086399,93.632905560646748,94.069181315203849,93.972319395468574,93.661077409970474,92.921800545062965,91.686756280372762,90.395461807795712,89.462896573428836,{"$f":"R50/SUM(R$50+R$44+R$92+R$94+R$96)*100","v":87.458489195515028},85.181913963387885,82.306312783616505,78.905313950397201,75.000152516409045,74.514901254180515,74.081863098906581,73.577525581065075,73.309695521873536,73.143583771822335,72.700048045249559,72.278924364276591,72.082737301572365,71.922024678148617,71.371582028216693,71.023418783946852,70.946727871052417,{"$f":"AI50/SUM(AI$50+AI$44+AI$92+AI$94+AI$96)*100","v":70.133908805635144},69.818827888129505,69.408610926490539,68.671315954984479,67.834339538829454,67.07564105453045,66.466055422933408,65.965215839476826,65.198186696385662,64.095137279098068,62.990231953718975,62.102201297070522,61.483762100859309,60.41705610905187,58.743812149281169,58.033445817327248,57.910396742919723,56.476741629214111]
[]
["Interest Coverage Ratio","[Original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.0900000000000001},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.1100000000000001},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":0.9},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":0.89},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":0.87},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":0.84},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":0.72},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":0.8},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":0.94},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.03},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.06},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.1100000000000001},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.19},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.19},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.31},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.42},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.49},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.59},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.71},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.83},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2}]
["Interest Coverage Ratio (approx)","[Formula approx]",{"$f":"SUM(C46,C32,C132)/SUM(C32,C132)","v":1.0925925925925926},1.1075457570715475,0.76396635382697775,0.73456599434005487,0.76176158948218953,0.76239925875095071,0.65725091471606345,0.75992734964458108,0.93310730923854746,1.0415803980758314,1.0724351723533088,1.1317153987401101,1.231793113755778,1.2455251130723264,1.1764550502041569,1.4248947010045516,1.5420235946773597,1.7202181332585555,1.8454706645463375,2.0072662172264586,1.2000000000000006,1.2006882272336856,1.2006038799001344,1.2007167588735552,1.2000951628552219,1.199543624118554,1.2000163219326538,1.1994178171977699,1.1996782479307808,1.1995161023217376,1.1999881821488334,1.2002424896148249,{"$f":"SUM(AI46,AI32,AI132)/SUM(AI32,AI132)","v":1.2002092884419573},1.2000961004175883,1.2006870040828717,1.2001582647979971,1.1999761240473499,1.2000088801497515,1.2000889647634179,{"$f":"SUM(AP46,AP32,AP132)/SUM(AP32,AP132)","v":1.2006441655706483},1.200591978563863,1.2008960969844515,1.200421227797424,1.2002948824105342,1.2006424548654462,1.2005460275687145,1.1997412525051323,1.1997293123936041,1.2001362597106873,1.1998812939247216]
["Capital Coverage Ratio","[Original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.0900000000000001},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":0.9},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":0.67},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":0.76},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":0.96},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.04},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":0.76},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.1200000000000001},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.23},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.33},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.25},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.32},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.48},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.61},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":2.04},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.96},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.95},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":2.02},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":2.12},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":2.67},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.34},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.1599999999999999},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.1399999999999999},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.1100000000000001},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.08},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.1000000000000001},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.07},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.02},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.01},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.0900000000000001},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.1599999999999999},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.1499999999999999},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.04},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.27},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.28},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.3},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.32},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.28},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.3},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.3},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.35},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.35},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.35},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.36},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.36},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.36},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.37},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.38},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.4}]
["Capital Coverage Ratio","[Formula]",{"$f":"C107/C129","v":1.0923787528868361},{"$f":"D107/D129","v":0.90239410681399634},0.67073170731707321,0.7584905660377359,0.96376811594202894,1.0446927374301676,0.75735294117647056,1.1235632183908046,1.2351485148514851,1.3386363636363636,1.2456140350877194,1.3146067415730338,1.4821092278719397,1.6160000000000001,2.0447427293064875,1.96484375,1.9498207885304659,2.0202702702702702,2.1233974358974357,2.6710280373831776,1.3386581469648562,1.1606648199445984,1.1411917098445596,1.1087762669962917,1.0788235294117647,1.0985442329227324,1.0660980810234542,1.0241206030150753,0.99533582089552242,1.0083410565338276,1.0955951265229615,1.1560077519379846,1.147086031452359,1.0403877221324718,1.2662835249042146,1.2850333651096282,1.3000949667616335,1.3216650898770104,1.2848588537211292,1.3006756756756757,1.2970049916805324,1.3453061224489795,1.3493589743589745,1.3482704402515724,1.3564814814814814,1.3553030303030302,1.3573551263001487,1.3727206418672502,1.3815318539727988,1.396067415730337]
[]
["PROJECTED BALANCE SHEET"]
[]
["ASSETS"]
[]
["Plant in Service",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":15374},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":16436},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":18685},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":19839},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":20398},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":23980},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":24407},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":24800},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":25342},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":25938},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":26692},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":27257},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":28038},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":28877},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":29539},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":30026},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":31028},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":31581},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":33575},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":35016},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":35698},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":37132},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":37949},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":38489},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":39811},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":41216},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":41819},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":42813},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":44358},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":46695},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":47370},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":48166},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":50790},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":52041},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":52713},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":53909},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":54609},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":57300},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":58533},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":59902},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":61666},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":63072},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":64431},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":66237},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":67595},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":68957},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":70797},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":72342},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":73784},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":76630}]
["Accumulated Depreciation",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":5173},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":5536},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":5922},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":6377},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":6853},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":7357},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":7897},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":8434},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":8968},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":9515},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":10075},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":10637},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":11205},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":11790},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":12384},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":12978},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":13581},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":14194},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":14833},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":15501},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":16104},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":16691},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":17311},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":17937},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":18569},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":19255},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":19951},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":20653},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":21392},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":22144},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":22963},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":23792},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":24657},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":25568},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":26497},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":27444},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":28415},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":29401},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":30474},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":31572},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":32679},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":33865},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":35087},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":36344},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":37647},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":38970},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":40337},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":41751},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":43211},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":44729}]
[]
["Net Plant in Service",null,{"$f":"C74-C75","v":10201},{"$f":"D74-D75","v":10900},12763,13462,13545,16623,16510,16366,16374,16423,16617,16620,16833,17087,17155,17048,17447,17387,18742,19515,19594,20441,20638,20552,21242,21961,21868,22160,22966,24551,24407,24374,26133,26473,26216,26465,26194,27899,28059,28330,28987,29207,29344,29893,29948,29987,30460,30591,30573,31901]
[]
["Construction in Progress",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":2106},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":2867},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":2331},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":2516},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":3042},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":167},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":219},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":243},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":286},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":406},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":293},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":459},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":548},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":408},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":509},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":979},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1282},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":2038},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1167},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":545},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":752},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":376},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":633},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1307},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1070},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":877},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1646},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1899},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1489},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":553},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1425},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":2043},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":566},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":662},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1239},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1212},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1651},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":134},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":297},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":439},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":19},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":178},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":407},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":25},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":196},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":442},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":395},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":954},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1256},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":-89}]
["Current and Other Assets",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1869},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1735},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1386},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1570},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1767},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":2006},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1784},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1843},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1829},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1450},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1470},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1662},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1798},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1741},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1847},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1964},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":2146},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1983},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1590},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":2133},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1792},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1676},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1469},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1526},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1382},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1221},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1236},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1125},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1076},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1001},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":928},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":989},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1101},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":796},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":893},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":989},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":431},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":143},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":137},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":128},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":79},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":-328},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":-660},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":-785},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":-1172},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":-1241},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":-1451},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":-1644},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":-1905},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":-1883}]
["Goodwill and Intangible Assets",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":180},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":165},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":150},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":134},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":123},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":113},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":105},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":98},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":92},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":88},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":85},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":83},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":82},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":82},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":81},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":80},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":79},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":78},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":77},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":76},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":76},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":75},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":74},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":73},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":72},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":71},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":71},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":70},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":69},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":68},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":67},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":66},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":66},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":65},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":64},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":63},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":62},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":61},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":61},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":60},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":59},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":58},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":57},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":57},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":56},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":55},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":54},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":53},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":53},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":52}]
["Regulated Assets",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":231},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":225},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0}]
["Total Assets","[Formula]",{"$f":"SUM(C77:C82)","v":14587},{"$f":"SUM(D77:D82)","v":15892},16630,17682,18477,18909,18618,18550,18581,18367,18465,18824,19261,19318,19592,20071,20954,21486,21576,{"$f":"SUM(V77:V82)","v":22269},22214,22568,22814,23458,23766,24130,24821,25254,25600,26173,26827,27472,27866,27996,28412,28729,28338,28237,28554,28957,29144,29115,29148,29190,29028,29243,29458,29954,29977,29981]
["Total Assets","[Original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":14587},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":15891},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":16630},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":17682},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":18477},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":18910},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":18618},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":18550},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":18580},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":18366},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":18465},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":18824},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":19262},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":19318},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":19592},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":20071},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":20953},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":21488},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":21577},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":22270},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":22214},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":22568},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":22814},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":23458},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":23767},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":24129},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":24820},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":25254},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":25599},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":26173},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":26826},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":27472},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":27866},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":27996},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":28412},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":28729},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":28339},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":28237},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":28554},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":28957},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":29144},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":29115},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":29149},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":29189},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":29027},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":29244},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":29459},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":29955},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":29976},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":29981}]
[null,"[Difference]",{"$f":"C83-C84","v":0},{"$f":"D83-D84","v":1},0,0,0,-1,0,0,1,1,0,0,-1,0,0,0,1,-2,-1,-1,0,0,0,0,-1,1,1,0,1,0,1,0,0,0,0,0,-1,0,0,0,0,0,-1,1,1,-1,-1,-1,1,0]
[]
["LIABILITIES AND EQUITY"]
[]
["Long Term Debt",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":9289},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":11260},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":12419},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":13704},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":14404},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":14777},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":15272},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":15038},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":15161},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":15312},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":15914},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16116},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":15870},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16272},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16274},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16214},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16565},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16068},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16258},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16031},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":13805},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":14793},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":14320},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":15321},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":14973},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":15775},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16677},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16629},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16779},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":17278},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":18227},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":18825},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":18824},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":19022},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":19220},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":18819},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":18292},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":18090},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":18490},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":18639},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16239},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":17038},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":15838},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16637},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":15629},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16029},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16503},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16702},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16302},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16252}]
["Incremental Long Term Debt",null,null,{"$f":"D89-C89","v":1971},{"$f":"E89-D89","v":1159},1285,700,373,495,-234,123,151,602,202,-246,402,2,-60,351,-497,190,-227,-2226,988,-473,1001,-348,802,902,-48,150,499,949,598,-1,198,198,-401,-527,-202,400,149,-2400,799,-1200,799,-1008,400,474,199,-400,-50]
["Current and Other Liabilities",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2231},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1502},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1845},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1752},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1997},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2213},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1680},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2028},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2005},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1638},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1089},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1142},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1652},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1125},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1114},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1279},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1370},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1866},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1132},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1349},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":3346},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2535},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":3070},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2521},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2982},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2345},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1932},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2207},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2193},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2056},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1544},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1368},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1539},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1247},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1240},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1740},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1659},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1545},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1248},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1286},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":3647},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2590},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":3599},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2617},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":3242},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2842},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2366},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2444},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2644},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2481}]
["Contributions in Aid of Construction",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":325},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":334},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":339},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":344},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":348},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":358},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":364},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":371},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":378},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":385},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":392},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":400},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":407},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":415},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":422},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":430},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":438},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":446},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":455},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":463},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":472},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":482},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":492},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":502},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":512},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":522},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":533},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":543},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":554},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":565},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":577},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":588},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":600},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":611},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":622},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":634},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":645},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":656},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":666},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":677},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":700},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":722},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":745},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":768},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":791},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":813},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":836},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":859},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":881},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":904}]
["   [All Cases 2015 Retained Earnings Adj.]",null,null,null,-257]
["Retained Earnings","[Formula]",2442,{"$f":"C94+D46+D93","v":2506.6350000000002},2091.4924570640751,1894.5404248643958,1697.2790209556488,1494.1303871877117,1196.2890447088166,989.35153557763851,931.74624071025846,966.86065701161669,1028.3460289365339,1142.4762596062528,1342.9888968274045,1555.5250779851949,1705.3004262355612,2062.9269244544694,2520.1717121130196,3136.2187879945554,3856.4157964016026,4672.7795309791218,4832.5730682455587,4995.6821783727064,5165.7094240137176,5340.7137746470789,5522.6222719074012,5705.7556562957316,5890.8536704340768,6081.0569457383008,6277.3741787537583,6472.8721434129329,6672.4982414920423,6879.8813707632598,7088.7140090906023,{"$f":"AI94+AJ46+AJ93","v":7299.3441842240627},7513.5056655812086,7722.4743104275876,7930.4032269159043,8135.4396245493854,8341.9111596048515,8549.3370272549382,8758.7175097476502,8964.6557121589194,9164.9374018890103,9363.2660628231461,9560.7739249148253,9753.2853669442047,9935.096644243069,10114.219092967316,10301.442622692219,10482.835897027104]
["Retained Earnings","[Original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":2443},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":2508},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":2186},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":2101},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":1995},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":1860},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":1620},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":1449},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":1396},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":1420},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":1474},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":1570},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":1737},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":1910},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":2186},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":2550},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":2983},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":3510},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":4136},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":4831},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":4995},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":5162},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":5337},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":5518},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":5703},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":5891},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":6083},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":6279},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":6477},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":6677},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":6883},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":7093},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":7306},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":7519},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":7732},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":7940},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":8147},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":8350},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":8554},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":8758},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":8962},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":9167},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":9371},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":9571},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":9769},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":9964},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":10158},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":10354},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":10552},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":10748}]
["Accumulated Other Comprehensive Income",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":299},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":287},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-159},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-219},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-267},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-298},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-317},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-337},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-360},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-388},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404}]
["Total Liabilities and Equity","[Formula]",{"$f":"SUM(C89:C92,C94,C96)","v":14586},{"$f":"SUM(D89:D92,D94,D96)","v":17860.635000000002},17694.492457064076,18760.540424864397,18879.279020955648,18917.13038718771,18690.289044708818,17855.35153557764,18238.746240710258,18064.860657011617,18621.346028936532,18598.476259606254,18621.988896827403,19365.525077985196,19113.300426235561,19521.92692445447,20840.17171211302,20615.218787994556,21487.415796401601,{"$f":"SUM(V89:V92,V94,V96)","v":21884.779530979122},19825.573068245558,23389.682178372706,22170.709424013716,24281.71377464708,23237.622271907399,24745.755656295732,25530.853670434077,25008.056945738303,25549.374178753758,26466.872143412933,27565.498241492041,27854.881370763258,27646.714009090603,27973.344184224065,28389.505665581208,28110.474310427588,27595.403226915903,27820.439624549384,28741.911159604853,28896.337027254936,26540.71750974765,29709.655712158921,27742.937401889008,29780.266062823146,27810.773924914825,29433.285366944205,29710.096644243069,29914.219092967316,29324.442622692219,29665.835897027104]
["Total Liabilities and Equity","[Original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":14587},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":15891},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":16630},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":17682},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":18477},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":18910},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":18618},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":18550},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":18580},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":18366},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":18465},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":18824},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":19262},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":19318},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":19592},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":20071},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":20953},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":21488},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":21577},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":22270},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":22214},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":22568},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":22814},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":23458},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":23767},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":24129},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":24820},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":25254},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":25599},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":26173},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":26826},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":27472},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":27866},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":27996},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":28412},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":28729},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":28339},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":28237},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":28554},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":28957},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":29144},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":29115},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":29149},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":29189},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":29027},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":29244},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":29459},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":29955},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":29976},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":29981}]
[null,"[Difference]",{"$f":"C97-C98","v":-1},{"$f":"D97-D98","v":1969.635000000002},{"$f":"E97-E98","v":1064.492457064076},{"$f":"F97-F98","v":1078.5404248643972},{"$f":"G97-G98","v":402.27902095564787},{"$f":"H97-H98","v":7.1303871877098572},{"$f":"I97-I98","v":72.289044708817528},{"$f":"J97-J98","v":-694.64846442236012},{"$f":"K97-K98","v":-341.25375928974245},{"$f":"L97-L98","v":-301.13934298838285},{"$f":"M97-M98","v":156.34602893653209},{"$f":"N97-N98","v":-225.52374039374627},{"$f":"O97-O98","v":-640.01110317259736},{"$f":"P97-P98","v":47.525077985195821},{"$f":"Q97-Q98","v":-478.69957376443926},{"$f":"R97-R98","v":-549.07307554552972},{"$f":"S97-S98","v":-112.82828788697952},{"$f":"T97-T98","v":-872.7812120054441},{"$f":"U97-U98","v":-89.584203598398744},{"$f":"V97-V98","v":-385.22046902087823},{"$f":"W97-W98","v":-2388.4269317544422},{"$f":"X97-X98","v":821.6821783727064},{"$f":"Y97-Y98","v":-643.29057598628424},{"$f":"Z97-Z98","v":823.71377464707984},{"$f":"AA97-AA98","v":-529.37772809260059},{"$f":"AB97-AB98","v":616.75565629573248},{"$f":"AC97-AC98","v":710.85367043407678},{"$f":"AD97-AD98","v":-245.9430542616974},{"$f":"AE97-AE98","v":-49.625821246241685},{"$f":"AF97-AF98","v":293.87214341293293},{"$f":"AG97-AG98","v":739.49824149204142},{"$f":"AH97-AH98","v":382.88137076325802},{"$f":"AI97-AI98","v":-219.28599090939679},{"$f":"AJ97-AJ98","v":-22.65581577593548},{"$f":"AK97-AK98","v":-22.494334418792278},{"$f":"AL97-AL98","v":-618.52568957241238},{"$f":"AM97-AM98","v":-743.59677308409664},{"$f":"AN97-AN98","v":-416.56037545061554},{"$f":"AO97-AO98","v":187.91115960485331},{"$f":"AP97-AP98","v":-60.662972745063598},{"$f":"AQ97-AQ98","v":-2603.2824902523498},{"$f":"AR97-AR98","v":594.65571215892123},{"$f":"AS97-AS98","v":-1406.0625981109915},{"$f":"AT97-AT98","v":591.26606282314606},{"$f":"AU97-AU98","v":-1216.2260750851747},{"$f":"AV97-AV98","v":189.28536694420472},{"$f":"AW97-AW98","v":251.09664424306902},{"$f":"AX97-AX98","v":-40.780907032683899},{"$f":"AY97-AY98","v":-651.55737730778128},{"$f":"AZ97-AZ98","v":-315.16410297289622}]
[]
[null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
["OPERATING ACTIVITIES"]
["Cash Receipts from Customers",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":1692},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":1768},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":1821},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":1928},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":2014},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":2120},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":2192},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":2270},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":2409},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":2516},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":2611},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":2709},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":2820},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":2856},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":2961},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3074},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3194},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3321},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3491},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3674},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3113},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3170},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3349},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3421},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3476},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3679},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3765},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3833},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":4061},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":4191},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":4355},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":4432},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":4648},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":4816},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":4966},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5060},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5088},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5142},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5277},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5354},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5448},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5588},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5657},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5741},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5820},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5869},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5966},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":6058},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":6154},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":6302}]
["Cash Paid to Suppliers and Employees",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-782},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-822},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-898},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-926},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-952},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-981},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1000},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1011},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1033},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1060},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1102},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1138},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1170},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1169},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1191},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1227},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1283},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1322},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1336},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1429},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1480},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1532},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1597},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1645},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1679},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1782},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1845},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1897},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2013},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2111},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2196},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2248},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2370},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2481},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2582},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2674},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2674},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2722},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2771},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2822},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2874},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2924},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2975},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-3027},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-3079},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-3133},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-3189},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-3247},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-3304},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-3360}]
["Interest Paid",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-465},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-473},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-562},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-626},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-694},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-804},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-924},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-905},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-912},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-900},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-886},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-883},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-883},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-901},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-881},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-874},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-864},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-844},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-874},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-833},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-820},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-824},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-896},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-899},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-909},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-941},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-943},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-945},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1007},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1020},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1020},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1022},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1078},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1089},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1104},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1092},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1094},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1066},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1043},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1040},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1071},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1065},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1043},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1042},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1025},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-987},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-999},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-976},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-962},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1002}]
["Interest Received",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":28},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":17},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":24},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":26},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":31},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":39},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":41},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":37},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":35},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":33},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":16},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":14},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":20},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":22},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":25},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":33},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":41},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":41},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":44},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":17},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":25},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":24},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":25},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":20},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":29},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":25},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":23},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":28},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":26},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":28},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":30},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":31},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":40},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":42},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":42},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":54},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":49},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":43},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":39},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":48},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":56},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":49},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":45},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":43},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":42},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":40},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":49},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":47},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":42},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":48}]
["Cash from Operating Activities",null,{"$f":"SUM(C103:C106)","v":473},{"$f":"SUM(D103:D106)","v":490},385,402,399,374,{"$f":"SUM(I103:I106)","v":309},{"$f":"SUM(J103:J106)","v":391},{"$f":"SUM(K103:K106)","v":499},{"$f":"SUM(L103:L106)","v":589},639,{"$f":"SUM(N103:N106)","v":702},{"$f":"SUM(O103:O106)","v":787},{"$f":"SUM(P103:P106)","v":808},{"$f":"SUM(Q103:Q106)","v":914},1006,{"$f":"SUM(S103:S106)","v":1088},{"$f":"SUM(T103:T106)","v":1196},{"$f":"SUM(U103:U106)","v":1325},{"$f":"SUM(V103:V106)","v":1429},838,{"$f":"SUM(X103:X106)","v":838},{"$f":"SUM(Y103:Y106)","v":881},{"$f":"SUM(Z103:Z106)","v":897},{"$f":"SUM(AA103:AA106)","v":917},981,{"$f":"SUM(AC103:AC106)","v":1000},{"$f":"SUM(AD103:AD106)","v":1019},{"$f":"SUM(AE103:AE106)","v":1067},{"$f":"SUM(AF103:AF106)","v":1088},1169,{"$f":"SUM(AH103:AH106)","v":1193},{"$f":"SUM(AI103:AI106)","v":1240},{"$f":"SUM(AJ103:AJ106)","v":1288},{"$f":"SUM(AK103:AK106)","v":1322},1348,{"$f":"SUM(AM103:AM106)","v":1369},{"$f":"SUM(AN103:AN106)","v":1397},{"$f":"SUM(AO103:AO106)","v":1502},{"$f":"SUM(AP103:AP106)","v":1540},1559,{"$f":"SUM(AR103:AR106)","v":1648},{"$f":"SUM(AS103:AS106)","v":1684},{"$f":"SUM(AT103:AT106)","v":1715},{"$f":"SUM(AU103:AU106)","v":1758},1789,{"$f":"SUM(AW103:AW106)","v":1827},{"$f":"SUM(AX103:AX106)","v":1882},{"$f":"SUM(AY103:AY106)","v":1930},{"$f":"SUM(AZ103:AZ106)","v":1988}]
[]
["FINANCING ACTIVITIES",null,null,null,null,{"$f":"SUM(F110,F112)","v":1278},{"$f":"SUM(G110,G112)","v":833},650,-39,84,155,-89,128,190,190,-60,-10,-10,530,-60,-510,-23,-240,161,-24,515,-10,240,390,290,140,340,290,530,190,-210,180,190,-610,-545,190,190,-60,-210,-210,-200,-410,-7,-10,275,-200,-190]
["Proceeds from Long Term Debt",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":836},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":2170},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1360},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1590},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1180},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1180},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":790},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":390},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":790},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":590},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":560},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":190},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":190},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":390},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":-10},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":-10},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":590},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":160},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":190},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":-10},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":-40},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":2340},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1320},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":2380},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1320},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1940},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1580},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":950},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1180},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1380},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1130},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":770},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":380},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":180},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":170},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":180},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":-20},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":-60},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":380},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":180},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":-50},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":2130},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1110},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":2180},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":910},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1940},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1570},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1350},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":980},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1190}]
["Sinking Fund Withdrawals",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":129},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":393},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":102},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":26},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":416},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":156},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":260},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":676},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":156},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":310},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":60},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":250},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":700},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":13},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":230},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":302},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":148},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":200},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":285},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":100},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":227},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":167},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":168},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":171},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":50},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":400},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":600},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":266},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":50},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":400},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":400},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":400},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":200},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":125},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":200},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0}]
["Retirement of Long Term Debt",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-119},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-808},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-176},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-312},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-347},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-530},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-829},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-306},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-635},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-679},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-432},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-450},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-60},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-220},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-700},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-13},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-200},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-2179},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1344},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1865},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1330},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1700},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1190},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-660},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1040},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1040},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-840},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-240},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-190},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-390},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":10},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":10},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-590},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-485},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-190},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":10},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-10},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-2340},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1320},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-2380},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1320},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1947},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1580},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1075},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1180},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1380}]
["Other Financing Activities",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-42},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-7},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-20},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-19},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-17},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-13},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-25},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-14},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-57},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-9},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":3},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":4},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":4},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":3},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":4},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":5},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":9},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-10},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-10},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-10},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-10},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-10},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-8},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-8},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-8},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-9},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-9},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-9},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-10},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-35},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-16},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-17},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-21},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-17},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-17},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-17},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-17},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-18},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-18},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-18},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-19},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-19},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-20},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-20},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-21},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-21},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-22},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-36}]
["Cash from Financing Activities",null,{"$f":"SUM(C110:C113)","v":804},{"$f":"SUM(D110:D113)","v":1748},1266,1285,816,644,352,226,358,578,287,194,194,253,-6,-5,597,198,199,-20,-20,151,268,653,182,517,482,508,298,499,451,545,174,173,159,173,-27,-296,173,172,-28,172,171,-219,-30,-20,169,379,-22,-226]
[]
["INVESTING ACTIVITIES"]
["Property Plant and Equipment net of contributions",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1379},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1914},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1752},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1340},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1078},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-692},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-463},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-401},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-569},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-699},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-625},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-712},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-852},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-681},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-744},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-937},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1285},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1290},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1102},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-798},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-868},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1037},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1052},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1191},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1064},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1188},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1349},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1223},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1110},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1377},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1521},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1388},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1121},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1321},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1222},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1143},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1113},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1148},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1369},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1485},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1315},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1534},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1558},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1393},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1496},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1576},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1760},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-2069},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1709},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1466}]
["Sinking Fund Payment",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-107},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-208},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-124},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-188},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-157},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-227},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-189},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-215},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-248},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-299},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-172},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-166},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-176},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-185},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-178},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-185},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-194},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-203},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-202},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-176},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-182},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-178},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-188},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-184},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-189},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-190},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-188},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-196},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-197},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-200},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-205},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-210},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-221},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-232},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-224},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-193},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-203},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-181},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-174},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-182},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-191},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-196},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-185},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-173},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-179},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-166},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-172},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-171},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-176},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-173}]
["Other Investing Activities",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-17},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-16},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-21},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-20},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-32},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-42},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-28},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-28},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-33},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-38},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-29},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-32},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-25},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-25},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-28},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-26},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-26},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-26},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-26},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-26},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-27},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-27},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-27},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-27},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-27},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-28},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-28},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-28},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-28},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-28},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-29},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-29},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-29},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-29},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-30},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-30},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-30},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-30},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-31},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-30},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-15},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-15},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-14},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-14},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-13},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-36},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-37},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-37},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-38},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-38}]
["Cash from Investing Activities",null,{"$f":"SUM(C117:C119)","v":-1503},{"$f":"SUM(D117:D119)","v":-2138},-1897,-1548,-1267,-961,-680,-644,-850,-1036,-826,-910,-1053,-891,-950,-1148,-1505,-1519,-1330,-1000,-1077,-1242,-1267,-1402,-1280,-1406,-1565,-1447,-1335,-1605,-1755,-1627,-1371,-1582,-1476,-1366,-1346,-1359,-1574,-1697,-1521,-1745,-1757,-1580,-1688,-1778,-1969,-2277,-1923,-1677]
[]
["Net Increase (Decrease) in Cash",null,{"$f":"C107+C114+C120","v":-226},{"$f":"D107+D114+D120","v":100},{"$f":"E107+E114+E120","v":-246},139,-52,57,-19,-27,7,131,100,-14,-72,170,-42,-147,180,-125,194,409,-259,-253,-118,148,-181,92,-83,80,30,-18,-135,111,43,-121,5,155,-4,-258,101,15,10,75,98,-84,40,-9,27,-16,-15,85]
["Cash at Beginning of Year",null,43,{"$f":"C124","v":-183},{"$f":"D124","v":-83},-329,-190,-242,-185,-204,-231,-224,-93,7,-7,-79,91,49,-98,82,-43,151,560,301,48,-70,78,-103,-11,-94,-14,16,-2,-137,-26,17,-104,-99,56,52,-206,-105,-90,-80,-5,93,9,49,40,67,51,36]
["Cash at End of Year",null,{"$f":"C122+C123","v":-183},{"$f":"D122+D123","v":-83},-329,-190,-242,-185,-204,-231,-224,-93,7,-7,-79,91,49,-98,82,-43,151,560,301,48,-70,78,-103,-11,-94,-14,16,-2,-137,-26,17,-104,-99,56,52,-206,-105,-90,-80,-5,93,9,49,40,67,51,36,121]
[]
["Additional"]
["CAPITAL EXPENDITURES"]
["Plan-related Net Capital Expenditures",11.1,{"$f":"SUMIFS(DATA!G$3:G$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":256},{"$f":"SUMIFS(DATA!H$3:H$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":402},{"$f":"SUMIFS(DATA!I$3:I$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":196},{"$f":"SUMIFS(DATA!J$3:J$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":11},{"$f":"SUMIFS(DATA!K$3:K$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":12},{"$f":"SUMIFS(DATA!L$3:L$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":11},{"$f":"SUMIFS(DATA!M$3:M$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":0},{"$f":"SUMIFS(DATA!N$3:N$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":0},{"$f":"SUMIFS(DATA!O$3:O$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":109},{"$f":"SUMIFS(DATA!P$3:P$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":157},{"$f":"SUMIFS(DATA!Q$3:Q$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":19},{"$f":"SUMIFS(DATA!R$3:R$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":89},{"$f":"SUMIFS(DATA!S$3:S$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":221},{"$f":"SUMIFS(DATA!T$3:T$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":21},{"$f":"SUMIFS(DATA!U$3:U$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":96},{"$f":"SUMIFS(DATA!V$3:V$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":139},{"$f":"SUMIFS(DATA!W$3:W$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":229},{"$f":"SUMIFS(DATA!X$3:X$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":317},{"$f":"SUMIFS(DATA!Y$3:Y$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":183},{"$f":"SUMIFS(DATA!Z$3:Z$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":17},{"$f":"SUMIFS(DATA!AA$3:AA$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":110},{"$f":"SUMIFS(DATA!AB$3:AB$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":249},{"$f":"SUMIFS(DATA!AC$3:AC$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":264},{"$f":"SUMIFS(DATA!AD$3:AD$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":366},{"$f":"SUMIFS(DATA!AE$3:AE$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":197},{"$f":"SUMIFS(DATA!AF$3:AF$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":276},{"$f":"SUMIFS(DATA!AG$3:AG$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":393},{"$f":"SUMIFS(DATA!AH$3:AH$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":212},{"$f":"SUMIFS(DATA!AI$3:AI$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":21},{"$f":"SUMIFS(DATA!AJ$3:AJ$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":282},{"$f":"SUMIFS(DATA!AK$3:AK$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":432},{"$f":"SUMIFS(DATA!AL$3:AL$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":340},{"$f":"SUMIFS(DATA!AM$3:AM$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":23},{"$f":"SUMIFS(DATA!AN$3:AN$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":66},{"$f":"SUMIFS(DATA!AO$3:AO$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":96},{"$f":"SUMIFS(DATA!AP$3:AP$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":15},{"$f":"SUMIFS(DATA!AQ$3:AQ$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":0},{"$f":"SUMIFS(DATA!AR$3:AR$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":20},{"$f":"SUMIFS(DATA!AS$3:AS$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":167},{"$f":"SUMIFS(DATA!AT$3:AT$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":235},{"$f":"SUMIFS(DATA!AU$3:AU$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":55},{"$f":"SUMIFS(DATA!AV$3:AV$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":157},{"$f":"SUMIFS(DATA!AW$3:AW$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":227},{"$f":"SUMIFS(DATA!AX$3:AX$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":37},{"$f":"SUMIFS(DATA!AY$3:AY$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":189},{"$f":"SUMIFS(DATA!AZ$3:AZ$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":244},{"$f":"SUMIFS(DATA!BA$3:BA$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":403},{"$f":"SUMIFS(DATA!BB$3:BB$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":686},{"$f":"SUMIFS(DATA!BC$3:BC$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":299},{"$f":"SUMIFS(DATA!BD$3:BD$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":30}]
["Capital Expenditures Excluding Major New G&T","1 PUB-088b",433,543,574,530,414,358,408,348,404,440,513,534,531,500,447,512,558,592,624,535,626,722,772,809,850,893,938,995,1072,1079,1067,1032,1081,1238,1044,1049,1053,1057,1169,1184,1202,1225,1248,1272,1296,1320,1346,1371,1397,1424]
["Total Capital Expenditures",null,{"$f":"SUM(C128:C129)","v":689},{"$f":"SUM(D128:D129)","v":945},770,541,426,369,408,348,513,597,532,623,752,521,543,651,787,909,807,552,736,971,1036,1175,1047,1169,1331,1207,1093,1361,1499,1372,1104,1304,1140,1064,1053,1077,1336,1419,1257,1382,1475,1309,1485,1564,1749,2057,1696,1454]
[]
["Capitalized Interest","1 PUB-088b",{"$f":"SUMIFS(DATA!G$3:G$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":143},{"$f":"SUMIFS(DATA!H$3:H$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":161},{"$f":"SUMIFS(DATA!I$3:I$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":134},{"$f":"SUMIFS(DATA!J$3:J$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":153},{"$f":"SUMIFS(DATA!K$3:K$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":170},{"$f":"SUMIFS(DATA!L$3:L$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":118},{"$f":"SUMIFS(DATA!M$3:M$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":12},{"$f":"SUMIFS(DATA!N$3:N$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":13},{"$f":"SUMIFS(DATA!O$3:O$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":18},{"$f":"SUMIFS(DATA!P$3:P$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":22},{"$f":"SUMIFS(DATA!Q$3:Q$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":19},{"$f":"SUMIFS(DATA!R$3:R$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":26},{"$f":"SUMIFS(DATA!S$3:S$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":37},{"$f":"SUMIFS(DATA!T$3:T$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":28},{"$f":"SUMIFS(DATA!U$3:U$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":36},{"$f":"SUMIFS(DATA!V$3:V$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":45},{"$f":"SUMIFS(DATA!W$3:W$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":67},{"$f":"SUMIFS(DATA!X$3:X$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":100},{"$f":"SUMIFS(DATA!Y$3:Y$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":70},{"$f":"SUMIFS(DATA!Z$3:Z$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":33},{"$f":"SUMIFS(DATA!AA$3:AA$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":40},{"$f":"SUMIFS(DATA!AB$3:AB$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":47},{"$f":"SUMIFS(DATA!AC$3:AC$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":20},{"$f":"SUMIFS(DATA!AD$3:AD$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":39},{"$f":"SUMIFS(DATA!AE$3:AE$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":60},{"$f":"SUMIFS(DATA!AF$3:AF$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":38},{"$f":"SUMIFS(DATA!AG$3:AG$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":53},{"$f":"SUMIFS(DATA!AH$3:AH$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":76},{"$f":"SUMIFS(DATA!AI$3:AI$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":24},{"$f":"SUMIFS(DATA!AJ$3:AJ$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":27},{"$f":"SUMIFS(DATA!AK$3:AK$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":53},{"$f":"SUMIFS(DATA!AL$3:AL$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":78},{"$f":"SUMIFS(DATA!AM$3:AM$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":44},{"$f":"SUMIFS(DATA!AN$3:AN$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":42},{"$f":"SUMIFS(DATA!AO$3:AO$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":21},{"$f":"SUMIFS(DATA!AP$3:AP$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":17},{"$f":"SUMIFS(DATA!AQ$3:AQ$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":15},{"$f":"SUMIFS(DATA!AR$3:AR$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":15},{"$f":"SUMIFS(DATA!AS$3:AS$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":31},{"$f":"SUMIFS(DATA!AT$3:AT$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":42},{"$f":"SUMIFS(DATA!AU$3:AU$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":26},{"$f":"SUMIFS(DATA!AV$3:AV$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":28},{"$f":"SUMIFS(DATA!AW$3:AW$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":38},{"$f":"SUMIFS(DATA!AX$3:AX$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":28},{"$f":"SUMIFS(DATA!AY$3:AY$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":27},{"$f":"SUMIFS(DATA!AZ$3:AZ$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":39},{"$f":"SUMIFS(DATA!BA$3:BA$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":37},{"$f":"SUMIFS(DATA!BB$3:BB$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":59},{"$f":"SUMIFS(DATA!BC$3:BC$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":86},{"$f":"SUMIFS(DATA!BD$3:BD$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":36}]
["Interest Capitalization Rate",11.2,6.5799999999999997E-2,6.1899999999999997E-2,6.1199999999999997E-2,6.2100000000000002E-2,6.2600000000000003E-2,6.2300000000000001E-2,6.1899999999999997E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2]
[]
["Domestic Revenue",null,{"$f":"C9+C11","v":1331},{"$f":"D9+D11","v":1408.635},1469.7123753120541,1536.6171893638896,1604.0698029527875,1681.401433041907,1765.7744300934282,1843.8234479680755,1935.5468289549701,2028.6516097421047,2128.6058530620689,2232.9795823821146,2341.956703029341,2455.728481329485,2574.493831376275,2698.4596127524501,2831.2336701957761,2968.121019025707,3111.0014248466623,3260.1227657155273,2577.2350804974312,2644.7276788282152,2814.2235046495739,2903.3570589408337,3012.2443899163436,3129.1759648116517,3228.7119789107865,3372.9122692678884,3584.9188373019679,3623.7668083162525,3769.3951165650187,3822.3346058629113,3981.0714546036606,4121.3429417916068,4332.9729235797704,4346.3406517969834,4366.9519338156078,4405.6195596521065,4527.8160397313395,4592.6325055696107,4645.8165907083894,4761.7268491779541,4813.9888915804468,4903.7472611445783,4994.1266745934754,5019.5632545985063,5055.8024795850888,5091.8309223705564,5175.8487558698325,5269.3962266750186]
[]
[]
["Assumed Long Term Split - Cdn/US","(guess)",0.8,0.8,0.8,0.8,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["MH Cdn Long Term Rate","Append 11.2",4.1500000000000002E-2,4.2999999999999997E-2,4.8500000000000001E-2,5.5500000000000001E-2,5.9499999999999997E-2,6.1499999999999999E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2]
["MH Short Term Cdn BA Rate","Append 11.2",2.35E-2,2.6499999999999999E-2,3.4000000000000002E-2,4.2500000000000003E-2,4.9500000000000002E-2,5.0500000000000003E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2]
["MH Short Term US Rate","Append 11.2",1.7000000000000001E-2,1.7000000000000001E-2,1.95E-2,2.9000000000000001E-2,4.5499999999999999E-2,5.5E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2]
["MH Long Term US Rate","Append 11.2",3.85E-2,4.0500000000000001E-2,4.7E-2,5.45E-2,6.1499999999999999E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2]
[]
[]
["Sunk Costs",null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"All Gas","n/a","n/a",66.17,87.64,87.64,87.64,87.64,87.64,87.64,87.64,87.64,87.64,87.64,87.64,87.64,87.64,87.64,87.64,87.64,87.64,21.46]
[null,"K22 Gas",null,null,13.9,{"$f":"20.9+0.1","v":21},{"$f":"20.9+0.1","v":21},21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,7]
[null,"Gas C26",null,null,{"$f":"66.17-13.9","v":52.27},{"$f":"87.64-20.9","v":66.740000000000009},{"$f":"87.64-20.9","v":66.740000000000009},66.740000000000009,66.740000000000009,66.740000000000009,66.740000000000009,66.740000000000009,66.740000000000009,66.740000000000009,66.740000000000009,66.740000000000009,66.740000000000009,66.740000000000009,66.740000000000009,66.740000000000009,66.740000000000009,66.740000000000009,{"$f":"21.46-7","v":14.46}]
[null,"K19 Gas 250 MW",null,null,13.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,7]
[null,"K19 Imp Gas 750 MW",null,null,13.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,20.9,7]
[]
[]
[null,"K19 C25 250 MW","No Sunk Costs"]
[null,"K19 Sales C25 750MW"]
[null,"K19 Imp C31 750 MW"]
[]
[]
["Load Growth Change",null,{"$f":"Imports!C9/Imports!$C$9-1","v":0},{"$f":"DATA!H10/DATA!G10-1","v":2.2539444027047439E-2},{"$f":"DATA!I10/DATA!H10-1","v":9.5518001469507841E-3},{"$f":"DATA!J10/DATA!I10-1","v":1.1644832605531397E-2},{"$f":"DATA!K10/DATA!J10-1","v":1.0071942446043147E-2},{"$f":"DATA!L10/DATA!K10-1","v":1.4245014245014342E-2},{"$f":"DATA!M10/DATA!L10-1","v":1.6151685393258397E-2},{"$f":"DATA!N10/DATA!M10-1","v":1.0366275051831408E-2},{"$f":"DATA!O10/DATA!N10-1","v":1.5731874145006763E-2},{"$f":"DATA!P10/DATA!O10-1","v":1.4141414141414232E-2},{"$f":"DATA!Q10/DATA!P10-1","v":1.5272244355909681E-2},{"$f":"DATA!R10/DATA!Q10-1","v":1.5042511445389151E-2},{"$f":"DATA!S10/DATA!R10-1","v":1.4819587628865927E-2},{"$f":"DATA!T10/DATA!S10-1","v":1.4603174603174507E-2},{"$f":"DATA!U10/DATA!T10-1","v":1.4392991239048802E-2},{"$f":"DATA!V10/DATA!U10-1","v":1.4188772362738966E-2},{"$f":"DATA!W10/DATA!V10-1","v":1.5206812652068136E-2},{"$f":"DATA!X10/DATA!W10-1","v":1.4379868184541733E-2},{"$f":"DATA!Y10/DATA!X10-1","v":1.4176018901358445E-2},{"$f":"DATA!Z10/DATA!Y10-1","v":1.3977868375072866E-2},{"$f":"DATA!AA10/DATA!Z10-1","v":1.378518093049963E-2},{"$f":"DATA!AB10/DATA!AA10-1","v":1.4164305949008416E-2},{"$f":"DATA!AC10/DATA!AB10-1","v":1.3407821229050265E-2},{"$f":"DATA!AD10/DATA!AC10-1","v":1.3230429988974723E-2},{"$f":"DATA!AE10/DATA!AD10-1","v":1.3057671381936808E-2},{"$f":"DATA!AF10/DATA!AE10-1","v":1.2889366272824887E-2},{"$f":"DATA!AG10/DATA!AF10-1","v":1.2725344644750836E-2},{"$f":"DATA!AH10/DATA!AG10-1","v":1.308900523560208E-2},{"$f":"DATA!AI10/DATA!AH10-1","v":1.2403100775193909E-2},{"$f":"DATA!AJ10/DATA!AI10-1","v":1.2251148545176171E-2},{"$f":"DATA!AK10/DATA!AJ10-1","v":1.2102874432677657E-2},{"$f":"DATA!AL10/DATA!AK10-1","v":1.195814648729443E-2},{"$f":"DATA!AM10/DATA!AL10-1","v":1.2309207287050761E-2},{"$f":"DATA!AN10/DATA!AM10-1","v":1.1673151750972721E-2},{"$f":"DATA!AO10/DATA!AN10-1","v":1.1538461538461497E-2},{"$f":"DATA!AP10/DATA!AO10-1","v":1.1406844106463865E-2},{"$f":"DATA!AQ10/DATA!AP10-1","v":0},{"$f":"DATA!AR10/DATA!AQ10-1","v":0},{"$f":"DATA!AS10/DATA!AR10-1","v":0},{"$f":"DATA!AT10/DATA!AS10-1","v":0},{"$f":"DATA!AU10/DATA!AT10-1","v":0},{"$f":"DATA!AV10/DATA!AU10-1","v":0},{"$f":"DATA!AW10/DATA!AV10-1","v":0},{"$f":"DATA!AX10/DATA!AW10-1","v":0},{"$f":"DATA!AY10/DATA!AX10-1","v":0},{"$f":"DATA!AZ10/DATA!AY10-1","v":0},{"$f":"DATA!BA10/DATA!AZ10-1","v":0},{"$f":"DATA!BB10/DATA!BA10-1","v":0},{"$f":"DATA!BC10/DATA!BB10-1","v":0},{"$f":"DATA!BD10/DATA!BC10-1","v":0}]
[]
[]
["Finance Expense","All Gas",{"$f":"'All Gas'!C32","v":451},{"$f":"'All Gas'!D32","v":440},{"$f":"'All Gas'!E32","v":536},{"$f":"'All Gas'!F32","v":589},{"$f":"'All Gas'!G32","v":658},{"$f":"'All Gas'!H32","v":737},{"$f":"'All Gas'!I32","v":857},{"$f":"'All Gas'!J32","v":849},{"$f":"'All Gas'!K32","v":849},{"$f":"'All Gas'!L32","v":836},{"$f":"'All Gas'!M32","v":844},{"$f":"'All Gas'!N32","v":859},{"$f":"'All Gas'!O32","v":857},{"$f":"'All Gas'!P32","v":866},{"$f":"'All Gas'!Q32","v":843},{"$f":"'All Gas'!R32","v":827},{"$f":"'All Gas'!S32","v":811},{"$f":"'All Gas'!T32","v":789},{"$f":"'All Gas'!U32","v":815},{"$f":"'All Gas'!V32","v":802},{"$f":"'All Gas'!W32","v":779},{"$f":"'All Gas'!X32","v":789},{"$f":"'All Gas'!Y32","v":857},{"$f":"'All Gas'!Z32","v":863},{"$f":"'All Gas'!AA32","v":867},{"$f":"'All Gas'!AB32","v":902},{"$f":"'All Gas'!AC32","v":905},{"$f":"'All Gas'!AD32","v":903},{"$f":"'All Gas'!AE32","v":967},{"$f":"'All Gas'!AF32","v":975},{"$f":"'All Gas'!AG32","v":975},{"$f":"'All Gas'!AH32","v":975},{"$f":"'All Gas'!AI32","v":1021},{"$f":"'All Gas'!AJ32","v":1022},{"$f":"'All Gas'!AK32","v":1044},{"$f":"'All Gas'!AL32","v":1022},{"$f":"'All Gas'!AM32","v":1019},{"$f":"'All Gas'!AN32","v":1001},{"$f":"'All Gas'!AO32","v":989},{"$f":"'All Gas'!AP32","v":977},{"$f":"'All Gas'!AQ32","v":998},{"$f":"'All Gas'!AR32","v":996},{"$f":"'All Gas'!AS32","v":978},{"$f":"'All Gas'!AT32","v":976},{"$f":"'All Gas'!AU32","v":961},{"$f":"'All Gas'!AV32","v":937},{"$f":"'All Gas'!AW32","v":933},{"$f":"'All Gas'!AX32","v":918},{"$f":"'All Gas'!AY32","v":908},{"$f":"'All Gas'!AZ32","v":942}]
[]
["Net Debt","All Gas",{"$f":"'All Gas'!C50","v":9664.9},{"$f":"'All Gas'!D50","v":11099.3},{"$f":"'All Gas'!E50","v":12578.1},{"$f":"'All Gas'!F50","v":13589.3},{"$f":"'All Gas'!G50","v":14334.9},{"$f":"'All Gas'!H50","v":14710.1},{"$f":"'All Gas'!I50","v":14920.3},{"$f":"'All Gas'!J50","v":14976},{"$f":"'All Gas'!K50","v":15136.4},{"$f":"'All Gas'!L50","v":15289.3},{"$f":"'All Gas'!M50","v":15303.5},{"$f":"'All Gas'!N50","v":15342},{"$f":"'All Gas'!O50","v":15432.4},{"$f":"'All Gas'!P50","v":15330.5},{"$f":"'All Gas'!Q50","v":15183.7},{"$f":"'All Gas'!R50","v":15136},{"$f":"'All Gas'!S50","v":15351.3},{"$f":"'All Gas'!T50","v":15466.9},{"$f":"'All Gas'!U50","v":15263.2},{"$f":"'All Gas'!V50","v":14671.1},{"$f":"'All Gas'!W50","v":14739.8},{"$f":"'All Gas'!X50","v":14977.8},{"$f":"'All Gas'!Y50","v":15187.4},{"$f":"'All Gas'!Z50","v":15521},{"$f":"'All Gas'!AA50","v":15705.4},{"$f":"'All Gas'!AB50","v":15949.9},{"$f":"'All Gas'!AC50","v":16336.3},{"$f":"'All Gas'!AD50","v":16579.900000000001},{"$f":"'All Gas'!AE50","v":16660.2},{"$f":"'All Gas'!AF50","v":16986.5},{"$f":"'All Gas'!AG50","v":17376.2},{"$f":"'All Gas'!AH50","v":17634.099999999999},{"$f":"'All Gas'!AI50","v":17558.8},{"$f":"'All Gas'!AJ50","v":17636.900000000001},{"$f":"'All Gas'!AK50","v":17585.3},{"$f":"'All Gas'!AL50","v":17424.900000000001},{"$f":"'All Gas'!AM50","v":17213.3},{"$f":"'All Gas'!AN50","v":17009.599999999999},{"$f":"'All Gas'!AO50","v":16925.099999999999},{"$f":"'All Gas'!AP50","v":16918.5},{"$f":"'All Gas'!AQ50","v":16706.5},{"$f":"'All Gas'!AR50","v":16623.900000000001},{"$f":"'All Gas'!AS50","v":16531},{"$f":"'All Gas'!AT50","v":16240.2},{"$f":"'All Gas'!AU50","v":16010.3},{"$f":"'All Gas'!AV50","v":15853.1},{"$f":"'All Gas'!AW50","v":15843.3},{"$f":"'All Gas'!AX50","v":16088.5},{"$f":"'All Gas'!AY50","v":15926.5},{"$f":"'All Gas'!AZ50","v":15478.7}]
[null,"No New Dev",{"$f":"C163","v":9664.9},11099.3,12578.1,13589.3,14334.9,14710.1,{"$f":"I163+'Financial Adjustments'!I96","v":14919.913316791397},{"$f":"J163+'Financial Adjustments'!J96","v":14975.62413538916},{"$f":"K163+'Financial Adjustments'!K96","v":15032.277615689822},{"$f":"L163+'Financial Adjustments'!L96","v":15042.302301925931},{"$f":"M163+'Financial Adjustments'!M96","v":15046.624231755481},{"$f":"N163+'Financial Adjustments'!N96","v":15011.426790048294},{"$f":"O163+'Financial Adjustments'!O96","v":14911.084127669792},{"$f":"P163+'Financial Adjustments'!P96","v":14828.43986500398},{"$f":"Q163+'Financial Adjustments'!Q96","v":14639.78329232636},{"$f":"R163+'Financial Adjustments'!R96","v":14581.122855279657},{"$f":"S163+'Financial Adjustments'!S96","v":14699.926848354438},{"$f":"T163+'Financial Adjustments'!T96","v":14807.484614103843},{"$f":"U163+'Financial Adjustments'!U96","v":14641.991192529666},{"$f":"V163+'Financial Adjustments'!V96","v":14222.454281110358},{"$f":"W163+'Financial Adjustments'!W96","v":14360.759824132349},{"$f":"X163+'Financial Adjustments'!X96","v":14536.415651344956},{"$f":"Y163+'Financial Adjustments'!Y96","v":14665.978713019647},{"$f":"Z163+'Financial Adjustments'!Z96","v":14979.600424209553},{"$f":"AA163+'Financial Adjustments'!AA96","v":15381.327473002839},{"$f":"AB163+'Financial Adjustments'!AB96","v":15556.654370133681},{"$f":"AC163+'Financial Adjustments'!AC96","v":15748.094783668037},{"$f":"AD163+'Financial Adjustments'!AD96","v":16117.072647901514},{"$f":"AE163+'Financial Adjustments'!AE96","v":16525.261795895905},{"$f":"AF163+'Financial Adjustments'!AF96","v":16600.785969641162},{"$f":"AG163+'Financial Adjustments'!AG96","v":16844.924425625934},{"$f":"AH163+'Financial Adjustments'!AH96","v":17320.483634330885},{"$f":"AI163+'Financial Adjustments'!AI96","v":17181.684396895391},{"$f":"AJ163+'Financial Adjustments'!AJ96","v":17440.9453694039},{"$f":"AK163+'Financial Adjustments'!AK96","v":17621.37602530478},{"$f":"AL163+'Financial Adjustments'!AL96","v":17510.440035764288},{"$f":"AM163+'Financial Adjustments'!AM96","v":17310.74703839529},{"$f":"AN163+'Financial Adjustments'!AN96","v":17164.852470442918},{"$f":"AO163+'Financial Adjustments'!AO96","v":17128.725932444671},{"$f":"AP163+'Financial Adjustments'!AP96","v":17174.782330696424},{"$f":"AQ163+'Financial Adjustments'!AQ96","v":17038.166516738169},{"$f":"AR163+'Financial Adjustments'!AR96","v":16642.227609151643},{"$f":"AS163+'Financial Adjustments'!AS96","v":16248.786013481991},{"$f":"AT163+'Financial Adjustments'!AT96","v":16010.297445389037},{"$f":"AU163+'Financial Adjustments'!AU96","v":15949.944347465418},{"$f":"AV163+'Financial Adjustments'!AV96","v":15581.320871207894},{"$f":"AW163+'Financial Adjustments'!AW96","v":14828.411660027266},{"$f":"AX163+'Financial Adjustments'!AX96","v":14683.403353202899},{"$f":"AY163+'Financial Adjustments'!AY96","v":14900.052988247044},{"$f":"AZ163+'Financial Adjustments'!AZ96","v":14320.344476716895}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD164/AD163","v":0.97208503355879783}]
["Finance Expense","Adjustment",0,0,{"$f":"'Financial Adjustments'!E96","v":0},{"$f":"'Financial Adjustments'!F96","v":0},{"$f":"(G$164/G$163)*G161-G161","v":0},0,-2.2210512507967906E-2,-2.1308029821284435E-2,-5.8402198857945677,-13.505528414637752,-14.166899624162738,-18.508824621856093,-28.949982023987673,-28.360723845050984,-30.198290572711471,-30.317349278787219,-34.411654126005601,-33.638204130890244,-33.170316715257741,-24.525350283856824,-20.032313667817789,-23.251228557520449,-29.42294552998942,-30.102946582511095,-17.890081176317608,-22.23885780722253,-32.585452077913942,-25.207214696405572,-7.8321534776689532,-22.139415394570165,-29.810527331333446,-17.340037570808022,-21.928322594357496,-11.354922490302442,2.1417530788892236,5.0170684796528349,5.7687097839925627,9.1364713404997246,11.898662175572554,14.799647550929762,19.812838338652227,1.0980755848529498,-16.696223992173032,-13.8166336190626,-3.6227792162378591,-16.063548686263516,-59.766009681982837,-80.173957905319867,-58.519692755576216,-70.494996539288536]
["Depreciation and Amortization","Adjustment",null,null,0,0,0,{"$f":"'Financial Adjustments'!H97","v":0},{"$f":"'Financial Adjustments'!I97","v":-1.2889440286730553E-2},{"$f":"'Financial Adjustments'!J97","v":-1.2889440286730553E-2},{"$f":"'Financial Adjustments'!K97","v":-3.4714901025787044},{"$f":"'Financial Adjustments'!L97","v":-8.3311725559997942},{"$f":"'Financial Adjustments'!M97","v":-8.8996992728487712},{"$f":"'Financial Adjustments'!N97","v":-11.626517813715182},{"$f":"'Financial Adjustments'!O97","v":-18.348159403279961},{"$f":"'Financial Adjustments'!P97","v":-18.280815817880999},{"$f":"'Financial Adjustments'!Q97","v":-20.28485950092746},{"$f":"'Financial Adjustments'!R97","v":-21.353456950031806},{"$f":"'Financial Adjustments'!S97","v":-25.347441933458267},{"$f":"'Financial Adjustments'!T97","v":-26.553690720287342},{"$f":"'Financial Adjustments'!U97","v":-26.31116574996609},{"$f":"'Financial Adjustments'!V97","v":-21.648259834803689},{"$f":"'Financial Adjustments'!W97","v":-20.355433038654976},{"$f":"'Financial Adjustments'!X97","v":-23.489483030652003},{"$f":"'Financial Adjustments'!Y97","v":-27.367498508213771},{"$f":"'Financial Adjustments'!Z97","v":-29.428295272359303},{"$f":"'Financial Adjustments'!AA97","v":-23.724446744405029},{"$f":"'Financial Adjustments'!AB97","v":-27.50806571243924},{"$f":"'Financial Adjustments'!AC97","v":-35.682717757638208},{"$f":"'Financial Adjustments'!AD97","v":-33.513391992260217},{"$f":"'Financial Adjustments'!AE97","v":-24.441730995726417},{"$f":"'Financial Adjustments'!AF97","v":-29.259541745178645},{"$f":"'Financial Adjustments'!AG97","v":-34.907429659549123},{"$f":"'Financial Adjustments'!AH97","v":-31.205625129130723},{"$f":"'Financial Adjustments'!AI97","v":-28.075967224499102},{"$f":"'Financial Adjustments'!AJ97","v":-25.52399900453581},{"$f":"'Financial Adjustments'!AK97","v":-23.047672863093162},{"$f":"'Financial Adjustments'!AL97","v":-20.644736655031412},{"$f":"'Financial Adjustments'!AM97","v":-18.302117330050205},{"$f":"'Financial Adjustments'!AN97","v":-16.045409626990644},{"$f":"'Financial Adjustments'!AO97","v":-14.924945111704222},{"$f":"'Financial Adjustments'!AP97","v":-14.24123037447049},{"$f":"'Financial Adjustments'!AQ97","v":-12.604874749585232},{"$f":"'Financial Adjustments'!AR97","v":-12.754120403268633},{"$f":"'Financial Adjustments'!AS97","v":-10.870935253267024},{"$f":"'Financial Adjustments'!AT97","v":-10.155552620809511},{"$f":"'Financial Adjustments'!AU97","v":-12.242258349320212},{"$f":"'Financial Adjustments'!AV97","v":-16.704509620130295},{"$f":"'Financial Adjustments'!AW97","v":-23.3554255881511},{"$f":"'Financial Adjustments'!AX97","v":-41.052384520463221},{"$f":"'Financial Adjustments'!AY97","v":-47.020397199306672},{"$f":"'Financial Adjustments'!AZ97","v":-50.373769980563068}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DO NOT ERASE:"]
["All Gas",null,{"$f":"C7","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,{"$f":"AI7","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
["K22 Gas",null,"C","D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
["Gas C26"]
["K19 Gas 250 MW"]
["K19 C25 250 MW"]
["K19 Sales C25 750MW"]
["K19 Imp C31 750 MW"]
["K19 Imp Gas 750 MW"]

{"sheet":"All Gas","index":2,"n_rows":227,"n_cols":52,"rows_kept":227,"cut":false,"hidden":false,"merged":[]}
["PLAN \"A\" (use yellow dropdown menu to select plan)"]
["Development Plan",null,"All Gas",null,null,null,"Nominal Discount Rate",null,null,{"$f":"Imports!J2","v":7.0499999999999993E-2},null,"Target Year for 75/25 d/e:",null,null,2032,"Target Int Coverage ratio:",null,1.2]
["Development Plan Scenario",null,"Economics:REF Rev:REF Cap:REF",null,null,null,"Total Rate Increase (MH pro forma)",null,null,{"$f":"NPV($J$2,C10:AZ10)","v":11208.741404253242},null,null,null,"Column",{"$f":"HLOOKUP(O2,$C$220:$AZ$221,2,FALSE)","v":"V"},"Rev % incr:",3.4247428593320868E-2]
["ELECTRIC OPERATIONS",null,null,null,null,null,"Total Rate Increase (adjusted)",null,null,{"$f":"NPV($J$2,C11:AZ11)","v":11206.646703777105},null,null,null,"Row",{"$f":"ROW(A63)","v":63}]
["PROJECTED OPERATING STATEMENT",null,null,null,null,null,"Equiv. Even-Ann Rate Increase (MH)",null,null,{"$f":"(AZ59+1)^(1/49)-1","v":2.0963788990244092E-2},null,null,null,"Ref:",{"$f":"INDIRECT(O3&O4)","v":74.999998707010008}]
["In Millions of Dollars",null,null,null,null,null,"Equiv. Even-Ann Rate Increase (adjusted)",null,null,{"$f":"(AZ60+1)^(1/49)-1","v":2.0968158832610939E-2}]
["For the year ended March 31",null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
["REVENUES"]
["General Consumers Revenue at approved rates",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1331},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1361},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1374},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1390},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1404},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1424},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1447},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1462},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1485},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1506},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1529},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1552},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1575},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1598},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1621},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1644},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1669},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1693},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1717},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1741},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1765},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1790},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1814},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1838},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1862},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1886},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1910},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1935},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1959},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":1983},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":2007},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":2031},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":2056},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":2080},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":2104},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":2128},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":2128},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":2128},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":2128},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":2128},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":2128},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":2128},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":2128},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":2128},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":2128},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":2128},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":2128},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":2128},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":2128},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A9,DATA!$B$3:$B$101,$C$2)","v":2128}]
["Additional General Consumers Revenue","[Original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":48},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":97},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":149},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":204},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":263},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":325},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":390},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":461},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":535},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":614},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":698},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":787},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":880},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":979},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1083},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1194},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1311},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1434},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1564},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":999},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1054},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1223},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1281},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1309},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1471},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1551},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1597},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1779},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":1895},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":2039},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":2085},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":2257},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":2409},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":2540},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":2620},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":2628},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":2675},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":2804},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":2875},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":2963},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":3096},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":3158},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":3236},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":3308},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":3350},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":3440},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":3525},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":3614},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A10,DATA!$B$3:$B$101,$C$2)","v":3754}]
["Additional General Consumers Revenue","[Formula]",{"$f":"C9*C60","v":0},47.634999999999891,{"$f":"E9*E60","v":96.79292572827579},148.87749926093591,203.61039966126879,262.35163601857329,325.27507597748433,389.97202101672991,460.53008983347678,534.61427336550605,613.73213768462699,697.45114187851664,785.9666677150841,879.48208299430485,978.20905938973453,1082.3679026938241,1193.6182353510926,1310.2293854900399,1433.1141503794313,1562.5373194648416,998.80000000000041,1054.1999999999982,1222.3999999999999,1282.6038490680396,1311.3999999999987,1472.0000000000014,1551.5999999999985,1597.235476126966,1779.1999999999953,1894.3999999999955,2040.5999999999974,2086.6000000000004,2256.9999999999982,2409.7999999999943,2539.9999999999927,2619.8000000000002,2628.7999999999975,2677.2000000000003,2804.0000000000014,{"$f":"AP9*AP60","v":2873.8000000000015},2964.8000000000025,3097.8000000000061,3159.2000000000103,3236.8000000000134,3309.7070200000071,3351.2000000000007,3439.0000000000005,3525.4,3615.1768814788684,3754.6000000000017]
["    Current Year's General Consumers Revenue Change",null,0,{"$f":"D11-C11","v":47.634999999999891},{"$f":"E11-D11","v":49.157925728275899},{"$f":"F11-E11","v":52.084573532660116},54.732900400332881,58.741236357304501,62.923439958911047,64.696945039245577,70.558068816746868,74.084183532029272,{"$f":"M11-L11","v":79.11786431912094},83.719004193889646,88.515525836567463,93.515415279220747,98.726976395429688,104.1588433040896,111.25033265726847,116.61115013894732,122.88476488939136,129.42316908541034,-563.73731946484122,55.399999999997817,168.20000000000164,60.203849068039744,28.796150931959119,160.60000000000264,79.599999999997181,45.635476126967433,181.96452387302929,115.20000000000027,146.20000000000186,46.000000000002956,170.39999999999782,152.79999999999609,130.19999999999845,79.800000000007458,8.9999999999972715,48.400000000002819,126.80000000000109,69.800000000000182,91.000000000000909,133.00000000000364,61.400000000004184,77.600000000003092,72.907019999993736,41.492979999993622,87.799999999999727,86.399999999999636,89.77688147886829,139.42311852113335]
["Extraprovincial",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":357},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":344},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":335},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":374},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":391},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":418},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":403},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":401},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":447},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":457},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":451},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":442},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":440},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":359},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":343},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":328},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":312},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":297},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":320},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":349},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":327},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":305},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":291},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":280},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":282},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":298},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":280},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":277},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":298},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":287},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":283},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":290},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":310},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":300},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":295},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":284},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":304},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":309},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":315},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":321},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":326},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":332},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":338},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":344},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":351},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":357},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":363},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":370},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":377},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A13,DATA!$B$3:$B$101,$C$2)","v":383}]
["Other",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":14},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":15},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":15},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":15},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":15},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":16},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":16},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":16},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":17},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":17},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":17},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":18},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":18},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":18},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":19},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":19},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":19},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":20},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":20},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":21},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":21},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":21},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":22},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":22},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":23},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":23},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":24},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":24},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":24},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":25},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":25},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":26},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":26},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":27},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":27},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":28},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":29},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":29},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":30},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":30},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":31},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":31},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":32},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":33},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":33},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":34},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":35},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":35},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":36},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A14,DATA!$B$3:$B$101,$C$2)","v":37}]
["Total Revenue","[Formula]",{"$f":"SUM(C9,C11,C13:C14)","v":1702},{"$f":"SUM(D9,D11,D13:D14)","v":1767.635},{"$f":"SUM(E9,E11,E13:E14)","v":1820.7929257282758},1927.877499260936,2013.6103996612687,2120.3516360185731,2191.2750759774844,2268.9720210167297,2409.5300898334767,2514.6142733655061,2610.7321376846271,2709.4511418785169,2818.966667715084,2854.4820829943046,2961.2090593897346,3073.3679026938244,3193.6182353510926,3320.2293854900399,3490.1141503794315,3673.5373194648419,{"$f":"SUM(W9,W11,W13:W14)","v":3111.8},3170.199999999998,3349.3999999999996,3422.6038490680394,3478.3999999999987,3679.0000000000014,3765.5999999999985,3833.2354761269662,4060.1999999999953,4189.399999999996,4355.5999999999976,4433.6000000000004,4648.9999999999982,4816.7999999999938,4965.9999999999927,5059.8,5089.7999999999975,5143.2000000000007,5277.0000000000018,5352.8000000000011,5449.8000000000029,5588.8000000000065,5657.2000000000098,5741.8000000000138,5821.7070200000071,5870.2000000000007,{"$f":"SUM(AW9,AW11,AW13:AW14)","v":5965},6058.4,6156.1768814788684,6302.6000000000022]
["Total Revenue","[original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":1702},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":1768},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":1821},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":1928},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":2014},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":2120},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":2192},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":2270},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":2409},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":2516},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":2611},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":2709},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":2820},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":2856},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":2961},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3074},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3194},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3321},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3491},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3674},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3113},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3170},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3349},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3421},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3476},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3679},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3765},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":3833},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":4061},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":4191},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":4355},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":4432},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":4648},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":4816},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":4966},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5060},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5088},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5142},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5277},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5354},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5448},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5588},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5657},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5741},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5820},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5869},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":5966},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":6058},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":6154},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A16,DATA!$B$3:$B$101,$C$2)","v":6302}]
[null,"[Difference]",{"$f":"C15-C16","v":0},{"$f":"D15-D16","v":-0.36500000000000909},-0.20707427172419557,-0.12250073906398029,-0.38960033873127031,0.35163601857311733,-0.72492402251555177,-1.0279789832702591,0.53008983347672256,-1.3857266344939489,-0.26786231537289495,0.45114187851686438,-1.033332284916014,-1.5179170056953808,0.20905938973464799,-0.63209730617563764,-0.38176464890739226,-0.77061450996006897,-0.88584962056847871,-0.46268053515814245,-1.1999999999998181,0.19999999999799911,0.3999999999996362,1.6038490680393807,2.3999999999987267,0,0.59999999999854481,0.2354761269662049,-0.80000000000472937,-1.6000000000040018,0.59999999999763531,1.6000000000003638,0.99999999999818101,0.79999999999381544,-7.2759576141834259E-12,-0.1999999999998181,1.7999999999974534,1.2000000000007276,0,-1.1999999999989086,1.8000000000029104,0.80000000000654836,0.20000000000982254,0.80000000001382432,1.7070200000071054,1.2000000000007276,-1,0.3999999999996362,2.1768814788683812,0.60000000000218279]
[null,null,null,{"$f":"D14/D15","v":8.4859147957581735E-3}]
["EXPENSES"]
["Operating and Administrative",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":455},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":471},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":546},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":559},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":570},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":593},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":605},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":616},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":628},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":641},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":660},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":675},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":690},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":708},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":721},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":737},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":761},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":776},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":792},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":825},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":844},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":867},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":894},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":916},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":936},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":973},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":997},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":1020},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":1060},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":1087},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":1114},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":1141},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":1185},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":1216},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":1247},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":1281},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":1311},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":1343},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":1376},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":1410},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":1432},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":1467},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":1489},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":1512},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":1535},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":1558},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":1582},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":1606},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":1631},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A20,DATA!$B$3:$B$101,$C$2)","v":1656}]
["Gross Interest","1 PUB-081a",{"$f":"SUMIFS(DATA!G$3:G$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":533},{"$f":"SUMIFS(DATA!H$3:H$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":522},{"$f":"SUMIFS(DATA!I$3:I$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":586},{"$f":"SUMIFS(DATA!J$3:J$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":647},{"$f":"SUMIFS(DATA!K$3:K$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":723},{"$f":"SUMIFS(DATA!L$3:L$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":752},{"$f":"SUMIFS(DATA!M$3:M$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":762},{"$f":"SUMIFS(DATA!N$3:N$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":753},{"$f":"SUMIFS(DATA!O$3:O$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":754},{"$f":"SUMIFS(DATA!P$3:P$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":742},{"$f":"SUMIFS(DATA!Q$3:Q$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":733},{"$f":"SUMIFS(DATA!R$3:R$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":754},{"$f":"SUMIFS(DATA!S$3:S$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":767},{"$f":"SUMIFS(DATA!T$3:T$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":766},{"$f":"SUMIFS(DATA!U$3:U$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":756},{"$f":"SUMIFS(DATA!V$3:V$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":758},{"$f":"SUMIFS(DATA!W$3:W$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":771},{"$f":"SUMIFS(DATA!X$3:X$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":779},{"$f":"SUMIFS(DATA!Y$3:Y$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":778},{"$f":"SUMIFS(DATA!Z$3:Z$307,DATA!$F$3:$F$307,$A21,DATA!$B$3:$B$307,$C$2)","v":708}]
["Annual Change in Gross Interest","[Formula]",null,{"$f":"D21-C21","v":-11},{"$f":"E21-D21","v":64},{"$f":"F21-E21","v":61},76,29,10,-9,1,-12,-9,21,13,-1,-10,2,13,8,-1,-70]
["Provincial Guarantee Fee","1 PUB-081a",{"$f":"SUMIFS(DATA!G$3:G$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":93},{"$f":"SUMIFS(DATA!H$3:H$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":102},{"$f":"SUMIFS(DATA!I$3:I$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":114},{"$f":"SUMIFS(DATA!J$3:J$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":129},{"$f":"SUMIFS(DATA!K$3:K$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":141},{"$f":"SUMIFS(DATA!L$3:L$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":150},{"$f":"SUMIFS(DATA!M$3:M$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":156},{"$f":"SUMIFS(DATA!N$3:N$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":157},{"$f":"SUMIFS(DATA!O$3:O$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":158},{"$f":"SUMIFS(DATA!P$3:P$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":160},{"$f":"SUMIFS(DATA!Q$3:Q$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":158},{"$f":"SUMIFS(DATA!R$3:R$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":159},{"$f":"SUMIFS(DATA!S$3:S$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":162},{"$f":"SUMIFS(DATA!T$3:T$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":164},{"$f":"SUMIFS(DATA!U$3:U$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":162},{"$f":"SUMIFS(DATA!V$3:V$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":162},{"$f":"SUMIFS(DATA!W$3:W$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":164},{"$f":"SUMIFS(DATA!X$3:X$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":168},{"$f":"SUMIFS(DATA!Y$3:Y$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":168},{"$f":"SUMIFS(DATA!Z$3:Z$307,DATA!$F$3:$F$307,$A23,DATA!$B$3:$B$307,$C$2)","v":162}]
["Total Interest on Debt",null,{"$f":"SUM(C21,C23)","v":626},{"$f":"SUM(D21,D23)","v":624},700,776,864,902,918,910,912,902,891,913,929,930,918,920,935,947,946,870]
["Re-created Annual Change in Gross Interest",null,null,null,{"$f":"E90*(E138*E139+(1-E138)*E142)","v":55.863799999999998},71.060500000000005,41.65,22.939499999999999,31.184999999999999,-14.742000000000001,7.7489999999999997,9.5129999999999999,37.926000000000002,12.726000000000001,-15.497999999999999,25.326000000000001,0.126,-3.7800000000000002,22.113,-31.311,11.97,-14.301,{"$f":"W90*(W138*W139+(1-W138)*W142)","v":-140.238},62.244,-29.798999999999999,63.063000000000002,-21.923999999999999,50.526000000000003,56.826000000000001,-3.024,9.4499999999999993,31.437000000000001,59.786999999999999,37.673999999999999,-6.3E-2,12.474,12.474,-25.263000000000002,-33.201000000000001,-12.726000000000001,25.2,9.3870000000000005,-151.19999999999999,50.337000000000003,-75.599999999999994,50.337000000000003,-63.503999999999998,25.2,29.862000000000002,12.537000000000001,-25.2,-3.15]
["Re-created Gross Interest",{"$f":"SUM(C26:V26)/SUM(C21:V21)-1","v":2.1385276073619508E-2},{"$f":"C$21","v":533},{"$f":"D$21","v":522},{"$f":"D26+E25","v":577.86379999999997},{"$f":"E26+F25","v":648.92430000000002},690.57429999999999,713.51379999999995,744.69879999999989,729.95679999999993,737.70579999999995,747.21879999999999,785.14480000000003,797.87080000000003,782.37279999999998,807.69880000000001,807.82479999999998,804.04480000000001,826.15779999999995,794.84679999999992,806.81679999999994,792.5157999999999,652.27779999999984,714.52179999999987,684.72279999999989,747.78579999999988,725.8617999999999,776.38779999999986,833.21379999999988,830.18979999999988,839.63979999999992,871.07679999999993,930.86379999999997,968.53779999999995,968.47479999999996,980.94880000000001,993.42280000000005,968.15980000000002,934.9588,922.2328,947.43280000000004,956.81979999999999,805.61979999999994,855.95679999999993,780.35679999999991,830.6937999999999,767.18979999999988,792.38979999999992,822.25179999999989,834.78879999999992,809.58879999999988,806.4387999999999]
["Re-created Provincial Guarantee Fee","[Formula]",93,{"$f":"(C$89)*0.01","v":92.89},{"$f":"(D$89)*0.01","v":112.60000000000001},124.19,137.04,144.04,147.77000000000001,152.72,150.38,151.61000000000001,153.12,159.14000000000001,161.16,158.70000000000002,162.72,162.74,162.14000000000001,165.65,160.68,162.58000000000001,160.31,138.05000000000001,147.93,143.20000000000002,153.21,149.72999999999999,157.75,166.77,166.29,167.79,172.78,182.27,188.25,188.24,190.22,192.20000000000002,188.19,182.92000000000002,180.9,184.9,186.39000000000001,162.39000000000001,170.38,158.38,166.37,156.29,160.29,165.03,167.02,163.02000000000001]
["Re-created Total Interest on Debt",{"$f":"SUM(C28:V28)/SUM(C24:V24)-1","v":1.3420665782034158E-2},{"$f":"SUM(C26,C27)","v":626},{"$f":"SUM(D26,D27)","v":614.89},690.46379999999999,773.11429999999996,827.61429999999996,857.55379999999991,892.46879999999987,882.67679999999996,888.08579999999995,898.8288,938.26480000000004,957.01080000000002,943.53279999999995,966.39880000000005,970.54480000000001,966.78480000000002,988.29779999999994,960.49679999999989,967.49679999999989,955.09579999999994,812.58779999999979,852.57179999999994,832.65279999999984,890.98579999999993,879.07179999999994,926.11779999999987,990.96379999999988,996.95979999999986,1005.9297999999999,1038.8668,1103.6438000000001,1150.8078,1156.7248,1169.1887999999999,1183.6428000000001,1160.3598,1123.1487999999999,1105.1528000000001,1128.3328000000001,1141.7198000000001,992.00979999999993,1018.3467999999999,950.7367999999999,989.07379999999989,933.55979999999988,948.67979999999989,982.54179999999985,999.8187999999999,976.60879999999986,969.45879999999988]
[]
["Interest Income + Interest Allocated to Construction",null,{"$f":"SUMIFS(DATA!G$3:G$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-175},{"$f":"SUMIFS(DATA!H$3:H$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-184},{"$f":"SUMIFS(DATA!I$3:I$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-164},{"$f":"SUMIFS(DATA!J$3:J$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-186},{"$f":"SUMIFS(DATA!K$3:K$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-206},{"$f":"SUMIFS(DATA!L$3:L$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-165},{"$f":"SUMIFS(DATA!M$3:M$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-62},{"$f":"SUMIFS(DATA!N$3:N$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-60},{"$f":"SUMIFS(DATA!O$3:O$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-63},{"$f":"SUMIFS(DATA!P$3:P$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-65},{"$f":"SUMIFS(DATA!Q$3:Q$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-47},{"$f":"SUMIFS(DATA!R$3:R$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-54},{"$f":"SUMIFS(DATA!S$3:S$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-71},{"$f":"SUMIFS(DATA!T$3:T$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-65},{"$f":"SUMIFS(DATA!U$3:U$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-75},{"$f":"SUMIFS(DATA!V$3:V$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-93},{"$f":"SUMIFS(DATA!W$3:W$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-124},{"$f":"SUMIFS(DATA!X$3:X$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-158},{"$f":"SUMIFS(DATA!Y$3:Y$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-131},{"$f":"SUMIFS(DATA!Z$3:Z$307,DATA!$F$3:$F$307,$A30,DATA!$B$3:$B$307,$C$2)","v":-68}]
["Total Finance Expense","1-PUB-081a",{"$f":"SUM(C24,C30)","v":451},440,536,590,658,737,856,850,{"$f":"SUM(K24,K30)","v":849},837,844,859,858,865,843,827,811,789,815,802]
["Finance Expense",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":451},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":440},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":536},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":589},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":658},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":737},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":857},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":849},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":849},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":836},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":844},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":859},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":857},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":866},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":843},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":827},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":811},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":789},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":815},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":802},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":779},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":789},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":857},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":863},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":867},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":902},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":905},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":903},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":967},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":975},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":975},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":975},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":1021},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":1022},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":1044},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":1022},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":1019},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":1001},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":989},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":977},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":998},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":996},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":978},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":976},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":961},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":937},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":933},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":918},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":908},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A32,DATA!$B$3:$B$101,$C$2)","v":942}]
["Depreciation and Amortization",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":399},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":430},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":439},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":479},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":488},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":509},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":544},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":541},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":537},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":547},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":558},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":559},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":564},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":581},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":590},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":590},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":598},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":608},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":635},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":663},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":598},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":582},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":615},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":621},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":627},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":682},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":690},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":696},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":733},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":747},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":813},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":823},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":859},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":905},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":922},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":940},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":964},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":979},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":1065},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":1090},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":1113},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":1191},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":1226},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":1262},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":1306},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":1326},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":1369},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":1417},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":1461},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A33,DATA!$B$3:$B$101,$C$2)","v":1519}]
["Water Rentals and Assessments",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":117},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":116},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":112},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":112},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":112},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":113},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":112},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":112},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":114},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":114},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":113},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":113},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":113},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":114},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":115},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":115},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":114},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":114},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":118},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":117},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":116},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":116},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":116},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":117},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":119},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":118},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":118},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":120},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":119},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":118},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":119},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":121},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":120},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":120},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":120},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":121},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":125},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":127},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":129},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":131},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":134},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":136},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":139},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":141},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":144},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":146},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":149},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":151},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":154},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A34,DATA!$B$3:$B$101,$C$2)","v":157}]
["Fuel and Power Purchased",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":143},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":166},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":167},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":178},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":191},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":197},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":206},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":209},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":218},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":233},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":257},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":278},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":296},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":277},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":286},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":307},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":339},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":362},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":357},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":421},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":454},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":488},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":527},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":554},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":568},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":636},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":678},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":706},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":787},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":861},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":921},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":949},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1033},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1119},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1194},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1259},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1233},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1256},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1278},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1301},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1325},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1348},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1373},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1397},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1423},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1448},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1474},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1501},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1528},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A35,DATA!$B$3:$B$101,$C$2)","v":1555}]
["Capital Taxes",null,{"$f":"SUM(C50,C94)*0.005","v":60.534500000000001},{"$f":"SUM(D50,D94)*0.005","v":68.029674999999997},73.817639628641388,78.453027124946061,81.644079123252411,82.851837303345278,82.699212683232687,82.122572788316333,82.65722323748372,83.529794604311249,83.874455292734382,84.549211002126981,85.836044340702401,86.188954755673919,86.83600005262258,88.419339566091708,91.653930742847166,94.863077670297372,96.965148422194545,97.467335019518742,98.629835019518737,100.65583501951873,102.58083501951873,105.15185426485893,107.00085426485892,109.16335426485894,112.05335426485892,114.25253164549376,115.64503164549373,118.27853164549371,121.25503164549369,123.59753164549369,124.28603164549368,125.74053164549368,126.54753164549362,126.78453164549363,126.76053164549361,126.75803164549362,127.35553164549361,128.34153164549363,128.30553164549366,128.91653164549368,129.46803164549371,129.01803164549381,128.85206674549383,129.04206674549383,129.96306674549385,132.16606674549385,132.35195115288818,131.09095115288818]
["Other Taxes",null,26.464824999999998,26.972574999999999,25.440784386157439,25.359702705282622,26.369508573300628,26.682072695850131,26.871929170888002,27.716629896752679,28.493483083331931,29.433170863249565,29.835379471566796,31.122973826878699,31.99911317672867,32.912447717949583,34.04306290269195,35.020671331247144,36.685486448684387,37.584961843766898,39.756360637501757,41.068775530808544,42.107746600927392,43.141216829464923,44.828185046162545,46.101652383596097,47.179619166255911,48.594084016628258,50.04829778257492,51.348760813708054,52.721721684363771,54.060431097953341,56.168888729986428,57.98759562929947,59.188470975244243,60.812173978580077,62.480746238064704,64.583446540803777,65.915549326065502,67.204249027974157,69.253197402612756,70.981145046624789,73.248591738100728,75.581787037408617,76.656981694016324,79.351175538351498,81.153384573879649,83.31557722074092,85.521268948561925,87.673209771997008,90.26514965964391,92.624088083944173]
["Capital and Other Taxes","[Formula]",{"$f":"SUM(C36:C37)","v":86.999324999999999},{"$f":"SUM(D36:D37)","v":95.002250000000004},99.258424014798834,103.81272983022868,108.01358769655303,109.5339099991954,109.5711418541207,109.83920268506901,111.15070632081566,112.96296546756082,113.70983476430118,115.67218482900569,117.83515751743107,119.10140247362349,120.87906295531454,123.44001089733885,128.33941719153154,132.44803951406428,136.7215090596963,138.53611055032729,140.73758162044612,143.79705184898364,147.40902006568126,151.25350664845502,154.18047343111482,157.7574382814872,162.10165204743384,165.60129245920183,168.36675332985749,172.33896274344704,177.42392037548012,181.58512727479317,183.47450262073792,186.55270562407375,189.02827788355833,191.36797818629742,192.67608097155912,193.96228067346777,196.60872904810637,199.32267669211842,201.5541233835944,204.49831868290229,206.12501333951002,208.3692071838453,210.00545131937349,212.35764396623475,215.48433569405577,219.83927651749087,222.6171008125321,223.71503923683235]
["Capital and Other Taxes","[original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":87},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":95},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":99},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":104},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":108},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":110},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":110},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":110},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":111},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":113},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":114},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":116},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":118},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":119},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":121},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":123},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":128},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":132},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":135},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":137},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":139},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":142},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":145},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":149},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":152},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":155},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":159},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":163},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":165},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":169},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":174},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":178},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":180},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":183},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":185},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":187},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":188},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":190},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":192},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":195},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":197},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":200},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":202},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":204},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":206},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":208},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":211},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":215},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":218},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A39,DATA!$B$3:$B$101,$C$2)","v":219}]
["Corporate Allocation",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":9},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":9},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A40,DATA!$B$3:$B$101,$C$2)","v":6}]
["Total Expenses","[Formula]",{"$f":"SUM(C32:C35,C20,C39:C40)","v":1661},{"$f":"SUM(D32:D35,D20,D39:D40)","v":1727},{"$f":"SUM(E32:E35,E20,E39:E40)","v":1907},2029,2135,2267,2442,2445,2465,2492,2554,2608,2646,2673,2684,2707,2759,2789,2859,2972,2937,2991,3161,3227,3276,3473,3554,3615,3838,3964,4123,4194,4404,4571,4718,4816,4846,4902,5035,5110,5205,5344,5413,5498,5581,5629,5724,5814,5906,6054]
["Total Expenses","[original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":1662},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":1728},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":1907},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2030},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2135},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2267},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2442},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2445},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2465},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2491},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2555},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2608},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2646},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2674},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2685},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2707},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2759},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2788},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2859},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2970},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2938},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":2991},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":3161},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":3226},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":3274},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":3472},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":3553},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":3615},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":3839},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":3965},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":4122},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":4192},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":4404},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":4569},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":4718},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":4816},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":4845},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":4901},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":5035},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":5111},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":5204},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":5343},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":5412},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":5497},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":5578},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":5629},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":5724},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":5814},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":5905},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A42,DATA!$B$3:$B$101,$C$2)","v":6053}]
[]
["Non-Controlling Interest",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":-14},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":-24},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":-22},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":-17},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":-14},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":-13},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":-10},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":-5},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":-2},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":1},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":2},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":5},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":6},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":9},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":1},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":2},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":3},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":5},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":9},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":11},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":12},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":13},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":15},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":17},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":18},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":20},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":22},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":24},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":25},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":27},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":29},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":32},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":33},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":35},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":36},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":37},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":38},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":38},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":39},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":40},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":40},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":41},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":43},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":44},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":46},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":47},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":49},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":51},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A44,DATA!$B$3:$B$101,$C$2)","v":53}]
[]
["Net Income","[Formula]",{"$f":"C15-C41-C44","v":55},64.634999999999991,{"$f":"E15-E41-E44","v":-64.207074271724196},-84.12250073906398,-107.38960033873127,-133.64836398142688,-240.72492402251555,-171.02797898327026,-53.469910166523277,{"$f":"L15-L41-L44","v":21.614273365506051},54.732137684627105,96.451141878516864,166.96666771508399,172.48208299430462,276.20905938973465,364.36790269382436,431.61823535109261,526.22938549003993,{"$f":"U15-U41-U44","v":624.11415037943152},692.53731946484186,163.80000000000018,167.199999999998,175.39999999999964,180.60384906803938,185.39999999999873,188.00000000000136,191.59999999999854,196.2354761269662,198.19999999999527,200.399999999996,205.59999999999764,210.60000000000036,212.99999999999818,212.79999999999382,212.99999999999272,207.80000000000018,206.79999999999745,203.20000000000073,204.00000000000182,203.80000000000109,204.80000000000291,204.80000000000655,203.20000000000982,200.80000000001382,196.70702000000711,195.20000000000073,{"$f":"AW15-AW41-AW44","v":194},195.39999999999964,199.17688147886838,195.60000000000218]
["Net Income","[Original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":54},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":65},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":-65},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":-85},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":-106},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":-134},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":-241},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":-170},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":-54},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":24},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":54},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":96},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":167},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":173},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":275},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":365},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":432},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":527},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":625},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":695},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":164},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":167},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":175},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":180},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":185},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":188},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":192},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":196},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":198},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":201},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":205},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":211},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":213},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":213},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":213},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":208},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":207},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":203},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":204},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":204},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":205},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":205},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":203},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":201},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":198},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":195},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":194},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":195},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":199},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A47,DATA!$B$3:$B$101,$C$2)","v":196}]
[null,"[Difference]",{"$f":"C46-C47","v":1},{"$f":"D46-D47","v":-0.36500000000000909},0.79292572827580443,0.87749926093601971,-1.3896003387312703,0.35163601857311733,0.27507597748444823,-1.0279789832702591,0.53008983347672256,-2.3857266344939489,0.73213768462710505,0.45114187851686438,-3.3332284916014032E-2,-0.51791700569538079,1.209059389734648,-0.63209730617563764,-0.38176464890739226,-0.77061450996006897,-0.88584962056847871,-2.4626805351581424,-0.1999999999998181,0.19999999999799911,0.3999999999996362,0.60384906803938065,0.39999999999872671,1.3642420526593924E-12,-0.40000000000145519,0.2354761269662049,0.19999999999527063,-0.60000000000400178,0.59999999999763531,-0.3999999999996362,-1.8189894035458565E-12,-0.20000000000618456,-7.2759576141834259E-12,-0.1999999999998181,-0.20000000000254659,0.2000000000007276,1.8189894035458565E-12,-0.19999999999890861,-0.19999999999708962,-0.19999999999345164,0.20000000000982254,-0.19999999998617568,-1.2929799999928946,0.2000000000007276,0,0.3999999999996362,0.17688147886838124,-0.39999999999781721]
[]
["Net Debt (from SP-080)","[Original]",{"$f":"SUMIFS(DATA!G$3:G$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":9664.9},{"$f":"SUMIFS(DATA!H$3:H$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":11099.3},{"$f":"SUMIFS(DATA!I$3:I$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":12578.1},{"$f":"SUMIFS(DATA!J$3:J$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":13589.3},{"$f":"SUMIFS(DATA!K$3:K$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":14334.9},{"$f":"SUMIFS(DATA!L$3:L$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":14710.1},{"$f":"SUMIFS(DATA!M$3:M$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":14920.3},{"$f":"SUMIFS(DATA!N$3:N$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":14976},{"$f":"SUMIFS(DATA!O$3:O$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":15136.4},{"$f":"SUMIFS(DATA!P$3:P$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":15289.3},{"$f":"SUMIFS(DATA!Q$3:Q$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":15303.5},{"$f":"SUMIFS(DATA!R$3:R$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":15342},{"$f":"SUMIFS(DATA!S$3:S$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":15432.4},{"$f":"SUMIFS(DATA!T$3:T$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":15330.5},{"$f":"SUMIFS(DATA!U$3:U$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":15183.7},{"$f":"SUMIFS(DATA!V$3:V$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":15136},{"$f":"SUMIFS(DATA!W$3:W$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":15351.3},{"$f":"SUMIFS(DATA!X$3:X$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":15466.9},{"$f":"SUMIFS(DATA!Y$3:Y$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":15263.2},{"$f":"SUMIFS(DATA!Z$3:Z$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":14671.1},{"$f":"SUMIFS(DATA!AA$3:AA$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":14739.8},{"$f":"SUMIFS(DATA!AB$3:AB$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":14977.8},{"$f":"SUMIFS(DATA!AC$3:AC$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":15187.4},{"$f":"SUMIFS(DATA!AD$3:AD$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":15521},{"$f":"SUMIFS(DATA!AE$3:AE$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":15705.4},{"$f":"SUMIFS(DATA!AF$3:AF$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":15949.9},{"$f":"SUMIFS(DATA!AG$3:AG$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":16336.3},{"$f":"SUMIFS(DATA!AH$3:AH$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":16579.900000000001},{"$f":"SUMIFS(DATA!AI$3:AI$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":16660.2},{"$f":"SUMIFS(DATA!AJ$3:AJ$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":16986.5},{"$f":"SUMIFS(DATA!AK$3:AK$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":17376.2},{"$f":"SUMIFS(DATA!AL$3:AL$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":17634.099999999999},{"$f":"SUMIFS(DATA!AM$3:AM$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":17558.8},{"$f":"SUMIFS(DATA!AN$3:AN$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":17636.900000000001},{"$f":"SUMIFS(DATA!AO$3:AO$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":17585.3},{"$f":"SUMIFS(DATA!AP$3:AP$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":17424.900000000001},{"$f":"SUMIFS(DATA!AQ$3:AQ$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":17213.3},{"$f":"SUMIFS(DATA!AR$3:AR$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":17009.599999999999},{"$f":"SUMIFS(DATA!AS$3:AS$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":16925.099999999999},{"$f":"SUMIFS(DATA!AT$3:AT$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":16918.5},{"$f":"SUMIFS(DATA!AU$3:AU$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":16706.5},{"$f":"SUMIFS(DATA!AV$3:AV$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":16623.900000000001},{"$f":"SUMIFS(DATA!AW$3:AW$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":16531},{"$f":"SUMIFS(DATA!AX$3:AX$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":16240.2},{"$f":"SUMIFS(DATA!AY$3:AY$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":16010.3},{"$f":"SUMIFS(DATA!AZ$3:AZ$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":15853.1},{"$f":"SUMIFS(DATA!BA$3:BA$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":15843.3},{"$f":"SUMIFS(DATA!BB$3:BB$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":16088.5},{"$f":"SUMIFS(DATA!BC$3:BC$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":15926.5},{"$f":"SUMIFS(DATA!BD$3:BD$109,DATA!$F$3:$F$109,$A50,DATA!$B$3:$B$109,$C$2)","v":15478.7}]
["Long term debt + current and other liabilities - current and other assets",null,{"$f":"C89+C91-C80","v":9651},{"$f":"D89+D91-D80","v":11027},12878,13886,14634,14984,15168,15223,15337,15500,15533,15596,15724,15656,15541,15529,15789,15951,15800,15247,15359,15652,15921,16316,16573,16899,17373,17711,17896,18333,18843,19204,19262,19473,19567,19570,19520,19492,19601,19797,19807,19956,20097,20039,20043,20112,20320,20790,20851,20616]
[null,"[Difference]",{"$f":"C51-C50","v":-13.899999999999636},{"$f":"D51-D50","v":-72.299999999999272},299.89999999999964,296.70000000000073,299.10000000000036,273.89999999999964,247.70000000000073,247,200.60000000000036,210.70000000000073,229.5,254,291.60000000000036,325.5,357.29999999999927,393,437.70000000000073,484.10000000000036,536.79999999999927,575.89999999999964,619.20000000000073,674.20000000000073,733.60000000000036,795,867.60000000000036,949.10000000000036,1036.7000000000007,1131.0999999999985,1235.7999999999993,1346.5,1466.7999999999993,1569.9000000000015,1703.2000000000007,1836.0999999999985,1981.7000000000007,2145.0999999999985,2306.7000000000007,2482.4000000000015,2675.9000000000015,2878.5,3100.5,3332.0999999999985,3566,3798.7999999999993,4032.7000000000007,4258.8999999999996,4476.7000000000007,4701.5,4924.5,5137.2999999999993]
[]
["Current Year Revenue Increase","[Formula]",{"$f":"C12/C9","v":0},{"$f":"(D12)/(+C11+D9)","v":3.499999999999992E-2},3.457844364290124E-2,3.5031491360605932E-2,3.5246115953371737E-2,3.6090477407572152E-2,3.6811290686492394E-2,3.6198650061665498E-2,3.7631531577994301E-2,3.7672540031311E-2,3.8339463600476673E-2,3.8656213636554887E-2,3.8951563888584333E-2,3.9226813254419672E-2,3.948317689091578E-2,3.9721792177901498E-2,4.0434553499132157E-2,4.0397150101410685E-2,4.0593146154829327E-2,4.0774579285354051E-2,-0.16941577669683519,1.9865174985656129E-2,5.8643051391116995E-2,1.9671888990994559E-2,9.1573222937106624E-3,5.0228310502283949E-2,2.3536369012417842E-2,1.3088818943087091E-2,5.1167737652514415E-2,3.0620381691563558E-2,3.7473727379915424E-2,1.1297769918460307E-2,4.1133587601988555E-2,3.5231727000229689E-2,2.8844875714475304E-2,1.7095115681235559E-2,1.8956148110698158E-3,1.0174907500841499E-2,2.6388079580454731E-2,1.4152473641524768E-2,1.8193450357871344E-2,2.6115300031417602E-2,1.1749397221478837E-2,1.4676955666515916E-2,1.358988592305278E-2,7.6306023563574724E-3,1.6024237114907233E-2,1.5520028740793898E-2,1.5880157335208599E-2,2.427630584925183E-2]
[]
["Additional General Consumers Revenue Percent Increase","[Original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.5000000000000003E-2},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.4299999999999997E-2},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":-0.17510000000000001},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.46E-2},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":5.3900000000000003E-2},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.35E-2},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.3999999999999998E-3},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":4.53E-2},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.77E-2},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":7.6E-3},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":4.5499999999999999E-2},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":2.4899999999999999E-2},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.0800000000000001E-2},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":5.1000000000000004E-3},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":3.5299999999999998E-2},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":2.8799999999999999E-2},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":2.2599999999999999E-2},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.0800000000000001E-2},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.6999999999999999E-3},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":9.9000000000000008E-3},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":2.69E-2},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.43E-2},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.7600000000000001E-2},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":2.6200000000000001E-2},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.1900000000000001E-2},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.46E-2},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.35E-2},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":7.7999999999999996E-3},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.6199999999999999E-2},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.5299999999999999E-2},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":1.5800000000000002E-2},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A56,DATA!$B$3:$B$101,$C$2)","v":2.4299999999999999E-2}]
["Additional General Consumers Revenue Percent Increase","[Formula]",{"$f":"C56","v":0},{"$f":"D56","v":3.5000000000000003E-2},{"$f":"IF(E7<=$O$2,$Q$3,E58)","v":3.4247428593320868E-2},{"$f":"IF(F7<=$O$2,$Q$3,F58)","v":3.4247428593320868E-2},3.4247428593320868E-2,3.4247428593320868E-2,3.4247428593320868E-2,3.4247428593320868E-2,3.4247428593320868E-2,3.4247428593320868E-2,3.4247428593320868E-2,3.4247428593320868E-2,3.4247428593320868E-2,3.4247428593320868E-2,3.4247428593320868E-2,3.4247428593320868E-2,3.4247428593320868E-2,3.4247428593320868E-2,3.4247428593320868E-2,3.4247428593320868E-2,-0.17475774603598521,1.4717612096695493E-2,5.3451628711581239E-2,1.4311694603379721E-2,3.8111329015147952E-3,4.4705455562781007E-2,1.7898587104639565E-2,7.221908615768863E-3,4.5344451541796095E-2,2.4683621709575564E-2,3.1412339783883268E-2,5.2729972704439821E-3,3.4718266429992727E-2,2.8980898535731894E-2,2.2545907606035979E-2,1.0821142002294101E-2,1.8956148110698878E-3,1.0174907500841447E-2,2.6388079580454808E-2,1.4152473641524914E-2,1.8193450357871295E-2,2.6115300031417706E-2,1.1749397221478754E-2,1.4676955666515919E-2,1.3589885923052809E-2,7.630602356357416E-3,1.6024237114907317E-2,1.5520028740793914E-2,1.5880157335208617E-2,2.4276305849251955E-2]
["DO NOT ADJUST THIS ROW",null,null,null,3.95E-2,3.95E-2,3.95E-2,3.95E-2,3.95E-2,3.95E-2,3.95E-2,3.95E-2,3.95E-2,3.95E-2,3.95E-2,3.95E-2,3.95E-2,3.95E-2,3.95E-2,3.95E-2,3.95E-2,3.95E-2,-0.17475774603598521,1.4717612096695493E-2,5.3451628711581239E-2,1.4311694603379721E-2,3.8111329015147952E-3,4.4705455562781007E-2,1.7898587104639565E-2,7.221908615768863E-3,4.5344451541796095E-2,2.4683621709575564E-2,3.1412339783883268E-2,5.2729972704439821E-3,3.4718266429992727E-2,2.8980898535731894E-2,2.2545907606035979E-2,1.0821142002294101E-2,1.8956148110698878E-3,1.0174907500841447E-2,2.6388079580454808E-2,1.4152473641524914E-2,1.8193450357871295E-2,2.6115300031417706E-2,1.1749397221478754E-2,1.4676955666515919E-2,1.3589885923052809E-2,7.630602356357416E-3,1.6024237114907317E-2,1.5520028740793914E-2,1.5880157335208617E-2,2.4276305849251955E-2]
["Cumulative General Consumers Revenue Percent Increase","[Original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":3.5000000000000003E-2},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":7.0499999999999993E-2},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.1072},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.14510000000000001},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.18440000000000001},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.22489999999999999},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.26690000000000003},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.31030000000000002},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.3553},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.4017},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.44969999999999999},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.49940000000000001},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.55079999999999996},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.60399999999999998},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.65890000000000004},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.71579999999999999},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.77459999999999996},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.83540000000000003},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.89829999999999999},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.56589999999999996},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.58879999999999999},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.6744},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.69710000000000005},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.70289999999999997},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.78010000000000002},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.81159999999999999},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.82530000000000003},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.9083},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":0.95579999999999998},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.016},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.0263},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.0978000000000001},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.1583000000000001},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.2071000000000001},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.2309000000000001},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.2347999999999999},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.2569999999999999},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.3178000000000001},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.3509},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.3922000000000001},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.4550000000000001},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.4841},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.5204},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.5545},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.5744},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.6162000000000001},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.6561999999999999},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.6980999999999999},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A59,DATA!$B$3:$B$101,$C$2)","v":1.7638}]
["Cumulative General Consumers Revenue Percent Increase","[Formula]",0,{"$f":"(1+C60)*(1+D57)-1","v":3.499999999999992E-2},{"$f":"(1+D60)*(1+E57)-1","v":7.0446088594087186E-2},{"$f":"(1+E60)*(1+F57)-1","v":0.10710611457621289},0.14502165218039087,0.18423569945124529,0.22479272700586339,0.26673872846561553,0.31012127261513589,{"$f":"(1+K60)*(1+L57)-1","v":0.35498955734761362},{"$f":"(1+L60)*(1+M57)-1","v":0.40139446545757163},{"$f":"(1+M60)*(1+N57)-1","v":0.44938862234440502},0.4990264556921169,0.55036425719293169,0.60346024638478379,{"$f":"(1+Q60)*(1+R57)-1","v":0.65837463667507556},{"$f":"(1+R60)*(1+S57)-1","v":0.71516970362557974},0.77390985557592429,0.83466170668574913,{"$f":"(1+U60)*(1+V57)-1","v":0.89749415247836972},{"$f":"(1+V60)*(1+W57)-1","v":0.56589235127478776},0.58893854748603247,0.673869900771775,0.69782581559740997,0.70429645542427433,0.78048780487804947,0.81235602094240766,0.825444690504892,0.90821847881571993,0.95532022188602905,1.016741405082211,1.0273756770064009,1.0977626459143961,1.1585576923076895,1.207224334600757,1.231109022556391,1.2353383458646605,1.2580827067669174,1.3176691729323315,1.3504699248120309,1.393233082706768,1.4557330827067698,1.4845864661654185,1.5210526315789537,1.5553134492481235,1.5748120300751882,1.6160714285714288,1.6566729323308271,1.6988613164844306,1.7643796992481211]
[]
["Debt Ratio","[Original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":76},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":78},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":84},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":86},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":87},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":88},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":90},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":91},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":91},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":92},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":91},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":91},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":90},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":89},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":87},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":85},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":84},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":81},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":78},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":75},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":74},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":74},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":74},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":73},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":73},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":73},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":72},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":72},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":72},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":71},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":71},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":71},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":70},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":70},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":69},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":68},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":67},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":66},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":66},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":65},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":64},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":64},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":63},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":62},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":61},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":60},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":60},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":60},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":59},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A62,DATA!$B$3:$B$101,$C$2)","v":58}]
["Debt Ratio","[Formula]",{"$f":"C50/SUM(C$50+C$44+C$92+C$94+C$96)*100","v":76.00044035889249},{"$f":"D50/SUM(D$50+D$44+D$92+D$94+D$96)*100","v":78.147932099949756},84.294986831156564,{"$f":"F50/SUM(F$50+F$44+F$92+F$94+F$96)*100","v":86.015819969181109},87.430233135749361,88.522445175607473,90.006887421507386,91.020067156563144,91.47273384165571,91.53099616944445,91.283026812143547,90.722861807640015,89.847533402001147,88.832342699063389,87.33190686181419,{"$f":"R50/SUM(R$50+R$44+R$92+R$94+R$96)*100","v":85.456825187274717},83.577301455002114,81.320781549461756,78.469881788370159,74.999998707010008,74.424764237651303,74.069909007271932,73.663854966709792,73.408351525076071,72.962951640552006,72.602935820500008,72.413733810517982,72.050476674072456,71.493779663940643,71.246997868051167,71.065377703169915,70.72734592839241,{"$f":"AI50/SUM(AI$50+AI$44+AI$92+AI$94+AI$96)*100","v":69.996633751550462},69.469143430305238,68.793332600497067,68.005166065846964,67.160470498934927,66.335937700974242,65.67471253994826,65.120479280303059,64.262921374831279,63.592460876736666,62.913866926423147,61.960413262055255,61.104718996201392,60.361917886594895,59.850148878588804,59.72592558665044,58.990554118156581,57.818497671128831]
[]
["Interest Coverage Ratio","[Original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.0900000000000001},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.1100000000000001},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":0.9},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":0.89},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":0.87},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":0.84},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":0.72},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":0.8},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":0.94},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.03},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.06},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.1100000000000001},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.19},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.19},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.31},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.42},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.49},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.59},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.71},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.83},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A65,DATA!$B$3:$B$101,$C$2)","v":1.2}]
["Interest Coverage Ratio (approx)","[Formula approx]",{"$f":"SUM(C46,C32,C132)/SUM(C32,C132)","v":1.0925925925925926},{"$f":"SUM(D46,D32,D132)/SUM(D32,D132)","v":1.1075457570715475},0.90416854586309825,0.88662735749452293,0.87030241504984152,0.84368612399833109,0.72298627845510288,0.80159167171314361,0.93832766993480587,1.0251914607989581,1.06342078526608,1.1089843411056688,1.1867636104195571,1.1929329787408329,1.3142310118199485,1.4178530994195233,1.4915925231789209,1.5919340669179303,1.7052137292422955,1.8293860113351399,{"$f":"SUM(W46,W32,W132)/SUM(W32,W132)","v":1.2000000000000002},1.1999999999999975,1.1999999999999995,1.2002259967494893,1.1999999999999986,1.2000000000000015,1.1999999999999984,1.2004448172900575,{"$f":"SUM(AE46,AE32,AE132)/SUM(AE32,AE132)","v":1.1999999999999953},1.199999999999996,1.1999999999999977,1.2000000000000004,1.1999999999999984,1.1999999999999942,1.1999999999999931,1.2000000000000002,1.1999999999999975,1.2000000000000006,1.2000000000000017,1.2000000000000011,1.2000000000000028,1.2000000000000064,1.2000000000000097,1.2000000000000137,1.199096174089076,1.2000000000000008,1.2,1.1999999999999997,1.2003791564173727,1.2000000000000022]
["Capital Coverage Ratio","[Original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.0900000000000001},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":0.9},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":0.67},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":0.76},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":0.96},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.04},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":0.76},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.1200000000000001},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.23},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.33},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.25},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.32},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.48},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.61},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":2.04},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.96},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.95},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":2.02},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":2.12},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":2.67},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.34},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.1599999999999999},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.1399999999999999},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.1100000000000001},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.08},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.1000000000000001},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.07},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.02},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.01},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.0900000000000001},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.1599999999999999},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.1499999999999999},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.04},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.27},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.28},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.3},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.32},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.28},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.3},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.3},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.35},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.35},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.35},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.36},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.36},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.36},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.37},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.38},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A67,DATA!$B$3:$B$101,$C$2)","v":1.4}]
["Capital Coverage Ratio","[Formula]",{"$f":"C107/C129","v":1.0923787528868361},{"$f":"D107/D129","v":0.90239410681399634},0.67073170731707321,0.7584905660377359,0.96376811594202894,1.0446927374301676,0.75735294117647056,1.1235632183908046,1.2351485148514851,1.3386363636363636,1.2456140350877194,1.3146067415730338,1.4821092278719397,1.6160000000000001,2.0447427293064875,1.96484375,1.9498207885304659,2.0202702702702702,2.1233974358974357,2.6710280373831776,1.3386581469648562,1.1606648199445984,1.1411917098445596,1.1087762669962917,1.0788235294117647,1.0985442329227324,1.0660980810234542,1.0241206030150753,0.99533582089552242,1.0083410565338276,1.0955951265229615,1.1560077519379846,1.147086031452359,1.0403877221324718,1.2662835249042146,1.2850333651096282,1.3000949667616335,1.3216650898770104,1.2848588537211292,1.3006756756756757,1.2970049916805324,1.3453061224489795,1.3493589743589745,1.3482704402515724,1.3564814814814814,1.3553030303030302,1.3573551263001487,1.3727206418672502,1.3815318539727988,1.396067415730337]
[]
["PROJECTED BALANCE SHEET"]
[]
["ASSETS"]
[]
["Plant in Service",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":15374},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":16436},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":18685},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":19839},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":20398},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":23980},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":24407},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":24800},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":25342},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":25938},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":26692},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":27257},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":28038},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":28877},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":29539},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":30026},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":31028},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":31581},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":33575},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":35016},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":35698},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":37132},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":37949},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":38489},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":39811},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":41216},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":41819},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":42813},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":44358},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":46695},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":47370},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":48166},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":50790},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":52041},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":52713},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":53909},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":54609},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":57300},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":58533},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":59902},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":61666},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":63072},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":64431},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":66237},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":67595},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":68957},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":70797},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":72342},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":73784},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A74,DATA!$B$3:$B$101,$C$2)","v":76630}]
["Accumulated Depreciation",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":5173},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":5536},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":5922},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":6377},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":6853},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":7357},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":7897},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":8434},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":8968},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":9515},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":10075},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":10637},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":11205},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":11790},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":12384},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":12978},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":13581},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":14194},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":14833},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":15501},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":16104},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":16691},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":17311},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":17937},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":18569},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":19255},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":19951},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":20653},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":21392},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":22144},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":22963},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":23792},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":24657},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":25568},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":26497},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":27444},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":28415},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":29401},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":30474},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":31572},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":32679},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":33865},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":35087},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":36344},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":37647},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":38970},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":40337},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":41751},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":43211},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A75,DATA!$B$3:$B$101,$C$2)","v":44729}]
[]
["Net Plant in Service",null,{"$f":"C74-C75","v":10201},{"$f":"D74-D75","v":10900},12763,13462,13545,16623,16510,16366,16374,16423,16617,16620,16833,17087,17155,17048,17447,17387,18742,19515,19594,20441,20638,20552,21242,21961,21868,22160,22966,24551,24407,24374,26133,26473,26216,26465,26194,27899,28059,28330,28987,29207,29344,29893,29948,29987,30460,30591,30573,31901]
[]
["Construction in Progress",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":2106},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":2867},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":2331},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":2516},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":3042},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":167},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":219},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":243},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":286},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":406},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":293},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":459},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":548},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":408},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":509},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":979},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1282},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":2038},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1167},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":545},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":752},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":376},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":633},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1307},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1070},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":877},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1646},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1899},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1489},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":553},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1425},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":2043},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":566},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":662},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1239},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1212},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1651},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":134},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":297},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":439},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":19},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":178},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":407},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":25},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":196},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":442},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":395},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":954},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":1256},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A79,DATA!$B$3:$B$101,$C$2)","v":-89}]
["Current and Other Assets",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1869},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1735},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1386},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1570},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1767},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":2006},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1784},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1843},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1829},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1450},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1470},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1662},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1798},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1741},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1847},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1964},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":2146},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1983},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1590},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":2133},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1792},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1676},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1469},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1526},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1382},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1221},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1236},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1125},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1076},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1001},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":928},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":989},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":1101},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":796},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":893},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":989},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":431},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":143},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":137},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":128},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":79},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":-328},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":-660},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":-785},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":-1172},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":-1241},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":-1451},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":-1644},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":-1905},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A80,DATA!$B$3:$B$101,$C$2)","v":-1883}]
["Goodwill and Intangible Assets",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":180},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":165},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":150},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":134},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":123},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":113},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":105},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":98},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":92},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":88},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":85},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":83},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":82},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":82},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":81},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":80},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":79},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":78},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":77},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":76},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":76},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":75},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":74},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":73},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":72},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":71},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":71},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":70},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":69},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":68},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":67},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":66},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":66},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":65},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":64},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":63},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":62},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":61},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":61},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":60},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":59},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":58},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":57},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":57},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":56},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":55},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":54},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":53},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":53},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A81,DATA!$B$3:$B$101,$C$2)","v":52}]
["Regulated Assets",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":231},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":225},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A82,DATA!$B$3:$B$101,$C$2)","v":0}]
["Total Assets","[Formula]",{"$f":"SUM(C77:C82)","v":14587},{"$f":"SUM(D77:D82)","v":15892},16630,17682,18477,18909,18618,18550,18581,18367,18465,18824,19261,19318,19592,20071,20954,21486,21576,{"$f":"SUM(V77:V82)","v":22269},22214,22568,22814,23458,23766,24130,24821,25254,25600,26173,26827,27472,27866,27996,28412,28729,28338,28237,28554,28957,29144,29115,29148,29190,29028,29243,29458,29954,29977,29981]
["Total Assets","[Original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":14587},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":15891},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":16630},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":17682},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":18477},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":18910},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":18618},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":18550},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":18580},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":18366},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":18465},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":18824},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":19262},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":19318},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":19592},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":20071},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":20953},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":21488},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":21577},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":22270},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":22214},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":22568},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":22814},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":23458},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":23767},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":24129},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":24820},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":25254},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":25599},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":26173},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":26826},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":27472},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":27866},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":27996},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":28412},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":28729},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":28339},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":28237},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":28554},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":28957},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":29144},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":29115},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":29149},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":29189},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":29027},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":29244},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":29459},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":29955},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":29976},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A84,DATA!$B$3:$B$101,$C$2)","v":29981}]
[null,"[Difference]",{"$f":"C83-C84","v":0},{"$f":"D83-D84","v":1},0,0,0,-1,0,0,1,1,0,0,-1,0,0,0,1,-2,-1,-1,0,0,0,0,-1,1,1,0,1,0,1,0,0,0,0,0,-1,0,0,0,0,0,-1,1,1,-1,-1,-1,1,0]
[]
["LIABILITIES AND EQUITY"]
[]
["Long Term Debt",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":9289},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":11260},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":12419},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":13704},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":14404},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":14777},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":15272},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":15038},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":15161},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":15312},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":15914},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16116},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":15870},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16272},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16274},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16214},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16565},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16068},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16258},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16031},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":13805},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":14793},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":14320},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":15321},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":14973},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":15775},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16677},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16629},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16779},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":17278},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":18227},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":18825},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":18824},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":19022},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":19220},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":18819},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":18292},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":18090},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":18490},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":18639},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16239},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":17038},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":15838},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16637},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":15629},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16029},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16503},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16702},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16302},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A89,DATA!$B$3:$B$101,$C$2)","v":16252}]
["Incremental Long Term Debt",null,null,{"$f":"D89-C89","v":1971},{"$f":"E89-D89","v":1159},1285,700,373,495,-234,123,151,602,202,-246,402,2,-60,351,-497,190,-227,-2226,988,-473,1001,-348,802,902,-48,150,499,949,598,-1,198,198,-401,-527,-202,400,149,-2400,799,-1200,799,-1008,400,474,199,-400,-50]
["Current and Other Liabilities",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2231},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1502},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1845},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1752},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1997},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2213},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1680},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2028},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2005},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1638},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1089},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1142},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1652},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1125},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1114},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1279},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1370},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1866},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1132},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1349},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":3346},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2535},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":3070},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2521},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2982},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2345},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1932},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2207},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2193},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2056},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1544},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1368},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1539},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1247},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1240},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1740},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1659},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1545},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1248},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":1286},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":3647},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2590},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":3599},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2617},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":3242},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2842},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2366},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2444},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2644},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A91,DATA!$B$3:$B$101,$C$2)","v":2481}]
["Contributions in Aid of Construction",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":325},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":334},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":339},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":344},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":348},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":358},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":364},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":371},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":378},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":385},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":392},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":400},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":407},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":415},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":422},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":430},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":438},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":446},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":455},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":463},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":472},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":482},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":492},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":502},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":512},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":522},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":533},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":543},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":554},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":565},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":577},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":588},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":600},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":611},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":622},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":634},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":645},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":656},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":666},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":677},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":700},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":722},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":745},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":768},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":791},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":813},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":836},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":859},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":881},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A92,DATA!$B$3:$B$101,$C$2)","v":904}]
["   [All Cases 2015 Retained Earnings Adj.]",null,null,null,-257]
["Retained Earnings","[Formula]",2442,{"$f":"C94+D46+D93","v":2506.6350000000002},{"$f":"D94+E46+E93","v":2185.427925728276},{"$f":"E94+F46+F93","v":2101.305424989212},1993.9158246504808,1860.2674606690539,1619.5425366465383,1448.5145576632681,1395.0446474967448,1416.6589208622509,1471.391058546878,1567.8422004253948,1734.8088681404788,1907.2909511347834,2183.5000105245181,2547.8679132183424,2979.486148569435,3505.715534059475,4129.829684438906,4822.3670039037479,4986.1670039037481,5153.3670039037461,5328.7670039037457,5509.3708529717851,5694.7708529717838,5882.7708529717856,6074.3708529717842,6270.6063290987504,6468.8063290987457,6669.2063290987417,6874.8063290987393,7085.4063290987397,7298.4063290987378,{"$f":"AI94+AJ46+AJ93","v":7511.2063290987317},7724.2063290987244,7932.0063290987246,8138.806329098722,8342.0063290987237,8546.0063290987255,8749.8063290987266,8954.6063290987295,9159.406329098736,9362.6063290987458,9563.4063290987597,9760.1133490987668,9955.3133490987675,10149.313349098768,10344.713349098767,10543.890230577636,10739.490230577638]
["Retained Earnings","[Original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":2443},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":2508},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":2186},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":2101},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":1995},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":1860},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":1620},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":1449},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":1396},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":1420},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":1474},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":1570},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":1737},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":1910},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":2186},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":2550},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":2983},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":3510},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":4136},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":4831},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":4995},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":5162},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":5337},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":5518},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":5703},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":5891},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":6083},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":6279},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":6477},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":6677},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":6883},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":7093},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":7306},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":7519},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":7732},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":7940},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":8147},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":8350},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":8554},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":8758},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":8962},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":9167},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":9371},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":9571},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":9769},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":9964},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":10158},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":10354},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":10552},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A95,DATA!$B$3:$B$101,$C$2)","v":10748}]
["Accumulated Other Comprehensive Income",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":299},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":287},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-159},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-219},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-267},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-298},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-317},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-337},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-360},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-388},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A96,DATA!$B$3:$B$101,$C$2)","v":-404}]
["Total Liabilities and Equity","[Formula]",{"$f":"SUM(C89:C92,C94,C96)","v":14586},{"$f":"SUM(D89:D92,D94,D96)","v":17860.635000000002},17788.427925728276,18967.305424989212,19175.915824650481,19283.267460669053,19113.542536646539,18314.514557663268,18702.044647496747,18514.65892086225,19064.391058546877,19023.842200425395,19013.808868140477,19717.290951134783,19591.50001052452,20006.867913218342,21299.486148569435,20984.715534059476,21760.829684438904,{"$f":"SUM(V89:V92,V94,V96)","v":22034.367003903746},19979.167003903749,23547.367003903746,22333.767003903748,24450.370852971784,23409.770852971786,24922.770852971786,25714.370852971784,25197.606329098751,25740.806329098745,26663.206329098743,27767.806329098741,28060.40632909874,27856.40632909874,28185.206329098732,28600.206329098724,28320.006329098724,27803.806329098723,28027.006329098724,28946.006329098724,29096.806329098727,26736.606329098729,29904.406329098736,27940.606329098744,29980.406329098761,28010.113349098767,29635.313349098768,29924.313349098768,30144.713349098769,29566.890230577636,29922.490230577638]
["Total Liabilities and Equity","[Original]",{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":14587},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":15891},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":16630},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":17682},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":18477},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":18910},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":18618},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":18550},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":18580},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":18366},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":18465},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":18824},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":19262},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":19318},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":19592},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":20071},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":20953},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":21488},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":21577},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":22270},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":22214},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":22568},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":22814},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":23458},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":23767},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":24129},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":24820},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":25254},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":25599},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":26173},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":26826},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":27472},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":27866},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":27996},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":28412},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":28729},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":28339},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":28237},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":28554},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":28957},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":29144},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":29115},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":29149},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":29189},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":29027},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":29244},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":29459},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":29955},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":29976},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A98,DATA!$B$3:$B$101,$C$2)","v":29981}]
[null,"[Difference]",{"$f":"C97-C98","v":-1},{"$f":"D97-D98","v":1969.635000000002},1158.427925728276,1285.305424989212,698.91582465048123,373.26746066905253,495.54253664653879,-235.48544233673238,122.04464749674662,148.65892086224994,599.39105854687659,199.84220042539528,-248.19113185952301,399.29095113478252,-0.49998947548010619,-64.132086781657563,346.48614856943459,-503.28446594052366,183.82968443890422,-235.63299609625392,-2234.832996096251,979.36700390374608,-480.23299609625246,992.37085297178419,-357.22914702821436,793.77085297178564,894.37085297178419,-56.393670901248697,141.80632909874475,490.20632909874257,941.80632909874112,588.40632909873966,-9.5936709012603387,189.20632909873166,188.20632909872438,-408.99367090127635,-535.19367090127707,-209.99367090127635,392.00632909872365,139.80632909872656,-2407.3936709012705,789.40632909873602,-1208.393670901256,791.40632909876149,-1016.8866509012332,391.3133490987675,465.3133490987675,189.71334909876896,-409.10976942236448,-58.509769422362297]
[]
[null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
["OPERATING ACTIVITIES"]
["Cash Receipts from Customers",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":1692},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":1768},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":1821},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":1928},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":2014},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":2120},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":2192},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":2270},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":2409},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":2516},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":2611},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":2709},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":2820},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":2856},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":2961},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3074},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3194},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3321},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3491},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3674},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3113},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3170},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3349},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3421},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3476},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3679},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3765},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":3833},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":4061},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":4191},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":4355},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":4432},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":4648},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":4816},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":4966},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5060},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5088},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5142},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5277},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5354},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5448},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5588},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5657},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5741},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5820},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5869},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":5966},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":6058},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":6154},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A103,DATA!$B$3:$B$101,$C$2)","v":6302}]
["Cash Paid to Suppliers and Employees",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-782},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-822},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-898},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-926},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-952},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-981},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1000},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1011},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1033},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1060},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1102},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1138},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1170},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1169},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1191},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1227},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1283},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1322},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1336},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1429},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1480},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1532},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1597},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1645},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1679},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1782},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1845},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-1897},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2013},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2111},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2196},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2248},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2370},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2481},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2582},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2674},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2674},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2722},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2771},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2822},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2874},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2924},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-2975},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-3027},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-3079},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-3133},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-3189},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-3247},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-3304},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A104,DATA!$B$3:$B$101,$C$2)","v":-3360}]
["Interest Paid",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-465},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-473},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-562},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-626},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-694},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-804},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-924},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-905},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-912},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-900},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-886},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-883},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-883},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-901},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-881},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-874},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-864},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-844},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-874},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-833},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-820},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-824},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-896},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-899},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-909},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-941},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-943},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-945},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1007},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1020},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1020},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1022},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1078},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1089},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1104},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1092},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1094},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1066},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1043},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1040},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1071},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1065},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1043},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1042},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1025},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-987},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-999},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-976},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-962},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A105,DATA!$B$3:$B$101,$C$2)","v":-1002}]
["Interest Received",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":28},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":17},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":24},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":26},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":31},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":39},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":41},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":37},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":35},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":33},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":16},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":14},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":20},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":22},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":25},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":33},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":41},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":41},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":44},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":17},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":25},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":24},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":25},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":20},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":29},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":25},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":23},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":28},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":26},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":28},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":30},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":31},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":40},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":42},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":42},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":54},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":49},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":43},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":39},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":48},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":56},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":49},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":45},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":43},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":42},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":40},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":49},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":47},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":42},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A106,DATA!$B$3:$B$101,$C$2)","v":48}]
["Cash from Operating Activities",null,{"$f":"SUM(C103:C106)","v":473},{"$f":"SUM(D103:D106)","v":490},385,402,399,374,309,391,499,589,639,702,787,808,914,1006,1088,1196,1325,1429,838,838,881,897,917,981,1000,1019,1067,1088,1169,1193,1240,1288,1322,1348,1369,1397,1502,1540,1559,1648,1684,1715,1758,1789,1827,1882,1930,1988]
[]
["FINANCING ACTIVITIES"]
["Proceeds from Long Term Debt",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":836},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":2170},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1360},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1590},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1180},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1180},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":790},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":390},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":790},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":590},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":560},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":190},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":190},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":390},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":-10},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":-10},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":590},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":160},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":190},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":-10},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":-40},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":2340},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1320},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":2380},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1320},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1940},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1580},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":950},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1180},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1380},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1130},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":770},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":380},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":180},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":170},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":180},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":-20},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":-60},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":380},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":180},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":-50},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":2130},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1110},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":2180},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":910},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1940},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1570},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1350},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":980},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A110,DATA!$B$3:$B$101,$C$2)","v":1190}]
["Sinking Fund Withdrawals",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":129},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":393},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":102},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":26},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":416},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":156},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":260},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":676},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":156},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":310},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":60},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":250},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":700},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":13},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":230},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":302},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":148},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":200},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":285},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":100},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":227},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":167},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":168},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":171},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":50},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":400},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":600},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":266},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":50},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":400},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":400},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":400},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":200},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":125},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":200},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A111,DATA!$B$3:$B$101,$C$2)","v":0}]
["Retirement of Long Term Debt",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-119},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-808},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-176},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-312},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-347},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-530},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-829},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-306},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-635},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-679},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-432},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-450},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":0},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-60},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-220},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-700},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-13},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-200},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-2179},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1344},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1865},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1330},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1700},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1190},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-660},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1040},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1040},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-840},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-240},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-190},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-390},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":10},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":10},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-590},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-485},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-190},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":10},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-10},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-2340},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1320},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-2380},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1320},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1947},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1580},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1075},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1180},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A112,DATA!$B$3:$B$101,$C$2)","v":-1380}]
["Other Financing Activities",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-42},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-7},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-20},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-19},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-17},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-13},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-25},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-14},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-57},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-9},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":3},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":4},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":4},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":3},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":4},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":5},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":7},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":8},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":9},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-10},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-10},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-10},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-10},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-10},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-8},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-8},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-8},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-9},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-9},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-9},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-10},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-35},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-16},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-17},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-21},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-17},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-17},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-17},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-17},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-18},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-18},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-18},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-19},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-19},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-20},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-20},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-21},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-21},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-22},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A113,DATA!$B$3:$B$101,$C$2)","v":-36}]
["Cash from Financing Activities",null,{"$f":"SUM(C110:C113)","v":804},{"$f":"SUM(D110:D113)","v":1748},1266,1285,816,644,352,226,358,578,287,194,194,253,-6,-5,597,198,199,-20,-20,151,268,653,182,517,482,508,298,499,451,545,174,173,159,173,-27,-296,173,172,-28,172,171,-219,-30,-20,169,379,-22,-226]
[]
["INVESTING ACTIVITIES"]
["Property Plant and Equipment net of contributions",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1379},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1914},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1752},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1340},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1078},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-692},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-463},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-401},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-569},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-699},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-625},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-712},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-852},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-681},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-744},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-937},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1285},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1290},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1102},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-798},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-868},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1037},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1052},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1191},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1064},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1188},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1349},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1223},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1110},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1377},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1521},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1388},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1121},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1321},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1222},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1143},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1113},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1148},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1369},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1485},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1315},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1534},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1558},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1393},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1496},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1576},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1760},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-2069},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1709},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A117,DATA!$B$3:$B$101,$C$2)","v":-1466}]
["Sinking Fund Payment",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-107},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-208},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-124},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-188},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-157},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-227},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-189},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-215},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-248},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-299},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-172},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-166},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-176},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-185},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-178},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-185},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-194},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-203},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-202},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-176},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-182},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-178},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-188},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-184},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-189},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-190},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-188},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-196},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-197},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-200},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-205},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-210},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-221},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-232},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-224},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-193},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-203},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-181},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-174},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-182},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-191},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-196},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-185},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-173},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-179},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-166},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-172},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-171},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-176},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A118,DATA!$B$3:$B$101,$C$2)","v":-173}]
["Other Investing Activities",null,{"$f":"SUMIFS(DATA!G$3:G$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-17},{"$f":"SUMIFS(DATA!H$3:H$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-16},{"$f":"SUMIFS(DATA!I$3:I$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-21},{"$f":"SUMIFS(DATA!J$3:J$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-20},{"$f":"SUMIFS(DATA!K$3:K$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-32},{"$f":"SUMIFS(DATA!L$3:L$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-42},{"$f":"SUMIFS(DATA!M$3:M$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-28},{"$f":"SUMIFS(DATA!N$3:N$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-28},{"$f":"SUMIFS(DATA!O$3:O$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-33},{"$f":"SUMIFS(DATA!P$3:P$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-38},{"$f":"SUMIFS(DATA!Q$3:Q$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-29},{"$f":"SUMIFS(DATA!R$3:R$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-32},{"$f":"SUMIFS(DATA!S$3:S$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-25},{"$f":"SUMIFS(DATA!T$3:T$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-25},{"$f":"SUMIFS(DATA!U$3:U$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-28},{"$f":"SUMIFS(DATA!V$3:V$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-26},{"$f":"SUMIFS(DATA!W$3:W$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-26},{"$f":"SUMIFS(DATA!X$3:X$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-26},{"$f":"SUMIFS(DATA!Y$3:Y$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-26},{"$f":"SUMIFS(DATA!Z$3:Z$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-26},{"$f":"SUMIFS(DATA!AA$3:AA$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-27},{"$f":"SUMIFS(DATA!AB$3:AB$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-27},{"$f":"SUMIFS(DATA!AC$3:AC$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-27},{"$f":"SUMIFS(DATA!AD$3:AD$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-27},{"$f":"SUMIFS(DATA!AE$3:AE$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-27},{"$f":"SUMIFS(DATA!AF$3:AF$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-28},{"$f":"SUMIFS(DATA!AG$3:AG$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-28},{"$f":"SUMIFS(DATA!AH$3:AH$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-28},{"$f":"SUMIFS(DATA!AI$3:AI$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-28},{"$f":"SUMIFS(DATA!AJ$3:AJ$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-28},{"$f":"SUMIFS(DATA!AK$3:AK$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-29},{"$f":"SUMIFS(DATA!AL$3:AL$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-29},{"$f":"SUMIFS(DATA!AM$3:AM$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-29},{"$f":"SUMIFS(DATA!AN$3:AN$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-29},{"$f":"SUMIFS(DATA!AO$3:AO$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-30},{"$f":"SUMIFS(DATA!AP$3:AP$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-30},{"$f":"SUMIFS(DATA!AQ$3:AQ$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-30},{"$f":"SUMIFS(DATA!AR$3:AR$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-30},{"$f":"SUMIFS(DATA!AS$3:AS$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-31},{"$f":"SUMIFS(DATA!AT$3:AT$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-30},{"$f":"SUMIFS(DATA!AU$3:AU$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-15},{"$f":"SUMIFS(DATA!AV$3:AV$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-15},{"$f":"SUMIFS(DATA!AW$3:AW$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-14},{"$f":"SUMIFS(DATA!AX$3:AX$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-14},{"$f":"SUMIFS(DATA!AY$3:AY$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-13},{"$f":"SUMIFS(DATA!AZ$3:AZ$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-36},{"$f":"SUMIFS(DATA!BA$3:BA$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-37},{"$f":"SUMIFS(DATA!BB$3:BB$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-37},{"$f":"SUMIFS(DATA!BC$3:BC$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-38},{"$f":"SUMIFS(DATA!BD$3:BD$101,DATA!$F$3:$F$101,$A119,DATA!$B$3:$B$101,$C$2)","v":-38}]
["Cash from Investing Activities",null,{"$f":"SUM(C117:C119)","v":-1503},{"$f":"SUM(D117:D119)","v":-2138},-1897,-1548,-1267,-961,-680,-644,-850,-1036,-826,-910,-1053,-891,-950,-1148,-1505,-1519,-1330,-1000,-1077,-1242,-1267,-1402,-1280,-1406,-1565,-1447,-1335,-1605,-1755,-1627,-1371,-1582,-1476,-1366,-1346,-1359,-1574,-1697,-1521,-1745,-1757,-1580,-1688,-1778,-1969,-2277,-1923,-1677]
[]
["Net Increase (Decrease) in Cash",null,{"$f":"C107+C114+C120","v":-226},{"$f":"D107+D114+D120","v":100},{"$f":"E107+E114+E120","v":-246},139,-52,57,-19,-27,7,131,100,-14,-72,170,-42,-147,180,-125,194,409,-259,-253,-118,148,-181,92,-83,80,30,-18,-135,111,43,-121,5,155,-4,-258,101,15,10,75,98,-84,40,-9,27,-16,-15,85]
["Cash at Beginning of Year",null,43,{"$f":"C124","v":-183},{"$f":"D124","v":-83},-329,-190,-242,-185,-204,-231,-224,-93,7,-7,-79,91,49,-98,82,-43,151,560,301,48,-70,78,-103,-11,-94,-14,16,-2,-137,-26,17,-104,-99,56,52,-206,-105,-90,-80,-5,93,9,49,40,67,51,36]
["Cash at End of Year",null,{"$f":"C122+C123","v":-183},{"$f":"D122+D123","v":-83},-329,-190,-242,-185,-204,-231,-224,-93,7,-7,-79,91,49,-98,82,-43,151,560,301,48,-70,78,-103,-11,-94,-14,16,-2,-137,-26,17,-104,-99,56,52,-206,-105,-90,-80,-5,93,9,49,40,67,51,36,121]
[]
[]
["CAPITAL EXPENDITURES"]
["Plan-related Net Capital Expenditures",11.1,{"$f":"SUMIFS(DATA!G$3:G$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":256},{"$f":"SUMIFS(DATA!H$3:H$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":402},{"$f":"SUMIFS(DATA!I$3:I$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":196},{"$f":"SUMIFS(DATA!J$3:J$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":11},{"$f":"SUMIFS(DATA!K$3:K$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":12},{"$f":"SUMIFS(DATA!L$3:L$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":11},{"$f":"SUMIFS(DATA!M$3:M$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":0},{"$f":"SUMIFS(DATA!N$3:N$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":0},{"$f":"SUMIFS(DATA!O$3:O$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":109},{"$f":"SUMIFS(DATA!P$3:P$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":157},{"$f":"SUMIFS(DATA!Q$3:Q$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":19},{"$f":"SUMIFS(DATA!R$3:R$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":89},{"$f":"SUMIFS(DATA!S$3:S$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":221},{"$f":"SUMIFS(DATA!T$3:T$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":21},{"$f":"SUMIFS(DATA!U$3:U$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":96},{"$f":"SUMIFS(DATA!V$3:V$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":139},{"$f":"SUMIFS(DATA!W$3:W$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":229},{"$f":"SUMIFS(DATA!X$3:X$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":317},{"$f":"SUMIFS(DATA!Y$3:Y$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":183},{"$f":"SUMIFS(DATA!Z$3:Z$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":17},{"$f":"SUMIFS(DATA!AA$3:AA$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":110},{"$f":"SUMIFS(DATA!AB$3:AB$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":249},{"$f":"SUMIFS(DATA!AC$3:AC$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":264},{"$f":"SUMIFS(DATA!AD$3:AD$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":366},{"$f":"SUMIFS(DATA!AE$3:AE$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":197},{"$f":"SUMIFS(DATA!AF$3:AF$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":276},{"$f":"SUMIFS(DATA!AG$3:AG$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":393},{"$f":"SUMIFS(DATA!AH$3:AH$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":212},{"$f":"SUMIFS(DATA!AI$3:AI$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":21},{"$f":"SUMIFS(DATA!AJ$3:AJ$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":282},{"$f":"SUMIFS(DATA!AK$3:AK$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":432},{"$f":"SUMIFS(DATA!AL$3:AL$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":340},{"$f":"SUMIFS(DATA!AM$3:AM$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":23},{"$f":"SUMIFS(DATA!AN$3:AN$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":66},{"$f":"SUMIFS(DATA!AO$3:AO$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":96},{"$f":"SUMIFS(DATA!AP$3:AP$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":15},{"$f":"SUMIFS(DATA!AQ$3:AQ$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":0},{"$f":"SUMIFS(DATA!AR$3:AR$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":20},{"$f":"SUMIFS(DATA!AS$3:AS$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":167},{"$f":"SUMIFS(DATA!AT$3:AT$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":235},{"$f":"SUMIFS(DATA!AU$3:AU$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":55},{"$f":"SUMIFS(DATA!AV$3:AV$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":157},{"$f":"SUMIFS(DATA!AW$3:AW$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":227},{"$f":"SUMIFS(DATA!AX$3:AX$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":37},{"$f":"SUMIFS(DATA!AY$3:AY$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":189},{"$f":"SUMIFS(DATA!AZ$3:AZ$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":244},{"$f":"SUMIFS(DATA!BA$3:BA$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":403},{"$f":"SUMIFS(DATA!BB$3:BB$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":686},{"$f":"SUMIFS(DATA!BC$3:BC$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":299},{"$f":"SUMIFS(DATA!BD$3:BD$307,DATA!$F$3:$F$307,$A128,DATA!$B$3:$B$307,$C$2)","v":30}]
["Capital Expenditures Excluding Major New G&T","1 PUB-088b",433,543,574,530,414,358,408,348,404,440,513,534,531,500,447,512,558,592,624,535,626,722,772,809,850,893,938,995,1072,1079,1067,1032,1081,1238,1044,1049,1053,1057,1169,1184,1202,1225,1248,1272,1296,1320,1346,1371,1397,1424]
["Total Capital Expenditures",null,{"$f":"SUM(C128:C129)","v":689},{"$f":"SUM(D128:D129)","v":945},770,541,426,369,408,348,513,597,532,623,752,521,543,651,787,909,807,552,736,971,1036,1175,1047,1169,1331,1207,1093,1361,1499,1372,1104,1304,1140,1064,1053,1077,1336,1419,1257,1382,1475,1309,1485,1564,1749,2057,1696,1454]
[]
["Capitalized Interest","1 PUB-088b",{"$f":"SUMIFS(DATA!G$3:G$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":143},{"$f":"SUMIFS(DATA!H$3:H$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":161},{"$f":"SUMIFS(DATA!I$3:I$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":134},{"$f":"SUMIFS(DATA!J$3:J$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":153},{"$f":"SUMIFS(DATA!K$3:K$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":170},{"$f":"SUMIFS(DATA!L$3:L$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":118},{"$f":"SUMIFS(DATA!M$3:M$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":12},{"$f":"SUMIFS(DATA!N$3:N$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":13},{"$f":"SUMIFS(DATA!O$3:O$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":18},{"$f":"SUMIFS(DATA!P$3:P$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":22},{"$f":"SUMIFS(DATA!Q$3:Q$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":19},{"$f":"SUMIFS(DATA!R$3:R$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":26},{"$f":"SUMIFS(DATA!S$3:S$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":37},{"$f":"SUMIFS(DATA!T$3:T$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":28},{"$f":"SUMIFS(DATA!U$3:U$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":36},{"$f":"SUMIFS(DATA!V$3:V$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":45},{"$f":"SUMIFS(DATA!W$3:W$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":67},{"$f":"SUMIFS(DATA!X$3:X$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":100},{"$f":"SUMIFS(DATA!Y$3:Y$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":70},{"$f":"SUMIFS(DATA!Z$3:Z$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":33},{"$f":"SUMIFS(DATA!AA$3:AA$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":40},{"$f":"SUMIFS(DATA!AB$3:AB$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":47},{"$f":"SUMIFS(DATA!AC$3:AC$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":20},{"$f":"SUMIFS(DATA!AD$3:AD$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":39},{"$f":"SUMIFS(DATA!AE$3:AE$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":60},{"$f":"SUMIFS(DATA!AF$3:AF$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":38},{"$f":"SUMIFS(DATA!AG$3:AG$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":53},{"$f":"SUMIFS(DATA!AH$3:AH$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":76},{"$f":"SUMIFS(DATA!AI$3:AI$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":24},{"$f":"SUMIFS(DATA!AJ$3:AJ$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":27},{"$f":"SUMIFS(DATA!AK$3:AK$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":53},{"$f":"SUMIFS(DATA!AL$3:AL$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":78},{"$f":"SUMIFS(DATA!AM$3:AM$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":44},{"$f":"SUMIFS(DATA!AN$3:AN$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":42},{"$f":"SUMIFS(DATA!AO$3:AO$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":21},{"$f":"SUMIFS(DATA!AP$3:AP$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":17},{"$f":"SUMIFS(DATA!AQ$3:AQ$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":15},{"$f":"SUMIFS(DATA!AR$3:AR$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":15},{"$f":"SUMIFS(DATA!AS$3:AS$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":31},{"$f":"SUMIFS(DATA!AT$3:AT$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":42},{"$f":"SUMIFS(DATA!AU$3:AU$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":26},{"$f":"SUMIFS(DATA!AV$3:AV$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":28},{"$f":"SUMIFS(DATA!AW$3:AW$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":38},{"$f":"SUMIFS(DATA!AX$3:AX$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":28},{"$f":"SUMIFS(DATA!AY$3:AY$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":27},{"$f":"SUMIFS(DATA!AZ$3:AZ$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":39},{"$f":"SUMIFS(DATA!BA$3:BA$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":37},{"$f":"SUMIFS(DATA!BB$3:BB$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":59},{"$f":"SUMIFS(DATA!BC$3:BC$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":86},{"$f":"SUMIFS(DATA!BD$3:BD$307,DATA!$F$3:$F$307,$A132,DATA!$B$3:$B$307,$C$2)","v":36}]
["Interest Capitalization Rate",11.2,6.5799999999999997E-2,6.1899999999999997E-2,6.1199999999999997E-2,6.2100000000000002E-2,6.2600000000000003E-2,6.2300000000000001E-2,6.1899999999999997E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2]
[]
[]
[]
[]
["Assumed Long Term Split - Cdn/US","(guess)",0.8,0.8,0.8,0.8,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["MH Cdn Long Term Rate","Append 11.2",4.1500000000000002E-2,4.2999999999999997E-2,4.8500000000000001E-2,5.5500000000000001E-2,5.9499999999999997E-2,6.1499999999999999E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2]
["MH Short Term Cdn BA Rate","Append 11.2",2.35E-2,2.6499999999999999E-2,3.4000000000000002E-2,4.2500000000000003E-2,4.9500000000000002E-2,5.0500000000000003E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2]
["MH Short Term US Rate","Append 11.2",1.7000000000000001E-2,1.7000000000000001E-2,1.95E-2,2.9000000000000001E-2,4.5499999999999999E-2,5.5E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2]
["MH Long Term US Rate","Append 11.2",3.85E-2,4.0500000000000001E-2,4.7E-2,5.45E-2,6.1499999999999999E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DO NOT ERASE:"]
["All Gas",null,{"$f":"C7","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,{"$f":"AI7","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
["K22 Gas",null,"C","D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
["Gas C26"]
["K19 Gas 250 MW"]
["K19 C25 250 MW"]
["K19 Sales C25 750MW"]
["K19 Imp C31 750 MW"]
["K19 Imp Gas 750 MW"]

{"sheet":"Comparison","index":3,"n_rows":227,"n_cols":52,"rows_kept":227,"cut":false,"hidden":false,"merged":[]}
["COMPARISON - PLAN B minus PLAN A","Plan B","{minus} Plan A",null,null,null,null,null,null,null,null,"Plan A Adjustment:"]
["Development Plan",{"$f":"'All Gas'!C2","v":"All Gas"},{"$f":"Imports!C2","v":"All Gas"},null,null,null,"Nominal Discount Rate",null,null,{"$f":"Imports!J2","v":7.0499999999999993E-2},null,"Target Year for 75/25 d/e:",null,null,{"$f":"Imports!O2","v":2032},"Target Int Coverage ratio:",null,{"$f":"Imports!R2","v":1.2}]
["Development Plan Scenario",null,"Economics:REF Rev:REF Cap:REF",null,null,null,"Total Rate Increase (MH pro forma)",null,null,{"$f":"NPV($J$2,C10:AZ10)","v":0},null,"Plan B Adjustment"]
["ELECTRIC OPERATIONS",null,null,null,null,null,"Total Rate Increase (adjusted)",null,null,{"$f":"NPV($J$2,C11:AZ11)","v":1023.7269539329745},null,"Target Year for 75/25 d/e:",null,null,{"$f":"'All Gas'!O2","v":2032},"Target Int Coverage ratio:",null,{"$f":"'All Gas'!R2","v":1.2}]
["PROJECTED OPERATING STATEMENT",null,null,null,null,null,"Equiv. Even-Ann Rate Increase (MH)",null,null,{"$f":"'All Gas'!J5-Imports!J5","v":0}]
["In Millions of Dollars",null,null,null,null,null,"Equiv. Even-Ann Rate Increase (adjusted)",null,null,{"$f":"'All Gas'!J6-Imports!J6","v":2.2911252600876786E-3}]
["For the year ended March 31",null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
["REVENUES"]
["General Consumers Revenue at approved rates",null,{"$f":"IF(Imports!C9=\"\",\"\",'All Gas'!C9-Imports!C9)","v":0},{"$f":"IF(Imports!D9=\"\",\"\",'All Gas'!D9-Imports!D9)","v":0},{"$f":"IF(Imports!E9=\"\",\"\",'All Gas'!E9-Imports!E9)","v":0},{"$f":"IF(Imports!F9=\"\",\"\",'All Gas'!F9-Imports!F9)","v":0},{"$f":"IF(Imports!G9=\"\",\"\",'All Gas'!G9-Imports!G9)","v":0},{"$f":"IF(Imports!H9=\"\",\"\",'All Gas'!H9-Imports!H9)","v":0},{"$f":"IF(Imports!I9=\"\",\"\",'All Gas'!I9-Imports!I9)","v":0},{"$f":"IF(Imports!J9=\"\",\"\",'All Gas'!J9-Imports!J9)","v":0},{"$f":"IF(Imports!K9=\"\",\"\",'All Gas'!K9-Imports!K9)","v":0},{"$f":"IF(Imports!L9=\"\",\"\",'All Gas'!L9-Imports!L9)","v":0},{"$f":"IF(Imports!M9=\"\",\"\",'All Gas'!M9-Imports!M9)","v":0},{"$f":"IF(Imports!N9=\"\",\"\",'All Gas'!N9-Imports!N9)","v":0},{"$f":"IF(Imports!O9=\"\",\"\",'All Gas'!O9-Imports!O9)","v":0},{"$f":"IF(Imports!P9=\"\",\"\",'All Gas'!P9-Imports!P9)","v":0},{"$f":"IF(Imports!Q9=\"\",\"\",'All Gas'!Q9-Imports!Q9)","v":0},{"$f":"IF(Imports!R9=\"\",\"\",'All Gas'!R9-Imports!R9)","v":0},{"$f":"IF(Imports!S9=\"\",\"\",'All Gas'!S9-Imports!S9)","v":0},{"$f":"IF(Imports!T9=\"\",\"\",'All Gas'!T9-Imports!T9)","v":0},{"$f":"IF(Imports!U9=\"\",\"\",'All Gas'!U9-Imports!U9)","v":0},{"$f":"IF(Imports!V9=\"\",\"\",'All Gas'!V9-Imports!V9)","v":0},{"$f":"IF(Imports!W9=\"\",\"\",'All Gas'!W9-Imports!W9)","v":0},{"$f":"IF(Imports!X9=\"\",\"\",'All Gas'!X9-Imports!X9)","v":0},{"$f":"IF(Imports!Y9=\"\",\"\",'All Gas'!Y9-Imports!Y9)","v":0},{"$f":"IF(Imports!Z9=\"\",\"\",'All Gas'!Z9-Imports!Z9)","v":0},{"$f":"IF(Imports!AA9=\"\",\"\",'All Gas'!AA9-Imports!AA9)","v":0},{"$f":"IF(Imports!AB9=\"\",\"\",'All Gas'!AB9-Imports!AB9)","v":0},{"$f":"IF(Imports!AC9=\"\",\"\",'All Gas'!AC9-Imports!AC9)","v":0},{"$f":"IF(Imports!AD9=\"\",\"\",'All Gas'!AD9-Imports!AD9)","v":0},{"$f":"IF(Imports!AE9=\"\",\"\",'All Gas'!AE9-Imports!AE9)","v":0},{"$f":"IF(Imports!AF9=\"\",\"\",'All Gas'!AF9-Imports!AF9)","v":0},{"$f":"IF(Imports!AG9=\"\",\"\",'All Gas'!AG9-Imports!AG9)","v":0},{"$f":"IF(Imports!AH9=\"\",\"\",'All Gas'!AH9-Imports!AH9)","v":0},{"$f":"IF(Imports!AI9=\"\",\"\",'All Gas'!AI9-Imports!AI9)","v":0},{"$f":"IF(Imports!AJ9=\"\",\"\",'All Gas'!AJ9-Imports!AJ9)","v":0},{"$f":"IF(Imports!AK9=\"\",\"\",'All Gas'!AK9-Imports!AK9)","v":0},{"$f":"IF(Imports!AL9=\"\",\"\",'All Gas'!AL9-Imports!AL9)","v":0},{"$f":"IF(Imports!AM9=\"\",\"\",'All Gas'!AM9-Imports!AM9)","v":0},{"$f":"IF(Imports!AN9=\"\",\"\",'All Gas'!AN9-Imports!AN9)","v":0},{"$f":"IF(Imports!AO9=\"\",\"\",'All Gas'!AO9-Imports!AO9)","v":0},{"$f":"IF(Imports!AP9=\"\",\"\",'All Gas'!AP9-Imports!AP9)","v":0},{"$f":"IF(Imports!AQ9=\"\",\"\",'All Gas'!AQ9-Imports!AQ9)","v":0},{"$f":"IF(Imports!AR9=\"\",\"\",'All Gas'!AR9-Imports!AR9)","v":0},{"$f":"IF(Imports!AS9=\"\",\"\",'All Gas'!AS9-Imports!AS9)","v":0},{"$f":"IF(Imports!AT9=\"\",\"\",'All Gas'!AT9-Imports!AT9)","v":0},{"$f":"IF(Imports!AU9=\"\",\"\",'All Gas'!AU9-Imports!AU9)","v":0},{"$f":"IF(Imports!AV9=\"\",\"\",'All Gas'!AV9-Imports!AV9)","v":0},{"$f":"IF(Imports!AW9=\"\",\"\",'All Gas'!AW9-Imports!AW9)","v":0},{"$f":"IF(Imports!AX9=\"\",\"\",'All Gas'!AX9-Imports!AX9)","v":0},{"$f":"IF(Imports!AY9=\"\",\"\",'All Gas'!AY9-Imports!AY9)","v":0},{"$f":"IF(Imports!AZ9=\"\",\"\",'All Gas'!AZ9-Imports!AZ9)","v":0}]
["Additional General Consumers Revenue","[Original]",{"$f":"IF(Imports!C10=\"\",\"\",'All Gas'!C10-Imports!C10)","v":0},{"$f":"IF(Imports!D10=\"\",\"\",'All Gas'!D10-Imports!D10)","v":0},{"$f":"IF(Imports!E10=\"\",\"\",'All Gas'!E10-Imports!E10)","v":0},{"$f":"IF(Imports!F10=\"\",\"\",'All Gas'!F10-Imports!F10)","v":0},{"$f":"IF(Imports!G10=\"\",\"\",'All Gas'!G10-Imports!G10)","v":0},{"$f":"IF(Imports!H10=\"\",\"\",'All Gas'!H10-Imports!H10)","v":0},{"$f":"IF(Imports!I10=\"\",\"\",'All Gas'!I10-Imports!I10)","v":0},{"$f":"IF(Imports!J10=\"\",\"\",'All Gas'!J10-Imports!J10)","v":0},{"$f":"IF(Imports!K10=\"\",\"\",'All Gas'!K10-Imports!K10)","v":0},{"$f":"IF(Imports!L10=\"\",\"\",'All Gas'!L10-Imports!L10)","v":0},{"$f":"IF(Imports!M10=\"\",\"\",'All Gas'!M10-Imports!M10)","v":0},{"$f":"IF(Imports!N10=\"\",\"\",'All Gas'!N10-Imports!N10)","v":0},{"$f":"IF(Imports!O10=\"\",\"\",'All Gas'!O10-Imports!O10)","v":0},{"$f":"IF(Imports!P10=\"\",\"\",'All Gas'!P10-Imports!P10)","v":0},{"$f":"IF(Imports!Q10=\"\",\"\",'All Gas'!Q10-Imports!Q10)","v":0},{"$f":"IF(Imports!R10=\"\",\"\",'All Gas'!R10-Imports!R10)","v":0},{"$f":"IF(Imports!S10=\"\",\"\",'All Gas'!S10-Imports!S10)","v":0},{"$f":"IF(Imports!T10=\"\",\"\",'All Gas'!T10-Imports!T10)","v":0},{"$f":"IF(Imports!U10=\"\",\"\",'All Gas'!U10-Imports!U10)","v":0},{"$f":"IF(Imports!V10=\"\",\"\",'All Gas'!V10-Imports!V10)","v":0},{"$f":"IF(Imports!W10=\"\",\"\",'All Gas'!W10-Imports!W10)","v":0},{"$f":"IF(Imports!X10=\"\",\"\",'All Gas'!X10-Imports!X10)","v":0},{"$f":"IF(Imports!Y10=\"\",\"\",'All Gas'!Y10-Imports!Y10)","v":0},{"$f":"IF(Imports!Z10=\"\",\"\",'All Gas'!Z10-Imports!Z10)","v":0},{"$f":"IF(Imports!AA10=\"\",\"\",'All Gas'!AA10-Imports!AA10)","v":0},{"$f":"IF(Imports!AB10=\"\",\"\",'All Gas'!AB10-Imports!AB10)","v":0},{"$f":"IF(Imports!AC10=\"\",\"\",'All Gas'!AC10-Imports!AC10)","v":0},{"$f":"IF(Imports!AD10=\"\",\"\",'All Gas'!AD10-Imports!AD10)","v":0},{"$f":"IF(Imports!AE10=\"\",\"\",'All Gas'!AE10-Imports!AE10)","v":0},{"$f":"IF(Imports!AF10=\"\",\"\",'All Gas'!AF10-Imports!AF10)","v":0},{"$f":"IF(Imports!AG10=\"\",\"\",'All Gas'!AG10-Imports!AG10)","v":0},{"$f":"IF(Imports!AH10=\"\",\"\",'All Gas'!AH10-Imports!AH10)","v":0},{"$f":"IF(Imports!AI10=\"\",\"\",'All Gas'!AI10-Imports!AI10)","v":0},{"$f":"IF(Imports!AJ10=\"\",\"\",'All Gas'!AJ10-Imports!AJ10)","v":0},{"$f":"IF(Imports!AK10=\"\",\"\",'All Gas'!AK10-Imports!AK10)","v":0},{"$f":"IF(Imports!AL10=\"\",\"\",'All Gas'!AL10-Imports!AL10)","v":0},{"$f":"IF(Imports!AM10=\"\",\"\",'All Gas'!AM10-Imports!AM10)","v":0},{"$f":"IF(Imports!AN10=\"\",\"\",'All Gas'!AN10-Imports!AN10)","v":0},{"$f":"IF(Imports!AO10=\"\",\"\",'All Gas'!AO10-Imports!AO10)","v":0},{"$f":"IF(Imports!AP10=\"\",\"\",'All Gas'!AP10-Imports!AP10)","v":0},{"$f":"IF(Imports!AQ10=\"\",\"\",'All Gas'!AQ10-Imports!AQ10)","v":0},{"$f":"IF(Imports!AR10=\"\",\"\",'All Gas'!AR10-Imports!AR10)","v":0},{"$f":"IF(Imports!AS10=\"\",\"\",'All Gas'!AS10-Imports!AS10)","v":0},{"$f":"IF(Imports!AT10=\"\",\"\",'All Gas'!AT10-Imports!AT10)","v":0},{"$f":"IF(Imports!AU10=\"\",\"\",'All Gas'!AU10-Imports!AU10)","v":0},{"$f":"IF(Imports!AV10=\"\",\"\",'All Gas'!AV10-Imports!AV10)","v":0},{"$f":"IF(Imports!AW10=\"\",\"\",'All Gas'!AW10-Imports!AW10)","v":0},{"$f":"IF(Imports!AX10=\"\",\"\",'All Gas'!AX10-Imports!AX10)","v":0},{"$f":"IF(Imports!AY10=\"\",\"\",'All Gas'!AY10-Imports!AY10)","v":0},{"$f":"IF(Imports!AZ10=\"\",\"\",'All Gas'!AZ10-Imports!AZ10)","v":0}]
["Additional General Consumers Revenue","[Formula]",{"$f":"IF(Imports!C11=\"\",\"\",'All Gas'!C11-Imports!C11)","v":0},{"$f":"IF(Imports!D11=\"\",\"\",'All Gas'!D11-Imports!D11)","v":0},{"$f":"IF(Imports!E11=\"\",\"\",'All Gas'!E11-Imports!E11)","v":1.0805504162216408},{"$f":"IF(Imports!F11=\"\",\"\",'All Gas'!F11-Imports!F11)","v":2.2603098970463407},{"$f":"IF(Imports!G11=\"\",\"\",'All Gas'!G11-Imports!G11)","v":3.5405967084813597},{"$f":"IF(Imports!H11=\"\",\"\",'All Gas'!H11-Imports!H11)","v":4.9502029766663327},{"$f":"IF(Imports!I11=\"\",\"\",'All Gas'!I11-Imports!I11)","v":6.5006458840559844},{"$f":"IF(Imports!J11=\"\",\"\",'All Gas'!J11-Imports!J11)","v":8.1485730486545549},{"$f":"IF(Imports!K11=\"\",\"\",'All Gas'!K11-Imports!K11)","v":9.9832608785065986},{"$f":"IF(Imports!L11=\"\",\"\",'All Gas'!L11-Imports!L11)","v":11.96266362340134},{"$f":"IF(Imports!M11=\"\",\"\",'All Gas'!M11-Imports!M11)","v":14.126284622558046},{"$f":"IF(Imports!N11=\"\",\"\",'All Gas'!N11-Imports!N11)","v":16.471559496402051},{"$f":"IF(Imports!O11=\"\",\"\",'All Gas'!O11-Imports!O11)","v":19.009964685742943},{"$f":"IF(Imports!P11=\"\",\"\",'All Gas'!P11-Imports!P11)","v":21.753601664819712},{"$f":"IF(Imports!Q11=\"\",\"\",'All Gas'!Q11-Imports!Q11)","v":24.71522801345975},{"$f":"IF(Imports!R11=\"\",\"\",'All Gas'!R11-Imports!R11)","v":27.908289941373823},{"$f":"IF(Imports!S11=\"\",\"\",'All Gas'!S11-Imports!S11)","v":31.384565155316523},{"$f":"IF(Imports!T11=\"\",\"\",'All Gas'!T11-Imports!T11)","v":35.10836646433313},{"$f":"IF(Imports!U11=\"\",\"\",'All Gas'!U11-Imports!U11)","v":39.112725532768991},{"$f":"IF(Imports!V11=\"\",\"\",'All Gas'!V11-Imports!V11)","v":43.414553749314337},{"$f":"IF(Imports!W11=\"\",\"\",'All Gas'!W11-Imports!W11)","v":186.56491950256918},{"$f":"IF(Imports!X11=\"\",\"\",'All Gas'!X11-Imports!X11)","v":199.47232117178282},{"$f":"IF(Imports!Y11=\"\",\"\",'All Gas'!Y11-Imports!Y11)","v":222.17649535042585},{"$f":"IF(Imports!Z11=\"\",\"\",'All Gas'!Z11-Imports!Z11)","v":217.24679012720594},{"$f":"IF(Imports!AA11=\"\",\"\",'All Gas'!AA11-Imports!AA11)","v":161.15561008365489},{"$f":"IF(Imports!AB11=\"\",\"\",'All Gas'!AB11-Imports!AB11)","v":228.82403518834963},{"$f":"IF(Imports!AC11=\"\",\"\",'All Gas'!AC11-Imports!AC11)","v":232.88802108921232},{"$f":"IF(Imports!AD11=\"\",\"\",'All Gas'!AD11-Imports!AD11)","v":159.32320685907735},{"$f":"IF(Imports!AE11=\"\",\"\",'All Gas'!AE11-Imports!AE11)","v":153.28116269802717},{"$f":"IF(Imports!AF11=\"\",\"\",'All Gas'!AF11-Imports!AF11)","v":253.63319168374301},{"$f":"IF(Imports!AG11=\"\",\"\",'All Gas'!AG11-Imports!AG11)","v":278.20488343497891},{"$f":"IF(Imports!AH11=\"\",\"\",'All Gas'!AH11-Imports!AH11)","v":295.26539413708906},{"$f":"IF(Imports!AI11=\"\",\"\",'All Gas'!AI11-Imports!AI11)","v":331.92854539633777},{"$f":"IF(Imports!AJ11=\"\",\"\",'All Gas'!AJ11-Imports!AJ11)","v":368.45705820838793},{"$f":"IF(Imports!AK11=\"\",\"\",'All Gas'!AK11-Imports!AK11)","v":311.02707642022233},{"$f":"IF(Imports!AL11=\"\",\"\",'All Gas'!AL11-Imports!AL11)","v":401.45934820301682},{"$f":"IF(Imports!AM11=\"\",\"\",'All Gas'!AM11-Imports!AM11)","v":389.84806618438915},{"$f":"IF(Imports!AN11=\"\",\"\",'All Gas'!AN11-Imports!AN11)","v":399.58044034789418},{"$f":"IF(Imports!AO11=\"\",\"\",'All Gas'!AO11-Imports!AO11)","v":404.18396026866185},{"$f":"IF(Imports!AP11=\"\",\"\",'All Gas'!AP11-Imports!AP11)","v":409.16749443039043},{"$f":"IF(Imports!AQ11=\"\",\"\",'All Gas'!AQ11-Imports!AQ11)","v":446.9834092916135},{"$f":"IF(Imports!AR11=\"\",\"\",'All Gas'!AR11-Imports!AR11)","v":464.07315082205241},{"$f":"IF(Imports!AS11=\"\",\"\",'All Gas'!AS11-Imports!AS11)","v":473.21110841956352},{"$f":"IF(Imports!AT11=\"\",\"\",'All Gas'!AT11-Imports!AT11)","v":461.05273885543511},{"$f":"IF(Imports!AU11=\"\",\"\",'All Gas'!AU11-Imports!AU11)","v":443.58034540653171},{"$f":"IF(Imports!AV11=\"\",\"\",'All Gas'!AV11-Imports!AV11)","v":459.63674540149486},{"$f":"IF(Imports!AW11=\"\",\"\",'All Gas'!AW11-Imports!AW11)","v":511.1975204149112},{"$f":"IF(Imports!AX11=\"\",\"\",'All Gas'!AX11-Imports!AX11)","v":561.56907762944411},{"$f":"IF(Imports!AY11=\"\",\"\",'All Gas'!AY11-Imports!AY11)","v":567.3281256090354},{"$f":"IF(Imports!AZ11=\"\",\"\",'All Gas'!AZ11-Imports!AZ11)","v":613.20377332498265}]
["    Current Year's General Consumers Revenue Change",null,{"$f":"IF(Imports!C12=\"\",\"\",'All Gas'!C12-Imports!C12)","v":0},{"$f":"IF(Imports!D12=\"\",\"\",'All Gas'!D12-Imports!D12)","v":0},{"$f":"IF(Imports!E12=\"\",\"\",'All Gas'!E12-Imports!E12)","v":1.0805504162216408},{"$f":"IF(Imports!F12=\"\",\"\",'All Gas'!F12-Imports!F12)","v":1.1797594808246998},{"$f":"IF(Imports!G12=\"\",\"\",'All Gas'!G12-Imports!G12)","v":1.280286811435019},{"$f":"IF(Imports!H12=\"\",\"\",'All Gas'!H12-Imports!H12)","v":1.409606268184973},{"$f":"IF(Imports!I12=\"\",\"\",'All Gas'!I12-Imports!I12)","v":1.5504429073896517},{"$f":"IF(Imports!J12=\"\",\"\",'All Gas'!J12-Imports!J12)","v":1.6479271645985705},{"$f":"IF(Imports!K12=\"\",\"\",'All Gas'!K12-Imports!K12)","v":1.8346878298520437},{"$f":"IF(Imports!L12=\"\",\"\",'All Gas'!L12-Imports!L12)","v":1.9794027448947418},{"$f":"IF(Imports!M12=\"\",\"\",'All Gas'!M12-Imports!M12)","v":2.1636209991567057},{"$f":"IF(Imports!N12=\"\",\"\",'All Gas'!N12-Imports!N12)","v":2.345274873844005},{"$f":"IF(Imports!O12=\"\",\"\",'All Gas'!O12-Imports!O12)","v":2.5384051893408923},{"$f":"IF(Imports!P12=\"\",\"\",'All Gas'!P12-Imports!P12)","v":2.7436369790767685},{"$f":"IF(Imports!Q12=\"\",\"\",'All Gas'!Q12-Imports!Q12)","v":2.9616263486400385},{"$f":"IF(Imports!R12=\"\",\"\",'All Gas'!R12-Imports!R12)","v":3.1930619279140728},{"$f":"IF(Imports!S12=\"\",\"\",'All Gas'!S12-Imports!S12)","v":3.4762752139426993},{"$f":"IF(Imports!T12=\"\",\"\",'All Gas'!T12-Imports!T12)","v":3.7238013090166078},{"$f":"IF(Imports!U12=\"\",\"\",'All Gas'!U12-Imports!U12)","v":4.0043590684358605},{"$f":"IF(Imports!V12=\"\",\"\",'All Gas'!V12-Imports!V12)","v":4.3018282165453456},{"$f":"IF(Imports!W12=\"\",\"\",'All Gas'!W12-Imports!W12)","v":143.15036575325485},{"$f":"IF(Imports!X12=\"\",\"\",'All Gas'!X12-Imports!X12)","v":12.907401669213641},{"$f":"IF(Imports!Y12=\"\",\"\",'All Gas'!Y12-Imports!Y12)","v":22.704174178643029},{"$f":"IF(Imports!Z12=\"\",\"\",'All Gas'!Z12-Imports!Z12)","v":-4.9297052232199121},{"$f":"IF(Imports!AA12=\"\",\"\",'All Gas'!AA12-Imports!AA12)","v":-56.091180043551049},{"$f":"IF(Imports!AB12=\"\",\"\",'All Gas'!AB12-Imports!AB12)","v":67.668425104694734},{"$f":"IF(Imports!AC12=\"\",\"\",'All Gas'!AC12-Imports!AC12)","v":4.06398590086269},{"$f":"IF(Imports!AD12=\"\",\"\",'All Gas'!AD12-Imports!AD12)","v":-73.564814230134971},{"$f":"IF(Imports!AE12=\"\",\"\",'All Gas'!AE12-Imports!AE12)","v":-6.0420441610501712},{"$f":"IF(Imports!AF12=\"\",\"\",'All Gas'!AF12-Imports!AF12)","v":100.35202898571583},{"$f":"IF(Imports!AG12=\"\",\"\",'All Gas'!AG12-Imports!AG12)","v":24.571691751235903},{"$f":"IF(Imports!AH12=\"\",\"\",'All Gas'!AH12-Imports!AH12)","v":17.06051070211015},{"$f":"IF(Imports!AI12=\"\",\"\",'All Gas'!AI12-Imports!AI12)","v":36.663151259248707},{"$f":"IF(Imports!AJ12=\"\",\"\",'All Gas'!AJ12-Imports!AJ12)","v":36.528512812050167},{"$f":"IF(Imports!AK12=\"\",\"\",'All Gas'!AK12-Imports!AK12)","v":-57.429981788165605},{"$f":"IF(Imports!AL12=\"\",\"\",'All Gas'!AL12-Imports!AL12)","v":90.432271782794487},{"$f":"IF(Imports!AM12=\"\",\"\",'All Gas'!AM12-Imports!AM12)","v":-11.611282018627662},{"$f":"IF(Imports!AN12=\"\",\"\",'All Gas'!AN12-Imports!AN12)","v":9.7323741635050283},{"$f":"IF(Imports!AO12=\"\",\"\",'All Gas'!AO12-Imports!AO12)","v":4.6035199207676669},{"$f":"IF(Imports!AP12=\"\",\"\",'All Gas'!AP12-Imports!AP12)","v":4.9835341617285849},{"$f":"IF(Imports!AQ12=\"\",\"\",'All Gas'!AQ12-Imports!AQ12)","v":37.815914861223064},{"$f":"IF(Imports!AR12=\"\",\"\",'All Gas'!AR12-Imports!AR12)","v":17.089741530438914},{"$f":"IF(Imports!AS12=\"\",\"\",'All Gas'!AS12-Imports!AS12)","v":9.1379575975111038},{"$f":"IF(Imports!AT12=\"\",\"\",'All Gas'!AT12-Imports!AT12)","v":-12.158369564128407},{"$f":"IF(Imports!AU12=\"\",\"\",'All Gas'!AU12-Imports!AU12)","v":-17.472393448903404},{"$f":"IF(Imports!AV12=\"\",\"\",'All Gas'!AV12-Imports!AV12)","v":16.056399994963158},{"$f":"IF(Imports!AW12=\"\",\"\",'All Gas'!AW12-Imports!AW12)","v":51.560775013416333},{"$f":"IF(Imports!AX12=\"\",\"\",'All Gas'!AX12-Imports!AX12)","v":50.371557214532913},{"$f":"IF(Imports!AY12=\"\",\"\",'All Gas'!AY12-Imports!AY12)","v":5.759047979591287},{"$f":"IF(Imports!AZ12=\"\",\"\",'All Gas'!AZ12-Imports!AZ12)","v":45.875647715947252}]
["Extraprovincial",null,{"$f":"IF(Imports!C13=\"\",\"\",'All Gas'!C13-Imports!C13)","v":0},{"$f":"IF(Imports!D13=\"\",\"\",'All Gas'!D13-Imports!D13)","v":0},{"$f":"IF(Imports!E13=\"\",\"\",'All Gas'!E13-Imports!E13)","v":0},{"$f":"IF(Imports!F13=\"\",\"\",'All Gas'!F13-Imports!F13)","v":0},{"$f":"IF(Imports!G13=\"\",\"\",'All Gas'!G13-Imports!G13)","v":0},{"$f":"IF(Imports!H13=\"\",\"\",'All Gas'!H13-Imports!H13)","v":0},{"$f":"IF(Imports!I13=\"\",\"\",'All Gas'!I13-Imports!I13)","v":0},{"$f":"IF(Imports!J13=\"\",\"\",'All Gas'!J13-Imports!J13)","v":0},{"$f":"IF(Imports!K13=\"\",\"\",'All Gas'!K13-Imports!K13)","v":0},{"$f":"IF(Imports!L13=\"\",\"\",'All Gas'!L13-Imports!L13)","v":0},{"$f":"IF(Imports!M13=\"\",\"\",'All Gas'!M13-Imports!M13)","v":0},{"$f":"IF(Imports!N13=\"\",\"\",'All Gas'!N13-Imports!N13)","v":0},{"$f":"IF(Imports!O13=\"\",\"\",'All Gas'!O13-Imports!O13)","v":0},{"$f":"IF(Imports!P13=\"\",\"\",'All Gas'!P13-Imports!P13)","v":0},{"$f":"IF(Imports!Q13=\"\",\"\",'All Gas'!Q13-Imports!Q13)","v":0},{"$f":"IF(Imports!R13=\"\",\"\",'All Gas'!R13-Imports!R13)","v":0},{"$f":"IF(Imports!S13=\"\",\"\",'All Gas'!S13-Imports!S13)","v":0},{"$f":"IF(Imports!T13=\"\",\"\",'All Gas'!T13-Imports!T13)","v":0},{"$f":"IF(Imports!U13=\"\",\"\",'All Gas'!U13-Imports!U13)","v":0},{"$f":"IF(Imports!V13=\"\",\"\",'All Gas'!V13-Imports!V13)","v":0},{"$f":"IF(Imports!W13=\"\",\"\",'All Gas'!W13-Imports!W13)","v":0},{"$f":"IF(Imports!X13=\"\",\"\",'All Gas'!X13-Imports!X13)","v":0},{"$f":"IF(Imports!Y13=\"\",\"\",'All Gas'!Y13-Imports!Y13)","v":0},{"$f":"IF(Imports!Z13=\"\",\"\",'All Gas'!Z13-Imports!Z13)","v":0},{"$f":"IF(Imports!AA13=\"\",\"\",'All Gas'!AA13-Imports!AA13)","v":0},{"$f":"IF(Imports!AB13=\"\",\"\",'All Gas'!AB13-Imports!AB13)","v":0},{"$f":"IF(Imports!AC13=\"\",\"\",'All Gas'!AC13-Imports!AC13)","v":0},{"$f":"IF(Imports!AD13=\"\",\"\",'All Gas'!AD13-Imports!AD13)","v":0},{"$f":"IF(Imports!AE13=\"\",\"\",'All Gas'!AE13-Imports!AE13)","v":0},{"$f":"IF(Imports!AF13=\"\",\"\",'All Gas'!AF13-Imports!AF13)","v":0},{"$f":"IF(Imports!AG13=\"\",\"\",'All Gas'!AG13-Imports!AG13)","v":0},{"$f":"IF(Imports!AH13=\"\",\"\",'All Gas'!AH13-Imports!AH13)","v":0},{"$f":"IF(Imports!AI13=\"\",\"\",'All Gas'!AI13-Imports!AI13)","v":0},{"$f":"IF(Imports!AJ13=\"\",\"\",'All Gas'!AJ13-Imports!AJ13)","v":0},{"$f":"IF(Imports!AK13=\"\",\"\",'All Gas'!AK13-Imports!AK13)","v":0},{"$f":"IF(Imports!AL13=\"\",\"\",'All Gas'!AL13-Imports!AL13)","v":0},{"$f":"IF(Imports!AM13=\"\",\"\",'All Gas'!AM13-Imports!AM13)","v":0},{"$f":"IF(Imports!AN13=\"\",\"\",'All Gas'!AN13-Imports!AN13)","v":0},{"$f":"IF(Imports!AO13=\"\",\"\",'All Gas'!AO13-Imports!AO13)","v":0},{"$f":"IF(Imports!AP13=\"\",\"\",'All Gas'!AP13-Imports!AP13)","v":0},{"$f":"IF(Imports!AQ13=\"\",\"\",'All Gas'!AQ13-Imports!AQ13)","v":0},{"$f":"IF(Imports!AR13=\"\",\"\",'All Gas'!AR13-Imports!AR13)","v":0},{"$f":"IF(Imports!AS13=\"\",\"\",'All Gas'!AS13-Imports!AS13)","v":0},{"$f":"IF(Imports!AT13=\"\",\"\",'All Gas'!AT13-Imports!AT13)","v":0},{"$f":"IF(Imports!AU13=\"\",\"\",'All Gas'!AU13-Imports!AU13)","v":0},{"$f":"IF(Imports!AV13=\"\",\"\",'All Gas'!AV13-Imports!AV13)","v":0},{"$f":"IF(Imports!AW13=\"\",\"\",'All Gas'!AW13-Imports!AW13)","v":0},{"$f":"IF(Imports!AX13=\"\",\"\",'All Gas'!AX13-Imports!AX13)","v":0},{"$f":"IF(Imports!AY13=\"\",\"\",'All Gas'!AY13-Imports!AY13)","v":0},{"$f":"IF(Imports!AZ13=\"\",\"\",'All Gas'!AZ13-Imports!AZ13)","v":0}]
["Other",null,{"$f":"IF(Imports!C14=\"\",\"\",'All Gas'!C14-Imports!C14)","v":0},{"$f":"IF(Imports!D14=\"\",\"\",'All Gas'!D14-Imports!D14)","v":0},{"$f":"IF(Imports!E14=\"\",\"\",'All Gas'!E14-Imports!E14)","v":0},{"$f":"IF(Imports!F14=\"\",\"\",'All Gas'!F14-Imports!F14)","v":0},{"$f":"IF(Imports!G14=\"\",\"\",'All Gas'!G14-Imports!G14)","v":0},{"$f":"IF(Imports!H14=\"\",\"\",'All Gas'!H14-Imports!H14)","v":0},{"$f":"IF(Imports!I14=\"\",\"\",'All Gas'!I14-Imports!I14)","v":0},{"$f":"IF(Imports!J14=\"\",\"\",'All Gas'!J14-Imports!J14)","v":0},{"$f":"IF(Imports!K14=\"\",\"\",'All Gas'!K14-Imports!K14)","v":0},{"$f":"IF(Imports!L14=\"\",\"\",'All Gas'!L14-Imports!L14)","v":0},{"$f":"IF(Imports!M14=\"\",\"\",'All Gas'!M14-Imports!M14)","v":0},{"$f":"IF(Imports!N14=\"\",\"\",'All Gas'!N14-Imports!N14)","v":0},{"$f":"IF(Imports!O14=\"\",\"\",'All Gas'!O14-Imports!O14)","v":0},{"$f":"IF(Imports!P14=\"\",\"\",'All Gas'!P14-Imports!P14)","v":0},{"$f":"IF(Imports!Q14=\"\",\"\",'All Gas'!Q14-Imports!Q14)","v":0},{"$f":"IF(Imports!R14=\"\",\"\",'All Gas'!R14-Imports!R14)","v":0},{"$f":"IF(Imports!S14=\"\",\"\",'All Gas'!S14-Imports!S14)","v":0},{"$f":"IF(Imports!T14=\"\",\"\",'All Gas'!T14-Imports!T14)","v":0},{"$f":"IF(Imports!U14=\"\",\"\",'All Gas'!U14-Imports!U14)","v":0},{"$f":"IF(Imports!V14=\"\",\"\",'All Gas'!V14-Imports!V14)","v":0},{"$f":"IF(Imports!W14=\"\",\"\",'All Gas'!W14-Imports!W14)","v":0},{"$f":"IF(Imports!X14=\"\",\"\",'All Gas'!X14-Imports!X14)","v":0},{"$f":"IF(Imports!Y14=\"\",\"\",'All Gas'!Y14-Imports!Y14)","v":0},{"$f":"IF(Imports!Z14=\"\",\"\",'All Gas'!Z14-Imports!Z14)","v":0},{"$f":"IF(Imports!AA14=\"\",\"\",'All Gas'!AA14-Imports!AA14)","v":0},{"$f":"IF(Imports!AB14=\"\",\"\",'All Gas'!AB14-Imports!AB14)","v":0},{"$f":"IF(Imports!AC14=\"\",\"\",'All Gas'!AC14-Imports!AC14)","v":0},{"$f":"IF(Imports!AD14=\"\",\"\",'All Gas'!AD14-Imports!AD14)","v":0},{"$f":"IF(Imports!AE14=\"\",\"\",'All Gas'!AE14-Imports!AE14)","v":0},{"$f":"IF(Imports!AF14=\"\",\"\",'All Gas'!AF14-Imports!AF14)","v":0},{"$f":"IF(Imports!AG14=\"\",\"\",'All Gas'!AG14-Imports!AG14)","v":0},{"$f":"IF(Imports!AH14=\"\",\"\",'All Gas'!AH14-Imports!AH14)","v":0},{"$f":"IF(Imports!AI14=\"\",\"\",'All Gas'!AI14-Imports!AI14)","v":0},{"$f":"IF(Imports!AJ14=\"\",\"\",'All Gas'!AJ14-Imports!AJ14)","v":0},{"$f":"IF(Imports!AK14=\"\",\"\",'All Gas'!AK14-Imports!AK14)","v":0},{"$f":"IF(Imports!AL14=\"\",\"\",'All Gas'!AL14-Imports!AL14)","v":0},{"$f":"IF(Imports!AM14=\"\",\"\",'All Gas'!AM14-Imports!AM14)","v":0},{"$f":"IF(Imports!AN14=\"\",\"\",'All Gas'!AN14-Imports!AN14)","v":0},{"$f":"IF(Imports!AO14=\"\",\"\",'All Gas'!AO14-Imports!AO14)","v":0},{"$f":"IF(Imports!AP14=\"\",\"\",'All Gas'!AP14-Imports!AP14)","v":0},{"$f":"IF(Imports!AQ14=\"\",\"\",'All Gas'!AQ14-Imports!AQ14)","v":0},{"$f":"IF(Imports!AR14=\"\",\"\",'All Gas'!AR14-Imports!AR14)","v":0},{"$f":"IF(Imports!AS14=\"\",\"\",'All Gas'!AS14-Imports!AS14)","v":0},{"$f":"IF(Imports!AT14=\"\",\"\",'All Gas'!AT14-Imports!AT14)","v":0},{"$f":"IF(Imports!AU14=\"\",\"\",'All Gas'!AU14-Imports!AU14)","v":0},{"$f":"IF(Imports!AV14=\"\",\"\",'All Gas'!AV14-Imports!AV14)","v":0},{"$f":"IF(Imports!AW14=\"\",\"\",'All Gas'!AW14-Imports!AW14)","v":0},{"$f":"IF(Imports!AX14=\"\",\"\",'All Gas'!AX14-Imports!AX14)","v":0},{"$f":"IF(Imports!AY14=\"\",\"\",'All Gas'!AY14-Imports!AY14)","v":0},{"$f":"IF(Imports!AZ14=\"\",\"\",'All Gas'!AZ14-Imports!AZ14)","v":0}]
["Total Revenue","[Formula]",{"$f":"IF(Imports!C15=\"\",\"\",'All Gas'!C15-Imports!C15)","v":0},{"$f":"IF(Imports!D15=\"\",\"\",'All Gas'!D15-Imports!D15)","v":0},{"$f":"IF(Imports!E15=\"\",\"\",'All Gas'!E15-Imports!E15)","v":-11.308033685408418},{"$f":"IF(Imports!F15=\"\",\"\",'All Gas'!F15-Imports!F15)","v":-15.483655921026184},{"$f":"IF(Imports!G15=\"\",\"\",'All Gas'!G15-Imports!G15)","v":-18.728557096759232},{"$f":"IF(Imports!H15=\"\",\"\",'All Gas'!H15-Imports!H15)","v":-29.883649553338728},{"$f":"IF(Imports!I15=\"\",\"\",'All Gas'!I15-Imports!I15)","v":-39.711350288455378},{"$f":"IF(Imports!J15=\"\",\"\",'All Gas'!J15-Imports!J15)","v":-39.202417513679848},{"$f":"IF(Imports!K15=\"\",\"\",'All Gas'!K15-Imports!K15)","v":-50.890499071217164},{"$f":"IF(Imports!L15=\"\",\"\",'All Gas'!L15-Imports!L15)","v":-48.096805551104353},{"$f":"IF(Imports!M15=\"\",\"\",'All Gas'!M15-Imports!M15)","v":-68.450651495064903},{"$f":"IF(Imports!N15=\"\",\"\",'All Gas'!N15-Imports!N15)","v":-83.29254162301595},{"$f":"IF(Imports!O15=\"\",\"\",'All Gas'!O15-Imports!O15)","v":-86.181914459869404},{"$f":"IF(Imports!P15=\"\",\"\",'All Gas'!P15-Imports!P15)","v":-82.735953457607593},{"$f":"IF(Imports!Q15=\"\",\"\",'All Gas'!Q15-Imports!Q15)","v":-86.347191164880314},{"$f":"IF(Imports!R15=\"\",\"\",'All Gas'!R15-Imports!R15)","v":-93.341553926499728},{"$f":"IF(Imports!S15=\"\",\"\",'All Gas'!S15-Imports!S15)","v":-109.24013769233034},{"$f":"IF(Imports!T15=\"\",\"\",'All Gas'!T15-Imports!T15)","v":-177.98688358865775},{"$f":"IF(Imports!U15=\"\",\"\",'All Gas'!U15-Imports!U15)","v":-163.28234158775831},{"$f":"IF(Imports!V15=\"\",\"\",'All Gas'!V15-Imports!V15)","v":-177.11112439620229},{"$f":"IF(Imports!W15=\"\",\"\",'All Gas'!W15-Imports!W15)","v":-54.787441575139383},{"$f":"IF(Imports!X15=\"\",\"\",'All Gas'!X15-Imports!X15)","v":-58.536236481024389},{"$f":"IF(Imports!Y15=\"\",\"\",'All Gas'!Y15-Imports!Y15)","v":-50.43757243843811},{"$f":"IF(Imports!Z15=\"\",\"\",'All Gas'!Z15-Imports!Z15)","v":-54.008310806718328},{"$f":"IF(Imports!AA15=\"\",\"\",'All Gas'!AA15-Imports!AA15)","v":-83.581088479712434},{"$f":"IF(Imports!AB15=\"\",\"\",'All Gas'!AB15-Imports!AB15)","v":-87.559901966188136},{"$f":"IF(Imports!AC15=\"\",\"\",'All Gas'!AC15-Imports!AC15)","v":-93.358323802586256},{"$f":"IF(Imports!AD15=\"\",\"\",'All Gas'!AD15-Imports!AD15)","v":-138.61165522594365},{"$f":"IF(Imports!AE15=\"\",\"\",'All Gas'!AE15-Imports!AE15)","v":-157.79381503334753},{"$f":"IF(Imports!AF15=\"\",\"\",'All Gas'!AF15-Imports!AF15)","v":-150.16489866363554},{"$f":"IF(Imports!AG15=\"\",\"\",'All Gas'!AG15-Imports!AG15)","v":-144.1452790185931},{"$f":"IF(Imports!AH15=\"\",\"\",'All Gas'!AH15-Imports!AH15)","v":-107.33169695639208},{"$f":"IF(Imports!AI15=\"\",\"\",'All Gas'!AI15-Imports!AI15)","v":-80.509916546220666},{"$f":"IF(Imports!AJ15=\"\",\"\",'All Gas'!AJ15-Imports!AJ15)","v":-88.456231137011855},{"$f":"IF(Imports!AK15=\"\",\"\",'All Gas'!AK15-Imports!AK15)","v":-184.33281766065375},{"$f":"IF(Imports!AL15=\"\",\"\",'All Gas'!AL15-Imports!AL15)","v":-118.35946783243435},{"$f":"IF(Imports!AM15=\"\",\"\",'All Gas'!AM15-Imports!AM15)","v":-118.33936481666296},{"$f":"IF(Imports!AN15=\"\",\"\",'All Gas'!AN15-Imports!AN15)","v":-117.75436441117745},{"$f":"IF(Imports!AO15=\"\",\"\",'All Gas'!AO15-Imports!AO15)","v":-122.46287097607274},{"$f":"IF(Imports!AP15=\"\",\"\",'All Gas'!AP15-Imports!AP15)","v":-126.9589797767494},{"$f":"IF(Imports!AQ15=\"\",\"\",'All Gas'!AQ15-Imports!AQ15)","v":-98.793341451255401},{"$f":"IF(Imports!AR15=\"\",\"\",'All Gas'!AR15-Imports!AR15)","v":-91.527581434187596},{"$f":"IF(Imports!AS15=\"\",\"\",'All Gas'!AS15-Imports!AS15)","v":-92.390437017289514},{"$f":"IF(Imports!AT15=\"\",\"\",'All Gas'!AT15-Imports!AT15)","v":-114.72963439928026},{"$f":"IF(Imports!AU15=\"\",\"\",'All Gas'!AU15-Imports!AU15)","v":-142.56611056676866},{"$f":"IF(Imports!AV15=\"\",\"\",'All Gas'!AV15-Imports!AV15)","v":-137.0603467793253},{"$f":"IF(Imports!AW15=\"\",\"\",'All Gas'!AW15-Imports!AW15)","v":-96.240119425163357},{"$f":"IF(Imports!AX15=\"\",\"\",'All Gas'!AX15-Imports!AX15)","v":-56.802439727753153},{"$f":"IF(Imports!AY15=\"\",\"\",'All Gas'!AY15-Imports!AY15)","v":-62.174079060589975},{"$f":"IF(Imports!AZ15=\"\",\"\",'All Gas'!AZ15-Imports!AZ15)","v":-27.629471028695662}]
["Total Revenue","[original]",{"$f":"IF(Imports!C16=\"\",\"\",'All Gas'!C16-Imports!C16)","v":0},{"$f":"IF(Imports!D16=\"\",\"\",'All Gas'!D16-Imports!D16)","v":0},{"$f":"IF(Imports!E16=\"\",\"\",'All Gas'!E16-Imports!E16)","v":0},{"$f":"IF(Imports!F16=\"\",\"\",'All Gas'!F16-Imports!F16)","v":0},{"$f":"IF(Imports!G16=\"\",\"\",'All Gas'!G16-Imports!G16)","v":0},{"$f":"IF(Imports!H16=\"\",\"\",'All Gas'!H16-Imports!H16)","v":0},{"$f":"IF(Imports!I16=\"\",\"\",'All Gas'!I16-Imports!I16)","v":0},{"$f":"IF(Imports!J16=\"\",\"\",'All Gas'!J16-Imports!J16)","v":0},{"$f":"IF(Imports!K16=\"\",\"\",'All Gas'!K16-Imports!K16)","v":0},{"$f":"IF(Imports!L16=\"\",\"\",'All Gas'!L16-Imports!L16)","v":0},{"$f":"IF(Imports!M16=\"\",\"\",'All Gas'!M16-Imports!M16)","v":0},{"$f":"IF(Imports!N16=\"\",\"\",'All Gas'!N16-Imports!N16)","v":0},{"$f":"IF(Imports!O16=\"\",\"\",'All Gas'!O16-Imports!O16)","v":0},{"$f":"IF(Imports!P16=\"\",\"\",'All Gas'!P16-Imports!P16)","v":0},{"$f":"IF(Imports!Q16=\"\",\"\",'All Gas'!Q16-Imports!Q16)","v":0},{"$f":"IF(Imports!R16=\"\",\"\",'All Gas'!R16-Imports!R16)","v":0},{"$f":"IF(Imports!S16=\"\",\"\",'All Gas'!S16-Imports!S16)","v":0},{"$f":"IF(Imports!T16=\"\",\"\",'All Gas'!T16-Imports!T16)","v":0},{"$f":"IF(Imports!U16=\"\",\"\",'All Gas'!U16-Imports!U16)","v":0},{"$f":"IF(Imports!V16=\"\",\"\",'All Gas'!V16-Imports!V16)","v":0},{"$f":"IF(Imports!W16=\"\",\"\",'All Gas'!W16-Imports!W16)","v":0},{"$f":"IF(Imports!X16=\"\",\"\",'All Gas'!X16-Imports!X16)","v":0},{"$f":"IF(Imports!Y16=\"\",\"\",'All Gas'!Y16-Imports!Y16)","v":0},{"$f":"IF(Imports!Z16=\"\",\"\",'All Gas'!Z16-Imports!Z16)","v":0},{"$f":"IF(Imports!AA16=\"\",\"\",'All Gas'!AA16-Imports!AA16)","v":0},{"$f":"IF(Imports!AB16=\"\",\"\",'All Gas'!AB16-Imports!AB16)","v":0},{"$f":"IF(Imports!AC16=\"\",\"\",'All Gas'!AC16-Imports!AC16)","v":0},{"$f":"IF(Imports!AD16=\"\",\"\",'All Gas'!AD16-Imports!AD16)","v":0},{"$f":"IF(Imports!AE16=\"\",\"\",'All Gas'!AE16-Imports!AE16)","v":0},{"$f":"IF(Imports!AF16=\"\",\"\",'All Gas'!AF16-Imports!AF16)","v":0},{"$f":"IF(Imports!AG16=\"\",\"\",'All Gas'!AG16-Imports!AG16)","v":0},{"$f":"IF(Imports!AH16=\"\",\"\",'All Gas'!AH16-Imports!AH16)","v":0},{"$f":"IF(Imports!AI16=\"\",\"\",'All Gas'!AI16-Imports!AI16)","v":0},{"$f":"IF(Imports!AJ16=\"\",\"\",'All Gas'!AJ16-Imports!AJ16)","v":0},{"$f":"IF(Imports!AK16=\"\",\"\",'All Gas'!AK16-Imports!AK16)","v":0},{"$f":"IF(Imports!AL16=\"\",\"\",'All Gas'!AL16-Imports!AL16)","v":0},{"$f":"IF(Imports!AM16=\"\",\"\",'All Gas'!AM16-Imports!AM16)","v":0},{"$f":"IF(Imports!AN16=\"\",\"\",'All Gas'!AN16-Imports!AN16)","v":0},{"$f":"IF(Imports!AO16=\"\",\"\",'All Gas'!AO16-Imports!AO16)","v":0},{"$f":"IF(Imports!AP16=\"\",\"\",'All Gas'!AP16-Imports!AP16)","v":0},{"$f":"IF(Imports!AQ16=\"\",\"\",'All Gas'!AQ16-Imports!AQ16)","v":0},{"$f":"IF(Imports!AR16=\"\",\"\",'All Gas'!AR16-Imports!AR16)","v":0},{"$f":"IF(Imports!AS16=\"\",\"\",'All Gas'!AS16-Imports!AS16)","v":0},{"$f":"IF(Imports!AT16=\"\",\"\",'All Gas'!AT16-Imports!AT16)","v":0},{"$f":"IF(Imports!AU16=\"\",\"\",'All Gas'!AU16-Imports!AU16)","v":0},{"$f":"IF(Imports!AV16=\"\",\"\",'All Gas'!AV16-Imports!AV16)","v":0},{"$f":"IF(Imports!AW16=\"\",\"\",'All Gas'!AW16-Imports!AW16)","v":0},{"$f":"IF(Imports!AX16=\"\",\"\",'All Gas'!AX16-Imports!AX16)","v":0},{"$f":"IF(Imports!AY16=\"\",\"\",'All Gas'!AY16-Imports!AY16)","v":0},{"$f":"IF(Imports!AZ16=\"\",\"\",'All Gas'!AZ16-Imports!AZ16)","v":0}]
[null,"[Difference]",{"$f":"IF(Imports!C17=\"\",\"\",'All Gas'!C17-Imports!C17)","v":0},{"$f":"IF(Imports!D17=\"\",\"\",'All Gas'!D17-Imports!D17)","v":0},{"$f":"IF(Imports!E17=\"\",\"\",'All Gas'!E17-Imports!E17)","v":-11.308033685408418},{"$f":"IF(Imports!F17=\"\",\"\",'All Gas'!F17-Imports!F17)","v":-15.483655921026184},{"$f":"IF(Imports!G17=\"\",\"\",'All Gas'!G17-Imports!G17)","v":-18.728557096759232},{"$f":"IF(Imports!H17=\"\",\"\",'All Gas'!H17-Imports!H17)","v":-29.883649553338728},{"$f":"IF(Imports!I17=\"\",\"\",'All Gas'!I17-Imports!I17)","v":-39.711350288455378},{"$f":"IF(Imports!J17=\"\",\"\",'All Gas'!J17-Imports!J17)","v":-39.202417513679848},{"$f":"IF(Imports!K17=\"\",\"\",'All Gas'!K17-Imports!K17)","v":-50.890499071217164},{"$f":"IF(Imports!L17=\"\",\"\",'All Gas'!L17-Imports!L17)","v":-48.096805551104353},{"$f":"IF(Imports!M17=\"\",\"\",'All Gas'!M17-Imports!M17)","v":-68.450651495064903},{"$f":"IF(Imports!N17=\"\",\"\",'All Gas'!N17-Imports!N17)","v":-83.29254162301595},{"$f":"IF(Imports!O17=\"\",\"\",'All Gas'!O17-Imports!O17)","v":-86.181914459869404},{"$f":"IF(Imports!P17=\"\",\"\",'All Gas'!P17-Imports!P17)","v":-82.735953457607593},{"$f":"IF(Imports!Q17=\"\",\"\",'All Gas'!Q17-Imports!Q17)","v":-86.347191164880314},{"$f":"IF(Imports!R17=\"\",\"\",'All Gas'!R17-Imports!R17)","v":-93.341553926499728},{"$f":"IF(Imports!S17=\"\",\"\",'All Gas'!S17-Imports!S17)","v":-109.24013769233034},{"$f":"IF(Imports!T17=\"\",\"\",'All Gas'!T17-Imports!T17)","v":-177.98688358865775},{"$f":"IF(Imports!U17=\"\",\"\",'All Gas'!U17-Imports!U17)","v":-163.28234158775831},{"$f":"IF(Imports!V17=\"\",\"\",'All Gas'!V17-Imports!V17)","v":-177.11112439620229},{"$f":"IF(Imports!W17=\"\",\"\",'All Gas'!W17-Imports!W17)","v":-54.787441575139383},{"$f":"IF(Imports!X17=\"\",\"\",'All Gas'!X17-Imports!X17)","v":-58.536236481024389},{"$f":"IF(Imports!Y17=\"\",\"\",'All Gas'!Y17-Imports!Y17)","v":-50.43757243843811},{"$f":"IF(Imports!Z17=\"\",\"\",'All Gas'!Z17-Imports!Z17)","v":-54.008310806718328},{"$f":"IF(Imports!AA17=\"\",\"\",'All Gas'!AA17-Imports!AA17)","v":-83.581088479712434},{"$f":"IF(Imports!AB17=\"\",\"\",'All Gas'!AB17-Imports!AB17)","v":-87.5599019661895},{"$f":"IF(Imports!AC17=\"\",\"\",'All Gas'!AC17-Imports!AC17)","v":-93.358323802586256},{"$f":"IF(Imports!AD17=\"\",\"\",'All Gas'!AD17-Imports!AD17)","v":-138.61165522594365},{"$f":"IF(Imports!AE17=\"\",\"\",'All Gas'!AE17-Imports!AE17)","v":-157.79381503334753},{"$f":"IF(Imports!AF17=\"\",\"\",'All Gas'!AF17-Imports!AF17)","v":-150.16489866363554},{"$f":"IF(Imports!AG17=\"\",\"\",'All Gas'!AG17-Imports!AG17)","v":-144.1452790185931},{"$f":"IF(Imports!AH17=\"\",\"\",'All Gas'!AH17-Imports!AH17)","v":-107.33169695639208},{"$f":"IF(Imports!AI17=\"\",\"\",'All Gas'!AI17-Imports!AI17)","v":-80.509916546220666},{"$f":"IF(Imports!AJ17=\"\",\"\",'All Gas'!AJ17-Imports!AJ17)","v":-88.456231137011855},{"$f":"IF(Imports!AK17=\"\",\"\",'All Gas'!AK17-Imports!AK17)","v":-184.33281766065375},{"$f":"IF(Imports!AL17=\"\",\"\",'All Gas'!AL17-Imports!AL17)","v":-118.35946783243435},{"$f":"IF(Imports!AM17=\"\",\"\",'All Gas'!AM17-Imports!AM17)","v":-118.33936481666296},{"$f":"IF(Imports!AN17=\"\",\"\",'All Gas'!AN17-Imports!AN17)","v":-117.75436441117745},{"$f":"IF(Imports!AO17=\"\",\"\",'All Gas'!AO17-Imports!AO17)","v":-122.46287097607456},{"$f":"IF(Imports!AP17=\"\",\"\",'All Gas'!AP17-Imports!AP17)","v":-126.9589797767494},{"$f":"IF(Imports!AQ17=\"\",\"\",'All Gas'!AQ17-Imports!AQ17)","v":-98.793341451255401},{"$f":"IF(Imports!AR17=\"\",\"\",'All Gas'!AR17-Imports!AR17)","v":-91.527581434187596},{"$f":"IF(Imports!AS17=\"\",\"\",'All Gas'!AS17-Imports!AS17)","v":-92.390437017289514},{"$f":"IF(Imports!AT17=\"\",\"\",'All Gas'!AT17-Imports!AT17)","v":-114.72963439928026},{"$f":"IF(Imports!AU17=\"\",\"\",'All Gas'!AU17-Imports!AU17)","v":-142.56611056676866},{"$f":"IF(Imports!AV17=\"\",\"\",'All Gas'!AV17-Imports!AV17)","v":-137.0603467793253},{"$f":"IF(Imports!AW17=\"\",\"\",'All Gas'!AW17-Imports!AW17)","v":-96.240119425163357},{"$f":"IF(Imports!AX17=\"\",\"\",'All Gas'!AX17-Imports!AX17)","v":-56.802439727753153},{"$f":"IF(Imports!AY17=\"\",\"\",'All Gas'!AY17-Imports!AY17)","v":-62.174079060589975},{"$f":"IF(Imports!AZ17=\"\",\"\",'All Gas'!AZ17-Imports!AZ17)","v":-27.629471028695662}]
[null,null,{"$f":"IF(Imports!C18=\"\",\"\",'All Gas'!C18-Imports!C18)","v":""},{"$f":"IF(Imports!D18=\"\",\"\",'All Gas'!D18-Imports!D18)","v":""},{"$f":"IF(Imports!E18=\"\",\"\",'All Gas'!E18-Imports!E18)","v":""},{"$f":"IF(Imports!F18=\"\",\"\",'All Gas'!F18-Imports!F18)","v":""},{"$f":"IF(Imports!G18=\"\",\"\",'All Gas'!G18-Imports!G18)","v":""},{"$f":"IF(Imports!H18=\"\",\"\",'All Gas'!H18-Imports!H18)","v":""},{"$f":"IF(Imports!I18=\"\",\"\",'All Gas'!I18-Imports!I18)","v":""},{"$f":"IF(Imports!J18=\"\",\"\",'All Gas'!J18-Imports!J18)","v":""},{"$f":"IF(Imports!K18=\"\",\"\",'All Gas'!K18-Imports!K18)","v":""},{"$f":"IF(Imports!L18=\"\",\"\",'All Gas'!L18-Imports!L18)","v":""},{"$f":"IF(Imports!M18=\"\",\"\",'All Gas'!M18-Imports!M18)","v":""},{"$f":"IF(Imports!N18=\"\",\"\",'All Gas'!N18-Imports!N18)","v":""},{"$f":"IF(Imports!O18=\"\",\"\",'All Gas'!O18-Imports!O18)","v":""},{"$f":"IF(Imports!P18=\"\",\"\",'All Gas'!P18-Imports!P18)","v":""},{"$f":"IF(Imports!Q18=\"\",\"\",'All Gas'!Q18-Imports!Q18)","v":""},{"$f":"IF(Imports!R18=\"\",\"\",'All Gas'!R18-Imports!R18)","v":""},{"$f":"IF(Imports!S18=\"\",\"\",'All Gas'!S18-Imports!S18)","v":""},{"$f":"IF(Imports!T18=\"\",\"\",'All Gas'!T18-Imports!T18)","v":""},{"$f":"IF(Imports!U18=\"\",\"\",'All Gas'!U18-Imports!U18)","v":""},{"$f":"IF(Imports!V18=\"\",\"\",'All Gas'!V18-Imports!V18)","v":""},{"$f":"IF(Imports!W18=\"\",\"\",'All Gas'!W18-Imports!W18)","v":""},{"$f":"IF(Imports!X18=\"\",\"\",'All Gas'!X18-Imports!X18)","v":""},{"$f":"IF(Imports!Y18=\"\",\"\",'All Gas'!Y18-Imports!Y18)","v":""},{"$f":"IF(Imports!Z18=\"\",\"\",'All Gas'!Z18-Imports!Z18)","v":""},{"$f":"IF(Imports!AA18=\"\",\"\",'All Gas'!AA18-Imports!AA18)","v":""},{"$f":"IF(Imports!AB18=\"\",\"\",'All Gas'!AB18-Imports!AB18)","v":""},{"$f":"IF(Imports!AC18=\"\",\"\",'All Gas'!AC18-Imports!AC18)","v":""},{"$f":"IF(Imports!AD18=\"\",\"\",'All Gas'!AD18-Imports!AD18)","v":""},{"$f":"IF(Imports!AE18=\"\",\"\",'All Gas'!AE18-Imports!AE18)","v":""},{"$f":"IF(Imports!AF18=\"\",\"\",'All Gas'!AF18-Imports!AF18)","v":""},{"$f":"IF(Imports!AG18=\"\",\"\",'All Gas'!AG18-Imports!AG18)","v":""},{"$f":"IF(Imports!AH18=\"\",\"\",'All Gas'!AH18-Imports!AH18)","v":""},{"$f":"IF(Imports!AI18=\"\",\"\",'All Gas'!AI18-Imports!AI18)","v":""},{"$f":"IF(Imports!AJ18=\"\",\"\",'All Gas'!AJ18-Imports!AJ18)","v":""},{"$f":"IF(Imports!AK18=\"\",\"\",'All Gas'!AK18-Imports!AK18)","v":""},{"$f":"IF(Imports!AL18=\"\",\"\",'All Gas'!AL18-Imports!AL18)","v":""},{"$f":"IF(Imports!AM18=\"\",\"\",'All Gas'!AM18-Imports!AM18)","v":""},{"$f":"IF(Imports!AN18=\"\",\"\",'All Gas'!AN18-Imports!AN18)","v":""},{"$f":"IF(Imports!AO18=\"\",\"\",'All Gas'!AO18-Imports!AO18)","v":""},{"$f":"IF(Imports!AP18=\"\",\"\",'All Gas'!AP18-Imports!AP18)","v":""},{"$f":"IF(Imports!AQ18=\"\",\"\",'All Gas'!AQ18-Imports!AQ18)","v":""},{"$f":"IF(Imports!AR18=\"\",\"\",'All Gas'!AR18-Imports!AR18)","v":""},{"$f":"IF(Imports!AS18=\"\",\"\",'All Gas'!AS18-Imports!AS18)","v":""},{"$f":"IF(Imports!AT18=\"\",\"\",'All Gas'!AT18-Imports!AT18)","v":""},{"$f":"IF(Imports!AU18=\"\",\"\",'All Gas'!AU18-Imports!AU18)","v":""},{"$f":"IF(Imports!AV18=\"\",\"\",'All Gas'!AV18-Imports!AV18)","v":""},{"$f":"IF(Imports!AW18=\"\",\"\",'All Gas'!AW18-Imports!AW18)","v":""},{"$f":"IF(Imports!AX18=\"\",\"\",'All Gas'!AX18-Imports!AX18)","v":""},{"$f":"IF(Imports!AY18=\"\",\"\",'All Gas'!AY18-Imports!AY18)","v":""},{"$f":"IF(Imports!AZ18=\"\",\"\",'All Gas'!AZ18-Imports!AZ18)","v":""}]
["EXPENSES",null,{"$f":"IF(Imports!C19=\"\",\"\",'All Gas'!C19-Imports!C19)","v":""},{"$f":"IF(Imports!D19=\"\",\"\",'All Gas'!D19-Imports!D19)","v":""},{"$f":"IF(Imports!E19=\"\",\"\",'All Gas'!E19-Imports!E19)","v":""},{"$f":"IF(Imports!F19=\"\",\"\",'All Gas'!F19-Imports!F19)","v":""},{"$f":"IF(Imports!G19=\"\",\"\",'All Gas'!G19-Imports!G19)","v":""},{"$f":"IF(Imports!H19=\"\",\"\",'All Gas'!H19-Imports!H19)","v":""},{"$f":"IF(Imports!I19=\"\",\"\",'All Gas'!I19-Imports!I19)","v":""},{"$f":"IF(Imports!J19=\"\",\"\",'All Gas'!J19-Imports!J19)","v":""},{"$f":"IF(Imports!K19=\"\",\"\",'All Gas'!K19-Imports!K19)","v":""},{"$f":"IF(Imports!L19=\"\",\"\",'All Gas'!L19-Imports!L19)","v":""},{"$f":"IF(Imports!M19=\"\",\"\",'All Gas'!M19-Imports!M19)","v":""},{"$f":"IF(Imports!N19=\"\",\"\",'All Gas'!N19-Imports!N19)","v":""},{"$f":"0.005*(O89+O94)","v":0},{"$f":"IF(Imports!P19=\"\",\"\",'All Gas'!P19-Imports!P19)","v":""},{"$f":"IF(Imports!Q19=\"\",\"\",'All Gas'!Q19-Imports!Q19)","v":""},{"$f":"IF(Imports!R19=\"\",\"\",'All Gas'!R19-Imports!R19)","v":""},{"$f":"IF(Imports!S19=\"\",\"\",'All Gas'!S19-Imports!S19)","v":""},{"$f":"IF(Imports!T19=\"\",\"\",'All Gas'!T19-Imports!T19)","v":""},{"$f":"IF(Imports!U19=\"\",\"\",'All Gas'!U19-Imports!U19)","v":""},{"$f":"IF(Imports!V19=\"\",\"\",'All Gas'!V19-Imports!V19)","v":""},{"$f":"IF(Imports!W19=\"\",\"\",'All Gas'!W19-Imports!W19)","v":""},{"$f":"IF(Imports!X19=\"\",\"\",'All Gas'!X19-Imports!X19)","v":""},{"$f":"IF(Imports!Y19=\"\",\"\",'All Gas'!Y19-Imports!Y19)","v":""},{"$f":"IF(Imports!Z19=\"\",\"\",'All Gas'!Z19-Imports!Z19)","v":""},{"$f":"IF(Imports!AA19=\"\",\"\",'All Gas'!AA19-Imports!AA19)","v":""},{"$f":"IF(Imports!AB19=\"\",\"\",'All Gas'!AB19-Imports!AB19)","v":""},{"$f":"IF(Imports!AC19=\"\",\"\",'All Gas'!AC19-Imports!AC19)","v":""},{"$f":"IF(Imports!AD19=\"\",\"\",'All Gas'!AD19-Imports!AD19)","v":""},{"$f":"IF(Imports!AE19=\"\",\"\",'All Gas'!AE19-Imports!AE19)","v":""},{"$f":"IF(Imports!AF19=\"\",\"\",'All Gas'!AF19-Imports!AF19)","v":""},{"$f":"IF(Imports!AG19=\"\",\"\",'All Gas'!AG19-Imports!AG19)","v":""},{"$f":"IF(Imports!AH19=\"\",\"\",'All Gas'!AH19-Imports!AH19)","v":""},{"$f":"IF(Imports!AI19=\"\",\"\",'All Gas'!AI19-Imports!AI19)","v":""},{"$f":"IF(Imports!AJ19=\"\",\"\",'All Gas'!AJ19-Imports!AJ19)","v":""},{"$f":"IF(Imports!AK19=\"\",\"\",'All Gas'!AK19-Imports!AK19)","v":""},{"$f":"IF(Imports!AL19=\"\",\"\",'All Gas'!AL19-Imports!AL19)","v":""},{"$f":"IF(Imports!AM19=\"\",\"\",'All Gas'!AM19-Imports!AM19)","v":""},{"$f":"IF(Imports!AN19=\"\",\"\",'All Gas'!AN19-Imports!AN19)","v":""},{"$f":"IF(Imports!AO19=\"\",\"\",'All Gas'!AO19-Imports!AO19)","v":""},{"$f":"IF(Imports!AP19=\"\",\"\",'All Gas'!AP19-Imports!AP19)","v":""},{"$f":"IF(Imports!AQ19=\"\",\"\",'All Gas'!AQ19-Imports!AQ19)","v":""},{"$f":"IF(Imports!AR19=\"\",\"\",'All Gas'!AR19-Imports!AR19)","v":""},{"$f":"IF(Imports!AS19=\"\",\"\",'All Gas'!AS19-Imports!AS19)","v":""},{"$f":"IF(Imports!AT19=\"\",\"\",'All Gas'!AT19-Imports!AT19)","v":""},{"$f":"IF(Imports!AU19=\"\",\"\",'All Gas'!AU19-Imports!AU19)","v":""},{"$f":"IF(Imports!AV19=\"\",\"\",'All Gas'!AV19-Imports!AV19)","v":""},{"$f":"IF(Imports!AW19=\"\",\"\",'All Gas'!AW19-Imports!AW19)","v":""},{"$f":"IF(Imports!AX19=\"\",\"\",'All Gas'!AX19-Imports!AX19)","v":""},{"$f":"IF(Imports!AY19=\"\",\"\",'All Gas'!AY19-Imports!AY19)","v":""},{"$f":"IF(Imports!AZ19=\"\",\"\",'All Gas'!AZ19-Imports!AZ19)","v":""}]
["Operating and Administrative",null,{"$f":"IF(Imports!C20=\"\",\"\",'All Gas'!C20-Imports!C20)","v":0},{"$f":"IF(Imports!D20=\"\",\"\",'All Gas'!D20-Imports!D20)","v":0},{"$f":"IF(Imports!E20=\"\",\"\",'All Gas'!E20-Imports!E20)","v":-104.71990283543187},{"$f":"IF(Imports!F20=\"\",\"\",'All Gas'!F20-Imports!F20)","v":-127.14333221628181},{"$f":"IF(Imports!G20=\"\",\"\",'All Gas'!G20-Imports!G20)","v":-106.87507274471545},{"$f":"IF(Imports!H20=\"\",\"\",'All Gas'!H20-Imports!H20)","v":-97.141866900689138},{"$f":"IF(Imports!I20=\"\",\"\",'All Gas'!I20-Imports!I20)","v":-94.109909765736347},{"$f":"IF(Imports!J20=\"\",\"\",'All Gas'!J20-Imports!J20)","v":-71.983714367191965},{"$f":"IF(Imports!K20=\"\",\"\",'All Gas'!K20-Imports!K20)","v":-61.209373933148527},{"$f":"IF(Imports!L20=\"\",\"\",'All Gas'!L20-Imports!L20)","v":-53.585808146467457},{"$f":"IF(Imports!M20=\"\",\"\",'All Gas'!M20-Imports!M20)","v":-86.124893550203637},{"$f":"IF(Imports!N20=\"\",\"\",'All Gas'!N20-Imports!N20)","v":-97.057901731446691},{"$f":"IF(Imports!O20=\"\",\"\",'All Gas'!O20-Imports!O20)","v":-101.75379558294208},{"$f":"IF(Imports!P20=\"\",\"\",'All Gas'!P20-Imports!P20)","v":-95.562362455956645},{"$f":"IF(Imports!Q20=\"\",\"\",'All Gas'!Q20-Imports!Q20)","v":-268.57306253156958},{"$f":"IF(Imports!R20=\"\",\"\",'All Gas'!R20-Imports!R20)","v":-156.53594684979976},{"$f":"IF(Imports!S20=\"\",\"\",'All Gas'!S20-Imports!S20)","v":-153.19934685852877},{"$f":"IF(Imports!T20=\"\",\"\",'All Gas'!T20-Imports!T20)","v":-158.43431109452638},{"$f":"IF(Imports!U20=\"\",\"\",'All Gas'!U20-Imports!U20)","v":-136.97951452853522},{"$f":"IF(Imports!V20=\"\",\"\",'All Gas'!V20-Imports!V20)","v":-118.78998427062311},{"$f":"IF(Imports!W20=\"\",\"\",'All Gas'!W20-Imports!W20)","v":-118.79795931522938},{"$f":"IF(Imports!X20=\"\",\"\",'All Gas'!X20-Imports!X20)","v":-129.80631002823316},{"$f":"IF(Imports!Y20=\"\",\"\",'All Gas'!Y20-Imports!Y20)","v":-139.63041198788073},{"$f":"IF(Imports!Z20=\"\",\"\",'All Gas'!Z20-Imports!Z20)","v":-146.97663307582752},{"$f":"IF(Imports!AA20=\"\",\"\",'All Gas'!AA20-Imports!AA20)","v":-156.11174624062414},{"$f":"IF(Imports!AB20=\"\",\"\",'All Gas'!AB20-Imports!AB20)","v":-174.78763679160124},{"$f":"IF(Imports!AC20=\"\",\"\",'All Gas'!AC20-Imports!AC20)","v":-202.10354039613708},{"$f":"IF(Imports!AD20=\"\",\"\",'All Gas'!AD20-Imports!AD20)","v":-236.97212273455216},{"$f":"IF(Imports!AE20=\"\",\"\",'All Gas'!AE20-Imports!AE20)","v":-235.15009285317797},{"$f":"IF(Imports!AF20=\"\",\"\",'All Gas'!AF20-Imports!AF20)","v":-243.96075155737481},{"$f":"IF(Imports!AG20=\"\",\"\",'All Gas'!AG20-Imports!AG20)","v":-253.03024552956481},{"$f":"IF(Imports!AH20=\"\",\"\",'All Gas'!AH20-Imports!AH20)","v":-196.8672149075901},{"$f":"IF(Imports!AI20=\"\",\"\",'All Gas'!AI20-Imports!AI20)","v":-177.18918439721097},{"$f":"IF(Imports!AJ20=\"\",\"\",'All Gas'!AJ20-Imports!AJ20)","v":-169.92809049983316},{"$f":"IF(Imports!AK20=\"\",\"\",'All Gas'!AK20-Imports!AK20)","v":-246.03381604296601},{"$f":"IF(Imports!AL20=\"\",\"\",'All Gas'!AL20-Imports!AL20)","v":-174.6569842745173},{"$f":"IF(Imports!AM20=\"\",\"\",'All Gas'!AM20-Imports!AM20)","v":-172.33544186352128},{"$f":"IF(Imports!AN20=\"\",\"\",'All Gas'!AN20-Imports!AN20)","v":-166.18513960111045},{"$f":"IF(Imports!AO20=\"\",\"\",'All Gas'!AO20-Imports!AO20)","v":-167.15630161532704},{"$f":"IF(Imports!AP20=\"\",\"\",'All Gas'!AP20-Imports!AP20)","v":-167.7078739984463},{"$f":"IF(Imports!AQ20=\"\",\"\",'All Gas'!AQ20-Imports!AQ20)","v":-132.74687164058946},{"$f":"IF(Imports!AR20=\"\",\"\",'All Gas'!AR20-Imports!AR20)","v":-148.6107556853317},{"$f":"IF(Imports!AS20=\"\",\"\",'All Gas'!AS20-Imports!AS20)","v":-170.27941434983086},{"$f":"IF(Imports!AT20=\"\",\"\",'All Gas'!AT20-Imports!AT20)","v":-189.42993066292138},{"$f":"IF(Imports!AU20=\"\",\"\",'All Gas'!AU20-Imports!AU20)","v":-206.75569887578877},{"$f":"IF(Imports!AV20=\"\",\"\",'All Gas'!AV20-Imports!AV20)","v":-222.52661296250812},{"$f":"IF(Imports!AW20=\"\",\"\",'All Gas'!AW20-Imports!AW20)","v":-242.46010100090916},{"$f":"IF(Imports!AX20=\"\",\"\",'All Gas'!AX20-Imports!AX20)","v":-246.13253385864505},{"$f":"IF(Imports!AY20=\"\",\"\",'All Gas'!AY20-Imports!AY20)","v":-232.42659280652447},{"$f":"IF(Imports!AZ20=\"\",\"\",'All Gas'!AZ20-Imports!AZ20)","v":-216.41369854741697}]
["Gross Interest","1 PUB-081a",{"$f":"IF(Imports!C21=\"\",\"\",'All Gas'!C21-Imports!C21)","v":0},{"$f":"IF(Imports!D21=\"\",\"\",'All Gas'!D21-Imports!D21)","v":0},{"$f":"IF(Imports!E21=\"\",\"\",'All Gas'!E21-Imports!E21)","v":0},{"$f":"IF(Imports!F21=\"\",\"\",'All Gas'!F21-Imports!F21)","v":0},{"$f":"IF(Imports!G21=\"\",\"\",'All Gas'!G21-Imports!G21)","v":0},{"$f":"IF(Imports!H21=\"\",\"\",'All Gas'!H21-Imports!H21)","v":0},{"$f":"IF(Imports!I21=\"\",\"\",'All Gas'!I21-Imports!I21)","v":0},{"$f":"IF(Imports!J21=\"\",\"\",'All Gas'!J21-Imports!J21)","v":0},{"$f":"IF(Imports!K21=\"\",\"\",'All Gas'!K21-Imports!K21)","v":0},{"$f":"IF(Imports!L21=\"\",\"\",'All Gas'!L21-Imports!L21)","v":0},{"$f":"IF(Imports!M21=\"\",\"\",'All Gas'!M21-Imports!M21)","v":0},{"$f":"IF(Imports!N21=\"\",\"\",'All Gas'!N21-Imports!N21)","v":0},{"$f":"IF(Imports!O21=\"\",\"\",'All Gas'!O21-Imports!O21)","v":0},{"$f":"IF(Imports!P21=\"\",\"\",'All Gas'!P21-Imports!P21)","v":0},{"$f":"IF(Imports!Q21=\"\",\"\",'All Gas'!Q21-Imports!Q21)","v":0},{"$f":"IF(Imports!R21=\"\",\"\",'All Gas'!R21-Imports!R21)","v":0},{"$f":"IF(Imports!S21=\"\",\"\",'All Gas'!S21-Imports!S21)","v":0},{"$f":"IF(Imports!T21=\"\",\"\",'All Gas'!T21-Imports!T21)","v":0},{"$f":"IF(Imports!U21=\"\",\"\",'All Gas'!U21-Imports!U21)","v":0},{"$f":"IF(Imports!V21=\"\",\"\",'All Gas'!V21-Imports!V21)","v":0},{"$f":"IF(Imports!W21=\"\",\"\",'All Gas'!W21-Imports!W21)","v":""},{"$f":"IF(Imports!X21=\"\",\"\",'All Gas'!X21-Imports!X21)","v":""},{"$f":"IF(Imports!Y21=\"\",\"\",'All Gas'!Y21-Imports!Y21)","v":""},{"$f":"IF(Imports!Z21=\"\",\"\",'All Gas'!Z21-Imports!Z21)","v":""},{"$f":"IF(Imports!AA21=\"\",\"\",'All Gas'!AA21-Imports!AA21)","v":""},{"$f":"IF(Imports!AB21=\"\",\"\",'All Gas'!AB21-Imports!AB21)","v":""},{"$f":"IF(Imports!AC21=\"\",\"\",'All Gas'!AC21-Imports!AC21)","v":""},{"$f":"IF(Imports!AD21=\"\",\"\",'All Gas'!AD21-Imports!AD21)","v":""},{"$f":"IF(Imports!AE21=\"\",\"\",'All Gas'!AE21-Imports!AE21)","v":""},{"$f":"IF(Imports!AF21=\"\",\"\",'All Gas'!AF21-Imports!AF21)","v":""},{"$f":"IF(Imports!AG21=\"\",\"\",'All Gas'!AG21-Imports!AG21)","v":""},{"$f":"IF(Imports!AH21=\"\",\"\",'All Gas'!AH21-Imports!AH21)","v":""},{"$f":"IF(Imports!AI21=\"\",\"\",'All Gas'!AI21-Imports!AI21)","v":""},{"$f":"IF(Imports!AJ21=\"\",\"\",'All Gas'!AJ21-Imports!AJ21)","v":""},{"$f":"IF(Imports!AK21=\"\",\"\",'All Gas'!AK21-Imports!AK21)","v":""},{"$f":"IF(Imports!AL21=\"\",\"\",'All Gas'!AL21-Imports!AL21)","v":""},{"$f":"IF(Imports!AM21=\"\",\"\",'All Gas'!AM21-Imports!AM21)","v":""},{"$f":"IF(Imports!AN21=\"\",\"\",'All Gas'!AN21-Imports!AN21)","v":""},{"$f":"IF(Imports!AO21=\"\",\"\",'All Gas'!AO21-Imports!AO21)","v":""},{"$f":"IF(Imports!AP21=\"\",\"\",'All Gas'!AP21-Imports!AP21)","v":""},{"$f":"IF(Imports!AQ21=\"\",\"\",'All Gas'!AQ21-Imports!AQ21)","v":""},{"$f":"IF(Imports!AR21=\"\",\"\",'All Gas'!AR21-Imports!AR21)","v":""},{"$f":"IF(Imports!AS21=\"\",\"\",'All Gas'!AS21-Imports!AS21)","v":""},{"$f":"IF(Imports!AT21=\"\",\"\",'All Gas'!AT21-Imports!AT21)","v":""},{"$f":"IF(Imports!AU21=\"\",\"\",'All Gas'!AU21-Imports!AU21)","v":""},{"$f":"IF(Imports!AV21=\"\",\"\",'All Gas'!AV21-Imports!AV21)","v":""},{"$f":"IF(Imports!AW21=\"\",\"\",'All Gas'!AW21-Imports!AW21)","v":""},{"$f":"IF(Imports!AX21=\"\",\"\",'All Gas'!AX21-Imports!AX21)","v":""},{"$f":"IF(Imports!AY21=\"\",\"\",'All Gas'!AY21-Imports!AY21)","v":""},{"$f":"IF(Imports!AZ21=\"\",\"\",'All Gas'!AZ21-Imports!AZ21)","v":""}]
["Annual Change in Gross Interest","[Formula]",{"$f":"IF(Imports!C22=\"\",\"\",'All Gas'!C22-Imports!C22)","v":""},{"$f":"IF(Imports!D22=\"\",\"\",'All Gas'!D22-Imports!D22)","v":0},{"$f":"IF(Imports!E22=\"\",\"\",'All Gas'!E22-Imports!E22)","v":0},{"$f":"IF(Imports!F22=\"\",\"\",'All Gas'!F22-Imports!F22)","v":0},{"$f":"IF(Imports!G22=\"\",\"\",'All Gas'!G22-Imports!G22)","v":0},{"$f":"IF(Imports!H22=\"\",\"\",'All Gas'!H22-Imports!H22)","v":0},{"$f":"IF(Imports!I22=\"\",\"\",'All Gas'!I22-Imports!I22)","v":0},{"$f":"IF(Imports!J22=\"\",\"\",'All Gas'!J22-Imports!J22)","v":0},{"$f":"IF(Imports!K22=\"\",\"\",'All Gas'!K22-Imports!K22)","v":0},{"$f":"IF(Imports!L22=\"\",\"\",'All Gas'!L22-Imports!L22)","v":0},{"$f":"IF(Imports!M22=\"\",\"\",'All Gas'!M22-Imports!M22)","v":0},{"$f":"IF(Imports!N22=\"\",\"\",'All Gas'!N22-Imports!N22)","v":0},{"$f":"IF(Imports!O22=\"\",\"\",'All Gas'!O22-Imports!O22)","v":0},{"$f":"IF(Imports!P22=\"\",\"\",'All Gas'!P22-Imports!P22)","v":0},{"$f":"IF(Imports!Q22=\"\",\"\",'All Gas'!Q22-Imports!Q22)","v":0},{"$f":"IF(Imports!R22=\"\",\"\",'All Gas'!R22-Imports!R22)","v":0},{"$f":"IF(Imports!S22=\"\",\"\",'All Gas'!S22-Imports!S22)","v":0},{"$f":"IF(Imports!T22=\"\",\"\",'All Gas'!T22-Imports!T22)","v":0},{"$f":"IF(Imports!U22=\"\",\"\",'All Gas'!U22-Imports!U22)","v":0},{"$f":"IF(Imports!V22=\"\",\"\",'All Gas'!V22-Imports!V22)","v":0},{"$f":"IF(Imports!W22=\"\",\"\",'All Gas'!W22-Imports!W22)","v":""},{"$f":"IF(Imports!X22=\"\",\"\",'All Gas'!X22-Imports!X22)","v":""},{"$f":"IF(Imports!Y22=\"\",\"\",'All Gas'!Y22-Imports!Y22)","v":""},{"$f":"IF(Imports!Z22=\"\",\"\",'All Gas'!Z22-Imports!Z22)","v":""},{"$f":"IF(Imports!AA22=\"\",\"\",'All Gas'!AA22-Imports!AA22)","v":""},{"$f":"IF(Imports!AB22=\"\",\"\",'All Gas'!AB22-Imports!AB22)","v":""},{"$f":"IF(Imports!AC22=\"\",\"\",'All Gas'!AC22-Imports!AC22)","v":""},{"$f":"IF(Imports!AD22=\"\",\"\",'All Gas'!AD22-Imports!AD22)","v":""},{"$f":"IF(Imports!AE22=\"\",\"\",'All Gas'!AE22-Imports!AE22)","v":""},{"$f":"IF(Imports!AF22=\"\",\"\",'All Gas'!AF22-Imports!AF22)","v":""},{"$f":"IF(Imports!AG22=\"\",\"\",'All Gas'!AG22-Imports!AG22)","v":""},{"$f":"IF(Imports!AH22=\"\",\"\",'All Gas'!AH22-Imports!AH22)","v":""},{"$f":"IF(Imports!AI22=\"\",\"\",'All Gas'!AI22-Imports!AI22)","v":""},{"$f":"IF(Imports!AJ22=\"\",\"\",'All Gas'!AJ22-Imports!AJ22)","v":""},{"$f":"IF(Imports!AK22=\"\",\"\",'All Gas'!AK22-Imports!AK22)","v":""},{"$f":"IF(Imports!AL22=\"\",\"\",'All Gas'!AL22-Imports!AL22)","v":""},{"$f":"IF(Imports!AM22=\"\",\"\",'All Gas'!AM22-Imports!AM22)","v":""},{"$f":"IF(Imports!AN22=\"\",\"\",'All Gas'!AN22-Imports!AN22)","v":""},{"$f":"IF(Imports!AO22=\"\",\"\",'All Gas'!AO22-Imports!AO22)","v":""},{"$f":"IF(Imports!AP22=\"\",\"\",'All Gas'!AP22-Imports!AP22)","v":""},{"$f":"IF(Imports!AQ22=\"\",\"\",'All Gas'!AQ22-Imports!AQ22)","v":""},{"$f":"IF(Imports!AR22=\"\",\"\",'All Gas'!AR22-Imports!AR22)","v":""},{"$f":"IF(Imports!AS22=\"\",\"\",'All Gas'!AS22-Imports!AS22)","v":""},{"$f":"IF(Imports!AT22=\"\",\"\",'All Gas'!AT22-Imports!AT22)","v":""},{"$f":"IF(Imports!AU22=\"\",\"\",'All Gas'!AU22-Imports!AU22)","v":""},{"$f":"IF(Imports!AV22=\"\",\"\",'All Gas'!AV22-Imports!AV22)","v":""},{"$f":"IF(Imports!AW22=\"\",\"\",'All Gas'!AW22-Imports!AW22)","v":""},{"$f":"IF(Imports!AX22=\"\",\"\",'All Gas'!AX22-Imports!AX22)","v":""},{"$f":"IF(Imports!AY22=\"\",\"\",'All Gas'!AY22-Imports!AY22)","v":""},{"$f":"IF(Imports!AZ22=\"\",\"\",'All Gas'!AZ22-Imports!AZ22)","v":""}]
["Provincial Guarantee Fee","1 PUB-081a",{"$f":"IF(Imports!C23=\"\",\"\",'All Gas'!C23-Imports!C23)","v":0},{"$f":"IF(Imports!D23=\"\",\"\",'All Gas'!D23-Imports!D23)","v":0},{"$f":"IF(Imports!E23=\"\",\"\",'All Gas'!E23-Imports!E23)","v":0},{"$f":"IF(Imports!F23=\"\",\"\",'All Gas'!F23-Imports!F23)","v":0},{"$f":"IF(Imports!G23=\"\",\"\",'All Gas'!G23-Imports!G23)","v":0},{"$f":"IF(Imports!H23=\"\",\"\",'All Gas'!H23-Imports!H23)","v":0},{"$f":"IF(Imports!I23=\"\",\"\",'All Gas'!I23-Imports!I23)","v":0},{"$f":"IF(Imports!J23=\"\",\"\",'All Gas'!J23-Imports!J23)","v":0},{"$f":"IF(Imports!K23=\"\",\"\",'All Gas'!K23-Imports!K23)","v":0},{"$f":"IF(Imports!L23=\"\",\"\",'All Gas'!L23-Imports!L23)","v":0},{"$f":"IF(Imports!M23=\"\",\"\",'All Gas'!M23-Imports!M23)","v":0},{"$f":"IF(Imports!N23=\"\",\"\",'All Gas'!N23-Imports!N23)","v":0},{"$f":"IF(Imports!O23=\"\",\"\",'All Gas'!O23-Imports!O23)","v":0},{"$f":"IF(Imports!P23=\"\",\"\",'All Gas'!P23-Imports!P23)","v":0},{"$f":"IF(Imports!Q23=\"\",\"\",'All Gas'!Q23-Imports!Q23)","v":0},{"$f":"IF(Imports!R23=\"\",\"\",'All Gas'!R23-Imports!R23)","v":0},{"$f":"IF(Imports!S23=\"\",\"\",'All Gas'!S23-Imports!S23)","v":0},{"$f":"IF(Imports!T23=\"\",\"\",'All Gas'!T23-Imports!T23)","v":0},{"$f":"IF(Imports!U23=\"\",\"\",'All Gas'!U23-Imports!U23)","v":0},{"$f":"IF(Imports!V23=\"\",\"\",'All Gas'!V23-Imports!V23)","v":0},{"$f":"IF(Imports!W23=\"\",\"\",'All Gas'!W23-Imports!W23)","v":""},{"$f":"IF(Imports!X23=\"\",\"\",'All Gas'!X23-Imports!X23)","v":""},{"$f":"IF(Imports!Y23=\"\",\"\",'All Gas'!Y23-Imports!Y23)","v":""},{"$f":"IF(Imports!Z23=\"\",\"\",'All Gas'!Z23-Imports!Z23)","v":""},{"$f":"IF(Imports!AA23=\"\",\"\",'All Gas'!AA23-Imports!AA23)","v":""},{"$f":"IF(Imports!AB23=\"\",\"\",'All Gas'!AB23-Imports!AB23)","v":""},{"$f":"IF(Imports!AC23=\"\",\"\",'All Gas'!AC23-Imports!AC23)","v":""},{"$f":"IF(Imports!AD23=\"\",\"\",'All Gas'!AD23-Imports!AD23)","v":""},{"$f":"IF(Imports!AE23=\"\",\"\",'All Gas'!AE23-Imports!AE23)","v":""},{"$f":"IF(Imports!AF23=\"\",\"\",'All Gas'!AF23-Imports!AF23)","v":""},{"$f":"IF(Imports!AG23=\"\",\"\",'All Gas'!AG23-Imports!AG23)","v":""},{"$f":"IF(Imports!AH23=\"\",\"\",'All Gas'!AH23-Imports!AH23)","v":""},{"$f":"IF(Imports!AI23=\"\",\"\",'All Gas'!AI23-Imports!AI23)","v":""},{"$f":"IF(Imports!AJ23=\"\",\"\",'All Gas'!AJ23-Imports!AJ23)","v":""},{"$f":"IF(Imports!AK23=\"\",\"\",'All Gas'!AK23-Imports!AK23)","v":""},{"$f":"IF(Imports!AL23=\"\",\"\",'All Gas'!AL23-Imports!AL23)","v":""},{"$f":"IF(Imports!AM23=\"\",\"\",'All Gas'!AM23-Imports!AM23)","v":""},{"$f":"IF(Imports!AN23=\"\",\"\",'All Gas'!AN23-Imports!AN23)","v":""},{"$f":"IF(Imports!AO23=\"\",\"\",'All Gas'!AO23-Imports!AO23)","v":""},{"$f":"IF(Imports!AP23=\"\",\"\",'All Gas'!AP23-Imports!AP23)","v":""},{"$f":"IF(Imports!AQ23=\"\",\"\",'All Gas'!AQ23-Imports!AQ23)","v":""},{"$f":"IF(Imports!AR23=\"\",\"\",'All Gas'!AR23-Imports!AR23)","v":""},{"$f":"IF(Imports!AS23=\"\",\"\",'All Gas'!AS23-Imports!AS23)","v":""},{"$f":"IF(Imports!AT23=\"\",\"\",'All Gas'!AT23-Imports!AT23)","v":""},{"$f":"IF(Imports!AU23=\"\",\"\",'All Gas'!AU23-Imports!AU23)","v":""},{"$f":"IF(Imports!AV23=\"\",\"\",'All Gas'!AV23-Imports!AV23)","v":""},{"$f":"IF(Imports!AW23=\"\",\"\",'All Gas'!AW23-Imports!AW23)","v":""},{"$f":"IF(Imports!AX23=\"\",\"\",'All Gas'!AX23-Imports!AX23)","v":""},{"$f":"IF(Imports!AY23=\"\",\"\",'All Gas'!AY23-Imports!AY23)","v":""},{"$f":"IF(Imports!AZ23=\"\",\"\",'All Gas'!AZ23-Imports!AZ23)","v":""}]
["Total Interest on Debt",null,{"$f":"IF(Imports!C24=\"\",\"\",'All Gas'!C24-Imports!C24)","v":0},{"$f":"IF(Imports!D24=\"\",\"\",'All Gas'!D24-Imports!D24)","v":0},{"$f":"IF(Imports!E24=\"\",\"\",'All Gas'!E24-Imports!E24)","v":0},{"$f":"IF(Imports!F24=\"\",\"\",'All Gas'!F24-Imports!F24)","v":0},{"$f":"IF(Imports!G24=\"\",\"\",'All Gas'!G24-Imports!G24)","v":0},{"$f":"IF(Imports!H24=\"\",\"\",'All Gas'!H24-Imports!H24)","v":0},{"$f":"IF(Imports!I24=\"\",\"\",'All Gas'!I24-Imports!I24)","v":0},{"$f":"IF(Imports!J24=\"\",\"\",'All Gas'!J24-Imports!J24)","v":0},{"$f":"IF(Imports!K24=\"\",\"\",'All Gas'!K24-Imports!K24)","v":0},{"$f":"IF(Imports!L24=\"\",\"\",'All Gas'!L24-Imports!L24)","v":0},{"$f":"IF(Imports!M24=\"\",\"\",'All Gas'!M24-Imports!M24)","v":0},{"$f":"IF(Imports!N24=\"\",\"\",'All Gas'!N24-Imports!N24)","v":0},{"$f":"IF(Imports!O24=\"\",\"\",'All Gas'!O24-Imports!O24)","v":0},{"$f":"IF(Imports!P24=\"\",\"\",'All Gas'!P24-Imports!P24)","v":0},{"$f":"IF(Imports!Q24=\"\",\"\",'All Gas'!Q24-Imports!Q24)","v":0},{"$f":"IF(Imports!R24=\"\",\"\",'All Gas'!R24-Imports!R24)","v":0},{"$f":"IF(Imports!S24=\"\",\"\",'All Gas'!S24-Imports!S24)","v":0},{"$f":"IF(Imports!T24=\"\",\"\",'All Gas'!T24-Imports!T24)","v":0},{"$f":"IF(Imports!U24=\"\",\"\",'All Gas'!U24-Imports!U24)","v":0},{"$f":"IF(Imports!V24=\"\",\"\",'All Gas'!V24-Imports!V24)","v":0},{"$f":"IF(Imports!W24=\"\",\"\",'All Gas'!W24-Imports!W24)","v":""},{"$f":"IF(Imports!X24=\"\",\"\",'All Gas'!X24-Imports!X24)","v":""},{"$f":"IF(Imports!Y24=\"\",\"\",'All Gas'!Y24-Imports!Y24)","v":""},{"$f":"IF(Imports!Z24=\"\",\"\",'All Gas'!Z24-Imports!Z24)","v":""},{"$f":"IF(Imports!AA24=\"\",\"\",'All Gas'!AA24-Imports!AA24)","v":""},{"$f":"IF(Imports!AB24=\"\",\"\",'All Gas'!AB24-Imports!AB24)","v":""},{"$f":"IF(Imports!AC24=\"\",\"\",'All Gas'!AC24-Imports!AC24)","v":""},{"$f":"IF(Imports!AD24=\"\",\"\",'All Gas'!AD24-Imports!AD24)","v":""},{"$f":"IF(Imports!AE24=\"\",\"\",'All Gas'!AE24-Imports!AE24)","v":""},{"$f":"IF(Imports!AF24=\"\",\"\",'All Gas'!AF24-Imports!AF24)","v":""},{"$f":"IF(Imports!AG24=\"\",\"\",'All Gas'!AG24-Imports!AG24)","v":""},{"$f":"IF(Imports!AH24=\"\",\"\",'All Gas'!AH24-Imports!AH24)","v":""},{"$f":"IF(Imports!AI24=\"\",\"\",'All Gas'!AI24-Imports!AI24)","v":""},{"$f":"IF(Imports!AJ24=\"\",\"\",'All Gas'!AJ24-Imports!AJ24)","v":""},{"$f":"IF(Imports!AK24=\"\",\"\",'All Gas'!AK24-Imports!AK24)","v":""},{"$f":"IF(Imports!AL24=\"\",\"\",'All Gas'!AL24-Imports!AL24)","v":""},{"$f":"IF(Imports!AM24=\"\",\"\",'All Gas'!AM24-Imports!AM24)","v":""},{"$f":"IF(Imports!AN24=\"\",\"\",'All Gas'!AN24-Imports!AN24)","v":""},{"$f":"IF(Imports!AO24=\"\",\"\",'All Gas'!AO24-Imports!AO24)","v":""},{"$f":"IF(Imports!AP24=\"\",\"\",'All Gas'!AP24-Imports!AP24)","v":""},{"$f":"IF(Imports!AQ24=\"\",\"\",'All Gas'!AQ24-Imports!AQ24)","v":""},{"$f":"IF(Imports!AR24=\"\",\"\",'All Gas'!AR24-Imports!AR24)","v":""},{"$f":"IF(Imports!AS24=\"\",\"\",'All Gas'!AS24-Imports!AS24)","v":""},{"$f":"IF(Imports!AT24=\"\",\"\",'All Gas'!AT24-Imports!AT24)","v":""},{"$f":"IF(Imports!AU24=\"\",\"\",'All Gas'!AU24-Imports!AU24)","v":""},{"$f":"IF(Imports!AV24=\"\",\"\",'All Gas'!AV24-Imports!AV24)","v":""},{"$f":"IF(Imports!AW24=\"\",\"\",'All Gas'!AW24-Imports!AW24)","v":""},{"$f":"IF(Imports!AX24=\"\",\"\",'All Gas'!AX24-Imports!AX24)","v":""},{"$f":"IF(Imports!AY24=\"\",\"\",'All Gas'!AY24-Imports!AY24)","v":""},{"$f":"IF(Imports!AZ24=\"\",\"\",'All Gas'!AZ24-Imports!AZ24)","v":""}]
["Re-created Annual Change in Gross Interest",null,{"$f":"IF(Imports!C25=\"\",\"\",'All Gas'!C25-Imports!C25)","v":""},{"$f":"IF(Imports!D25=\"\",\"\",'All Gas'!D25-Imports!D25)","v":""},{"$f":"IF(Imports!E25=\"\",\"\",'All Gas'!E25-Imports!E25)","v":0},{"$f":"IF(Imports!F25=\"\",\"\",'All Gas'!F25-Imports!F25)","v":0},{"$f":"IF(Imports!G25=\"\",\"\",'All Gas'!G25-Imports!G25)","v":0},{"$f":"IF(Imports!H25=\"\",\"\",'All Gas'!H25-Imports!H25)","v":0},{"$f":"IF(Imports!I25=\"\",\"\",'All Gas'!I25-Imports!I25)","v":0},{"$f":"IF(Imports!J25=\"\",\"\",'All Gas'!J25-Imports!J25)","v":0},{"$f":"IF(Imports!K25=\"\",\"\",'All Gas'!K25-Imports!K25)","v":0},{"$f":"IF(Imports!L25=\"\",\"\",'All Gas'!L25-Imports!L25)","v":0},{"$f":"IF(Imports!M25=\"\",\"\",'All Gas'!M25-Imports!M25)","v":0},{"$f":"IF(Imports!N25=\"\",\"\",'All Gas'!N25-Imports!N25)","v":0},{"$f":"IF(Imports!O25=\"\",\"\",'All Gas'!O25-Imports!O25)","v":0},{"$f":"IF(Imports!P25=\"\",\"\",'All Gas'!P25-Imports!P25)","v":0},{"$f":"IF(Imports!Q25=\"\",\"\",'All Gas'!Q25-Imports!Q25)","v":0},{"$f":"IF(Imports!R25=\"\",\"\",'All Gas'!R25-Imports!R25)","v":0},{"$f":"IF(Imports!S25=\"\",\"\",'All Gas'!S25-Imports!S25)","v":0},{"$f":"IF(Imports!T25=\"\",\"\",'All Gas'!T25-Imports!T25)","v":0},{"$f":"IF(Imports!U25=\"\",\"\",'All Gas'!U25-Imports!U25)","v":0},{"$f":"IF(Imports!V25=\"\",\"\",'All Gas'!V25-Imports!V25)","v":0},{"$f":"IF(Imports!W25=\"\",\"\",'All Gas'!W25-Imports!W25)","v":0},{"$f":"IF(Imports!X25=\"\",\"\",'All Gas'!X25-Imports!X25)","v":0},{"$f":"IF(Imports!Y25=\"\",\"\",'All Gas'!Y25-Imports!Y25)","v":0},{"$f":"IF(Imports!Z25=\"\",\"\",'All Gas'!Z25-Imports!Z25)","v":0},{"$f":"IF(Imports!AA25=\"\",\"\",'All Gas'!AA25-Imports!AA25)","v":0},{"$f":"IF(Imports!AB25=\"\",\"\",'All Gas'!AB25-Imports!AB25)","v":0},{"$f":"IF(Imports!AC25=\"\",\"\",'All Gas'!AC25-Imports!AC25)","v":0},{"$f":"IF(Imports!AD25=\"\",\"\",'All Gas'!AD25-Imports!AD25)","v":0},{"$f":"IF(Imports!AE25=\"\",\"\",'All Gas'!AE25-Imports!AE25)","v":0},{"$f":"IF(Imports!AF25=\"\",\"\",'All Gas'!AF25-Imports!AF25)","v":0},{"$f":"IF(Imports!AG25=\"\",\"\",'All Gas'!AG25-Imports!AG25)","v":0},{"$f":"IF(Imports!AH25=\"\",\"\",'All Gas'!AH25-Imports!AH25)","v":0},{"$f":"IF(Imports!AI25=\"\",\"\",'All Gas'!AI25-Imports!AI25)","v":0},{"$f":"IF(Imports!AJ25=\"\",\"\",'All Gas'!AJ25-Imports!AJ25)","v":0},{"$f":"IF(Imports!AK25=\"\",\"\",'All Gas'!AK25-Imports!AK25)","v":0},{"$f":"IF(Imports!AL25=\"\",\"\",'All Gas'!AL25-Imports!AL25)","v":0},{"$f":"IF(Imports!AM25=\"\",\"\",'All Gas'!AM25-Imports!AM25)","v":0},{"$f":"IF(Imports!AN25=\"\",\"\",'All Gas'!AN25-Imports!AN25)","v":0},{"$f":"IF(Imports!AO25=\"\",\"\",'All Gas'!AO25-Imports!AO25)","v":0},{"$f":"IF(Imports!AP25=\"\",\"\",'All Gas'!AP25-Imports!AP25)","v":0},{"$f":"IF(Imports!AQ25=\"\",\"\",'All Gas'!AQ25-Imports!AQ25)","v":0},{"$f":"IF(Imports!AR25=\"\",\"\",'All Gas'!AR25-Imports!AR25)","v":0},{"$f":"IF(Imports!AS25=\"\",\"\",'All Gas'!AS25-Imports!AS25)","v":0},{"$f":"IF(Imports!AT25=\"\",\"\",'All Gas'!AT25-Imports!AT25)","v":0},{"$f":"IF(Imports!AU25=\"\",\"\",'All Gas'!AU25-Imports!AU25)","v":0},{"$f":"IF(Imports!AV25=\"\",\"\",'All Gas'!AV25-Imports!AV25)","v":0},{"$f":"IF(Imports!AW25=\"\",\"\",'All Gas'!AW25-Imports!AW25)","v":0},{"$f":"IF(Imports!AX25=\"\",\"\",'All Gas'!AX25-Imports!AX25)","v":0},{"$f":"IF(Imports!AY25=\"\",\"\",'All Gas'!AY25-Imports!AY25)","v":0},{"$f":"IF(Imports!AZ25=\"\",\"\",'All Gas'!AZ25-Imports!AZ25)","v":0}]
["Re-created Gross Interest",{"$f":"SUM(C26:V26)/SUM(C21:V21)-1","v":{"$error":"#DIV/0!"}},{"$f":"IF(Imports!C26=\"\",\"\",'All Gas'!C26-Imports!C26)","v":0},{"$f":"IF(Imports!D26=\"\",\"\",'All Gas'!D26-Imports!D26)","v":0},{"$f":"IF(Imports!E26=\"\",\"\",'All Gas'!E26-Imports!E26)","v":0},{"$f":"IF(Imports!F26=\"\",\"\",'All Gas'!F26-Imports!F26)","v":0},{"$f":"IF(Imports!G26=\"\",\"\",'All Gas'!G26-Imports!G26)","v":0},{"$f":"IF(Imports!H26=\"\",\"\",'All Gas'!H26-Imports!H26)","v":0},{"$f":"IF(Imports!I26=\"\",\"\",'All Gas'!I26-Imports!I26)","v":0},{"$f":"IF(Imports!J26=\"\",\"\",'All Gas'!J26-Imports!J26)","v":0},{"$f":"IF(Imports!K26=\"\",\"\",'All Gas'!K26-Imports!K26)","v":0},{"$f":"IF(Imports!L26=\"\",\"\",'All Gas'!L26-Imports!L26)","v":0},{"$f":"IF(Imports!M26=\"\",\"\",'All Gas'!M26-Imports!M26)","v":0},{"$f":"IF(Imports!N26=\"\",\"\",'All Gas'!N26-Imports!N26)","v":0},{"$f":"IF(Imports!O26=\"\",\"\",'All Gas'!O26-Imports!O26)","v":0},{"$f":"IF(Imports!P26=\"\",\"\",'All Gas'!P26-Imports!P26)","v":0},{"$f":"IF(Imports!Q26=\"\",\"\",'All Gas'!Q26-Imports!Q26)","v":0},{"$f":"IF(Imports!R26=\"\",\"\",'All Gas'!R26-Imports!R26)","v":0},{"$f":"IF(Imports!S26=\"\",\"\",'All Gas'!S26-Imports!S26)","v":0},{"$f":"IF(Imports!T26=\"\",\"\",'All Gas'!T26-Imports!T26)","v":0},{"$f":"IF(Imports!U26=\"\",\"\",'All Gas'!U26-Imports!U26)","v":0},{"$f":"IF(Imports!V26=\"\",\"\",'All Gas'!V26-Imports!V26)","v":0},{"$f":"IF(Imports!W26=\"\",\"\",'All Gas'!W26-Imports!W26)","v":0},{"$f":"IF(Imports!X26=\"\",\"\",'All Gas'!X26-Imports!X26)","v":0},{"$f":"IF(Imports!Y26=\"\",\"\",'All Gas'!Y26-Imports!Y26)","v":0},{"$f":"IF(Imports!Z26=\"\",\"\",'All Gas'!Z26-Imports!Z26)","v":0},{"$f":"IF(Imports!AA26=\"\",\"\",'All Gas'!AA26-Imports!AA26)","v":0},{"$f":"IF(Imports!AB26=\"\",\"\",'All Gas'!AB26-Imports!AB26)","v":0},{"$f":"IF(Imports!AC26=\"\",\"\",'All Gas'!AC26-Imports!AC26)","v":0},{"$f":"IF(Imports!AD26=\"\",\"\",'All Gas'!AD26-Imports!AD26)","v":0},{"$f":"IF(Imports!AE26=\"\",\"\",'All Gas'!AE26-Imports!AE26)","v":0},{"$f":"IF(Imports!AF26=\"\",\"\",'All Gas'!AF26-Imports!AF26)","v":0},{"$f":"IF(Imports!AG26=\"\",\"\",'All Gas'!AG26-Imports!AG26)","v":0},{"$f":"IF(Imports!AH26=\"\",\"\",'All Gas'!AH26-Imports!AH26)","v":0},{"$f":"IF(Imports!AI26=\"\",\"\",'All Gas'!AI26-Imports!AI26)","v":0},{"$f":"IF(Imports!AJ26=\"\",\"\",'All Gas'!AJ26-Imports!AJ26)","v":0},{"$f":"IF(Imports!AK26=\"\",\"\",'All Gas'!AK26-Imports!AK26)","v":0},{"$f":"IF(Imports!AL26=\"\",\"\",'All Gas'!AL26-Imports!AL26)","v":0},{"$f":"IF(Imports!AM26=\"\",\"\",'All Gas'!AM26-Imports!AM26)","v":0},{"$f":"IF(Imports!AN26=\"\",\"\",'All Gas'!AN26-Imports!AN26)","v":0},{"$f":"IF(Imports!AO26=\"\",\"\",'All Gas'!AO26-Imports!AO26)","v":0},{"$f":"IF(Imports!AP26=\"\",\"\",'All Gas'!AP26-Imports!AP26)","v":0},{"$f":"IF(Imports!AQ26=\"\",\"\",'All Gas'!AQ26-Imports!AQ26)","v":0},{"$f":"IF(Imports!AR26=\"\",\"\",'All Gas'!AR26-Imports!AR26)","v":0},{"$f":"IF(Imports!AS26=\"\",\"\",'All Gas'!AS26-Imports!AS26)","v":0},{"$f":"IF(Imports!AT26=\"\",\"\",'All Gas'!AT26-Imports!AT26)","v":0},{"$f":"IF(Imports!AU26=\"\",\"\",'All Gas'!AU26-Imports!AU26)","v":0},{"$f":"IF(Imports!AV26=\"\",\"\",'All Gas'!AV26-Imports!AV26)","v":0},{"$f":"IF(Imports!AW26=\"\",\"\",'All Gas'!AW26-Imports!AW26)","v":0},{"$f":"IF(Imports!AX26=\"\",\"\",'All Gas'!AX26-Imports!AX26)","v":0},{"$f":"IF(Imports!AY26=\"\",\"\",'All Gas'!AY26-Imports!AY26)","v":0},{"$f":"IF(Imports!AZ26=\"\",\"\",'All Gas'!AZ26-Imports!AZ26)","v":0}]
["Re-created Provincial Guarantee Fee","[Formula]",{"$f":"IF(Imports!C27=\"\",\"\",'All Gas'!C27-Imports!C27)","v":0},{"$f":"IF(Imports!D27=\"\",\"\",'All Gas'!D27-Imports!D27)","v":0},{"$f":"IF(Imports!E27=\"\",\"\",'All Gas'!E27-Imports!E27)","v":0},{"$f":"IF(Imports!F27=\"\",\"\",'All Gas'!F27-Imports!F27)","v":0},{"$f":"IF(Imports!G27=\"\",\"\",'All Gas'!G27-Imports!G27)","v":0},{"$f":"IF(Imports!H27=\"\",\"\",'All Gas'!H27-Imports!H27)","v":0},{"$f":"IF(Imports!I27=\"\",\"\",'All Gas'!I27-Imports!I27)","v":0},{"$f":"IF(Imports!J27=\"\",\"\",'All Gas'!J27-Imports!J27)","v":0},{"$f":"IF(Imports!K27=\"\",\"\",'All Gas'!K27-Imports!K27)","v":0},{"$f":"IF(Imports!L27=\"\",\"\",'All Gas'!L27-Imports!L27)","v":0},{"$f":"IF(Imports!M27=\"\",\"\",'All Gas'!M27-Imports!M27)","v":0},{"$f":"IF(Imports!N27=\"\",\"\",'All Gas'!N27-Imports!N27)","v":0},{"$f":"IF(Imports!O27=\"\",\"\",'All Gas'!O27-Imports!O27)","v":0},{"$f":"IF(Imports!P27=\"\",\"\",'All Gas'!P27-Imports!P27)","v":0},{"$f":"IF(Imports!Q27=\"\",\"\",'All Gas'!Q27-Imports!Q27)","v":0},{"$f":"IF(Imports!R27=\"\",\"\",'All Gas'!R27-Imports!R27)","v":0},{"$f":"IF(Imports!S27=\"\",\"\",'All Gas'!S27-Imports!S27)","v":0},{"$f":"IF(Imports!T27=\"\",\"\",'All Gas'!T27-Imports!T27)","v":0},{"$f":"IF(Imports!U27=\"\",\"\",'All Gas'!U27-Imports!U27)","v":0},{"$f":"IF(Imports!V27=\"\",\"\",'All Gas'!V27-Imports!V27)","v":0},{"$f":"IF(Imports!W27=\"\",\"\",'All Gas'!W27-Imports!W27)","v":0},{"$f":"IF(Imports!X27=\"\",\"\",'All Gas'!X27-Imports!X27)","v":0},{"$f":"IF(Imports!Y27=\"\",\"\",'All Gas'!Y27-Imports!Y27)","v":0},{"$f":"IF(Imports!Z27=\"\",\"\",'All Gas'!Z27-Imports!Z27)","v":0},{"$f":"IF(Imports!AA27=\"\",\"\",'All Gas'!AA27-Imports!AA27)","v":0},{"$f":"IF(Imports!AB27=\"\",\"\",'All Gas'!AB27-Imports!AB27)","v":0},{"$f":"IF(Imports!AC27=\"\",\"\",'All Gas'!AC27-Imports!AC27)","v":0},{"$f":"IF(Imports!AD27=\"\",\"\",'All Gas'!AD27-Imports!AD27)","v":0},{"$f":"IF(Imports!AE27=\"\",\"\",'All Gas'!AE27-Imports!AE27)","v":0},{"$f":"IF(Imports!AF27=\"\",\"\",'All Gas'!AF27-Imports!AF27)","v":0},{"$f":"IF(Imports!AG27=\"\",\"\",'All Gas'!AG27-Imports!AG27)","v":0},{"$f":"IF(Imports!AH27=\"\",\"\",'All Gas'!AH27-Imports!AH27)","v":0},{"$f":"IF(Imports!AI27=\"\",\"\",'All Gas'!AI27-Imports!AI27)","v":0},{"$f":"IF(Imports!AJ27=\"\",\"\",'All Gas'!AJ27-Imports!AJ27)","v":0},{"$f":"IF(Imports!AK27=\"\",\"\",'All Gas'!AK27-Imports!AK27)","v":0},{"$f":"IF(Imports!AL27=\"\",\"\",'All Gas'!AL27-Imports!AL27)","v":0},{"$f":"IF(Imports!AM27=\"\",\"\",'All Gas'!AM27-Imports!AM27)","v":0},{"$f":"IF(Imports!AN27=\"\",\"\",'All Gas'!AN27-Imports!AN27)","v":0},{"$f":"IF(Imports!AO27=\"\",\"\",'All Gas'!AO27-Imports!AO27)","v":0},{"$f":"IF(Imports!AP27=\"\",\"\",'All Gas'!AP27-Imports!AP27)","v":0},{"$f":"IF(Imports!AQ27=\"\",\"\",'All Gas'!AQ27-Imports!AQ27)","v":0},{"$f":"IF(Imports!AR27=\"\",\"\",'All Gas'!AR27-Imports!AR27)","v":0},{"$f":"IF(Imports!AS27=\"\",\"\",'All Gas'!AS27-Imports!AS27)","v":0},{"$f":"IF(Imports!AT27=\"\",\"\",'All Gas'!AT27-Imports!AT27)","v":0},{"$f":"IF(Imports!AU27=\"\",\"\",'All Gas'!AU27-Imports!AU27)","v":0},{"$f":"IF(Imports!AV27=\"\",\"\",'All Gas'!AV27-Imports!AV27)","v":0},{"$f":"IF(Imports!AW27=\"\",\"\",'All Gas'!AW27-Imports!AW27)","v":0},{"$f":"IF(Imports!AX27=\"\",\"\",'All Gas'!AX27-Imports!AX27)","v":0},{"$f":"IF(Imports!AY27=\"\",\"\",'All Gas'!AY27-Imports!AY27)","v":0},{"$f":"IF(Imports!AZ27=\"\",\"\",'All Gas'!AZ27-Imports!AZ27)","v":0}]
["Re-created Total Interest on Debt",{"$f":"SUM(C28:V28)/SUM(C24:V24)-1","v":{"$error":"#DIV/0!"}},{"$f":"IF(Imports!C28=\"\",\"\",'All Gas'!C28-Imports!C28)","v":0},{"$f":"IF(Imports!D28=\"\",\"\",'All Gas'!D28-Imports!D28)","v":0},{"$f":"IF(Imports!E28=\"\",\"\",'All Gas'!E28-Imports!E28)","v":0},{"$f":"IF(Imports!F28=\"\",\"\",'All Gas'!F28-Imports!F28)","v":0},{"$f":"IF(Imports!G28=\"\",\"\",'All Gas'!G28-Imports!G28)","v":0},{"$f":"IF(Imports!H28=\"\",\"\",'All Gas'!H28-Imports!H28)","v":0},{"$f":"IF(Imports!I28=\"\",\"\",'All Gas'!I28-Imports!I28)","v":0},{"$f":"IF(Imports!J28=\"\",\"\",'All Gas'!J28-Imports!J28)","v":0},{"$f":"IF(Imports!K28=\"\",\"\",'All Gas'!K28-Imports!K28)","v":0},{"$f":"IF(Imports!L28=\"\",\"\",'All Gas'!L28-Imports!L28)","v":0},{"$f":"IF(Imports!M28=\"\",\"\",'All Gas'!M28-Imports!M28)","v":0},{"$f":"IF(Imports!N28=\"\",\"\",'All Gas'!N28-Imports!N28)","v":0},{"$f":"IF(Imports!O28=\"\",\"\",'All Gas'!O28-Imports!O28)","v":0},{"$f":"IF(Imports!P28=\"\",\"\",'All Gas'!P28-Imports!P28)","v":0},{"$f":"IF(Imports!Q28=\"\",\"\",'All Gas'!Q28-Imports!Q28)","v":0},{"$f":"IF(Imports!R28=\"\",\"\",'All Gas'!R28-Imports!R28)","v":0},{"$f":"IF(Imports!S28=\"\",\"\",'All Gas'!S28-Imports!S28)","v":0},{"$f":"IF(Imports!T28=\"\",\"\",'All Gas'!T28-Imports!T28)","v":0},{"$f":"IF(Imports!U28=\"\",\"\",'All Gas'!U28-Imports!U28)","v":0},{"$f":"IF(Imports!V28=\"\",\"\",'All Gas'!V28-Imports!V28)","v":0},{"$f":"IF(Imports!W28=\"\",\"\",'All Gas'!W28-Imports!W28)","v":0},{"$f":"IF(Imports!X28=\"\",\"\",'All Gas'!X28-Imports!X28)","v":0},{"$f":"IF(Imports!Y28=\"\",\"\",'All Gas'!Y28-Imports!Y28)","v":0},{"$f":"IF(Imports!Z28=\"\",\"\",'All Gas'!Z28-Imports!Z28)","v":0},{"$f":"IF(Imports!AA28=\"\",\"\",'All Gas'!AA28-Imports!AA28)","v":0},{"$f":"IF(Imports!AB28=\"\",\"\",'All Gas'!AB28-Imports!AB28)","v":0},{"$f":"IF(Imports!AC28=\"\",\"\",'All Gas'!AC28-Imports!AC28)","v":0},{"$f":"IF(Imports!AD28=\"\",\"\",'All Gas'!AD28-Imports!AD28)","v":0},{"$f":"IF(Imports!AE28=\"\",\"\",'All Gas'!AE28-Imports!AE28)","v":0},{"$f":"IF(Imports!AF28=\"\",\"\",'All Gas'!AF28-Imports!AF28)","v":0},{"$f":"IF(Imports!AG28=\"\",\"\",'All Gas'!AG28-Imports!AG28)","v":0},{"$f":"IF(Imports!AH28=\"\",\"\",'All Gas'!AH28-Imports!AH28)","v":0},{"$f":"IF(Imports!AI28=\"\",\"\",'All Gas'!AI28-Imports!AI28)","v":0},{"$f":"IF(Imports!AJ28=\"\",\"\",'All Gas'!AJ28-Imports!AJ28)","v":0},{"$f":"IF(Imports!AK28=\"\",\"\",'All Gas'!AK28-Imports!AK28)","v":0},{"$f":"IF(Imports!AL28=\"\",\"\",'All Gas'!AL28-Imports!AL28)","v":0},{"$f":"IF(Imports!AM28=\"\",\"\",'All Gas'!AM28-Imports!AM28)","v":0},{"$f":"IF(Imports!AN28=\"\",\"\",'All Gas'!AN28-Imports!AN28)","v":0},{"$f":"IF(Imports!AO28=\"\",\"\",'All Gas'!AO28-Imports!AO28)","v":0},{"$f":"IF(Imports!AP28=\"\",\"\",'All Gas'!AP28-Imports!AP28)","v":0},{"$f":"IF(Imports!AQ28=\"\",\"\",'All Gas'!AQ28-Imports!AQ28)","v":0},{"$f":"IF(Imports!AR28=\"\",\"\",'All Gas'!AR28-Imports!AR28)","v":0},{"$f":"IF(Imports!AS28=\"\",\"\",'All Gas'!AS28-Imports!AS28)","v":0},{"$f":"IF(Imports!AT28=\"\",\"\",'All Gas'!AT28-Imports!AT28)","v":0},{"$f":"IF(Imports!AU28=\"\",\"\",'All Gas'!AU28-Imports!AU28)","v":0},{"$f":"IF(Imports!AV28=\"\",\"\",'All Gas'!AV28-Imports!AV28)","v":0},{"$f":"IF(Imports!AW28=\"\",\"\",'All Gas'!AW28-Imports!AW28)","v":0},{"$f":"IF(Imports!AX28=\"\",\"\",'All Gas'!AX28-Imports!AX28)","v":0},{"$f":"IF(Imports!AY28=\"\",\"\",'All Gas'!AY28-Imports!AY28)","v":0},{"$f":"IF(Imports!AZ28=\"\",\"\",'All Gas'!AZ28-Imports!AZ28)","v":0}]
[null,null,{"$f":"IF(Imports!C29=\"\",\"\",'All Gas'!C29-Imports!C29)","v":""},{"$f":"IF(Imports!D29=\"\",\"\",'All Gas'!D29-Imports!D29)","v":""},{"$f":"IF(Imports!E29=\"\",\"\",'All Gas'!E29-Imports!E29)","v":""},{"$f":"IF(Imports!F29=\"\",\"\",'All Gas'!F29-Imports!F29)","v":""},{"$f":"IF(Imports!G29=\"\",\"\",'All Gas'!G29-Imports!G29)","v":""},{"$f":"IF(Imports!H29=\"\",\"\",'All Gas'!H29-Imports!H29)","v":""},{"$f":"IF(Imports!I29=\"\",\"\",'All Gas'!I29-Imports!I29)","v":""},{"$f":"IF(Imports!J29=\"\",\"\",'All Gas'!J29-Imports!J29)","v":""},{"$f":"IF(Imports!K29=\"\",\"\",'All Gas'!K29-Imports!K29)","v":""},{"$f":"IF(Imports!L29=\"\",\"\",'All Gas'!L29-Imports!L29)","v":""},{"$f":"IF(Imports!M29=\"\",\"\",'All Gas'!M29-Imports!M29)","v":""},{"$f":"IF(Imports!N29=\"\",\"\",'All Gas'!N29-Imports!N29)","v":""},{"$f":"IF(Imports!O29=\"\",\"\",'All Gas'!O29-Imports!O29)","v":""},{"$f":"IF(Imports!P29=\"\",\"\",'All Gas'!P29-Imports!P29)","v":""},{"$f":"IF(Imports!Q29=\"\",\"\",'All Gas'!Q29-Imports!Q29)","v":""},{"$f":"IF(Imports!R29=\"\",\"\",'All Gas'!R29-Imports!R29)","v":""},{"$f":"IF(Imports!S29=\"\",\"\",'All Gas'!S29-Imports!S29)","v":""},{"$f":"IF(Imports!T29=\"\",\"\",'All Gas'!T29-Imports!T29)","v":""},{"$f":"IF(Imports!U29=\"\",\"\",'All Gas'!U29-Imports!U29)","v":""},{"$f":"IF(Imports!V29=\"\",\"\",'All Gas'!V29-Imports!V29)","v":""},{"$f":"IF(Imports!W29=\"\",\"\",'All Gas'!W29-Imports!W29)","v":""},{"$f":"IF(Imports!X29=\"\",\"\",'All Gas'!X29-Imports!X29)","v":""},{"$f":"IF(Imports!Y29=\"\",\"\",'All Gas'!Y29-Imports!Y29)","v":""},{"$f":"IF(Imports!Z29=\"\",\"\",'All Gas'!Z29-Imports!Z29)","v":""},{"$f":"IF(Imports!AA29=\"\",\"\",'All Gas'!AA29-Imports!AA29)","v":""},{"$f":"IF(Imports!AB29=\"\",\"\",'All Gas'!AB29-Imports!AB29)","v":""},{"$f":"IF(Imports!AC29=\"\",\"\",'All Gas'!AC29-Imports!AC29)","v":""},{"$f":"IF(Imports!AD29=\"\",\"\",'All Gas'!AD29-Imports!AD29)","v":""},{"$f":"IF(Imports!AE29=\"\",\"\",'All Gas'!AE29-Imports!AE29)","v":""},{"$f":"IF(Imports!AF29=\"\",\"\",'All Gas'!AF29-Imports!AF29)","v":""},{"$f":"IF(Imports!AG29=\"\",\"\",'All Gas'!AG29-Imports!AG29)","v":""},{"$f":"IF(Imports!AH29=\"\",\"\",'All Gas'!AH29-Imports!AH29)","v":""},{"$f":"IF(Imports!AI29=\"\",\"\",'All Gas'!AI29-Imports!AI29)","v":""},{"$f":"IF(Imports!AJ29=\"\",\"\",'All Gas'!AJ29-Imports!AJ29)","v":""},{"$f":"IF(Imports!AK29=\"\",\"\",'All Gas'!AK29-Imports!AK29)","v":""},{"$f":"IF(Imports!AL29=\"\",\"\",'All Gas'!AL29-Imports!AL29)","v":""},{"$f":"IF(Imports!AM29=\"\",\"\",'All Gas'!AM29-Imports!AM29)","v":""},{"$f":"IF(Imports!AN29=\"\",\"\",'All Gas'!AN29-Imports!AN29)","v":""},{"$f":"IF(Imports!AO29=\"\",\"\",'All Gas'!AO29-Imports!AO29)","v":""},{"$f":"IF(Imports!AP29=\"\",\"\",'All Gas'!AP29-Imports!AP29)","v":""},{"$f":"IF(Imports!AQ29=\"\",\"\",'All Gas'!AQ29-Imports!AQ29)","v":""},{"$f":"IF(Imports!AR29=\"\",\"\",'All Gas'!AR29-Imports!AR29)","v":""},{"$f":"IF(Imports!AS29=\"\",\"\",'All Gas'!AS29-Imports!AS29)","v":""},{"$f":"IF(Imports!AT29=\"\",\"\",'All Gas'!AT29-Imports!AT29)","v":""},{"$f":"IF(Imports!AU29=\"\",\"\",'All Gas'!AU29-Imports!AU29)","v":""},{"$f":"IF(Imports!AV29=\"\",\"\",'All Gas'!AV29-Imports!AV29)","v":""},{"$f":"IF(Imports!AW29=\"\",\"\",'All Gas'!AW29-Imports!AW29)","v":""},{"$f":"IF(Imports!AX29=\"\",\"\",'All Gas'!AX29-Imports!AX29)","v":""},{"$f":"IF(Imports!AY29=\"\",\"\",'All Gas'!AY29-Imports!AY29)","v":""},{"$f":"IF(Imports!AZ29=\"\",\"\",'All Gas'!AZ29-Imports!AZ29)","v":""}]
["Interest Income + Interest Allocated to Construction",null,{"$f":"IF(Imports!C30=\"\",\"\",'All Gas'!C30-Imports!C30)","v":0},{"$f":"IF(Imports!D30=\"\",\"\",'All Gas'!D30-Imports!D30)","v":0},{"$f":"IF(Imports!E30=\"\",\"\",'All Gas'!E30-Imports!E30)","v":0},{"$f":"IF(Imports!F30=\"\",\"\",'All Gas'!F30-Imports!F30)","v":0},{"$f":"IF(Imports!G30=\"\",\"\",'All Gas'!G30-Imports!G30)","v":0},{"$f":"IF(Imports!H30=\"\",\"\",'All Gas'!H30-Imports!H30)","v":0},{"$f":"IF(Imports!I30=\"\",\"\",'All Gas'!I30-Imports!I30)","v":0},{"$f":"IF(Imports!J30=\"\",\"\",'All Gas'!J30-Imports!J30)","v":0},{"$f":"IF(Imports!K30=\"\",\"\",'All Gas'!K30-Imports!K30)","v":0},{"$f":"IF(Imports!L30=\"\",\"\",'All Gas'!L30-Imports!L30)","v":0},{"$f":"IF(Imports!M30=\"\",\"\",'All Gas'!M30-Imports!M30)","v":0},{"$f":"IF(Imports!N30=\"\",\"\",'All Gas'!N30-Imports!N30)","v":0},{"$f":"IF(Imports!O30=\"\",\"\",'All Gas'!O30-Imports!O30)","v":0},{"$f":"IF(Imports!P30=\"\",\"\",'All Gas'!P30-Imports!P30)","v":0},{"$f":"IF(Imports!Q30=\"\",\"\",'All Gas'!Q30-Imports!Q30)","v":0},{"$f":"IF(Imports!R30=\"\",\"\",'All Gas'!R30-Imports!R30)","v":0},{"$f":"IF(Imports!S30=\"\",\"\",'All Gas'!S30-Imports!S30)","v":0},{"$f":"IF(Imports!T30=\"\",\"\",'All Gas'!T30-Imports!T30)","v":0},{"$f":"IF(Imports!U30=\"\",\"\",'All Gas'!U30-Imports!U30)","v":0},{"$f":"IF(Imports!V30=\"\",\"\",'All Gas'!V30-Imports!V30)","v":0},{"$f":"IF(Imports!W30=\"\",\"\",'All Gas'!W30-Imports!W30)","v":""},{"$f":"IF(Imports!X30=\"\",\"\",'All Gas'!X30-Imports!X30)","v":""},{"$f":"IF(Imports!Y30=\"\",\"\",'All Gas'!Y30-Imports!Y30)","v":""},{"$f":"IF(Imports!Z30=\"\",\"\",'All Gas'!Z30-Imports!Z30)","v":""},{"$f":"IF(Imports!AA30=\"\",\"\",'All Gas'!AA30-Imports!AA30)","v":""},{"$f":"IF(Imports!AB30=\"\",\"\",'All Gas'!AB30-Imports!AB30)","v":""},{"$f":"IF(Imports!AC30=\"\",\"\",'All Gas'!AC30-Imports!AC30)","v":""},{"$f":"IF(Imports!AD30=\"\",\"\",'All Gas'!AD30-Imports!AD30)","v":""},{"$f":"IF(Imports!AE30=\"\",\"\",'All Gas'!AE30-Imports!AE30)","v":""},{"$f":"IF(Imports!AF30=\"\",\"\",'All Gas'!AF30-Imports!AF30)","v":""},{"$f":"IF(Imports!AG30=\"\",\"\",'All Gas'!AG30-Imports!AG30)","v":""},{"$f":"IF(Imports!AH30=\"\",\"\",'All Gas'!AH30-Imports!AH30)","v":""},{"$f":"IF(Imports!AI30=\"\",\"\",'All Gas'!AI30-Imports!AI30)","v":""},{"$f":"IF(Imports!AJ30=\"\",\"\",'All Gas'!AJ30-Imports!AJ30)","v":""},{"$f":"IF(Imports!AK30=\"\",\"\",'All Gas'!AK30-Imports!AK30)","v":""},{"$f":"IF(Imports!AL30=\"\",\"\",'All Gas'!AL30-Imports!AL30)","v":""},{"$f":"IF(Imports!AM30=\"\",\"\",'All Gas'!AM30-Imports!AM30)","v":""},{"$f":"IF(Imports!AN30=\"\",\"\",'All Gas'!AN30-Imports!AN30)","v":""},{"$f":"IF(Imports!AO30=\"\",\"\",'All Gas'!AO30-Imports!AO30)","v":""},{"$f":"IF(Imports!AP30=\"\",\"\",'All Gas'!AP30-Imports!AP30)","v":""},{"$f":"IF(Imports!AQ30=\"\",\"\",'All Gas'!AQ30-Imports!AQ30)","v":""},{"$f":"IF(Imports!AR30=\"\",\"\",'All Gas'!AR30-Imports!AR30)","v":""},{"$f":"IF(Imports!AS30=\"\",\"\",'All Gas'!AS30-Imports!AS30)","v":""},{"$f":"IF(Imports!AT30=\"\",\"\",'All Gas'!AT30-Imports!AT30)","v":""},{"$f":"IF(Imports!AU30=\"\",\"\",'All Gas'!AU30-Imports!AU30)","v":""},{"$f":"IF(Imports!AV30=\"\",\"\",'All Gas'!AV30-Imports!AV30)","v":""},{"$f":"IF(Imports!AW30=\"\",\"\",'All Gas'!AW30-Imports!AW30)","v":""},{"$f":"IF(Imports!AX30=\"\",\"\",'All Gas'!AX30-Imports!AX30)","v":""},{"$f":"IF(Imports!AY30=\"\",\"\",'All Gas'!AY30-Imports!AY30)","v":""},{"$f":"IF(Imports!AZ30=\"\",\"\",'All Gas'!AZ30-Imports!AZ30)","v":""}]
["Total Finance Expense","1-PUB-081a",{"$f":"IF(Imports!C31=\"\",\"\",'All Gas'!C31-Imports!C31)","v":0},{"$f":"IF(Imports!D31=\"\",\"\",'All Gas'!D31-Imports!D31)","v":0},{"$f":"IF(Imports!E31=\"\",\"\",'All Gas'!E31-Imports!E31)","v":0},{"$f":"IF(Imports!F31=\"\",\"\",'All Gas'!F31-Imports!F31)","v":0},{"$f":"IF(Imports!G31=\"\",\"\",'All Gas'!G31-Imports!G31)","v":0},{"$f":"IF(Imports!H31=\"\",\"\",'All Gas'!H31-Imports!H31)","v":0},{"$f":"IF(Imports!I31=\"\",\"\",'All Gas'!I31-Imports!I31)","v":0},{"$f":"IF(Imports!J31=\"\",\"\",'All Gas'!J31-Imports!J31)","v":0},{"$f":"IF(Imports!K31=\"\",\"\",'All Gas'!K31-Imports!K31)","v":0},{"$f":"IF(Imports!L31=\"\",\"\",'All Gas'!L31-Imports!L31)","v":0},{"$f":"IF(Imports!M31=\"\",\"\",'All Gas'!M31-Imports!M31)","v":0},{"$f":"IF(Imports!N31=\"\",\"\",'All Gas'!N31-Imports!N31)","v":0},{"$f":"IF(Imports!O31=\"\",\"\",'All Gas'!O31-Imports!O31)","v":0},{"$f":"IF(Imports!P31=\"\",\"\",'All Gas'!P31-Imports!P31)","v":0},{"$f":"IF(Imports!Q31=\"\",\"\",'All Gas'!Q31-Imports!Q31)","v":0},{"$f":"IF(Imports!R31=\"\",\"\",'All Gas'!R31-Imports!R31)","v":0},{"$f":"IF(Imports!S31=\"\",\"\",'All Gas'!S31-Imports!S31)","v":0},{"$f":"IF(Imports!T31=\"\",\"\",'All Gas'!T31-Imports!T31)","v":0},{"$f":"IF(Imports!U31=\"\",\"\",'All Gas'!U31-Imports!U31)","v":0},{"$f":"IF(Imports!V31=\"\",\"\",'All Gas'!V31-Imports!V31)","v":0},{"$f":"IF(Imports!W31=\"\",\"\",'All Gas'!W31-Imports!W31)","v":""},{"$f":"IF(Imports!X31=\"\",\"\",'All Gas'!X31-Imports!X31)","v":""},{"$f":"IF(Imports!Y31=\"\",\"\",'All Gas'!Y31-Imports!Y31)","v":""},{"$f":"IF(Imports!Z31=\"\",\"\",'All Gas'!Z31-Imports!Z31)","v":""},{"$f":"IF(Imports!AA31=\"\",\"\",'All Gas'!AA31-Imports!AA31)","v":""},{"$f":"IF(Imports!AB31=\"\",\"\",'All Gas'!AB31-Imports!AB31)","v":""},{"$f":"IF(Imports!AC31=\"\",\"\",'All Gas'!AC31-Imports!AC31)","v":""},{"$f":"IF(Imports!AD31=\"\",\"\",'All Gas'!AD31-Imports!AD31)","v":""},{"$f":"IF(Imports!AE31=\"\",\"\",'All Gas'!AE31-Imports!AE31)","v":""},{"$f":"IF(Imports!AF31=\"\",\"\",'All Gas'!AF31-Imports!AF31)","v":""},{"$f":"IF(Imports!AG31=\"\",\"\",'All Gas'!AG31-Imports!AG31)","v":""},{"$f":"IF(Imports!AH31=\"\",\"\",'All Gas'!AH31-Imports!AH31)","v":""},{"$f":"IF(Imports!AI31=\"\",\"\",'All Gas'!AI31-Imports!AI31)","v":""},{"$f":"IF(Imports!AJ31=\"\",\"\",'All Gas'!AJ31-Imports!AJ31)","v":""},{"$f":"IF(Imports!AK31=\"\",\"\",'All Gas'!AK31-Imports!AK31)","v":""},{"$f":"IF(Imports!AL31=\"\",\"\",'All Gas'!AL31-Imports!AL31)","v":""},{"$f":"IF(Imports!AM31=\"\",\"\",'All Gas'!AM31-Imports!AM31)","v":""},{"$f":"IF(Imports!AN31=\"\",\"\",'All Gas'!AN31-Imports!AN31)","v":""},{"$f":"IF(Imports!AO31=\"\",\"\",'All Gas'!AO31-Imports!AO31)","v":""},{"$f":"IF(Imports!AP31=\"\",\"\",'All Gas'!AP31-Imports!AP31)","v":""},{"$f":"IF(Imports!AQ31=\"\",\"\",'All Gas'!AQ31-Imports!AQ31)","v":""},{"$f":"IF(Imports!AR31=\"\",\"\",'All Gas'!AR31-Imports!AR31)","v":""},{"$f":"IF(Imports!AS31=\"\",\"\",'All Gas'!AS31-Imports!AS31)","v":""},{"$f":"IF(Imports!AT31=\"\",\"\",'All Gas'!AT31-Imports!AT31)","v":""},{"$f":"IF(Imports!AU31=\"\",\"\",'All Gas'!AU31-Imports!AU31)","v":""},{"$f":"IF(Imports!AV31=\"\",\"\",'All Gas'!AV31-Imports!AV31)","v":""},{"$f":"IF(Imports!AW31=\"\",\"\",'All Gas'!AW31-Imports!AW31)","v":""},{"$f":"IF(Imports!AX31=\"\",\"\",'All Gas'!AX31-Imports!AX31)","v":""},{"$f":"IF(Imports!AY31=\"\",\"\",'All Gas'!AY31-Imports!AY31)","v":""},{"$f":"IF(Imports!AZ31=\"\",\"\",'All Gas'!AZ31-Imports!AZ31)","v":""}]
["Finance Expense",null,{"$f":"IF(Imports!C32=\"\",\"\",'All Gas'!C32-Imports!C32)","v":0},{"$f":"IF(Imports!D32=\"\",\"\",'All Gas'!D32-Imports!D32)","v":0},{"$f":"IF(Imports!E32=\"\",\"\",'All Gas'!E32-Imports!E32)","v":0},{"$f":"IF(Imports!F32=\"\",\"\",'All Gas'!F32-Imports!F32)","v":0},{"$f":"IF(Imports!G32=\"\",\"\",'All Gas'!G32-Imports!G32)","v":0},{"$f":"IF(Imports!H32=\"\",\"\",'All Gas'!H32-Imports!H32)","v":0},{"$f":"IF(Imports!I32=\"\",\"\",'All Gas'!I32-Imports!I32)","v":2.2210512507967906E-2},{"$f":"IF(Imports!J32=\"\",\"\",'All Gas'!J32-Imports!J32)","v":2.1308029821284435E-2},{"$f":"IF(Imports!K32=\"\",\"\",'All Gas'!K32-Imports!K32)","v":5.8402198857945677},{"$f":"IF(Imports!L32=\"\",\"\",'All Gas'!L32-Imports!L32)","v":13.505528414637752},{"$f":"IF(Imports!M32=\"\",\"\",'All Gas'!M32-Imports!M32)","v":14.166899624162738},{"$f":"IF(Imports!N32=\"\",\"\",'All Gas'!N32-Imports!N32)","v":18.508824621856093},{"$f":"IF(Imports!O32=\"\",\"\",'All Gas'!O32-Imports!O32)","v":28.949982023987673},{"$f":"IF(Imports!P32=\"\",\"\",'All Gas'!P32-Imports!P32)","v":28.360723845050984},{"$f":"IF(Imports!Q32=\"\",\"\",'All Gas'!Q32-Imports!Q32)","v":30.198290572711471},{"$f":"IF(Imports!R32=\"\",\"\",'All Gas'!R32-Imports!R32)","v":30.317349278787219},{"$f":"IF(Imports!S32=\"\",\"\",'All Gas'!S32-Imports!S32)","v":34.411654126005601},{"$f":"IF(Imports!T32=\"\",\"\",'All Gas'!T32-Imports!T32)","v":33.638204130890244},{"$f":"IF(Imports!U32=\"\",\"\",'All Gas'!U32-Imports!U32)","v":33.170316715257741},{"$f":"IF(Imports!V32=\"\",\"\",'All Gas'!V32-Imports!V32)","v":24.525350283856824},{"$f":"IF(Imports!W32=\"\",\"\",'All Gas'!W32-Imports!W32)","v":20.032313667817789},{"$f":"IF(Imports!X32=\"\",\"\",'All Gas'!X32-Imports!X32)","v":23.251228557520449},{"$f":"IF(Imports!Y32=\"\",\"\",'All Gas'!Y32-Imports!Y32)","v":29.42294552998942},{"$f":"IF(Imports!Z32=\"\",\"\",'All Gas'!Z32-Imports!Z32)","v":30.102946582511095},{"$f":"IF(Imports!AA32=\"\",\"\",'All Gas'!AA32-Imports!AA32)","v":17.890081176317608},{"$f":"IF(Imports!AB32=\"\",\"\",'All Gas'!AB32-Imports!AB32)","v":22.23885780722253},{"$f":"IF(Imports!AC32=\"\",\"\",'All Gas'!AC32-Imports!AC32)","v":32.585452077913942},{"$f":"IF(Imports!AD32=\"\",\"\",'All Gas'!AD32-Imports!AD32)","v":25.207214696405572},{"$f":"IF(Imports!AE32=\"\",\"\",'All Gas'!AE32-Imports!AE32)","v":7.8321534776689532},{"$f":"IF(Imports!AF32=\"\",\"\",'All Gas'!AF32-Imports!AF32)","v":22.139415394570165},{"$f":"IF(Imports!AG32=\"\",\"\",'All Gas'!AG32-Imports!AG32)","v":29.810527331333446},{"$f":"IF(Imports!AH32=\"\",\"\",'All Gas'!AH32-Imports!AH32)","v":17.340037570808022},{"$f":"IF(Imports!AI32=\"\",\"\",'All Gas'!AI32-Imports!AI32)","v":21.928322594357496},{"$f":"IF(Imports!AJ32=\"\",\"\",'All Gas'!AJ32-Imports!AJ32)","v":11.354922490302442},{"$f":"IF(Imports!AK32=\"\",\"\",'All Gas'!AK32-Imports!AK32)","v":-2.1417530788892236},{"$f":"IF(Imports!AL32=\"\",\"\",'All Gas'!AL32-Imports!AL32)","v":-5.0170684796528349},{"$f":"IF(Imports!AM32=\"\",\"\",'All Gas'!AM32-Imports!AM32)","v":-5.7687097839925627},{"$f":"IF(Imports!AN32=\"\",\"\",'All Gas'!AN32-Imports!AN32)","v":-9.1364713404997246},{"$f":"IF(Imports!AO32=\"\",\"\",'All Gas'!AO32-Imports!AO32)","v":-11.898662175572554},{"$f":"IF(Imports!AP32=\"\",\"\",'All Gas'!AP32-Imports!AP32)","v":-14.799647550929762},{"$f":"IF(Imports!AQ32=\"\",\"\",'All Gas'!AQ32-Imports!AQ32)","v":-19.812838338652227},{"$f":"IF(Imports!AR32=\"\",\"\",'All Gas'!AR32-Imports!AR32)","v":-1.0980755848529498},{"$f":"IF(Imports!AS32=\"\",\"\",'All Gas'!AS32-Imports!AS32)","v":16.696223992173032},{"$f":"IF(Imports!AT32=\"\",\"\",'All Gas'!AT32-Imports!AT32)","v":13.8166336190626},{"$f":"IF(Imports!AU32=\"\",\"\",'All Gas'!AU32-Imports!AU32)","v":3.6227792162378591},{"$f":"IF(Imports!AV32=\"\",\"\",'All Gas'!AV32-Imports!AV32)","v":16.063548686263516},{"$f":"IF(Imports!AW32=\"\",\"\",'All Gas'!AW32-Imports!AW32)","v":59.766009681982837},{"$f":"IF(Imports!AX32=\"\",\"\",'All Gas'!AX32-Imports!AX32)","v":80.173957905319867},{"$f":"IF(Imports!AY32=\"\",\"\",'All Gas'!AY32-Imports!AY32)","v":58.519692755576216},{"$f":"IF(Imports!AZ32=\"\",\"\",'All Gas'!AZ32-Imports!AZ32)","v":70.494996539288536}]
["Depreciation and Amortization",null,{"$f":"IF(Imports!C33=\"\",\"\",'All Gas'!C33-Imports!C33)","v":0},{"$f":"IF(Imports!D33=\"\",\"\",'All Gas'!D33-Imports!D33)","v":0},{"$f":"IF(Imports!E33=\"\",\"\",'All Gas'!E33-Imports!E33)","v":0},{"$f":"IF(Imports!F33=\"\",\"\",'All Gas'!F33-Imports!F33)","v":0},{"$f":"IF(Imports!G33=\"\",\"\",'All Gas'!G33-Imports!G33)","v":0},{"$f":"IF(Imports!H33=\"\",\"\",'All Gas'!H33-Imports!H33)","v":0},{"$f":"IF(Imports!I33=\"\",\"\",'All Gas'!I33-Imports!I33)","v":1.2889440286699028E-2},{"$f":"IF(Imports!J33=\"\",\"\",'All Gas'!J33-Imports!J33)","v":1.2889440286699028E-2},{"$f":"IF(Imports!K33=\"\",\"\",'All Gas'!K33-Imports!K33)","v":3.4714901025787412},{"$f":"IF(Imports!L33=\"\",\"\",'All Gas'!L33-Imports!L33)","v":8.3311725559998422},{"$f":"IF(Imports!M33=\"\",\"\",'All Gas'!M33-Imports!M33)","v":8.8996992728488067},{"$f":"IF(Imports!N33=\"\",\"\",'All Gas'!N33-Imports!N33)","v":11.626517813715168},{"$f":"IF(Imports!O33=\"\",\"\",'All Gas'!O33-Imports!O33)","v":18.348159403279965},{"$f":"IF(Imports!P33=\"\",\"\",'All Gas'!P33-Imports!P33)","v":18.280815817881034},{"$f":"IF(Imports!Q33=\"\",\"\",'All Gas'!Q33-Imports!Q33)","v":20.284859500927496},{"$f":"IF(Imports!R33=\"\",\"\",'All Gas'!R33-Imports!R33)","v":21.353456950031841},{"$f":"IF(Imports!S33=\"\",\"\",'All Gas'!S33-Imports!S33)","v":25.347441933458299},{"$f":"IF(Imports!T33=\"\",\"\",'All Gas'!T33-Imports!T33)","v":26.553690720287364},{"$f":"IF(Imports!U33=\"\",\"\",'All Gas'!U33-Imports!U33)","v":26.311165749966108},{"$f":"IF(Imports!V33=\"\",\"\",'All Gas'!V33-Imports!V33)","v":21.648259834803639},{"$f":"IF(Imports!W33=\"\",\"\",'All Gas'!W33-Imports!W33)","v":20.355433038654951},{"$f":"IF(Imports!X33=\"\",\"\",'All Gas'!X33-Imports!X33)","v":23.489483030651968},{"$f":"IF(Imports!Y33=\"\",\"\",'All Gas'!Y33-Imports!Y33)","v":27.367498508213771},{"$f":"IF(Imports!Z33=\"\",\"\",'All Gas'!Z33-Imports!Z33)","v":29.428295272359264},{"$f":"IF(Imports!AA33=\"\",\"\",'All Gas'!AA33-Imports!AA33)","v":23.724446744404986},{"$f":"IF(Imports!AB33=\"\",\"\",'All Gas'!AB33-Imports!AB33)","v":27.508065712439247},{"$f":"IF(Imports!AC33=\"\",\"\",'All Gas'!AC33-Imports!AC33)","v":35.682717757638216},{"$f":"IF(Imports!AD33=\"\",\"\",'All Gas'!AD33-Imports!AD33)","v":33.513391992260267},{"$f":"IF(Imports!AE33=\"\",\"\",'All Gas'!AE33-Imports!AE33)","v":24.441730995726402},{"$f":"IF(Imports!AF33=\"\",\"\",'All Gas'!AF33-Imports!AF33)","v":29.259541745178694},{"$f":"IF(Imports!AG33=\"\",\"\",'All Gas'!AG33-Imports!AG33)","v":34.907429659549166},{"$f":"IF(Imports!AH33=\"\",\"\",'All Gas'!AH33-Imports!AH33)","v":31.205625129130681},{"$f":"IF(Imports!AI33=\"\",\"\",'All Gas'!AI33-Imports!AI33)","v":28.075967224499095},{"$f":"IF(Imports!AJ33=\"\",\"\",'All Gas'!AJ33-Imports!AJ33)","v":25.523999004535767},{"$f":"IF(Imports!AK33=\"\",\"\",'All Gas'!AK33-Imports!AK33)","v":23.047672863093112},{"$f":"IF(Imports!AL33=\"\",\"\",'All Gas'!AL33-Imports!AL33)","v":20.644736655031465},{"$f":"IF(Imports!AM33=\"\",\"\",'All Gas'!AM33-Imports!AM33)","v":18.302117330050237},{"$f":"IF(Imports!AN33=\"\",\"\",'All Gas'!AN33-Imports!AN33)","v":16.04540962699059},{"$f":"IF(Imports!AO33=\"\",\"\",'All Gas'!AO33-Imports!AO33)","v":14.924945111704119},{"$f":"IF(Imports!AP33=\"\",\"\",'All Gas'!AP33-Imports!AP33)","v":14.241230374470433},{"$f":"IF(Imports!AQ33=\"\",\"\",'All Gas'!AQ33-Imports!AQ33)","v":12.604874749585179},{"$f":"IF(Imports!AR33=\"\",\"\",'All Gas'!AR33-Imports!AR33)","v":12.754120403268644},{"$f":"IF(Imports!AS33=\"\",\"\",'All Gas'!AS33-Imports!AS33)","v":10.870935253267135},{"$f":"IF(Imports!AT33=\"\",\"\",'All Gas'!AT33-Imports!AT33)","v":10.155552620809431},{"$f":"IF(Imports!AU33=\"\",\"\",'All Gas'!AU33-Imports!AU33)","v":12.242258349320309},{"$f":"IF(Imports!AV33=\"\",\"\",'All Gas'!AV33-Imports!AV33)","v":16.704509620130239},{"$f":"IF(Imports!AW33=\"\",\"\",'All Gas'!AW33-Imports!AW33)","v":23.355425588151093},{"$f":"IF(Imports!AX33=\"\",\"\",'All Gas'!AX33-Imports!AX33)","v":41.052384520463193},{"$f":"IF(Imports!AY33=\"\",\"\",'All Gas'!AY33-Imports!AY33)","v":47.020397199306672},{"$f":"IF(Imports!AZ33=\"\",\"\",'All Gas'!AZ33-Imports!AZ33)","v":50.373769980563111}]
["Water Rentals and Assessments",null,{"$f":"IF(Imports!C34=\"\",\"\",'All Gas'!C34-Imports!C34)","v":0},{"$f":"IF(Imports!D34=\"\",\"\",'All Gas'!D34-Imports!D34)","v":0},{"$f":"IF(Imports!E34=\"\",\"\",'All Gas'!E34-Imports!E34)","v":0},{"$f":"IF(Imports!F34=\"\",\"\",'All Gas'!F34-Imports!F34)","v":0},{"$f":"IF(Imports!G34=\"\",\"\",'All Gas'!G34-Imports!G34)","v":0},{"$f":"IF(Imports!H34=\"\",\"\",'All Gas'!H34-Imports!H34)","v":0},{"$f":"IF(Imports!I34=\"\",\"\",'All Gas'!I34-Imports!I34)","v":0},{"$f":"IF(Imports!J34=\"\",\"\",'All Gas'!J34-Imports!J34)","v":0},{"$f":"IF(Imports!K34=\"\",\"\",'All Gas'!K34-Imports!K34)","v":0},{"$f":"IF(Imports!L34=\"\",\"\",'All Gas'!L34-Imports!L34)","v":0},{"$f":"IF(Imports!M34=\"\",\"\",'All Gas'!M34-Imports!M34)","v":0},{"$f":"IF(Imports!N34=\"\",\"\",'All Gas'!N34-Imports!N34)","v":0},{"$f":"IF(Imports!O34=\"\",\"\",'All Gas'!O34-Imports!O34)","v":0},{"$f":"IF(Imports!P34=\"\",\"\",'All Gas'!P34-Imports!P34)","v":0},{"$f":"IF(Imports!Q34=\"\",\"\",'All Gas'!Q34-Imports!Q34)","v":0},{"$f":"IF(Imports!R34=\"\",\"\",'All Gas'!R34-Imports!R34)","v":0},{"$f":"IF(Imports!S34=\"\",\"\",'All Gas'!S34-Imports!S34)","v":0},{"$f":"IF(Imports!T34=\"\",\"\",'All Gas'!T34-Imports!T34)","v":0},{"$f":"IF(Imports!U34=\"\",\"\",'All Gas'!U34-Imports!U34)","v":0},{"$f":"IF(Imports!V34=\"\",\"\",'All Gas'!V34-Imports!V34)","v":0},{"$f":"IF(Imports!W34=\"\",\"\",'All Gas'!W34-Imports!W34)","v":0},{"$f":"IF(Imports!X34=\"\",\"\",'All Gas'!X34-Imports!X34)","v":0},{"$f":"IF(Imports!Y34=\"\",\"\",'All Gas'!Y34-Imports!Y34)","v":0},{"$f":"IF(Imports!Z34=\"\",\"\",'All Gas'!Z34-Imports!Z34)","v":0},{"$f":"IF(Imports!AA34=\"\",\"\",'All Gas'!AA34-Imports!AA34)","v":0},{"$f":"IF(Imports!AB34=\"\",\"\",'All Gas'!AB34-Imports!AB34)","v":0},{"$f":"IF(Imports!AC34=\"\",\"\",'All Gas'!AC34-Imports!AC34)","v":0},{"$f":"IF(Imports!AD34=\"\",\"\",'All Gas'!AD34-Imports!AD34)","v":0},{"$f":"IF(Imports!AE34=\"\",\"\",'All Gas'!AE34-Imports!AE34)","v":0},{"$f":"IF(Imports!AF34=\"\",\"\",'All Gas'!AF34-Imports!AF34)","v":0},{"$f":"IF(Imports!AG34=\"\",\"\",'All Gas'!AG34-Imports!AG34)","v":0},{"$f":"IF(Imports!AH34=\"\",\"\",'All Gas'!AH34-Imports!AH34)","v":0},{"$f":"IF(Imports!AI34=\"\",\"\",'All Gas'!AI34-Imports!AI34)","v":0},{"$f":"IF(Imports!AJ34=\"\",\"\",'All Gas'!AJ34-Imports!AJ34)","v":0},{"$f":"IF(Imports!AK34=\"\",\"\",'All Gas'!AK34-Imports!AK34)","v":0},{"$f":"IF(Imports!AL34=\"\",\"\",'All Gas'!AL34-Imports!AL34)","v":0},{"$f":"IF(Imports!AM34=\"\",\"\",'All Gas'!AM34-Imports!AM34)","v":0},{"$f":"IF(Imports!AN34=\"\",\"\",'All Gas'!AN34-Imports!AN34)","v":0},{"$f":"IF(Imports!AO34=\"\",\"\",'All Gas'!AO34-Imports!AO34)","v":0},{"$f":"IF(Imports!AP34=\"\",\"\",'All Gas'!AP34-Imports!AP34)","v":0},{"$f":"IF(Imports!AQ34=\"\",\"\",'All Gas'!AQ34-Imports!AQ34)","v":0},{"$f":"IF(Imports!AR34=\"\",\"\",'All Gas'!AR34-Imports!AR34)","v":0},{"$f":"IF(Imports!AS34=\"\",\"\",'All Gas'!AS34-Imports!AS34)","v":0},{"$f":"IF(Imports!AT34=\"\",\"\",'All Gas'!AT34-Imports!AT34)","v":0},{"$f":"IF(Imports!AU34=\"\",\"\",'All Gas'!AU34-Imports!AU34)","v":0},{"$f":"IF(Imports!AV34=\"\",\"\",'All Gas'!AV34-Imports!AV34)","v":0},{"$f":"IF(Imports!AW34=\"\",\"\",'All Gas'!AW34-Imports!AW34)","v":0},{"$f":"IF(Imports!AX34=\"\",\"\",'All Gas'!AX34-Imports!AX34)","v":0},{"$f":"IF(Imports!AY34=\"\",\"\",'All Gas'!AY34-Imports!AY34)","v":0},{"$f":"IF(Imports!AZ34=\"\",\"\",'All Gas'!AZ34-Imports!AZ34)","v":0}]
["Fuel and Power Purchased",null,{"$f":"IF(Imports!C35=\"\",\"\",'All Gas'!C35-Imports!C35)","v":0},{"$f":"IF(Imports!D35=\"\",\"\",'All Gas'!D35-Imports!D35)","v":0},{"$f":"IF(Imports!E35=\"\",\"\",'All Gas'!E35-Imports!E35)","v":0},{"$f":"IF(Imports!F35=\"\",\"\",'All Gas'!F35-Imports!F35)","v":0},{"$f":"IF(Imports!G35=\"\",\"\",'All Gas'!G35-Imports!G35)","v":0},{"$f":"IF(Imports!H35=\"\",\"\",'All Gas'!H35-Imports!H35)","v":0},{"$f":"IF(Imports!I35=\"\",\"\",'All Gas'!I35-Imports!I35)","v":0},{"$f":"IF(Imports!J35=\"\",\"\",'All Gas'!J35-Imports!J35)","v":0},{"$f":"IF(Imports!K35=\"\",\"\",'All Gas'!K35-Imports!K35)","v":0},{"$f":"IF(Imports!L35=\"\",\"\",'All Gas'!L35-Imports!L35)","v":0},{"$f":"IF(Imports!M35=\"\",\"\",'All Gas'!M35-Imports!M35)","v":0},{"$f":"IF(Imports!N35=\"\",\"\",'All Gas'!N35-Imports!N35)","v":0},{"$f":"IF(Imports!O35=\"\",\"\",'All Gas'!O35-Imports!O35)","v":0},{"$f":"IF(Imports!P35=\"\",\"\",'All Gas'!P35-Imports!P35)","v":0},{"$f":"IF(Imports!Q35=\"\",\"\",'All Gas'!Q35-Imports!Q35)","v":0},{"$f":"IF(Imports!R35=\"\",\"\",'All Gas'!R35-Imports!R35)","v":0},{"$f":"IF(Imports!S35=\"\",\"\",'All Gas'!S35-Imports!S35)","v":0},{"$f":"IF(Imports!T35=\"\",\"\",'All Gas'!T35-Imports!T35)","v":0},{"$f":"IF(Imports!U35=\"\",\"\",'All Gas'!U35-Imports!U35)","v":0},{"$f":"IF(Imports!V35=\"\",\"\",'All Gas'!V35-Imports!V35)","v":0},{"$f":"IF(Imports!W35=\"\",\"\",'All Gas'!W35-Imports!W35)","v":0},{"$f":"IF(Imports!X35=\"\",\"\",'All Gas'!X35-Imports!X35)","v":0},{"$f":"IF(Imports!Y35=\"\",\"\",'All Gas'!Y35-Imports!Y35)","v":0},{"$f":"IF(Imports!Z35=\"\",\"\",'All Gas'!Z35-Imports!Z35)","v":0},{"$f":"IF(Imports!AA35=\"\",\"\",'All Gas'!AA35-Imports!AA35)","v":0},{"$f":"IF(Imports!AB35=\"\",\"\",'All Gas'!AB35-Imports!AB35)","v":0},{"$f":"IF(Imports!AC35=\"\",\"\",'All Gas'!AC35-Imports!AC35)","v":0},{"$f":"IF(Imports!AD35=\"\",\"\",'All Gas'!AD35-Imports!AD35)","v":0},{"$f":"IF(Imports!AE35=\"\",\"\",'All Gas'!AE35-Imports!AE35)","v":0},{"$f":"IF(Imports!AF35=\"\",\"\",'All Gas'!AF35-Imports!AF35)","v":0},{"$f":"IF(Imports!AG35=\"\",\"\",'All Gas'!AG35-Imports!AG35)","v":0},{"$f":"IF(Imports!AH35=\"\",\"\",'All Gas'!AH35-Imports!AH35)","v":0},{"$f":"IF(Imports!AI35=\"\",\"\",'All Gas'!AI35-Imports!AI35)","v":0},{"$f":"IF(Imports!AJ35=\"\",\"\",'All Gas'!AJ35-Imports!AJ35)","v":0},{"$f":"IF(Imports!AK35=\"\",\"\",'All Gas'!AK35-Imports!AK35)","v":0},{"$f":"IF(Imports!AL35=\"\",\"\",'All Gas'!AL35-Imports!AL35)","v":0},{"$f":"IF(Imports!AM35=\"\",\"\",'All Gas'!AM35-Imports!AM35)","v":0},{"$f":"IF(Imports!AN35=\"\",\"\",'All Gas'!AN35-Imports!AN35)","v":0},{"$f":"IF(Imports!AO35=\"\",\"\",'All Gas'!AO35-Imports!AO35)","v":0},{"$f":"IF(Imports!AP35=\"\",\"\",'All Gas'!AP35-Imports!AP35)","v":0},{"$f":"IF(Imports!AQ35=\"\",\"\",'All Gas'!AQ35-Imports!AQ35)","v":0},{"$f":"IF(Imports!AR35=\"\",\"\",'All Gas'!AR35-Imports!AR35)","v":0},{"$f":"IF(Imports!AS35=\"\",\"\",'All Gas'!AS35-Imports!AS35)","v":0},{"$f":"IF(Imports!AT35=\"\",\"\",'All Gas'!AT35-Imports!AT35)","v":0},{"$f":"IF(Imports!AU35=\"\",\"\",'All Gas'!AU35-Imports!AU35)","v":0},{"$f":"IF(Imports!AV35=\"\",\"\",'All Gas'!AV35-Imports!AV35)","v":0},{"$f":"IF(Imports!AW35=\"\",\"\",'All Gas'!AW35-Imports!AW35)","v":0},{"$f":"IF(Imports!AX35=\"\",\"\",'All Gas'!AX35-Imports!AX35)","v":0},{"$f":"IF(Imports!AY35=\"\",\"\",'All Gas'!AY35-Imports!AY35)","v":0},{"$f":"IF(Imports!AZ35=\"\",\"\",'All Gas'!AZ35-Imports!AZ35)","v":0}]
[]
[]
[]
["Capital and Other Taxes",null,{"$f":"IF(Imports!C39=\"\",\"\",'All Gas'!C39-Imports!C39)","v":0},{"$f":"IF(Imports!D39=\"\",\"\",'All Gas'!D39-Imports!D39)","v":0},{"$f":"IF(Imports!E39=\"\",\"\",'All Gas'!E39-Imports!E39)","v":0},{"$f":"IF(Imports!F39=\"\",\"\",'All Gas'!F39-Imports!F39)","v":0},{"$f":"IF(Imports!G39=\"\",\"\",'All Gas'!G39-Imports!G39)","v":0},{"$f":"IF(Imports!H39=\"\",\"\",'All Gas'!H39-Imports!H39)","v":0},{"$f":"IF(Imports!I39=\"\",\"\",'All Gas'!I39-Imports!I39)","v":0},{"$f":"IF(Imports!J39=\"\",\"\",'All Gas'!J39-Imports!J39)","v":0},{"$f":"IF(Imports!K39=\"\",\"\",'All Gas'!K39-Imports!K39)","v":0},{"$f":"IF(Imports!L39=\"\",\"\",'All Gas'!L39-Imports!L39)","v":0},{"$f":"IF(Imports!M39=\"\",\"\",'All Gas'!M39-Imports!M39)","v":0},{"$f":"IF(Imports!N39=\"\",\"\",'All Gas'!N39-Imports!N39)","v":0},{"$f":"IF(Imports!O39=\"\",\"\",'All Gas'!O39-Imports!O39)","v":0},{"$f":"IF(Imports!P39=\"\",\"\",'All Gas'!P39-Imports!P39)","v":0},{"$f":"IF(Imports!Q39=\"\",\"\",'All Gas'!Q39-Imports!Q39)","v":0},{"$f":"IF(Imports!R39=\"\",\"\",'All Gas'!R39-Imports!R39)","v":0},{"$f":"IF(Imports!S39=\"\",\"\",'All Gas'!S39-Imports!S39)","v":0},{"$f":"IF(Imports!T39=\"\",\"\",'All Gas'!T39-Imports!T39)","v":0},{"$f":"IF(Imports!U39=\"\",\"\",'All Gas'!U39-Imports!U39)","v":0},{"$f":"IF(Imports!V39=\"\",\"\",'All Gas'!V39-Imports!V39)","v":0},{"$f":"IF(Imports!W39=\"\",\"\",'All Gas'!W39-Imports!W39)","v":0},{"$f":"IF(Imports!X39=\"\",\"\",'All Gas'!X39-Imports!X39)","v":0},{"$f":"IF(Imports!Y39=\"\",\"\",'All Gas'!Y39-Imports!Y39)","v":0},{"$f":"IF(Imports!Z39=\"\",\"\",'All Gas'!Z39-Imports!Z39)","v":0},{"$f":"IF(Imports!AA39=\"\",\"\",'All Gas'!AA39-Imports!AA39)","v":0},{"$f":"IF(Imports!AB39=\"\",\"\",'All Gas'!AB39-Imports!AB39)","v":0},{"$f":"IF(Imports!AC39=\"\",\"\",'All Gas'!AC39-Imports!AC39)","v":0},{"$f":"IF(Imports!AD39=\"\",\"\",'All Gas'!AD39-Imports!AD39)","v":0},{"$f":"IF(Imports!AE39=\"\",\"\",'All Gas'!AE39-Imports!AE39)","v":0},{"$f":"IF(Imports!AF39=\"\",\"\",'All Gas'!AF39-Imports!AF39)","v":0},{"$f":"IF(Imports!AG39=\"\",\"\",'All Gas'!AG39-Imports!AG39)","v":0},{"$f":"IF(Imports!AH39=\"\",\"\",'All Gas'!AH39-Imports!AH39)","v":0},{"$f":"IF(Imports!AI39=\"\",\"\",'All Gas'!AI39-Imports!AI39)","v":0},{"$f":"IF(Imports!AJ39=\"\",\"\",'All Gas'!AJ39-Imports!AJ39)","v":0},{"$f":"IF(Imports!AK39=\"\",\"\",'All Gas'!AK39-Imports!AK39)","v":0},{"$f":"IF(Imports!AL39=\"\",\"\",'All Gas'!AL39-Imports!AL39)","v":0},{"$f":"IF(Imports!AM39=\"\",\"\",'All Gas'!AM39-Imports!AM39)","v":0},{"$f":"IF(Imports!AN39=\"\",\"\",'All Gas'!AN39-Imports!AN39)","v":0},{"$f":"IF(Imports!AO39=\"\",\"\",'All Gas'!AO39-Imports!AO39)","v":0},{"$f":"IF(Imports!AP39=\"\",\"\",'All Gas'!AP39-Imports!AP39)","v":0},{"$f":"IF(Imports!AQ39=\"\",\"\",'All Gas'!AQ39-Imports!AQ39)","v":0},{"$f":"IF(Imports!AR39=\"\",\"\",'All Gas'!AR39-Imports!AR39)","v":0},{"$f":"IF(Imports!AS39=\"\",\"\",'All Gas'!AS39-Imports!AS39)","v":0},{"$f":"IF(Imports!AT39=\"\",\"\",'All Gas'!AT39-Imports!AT39)","v":0},{"$f":"IF(Imports!AU39=\"\",\"\",'All Gas'!AU39-Imports!AU39)","v":0},{"$f":"IF(Imports!AV39=\"\",\"\",'All Gas'!AV39-Imports!AV39)","v":0},{"$f":"IF(Imports!AW39=\"\",\"\",'All Gas'!AW39-Imports!AW39)","v":0},{"$f":"IF(Imports!AX39=\"\",\"\",'All Gas'!AX39-Imports!AX39)","v":0},{"$f":"IF(Imports!AY39=\"\",\"\",'All Gas'!AY39-Imports!AY39)","v":0},{"$f":"IF(Imports!AZ39=\"\",\"\",'All Gas'!AZ39-Imports!AZ39)","v":0}]
["Corporate Allocation",null,{"$f":"IF(Imports!C40=\"\",\"\",'All Gas'!C40-Imports!C40)","v":0},{"$f":"IF(Imports!D40=\"\",\"\",'All Gas'!D40-Imports!D40)","v":0},{"$f":"IF(Imports!E40=\"\",\"\",'All Gas'!E40-Imports!E40)","v":0},{"$f":"IF(Imports!F40=\"\",\"\",'All Gas'!F40-Imports!F40)","v":0},{"$f":"IF(Imports!G40=\"\",\"\",'All Gas'!G40-Imports!G40)","v":0},{"$f":"IF(Imports!H40=\"\",\"\",'All Gas'!H40-Imports!H40)","v":0},{"$f":"IF(Imports!I40=\"\",\"\",'All Gas'!I40-Imports!I40)","v":0},{"$f":"IF(Imports!J40=\"\",\"\",'All Gas'!J40-Imports!J40)","v":0},{"$f":"IF(Imports!K40=\"\",\"\",'All Gas'!K40-Imports!K40)","v":0},{"$f":"IF(Imports!L40=\"\",\"\",'All Gas'!L40-Imports!L40)","v":0},{"$f":"IF(Imports!M40=\"\",\"\",'All Gas'!M40-Imports!M40)","v":0},{"$f":"IF(Imports!N40=\"\",\"\",'All Gas'!N40-Imports!N40)","v":0},{"$f":"IF(Imports!O40=\"\",\"\",'All Gas'!O40-Imports!O40)","v":0},{"$f":"IF(Imports!P40=\"\",\"\",'All Gas'!P40-Imports!P40)","v":0},{"$f":"IF(Imports!Q40=\"\",\"\",'All Gas'!Q40-Imports!Q40)","v":0},{"$f":"IF(Imports!R40=\"\",\"\",'All Gas'!R40-Imports!R40)","v":0},{"$f":"IF(Imports!S40=\"\",\"\",'All Gas'!S40-Imports!S40)","v":0},{"$f":"IF(Imports!T40=\"\",\"\",'All Gas'!T40-Imports!T40)","v":0},{"$f":"IF(Imports!U40=\"\",\"\",'All Gas'!U40-Imports!U40)","v":0},{"$f":"IF(Imports!V40=\"\",\"\",'All Gas'!V40-Imports!V40)","v":0},{"$f":"IF(Imports!W40=\"\",\"\",'All Gas'!W40-Imports!W40)","v":0},{"$f":"IF(Imports!X40=\"\",\"\",'All Gas'!X40-Imports!X40)","v":0},{"$f":"IF(Imports!Y40=\"\",\"\",'All Gas'!Y40-Imports!Y40)","v":0},{"$f":"IF(Imports!Z40=\"\",\"\",'All Gas'!Z40-Imports!Z40)","v":0},{"$f":"IF(Imports!AA40=\"\",\"\",'All Gas'!AA40-Imports!AA40)","v":0},{"$f":"IF(Imports!AB40=\"\",\"\",'All Gas'!AB40-Imports!AB40)","v":0},{"$f":"IF(Imports!AC40=\"\",\"\",'All Gas'!AC40-Imports!AC40)","v":0},{"$f":"IF(Imports!AD40=\"\",\"\",'All Gas'!AD40-Imports!AD40)","v":0},{"$f":"IF(Imports!AE40=\"\",\"\",'All Gas'!AE40-Imports!AE40)","v":0},{"$f":"IF(Imports!AF40=\"\",\"\",'All Gas'!AF40-Imports!AF40)","v":0},{"$f":"IF(Imports!AG40=\"\",\"\",'All Gas'!AG40-Imports!AG40)","v":0},{"$f":"IF(Imports!AH40=\"\",\"\",'All Gas'!AH40-Imports!AH40)","v":0},{"$f":"IF(Imports!AI40=\"\",\"\",'All Gas'!AI40-Imports!AI40)","v":0},{"$f":"IF(Imports!AJ40=\"\",\"\",'All Gas'!AJ40-Imports!AJ40)","v":0},{"$f":"IF(Imports!AK40=\"\",\"\",'All Gas'!AK40-Imports!AK40)","v":0},{"$f":"IF(Imports!AL40=\"\",\"\",'All Gas'!AL40-Imports!AL40)","v":0},{"$f":"IF(Imports!AM40=\"\",\"\",'All Gas'!AM40-Imports!AM40)","v":0},{"$f":"IF(Imports!AN40=\"\",\"\",'All Gas'!AN40-Imports!AN40)","v":0},{"$f":"IF(Imports!AO40=\"\",\"\",'All Gas'!AO40-Imports!AO40)","v":0},{"$f":"IF(Imports!AP40=\"\",\"\",'All Gas'!AP40-Imports!AP40)","v":0},{"$f":"IF(Imports!AQ40=\"\",\"\",'All Gas'!AQ40-Imports!AQ40)","v":0},{"$f":"IF(Imports!AR40=\"\",\"\",'All Gas'!AR40-Imports!AR40)","v":0},{"$f":"IF(Imports!AS40=\"\",\"\",'All Gas'!AS40-Imports!AS40)","v":0},{"$f":"IF(Imports!AT40=\"\",\"\",'All Gas'!AT40-Imports!AT40)","v":0},{"$f":"IF(Imports!AU40=\"\",\"\",'All Gas'!AU40-Imports!AU40)","v":0},{"$f":"IF(Imports!AV40=\"\",\"\",'All Gas'!AV40-Imports!AV40)","v":0},{"$f":"IF(Imports!AW40=\"\",\"\",'All Gas'!AW40-Imports!AW40)","v":0},{"$f":"IF(Imports!AX40=\"\",\"\",'All Gas'!AX40-Imports!AX40)","v":0},{"$f":"IF(Imports!AY40=\"\",\"\",'All Gas'!AY40-Imports!AY40)","v":0},{"$f":"IF(Imports!AZ40=\"\",\"\",'All Gas'!AZ40-Imports!AZ40)","v":0}]
["Total Expenses","[Formula]",{"$f":"IF(Imports!C41=\"\",\"\",'All Gas'!C41-Imports!C41)","v":0},{"$f":"IF(Imports!D41=\"\",\"\",'All Gas'!D41-Imports!D41)","v":0},{"$f":"IF(Imports!E41=\"\",\"\",'All Gas'!E41-Imports!E41)","v":-105.24350234960912},{"$f":"IF(Imports!F41=\"\",\"\",'All Gas'!F41-Imports!F41)","v":-128.31318738164146},{"$f":"IF(Imports!G41=\"\",\"\",'All Gas'!G41-Imports!G41)","v":-108.60036066677503},{"$f":"IF(Imports!H41=\"\",\"\",'All Gas'!H41-Imports!H41)","v":-99.383919339848944},{"$f":"IF(Imports!I41=\"\",\"\",'All Gas'!I41-Imports!I41)","v":-96.827768744834884},{"$f":"IF(Imports!J41=\"\",\"\",'All Gas'!J41-Imports!J41)","v":-75.111947661587692},{"$f":"IF(Imports!K41=\"\",\"\",'All Gas'!K41-Imports!K41)","v":-55.025883772073939},{"$f":"IF(Imports!L41=\"\",\"\",'All Gas'!L41-Imports!L41)","v":-34.596662615252171},{"$f":"IF(Imports!M41=\"\",\"\",'All Gas'!M41-Imports!M41)","v":-61.697417254774791},{"$f":"IF(Imports!N41=\"\",\"\",'All Gas'!N41-Imports!N41)","v":-65.613452831813902},{"$f":"IF(Imports!O41=\"\",\"\",'All Gas'!O41-Imports!O41)","v":-52.635944953801754},{"$f":"IF(Imports!P41=\"\",\"\",'All Gas'!P41-Imports!P41)","v":-42.68185529412176},{"$f":"IF(Imports!Q41=\"\",\"\",'All Gas'!Q41-Imports!Q41)","v":-212.78090230424868},{"$f":"IF(Imports!R41=\"\",\"\",'All Gas'!R41-Imports!R41)","v":-100.08295840141591},{"$f":"IF(Imports!S41=\"\",\"\",'All Gas'!S41-Imports!S41)","v":-83.613585384872749},{"$f":"IF(Imports!T41=\"\",\"\",'All Gas'!T41-Imports!T41)","v":-88.169193197161803},{"$f":"IF(Imports!U41=\"\",\"\",'All Gas'!U41-Imports!U41)","v":-67.199483560142653},{"$f":"IF(Imports!V41=\"\",\"\",'All Gas'!V41-Imports!V41)","v":-53.284709283525444},{"$f":"IF(Imports!W41=\"\",\"\",'All Gas'!W41-Imports!W41)","v":-58.793904308702622},{"$f":"IF(Imports!X41=\"\",\"\",'All Gas'!X41-Imports!X41)","v":-62.627126353875155},{"$f":"IF(Imports!Y41=\"\",\"\",'All Gas'!Y41-Imports!Y41)","v":-55.810326797426114},{"$f":"IF(Imports!Z41=\"\",\"\",'All Gas'!Z41-Imports!Z41)","v":-59.607809241396353},{"$f":"IF(Imports!AA41=\"\",\"\",'All Gas'!AA41-Imports!AA41)","v":-87.072591219388869},{"$f":"IF(Imports!AB41=\"\",\"\",'All Gas'!AB41-Imports!AB41)","v":-92.426517577859158},{"$f":"IF(Imports!AC41=\"\",\"\",'All Gas'!AC41-Imports!AC41)","v":-99.860309664239594},{"$f":"IF(Imports!AD41=\"\",\"\",'All Gas'!AD41-Imports!AD41)","v":-144.64385604868585},{"$f":"IF(Imports!AE41=\"\",\"\",'All Gas'!AE41-Imports!AE41)","v":-159.67658201788481},{"$f":"IF(Imports!AF41=\"\",\"\",'All Gas'!AF41-Imports!AF41)","v":-155.06693400445693},{"$f":"IF(Imports!AG41=\"\",\"\",'All Gas'!AG41-Imports!AG41)","v":-150.11918093948134},{"$f":"IF(Imports!AH41=\"\",\"\",'All Gas'!AH41-Imports!AH41)","v":-110.54856768517493},{"$f":"IF(Imports!AI41=\"\",\"\",'All Gas'!AI41-Imports!AI41)","v":-84.677278218876381},{"$f":"IF(Imports!AJ41=\"\",\"\",'All Gas'!AJ41-Imports!AJ41)","v":-90.626056003545273},{"$f":"IF(Imports!AK41=\"\",\"\",'All Gas'!AK41-Imports!AK41)","v":-183.17133630350054},{"$f":"IF(Imports!AL41=\"\",\"\",'All Gas'!AL41-Imports!AL41)","v":-117.19082298605554},{"$f":"IF(Imports!AM41=\"\",\"\",'All Gas'!AM41-Imports!AM41)","v":-117.21044832834377},{"$f":"IF(Imports!AN41=\"\",\"\",'All Gas'!AN41-Imports!AN41)","v":-115.91796677769707},{"$f":"IF(Imports!AO41=\"\",\"\",'All Gas'!AO41-Imports!AO41)","v":-119.99133592060844},{"$f":"IF(Imports!AP41=\"\",\"\",'All Gas'!AP41-Imports!AP41)","v":-123.33311212666376},{"$f":"IF(Imports!AQ41=\"\",\"\",'All Gas'!AQ41-Imports!AQ41)","v":-94.212858958546349},{"$f":"IF(Imports!AR41=\"\",\"\",'All Gas'!AR41-Imports!AR41)","v":-90.389379022924913},{"$f":"IF(Imports!AS41=\"\",\"\",'All Gas'!AS41-Imports!AS41)","v":-95.308747287208462},{"$f":"IF(Imports!AT41=\"\",\"\",'All Gas'!AT41-Imports!AT41)","v":-117.2009734651574},{"$f":"IF(Imports!AU41=\"\",\"\",'All Gas'!AU41-Imports!AU41)","v":-141.76526847509649},{"$f":"IF(Imports!AV41=\"\",\"\",'All Gas'!AV41-Imports!AV41)","v":-139.74890474994754},{"$f":"IF(Imports!AW41=\"\",\"\",'All Gas'!AW41-Imports!AW41)","v":-108.42884212629815},{"$f":"IF(Imports!AX41=\"\",\"\",'All Gas'!AX41-Imports!AX41)","v":-73.079991003504801},{"$f":"IF(Imports!AY41=\"\",\"\",'All Gas'!AY41-Imports!AY41)","v":-74.127430814554828},{"$f":"IF(Imports!AZ41=\"\",\"\",'All Gas'!AZ41-Imports!AZ41)","v":-41.836196693811871}]
["Total Expenses","[original]",{"$f":"IF(Imports!C42=\"\",\"\",'All Gas'!C42-Imports!C42)","v":0},{"$f":"IF(Imports!D42=\"\",\"\",'All Gas'!D42-Imports!D42)","v":0},{"$f":"IF(Imports!E42=\"\",\"\",'All Gas'!E42-Imports!E42)","v":0},{"$f":"IF(Imports!F42=\"\",\"\",'All Gas'!F42-Imports!F42)","v":0},{"$f":"IF(Imports!G42=\"\",\"\",'All Gas'!G42-Imports!G42)","v":0},{"$f":"IF(Imports!H42=\"\",\"\",'All Gas'!H42-Imports!H42)","v":0},{"$f":"IF(Imports!I42=\"\",\"\",'All Gas'!I42-Imports!I42)","v":0},{"$f":"IF(Imports!J42=\"\",\"\",'All Gas'!J42-Imports!J42)","v":0},{"$f":"IF(Imports!K42=\"\",\"\",'All Gas'!K42-Imports!K42)","v":0},{"$f":"IF(Imports!L42=\"\",\"\",'All Gas'!L42-Imports!L42)","v":0},{"$f":"IF(Imports!M42=\"\",\"\",'All Gas'!M42-Imports!M42)","v":0},{"$f":"IF(Imports!N42=\"\",\"\",'All Gas'!N42-Imports!N42)","v":0},{"$f":"IF(Imports!O42=\"\",\"\",'All Gas'!O42-Imports!O42)","v":0},{"$f":"IF(Imports!P42=\"\",\"\",'All Gas'!P42-Imports!P42)","v":0},{"$f":"IF(Imports!Q42=\"\",\"\",'All Gas'!Q42-Imports!Q42)","v":0},{"$f":"IF(Imports!R42=\"\",\"\",'All Gas'!R42-Imports!R42)","v":0},{"$f":"IF(Imports!S42=\"\",\"\",'All Gas'!S42-Imports!S42)","v":0},{"$f":"IF(Imports!T42=\"\",\"\",'All Gas'!T42-Imports!T42)","v":0},{"$f":"IF(Imports!U42=\"\",\"\",'All Gas'!U42-Imports!U42)","v":0},{"$f":"IF(Imports!V42=\"\",\"\",'All Gas'!V42-Imports!V42)","v":0},{"$f":"IF(Imports!W42=\"\",\"\",'All Gas'!W42-Imports!W42)","v":0},{"$f":"IF(Imports!X42=\"\",\"\",'All Gas'!X42-Imports!X42)","v":0},{"$f":"IF(Imports!Y42=\"\",\"\",'All Gas'!Y42-Imports!Y42)","v":0},{"$f":"IF(Imports!Z42=\"\",\"\",'All Gas'!Z42-Imports!Z42)","v":0},{"$f":"IF(Imports!AA42=\"\",\"\",'All Gas'!AA42-Imports!AA42)","v":0},{"$f":"IF(Imports!AB42=\"\",\"\",'All Gas'!AB42-Imports!AB42)","v":0},{"$f":"IF(Imports!AC42=\"\",\"\",'All Gas'!AC42-Imports!AC42)","v":0},{"$f":"IF(Imports!AD42=\"\",\"\",'All Gas'!AD42-Imports!AD42)","v":0},{"$f":"IF(Imports!AE42=\"\",\"\",'All Gas'!AE42-Imports!AE42)","v":0},{"$f":"IF(Imports!AF42=\"\",\"\",'All Gas'!AF42-Imports!AF42)","v":0},{"$f":"IF(Imports!AG42=\"\",\"\",'All Gas'!AG42-Imports!AG42)","v":0},{"$f":"IF(Imports!AH42=\"\",\"\",'All Gas'!AH42-Imports!AH42)","v":0},{"$f":"IF(Imports!AI42=\"\",\"\",'All Gas'!AI42-Imports!AI42)","v":0},{"$f":"IF(Imports!AJ42=\"\",\"\",'All Gas'!AJ42-Imports!AJ42)","v":0},{"$f":"IF(Imports!AK42=\"\",\"\",'All Gas'!AK42-Imports!AK42)","v":0},{"$f":"IF(Imports!AL42=\"\",\"\",'All Gas'!AL42-Imports!AL42)","v":0},{"$f":"IF(Imports!AM42=\"\",\"\",'All Gas'!AM42-Imports!AM42)","v":0},{"$f":"IF(Imports!AN42=\"\",\"\",'All Gas'!AN42-Imports!AN42)","v":0},{"$f":"IF(Imports!AO42=\"\",\"\",'All Gas'!AO42-Imports!AO42)","v":0},{"$f":"IF(Imports!AP42=\"\",\"\",'All Gas'!AP42-Imports!AP42)","v":0},{"$f":"IF(Imports!AQ42=\"\",\"\",'All Gas'!AQ42-Imports!AQ42)","v":0},{"$f":"IF(Imports!AR42=\"\",\"\",'All Gas'!AR42-Imports!AR42)","v":0},{"$f":"IF(Imports!AS42=\"\",\"\",'All Gas'!AS42-Imports!AS42)","v":0},{"$f":"IF(Imports!AT42=\"\",\"\",'All Gas'!AT42-Imports!AT42)","v":0},{"$f":"IF(Imports!AU42=\"\",\"\",'All Gas'!AU42-Imports!AU42)","v":0},{"$f":"IF(Imports!AV42=\"\",\"\",'All Gas'!AV42-Imports!AV42)","v":0},{"$f":"IF(Imports!AW42=\"\",\"\",'All Gas'!AW42-Imports!AW42)","v":0},{"$f":"IF(Imports!AX42=\"\",\"\",'All Gas'!AX42-Imports!AX42)","v":0},{"$f":"IF(Imports!AY42=\"\",\"\",'All Gas'!AY42-Imports!AY42)","v":0},{"$f":"IF(Imports!AZ42=\"\",\"\",'All Gas'!AZ42-Imports!AZ42)","v":0}]
[null,null,{"$f":"IF(Imports!C43=\"\",\"\",'All Gas'!C43-Imports!C43)","v":""},{"$f":"IF(Imports!D43=\"\",\"\",'All Gas'!D43-Imports!D43)","v":""},{"$f":"IF(Imports!E43=\"\",\"\",'All Gas'!E43-Imports!E43)","v":""},{"$f":"IF(Imports!F43=\"\",\"\",'All Gas'!F43-Imports!F43)","v":""},{"$f":"IF(Imports!G43=\"\",\"\",'All Gas'!G43-Imports!G43)","v":""},{"$f":"IF(Imports!H43=\"\",\"\",'All Gas'!H43-Imports!H43)","v":""},{"$f":"IF(Imports!I43=\"\",\"\",'All Gas'!I43-Imports!I43)","v":""},{"$f":"IF(Imports!J43=\"\",\"\",'All Gas'!J43-Imports!J43)","v":""},{"$f":"IF(Imports!K43=\"\",\"\",'All Gas'!K43-Imports!K43)","v":""},{"$f":"IF(Imports!L43=\"\",\"\",'All Gas'!L43-Imports!L43)","v":""},{"$f":"IF(Imports!M43=\"\",\"\",'All Gas'!M43-Imports!M43)","v":""},{"$f":"IF(Imports!N43=\"\",\"\",'All Gas'!N43-Imports!N43)","v":""},{"$f":"IF(Imports!O43=\"\",\"\",'All Gas'!O43-Imports!O43)","v":""},{"$f":"IF(Imports!P43=\"\",\"\",'All Gas'!P43-Imports!P43)","v":""},{"$f":"IF(Imports!Q43=\"\",\"\",'All Gas'!Q43-Imports!Q43)","v":""},{"$f":"IF(Imports!R43=\"\",\"\",'All Gas'!R43-Imports!R43)","v":""},{"$f":"IF(Imports!S43=\"\",\"\",'All Gas'!S43-Imports!S43)","v":""},{"$f":"IF(Imports!T43=\"\",\"\",'All Gas'!T43-Imports!T43)","v":""},{"$f":"IF(Imports!U43=\"\",\"\",'All Gas'!U43-Imports!U43)","v":""},{"$f":"IF(Imports!V43=\"\",\"\",'All Gas'!V43-Imports!V43)","v":""},{"$f":"IF(Imports!W43=\"\",\"\",'All Gas'!W43-Imports!W43)","v":""},{"$f":"IF(Imports!X43=\"\",\"\",'All Gas'!X43-Imports!X43)","v":""},{"$f":"IF(Imports!Y43=\"\",\"\",'All Gas'!Y43-Imports!Y43)","v":""},{"$f":"IF(Imports!Z43=\"\",\"\",'All Gas'!Z43-Imports!Z43)","v":""},{"$f":"IF(Imports!AA43=\"\",\"\",'All Gas'!AA43-Imports!AA43)","v":""},{"$f":"IF(Imports!AB43=\"\",\"\",'All Gas'!AB43-Imports!AB43)","v":""},{"$f":"IF(Imports!AC43=\"\",\"\",'All Gas'!AC43-Imports!AC43)","v":""},{"$f":"IF(Imports!AD43=\"\",\"\",'All Gas'!AD43-Imports!AD43)","v":""},{"$f":"IF(Imports!AE43=\"\",\"\",'All Gas'!AE43-Imports!AE43)","v":""},{"$f":"IF(Imports!AF43=\"\",\"\",'All Gas'!AF43-Imports!AF43)","v":""},{"$f":"IF(Imports!AG43=\"\",\"\",'All Gas'!AG43-Imports!AG43)","v":""},{"$f":"IF(Imports!AH43=\"\",\"\",'All Gas'!AH43-Imports!AH43)","v":""},{"$f":"IF(Imports!AI43=\"\",\"\",'All Gas'!AI43-Imports!AI43)","v":""},{"$f":"IF(Imports!AJ43=\"\",\"\",'All Gas'!AJ43-Imports!AJ43)","v":""},{"$f":"IF(Imports!AK43=\"\",\"\",'All Gas'!AK43-Imports!AK43)","v":""},{"$f":"IF(Imports!AL43=\"\",\"\",'All Gas'!AL43-Imports!AL43)","v":""},{"$f":"IF(Imports!AM43=\"\",\"\",'All Gas'!AM43-Imports!AM43)","v":""},{"$f":"IF(Imports!AN43=\"\",\"\",'All Gas'!AN43-Imports!AN43)","v":""},{"$f":"IF(Imports!AO43=\"\",\"\",'All Gas'!AO43-Imports!AO43)","v":""},{"$f":"IF(Imports!AP43=\"\",\"\",'All Gas'!AP43-Imports!AP43)","v":""},{"$f":"IF(Imports!AQ43=\"\",\"\",'All Gas'!AQ43-Imports!AQ43)","v":""},{"$f":"IF(Imports!AR43=\"\",\"\",'All Gas'!AR43-Imports!AR43)","v":""},{"$f":"IF(Imports!AS43=\"\",\"\",'All Gas'!AS43-Imports!AS43)","v":""},{"$f":"IF(Imports!AT43=\"\",\"\",'All Gas'!AT43-Imports!AT43)","v":""},{"$f":"IF(Imports!AU43=\"\",\"\",'All Gas'!AU43-Imports!AU43)","v":""},{"$f":"IF(Imports!AV43=\"\",\"\",'All Gas'!AV43-Imports!AV43)","v":""},{"$f":"IF(Imports!AW43=\"\",\"\",'All Gas'!AW43-Imports!AW43)","v":""},{"$f":"IF(Imports!AX43=\"\",\"\",'All Gas'!AX43-Imports!AX43)","v":""},{"$f":"IF(Imports!AY43=\"\",\"\",'All Gas'!AY43-Imports!AY43)","v":""},{"$f":"IF(Imports!AZ43=\"\",\"\",'All Gas'!AZ43-Imports!AZ43)","v":""}]
["Non-Controlling Interest",null,{"$f":"IF(Imports!C44=\"\",\"\",'All Gas'!C44-Imports!C44)","v":0},{"$f":"IF(Imports!D44=\"\",\"\",'All Gas'!D44-Imports!D44)","v":0},{"$f":"IF(Imports!E44=\"\",\"\",'All Gas'!E44-Imports!E44)","v":0},{"$f":"IF(Imports!F44=\"\",\"\",'All Gas'!F44-Imports!F44)","v":0},{"$f":"IF(Imports!G44=\"\",\"\",'All Gas'!G44-Imports!G44)","v":0},{"$f":"IF(Imports!H44=\"\",\"\",'All Gas'!H44-Imports!H44)","v":0},{"$f":"IF(Imports!I44=\"\",\"\",'All Gas'!I44-Imports!I44)","v":0},{"$f":"IF(Imports!J44=\"\",\"\",'All Gas'!J44-Imports!J44)","v":0},{"$f":"IF(Imports!K44=\"\",\"\",'All Gas'!K44-Imports!K44)","v":0},{"$f":"IF(Imports!L44=\"\",\"\",'All Gas'!L44-Imports!L44)","v":0},{"$f":"IF(Imports!M44=\"\",\"\",'All Gas'!M44-Imports!M44)","v":0},{"$f":"IF(Imports!N44=\"\",\"\",'All Gas'!N44-Imports!N44)","v":0},{"$f":"IF(Imports!O44=\"\",\"\",'All Gas'!O44-Imports!O44)","v":0},{"$f":"IF(Imports!P44=\"\",\"\",'All Gas'!P44-Imports!P44)","v":0},{"$f":"IF(Imports!Q44=\"\",\"\",'All Gas'!Q44-Imports!Q44)","v":0},{"$f":"IF(Imports!R44=\"\",\"\",'All Gas'!R44-Imports!R44)","v":0},{"$f":"IF(Imports!S44=\"\",\"\",'All Gas'!S44-Imports!S44)","v":0},{"$f":"IF(Imports!T44=\"\",\"\",'All Gas'!T44-Imports!T44)","v":0},{"$f":"IF(Imports!U44=\"\",\"\",'All Gas'!U44-Imports!U44)","v":0},{"$f":"IF(Imports!V44=\"\",\"\",'All Gas'!V44-Imports!V44)","v":0},{"$f":"IF(Imports!W44=\"\",\"\",'All Gas'!W44-Imports!W44)","v":0},{"$f":"IF(Imports!X44=\"\",\"\",'All Gas'!X44-Imports!X44)","v":0},{"$f":"IF(Imports!Y44=\"\",\"\",'All Gas'!Y44-Imports!Y44)","v":0},{"$f":"IF(Imports!Z44=\"\",\"\",'All Gas'!Z44-Imports!Z44)","v":0},{"$f":"IF(Imports!AA44=\"\",\"\",'All Gas'!AA44-Imports!AA44)","v":0},{"$f":"IF(Imports!AB44=\"\",\"\",'All Gas'!AB44-Imports!AB44)","v":0},{"$f":"IF(Imports!AC44=\"\",\"\",'All Gas'!AC44-Imports!AC44)","v":0},{"$f":"IF(Imports!AD44=\"\",\"\",'All Gas'!AD44-Imports!AD44)","v":0},{"$f":"IF(Imports!AE44=\"\",\"\",'All Gas'!AE44-Imports!AE44)","v":0},{"$f":"IF(Imports!AF44=\"\",\"\",'All Gas'!AF44-Imports!AF44)","v":0},{"$f":"IF(Imports!AG44=\"\",\"\",'All Gas'!AG44-Imports!AG44)","v":0},{"$f":"IF(Imports!AH44=\"\",\"\",'All Gas'!AH44-Imports!AH44)","v":0},{"$f":"IF(Imports!AI44=\"\",\"\",'All Gas'!AI44-Imports!AI44)","v":0},{"$f":"IF(Imports!AJ44=\"\",\"\",'All Gas'!AJ44-Imports!AJ44)","v":0},{"$f":"IF(Imports!AK44=\"\",\"\",'All Gas'!AK44-Imports!AK44)","v":0},{"$f":"IF(Imports!AL44=\"\",\"\",'All Gas'!AL44-Imports!AL44)","v":0},{"$f":"IF(Imports!AM44=\"\",\"\",'All Gas'!AM44-Imports!AM44)","v":0},{"$f":"IF(Imports!AN44=\"\",\"\",'All Gas'!AN44-Imports!AN44)","v":0},{"$f":"IF(Imports!AO44=\"\",\"\",'All Gas'!AO44-Imports!AO44)","v":0},{"$f":"IF(Imports!AP44=\"\",\"\",'All Gas'!AP44-Imports!AP44)","v":0},{"$f":"IF(Imports!AQ44=\"\",\"\",'All Gas'!AQ44-Imports!AQ44)","v":0},{"$f":"IF(Imports!AR44=\"\",\"\",'All Gas'!AR44-Imports!AR44)","v":0},{"$f":"IF(Imports!AS44=\"\",\"\",'All Gas'!AS44-Imports!AS44)","v":0},{"$f":"IF(Imports!AT44=\"\",\"\",'All Gas'!AT44-Imports!AT44)","v":0},{"$f":"IF(Imports!AU44=\"\",\"\",'All Gas'!AU44-Imports!AU44)","v":0},{"$f":"IF(Imports!AV44=\"\",\"\",'All Gas'!AV44-Imports!AV44)","v":0},{"$f":"IF(Imports!AW44=\"\",\"\",'All Gas'!AW44-Imports!AW44)","v":0},{"$f":"IF(Imports!AX44=\"\",\"\",'All Gas'!AX44-Imports!AX44)","v":0},{"$f":"IF(Imports!AY44=\"\",\"\",'All Gas'!AY44-Imports!AY44)","v":0},{"$f":"IF(Imports!AZ44=\"\",\"\",'All Gas'!AZ44-Imports!AZ44)","v":0}]
[null,null,{"$f":"IF(Imports!C45=\"\",\"\",'All Gas'!C45-Imports!C45)","v":""},{"$f":"IF(Imports!D45=\"\",\"\",'All Gas'!D45-Imports!D45)","v":0},{"$f":"IF(Imports!E45=\"\",\"\",'All Gas'!E45-Imports!E45)","v":0},{"$f":"IF(Imports!F45=\"\",\"\",'All Gas'!F45-Imports!F45)","v":0},{"$f":"IF(Imports!G45=\"\",\"\",'All Gas'!G45-Imports!G45)","v":0},{"$f":"IF(Imports!H45=\"\",\"\",'All Gas'!H45-Imports!H45)","v":0},{"$f":"IF(Imports!I45=\"\",\"\",'All Gas'!I45-Imports!I45)","v":0},{"$f":"IF(Imports!J45=\"\",\"\",'All Gas'!J45-Imports!J45)","v":0},{"$f":"IF(Imports!K45=\"\",\"\",'All Gas'!K45-Imports!K45)","v":0},{"$f":"IF(Imports!L45=\"\",\"\",'All Gas'!L45-Imports!L45)","v":0},{"$f":"IF(Imports!M45=\"\",\"\",'All Gas'!M45-Imports!M45)","v":0},{"$f":"IF(Imports!N45=\"\",\"\",'All Gas'!N45-Imports!N45)","v":0},{"$f":"IF(Imports!O45=\"\",\"\",'All Gas'!O45-Imports!O45)","v":0},{"$f":"IF(Imports!P45=\"\",\"\",'All Gas'!P45-Imports!P45)","v":0},{"$f":"IF(Imports!Q45=\"\",\"\",'All Gas'!Q45-Imports!Q45)","v":0},{"$f":"IF(Imports!R45=\"\",\"\",'All Gas'!R45-Imports!R45)","v":0},{"$f":"IF(Imports!S45=\"\",\"\",'All Gas'!S45-Imports!S45)","v":0},{"$f":"IF(Imports!T45=\"\",\"\",'All Gas'!T45-Imports!T45)","v":0},{"$f":"IF(Imports!U45=\"\",\"\",'All Gas'!U45-Imports!U45)","v":0},{"$f":"IF(Imports!V45=\"\",\"\",'All Gas'!V45-Imports!V45)","v":0},{"$f":"IF(Imports!W45=\"\",\"\",'All Gas'!W45-Imports!W45)","v":0},{"$f":"IF(Imports!X45=\"\",\"\",'All Gas'!X45-Imports!X45)","v":0},{"$f":"IF(Imports!Y45=\"\",\"\",'All Gas'!Y45-Imports!Y45)","v":0},{"$f":"IF(Imports!Z45=\"\",\"\",'All Gas'!Z45-Imports!Z45)","v":0},{"$f":"IF(Imports!AA45=\"\",\"\",'All Gas'!AA45-Imports!AA45)","v":0},{"$f":"IF(Imports!AB45=\"\",\"\",'All Gas'!AB45-Imports!AB45)","v":0},{"$f":"IF(Imports!AC45=\"\",\"\",'All Gas'!AC45-Imports!AC45)","v":0},{"$f":"IF(Imports!AD45=\"\",\"\",'All Gas'!AD45-Imports!AD45)","v":0},{"$f":"IF(Imports!AE45=\"\",\"\",'All Gas'!AE45-Imports!AE45)","v":0},{"$f":"IF(Imports!AF45=\"\",\"\",'All Gas'!AF45-Imports!AF45)","v":0},{"$f":"IF(Imports!AG45=\"\",\"\",'All Gas'!AG45-Imports!AG45)","v":0},{"$f":"IF(Imports!AH45=\"\",\"\",'All Gas'!AH45-Imports!AH45)","v":0},{"$f":"IF(Imports!AI45=\"\",\"\",'All Gas'!AI45-Imports!AI45)","v":0},{"$f":"IF(Imports!AJ45=\"\",\"\",'All Gas'!AJ45-Imports!AJ45)","v":0},{"$f":"IF(Imports!AK45=\"\",\"\",'All Gas'!AK45-Imports!AK45)","v":0},{"$f":"IF(Imports!AL45=\"\",\"\",'All Gas'!AL45-Imports!AL45)","v":0},{"$f":"IF(Imports!AM45=\"\",\"\",'All Gas'!AM45-Imports!AM45)","v":0},{"$f":"IF(Imports!AN45=\"\",\"\",'All Gas'!AN45-Imports!AN45)","v":0},{"$f":"IF(Imports!AO45=\"\",\"\",'All Gas'!AO45-Imports!AO45)","v":0},{"$f":"IF(Imports!AP45=\"\",\"\",'All Gas'!AP45-Imports!AP45)","v":0},{"$f":"IF(Imports!AQ45=\"\",\"\",'All Gas'!AQ45-Imports!AQ45)","v":0},{"$f":"IF(Imports!AR45=\"\",\"\",'All Gas'!AR45-Imports!AR45)","v":0},{"$f":"IF(Imports!AS45=\"\",\"\",'All Gas'!AS45-Imports!AS45)","v":0},{"$f":"IF(Imports!AT45=\"\",\"\",'All Gas'!AT45-Imports!AT45)","v":0},{"$f":"IF(Imports!AU45=\"\",\"\",'All Gas'!AU45-Imports!AU45)","v":0},{"$f":"IF(Imports!AV45=\"\",\"\",'All Gas'!AV45-Imports!AV45)","v":0},{"$f":"IF(Imports!AW45=\"\",\"\",'All Gas'!AW45-Imports!AW45)","v":0},{"$f":"IF(Imports!AX45=\"\",\"\",'All Gas'!AX45-Imports!AX45)","v":0},{"$f":"IF(Imports!AY45=\"\",\"\",'All Gas'!AY45-Imports!AY45)","v":0},{"$f":"IF(Imports!AZ45=\"\",\"\",'All Gas'!AZ45-Imports!AZ45)","v":0}]
["Net Income","[Formula]",{"$f":"IF(Imports!C46=\"\",\"\",'All Gas'!C46-Imports!C46)","v":0},{"$f":"IF(Imports!D46=\"\",\"\",'All Gas'!D46-Imports!D46)","v":0},{"$f":"IF(Imports!E46=\"\",\"\",'All Gas'!E46-Imports!E46)","v":93.935468664200698},{"$f":"IF(Imports!F46=\"\",\"\",'All Gas'!F46-Imports!F46)","v":112.82953146061527},{"$f":"IF(Imports!G46=\"\",\"\",'All Gas'!G46-Imports!G46)","v":89.8718035700158},{"$f":"IF(Imports!H46=\"\",\"\",'All Gas'!H46-Imports!H46)","v":69.500269786510216},{"$f":"IF(Imports!I46=\"\",\"\",'All Gas'!I46-Imports!I46)","v":57.116418456379506},{"$f":"IF(Imports!J46=\"\",\"\",'All Gas'!J46-Imports!J46)","v":35.909530147907844},{"$f":"IF(Imports!K46=\"\",\"\",'All Gas'!K46-Imports!K46)","v":4.1353847008567755},{"$f":"IF(Imports!L46=\"\",\"\",'All Gas'!L46-Imports!L46)","v":-13.500142935852182},{"$f":"IF(Imports!M46=\"\",\"\",'All Gas'!M46-Imports!M46)","v":-6.7532342402901122},{"$f":"IF(Imports!N46=\"\",\"\",'All Gas'!N46-Imports!N46)","v":-17.679088791202048},{"$f":"IF(Imports!O46=\"\",\"\",'All Gas'!O46-Imports!O46)","v":-33.545969506067649},{"$f":"IF(Imports!P46=\"\",\"\",'All Gas'!P46-Imports!P46)","v":-40.054098163485833},{"$f":"IF(Imports!Q46=\"\",\"\",'All Gas'!Q46-Imports!Q46)","v":126.43371113936837},{"$f":"IF(Imports!R46=\"\",\"\",'All Gas'!R46-Imports!R46)","v":6.7414044749161803},{"$f":"IF(Imports!S46=\"\",\"\",'All Gas'!S46-Imports!S46)","v":-25.626552307457587},{"$f":"IF(Imports!T46=\"\",\"\",'All Gas'!T46-Imports!T46)","v":-89.817690391495944},{"$f":"IF(Imports!U46=\"\",\"\",'All Gas'!U46-Imports!U46)","v":-96.082858027615657},{"$f":"IF(Imports!V46=\"\",\"\",'All Gas'!V46-Imports!V46)","v":-123.82641511267684},{"$f":"IF(Imports!W46=\"\",\"\",'All Gas'!W46-Imports!W46)","v":4.0064627335632395},{"$f":"IF(Imports!X46=\"\",\"\",'All Gas'!X46-Imports!X46)","v":4.0908898728507666},{"$f":"IF(Imports!Y46=\"\",\"\",'All Gas'!Y46-Imports!Y46)","v":5.3727543589880042},{"$f":"IF(Imports!Z46=\"\",\"\",'All Gas'!Z46-Imports!Z46)","v":5.5994984346780257},{"$f":"IF(Imports!AA46=\"\",\"\",'All Gas'!AA46-Imports!AA46)","v":3.4915027396764344},{"$f":"IF(Imports!AB46=\"\",\"\",'All Gas'!AB46-Imports!AB46)","v":4.8666156116710226},{"$f":"IF(Imports!AC46=\"\",\"\",'All Gas'!AC46-Imports!AC46)","v":6.5019858616533384},{"$f":"IF(Imports!AD46=\"\",\"\",'All Gas'!AD46-Imports!AD46)","v":6.0322008227421975},{"$f":"IF(Imports!AE46=\"\",\"\",'All Gas'!AE46-Imports!AE46)","v":1.8827669845372839},{"$f":"IF(Imports!AF46=\"\",\"\",'All Gas'!AF46-Imports!AF46)","v":4.902035340821385},{"$f":"IF(Imports!AG46=\"\",\"\",'All Gas'!AG46-Imports!AG46)","v":5.9739019208882382},{"$f":"IF(Imports!AH46=\"\",\"\",'All Gas'!AH46-Imports!AH46)","v":3.2168707287828511},{"$f":"IF(Imports!AI46=\"\",\"\",'All Gas'!AI46-Imports!AI46)","v":4.1673616726557157},{"$f":"IF(Imports!AJ46=\"\",\"\",'All Gas'!AJ46-Imports!AJ46)","v":2.1698248665334177},{"$f":"IF(Imports!AK46=\"\",\"\",'All Gas'!AK46-Imports!AK46)","v":-1.1614813571532068},{"$f":"IF(Imports!AL46=\"\",\"\",'All Gas'!AL46-Imports!AL46)","v":-1.1686448463788111},{"$f":"IF(Imports!AM46=\"\",\"\",'All Gas'!AM46-Imports!AM46)","v":-1.1289164883191916},{"$f":"IF(Imports!AN46=\"\",\"\",'All Gas'!AN46-Imports!AN46)","v":-1.8363976334803738},{"$f":"IF(Imports!AO46=\"\",\"\",'All Gas'!AO46-Imports!AO46)","v":-2.471535055464301},{"$f":"IF(Imports!AP46=\"\",\"\",'All Gas'!AP46-Imports!AP46)","v":-3.6258676500856382},{"$f":"IF(Imports!AQ46=\"\",\"\",'All Gas'!AQ46-Imports!AQ46)","v":-4.5804824927090522},{"$f":"IF(Imports!AR46=\"\",\"\",'All Gas'!AR46-Imports!AR46)","v":-1.1382024112626823},{"$f":"IF(Imports!AS46=\"\",\"\",'All Gas'!AS46-Imports!AS46)","v":2.9183102699189476},{"$f":"IF(Imports!AT46=\"\",\"\",'All Gas'!AT46-Imports!AT46)","v":2.4713390658771459},{"$f":"IF(Imports!AU46=\"\",\"\",'All Gas'!AU46-Imports!AU46)","v":-0.80084209167216613},{"$f":"IF(Imports!AV46=\"\",\"\",'All Gas'!AV46-Imports!AV46)","v":2.6885579706222416},{"$f":"IF(Imports!AW46=\"\",\"\",'All Gas'!AW46-Imports!AW46)","v":12.188722701134793},{"$f":"IF(Imports!AX46=\"\",\"\",'All Gas'!AX46-Imports!AX46)","v":16.277551275751648},{"$f":"IF(Imports!AY46=\"\",\"\",'All Gas'!AY46-Imports!AY46)","v":11.953351753964853},{"$f":"IF(Imports!AZ46=\"\",\"\",'All Gas'!AZ46-Imports!AZ46)","v":14.20672566511621}]
["Net Income","[Original]",{"$f":"IF(Imports!C47=\"\",\"\",'All Gas'!C47-Imports!C47)","v":0},{"$f":"IF(Imports!D47=\"\",\"\",'All Gas'!D47-Imports!D47)","v":0},{"$f":"IF(Imports!E47=\"\",\"\",'All Gas'!E47-Imports!E47)","v":0},{"$f":"IF(Imports!F47=\"\",\"\",'All Gas'!F47-Imports!F47)","v":0},{"$f":"IF(Imports!G47=\"\",\"\",'All Gas'!G47-Imports!G47)","v":0},{"$f":"IF(Imports!H47=\"\",\"\",'All Gas'!H47-Imports!H47)","v":0},{"$f":"IF(Imports!I47=\"\",\"\",'All Gas'!I47-Imports!I47)","v":0},{"$f":"IF(Imports!J47=\"\",\"\",'All Gas'!J47-Imports!J47)","v":0},{"$f":"IF(Imports!K47=\"\",\"\",'All Gas'!K47-Imports!K47)","v":0},{"$f":"IF(Imports!L47=\"\",\"\",'All Gas'!L47-Imports!L47)","v":0},{"$f":"IF(Imports!M47=\"\",\"\",'All Gas'!M47-Imports!M47)","v":0},{"$f":"IF(Imports!N47=\"\",\"\",'All Gas'!N47-Imports!N47)","v":0},{"$f":"IF(Imports!O47=\"\",\"\",'All Gas'!O47-Imports!O47)","v":0},{"$f":"IF(Imports!P47=\"\",\"\",'All Gas'!P47-Imports!P47)","v":0},{"$f":"IF(Imports!Q47=\"\",\"\",'All Gas'!Q47-Imports!Q47)","v":0},{"$f":"IF(Imports!R47=\"\",\"\",'All Gas'!R47-Imports!R47)","v":0},{"$f":"IF(Imports!S47=\"\",\"\",'All Gas'!S47-Imports!S47)","v":0},{"$f":"IF(Imports!T47=\"\",\"\",'All Gas'!T47-Imports!T47)","v":0},{"$f":"IF(Imports!U47=\"\",\"\",'All Gas'!U47-Imports!U47)","v":0},{"$f":"IF(Imports!V47=\"\",\"\",'All Gas'!V47-Imports!V47)","v":0},{"$f":"IF(Imports!W47=\"\",\"\",'All Gas'!W47-Imports!W47)","v":0},{"$f":"IF(Imports!X47=\"\",\"\",'All Gas'!X47-Imports!X47)","v":0},{"$f":"IF(Imports!Y47=\"\",\"\",'All Gas'!Y47-Imports!Y47)","v":0},{"$f":"IF(Imports!Z47=\"\",\"\",'All Gas'!Z47-Imports!Z47)","v":0},{"$f":"IF(Imports!AA47=\"\",\"\",'All Gas'!AA47-Imports!AA47)","v":0},{"$f":"IF(Imports!AB47=\"\",\"\",'All Gas'!AB47-Imports!AB47)","v":0},{"$f":"IF(Imports!AC47=\"\",\"\",'All Gas'!AC47-Imports!AC47)","v":0},{"$f":"IF(Imports!AD47=\"\",\"\",'All Gas'!AD47-Imports!AD47)","v":0},{"$f":"IF(Imports!AE47=\"\",\"\",'All Gas'!AE47-Imports!AE47)","v":0},{"$f":"IF(Imports!AF47=\"\",\"\",'All Gas'!AF47-Imports!AF47)","v":0},{"$f":"IF(Imports!AG47=\"\",\"\",'All Gas'!AG47-Imports!AG47)","v":0},{"$f":"IF(Imports!AH47=\"\",\"\",'All Gas'!AH47-Imports!AH47)","v":0},{"$f":"IF(Imports!AI47=\"\",\"\",'All Gas'!AI47-Imports!AI47)","v":0},{"$f":"IF(Imports!AJ47=\"\",\"\",'All Gas'!AJ47-Imports!AJ47)","v":0},{"$f":"IF(Imports!AK47=\"\",\"\",'All Gas'!AK47-Imports!AK47)","v":0},{"$f":"IF(Imports!AL47=\"\",\"\",'All Gas'!AL47-Imports!AL47)","v":0},{"$f":"IF(Imports!AM47=\"\",\"\",'All Gas'!AM47-Imports!AM47)","v":0},{"$f":"IF(Imports!AN47=\"\",\"\",'All Gas'!AN47-Imports!AN47)","v":0},{"$f":"IF(Imports!AO47=\"\",\"\",'All Gas'!AO47-Imports!AO47)","v":0},{"$f":"IF(Imports!AP47=\"\",\"\",'All Gas'!AP47-Imports!AP47)","v":0},{"$f":"IF(Imports!AQ47=\"\",\"\",'All Gas'!AQ47-Imports!AQ47)","v":0},{"$f":"IF(Imports!AR47=\"\",\"\",'All Gas'!AR47-Imports!AR47)","v":0},{"$f":"IF(Imports!AS47=\"\",\"\",'All Gas'!AS47-Imports!AS47)","v":0},{"$f":"IF(Imports!AT47=\"\",\"\",'All Gas'!AT47-Imports!AT47)","v":0},{"$f":"IF(Imports!AU47=\"\",\"\",'All Gas'!AU47-Imports!AU47)","v":0},{"$f":"IF(Imports!AV47=\"\",\"\",'All Gas'!AV47-Imports!AV47)","v":0},{"$f":"IF(Imports!AW47=\"\",\"\",'All Gas'!AW47-Imports!AW47)","v":0},{"$f":"IF(Imports!AX47=\"\",\"\",'All Gas'!AX47-Imports!AX47)","v":0},{"$f":"IF(Imports!AY47=\"\",\"\",'All Gas'!AY47-Imports!AY47)","v":0},{"$f":"IF(Imports!AZ47=\"\",\"\",'All Gas'!AZ47-Imports!AZ47)","v":0}]
[null,"[Difference]",{"$f":"IF(Imports!C48=\"\",\"\",'All Gas'!C48-Imports!C48)","v":0},{"$f":"IF(Imports!D48=\"\",\"\",'All Gas'!D48-Imports!D48)","v":0},{"$f":"IF(Imports!E48=\"\",\"\",'All Gas'!E48-Imports!E48)","v":93.935468664200698},{"$f":"IF(Imports!F48=\"\",\"\",'All Gas'!F48-Imports!F48)","v":112.82953146061527},{"$f":"IF(Imports!G48=\"\",\"\",'All Gas'!G48-Imports!G48)","v":89.8718035700158},{"$f":"IF(Imports!H48=\"\",\"\",'All Gas'!H48-Imports!H48)","v":69.500269786510216},{"$f":"IF(Imports!I48=\"\",\"\",'All Gas'!I48-Imports!I48)","v":57.116418456379506},{"$f":"IF(Imports!J48=\"\",\"\",'All Gas'!J48-Imports!J48)","v":35.909530147907844},{"$f":"IF(Imports!K48=\"\",\"\",'All Gas'!K48-Imports!K48)","v":4.1353847008567755},{"$f":"IF(Imports!L48=\"\",\"\",'All Gas'!L48-Imports!L48)","v":-13.500142935852182},{"$f":"IF(Imports!M48=\"\",\"\",'All Gas'!M48-Imports!M48)","v":-6.7532342402901122},{"$f":"IF(Imports!N48=\"\",\"\",'All Gas'!N48-Imports!N48)","v":-17.679088791202048},{"$f":"IF(Imports!O48=\"\",\"\",'All Gas'!O48-Imports!O48)","v":-33.545969506067649},{"$f":"IF(Imports!P48=\"\",\"\",'All Gas'!P48-Imports!P48)","v":-40.054098163485833},{"$f":"IF(Imports!Q48=\"\",\"\",'All Gas'!Q48-Imports!Q48)","v":126.43371113936837},{"$f":"IF(Imports!R48=\"\",\"\",'All Gas'!R48-Imports!R48)","v":6.7414044749161803},{"$f":"IF(Imports!S48=\"\",\"\",'All Gas'!S48-Imports!S48)","v":-25.626552307457587},{"$f":"IF(Imports!T48=\"\",\"\",'All Gas'!T48-Imports!T48)","v":-89.817690391495944},{"$f":"IF(Imports!U48=\"\",\"\",'All Gas'!U48-Imports!U48)","v":-96.082858027615657},{"$f":"IF(Imports!V48=\"\",\"\",'All Gas'!V48-Imports!V48)","v":-123.82641511267684},{"$f":"IF(Imports!W48=\"\",\"\",'All Gas'!W48-Imports!W48)","v":4.0064627335632395},{"$f":"IF(Imports!X48=\"\",\"\",'All Gas'!X48-Imports!X48)","v":4.0908898728507666},{"$f":"IF(Imports!Y48=\"\",\"\",'All Gas'!Y48-Imports!Y48)","v":5.3727543589880042},{"$f":"IF(Imports!Z48=\"\",\"\",'All Gas'!Z48-Imports!Z48)","v":5.5994984346780257},{"$f":"IF(Imports!AA48=\"\",\"\",'All Gas'!AA48-Imports!AA48)","v":3.4915027396764344},{"$f":"IF(Imports!AB48=\"\",\"\",'All Gas'!AB48-Imports!AB48)","v":4.8666156116710226},{"$f":"IF(Imports!AC48=\"\",\"\",'All Gas'!AC48-Imports!AC48)","v":6.5019858616533384},{"$f":"IF(Imports!AD48=\"\",\"\",'All Gas'!AD48-Imports!AD48)","v":6.0322008227421975},{"$f":"IF(Imports!AE48=\"\",\"\",'All Gas'!AE48-Imports!AE48)","v":1.8827669845372839},{"$f":"IF(Imports!AF48=\"\",\"\",'All Gas'!AF48-Imports!AF48)","v":4.902035340821385},{"$f":"IF(Imports!AG48=\"\",\"\",'All Gas'!AG48-Imports!AG48)","v":5.9739019208882382},{"$f":"IF(Imports!AH48=\"\",\"\",'All Gas'!AH48-Imports!AH48)","v":3.2168707287828511},{"$f":"IF(Imports!AI48=\"\",\"\",'All Gas'!AI48-Imports!AI48)","v":4.1673616726557157},{"$f":"IF(Imports!AJ48=\"\",\"\",'All Gas'!AJ48-Imports!AJ48)","v":2.1698248665334177},{"$f":"IF(Imports!AK48=\"\",\"\",'All Gas'!AK48-Imports!AK48)","v":-1.1614813571532068},{"$f":"IF(Imports!AL48=\"\",\"\",'All Gas'!AL48-Imports!AL48)","v":-1.1686448463788111},{"$f":"IF(Imports!AM48=\"\",\"\",'All Gas'!AM48-Imports!AM48)","v":-1.1289164883191916},{"$f":"IF(Imports!AN48=\"\",\"\",'All Gas'!AN48-Imports!AN48)","v":-1.8363976334803738},{"$f":"IF(Imports!AO48=\"\",\"\",'All Gas'!AO48-Imports!AO48)","v":-2.471535055464301},{"$f":"IF(Imports!AP48=\"\",\"\",'All Gas'!AP48-Imports!AP48)","v":-3.6258676500856382},{"$f":"IF(Imports!AQ48=\"\",\"\",'All Gas'!AQ48-Imports!AQ48)","v":-4.5804824927090522},{"$f":"IF(Imports!AR48=\"\",\"\",'All Gas'!AR48-Imports!AR48)","v":-1.1382024112626823},{"$f":"IF(Imports!AS48=\"\",\"\",'All Gas'!AS48-Imports!AS48)","v":2.9183102699189476},{"$f":"IF(Imports!AT48=\"\",\"\",'All Gas'!AT48-Imports!AT48)","v":2.4713390658771459},{"$f":"IF(Imports!AU48=\"\",\"\",'All Gas'!AU48-Imports!AU48)","v":-0.80084209167216613},{"$f":"IF(Imports!AV48=\"\",\"\",'All Gas'!AV48-Imports!AV48)","v":2.6885579706222416},{"$f":"IF(Imports!AW48=\"\",\"\",'All Gas'!AW48-Imports!AW48)","v":12.188722701134793},{"$f":"IF(Imports!AX48=\"\",\"\",'All Gas'!AX48-Imports!AX48)","v":16.277551275751648},{"$f":"IF(Imports!AY48=\"\",\"\",'All Gas'!AY48-Imports!AY48)","v":11.953351753964853},{"$f":"IF(Imports!AZ48=\"\",\"\",'All Gas'!AZ48-Imports!AZ48)","v":14.20672566511621}]
[null,null,{"$f":"IF(Imports!C49=\"\",\"\",'All Gas'!C49-Imports!C49)","v":""},{"$f":"IF(Imports!D49=\"\",\"\",'All Gas'!D49-Imports!D49)","v":""},{"$f":"IF(Imports!E49=\"\",\"\",'All Gas'!E49-Imports!E49)","v":""},{"$f":"IF(Imports!F49=\"\",\"\",'All Gas'!F49-Imports!F49)","v":""},{"$f":"IF(Imports!G49=\"\",\"\",'All Gas'!G49-Imports!G49)","v":""},{"$f":"IF(Imports!H49=\"\",\"\",'All Gas'!H49-Imports!H49)","v":""},{"$f":"IF(Imports!I49=\"\",\"\",'All Gas'!I49-Imports!I49)","v":""},{"$f":"IF(Imports!J49=\"\",\"\",'All Gas'!J49-Imports!J49)","v":""},{"$f":"IF(Imports!K49=\"\",\"\",'All Gas'!K49-Imports!K49)","v":""},{"$f":"IF(Imports!L49=\"\",\"\",'All Gas'!L49-Imports!L49)","v":""},{"$f":"IF(Imports!M49=\"\",\"\",'All Gas'!M49-Imports!M49)","v":""},{"$f":"IF(Imports!N49=\"\",\"\",'All Gas'!N49-Imports!N49)","v":""},{"$f":"IF(Imports!O49=\"\",\"\",'All Gas'!O49-Imports!O49)","v":""},{"$f":"IF(Imports!P49=\"\",\"\",'All Gas'!P49-Imports!P49)","v":""},{"$f":"IF(Imports!Q49=\"\",\"\",'All Gas'!Q49-Imports!Q49)","v":""},{"$f":"IF(Imports!R49=\"\",\"\",'All Gas'!R49-Imports!R49)","v":""},{"$f":"IF(Imports!S49=\"\",\"\",'All Gas'!S49-Imports!S49)","v":""},{"$f":"IF(Imports!T49=\"\",\"\",'All Gas'!T49-Imports!T49)","v":""},{"$f":"IF(Imports!U49=\"\",\"\",'All Gas'!U49-Imports!U49)","v":""},{"$f":"IF(Imports!V49=\"\",\"\",'All Gas'!V49-Imports!V49)","v":""},{"$f":"IF(Imports!W49=\"\",\"\",'All Gas'!W49-Imports!W49)","v":""},{"$f":"IF(Imports!X49=\"\",\"\",'All Gas'!X49-Imports!X49)","v":""},{"$f":"IF(Imports!Y49=\"\",\"\",'All Gas'!Y49-Imports!Y49)","v":""},{"$f":"IF(Imports!Z49=\"\",\"\",'All Gas'!Z49-Imports!Z49)","v":""},{"$f":"IF(Imports!AA49=\"\",\"\",'All Gas'!AA49-Imports!AA49)","v":""},{"$f":"IF(Imports!AB49=\"\",\"\",'All Gas'!AB49-Imports!AB49)","v":""},{"$f":"IF(Imports!AC49=\"\",\"\",'All Gas'!AC49-Imports!AC49)","v":""},{"$f":"IF(Imports!AD49=\"\",\"\",'All Gas'!AD49-Imports!AD49)","v":""},{"$f":"IF(Imports!AE49=\"\",\"\",'All Gas'!AE49-Imports!AE49)","v":""},{"$f":"IF(Imports!AF49=\"\",\"\",'All Gas'!AF49-Imports!AF49)","v":""},{"$f":"IF(Imports!AG49=\"\",\"\",'All Gas'!AG49-Imports!AG49)","v":""},{"$f":"IF(Imports!AH49=\"\",\"\",'All Gas'!AH49-Imports!AH49)","v":""},{"$f":"IF(Imports!AI49=\"\",\"\",'All Gas'!AI49-Imports!AI49)","v":""},{"$f":"IF(Imports!AJ49=\"\",\"\",'All Gas'!AJ49-Imports!AJ49)","v":""},{"$f":"IF(Imports!AK49=\"\",\"\",'All Gas'!AK49-Imports!AK49)","v":""},{"$f":"IF(Imports!AL49=\"\",\"\",'All Gas'!AL49-Imports!AL49)","v":""},{"$f":"IF(Imports!AM49=\"\",\"\",'All Gas'!AM49-Imports!AM49)","v":""},{"$f":"IF(Imports!AN49=\"\",\"\",'All Gas'!AN49-Imports!AN49)","v":""},{"$f":"IF(Imports!AO49=\"\",\"\",'All Gas'!AO49-Imports!AO49)","v":""},{"$f":"IF(Imports!AP49=\"\",\"\",'All Gas'!AP49-Imports!AP49)","v":""},{"$f":"IF(Imports!AQ49=\"\",\"\",'All Gas'!AQ49-Imports!AQ49)","v":""},{"$f":"IF(Imports!AR49=\"\",\"\",'All Gas'!AR49-Imports!AR49)","v":""},{"$f":"IF(Imports!AS49=\"\",\"\",'All Gas'!AS49-Imports!AS49)","v":""},{"$f":"IF(Imports!AT49=\"\",\"\",'All Gas'!AT49-Imports!AT49)","v":""},{"$f":"IF(Imports!AU49=\"\",\"\",'All Gas'!AU49-Imports!AU49)","v":""},{"$f":"IF(Imports!AV49=\"\",\"\",'All Gas'!AV49-Imports!AV49)","v":""},{"$f":"IF(Imports!AW49=\"\",\"\",'All Gas'!AW49-Imports!AW49)","v":""},{"$f":"IF(Imports!AX49=\"\",\"\",'All Gas'!AX49-Imports!AX49)","v":""},{"$f":"IF(Imports!AY49=\"\",\"\",'All Gas'!AY49-Imports!AY49)","v":""},{"$f":"IF(Imports!AZ49=\"\",\"\",'All Gas'!AZ49-Imports!AZ49)","v":""}]
["Net Debt (from SP-080)","[Original]",{"$f":"IF(Imports!C50=\"\",\"\",'All Gas'!C50-Imports!C50)","v":0},{"$f":"IF(Imports!D50=\"\",\"\",'All Gas'!D50-Imports!D50)","v":0},{"$f":"IF(Imports!E50=\"\",\"\",'All Gas'!E50-Imports!E50)","v":0},{"$f":"IF(Imports!F50=\"\",\"\",'All Gas'!F50-Imports!F50)","v":0},{"$f":"IF(Imports!G50=\"\",\"\",'All Gas'!G50-Imports!G50)","v":0},{"$f":"IF(Imports!H50=\"\",\"\",'All Gas'!H50-Imports!H50)","v":0},{"$f":"IF(Imports!I50=\"\",\"\",'All Gas'!I50-Imports!I50)","v":0.38668320860233507},{"$f":"IF(Imports!J50=\"\",\"\",'All Gas'!J50-Imports!J50)","v":0.37586461083992617},{"$f":"IF(Imports!K50=\"\",\"\",'All Gas'!K50-Imports!K50)","v":104.12238431017977},{"$f":"IF(Imports!L50=\"\",\"\",'All Gas'!L50-Imports!L50)","v":246.99769807406847},{"$f":"IF(Imports!M50=\"\",\"\",'All Gas'!M50-Imports!M50)","v":256.87576824452117},{"$f":"IF(Imports!N50=\"\",\"\",'All Gas'!N50-Imports!N50)","v":330.57320995170448},{"$f":"IF(Imports!O50=\"\",\"\",'All Gas'!O50-Imports!O50)","v":521.31587233020764},{"$f":"IF(Imports!P50=\"\",\"\",'All Gas'!P50-Imports!P50)","v":502.06013499601977},{"$f":"IF(Imports!Q50=\"\",\"\",'All Gas'!Q50-Imports!Q50)","v":543.91670767364121},{"$f":"IF(Imports!R50=\"\",\"\",'All Gas'!R50-Imports!R50)","v":554.87714472034349},{"$f":"IF(Imports!S50=\"\",\"\",'All Gas'!S50-Imports!S50)","v":651.37315164555912},{"$f":"IF(Imports!T50=\"\",\"\",'All Gas'!T50-Imports!T50)","v":659.41538589615448},{"$f":"IF(Imports!U50=\"\",\"\",'All Gas'!U50-Imports!U50)","v":621.20880747033516},{"$f":"IF(Imports!V50=\"\",\"\",'All Gas'!V50-Imports!V50)","v":448.64571888964201},{"$f":"IF(Imports!W50=\"\",\"\",'All Gas'!W50-Imports!W50)","v":379.04017586765258},{"$f":"IF(Imports!X50=\"\",\"\",'All Gas'!X50-Imports!X50)","v":441.38434865504314},{"$f":"IF(Imports!Y50=\"\",\"\",'All Gas'!Y50-Imports!Y50)","v":521.42128698035231},{"$f":"IF(Imports!Z50=\"\",\"\",'All Gas'!Z50-Imports!Z50)","v":541.39957579044858},{"$f":"IF(Imports!AA50=\"\",\"\",'All Gas'!AA50-Imports!AA50)","v":324.07252699716264},{"$f":"IF(Imports!AB50=\"\",\"\",'All Gas'!AB50-Imports!AB50)","v":393.24562986632009},{"$f":"IF(Imports!AC50=\"\",\"\",'All Gas'!AC50-Imports!AC50)","v":588.2052163319604},{"$f":"IF(Imports!AD50=\"\",\"\",'All Gas'!AD50-Imports!AD50)","v":462.82735209848761},{"$f":"IF(Imports!AE50=\"\",\"\",'All Gas'!AE50-Imports!AE50)","v":134.93820410409535},{"$f":"IF(Imports!AF50=\"\",\"\",'All Gas'!AF50-Imports!AF50)","v":385.7140303588385},{"$f":"IF(Imports!AG50=\"\",\"\",'All Gas'!AG50-Imports!AG50)","v":531.27557437406358},{"$f":"IF(Imports!AH50=\"\",\"\",'All Gas'!AH50-Imports!AH50)","v":313.61636566911329},{"$f":"IF(Imports!AI50=\"\",\"\",'All Gas'!AI50-Imports!AI50)","v":377.11560310460482},{"$f":"IF(Imports!AJ50=\"\",\"\",'All Gas'!AJ50-Imports!AJ50)","v":195.95463059609756},{"$f":"IF(Imports!AK50=\"\",\"\",'All Gas'!AK50-Imports!AK50)","v":-36.076025304784707},{"$f":"IF(Imports!AL50=\"\",\"\",'All Gas'!AL50-Imports!AL50)","v":-85.540035764286586},{"$f":"IF(Imports!AM50=\"\",\"\",'All Gas'!AM50-Imports!AM50)","v":-97.44703839529393},{"$f":"IF(Imports!AN50=\"\",\"\",'All Gas'!AN50-Imports!AN50)","v":-155.25247044292337},{"$f":"IF(Imports!AO50=\"\",\"\",'All Gas'!AO50-Imports!AO50)","v":-203.6259324446728},{"$f":"IF(Imports!AP50=\"\",\"\",'All Gas'!AP50-Imports!AP50)","v":-256.28233069642738},{"$f":"IF(Imports!AQ50=\"\",\"\",'All Gas'!AQ50-Imports!AQ50)","v":-331.6665167381725},{"$f":"IF(Imports!AR50=\"\",\"\",'All Gas'!AR50-Imports!AR50)","v":-18.327609151645447},{"$f":"IF(Imports!AS50=\"\",\"\",'All Gas'!AS50-Imports!AS50)","v":282.213986518007},{"$f":"IF(Imports!AT50=\"\",\"\",'All Gas'!AT50-Imports!AT50)","v":229.9025546109624},{"$f":"IF(Imports!AU50=\"\",\"\",'All Gas'!AU50-Imports!AU50)","v":60.355652534581168},{"$f":"IF(Imports!AV50=\"\",\"\",'All Gas'!AV50-Imports!AV50)","v":271.77912879210635},{"$f":"IF(Imports!AW50=\"\",\"\",'All Gas'!AW50-Imports!AW50)","v":1014.8883399727347},{"$f":"IF(Imports!AX50=\"\",\"\",'All Gas'!AX50-Imports!AX50)","v":1405.0966467971011},{"$f":"IF(Imports!AY50=\"\",\"\",'All Gas'!AY50-Imports!AY50)","v":1026.4470117529563},{"$f":"IF(Imports!AZ50=\"\",\"\",'All Gas'!AZ50-Imports!AZ50)","v":1158.3555232831059}]
["Long term debt + current and other liabilities - current and other assets",null,{"$f":"IF(Imports!C51=\"\",\"\",'All Gas'!C51-Imports!C51)","v":0},{"$f":"IF(Imports!D51=\"\",\"\",'All Gas'!D51-Imports!D51)","v":0},{"$f":"IF(Imports!E51=\"\",\"\",'All Gas'!E51-Imports!E51)","v":0},{"$f":"IF(Imports!F51=\"\",\"\",'All Gas'!F51-Imports!F51)","v":0},{"$f":"IF(Imports!G51=\"\",\"\",'All Gas'!G51-Imports!G51)","v":0},{"$f":"IF(Imports!H51=\"\",\"\",'All Gas'!H51-Imports!H51)","v":0},{"$f":"IF(Imports!I51=\"\",\"\",'All Gas'!I51-Imports!I51)","v":0},{"$f":"IF(Imports!J51=\"\",\"\",'All Gas'!J51-Imports!J51)","v":0},{"$f":"IF(Imports!K51=\"\",\"\",'All Gas'!K51-Imports!K51)","v":0},{"$f":"IF(Imports!L51=\"\",\"\",'All Gas'!L51-Imports!L51)","v":0},{"$f":"IF(Imports!M51=\"\",\"\",'All Gas'!M51-Imports!M51)","v":0},{"$f":"IF(Imports!N51=\"\",\"\",'All Gas'!N51-Imports!N51)","v":0},{"$f":"IF(Imports!O51=\"\",\"\",'All Gas'!O51-Imports!O51)","v":0},{"$f":"IF(Imports!P51=\"\",\"\",'All Gas'!P51-Imports!P51)","v":0},{"$f":"IF(Imports!Q51=\"\",\"\",'All Gas'!Q51-Imports!Q51)","v":0},{"$f":"IF(Imports!R51=\"\",\"\",'All Gas'!R51-Imports!R51)","v":0},{"$f":"IF(Imports!S51=\"\",\"\",'All Gas'!S51-Imports!S51)","v":0},{"$f":"IF(Imports!T51=\"\",\"\",'All Gas'!T51-Imports!T51)","v":0},{"$f":"IF(Imports!U51=\"\",\"\",'All Gas'!U51-Imports!U51)","v":0},{"$f":"IF(Imports!V51=\"\",\"\",'All Gas'!V51-Imports!V51)","v":0},{"$f":"IF(Imports!W51=\"\",\"\",'All Gas'!W51-Imports!W51)","v":0},{"$f":"IF(Imports!X51=\"\",\"\",'All Gas'!X51-Imports!X51)","v":0},{"$f":"IF(Imports!Y51=\"\",\"\",'All Gas'!Y51-Imports!Y51)","v":0},{"$f":"IF(Imports!Z51=\"\",\"\",'All Gas'!Z51-Imports!Z51)","v":0},{"$f":"IF(Imports!AA51=\"\",\"\",'All Gas'!AA51-Imports!AA51)","v":0},{"$f":"IF(Imports!AB51=\"\",\"\",'All Gas'!AB51-Imports!AB51)","v":0},{"$f":"IF(Imports!AC51=\"\",\"\",'All Gas'!AC51-Imports!AC51)","v":0},{"$f":"IF(Imports!AD51=\"\",\"\",'All Gas'!AD51-Imports!AD51)","v":0},{"$f":"IF(Imports!AE51=\"\",\"\",'All Gas'!AE51-Imports!AE51)","v":0},{"$f":"IF(Imports!AF51=\"\",\"\",'All Gas'!AF51-Imports!AF51)","v":0},{"$f":"IF(Imports!AG51=\"\",\"\",'All Gas'!AG51-Imports!AG51)","v":0},{"$f":"IF(Imports!AH51=\"\",\"\",'All Gas'!AH51-Imports!AH51)","v":0},{"$f":"IF(Imports!AI51=\"\",\"\",'All Gas'!AI51-Imports!AI51)","v":0},{"$f":"IF(Imports!AJ51=\"\",\"\",'All Gas'!AJ51-Imports!AJ51)","v":0},{"$f":"IF(Imports!AK51=\"\",\"\",'All Gas'!AK51-Imports!AK51)","v":0},{"$f":"IF(Imports!AL51=\"\",\"\",'All Gas'!AL51-Imports!AL51)","v":0},{"$f":"IF(Imports!AM51=\"\",\"\",'All Gas'!AM51-Imports!AM51)","v":0},{"$f":"IF(Imports!AN51=\"\",\"\",'All Gas'!AN51-Imports!AN51)","v":0},{"$f":"IF(Imports!AO51=\"\",\"\",'All Gas'!AO51-Imports!AO51)","v":0},{"$f":"IF(Imports!AP51=\"\",\"\",'All Gas'!AP51-Imports!AP51)","v":0},{"$f":"IF(Imports!AQ51=\"\",\"\",'All Gas'!AQ51-Imports!AQ51)","v":0},{"$f":"IF(Imports!AR51=\"\",\"\",'All Gas'!AR51-Imports!AR51)","v":0},{"$f":"IF(Imports!AS51=\"\",\"\",'All Gas'!AS51-Imports!AS51)","v":0},{"$f":"IF(Imports!AT51=\"\",\"\",'All Gas'!AT51-Imports!AT51)","v":0},{"$f":"IF(Imports!AU51=\"\",\"\",'All Gas'!AU51-Imports!AU51)","v":0},{"$f":"IF(Imports!AV51=\"\",\"\",'All Gas'!AV51-Imports!AV51)","v":0},{"$f":"IF(Imports!AW51=\"\",\"\",'All Gas'!AW51-Imports!AW51)","v":0},{"$f":"IF(Imports!AX51=\"\",\"\",'All Gas'!AX51-Imports!AX51)","v":0},{"$f":"IF(Imports!AY51=\"\",\"\",'All Gas'!AY51-Imports!AY51)","v":0},{"$f":"IF(Imports!AZ51=\"\",\"\",'All Gas'!AZ51-Imports!AZ51)","v":0}]
[null,"[Difference]",{"$f":"IF(Imports!C52=\"\",\"\",'All Gas'!C52-Imports!C52)","v":0},{"$f":"IF(Imports!D52=\"\",\"\",'All Gas'!D52-Imports!D52)","v":0},{"$f":"IF(Imports!E52=\"\",\"\",'All Gas'!E52-Imports!E52)","v":0},{"$f":"IF(Imports!F52=\"\",\"\",'All Gas'!F52-Imports!F52)","v":0},{"$f":"IF(Imports!G52=\"\",\"\",'All Gas'!G52-Imports!G52)","v":0},{"$f":"IF(Imports!H52=\"\",\"\",'All Gas'!H52-Imports!H52)","v":0},{"$f":"IF(Imports!I52=\"\",\"\",'All Gas'!I52-Imports!I52)","v":-0.38668320860233507},{"$f":"IF(Imports!J52=\"\",\"\",'All Gas'!J52-Imports!J52)","v":-0.37586461083992617},{"$f":"IF(Imports!K52=\"\",\"\",'All Gas'!K52-Imports!K52)","v":-104.12238431017977},{"$f":"IF(Imports!L52=\"\",\"\",'All Gas'!L52-Imports!L52)","v":-246.99769807406847},{"$f":"IF(Imports!M52=\"\",\"\",'All Gas'!M52-Imports!M52)","v":-256.87576824452117},{"$f":"IF(Imports!N52=\"\",\"\",'All Gas'!N52-Imports!N52)","v":-330.57320995170448},{"$f":"IF(Imports!O52=\"\",\"\",'All Gas'!O52-Imports!O52)","v":-521.31587233020764},{"$f":"IF(Imports!P52=\"\",\"\",'All Gas'!P52-Imports!P52)","v":-502.06013499601977},{"$f":"IF(Imports!Q52=\"\",\"\",'All Gas'!Q52-Imports!Q52)","v":-543.91670767364121},{"$f":"IF(Imports!R52=\"\",\"\",'All Gas'!R52-Imports!R52)","v":-554.87714472034349},{"$f":"IF(Imports!S52=\"\",\"\",'All Gas'!S52-Imports!S52)","v":-651.37315164555912},{"$f":"IF(Imports!T52=\"\",\"\",'All Gas'!T52-Imports!T52)","v":-659.41538589615448},{"$f":"IF(Imports!U52=\"\",\"\",'All Gas'!U52-Imports!U52)","v":-621.20880747033516},{"$f":"IF(Imports!V52=\"\",\"\",'All Gas'!V52-Imports!V52)","v":-448.64571888964201},{"$f":"IF(Imports!W52=\"\",\"\",'All Gas'!W52-Imports!W52)","v":-379.04017586765258},{"$f":"IF(Imports!X52=\"\",\"\",'All Gas'!X52-Imports!X52)","v":-441.38434865504314},{"$f":"IF(Imports!Y52=\"\",\"\",'All Gas'!Y52-Imports!Y52)","v":-521.42128698035231},{"$f":"IF(Imports!Z52=\"\",\"\",'All Gas'!Z52-Imports!Z52)","v":-541.39957579044858},{"$f":"IF(Imports!AA52=\"\",\"\",'All Gas'!AA52-Imports!AA52)","v":-324.07252699716264},{"$f":"IF(Imports!AB52=\"\",\"\",'All Gas'!AB52-Imports!AB52)","v":-393.24562986632009},{"$f":"IF(Imports!AC52=\"\",\"\",'All Gas'!AC52-Imports!AC52)","v":-588.2052163319604},{"$f":"IF(Imports!AD52=\"\",\"\",'All Gas'!AD52-Imports!AD52)","v":-462.82735209848761},{"$f":"IF(Imports!AE52=\"\",\"\",'All Gas'!AE52-Imports!AE52)","v":-134.93820410409535},{"$f":"IF(Imports!AF52=\"\",\"\",'All Gas'!AF52-Imports!AF52)","v":-385.7140303588385},{"$f":"IF(Imports!AG52=\"\",\"\",'All Gas'!AG52-Imports!AG52)","v":-531.27557437406358},{"$f":"IF(Imports!AH52=\"\",\"\",'All Gas'!AH52-Imports!AH52)","v":-313.61636566911329},{"$f":"IF(Imports!AI52=\"\",\"\",'All Gas'!AI52-Imports!AI52)","v":-377.11560310460482},{"$f":"IF(Imports!AJ52=\"\",\"\",'All Gas'!AJ52-Imports!AJ52)","v":-195.95463059609756},{"$f":"IF(Imports!AK52=\"\",\"\",'All Gas'!AK52-Imports!AK52)","v":36.076025304784707},{"$f":"IF(Imports!AL52=\"\",\"\",'All Gas'!AL52-Imports!AL52)","v":85.540035764286586},{"$f":"IF(Imports!AM52=\"\",\"\",'All Gas'!AM52-Imports!AM52)","v":97.44703839529393},{"$f":"IF(Imports!AN52=\"\",\"\",'All Gas'!AN52-Imports!AN52)","v":155.25247044292337},{"$f":"IF(Imports!AO52=\"\",\"\",'All Gas'!AO52-Imports!AO52)","v":203.6259324446728},{"$f":"IF(Imports!AP52=\"\",\"\",'All Gas'!AP52-Imports!AP52)","v":256.28233069642738},{"$f":"IF(Imports!AQ52=\"\",\"\",'All Gas'!AQ52-Imports!AQ52)","v":331.6665167381725},{"$f":"IF(Imports!AR52=\"\",\"\",'All Gas'!AR52-Imports!AR52)","v":18.327609151645447},{"$f":"IF(Imports!AS52=\"\",\"\",'All Gas'!AS52-Imports!AS52)","v":-282.213986518007},{"$f":"IF(Imports!AT52=\"\",\"\",'All Gas'!AT52-Imports!AT52)","v":-229.9025546109624},{"$f":"IF(Imports!AU52=\"\",\"\",'All Gas'!AU52-Imports!AU52)","v":-60.355652534581168},{"$f":"IF(Imports!AV52=\"\",\"\",'All Gas'!AV52-Imports!AV52)","v":-271.77912879210635},{"$f":"IF(Imports!AW52=\"\",\"\",'All Gas'!AW52-Imports!AW52)","v":-1014.8883399727347},{"$f":"IF(Imports!AX52=\"\",\"\",'All Gas'!AX52-Imports!AX52)","v":-1405.0966467971011},{"$f":"IF(Imports!AY52=\"\",\"\",'All Gas'!AY52-Imports!AY52)","v":-1026.4470117529563},{"$f":"IF(Imports!AZ52=\"\",\"\",'All Gas'!AZ52-Imports!AZ52)","v":-1158.3555232831059}]
[null,null,{"$f":"IF(Imports!C53=\"\",\"\",'All Gas'!C53-Imports!C53)","v":""},{"$f":"IF(Imports!D53=\"\",\"\",'All Gas'!D53-Imports!D53)","v":""},{"$f":"IF(Imports!E53=\"\",\"\",'All Gas'!E53-Imports!E53)","v":""},{"$f":"IF(Imports!F53=\"\",\"\",'All Gas'!F53-Imports!F53)","v":""},{"$f":"IF(Imports!G53=\"\",\"\",'All Gas'!G53-Imports!G53)","v":""},{"$f":"IF(Imports!H53=\"\",\"\",'All Gas'!H53-Imports!H53)","v":""},{"$f":"IF(Imports!I53=\"\",\"\",'All Gas'!I53-Imports!I53)","v":""},{"$f":"IF(Imports!J53=\"\",\"\",'All Gas'!J53-Imports!J53)","v":""},{"$f":"IF(Imports!K53=\"\",\"\",'All Gas'!K53-Imports!K53)","v":""},{"$f":"IF(Imports!L53=\"\",\"\",'All Gas'!L53-Imports!L53)","v":""},{"$f":"IF(Imports!M53=\"\",\"\",'All Gas'!M53-Imports!M53)","v":""},{"$f":"IF(Imports!N53=\"\",\"\",'All Gas'!N53-Imports!N53)","v":""},{"$f":"IF(Imports!O53=\"\",\"\",'All Gas'!O53-Imports!O53)","v":""},{"$f":"IF(Imports!P53=\"\",\"\",'All Gas'!P53-Imports!P53)","v":""},{"$f":"IF(Imports!Q53=\"\",\"\",'All Gas'!Q53-Imports!Q53)","v":""},{"$f":"IF(Imports!R53=\"\",\"\",'All Gas'!R53-Imports!R53)","v":""},{"$f":"IF(Imports!S53=\"\",\"\",'All Gas'!S53-Imports!S53)","v":""},{"$f":"IF(Imports!T53=\"\",\"\",'All Gas'!T53-Imports!T53)","v":""},{"$f":"IF(Imports!U53=\"\",\"\",'All Gas'!U53-Imports!U53)","v":""},{"$f":"IF(Imports!V53=\"\",\"\",'All Gas'!V53-Imports!V53)","v":""},{"$f":"IF(Imports!W53=\"\",\"\",'All Gas'!W53-Imports!W53)","v":""},{"$f":"IF(Imports!X53=\"\",\"\",'All Gas'!X53-Imports!X53)","v":""},{"$f":"IF(Imports!Y53=\"\",\"\",'All Gas'!Y53-Imports!Y53)","v":""},{"$f":"IF(Imports!Z53=\"\",\"\",'All Gas'!Z53-Imports!Z53)","v":""},{"$f":"IF(Imports!AA53=\"\",\"\",'All Gas'!AA53-Imports!AA53)","v":""},{"$f":"IF(Imports!AB53=\"\",\"\",'All Gas'!AB53-Imports!AB53)","v":""},{"$f":"IF(Imports!AC53=\"\",\"\",'All Gas'!AC53-Imports!AC53)","v":""},{"$f":"IF(Imports!AD53=\"\",\"\",'All Gas'!AD53-Imports!AD53)","v":""},{"$f":"IF(Imports!AE53=\"\",\"\",'All Gas'!AE53-Imports!AE53)","v":""},{"$f":"IF(Imports!AF53=\"\",\"\",'All Gas'!AF53-Imports!AF53)","v":""},{"$f":"IF(Imports!AG53=\"\",\"\",'All Gas'!AG53-Imports!AG53)","v":""},{"$f":"IF(Imports!AH53=\"\",\"\",'All Gas'!AH53-Imports!AH53)","v":""},{"$f":"IF(Imports!AI53=\"\",\"\",'All Gas'!AI53-Imports!AI53)","v":""},{"$f":"IF(Imports!AJ53=\"\",\"\",'All Gas'!AJ53-Imports!AJ53)","v":""},{"$f":"IF(Imports!AK53=\"\",\"\",'All Gas'!AK53-Imports!AK53)","v":""},{"$f":"IF(Imports!AL53=\"\",\"\",'All Gas'!AL53-Imports!AL53)","v":""},{"$f":"IF(Imports!AM53=\"\",\"\",'All Gas'!AM53-Imports!AM53)","v":""},{"$f":"IF(Imports!AN53=\"\",\"\",'All Gas'!AN53-Imports!AN53)","v":""},{"$f":"IF(Imports!AO53=\"\",\"\",'All Gas'!AO53-Imports!AO53)","v":""},{"$f":"IF(Imports!AP53=\"\",\"\",'All Gas'!AP53-Imports!AP53)","v":""},{"$f":"IF(Imports!AQ53=\"\",\"\",'All Gas'!AQ53-Imports!AQ53)","v":""},{"$f":"IF(Imports!AR53=\"\",\"\",'All Gas'!AR53-Imports!AR53)","v":""},{"$f":"IF(Imports!AS53=\"\",\"\",'All Gas'!AS53-Imports!AS53)","v":""},{"$f":"IF(Imports!AT53=\"\",\"\",'All Gas'!AT53-Imports!AT53)","v":""},{"$f":"IF(Imports!AU53=\"\",\"\",'All Gas'!AU53-Imports!AU53)","v":""},{"$f":"IF(Imports!AV53=\"\",\"\",'All Gas'!AV53-Imports!AV53)","v":""},{"$f":"IF(Imports!AW53=\"\",\"\",'All Gas'!AW53-Imports!AW53)","v":""},{"$f":"IF(Imports!AX53=\"\",\"\",'All Gas'!AX53-Imports!AX53)","v":""},{"$f":"IF(Imports!AY53=\"\",\"\",'All Gas'!AY53-Imports!AY53)","v":""},{"$f":"IF(Imports!AZ53=\"\",\"\",'All Gas'!AZ53-Imports!AZ53)","v":""}]
["Current Year Revenue Increase","[Formula]",{"$f":"IF(Imports!C54=\"\",\"\",'All Gas'!C54-Imports!C54)","v":0},{"$f":"IF(Imports!D54=\"\",\"\",'All Gas'!D54-Imports!D54)","v":0},{"$f":"IF(Imports!E54=\"\",\"\",'All Gas'!E54-Imports!E54)","v":7.6007583959430275E-4},{"$f":"IF(Imports!F54=\"\",\"\",'All Gas'!F54-Imports!F54)","v":7.6859169192440568E-4},{"$f":"IF(Imports!G54=\"\",\"\",'All Gas'!G54-Imports!G54)","v":7.7428502337556493E-4},{"$f":"IF(Imports!H54=\"\",\"\",'All Gas'!H54-Imports!H54)","v":7.8926684083262255E-4},{"$f":"IF(Imports!I54=\"\",\"\",'All Gas'!I54-Imports!I54)","v":8.0275662771330664E-4},{"$f":"IF(Imports!J54=\"\",\"\",'All Gas'!J54-Imports!J54)","v":7.9325743631252638E-4},{"$f":"IF(Imports!K54=\"\",\"\",'All Gas'!K54-Imports!K54)","v":8.1852654439239919E-4},{"$f":"IF(Imports!L54=\"\",\"\",'All Gas'!L54-Imports!L54)","v":8.1945799920492279E-4},{"$f":"IF(Imports!M54=\"\",\"\",'All Gas'!M54-Imports!M54)","v":8.3102749243906676E-4},{"$f":"IF(Imports!N54=\"\",\"\",'All Gas'!N54-Imports!N54)","v":8.3621551550581291E-4},{"$f":"IF(Imports!O54=\"\",\"\",'All Gas'!O54-Imports!O54)","v":8.4079315348647987E-4},{"$f":"IF(Imports!P54=\"\",\"\",'All Gas'!P54-Imports!P54)","v":8.4480897338069794E-4},{"$f":"IF(Imports!Q54=\"\",\"\",'All Gas'!Q54-Imports!Q54)","v":8.4830793769135465E-4},{"$f":"IF(Imports!R54=\"\",\"\",'All Gas'!R54-Imports!R54)","v":8.5133167610346866E-4},{"$f":"IF(Imports!S54=\"\",\"\",'All Gas'!S54-Imports!S54)","v":8.6207115400037393E-4},{"$f":"IF(Imports!T54=\"\",\"\",'All Gas'!T54-Imports!T54)","v":8.6015878322189682E-4},{"$f":"IF(Imports!U54=\"\",\"\",'All Gas'!U54-Imports!U54)","v":8.6199722567763259E-4},{"$f":"IF(Imports!V54=\"\",\"\",'All Gas'!V54-Imports!V54)","v":8.6348391001945385E-4},{"$f":"IF(Imports!W54=\"\",\"\",'All Gas'!W54-Imports!W54)","v":4.5828212534512303E-2},{"$f":"IF(Imports!X54=\"\",\"\",'All Gas'!X54-Imports!X54)","v":3.5359053323312309E-3},{"$f":"IF(Imports!Y54=\"\",\"\",'All Gas'!Y54-Imports!Y54)","v":4.1242531729177856E-3},{"$f":"IF(Imports!Z54=\"\",\"\",'All Gas'!Z54-Imports!Z54)","v":-3.2768161354896491E-3},{"$f":"IF(Imports!AA54=\"\",\"\",'All Gas'!AA54-Imports!AA54)","v":-1.9840619968318627E-2},{"$f":"IF(Imports!AB54=\"\",\"\",'All Gas'!AB54-Imports!AB54)","v":1.9620901163318185E-2},{"$f":"IF(Imports!AC54=\"\",\"\",'All Gas'!AC54-Imports!AC54)","v":-4.1916500854710312E-4},{"$f":"IF(Imports!AD54=\"\",\"\",'All Gas'!AD54-Imports!AD54)","v":-2.3546350712281706E-2},{"$f":"IF(Imports!AE54=\"\",\"\",'All Gas'!AE54-Imports!AE54)","v":-4.1785748604664247E-3},{"$f":"IF(Imports!AF54=\"\",\"\",'All Gas'!AF54-Imports!AF54)","v":2.6506138151139468E-2},{"$f":"IF(Imports!AG54=\"\",\"\",'All Gas'!AG54-Imports!AG54)","v":4.1305027057187901E-3},{"$f":"IF(Imports!AH54=\"\",\"\",'All Gas'!AH54-Imports!AH54)","v":3.6688548150692352E-3},{"$f":"IF(Imports!AI54=\"\",\"\",'All Gas'!AI54-Imports!AI54)","v":6.3726784424501595E-3},{"$f":"IF(Imports!AJ54=\"\",\"\",'All Gas'!AJ54-Imports!AJ54)","v":6.2006626344998962E-3},{"$f":"IF(Imports!AK54=\"\",\"\",'All Gas'!AK54-Imports!AK54)","v":-1.6417961262547118E-2},{"$f":"IF(Imports!AL54=\"\",\"\",'All Gas'!AL54-Imports!AL54)","v":1.9535404379208775E-2},{"$f":"IF(Imports!AM54=\"\",\"\",'All Gas'!AM54-Imports!AM54)","v":-2.8466002313942973E-3},{"$f":"IF(Imports!AN54=\"\",\"\",'All Gas'!AN54-Imports!AN54)","v":1.3203044682150097E-3},{"$f":"IF(Imports!AO54=\"\",\"\",'All Gas'!AO54-Imports!AO54)","v":-1.348423407307283E-3},{"$f":"IF(Imports!AP54=\"\",\"\",'All Gas'!AP54-Imports!AP54)","v":-1.6269845679164723E-4},{"$f":"IF(Imports!AQ54=\"\",\"\",'All Gas'!AQ54-Imports!AQ54)","v":6.6131453641057724E-3},{"$f":"IF(Imports!AR54=\"\",\"\",'All Gas'!AR54-Imports!AR54)","v":1.165916816121354E-3},{"$f":"IF(Imports!AS54=\"\",\"\",'All Gas'!AS54-Imports!AS54)","v":7.7395825619770361E-4},{"$f":"IF(Imports!AT54=\"\",\"\",'All Gas'!AT54-Imports!AT54)","v":-3.9683656222632858E-3},{"$f":"IF(Imports!AU54=\"\",\"\",'All Gas'!AU54-Imports!AU54)","v":-4.840797518777331E-3},{"$f":"IF(Imports!AV54=\"\",\"\",'All Gas'!AV54-Imports!AV54)","v":2.5373034349597656E-3},{"$f":"IF(Imports!AW54=\"\",\"\",'All Gas'!AW54-Imports!AW54)","v":8.8046398813463184E-3},{"$f":"IF(Imports!AX54=\"\",\"\",'All Gas'!AX54-Imports!AX54)","v":8.3938716310281228E-3},{"$f":"IF(Imports!AY54=\"\",\"\",'All Gas'!AY54-Imports!AY54)","v":-6.2035785867800217E-4},{"$f":"IF(Imports!AZ54=\"\",\"\",'All Gas'!AZ54-Imports!AZ54)","v":6.2024642017161138E-3}]
[null,null,{"$f":"IF(Imports!C55=\"\",\"\",'All Gas'!C55-Imports!C55)","v":""},{"$f":"IF(Imports!D55=\"\",\"\",'All Gas'!D55-Imports!D55)","v":""},{"$f":"IF(Imports!E55=\"\",\"\",'All Gas'!E55-Imports!E55)","v":""},{"$f":"IF(Imports!F55=\"\",\"\",'All Gas'!F55-Imports!F55)","v":""},{"$f":"IF(Imports!G55=\"\",\"\",'All Gas'!G55-Imports!G55)","v":""},{"$f":"IF(Imports!H55=\"\",\"\",'All Gas'!H55-Imports!H55)","v":""},{"$f":"IF(Imports!I55=\"\",\"\",'All Gas'!I55-Imports!I55)","v":""},{"$f":"IF(Imports!J55=\"\",\"\",'All Gas'!J55-Imports!J55)","v":""},{"$f":"IF(Imports!K55=\"\",\"\",'All Gas'!K55-Imports!K55)","v":""},{"$f":"IF(Imports!L55=\"\",\"\",'All Gas'!L55-Imports!L55)","v":""},{"$f":"IF(Imports!M55=\"\",\"\",'All Gas'!M55-Imports!M55)","v":""},{"$f":"IF(Imports!N55=\"\",\"\",'All Gas'!N55-Imports!N55)","v":""},{"$f":"IF(Imports!O55=\"\",\"\",'All Gas'!O55-Imports!O55)","v":""},{"$f":"IF(Imports!P55=\"\",\"\",'All Gas'!P55-Imports!P55)","v":""},{"$f":"IF(Imports!Q55=\"\",\"\",'All Gas'!Q55-Imports!Q55)","v":""},{"$f":"IF(Imports!R55=\"\",\"\",'All Gas'!R55-Imports!R55)","v":""},{"$f":"IF(Imports!S55=\"\",\"\",'All Gas'!S55-Imports!S55)","v":""},{"$f":"IF(Imports!T55=\"\",\"\",'All Gas'!T55-Imports!T55)","v":""},{"$f":"IF(Imports!U55=\"\",\"\",'All Gas'!U55-Imports!U55)","v":""},{"$f":"IF(Imports!V55=\"\",\"\",'All Gas'!V55-Imports!V55)","v":""},{"$f":"IF(Imports!W55=\"\",\"\",'All Gas'!W55-Imports!W55)","v":""},{"$f":"IF(Imports!X55=\"\",\"\",'All Gas'!X55-Imports!X55)","v":""},{"$f":"IF(Imports!Y55=\"\",\"\",'All Gas'!Y55-Imports!Y55)","v":""},{"$f":"IF(Imports!Z55=\"\",\"\",'All Gas'!Z55-Imports!Z55)","v":""},{"$f":"IF(Imports!AA55=\"\",\"\",'All Gas'!AA55-Imports!AA55)","v":""},{"$f":"IF(Imports!AB55=\"\",\"\",'All Gas'!AB55-Imports!AB55)","v":""},{"$f":"IF(Imports!AC55=\"\",\"\",'All Gas'!AC55-Imports!AC55)","v":""},{"$f":"IF(Imports!AD55=\"\",\"\",'All Gas'!AD55-Imports!AD55)","v":""},{"$f":"IF(Imports!AE55=\"\",\"\",'All Gas'!AE55-Imports!AE55)","v":""},{"$f":"IF(Imports!AF55=\"\",\"\",'All Gas'!AF55-Imports!AF55)","v":""},{"$f":"IF(Imports!AG55=\"\",\"\",'All Gas'!AG55-Imports!AG55)","v":""},{"$f":"IF(Imports!AH55=\"\",\"\",'All Gas'!AH55-Imports!AH55)","v":""},{"$f":"IF(Imports!AI55=\"\",\"\",'All Gas'!AI55-Imports!AI55)","v":""},{"$f":"IF(Imports!AJ55=\"\",\"\",'All Gas'!AJ55-Imports!AJ55)","v":""},{"$f":"IF(Imports!AK55=\"\",\"\",'All Gas'!AK55-Imports!AK55)","v":""},{"$f":"IF(Imports!AL55=\"\",\"\",'All Gas'!AL55-Imports!AL55)","v":""},{"$f":"IF(Imports!AM55=\"\",\"\",'All Gas'!AM55-Imports!AM55)","v":""},{"$f":"IF(Imports!AN55=\"\",\"\",'All Gas'!AN55-Imports!AN55)","v":""},{"$f":"IF(Imports!AO55=\"\",\"\",'All Gas'!AO55-Imports!AO55)","v":""},{"$f":"IF(Imports!AP55=\"\",\"\",'All Gas'!AP55-Imports!AP55)","v":""},{"$f":"IF(Imports!AQ55=\"\",\"\",'All Gas'!AQ55-Imports!AQ55)","v":""},{"$f":"IF(Imports!AR55=\"\",\"\",'All Gas'!AR55-Imports!AR55)","v":""},{"$f":"IF(Imports!AS55=\"\",\"\",'All Gas'!AS55-Imports!AS55)","v":""},{"$f":"IF(Imports!AT55=\"\",\"\",'All Gas'!AT55-Imports!AT55)","v":""},{"$f":"IF(Imports!AU55=\"\",\"\",'All Gas'!AU55-Imports!AU55)","v":""},{"$f":"IF(Imports!AV55=\"\",\"\",'All Gas'!AV55-Imports!AV55)","v":""},{"$f":"IF(Imports!AW55=\"\",\"\",'All Gas'!AW55-Imports!AW55)","v":""},{"$f":"IF(Imports!AX55=\"\",\"\",'All Gas'!AX55-Imports!AX55)","v":""},{"$f":"IF(Imports!AY55=\"\",\"\",'All Gas'!AY55-Imports!AY55)","v":""},{"$f":"IF(Imports!AZ55=\"\",\"\",'All Gas'!AZ55-Imports!AZ55)","v":""}]
["Additional General Consumers Revenue Percent Increase","[Original]",{"$f":"IF(Imports!C56=\"\",\"\",'All Gas'!C56-Imports!C56)","v":0},{"$f":"IF(Imports!D56=\"\",\"\",'All Gas'!D56-Imports!D56)","v":0},{"$f":"IF(Imports!E56=\"\",\"\",'All Gas'!E56-Imports!E56)","v":0},{"$f":"IF(Imports!F56=\"\",\"\",'All Gas'!F56-Imports!F56)","v":0},{"$f":"IF(Imports!G56=\"\",\"\",'All Gas'!G56-Imports!G56)","v":0},{"$f":"IF(Imports!H56=\"\",\"\",'All Gas'!H56-Imports!H56)","v":0},{"$f":"IF(Imports!I56=\"\",\"\",'All Gas'!I56-Imports!I56)","v":0},{"$f":"IF(Imports!J56=\"\",\"\",'All Gas'!J56-Imports!J56)","v":0},{"$f":"IF(Imports!K56=\"\",\"\",'All Gas'!K56-Imports!K56)","v":0},{"$f":"IF(Imports!L56=\"\",\"\",'All Gas'!L56-Imports!L56)","v":0},{"$f":"IF(Imports!M56=\"\",\"\",'All Gas'!M56-Imports!M56)","v":0},{"$f":"IF(Imports!N56=\"\",\"\",'All Gas'!N56-Imports!N56)","v":0},{"$f":"IF(Imports!O56=\"\",\"\",'All Gas'!O56-Imports!O56)","v":0},{"$f":"IF(Imports!P56=\"\",\"\",'All Gas'!P56-Imports!P56)","v":0},{"$f":"IF(Imports!Q56=\"\",\"\",'All Gas'!Q56-Imports!Q56)","v":0},{"$f":"IF(Imports!R56=\"\",\"\",'All Gas'!R56-Imports!R56)","v":0},{"$f":"IF(Imports!S56=\"\",\"\",'All Gas'!S56-Imports!S56)","v":0},{"$f":"IF(Imports!T56=\"\",\"\",'All Gas'!T56-Imports!T56)","v":0},{"$f":"IF(Imports!U56=\"\",\"\",'All Gas'!U56-Imports!U56)","v":0},{"$f":"IF(Imports!V56=\"\",\"\",'All Gas'!V56-Imports!V56)","v":0},{"$f":"IF(Imports!W56=\"\",\"\",'All Gas'!W56-Imports!W56)","v":0},{"$f":"IF(Imports!X56=\"\",\"\",'All Gas'!X56-Imports!X56)","v":0},{"$f":"IF(Imports!Y56=\"\",\"\",'All Gas'!Y56-Imports!Y56)","v":0},{"$f":"IF(Imports!Z56=\"\",\"\",'All Gas'!Z56-Imports!Z56)","v":0},{"$f":"IF(Imports!AA56=\"\",\"\",'All Gas'!AA56-Imports!AA56)","v":0},{"$f":"IF(Imports!AB56=\"\",\"\",'All Gas'!AB56-Imports!AB56)","v":0},{"$f":"IF(Imports!AC56=\"\",\"\",'All Gas'!AC56-Imports!AC56)","v":0},{"$f":"IF(Imports!AD56=\"\",\"\",'All Gas'!AD56-Imports!AD56)","v":0},{"$f":"IF(Imports!AE56=\"\",\"\",'All Gas'!AE56-Imports!AE56)","v":0},{"$f":"IF(Imports!AF56=\"\",\"\",'All Gas'!AF56-Imports!AF56)","v":0},{"$f":"IF(Imports!AG56=\"\",\"\",'All Gas'!AG56-Imports!AG56)","v":0},{"$f":"IF(Imports!AH56=\"\",\"\",'All Gas'!AH56-Imports!AH56)","v":0},{"$f":"IF(Imports!AI56=\"\",\"\",'All Gas'!AI56-Imports!AI56)","v":0},{"$f":"IF(Imports!AJ56=\"\",\"\",'All Gas'!AJ56-Imports!AJ56)","v":0},{"$f":"IF(Imports!AK56=\"\",\"\",'All Gas'!AK56-Imports!AK56)","v":0},{"$f":"IF(Imports!AL56=\"\",\"\",'All Gas'!AL56-Imports!AL56)","v":0},{"$f":"IF(Imports!AM56=\"\",\"\",'All Gas'!AM56-Imports!AM56)","v":0},{"$f":"IF(Imports!AN56=\"\",\"\",'All Gas'!AN56-Imports!AN56)","v":0},{"$f":"IF(Imports!AO56=\"\",\"\",'All Gas'!AO56-Imports!AO56)","v":0},{"$f":"IF(Imports!AP56=\"\",\"\",'All Gas'!AP56-Imports!AP56)","v":0},{"$f":"IF(Imports!AQ56=\"\",\"\",'All Gas'!AQ56-Imports!AQ56)","v":0},{"$f":"IF(Imports!AR56=\"\",\"\",'All Gas'!AR56-Imports!AR56)","v":0},{"$f":"IF(Imports!AS56=\"\",\"\",'All Gas'!AS56-Imports!AS56)","v":0},{"$f":"IF(Imports!AT56=\"\",\"\",'All Gas'!AT56-Imports!AT56)","v":0},{"$f":"IF(Imports!AU56=\"\",\"\",'All Gas'!AU56-Imports!AU56)","v":0},{"$f":"IF(Imports!AV56=\"\",\"\",'All Gas'!AV56-Imports!AV56)","v":0},{"$f":"IF(Imports!AW56=\"\",\"\",'All Gas'!AW56-Imports!AW56)","v":0},{"$f":"IF(Imports!AX56=\"\",\"\",'All Gas'!AX56-Imports!AX56)","v":0},{"$f":"IF(Imports!AY56=\"\",\"\",'All Gas'!AY56-Imports!AY56)","v":0},{"$f":"IF(Imports!AZ56=\"\",\"\",'All Gas'!AZ56-Imports!AZ56)","v":0}]
["Additional General Consumers Revenue Percent Increase","[Formula]",{"$f":"IF(Imports!C57=\"\",\"\",'All Gas'!C57-Imports!C57)","v":0},{"$f":"IF(Imports!D57=\"\",\"\",'All Gas'!D57-Imports!D57)","v":0},{"$f":"IF(Imports!E57=\"\",\"\",'All Gas'!E57-Imports!E57)","v":7.5983265209761397E-4},{"$f":"IF(Imports!F57=\"\",\"\",'All Gas'!F57-Imports!F57)","v":7.5983265209761397E-4},{"$f":"IF(Imports!G57=\"\",\"\",'All Gas'!G57-Imports!G57)","v":7.5983265209761397E-4},{"$f":"IF(Imports!H57=\"\",\"\",'All Gas'!H57-Imports!H57)","v":7.5983265209761397E-4},{"$f":"IF(Imports!I57=\"\",\"\",'All Gas'!I57-Imports!I57)","v":7.5983265209761397E-4},{"$f":"IF(Imports!J57=\"\",\"\",'All Gas'!J57-Imports!J57)","v":7.5983265209761397E-4},{"$f":"IF(Imports!K57=\"\",\"\",'All Gas'!K57-Imports!K57)","v":7.5983265209761397E-4},{"$f":"IF(Imports!L57=\"\",\"\",'All Gas'!L57-Imports!L57)","v":7.5983265209761397E-4},{"$f":"IF(Imports!M57=\"\",\"\",'All Gas'!M57-Imports!M57)","v":7.5983265209761397E-4},{"$f":"IF(Imports!N57=\"\",\"\",'All Gas'!N57-Imports!N57)","v":7.5983265209761397E-4},{"$f":"IF(Imports!O57=\"\",\"\",'All Gas'!O57-Imports!O57)","v":7.5983265209761397E-4},{"$f":"IF(Imports!P57=\"\",\"\",'All Gas'!P57-Imports!P57)","v":7.5983265209761397E-4},{"$f":"IF(Imports!Q57=\"\",\"\",'All Gas'!Q57-Imports!Q57)","v":7.5983265209761397E-4},{"$f":"IF(Imports!R57=\"\",\"\",'All Gas'!R57-Imports!R57)","v":7.5983265209761397E-4},{"$f":"IF(Imports!S57=\"\",\"\",'All Gas'!S57-Imports!S57)","v":7.5983265209761397E-4},{"$f":"IF(Imports!T57=\"\",\"\",'All Gas'!T57-Imports!T57)","v":7.5983265209761397E-4},{"$f":"IF(Imports!U57=\"\",\"\",'All Gas'!U57-Imports!U57)","v":7.5983265209761397E-4},{"$f":"IF(Imports!V57=\"\",\"\",'All Gas'!V57-Imports!V57)","v":7.5983265209761397E-4},{"$f":"IF(Imports!W57=\"\",\"\",'All Gas'!W57-Imports!W57)","v":4.5458574988324812E-2},{"$f":"IF(Imports!X57=\"\",\"\",'All Gas'!X57-Imports!X57)","v":2.8618597254041964E-3},{"$f":"IF(Imports!Y57=\"\",\"\",'All Gas'!Y57-Imports!Y57)","v":3.4417771005578121E-3},{"$f":"IF(Imports!Z57=\"\",\"\",'All Gas'!Z57-Imports!Z57)","v":-3.8895860790376241E-3},{"$f":"IF(Imports!AA57=\"\",\"\",'All Gas'!AA57-Imports!AA57)","v":-2.0320039499366161E-2},{"$f":"IF(Imports!AB57=\"\",\"\",'All Gas'!AB57-Imports!AB57)","v":1.9106027924324892E-2},{"$f":"IF(Imports!AC57=\"\",\"\",'All Gas'!AC57-Imports!AC57)","v":-9.4529124731415268E-4},{"$f":"IF(Imports!AD57=\"\",\"\",'All Gas'!AD57-Imports!AD57)","v":-2.3943030566427721E-2},{"$f":"IF(Imports!AE57=\"\",\"\",'All Gas'!AE57-Imports!AE57)","v":-4.4899886739814959E-3},{"$f":"IF(Imports!AF57=\"\",\"\",'All Gas'!AF57-Imports!AF57)","v":2.608114948285243E-2},{"$f":"IF(Imports!AG57=\"\",\"\",'All Gas'!AG57-Imports!AG57)","v":3.6640506153784481E-3},{"$f":"IF(Imports!AH57=\"\",\"\",'All Gas'!AH57-Imports!AH57)","v":3.211240295414388E-3},{"$f":"IF(Imports!AI57=\"\",\"\",'All Gas'!AI57-Imports!AI57)","v":5.854001498924441E-3},{"$f":"IF(Imports!AJ57=\"\",\"\",'All Gas'!AJ57-Imports!AJ57)","v":5.6913064687379028E-3},{"$f":"IF(Imports!AK57=\"\",\"\",'All Gas'!AK57-Imports!AK57)","v":-1.6811272182755879E-2},{"$f":"IF(Imports!AL57=\"\",\"\",'All Gas'!AL57-Imports!AL57)","v":1.9049015091535129E-2},{"$f":"IF(Imports!AM57=\"\",\"\",'All Gas'!AM57-Imports!AM57)","v":-2.8466002313941672E-3},{"$f":"IF(Imports!AN57=\"\",\"\",'All Gas'!AN57-Imports!AN57)","v":1.3203044682151104E-3},{"$f":"IF(Imports!AO57=\"\",\"\",'All Gas'!AO57-Imports!AO57)","v":-1.3484234073073247E-3},{"$f":"IF(Imports!AP57=\"\",\"\",'All Gas'!AP57-Imports!AP57)","v":-1.6269845679151192E-4},{"$f":"IF(Imports!AQ57=\"\",\"\",'All Gas'!AQ57-Imports!AQ57)","v":6.6131453641057013E-3},{"$f":"IF(Imports!AR57=\"\",\"\",'All Gas'!AR57-Imports!AR57)","v":1.165916816121354E-3},{"$f":"IF(Imports!AS57=\"\",\"\",'All Gas'!AS57-Imports!AS57)","v":7.7395825619754402E-4},{"$f":"IF(Imports!AT57=\"\",\"\",'All Gas'!AT57-Imports!AT57)","v":-3.9683656222631817E-3},{"$f":"IF(Imports!AU57=\"\",\"\",'All Gas'!AU57-Imports!AU57)","v":-4.8407975187772252E-3},{"$f":"IF(Imports!AV57=\"\",\"\",'All Gas'!AV57-Imports!AV57)","v":2.5373034349597898E-3},{"$f":"IF(Imports!AW57=\"\",\"\",'All Gas'!AW57-Imports!AW57)","v":8.804639881346412E-3},{"$f":"IF(Imports!AX57=\"\",\"\",'All Gas'!AX57-Imports!AX57)","v":8.3938716310280395E-3},{"$f":"IF(Imports!AY57=\"\",\"\",'All Gas'!AY57-Imports!AY57)","v":-6.2035785867801951E-4},{"$f":"IF(Imports!AZ57=\"\",\"\",'All Gas'!AZ57-Imports!AZ57)","v":6.20246420171627E-3}]
["DO NOT ADJUST THIS ROW",null,{"$f":"IF(Imports!C58=\"\",\"\",'All Gas'!C58-Imports!C58)","v":""},{"$f":"IF(Imports!D58=\"\",\"\",'All Gas'!D58-Imports!D58)","v":""},{"$f":"IF(Imports!E58=\"\",\"\",'All Gas'!E58-Imports!E58)","v":5.2000000000000032E-3},{"$f":"IF(Imports!F58=\"\",\"\",'All Gas'!F58-Imports!F58)","v":0.53600261399598648},{"$f":"IF(Imports!G58=\"\",\"\",'All Gas'!G58-Imports!G58)","v":-1.8143663682484511E-2},{"$f":"IF(Imports!H58=\"\",\"\",'All Gas'!H58-Imports!H58)","v":-1.8886702859649239E-2},{"$f":"IF(Imports!I58=\"\",\"\",'All Gas'!I58-Imports!I58)","v":-5.0614598820823968E-2},{"$f":"IF(Imports!J58=\"\",\"\",'All Gas'!J58-Imports!J58)","v":4.2665497934125919E-2},{"$f":"IF(Imports!K58=\"\",\"\",'All Gas'!K58-Imports!K58)","v":0.36688248074754026},{"$f":"IF(Imports!L58=\"\",\"\",'All Gas'!L58-Imports!L58)","v":2.0901128160624748E-2},{"$f":"IF(Imports!M58=\"\",\"\",'All Gas'!M58-Imports!M58)","v":5.1140534108182908E-2},{"$f":"IF(Imports!N58=\"\",\"\",'All Gas'!N58-Imports!N58)","v":2.7191308482599652E-2},{"$f":"IF(Imports!O58=\"\",\"\",'All Gas'!O58-Imports!O58)","v":3.6608481781457494E-2},{"$f":"IF(Imports!P58=\"\",\"\",'All Gas'!P58-Imports!P58)","v":0.27296899480628128},{"$f":"IF(Imports!Q58=\"\",\"\",'All Gas'!Q58-Imports!Q58)","v":4.653324698067058E-2},{"$f":"IF(Imports!R58=\"\",\"\",'All Gas'!R58-Imports!R58)","v":3.56877479235495E-2},{"$f":"IF(Imports!S58=\"\",\"\",'All Gas'!S58-Imports!S58)","v":4.5779668321687464E-2},{"$f":"IF(Imports!T58=\"\",\"\",'All Gas'!T58-Imports!T58)","v":4.2956795903854872E-2},{"$f":"IF(Imports!U58=\"\",\"\",'All Gas'!U58-Imports!U58)","v":0.23223523226433265},{"$f":"IF(Imports!V58=\"\",\"\",'All Gas'!V58-Imports!V58)","v":4.4356185908125872E-2},{"$f":"IF(Imports!W58=\"\",\"\",'All Gas'!W58-Imports!W58)","v":4.5458574988324812E-2},{"$f":"IF(Imports!X58=\"\",\"\",'All Gas'!X58-Imports!X58)","v":2.8618597254041964E-3},{"$f":"IF(Imports!Y58=\"\",\"\",'All Gas'!Y58-Imports!Y58)","v":3.4417771005578121E-3},{"$f":"IF(Imports!Z58=\"\",\"\",'All Gas'!Z58-Imports!Z58)","v":-3.8895860790376241E-3},{"$f":"IF(Imports!AA58=\"\",\"\",'All Gas'!AA58-Imports!AA58)","v":-2.0320039499366161E-2},{"$f":"IF(Imports!AB58=\"\",\"\",'All Gas'!AB58-Imports!AB58)","v":1.9106027924324892E-2},{"$f":"IF(Imports!AC58=\"\",\"\",'All Gas'!AC58-Imports!AC58)","v":-9.4529124731415268E-4},{"$f":"IF(Imports!AD58=\"\",\"\",'All Gas'!AD58-Imports!AD58)","v":-2.3943030566427721E-2},{"$f":"IF(Imports!AE58=\"\",\"\",'All Gas'!AE58-Imports!AE58)","v":-4.4899886739814959E-3},{"$f":"IF(Imports!AF58=\"\",\"\",'All Gas'!AF58-Imports!AF58)","v":2.608114948285243E-2},{"$f":"IF(Imports!AG58=\"\",\"\",'All Gas'!AG58-Imports!AG58)","v":3.6640506153784481E-3},{"$f":"IF(Imports!AH58=\"\",\"\",'All Gas'!AH58-Imports!AH58)","v":3.211240295414388E-3},{"$f":"IF(Imports!AI58=\"\",\"\",'All Gas'!AI58-Imports!AI58)","v":5.854001498924441E-3},{"$f":"IF(Imports!AJ58=\"\",\"\",'All Gas'!AJ58-Imports!AJ58)","v":5.6913064687379028E-3},{"$f":"IF(Imports!AK58=\"\",\"\",'All Gas'!AK58-Imports!AK58)","v":-1.6811272182755879E-2},{"$f":"IF(Imports!AL58=\"\",\"\",'All Gas'!AL58-Imports!AL58)","v":1.9049015091535129E-2},{"$f":"IF(Imports!AM58=\"\",\"\",'All Gas'!AM58-Imports!AM58)","v":-2.8466002313941672E-3},{"$f":"IF(Imports!AN58=\"\",\"\",'All Gas'!AN58-Imports!AN58)","v":1.3203044682151104E-3},{"$f":"IF(Imports!AO58=\"\",\"\",'All Gas'!AO58-Imports!AO58)","v":-1.3484234073073247E-3},{"$f":"IF(Imports!AP58=\"\",\"\",'All Gas'!AP58-Imports!AP58)","v":-1.6269845679151192E-4},{"$f":"IF(Imports!AQ58=\"\",\"\",'All Gas'!AQ58-Imports!AQ58)","v":6.6131453641057013E-3},{"$f":"IF(Imports!AR58=\"\",\"\",'All Gas'!AR58-Imports!AR58)","v":1.165916816121354E-3},{"$f":"IF(Imports!AS58=\"\",\"\",'All Gas'!AS58-Imports!AS58)","v":7.7395825619754402E-4},{"$f":"IF(Imports!AT58=\"\",\"\",'All Gas'!AT58-Imports!AT58)","v":-3.9683656222631817E-3},{"$f":"IF(Imports!AU58=\"\",\"\",'All Gas'!AU58-Imports!AU58)","v":-4.8407975187772252E-3},{"$f":"IF(Imports!AV58=\"\",\"\",'All Gas'!AV58-Imports!AV58)","v":2.5373034349597898E-3},{"$f":"IF(Imports!AW58=\"\",\"\",'All Gas'!AW58-Imports!AW58)","v":8.804639881346412E-3},{"$f":"IF(Imports!AX58=\"\",\"\",'All Gas'!AX58-Imports!AX58)","v":8.3938716310280395E-3},{"$f":"IF(Imports!AY58=\"\",\"\",'All Gas'!AY58-Imports!AY58)","v":-6.2035785867801951E-4},{"$f":"IF(Imports!AZ58=\"\",\"\",'All Gas'!AZ58-Imports!AZ58)","v":6.20246420171627E-3}]
["Cumulative General Consumers Revenue Percent Increase","[Original]",{"$f":"IF(Imports!C59=\"\",\"\",'All Gas'!C59-Imports!C59)","v":0},{"$f":"IF(Imports!D59=\"\",\"\",'All Gas'!D59-Imports!D59)","v":0},{"$f":"IF(Imports!E59=\"\",\"\",'All Gas'!E59-Imports!E59)","v":0},{"$f":"IF(Imports!F59=\"\",\"\",'All Gas'!F59-Imports!F59)","v":0},{"$f":"IF(Imports!G59=\"\",\"\",'All Gas'!G59-Imports!G59)","v":0},{"$f":"IF(Imports!H59=\"\",\"\",'All Gas'!H59-Imports!H59)","v":0},{"$f":"IF(Imports!I59=\"\",\"\",'All Gas'!I59-Imports!I59)","v":0},{"$f":"IF(Imports!J59=\"\",\"\",'All Gas'!J59-Imports!J59)","v":0},{"$f":"IF(Imports!K59=\"\",\"\",'All Gas'!K59-Imports!K59)","v":0},{"$f":"IF(Imports!L59=\"\",\"\",'All Gas'!L59-Imports!L59)","v":0},{"$f":"IF(Imports!M59=\"\",\"\",'All Gas'!M59-Imports!M59)","v":0},{"$f":"IF(Imports!N59=\"\",\"\",'All Gas'!N59-Imports!N59)","v":0},{"$f":"IF(Imports!O59=\"\",\"\",'All Gas'!O59-Imports!O59)","v":0},{"$f":"IF(Imports!P59=\"\",\"\",'All Gas'!P59-Imports!P59)","v":0},{"$f":"IF(Imports!Q59=\"\",\"\",'All Gas'!Q59-Imports!Q59)","v":0},{"$f":"IF(Imports!R59=\"\",\"\",'All Gas'!R59-Imports!R59)","v":0},{"$f":"IF(Imports!S59=\"\",\"\",'All Gas'!S59-Imports!S59)","v":0},{"$f":"IF(Imports!T59=\"\",\"\",'All Gas'!T59-Imports!T59)","v":0},{"$f":"IF(Imports!U59=\"\",\"\",'All Gas'!U59-Imports!U59)","v":0},{"$f":"IF(Imports!V59=\"\",\"\",'All Gas'!V59-Imports!V59)","v":0},{"$f":"IF(Imports!W59=\"\",\"\",'All Gas'!W59-Imports!W59)","v":0},{"$f":"IF(Imports!X59=\"\",\"\",'All Gas'!X59-Imports!X59)","v":0},{"$f":"IF(Imports!Y59=\"\",\"\",'All Gas'!Y59-Imports!Y59)","v":0},{"$f":"IF(Imports!Z59=\"\",\"\",'All Gas'!Z59-Imports!Z59)","v":0},{"$f":"IF(Imports!AA59=\"\",\"\",'All Gas'!AA59-Imports!AA59)","v":0},{"$f":"IF(Imports!AB59=\"\",\"\",'All Gas'!AB59-Imports!AB59)","v":0},{"$f":"IF(Imports!AC59=\"\",\"\",'All Gas'!AC59-Imports!AC59)","v":0},{"$f":"IF(Imports!AD59=\"\",\"\",'All Gas'!AD59-Imports!AD59)","v":0},{"$f":"IF(Imports!AE59=\"\",\"\",'All Gas'!AE59-Imports!AE59)","v":0},{"$f":"IF(Imports!AF59=\"\",\"\",'All Gas'!AF59-Imports!AF59)","v":0},{"$f":"IF(Imports!AG59=\"\",\"\",'All Gas'!AG59-Imports!AG59)","v":0},{"$f":"IF(Imports!AH59=\"\",\"\",'All Gas'!AH59-Imports!AH59)","v":0},{"$f":"IF(Imports!AI59=\"\",\"\",'All Gas'!AI59-Imports!AI59)","v":0},{"$f":"IF(Imports!AJ59=\"\",\"\",'All Gas'!AJ59-Imports!AJ59)","v":0},{"$f":"IF(Imports!AK59=\"\",\"\",'All Gas'!AK59-Imports!AK59)","v":0},{"$f":"IF(Imports!AL59=\"\",\"\",'All Gas'!AL59-Imports!AL59)","v":0},{"$f":"IF(Imports!AM59=\"\",\"\",'All Gas'!AM59-Imports!AM59)","v":0},{"$f":"IF(Imports!AN59=\"\",\"\",'All Gas'!AN59-Imports!AN59)","v":0},{"$f":"IF(Imports!AO59=\"\",\"\",'All Gas'!AO59-Imports!AO59)","v":0},{"$f":"IF(Imports!AP59=\"\",\"\",'All Gas'!AP59-Imports!AP59)","v":0},{"$f":"IF(Imports!AQ59=\"\",\"\",'All Gas'!AQ59-Imports!AQ59)","v":0},{"$f":"IF(Imports!AR59=\"\",\"\",'All Gas'!AR59-Imports!AR59)","v":0},{"$f":"IF(Imports!AS59=\"\",\"\",'All Gas'!AS59-Imports!AS59)","v":0},{"$f":"IF(Imports!AT59=\"\",\"\",'All Gas'!AT59-Imports!AT59)","v":0},{"$f":"IF(Imports!AU59=\"\",\"\",'All Gas'!AU59-Imports!AU59)","v":0},{"$f":"IF(Imports!AV59=\"\",\"\",'All Gas'!AV59-Imports!AV59)","v":0},{"$f":"IF(Imports!AW59=\"\",\"\",'All Gas'!AW59-Imports!AW59)","v":0},{"$f":"IF(Imports!AX59=\"\",\"\",'All Gas'!AX59-Imports!AX59)","v":0},{"$f":"IF(Imports!AY59=\"\",\"\",'All Gas'!AY59-Imports!AY59)","v":0},{"$f":"IF(Imports!AZ59=\"\",\"\",'All Gas'!AZ59-Imports!AZ59)","v":0}]
["Cumulative General Consumers Revenue Percent Increase","[Formula]",{"$f":"IF(Imports!C60=\"\",\"\",'All Gas'!C60-Imports!C60)","v":0},{"$f":"IF(Imports!D60=\"\",\"\",'All Gas'!D60-Imports!D60)","v":0},{"$f":"IF(Imports!E60=\"\",\"\",'All Gas'!E60-Imports!E60)","v":7.8642679492113565E-4},{"$f":"IF(Imports!F60=\"\",\"\",'All Gas'!F60-Imports!F60)","v":1.6261222280908871E-3},{"$f":"IF(Imports!G60=\"\",\"\",'All Gas'!G60-Imports!G60)","v":2.5217925274083619E-3},{"$f":"IF(Imports!H60=\"\",\"\",'All Gas'!H60-Imports!H60)","v":3.4762661352993884E-3},{"$f":"IF(Imports!I60=\"\",\"\",'All Gas'!I60-Imports!I60)","v":4.4924988832453217E-3},{"$f":"IF(Imports!J60=\"\",\"\",'All Gas'!J60-Imports!J60)","v":5.5735793766447106E-3},{"$f":"IF(Imports!K60=\"\",\"\",'All Gas'!K60-Imports!K60)","v":6.7227345983209563E-3},{"$f":"IF(Imports!L60=\"\",\"\",'All Gas'!L60-Imports!L60)","v":7.9433357393103865E-3},{"$f":"IF(Imports!M60=\"\",\"\",'All Gas'!M60-Imports!M60)","v":9.2389042658980181E-3},{"$f":"IF(Imports!N60=\"\",\"\",'All Gas'!N60-Imports!N60)","v":1.0613118232217778E-2},{"$f":"IF(Imports!O60=\"\",\"\",'All Gas'!O60-Imports!O60)","v":1.2069818848090774E-2},{"$f":"IF(Imports!P60=\"\",\"\",'All Gas'!P60-Imports!P60)","v":1.3613017312152476E-2},{"$f":"IF(Imports!Q60=\"\",\"\",'All Gas'!Q60-Imports!Q60)","v":1.5246901920703104E-2},{"$f":"IF(Imports!R60=\"\",\"\",'All Gas'!R60-Imports!R60)","v":1.6975845463122807E-2},{"$f":"IF(Imports!S60=\"\",\"\",'All Gas'!S60-Imports!S60)","v":1.8804412915108815E-2},{"$f":"IF(Imports!T60=\"\",\"\",'All Gas'!T60-Imports!T60)","v":2.0737369441425235E-2},{"$f":"IF(Imports!U60=\"\",\"\",'All Gas'!U60-Imports!U60)","v":2.2779688720308E-2},{"$f":"IF(Imports!V60=\"\",\"\",'All Gas'!V60-Imports!V60)","v":2.4936561602133533E-2},{"$f":"IF(Imports!W60=\"\",\"\",'All Gas'!W60-Imports!W60)","v":0.10570250396746128},{"$f":"IF(Imports!X60=\"\",\"\",'All Gas'!X60-Imports!X60)","v":0.11143705093395684},{"$f":"IF(Imports!Y60=\"\",\"\",'All Gas'!Y60-Imports!Y60)","v":0.12247877362206494},{"$f":"IF(Imports!Z60=\"\",\"\",'All Gas'!Z60-Imports!Z60)","v":0.118197383094236},{"$f":"IF(Imports!AA60=\"\",\"\",'All Gas'!AA60-Imports!AA60)","v":8.6549736887032713E-2},{"$f":"IF(Imports!AB60=\"\",\"\",'All Gas'!AB60-Imports!AB60)","v":0.12132769628226381},{"$f":"IF(Imports!AC60=\"\",\"\",'All Gas'!AC60-Imports!AC60)","v":0.12193090109382854},{"$f":"IF(Imports!AD60=\"\",\"\",'All Gas'!AD60-Imports!AD60)","v":8.2337574604174346E-2},{"$f":"IF(Imports!AE60=\"\",\"\",'All Gas'!AE60-Imports!AE60)","v":7.8244595557951602E-2},{"$f":"IF(Imports!AF60=\"\",\"\",'All Gas'!AF60-Imports!AF60)","v":0.12790377795448471},{"$f":"IF(Imports!AG60=\"\",\"\",'All Gas'!AG60-Imports!AG60)","v":0.13861728123317341},{"$f":"IF(Imports!AH60=\"\",\"\",'All Gas'!AH60-Imports!AH60)","v":0.14537931764504619},{"$f":"IF(Imports!AI60=\"\",\"\",'All Gas'!AI60-Imports!AI60)","v":0.16144384503712939},{"$f":"IF(Imports!AJ60=\"\",\"\",'All Gas'!AJ60-Imports!AJ60)","v":0.17714281644634022},{"$f":"IF(Imports!AK60=\"\",\"\",'All Gas'!AK60-Imports!AK60)","v":0.14782655723394589},{"$f":"IF(Imports!AL60=\"\",\"\",'All Gas'!AL60-Imports!AL60)","v":0.18865570874201909},{"$f":"IF(Imports!AM60=\"\",\"\",'All Gas'!AM60-Imports!AM60)","v":0.18319927922198742},{"$f":"IF(Imports!AN60=\"\",\"\",'All Gas'!AN60-Imports!AN60)","v":0.18777276332137882},{"$f":"IF(Imports!AO60=\"\",\"\",'All Gas'!AO60-Imports!AO60)","v":0.18993607155482239},{"$f":"IF(Imports!AP60=\"\",\"\",'All Gas'!AP60-Imports!AP60)","v":0.19227795790901814},{"$f":"IF(Imports!AQ60=\"\",\"\",'All Gas'!AQ60-Imports!AQ60)","v":0.21004859459192371},{"$f":"IF(Imports!AR60=\"\",\"\",'All Gas'!AR60-Imports!AR60)","v":0.21807948816825773},{"$f":"IF(Imports!AS60=\"\",\"\",'All Gas'!AS60-Imports!AS60)","v":0.2223736411746069},{"$f":"IF(Imports!AT60=\"\",\"\",'All Gas'!AT60-Imports!AT60)","v":0.21666012164259163},{"$f":"IF(Imports!AU60=\"\",\"\",'All Gas'!AU60-Imports!AU60)","v":0.20844941043540022},{"$f":"IF(Imports!AV60=\"\",\"\",'All Gas'!AV60-Imports!AV60)","v":0.21599471118491298},{"$f":"IF(Imports!AW60=\"\",\"\",'All Gas'!AW60-Imports!AW60)","v":0.24022439869121781},{"$f":"IF(Imports!AX60=\"\",\"\",'All Gas'!AX60-Imports!AX60)","v":0.26389524324691926},{"$f":"IF(Imports!AY60=\"\",\"\",'All Gas'!AY60-Imports!AY60)","v":0.26660156278620084},{"$f":"IF(Imports!AZ60=\"\",\"\",'All Gas'!AZ60-Imports!AZ60)","v":0.28815966791587533}]
[null,null,{"$f":"IF(Imports!C61=\"\",\"\",'All Gas'!C61-Imports!C61)","v":""},{"$f":"IF(Imports!D61=\"\",\"\",'All Gas'!D61-Imports!D61)","v":""},{"$f":"IF(Imports!E61=\"\",\"\",'All Gas'!E61-Imports!E61)","v":""},{"$f":"IF(Imports!F61=\"\",\"\",'All Gas'!F61-Imports!F61)","v":""},{"$f":"IF(Imports!G61=\"\",\"\",'All Gas'!G61-Imports!G61)","v":""},{"$f":"IF(Imports!H61=\"\",\"\",'All Gas'!H61-Imports!H61)","v":""},{"$f":"IF(Imports!I61=\"\",\"\",'All Gas'!I61-Imports!I61)","v":""},{"$f":"IF(Imports!J61=\"\",\"\",'All Gas'!J61-Imports!J61)","v":""},{"$f":"IF(Imports!K61=\"\",\"\",'All Gas'!K61-Imports!K61)","v":""},{"$f":"IF(Imports!L61=\"\",\"\",'All Gas'!L61-Imports!L61)","v":""},{"$f":"IF(Imports!M61=\"\",\"\",'All Gas'!M61-Imports!M61)","v":""},{"$f":"IF(Imports!N61=\"\",\"\",'All Gas'!N61-Imports!N61)","v":""},{"$f":"IF(Imports!O61=\"\",\"\",'All Gas'!O61-Imports!O61)","v":""},{"$f":"IF(Imports!P61=\"\",\"\",'All Gas'!P61-Imports!P61)","v":""},{"$f":"IF(Imports!Q61=\"\",\"\",'All Gas'!Q61-Imports!Q61)","v":""},{"$f":"IF(Imports!R61=\"\",\"\",'All Gas'!R61-Imports!R61)","v":""},{"$f":"IF(Imports!S61=\"\",\"\",'All Gas'!S61-Imports!S61)","v":""},{"$f":"IF(Imports!T61=\"\",\"\",'All Gas'!T61-Imports!T61)","v":""},{"$f":"IF(Imports!U61=\"\",\"\",'All Gas'!U61-Imports!U61)","v":""},{"$f":"IF(Imports!V61=\"\",\"\",'All Gas'!V61-Imports!V61)","v":""},{"$f":"IF(Imports!W61=\"\",\"\",'All Gas'!W61-Imports!W61)","v":""},{"$f":"IF(Imports!X61=\"\",\"\",'All Gas'!X61-Imports!X61)","v":""},{"$f":"IF(Imports!Y61=\"\",\"\",'All Gas'!Y61-Imports!Y61)","v":""},{"$f":"IF(Imports!Z61=\"\",\"\",'All Gas'!Z61-Imports!Z61)","v":""},{"$f":"IF(Imports!AA61=\"\",\"\",'All Gas'!AA61-Imports!AA61)","v":""},{"$f":"IF(Imports!AB61=\"\",\"\",'All Gas'!AB61-Imports!AB61)","v":""},{"$f":"IF(Imports!AC61=\"\",\"\",'All Gas'!AC61-Imports!AC61)","v":""},{"$f":"IF(Imports!AD61=\"\",\"\",'All Gas'!AD61-Imports!AD61)","v":""},{"$f":"IF(Imports!AE61=\"\",\"\",'All Gas'!AE61-Imports!AE61)","v":""},{"$f":"IF(Imports!AF61=\"\",\"\",'All Gas'!AF61-Imports!AF61)","v":""},{"$f":"IF(Imports!AG61=\"\",\"\",'All Gas'!AG61-Imports!AG61)","v":""},{"$f":"IF(Imports!AH61=\"\",\"\",'All Gas'!AH61-Imports!AH61)","v":""},{"$f":"IF(Imports!AI61=\"\",\"\",'All Gas'!AI61-Imports!AI61)","v":""},{"$f":"IF(Imports!AJ61=\"\",\"\",'All Gas'!AJ61-Imports!AJ61)","v":""},{"$f":"IF(Imports!AK61=\"\",\"\",'All Gas'!AK61-Imports!AK61)","v":""},{"$f":"IF(Imports!AL61=\"\",\"\",'All Gas'!AL61-Imports!AL61)","v":""},{"$f":"IF(Imports!AM61=\"\",\"\",'All Gas'!AM61-Imports!AM61)","v":""},{"$f":"IF(Imports!AN61=\"\",\"\",'All Gas'!AN61-Imports!AN61)","v":""},{"$f":"IF(Imports!AO61=\"\",\"\",'All Gas'!AO61-Imports!AO61)","v":""},{"$f":"IF(Imports!AP61=\"\",\"\",'All Gas'!AP61-Imports!AP61)","v":""},{"$f":"IF(Imports!AQ61=\"\",\"\",'All Gas'!AQ61-Imports!AQ61)","v":""},{"$f":"IF(Imports!AR61=\"\",\"\",'All Gas'!AR61-Imports!AR61)","v":""},{"$f":"IF(Imports!AS61=\"\",\"\",'All Gas'!AS61-Imports!AS61)","v":""},{"$f":"IF(Imports!AT61=\"\",\"\",'All Gas'!AT61-Imports!AT61)","v":""},{"$f":"IF(Imports!AU61=\"\",\"\",'All Gas'!AU61-Imports!AU61)","v":""},{"$f":"IF(Imports!AV61=\"\",\"\",'All Gas'!AV61-Imports!AV61)","v":""},{"$f":"IF(Imports!AW61=\"\",\"\",'All Gas'!AW61-Imports!AW61)","v":""},{"$f":"IF(Imports!AX61=\"\",\"\",'All Gas'!AX61-Imports!AX61)","v":""},{"$f":"IF(Imports!AY61=\"\",\"\",'All Gas'!AY61-Imports!AY61)","v":""},{"$f":"IF(Imports!AZ61=\"\",\"\",'All Gas'!AZ61-Imports!AZ61)","v":""}]
["Debt Ratio","[Original]",{"$f":"IF(Imports!C62=\"\",\"\",'All Gas'!C62-Imports!C62)","v":0},{"$f":"IF(Imports!D62=\"\",\"\",'All Gas'!D62-Imports!D62)","v":0},{"$f":"IF(Imports!E62=\"\",\"\",'All Gas'!E62-Imports!E62)","v":0},{"$f":"IF(Imports!F62=\"\",\"\",'All Gas'!F62-Imports!F62)","v":0},{"$f":"IF(Imports!G62=\"\",\"\",'All Gas'!G62-Imports!G62)","v":0},{"$f":"IF(Imports!H62=\"\",\"\",'All Gas'!H62-Imports!H62)","v":0},{"$f":"IF(Imports!I62=\"\",\"\",'All Gas'!I62-Imports!I62)","v":0},{"$f":"IF(Imports!J62=\"\",\"\",'All Gas'!J62-Imports!J62)","v":0},{"$f":"IF(Imports!K62=\"\",\"\",'All Gas'!K62-Imports!K62)","v":0},{"$f":"IF(Imports!L62=\"\",\"\",'All Gas'!L62-Imports!L62)","v":0},{"$f":"IF(Imports!M62=\"\",\"\",'All Gas'!M62-Imports!M62)","v":0},{"$f":"IF(Imports!N62=\"\",\"\",'All Gas'!N62-Imports!N62)","v":0},{"$f":"IF(Imports!O62=\"\",\"\",'All Gas'!O62-Imports!O62)","v":0},{"$f":"IF(Imports!P62=\"\",\"\",'All Gas'!P62-Imports!P62)","v":0},{"$f":"IF(Imports!Q62=\"\",\"\",'All Gas'!Q62-Imports!Q62)","v":0},{"$f":"IF(Imports!R62=\"\",\"\",'All Gas'!R62-Imports!R62)","v":0},{"$f":"IF(Imports!S62=\"\",\"\",'All Gas'!S62-Imports!S62)","v":0},{"$f":"IF(Imports!T62=\"\",\"\",'All Gas'!T62-Imports!T62)","v":0},{"$f":"IF(Imports!U62=\"\",\"\",'All Gas'!U62-Imports!U62)","v":0},{"$f":"IF(Imports!V62=\"\",\"\",'All Gas'!V62-Imports!V62)","v":0},{"$f":"IF(Imports!W62=\"\",\"\",'All Gas'!W62-Imports!W62)","v":0},{"$f":"IF(Imports!X62=\"\",\"\",'All Gas'!X62-Imports!X62)","v":0},{"$f":"IF(Imports!Y62=\"\",\"\",'All Gas'!Y62-Imports!Y62)","v":0},{"$f":"IF(Imports!Z62=\"\",\"\",'All Gas'!Z62-Imports!Z62)","v":0},{"$f":"IF(Imports!AA62=\"\",\"\",'All Gas'!AA62-Imports!AA62)","v":0},{"$f":"IF(Imports!AB62=\"\",\"\",'All Gas'!AB62-Imports!AB62)","v":0},{"$f":"IF(Imports!AC62=\"\",\"\",'All Gas'!AC62-Imports!AC62)","v":0},{"$f":"IF(Imports!AD62=\"\",\"\",'All Gas'!AD62-Imports!AD62)","v":0},{"$f":"IF(Imports!AE62=\"\",\"\",'All Gas'!AE62-Imports!AE62)","v":0},{"$f":"IF(Imports!AF62=\"\",\"\",'All Gas'!AF62-Imports!AF62)","v":0},{"$f":"IF(Imports!AG62=\"\",\"\",'All Gas'!AG62-Imports!AG62)","v":0},{"$f":"IF(Imports!AH62=\"\",\"\",'All Gas'!AH62-Imports!AH62)","v":0},{"$f":"IF(Imports!AI62=\"\",\"\",'All Gas'!AI62-Imports!AI62)","v":0},{"$f":"IF(Imports!AJ62=\"\",\"\",'All Gas'!AJ62-Imports!AJ62)","v":0},{"$f":"IF(Imports!AK62=\"\",\"\",'All Gas'!AK62-Imports!AK62)","v":0},{"$f":"IF(Imports!AL62=\"\",\"\",'All Gas'!AL62-Imports!AL62)","v":0},{"$f":"IF(Imports!AM62=\"\",\"\",'All Gas'!AM62-Imports!AM62)","v":0},{"$f":"IF(Imports!AN62=\"\",\"\",'All Gas'!AN62-Imports!AN62)","v":0},{"$f":"IF(Imports!AO62=\"\",\"\",'All Gas'!AO62-Imports!AO62)","v":0},{"$f":"IF(Imports!AP62=\"\",\"\",'All Gas'!AP62-Imports!AP62)","v":0},{"$f":"IF(Imports!AQ62=\"\",\"\",'All Gas'!AQ62-Imports!AQ62)","v":0},{"$f":"IF(Imports!AR62=\"\",\"\",'All Gas'!AR62-Imports!AR62)","v":0},{"$f":"IF(Imports!AS62=\"\",\"\",'All Gas'!AS62-Imports!AS62)","v":0},{"$f":"IF(Imports!AT62=\"\",\"\",'All Gas'!AT62-Imports!AT62)","v":0},{"$f":"IF(Imports!AU62=\"\",\"\",'All Gas'!AU62-Imports!AU62)","v":0},{"$f":"IF(Imports!AV62=\"\",\"\",'All Gas'!AV62-Imports!AV62)","v":0},{"$f":"IF(Imports!AW62=\"\",\"\",'All Gas'!AW62-Imports!AW62)","v":0},{"$f":"IF(Imports!AX62=\"\",\"\",'All Gas'!AX62-Imports!AX62)","v":0},{"$f":"IF(Imports!AY62=\"\",\"\",'All Gas'!AY62-Imports!AY62)","v":0},{"$f":"IF(Imports!AZ62=\"\",\"\",'All Gas'!AZ62-Imports!AZ62)","v":0}]
["Debt Ratio","[Formula]",{"$f":"IF(Imports!C63=\"\",\"\",'All Gas'!C63-Imports!C63)","v":0},{"$f":"IF(Imports!D63=\"\",\"\",'All Gas'!D63-Imports!D63)","v":0},{"$f":"IF(Imports!E63=\"\",\"\",'All Gas'!E63-Imports!E63)","v":-0.53402392309851621},{"$f":"IF(Imports!F63=\"\",\"\",'All Gas'!F63-Imports!F63)","v":-1.1406646388133765},{"$f":"IF(Imports!G63=\"\",\"\",'All Gas'!G63-Imports!G63)","v":-1.6109532585434181},{"$f":"IF(Imports!H63=\"\",\"\",'All Gas'!H63-Imports!H63)","v":-1.9943935469379852},{"$f":"IF(Imports!I63=\"\",\"\",'All Gas'!I63-Imports!I63)","v":-2.3581618293566038},{"$f":"IF(Imports!J63=\"\",\"\",'All Gas'!J63-Imports!J63)","v":-2.6128384040836039},{"$f":"IF(Imports!K63=\"\",\"\",'All Gas'!K63-Imports!K63)","v":-2.5964474735481389},{"$f":"IF(Imports!L63=\"\",\"\",'All Gas'!L63-Imports!L63)","v":-2.4413232260241244},{"$f":"IF(Imports!M63=\"\",\"\",'All Gas'!M63-Imports!M63)","v":-2.3780505978269275},{"$f":"IF(Imports!N63=\"\",\"\",'All Gas'!N63-Imports!N63)","v":-2.1989387374229494},{"$f":"IF(Imports!O63=\"\",\"\",'All Gas'!O63-Imports!O63)","v":-1.8392228783716149},{"$f":"IF(Imports!P63=\"\",\"\",'All Gas'!P63-Imports!P63)","v":-1.5631191087323231},{"$f":"IF(Imports!Q63=\"\",\"\",'All Gas'!Q63-Imports!Q63)","v":-2.1309897116146459},{"$f":"IF(Imports!R63=\"\",\"\",'All Gas'!R63-Imports!R63)","v":-2.0016640082403114},{"$f":"IF(Imports!S63=\"\",\"\",'All Gas'!S63-Imports!S63)","v":-1.6046125083857703},{"$f":"IF(Imports!T63=\"\",\"\",'All Gas'!T63-Imports!T63)","v":-0.98553123415474886},{"$f":"IF(Imports!U63=\"\",\"\",'All Gas'!U63-Imports!U63)","v":-0.43543216202704116},{"$f":"IF(Imports!V63=\"\",\"\",'All Gas'!V63-Imports!V63)","v":-1.5380939903764101E-4},{"$f":"IF(Imports!W63=\"\",\"\",'All Gas'!W63-Imports!W63)","v":-9.0137016529212133E-2},{"$f":"IF(Imports!X63=\"\",\"\",'All Gas'!X63-Imports!X63)","v":-1.1954091634649444E-2},{"$f":"IF(Imports!Y63=\"\",\"\",'All Gas'!Y63-Imports!Y63)","v":8.6329385644717149E-2},{"$f":"IF(Imports!Z63=\"\",\"\",'All Gas'!Z63-Imports!Z63)","v":9.8656003202535203E-2},{"$f":"IF(Imports!AA63=\"\",\"\",'All Gas'!AA63-Imports!AA63)","v":-0.18063213127032895},{"$f":"IF(Imports!AB63=\"\",\"\",'All Gas'!AB63-Imports!AB63)","v":-9.7112224749551501E-2},{"$f":"IF(Imports!AC63=\"\",\"\",'All Gas'!AC63-Imports!AC63)","v":0.13480944624139113},{"$f":"IF(Imports!AD63=\"\",\"\",'All Gas'!AD63-Imports!AD63)","v":-3.2260627499908878E-2},{"$f":"IF(Imports!AE63=\"\",\"\",'All Gas'!AE63-Imports!AE63)","v":-0.4282450142079739},{"$f":"IF(Imports!AF63=\"\",\"\",'All Gas'!AF63-Imports!AF63)","v":-0.12458416016552576},{"$f":"IF(Imports!AG63=\"\",\"\",'All Gas'!AG63-Imports!AG63)","v":4.1958919223063162E-2},{"$f":"IF(Imports!AH63=\"\",\"\",'All Gas'!AH63-Imports!AH63)","v":-0.21938194266000721},{"$f":"IF(Imports!AI63=\"\",\"\",'All Gas'!AI63-Imports!AI63)","v":-0.13727505408468232},{"$f":"IF(Imports!AJ63=\"\",\"\",'All Gas'!AJ63-Imports!AJ63)","v":-0.34968445782426727},{"$f":"IF(Imports!AK63=\"\",\"\",'All Gas'!AK63-Imports!AK63)","v":-0.61527832599347221},{"$f":"IF(Imports!AL63=\"\",\"\",'All Gas'!AL63-Imports!AL63)","v":-0.66614988913751461},{"$f":"IF(Imports!AM63=\"\",\"\",'All Gas'!AM63-Imports!AM63)","v":-0.67386903989452662},{"$f":"IF(Imports!AN63=\"\",\"\",'All Gas'!AN63-Imports!AN63)","v":-0.73970335355620875},{"$f":"IF(Imports!AO63=\"\",\"\",'All Gas'!AO63-Imports!AO63)","v":-0.79134288298514832},{"$f":"IF(Imports!AP63=\"\",\"\",'All Gas'!AP63-Imports!AP63)","v":-0.84473655917376789},{"$f":"IF(Imports!AQ63=\"\",\"\",'All Gas'!AQ63-Imports!AQ63)","v":-0.93526532155438247},{"$f":"IF(Imports!AR63=\"\",\"\",'All Gas'!AR63-Imports!AR63)","v":-0.5026764023614021},{"$f":"IF(Imports!AS63=\"\",\"\",'All Gas'!AS63-Imports!AS63)","v":-7.6365027295828725E-2},{"$f":"IF(Imports!AT63=\"\",\"\",'All Gas'!AT63-Imports!AT63)","v":-0.14178803501526716},{"$f":"IF(Imports!AU63=\"\",\"\",'All Gas'!AU63-Imports!AU63)","v":-0.37904310465791724},{"$f":"IF(Imports!AV63=\"\",\"\",'All Gas'!AV63-Imports!AV63)","v":-5.5138222456974972E-2},{"$f":"IF(Imports!AW63=\"\",\"\",'All Gas'!AW63-Imports!AW63)","v":1.1063367293076354},{"$f":"IF(Imports!AX63=\"\",\"\",'All Gas'!AX63-Imports!AX63)","v":1.6924797693231923},{"$f":"IF(Imports!AY63=\"\",\"\",'All Gas'!AY63-Imports!AY63)","v":1.0801573752368583},{"$f":"IF(Imports!AZ63=\"\",\"\",'All Gas'!AZ63-Imports!AZ63)","v":1.3417560419147208}]
[null,null,{"$f":"IF(Imports!C64=\"\",\"\",'All Gas'!C64-Imports!C64)","v":""},{"$f":"IF(Imports!D64=\"\",\"\",'All Gas'!D64-Imports!D64)","v":""},{"$f":"IF(Imports!E64=\"\",\"\",'All Gas'!E64-Imports!E64)","v":""},{"$f":"IF(Imports!F64=\"\",\"\",'All Gas'!F64-Imports!F64)","v":""},{"$f":"IF(Imports!G64=\"\",\"\",'All Gas'!G64-Imports!G64)","v":""},{"$f":"IF(Imports!H64=\"\",\"\",'All Gas'!H64-Imports!H64)","v":""},{"$f":"IF(Imports!I64=\"\",\"\",'All Gas'!I64-Imports!I64)","v":""},{"$f":"IF(Imports!J64=\"\",\"\",'All Gas'!J64-Imports!J64)","v":""},{"$f":"IF(Imports!K64=\"\",\"\",'All Gas'!K64-Imports!K64)","v":""},{"$f":"IF(Imports!L64=\"\",\"\",'All Gas'!L64-Imports!L64)","v":""},{"$f":"IF(Imports!M64=\"\",\"\",'All Gas'!M64-Imports!M64)","v":""},{"$f":"IF(Imports!N64=\"\",\"\",'All Gas'!N64-Imports!N64)","v":""},{"$f":"IF(Imports!O64=\"\",\"\",'All Gas'!O64-Imports!O64)","v":""},{"$f":"IF(Imports!P64=\"\",\"\",'All Gas'!P64-Imports!P64)","v":""},{"$f":"IF(Imports!Q64=\"\",\"\",'All Gas'!Q64-Imports!Q64)","v":""},{"$f":"IF(Imports!R64=\"\",\"\",'All Gas'!R64-Imports!R64)","v":""},{"$f":"IF(Imports!S64=\"\",\"\",'All Gas'!S64-Imports!S64)","v":""},{"$f":"IF(Imports!T64=\"\",\"\",'All Gas'!T64-Imports!T64)","v":""},{"$f":"IF(Imports!U64=\"\",\"\",'All Gas'!U64-Imports!U64)","v":""},{"$f":"IF(Imports!V64=\"\",\"\",'All Gas'!V64-Imports!V64)","v":""},{"$f":"IF(Imports!W64=\"\",\"\",'All Gas'!W64-Imports!W64)","v":""},{"$f":"IF(Imports!X64=\"\",\"\",'All Gas'!X64-Imports!X64)","v":""},{"$f":"IF(Imports!Y64=\"\",\"\",'All Gas'!Y64-Imports!Y64)","v":""},{"$f":"IF(Imports!Z64=\"\",\"\",'All Gas'!Z64-Imports!Z64)","v":""},{"$f":"IF(Imports!AA64=\"\",\"\",'All Gas'!AA64-Imports!AA64)","v":""},{"$f":"IF(Imports!AB64=\"\",\"\",'All Gas'!AB64-Imports!AB64)","v":""},{"$f":"IF(Imports!AC64=\"\",\"\",'All Gas'!AC64-Imports!AC64)","v":""},{"$f":"IF(Imports!AD64=\"\",\"\",'All Gas'!AD64-Imports!AD64)","v":""},{"$f":"IF(Imports!AE64=\"\",\"\",'All Gas'!AE64-Imports!AE64)","v":""},{"$f":"IF(Imports!AF64=\"\",\"\",'All Gas'!AF64-Imports!AF64)","v":""},{"$f":"IF(Imports!AG64=\"\",\"\",'All Gas'!AG64-Imports!AG64)","v":""},{"$f":"IF(Imports!AH64=\"\",\"\",'All Gas'!AH64-Imports!AH64)","v":""},{"$f":"IF(Imports!AI64=\"\",\"\",'All Gas'!AI64-Imports!AI64)","v":""},{"$f":"IF(Imports!AJ64=\"\",\"\",'All Gas'!AJ64-Imports!AJ64)","v":""},{"$f":"IF(Imports!AK64=\"\",\"\",'All Gas'!AK64-Imports!AK64)","v":""},{"$f":"IF(Imports!AL64=\"\",\"\",'All Gas'!AL64-Imports!AL64)","v":""},{"$f":"IF(Imports!AM64=\"\",\"\",'All Gas'!AM64-Imports!AM64)","v":""},{"$f":"IF(Imports!AN64=\"\",\"\",'All Gas'!AN64-Imports!AN64)","v":""},{"$f":"IF(Imports!AO64=\"\",\"\",'All Gas'!AO64-Imports!AO64)","v":""},{"$f":"IF(Imports!AP64=\"\",\"\",'All Gas'!AP64-Imports!AP64)","v":""},{"$f":"IF(Imports!AQ64=\"\",\"\",'All Gas'!AQ64-Imports!AQ64)","v":""},{"$f":"IF(Imports!AR64=\"\",\"\",'All Gas'!AR64-Imports!AR64)","v":""},{"$f":"IF(Imports!AS64=\"\",\"\",'All Gas'!AS64-Imports!AS64)","v":""},{"$f":"IF(Imports!AT64=\"\",\"\",'All Gas'!AT64-Imports!AT64)","v":""},{"$f":"IF(Imports!AU64=\"\",\"\",'All Gas'!AU64-Imports!AU64)","v":""},{"$f":"IF(Imports!AV64=\"\",\"\",'All Gas'!AV64-Imports!AV64)","v":""},{"$f":"IF(Imports!AW64=\"\",\"\",'All Gas'!AW64-Imports!AW64)","v":""},{"$f":"IF(Imports!AX64=\"\",\"\",'All Gas'!AX64-Imports!AX64)","v":""},{"$f":"IF(Imports!AY64=\"\",\"\",'All Gas'!AY64-Imports!AY64)","v":""},{"$f":"IF(Imports!AZ64=\"\",\"\",'All Gas'!AZ64-Imports!AZ64)","v":""}]
["Interest Coverage Ratio","[Original]",{"$f":"IF(Imports!C65=\"\",\"\",'All Gas'!C65-Imports!C65)","v":0},{"$f":"IF(Imports!D65=\"\",\"\",'All Gas'!D65-Imports!D65)","v":0},{"$f":"IF(Imports!E65=\"\",\"\",'All Gas'!E65-Imports!E65)","v":0},{"$f":"IF(Imports!F65=\"\",\"\",'All Gas'!F65-Imports!F65)","v":0},{"$f":"IF(Imports!G65=\"\",\"\",'All Gas'!G65-Imports!G65)","v":0},{"$f":"IF(Imports!H65=\"\",\"\",'All Gas'!H65-Imports!H65)","v":0},{"$f":"IF(Imports!I65=\"\",\"\",'All Gas'!I65-Imports!I65)","v":0},{"$f":"IF(Imports!J65=\"\",\"\",'All Gas'!J65-Imports!J65)","v":0},{"$f":"IF(Imports!K65=\"\",\"\",'All Gas'!K65-Imports!K65)","v":0},{"$f":"IF(Imports!L65=\"\",\"\",'All Gas'!L65-Imports!L65)","v":0},{"$f":"IF(Imports!M65=\"\",\"\",'All Gas'!M65-Imports!M65)","v":0},{"$f":"IF(Imports!N65=\"\",\"\",'All Gas'!N65-Imports!N65)","v":0},{"$f":"IF(Imports!O65=\"\",\"\",'All Gas'!O65-Imports!O65)","v":0},{"$f":"IF(Imports!P65=\"\",\"\",'All Gas'!P65-Imports!P65)","v":0},{"$f":"IF(Imports!Q65=\"\",\"\",'All Gas'!Q65-Imports!Q65)","v":0},{"$f":"IF(Imports!R65=\"\",\"\",'All Gas'!R65-Imports!R65)","v":0},{"$f":"IF(Imports!S65=\"\",\"\",'All Gas'!S65-Imports!S65)","v":0},{"$f":"IF(Imports!T65=\"\",\"\",'All Gas'!T65-Imports!T65)","v":0},{"$f":"IF(Imports!U65=\"\",\"\",'All Gas'!U65-Imports!U65)","v":0},{"$f":"IF(Imports!V65=\"\",\"\",'All Gas'!V65-Imports!V65)","v":0},{"$f":"IF(Imports!W65=\"\",\"\",'All Gas'!W65-Imports!W65)","v":0},{"$f":"IF(Imports!X65=\"\",\"\",'All Gas'!X65-Imports!X65)","v":0},{"$f":"IF(Imports!Y65=\"\",\"\",'All Gas'!Y65-Imports!Y65)","v":0},{"$f":"IF(Imports!Z65=\"\",\"\",'All Gas'!Z65-Imports!Z65)","v":0},{"$f":"IF(Imports!AA65=\"\",\"\",'All Gas'!AA65-Imports!AA65)","v":0},{"$f":"IF(Imports!AB65=\"\",\"\",'All Gas'!AB65-Imports!AB65)","v":0},{"$f":"IF(Imports!AC65=\"\",\"\",'All Gas'!AC65-Imports!AC65)","v":0},{"$f":"IF(Imports!AD65=\"\",\"\",'All Gas'!AD65-Imports!AD65)","v":0},{"$f":"IF(Imports!AE65=\"\",\"\",'All Gas'!AE65-Imports!AE65)","v":0},{"$f":"IF(Imports!AF65=\"\",\"\",'All Gas'!AF65-Imports!AF65)","v":0},{"$f":"IF(Imports!AG65=\"\",\"\",'All Gas'!AG65-Imports!AG65)","v":0},{"$f":"IF(Imports!AH65=\"\",\"\",'All Gas'!AH65-Imports!AH65)","v":0},{"$f":"IF(Imports!AI65=\"\",\"\",'All Gas'!AI65-Imports!AI65)","v":0},{"$f":"IF(Imports!AJ65=\"\",\"\",'All Gas'!AJ65-Imports!AJ65)","v":0},{"$f":"IF(Imports!AK65=\"\",\"\",'All Gas'!AK65-Imports!AK65)","v":0},{"$f":"IF(Imports!AL65=\"\",\"\",'All Gas'!AL65-Imports!AL65)","v":0},{"$f":"IF(Imports!AM65=\"\",\"\",'All Gas'!AM65-Imports!AM65)","v":0},{"$f":"IF(Imports!AN65=\"\",\"\",'All Gas'!AN65-Imports!AN65)","v":0},{"$f":"IF(Imports!AO65=\"\",\"\",'All Gas'!AO65-Imports!AO65)","v":0},{"$f":"IF(Imports!AP65=\"\",\"\",'All Gas'!AP65-Imports!AP65)","v":0},{"$f":"IF(Imports!AQ65=\"\",\"\",'All Gas'!AQ65-Imports!AQ65)","v":0},{"$f":"IF(Imports!AR65=\"\",\"\",'All Gas'!AR65-Imports!AR65)","v":0},{"$f":"IF(Imports!AS65=\"\",\"\",'All Gas'!AS65-Imports!AS65)","v":0},{"$f":"IF(Imports!AT65=\"\",\"\",'All Gas'!AT65-Imports!AT65)","v":0},{"$f":"IF(Imports!AU65=\"\",\"\",'All Gas'!AU65-Imports!AU65)","v":0},{"$f":"IF(Imports!AV65=\"\",\"\",'All Gas'!AV65-Imports!AV65)","v":0},{"$f":"IF(Imports!AW65=\"\",\"\",'All Gas'!AW65-Imports!AW65)","v":0},{"$f":"IF(Imports!AX65=\"\",\"\",'All Gas'!AX65-Imports!AX65)","v":0},{"$f":"IF(Imports!AY65=\"\",\"\",'All Gas'!AY65-Imports!AY65)","v":0},{"$f":"IF(Imports!AZ65=\"\",\"\",'All Gas'!AZ65-Imports!AZ65)","v":0}]
["Interest Coverage Ratio (approx)","[Formula approx]",{"$f":"IF(Imports!C66=\"\",\"\",'All Gas'!C66-Imports!C66)","v":0},{"$f":"IF(Imports!D66=\"\",\"\",'All Gas'!D66-Imports!D66)","v":0},{"$f":"IF(Imports!E66=\"\",\"\",'All Gas'!E66-Imports!E66)","v":0.1402021920361205},{"$f":"IF(Imports!F66=\"\",\"\",'All Gas'!F66-Imports!F66)","v":0.15206136315446805},{"$f":"IF(Imports!G66=\"\",\"\",'All Gas'!G66-Imports!G66)","v":0.10854082556765199},{"$f":"IF(Imports!H66=\"\",\"\",'All Gas'!H66-Imports!H66)","v":8.128686524738038E-2},{"$f":"IF(Imports!I66=\"\",\"\",'All Gas'!I66-Imports!I66)","v":6.5735363739039432E-2},{"$f":"IF(Imports!J66=\"\",\"\",'All Gas'!J66-Imports!J66)","v":4.166432206856252E-2},{"$f":"IF(Imports!K66=\"\",\"\",'All Gas'!K66-Imports!K66)","v":5.2203606962584193E-3},{"$f":"IF(Imports!L66=\"\",\"\",'All Gas'!L66-Imports!L66)","v":-1.6388937276873294E-2},{"$f":"IF(Imports!M66=\"\",\"\",'All Gas'!M66-Imports!M66)","v":-9.0143870872287923E-3},{"$f":"IF(Imports!N66=\"\",\"\",'All Gas'!N66-Imports!N66)","v":-2.2731057634441276E-2},{"$f":"IF(Imports!O66=\"\",\"\",'All Gas'!O66-Imports!O66)","v":-4.5029503336220911E-2},{"$f":"IF(Imports!P66=\"\",\"\",'All Gas'!P66-Imports!P66)","v":-5.2592134331493456E-2},{"$f":"IF(Imports!Q66=\"\",\"\",'All Gas'!Q66-Imports!Q66)","v":0.13777596161579164},{"$f":"IF(Imports!R66=\"\",\"\",'All Gas'!R66-Imports!R66)","v":-7.041601585028312E-3},{"$f":"IF(Imports!S66=\"\",\"\",'All Gas'!S66-Imports!S66)","v":-5.043107149843884E-2},{"$f":"IF(Imports!T66=\"\",\"\",'All Gas'!T66-Imports!T66)","v":-0.12828406634062528},{"$f":"IF(Imports!U66=\"\",\"\",'All Gas'!U66-Imports!U66)","v":-0.14025693530404193},{"$f":"IF(Imports!V66=\"\",\"\",'All Gas'!V66-Imports!V66)","v":-0.1778802058913187},{"$f":"IF(Imports!W66=\"\",\"\",'All Gas'!W66-Imports!W66)","v":-4.4408920985006262E-16},{"$f":"IF(Imports!X66=\"\",\"\",'All Gas'!X66-Imports!X66)","v":-6.8822723368811012E-4},{"$f":"IF(Imports!Y66=\"\",\"\",'All Gas'!Y66-Imports!Y66)","v":-6.0387990013488491E-4},{"$f":"IF(Imports!Z66=\"\",\"\",'All Gas'!Z66-Imports!Z66)","v":-4.9076212406595765E-4},{"$f":"IF(Imports!AA66=\"\",\"\",'All Gas'!AA66-Imports!AA66)","v":-9.5162855223263065E-5},{"$f":"IF(Imports!AB66=\"\",\"\",'All Gas'!AB66-Imports!AB66)","v":4.5637588144753494E-4},{"$f":"IF(Imports!AC66=\"\",\"\",'All Gas'!AC66-Imports!AC66)","v":-1.6321932655438687E-5},{"$f":"IF(Imports!AD66=\"\",\"\",'All Gas'!AD66-Imports!AD66)","v":1.0270000922876221E-3},{"$f":"IF(Imports!AE66=\"\",\"\",'All Gas'!AE66-Imports!AE66)","v":3.2175206921447597E-4},{"$f":"IF(Imports!AF66=\"\",\"\",'All Gas'!AF66-Imports!AF66)","v":4.838976782584048E-4},{"$f":"IF(Imports!AG66=\"\",\"\",'All Gas'!AG66-Imports!AG66)","v":1.1817851164330762E-5},{"$f":"IF(Imports!AH66=\"\",\"\",'All Gas'!AH66-Imports!AH66)","v":-2.4248961482453701E-4},{"$f":"IF(Imports!AI66=\"\",\"\",'All Gas'!AI66-Imports!AI66)","v":-2.0928844195888807E-4},{"$f":"IF(Imports!AJ66=\"\",\"\",'All Gas'!AJ66-Imports!AJ66)","v":-9.6100417594113807E-5},{"$f":"IF(Imports!AK66=\"\",\"\",'All Gas'!AK66-Imports!AK66)","v":-6.8700408287858394E-4},{"$f":"IF(Imports!AL66=\"\",\"\",'All Gas'!AL66-Imports!AL66)","v":-1.5826479799696536E-4},{"$f":"IF(Imports!AM66=\"\",\"\",'All Gas'!AM66-Imports!AM66)","v":2.387595264763398E-5},{"$f":"IF(Imports!AN66=\"\",\"\",'All Gas'!AN66-Imports!AN66)","v":-8.8801497508672611E-6},{"$f":"IF(Imports!AO66=\"\",\"\",'All Gas'!AO66-Imports!AO66)","v":-8.8964763416132797E-5},{"$f":"IF(Imports!AP66=\"\",\"\",'All Gas'!AP66-Imports!AP66)","v":-6.4416557064728153E-4},{"$f":"IF(Imports!AQ66=\"\",\"\",'All Gas'!AQ66-Imports!AQ66)","v":-5.9197856386017378E-4},{"$f":"IF(Imports!AR66=\"\",\"\",'All Gas'!AR66-Imports!AR66)","v":-8.960969844451494E-4},{"$f":"IF(Imports!AS66=\"\",\"\",'All Gas'!AS66-Imports!AS66)","v":-4.2122779741426974E-4},{"$f":"IF(Imports!AT66=\"\",\"\",'All Gas'!AT66-Imports!AT66)","v":-2.9488241052044728E-4},{"$f":"IF(Imports!AU66=\"\",\"\",'All Gas'!AU66-Imports!AU66)","v":-1.5462807763702013E-3},{"$f":"IF(Imports!AV66=\"\",\"\",'All Gas'!AV66-Imports!AV66)","v":-5.4602756871369174E-4},{"$f":"IF(Imports!AW66=\"\",\"\",'All Gas'!AW66-Imports!AW66)","v":2.5874749486765047E-4},{"$f":"IF(Imports!AX66=\"\",\"\",'All Gas'!AX66-Imports!AX66)","v":2.7068760639559208E-4},{"$f":"IF(Imports!AY66=\"\",\"\",'All Gas'!AY66-Imports!AY66)","v":2.4289670668542485E-4},{"$f":"IF(Imports!AZ66=\"\",\"\",'All Gas'!AZ66-Imports!AZ66)","v":1.1870607528052801E-4}]
["Capital Coverage Ratio","[Original]",{"$f":"IF(Imports!C67=\"\",\"\",'All Gas'!C67-Imports!C67)","v":0},{"$f":"IF(Imports!D67=\"\",\"\",'All Gas'!D67-Imports!D67)","v":0},{"$f":"IF(Imports!E67=\"\",\"\",'All Gas'!E67-Imports!E67)","v":0},{"$f":"IF(Imports!F67=\"\",\"\",'All Gas'!F67-Imports!F67)","v":0},{"$f":"IF(Imports!G67=\"\",\"\",'All Gas'!G67-Imports!G67)","v":0},{"$f":"IF(Imports!H67=\"\",\"\",'All Gas'!H67-Imports!H67)","v":0},{"$f":"IF(Imports!I67=\"\",\"\",'All Gas'!I67-Imports!I67)","v":0},{"$f":"IF(Imports!J67=\"\",\"\",'All Gas'!J67-Imports!J67)","v":0},{"$f":"IF(Imports!K67=\"\",\"\",'All Gas'!K67-Imports!K67)","v":0},{"$f":"IF(Imports!L67=\"\",\"\",'All Gas'!L67-Imports!L67)","v":0},{"$f":"IF(Imports!M67=\"\",\"\",'All Gas'!M67-Imports!M67)","v":0},{"$f":"IF(Imports!N67=\"\",\"\",'All Gas'!N67-Imports!N67)","v":0},{"$f":"IF(Imports!O67=\"\",\"\",'All Gas'!O67-Imports!O67)","v":0},{"$f":"IF(Imports!P67=\"\",\"\",'All Gas'!P67-Imports!P67)","v":0},{"$f":"IF(Imports!Q67=\"\",\"\",'All Gas'!Q67-Imports!Q67)","v":0},{"$f":"IF(Imports!R67=\"\",\"\",'All Gas'!R67-Imports!R67)","v":0},{"$f":"IF(Imports!S67=\"\",\"\",'All Gas'!S67-Imports!S67)","v":0},{"$f":"IF(Imports!T67=\"\",\"\",'All Gas'!T67-Imports!T67)","v":0},{"$f":"IF(Imports!U67=\"\",\"\",'All Gas'!U67-Imports!U67)","v":0},{"$f":"IF(Imports!V67=\"\",\"\",'All Gas'!V67-Imports!V67)","v":0},{"$f":"IF(Imports!W67=\"\",\"\",'All Gas'!W67-Imports!W67)","v":0},{"$f":"IF(Imports!X67=\"\",\"\",'All Gas'!X67-Imports!X67)","v":0},{"$f":"IF(Imports!Y67=\"\",\"\",'All Gas'!Y67-Imports!Y67)","v":0},{"$f":"IF(Imports!Z67=\"\",\"\",'All Gas'!Z67-Imports!Z67)","v":0},{"$f":"IF(Imports!AA67=\"\",\"\",'All Gas'!AA67-Imports!AA67)","v":0},{"$f":"IF(Imports!AB67=\"\",\"\",'All Gas'!AB67-Imports!AB67)","v":0},{"$f":"IF(Imports!AC67=\"\",\"\",'All Gas'!AC67-Imports!AC67)","v":0},{"$f":"IF(Imports!AD67=\"\",\"\",'All Gas'!AD67-Imports!AD67)","v":0},{"$f":"IF(Imports!AE67=\"\",\"\",'All Gas'!AE67-Imports!AE67)","v":0},{"$f":"IF(Imports!AF67=\"\",\"\",'All Gas'!AF67-Imports!AF67)","v":0},{"$f":"IF(Imports!AG67=\"\",\"\",'All Gas'!AG67-Imports!AG67)","v":0},{"$f":"IF(Imports!AH67=\"\",\"\",'All Gas'!AH67-Imports!AH67)","v":0},{"$f":"IF(Imports!AI67=\"\",\"\",'All Gas'!AI67-Imports!AI67)","v":0},{"$f":"IF(Imports!AJ67=\"\",\"\",'All Gas'!AJ67-Imports!AJ67)","v":0},{"$f":"IF(Imports!AK67=\"\",\"\",'All Gas'!AK67-Imports!AK67)","v":0},{"$f":"IF(Imports!AL67=\"\",\"\",'All Gas'!AL67-Imports!AL67)","v":0},{"$f":"IF(Imports!AM67=\"\",\"\",'All Gas'!AM67-Imports!AM67)","v":0},{"$f":"IF(Imports!AN67=\"\",\"\",'All Gas'!AN67-Imports!AN67)","v":0},{"$f":"IF(Imports!AO67=\"\",\"\",'All Gas'!AO67-Imports!AO67)","v":0},{"$f":"IF(Imports!AP67=\"\",\"\",'All Gas'!AP67-Imports!AP67)","v":0},{"$f":"IF(Imports!AQ67=\"\",\"\",'All Gas'!AQ67-Imports!AQ67)","v":0},{"$f":"IF(Imports!AR67=\"\",\"\",'All Gas'!AR67-Imports!AR67)","v":0},{"$f":"IF(Imports!AS67=\"\",\"\",'All Gas'!AS67-Imports!AS67)","v":0},{"$f":"IF(Imports!AT67=\"\",\"\",'All Gas'!AT67-Imports!AT67)","v":0},{"$f":"IF(Imports!AU67=\"\",\"\",'All Gas'!AU67-Imports!AU67)","v":0},{"$f":"IF(Imports!AV67=\"\",\"\",'All Gas'!AV67-Imports!AV67)","v":0},{"$f":"IF(Imports!AW67=\"\",\"\",'All Gas'!AW67-Imports!AW67)","v":0},{"$f":"IF(Imports!AX67=\"\",\"\",'All Gas'!AX67-Imports!AX67)","v":0},{"$f":"IF(Imports!AY67=\"\",\"\",'All Gas'!AY67-Imports!AY67)","v":0},{"$f":"IF(Imports!AZ67=\"\",\"\",'All Gas'!AZ67-Imports!AZ67)","v":0}]
["Capital Coverage Ratio","[Formula]",{"$f":"IF(Imports!C68=\"\",\"\",'All Gas'!C68-Imports!C68)","v":0},{"$f":"IF(Imports!D68=\"\",\"\",'All Gas'!D68-Imports!D68)","v":0},{"$f":"IF(Imports!E68=\"\",\"\",'All Gas'!E68-Imports!E68)","v":0},{"$f":"IF(Imports!F68=\"\",\"\",'All Gas'!F68-Imports!F68)","v":0},{"$f":"IF(Imports!G68=\"\",\"\",'All Gas'!G68-Imports!G68)","v":0},{"$f":"IF(Imports!H68=\"\",\"\",'All Gas'!H68-Imports!H68)","v":0},{"$f":"IF(Imports!I68=\"\",\"\",'All Gas'!I68-Imports!I68)","v":0},{"$f":"IF(Imports!J68=\"\",\"\",'All Gas'!J68-Imports!J68)","v":0},{"$f":"IF(Imports!K68=\"\",\"\",'All Gas'!K68-Imports!K68)","v":0},{"$f":"IF(Imports!L68=\"\",\"\",'All Gas'!L68-Imports!L68)","v":0},{"$f":"IF(Imports!M68=\"\",\"\",'All Gas'!M68-Imports!M68)","v":0},{"$f":"IF(Imports!N68=\"\",\"\",'All Gas'!N68-Imports!N68)","v":0},{"$f":"IF(Imports!O68=\"\",\"\",'All Gas'!O68-Imports!O68)","v":0},{"$f":"IF(Imports!P68=\"\",\"\",'All Gas'!P68-Imports!P68)","v":0},{"$f":"IF(Imports!Q68=\"\",\"\",'All Gas'!Q68-Imports!Q68)","v":0},{"$f":"IF(Imports!R68=\"\",\"\",'All Gas'!R68-Imports!R68)","v":0},{"$f":"IF(Imports!S68=\"\",\"\",'All Gas'!S68-Imports!S68)","v":0},{"$f":"IF(Imports!T68=\"\",\"\",'All Gas'!T68-Imports!T68)","v":0},{"$f":"IF(Imports!U68=\"\",\"\",'All Gas'!U68-Imports!U68)","v":0},{"$f":"IF(Imports!V68=\"\",\"\",'All Gas'!V68-Imports!V68)","v":0},{"$f":"IF(Imports!W68=\"\",\"\",'All Gas'!W68-Imports!W68)","v":0},{"$f":"IF(Imports!X68=\"\",\"\",'All Gas'!X68-Imports!X68)","v":0},{"$f":"IF(Imports!Y68=\"\",\"\",'All Gas'!Y68-Imports!Y68)","v":0},{"$f":"IF(Imports!Z68=\"\",\"\",'All Gas'!Z68-Imports!Z68)","v":0},{"$f":"IF(Imports!AA68=\"\",\"\",'All Gas'!AA68-Imports!AA68)","v":0},{"$f":"IF(Imports!AB68=\"\",\"\",'All Gas'!AB68-Imports!AB68)","v":0},{"$f":"IF(Imports!AC68=\"\",\"\",'All Gas'!AC68-Imports!AC68)","v":0},{"$f":"IF(Imports!AD68=\"\",\"\",'All Gas'!AD68-Imports!AD68)","v":0},{"$f":"IF(Imports!AE68=\"\",\"\",'All Gas'!AE68-Imports!AE68)","v":0},{"$f":"IF(Imports!AF68=\"\",\"\",'All Gas'!AF68-Imports!AF68)","v":0},{"$f":"IF(Imports!AG68=\"\",\"\",'All Gas'!AG68-Imports!AG68)","v":0},{"$f":"IF(Imports!AH68=\"\",\"\",'All Gas'!AH68-Imports!AH68)","v":0},{"$f":"IF(Imports!AI68=\"\",\"\",'All Gas'!AI68-Imports!AI68)","v":0},{"$f":"IF(Imports!AJ68=\"\",\"\",'All Gas'!AJ68-Imports!AJ68)","v":0},{"$f":"IF(Imports!AK68=\"\",\"\",'All Gas'!AK68-Imports!AK68)","v":0},{"$f":"IF(Imports!AL68=\"\",\"\",'All Gas'!AL68-Imports!AL68)","v":0},{"$f":"IF(Imports!AM68=\"\",\"\",'All Gas'!AM68-Imports!AM68)","v":0},{"$f":"IF(Imports!AN68=\"\",\"\",'All Gas'!AN68-Imports!AN68)","v":0},{"$f":"IF(Imports!AO68=\"\",\"\",'All Gas'!AO68-Imports!AO68)","v":0},{"$f":"IF(Imports!AP68=\"\",\"\",'All Gas'!AP68-Imports!AP68)","v":0},{"$f":"IF(Imports!AQ68=\"\",\"\",'All Gas'!AQ68-Imports!AQ68)","v":0},{"$f":"IF(Imports!AR68=\"\",\"\",'All Gas'!AR68-Imports!AR68)","v":0},{"$f":"IF(Imports!AS68=\"\",\"\",'All Gas'!AS68-Imports!AS68)","v":0},{"$f":"IF(Imports!AT68=\"\",\"\",'All Gas'!AT68-Imports!AT68)","v":0},{"$f":"IF(Imports!AU68=\"\",\"\",'All Gas'!AU68-Imports!AU68)","v":0},{"$f":"IF(Imports!AV68=\"\",\"\",'All Gas'!AV68-Imports!AV68)","v":0},{"$f":"IF(Imports!AW68=\"\",\"\",'All Gas'!AW68-Imports!AW68)","v":0},{"$f":"IF(Imports!AX68=\"\",\"\",'All Gas'!AX68-Imports!AX68)","v":0},{"$f":"IF(Imports!AY68=\"\",\"\",'All Gas'!AY68-Imports!AY68)","v":0},{"$f":"IF(Imports!AZ68=\"\",\"\",'All Gas'!AZ68-Imports!AZ68)","v":0}]
[null,null,{"$f":"IF(Imports!C69=\"\",\"\",'All Gas'!C69-Imports!C69)","v":""},{"$f":"IF(Imports!D69=\"\",\"\",'All Gas'!D69-Imports!D69)","v":""},{"$f":"IF(Imports!E69=\"\",\"\",'All Gas'!E69-Imports!E69)","v":""},{"$f":"IF(Imports!F69=\"\",\"\",'All Gas'!F69-Imports!F69)","v":""},{"$f":"IF(Imports!G69=\"\",\"\",'All Gas'!G69-Imports!G69)","v":""},{"$f":"IF(Imports!H69=\"\",\"\",'All Gas'!H69-Imports!H69)","v":""},{"$f":"IF(Imports!I69=\"\",\"\",'All Gas'!I69-Imports!I69)","v":""},{"$f":"IF(Imports!J69=\"\",\"\",'All Gas'!J69-Imports!J69)","v":""},{"$f":"IF(Imports!K69=\"\",\"\",'All Gas'!K69-Imports!K69)","v":""},{"$f":"IF(Imports!L69=\"\",\"\",'All Gas'!L69-Imports!L69)","v":""},{"$f":"IF(Imports!M69=\"\",\"\",'All Gas'!M69-Imports!M69)","v":""},{"$f":"IF(Imports!N69=\"\",\"\",'All Gas'!N69-Imports!N69)","v":""},{"$f":"IF(Imports!O69=\"\",\"\",'All Gas'!O69-Imports!O69)","v":""},{"$f":"IF(Imports!P69=\"\",\"\",'All Gas'!P69-Imports!P69)","v":""},{"$f":"IF(Imports!Q69=\"\",\"\",'All Gas'!Q69-Imports!Q69)","v":""},{"$f":"IF(Imports!R69=\"\",\"\",'All Gas'!R69-Imports!R69)","v":""},{"$f":"IF(Imports!S69=\"\",\"\",'All Gas'!S69-Imports!S69)","v":""},{"$f":"IF(Imports!T69=\"\",\"\",'All Gas'!T69-Imports!T69)","v":""},{"$f":"IF(Imports!U69=\"\",\"\",'All Gas'!U69-Imports!U69)","v":""},{"$f":"IF(Imports!V69=\"\",\"\",'All Gas'!V69-Imports!V69)","v":""},{"$f":"IF(Imports!W69=\"\",\"\",'All Gas'!W69-Imports!W69)","v":""},{"$f":"IF(Imports!X69=\"\",\"\",'All Gas'!X69-Imports!X69)","v":""},{"$f":"IF(Imports!Y69=\"\",\"\",'All Gas'!Y69-Imports!Y69)","v":""},{"$f":"IF(Imports!Z69=\"\",\"\",'All Gas'!Z69-Imports!Z69)","v":""},{"$f":"IF(Imports!AA69=\"\",\"\",'All Gas'!AA69-Imports!AA69)","v":""},{"$f":"IF(Imports!AB69=\"\",\"\",'All Gas'!AB69-Imports!AB69)","v":""},{"$f":"IF(Imports!AC69=\"\",\"\",'All Gas'!AC69-Imports!AC69)","v":""},{"$f":"IF(Imports!AD69=\"\",\"\",'All Gas'!AD69-Imports!AD69)","v":""},{"$f":"IF(Imports!AE69=\"\",\"\",'All Gas'!AE69-Imports!AE69)","v":""},{"$f":"IF(Imports!AF69=\"\",\"\",'All Gas'!AF69-Imports!AF69)","v":""},{"$f":"IF(Imports!AG69=\"\",\"\",'All Gas'!AG69-Imports!AG69)","v":""},{"$f":"IF(Imports!AH69=\"\",\"\",'All Gas'!AH69-Imports!AH69)","v":""},{"$f":"IF(Imports!AI69=\"\",\"\",'All Gas'!AI69-Imports!AI69)","v":""},{"$f":"IF(Imports!AJ69=\"\",\"\",'All Gas'!AJ69-Imports!AJ69)","v":""},{"$f":"IF(Imports!AK69=\"\",\"\",'All Gas'!AK69-Imports!AK69)","v":""},{"$f":"IF(Imports!AL69=\"\",\"\",'All Gas'!AL69-Imports!AL69)","v":""},{"$f":"IF(Imports!AM69=\"\",\"\",'All Gas'!AM69-Imports!AM69)","v":""},{"$f":"IF(Imports!AN69=\"\",\"\",'All Gas'!AN69-Imports!AN69)","v":""},{"$f":"IF(Imports!AO69=\"\",\"\",'All Gas'!AO69-Imports!AO69)","v":""},{"$f":"IF(Imports!AP69=\"\",\"\",'All Gas'!AP69-Imports!AP69)","v":""},{"$f":"IF(Imports!AQ69=\"\",\"\",'All Gas'!AQ69-Imports!AQ69)","v":""},{"$f":"IF(Imports!AR69=\"\",\"\",'All Gas'!AR69-Imports!AR69)","v":""},{"$f":"IF(Imports!AS69=\"\",\"\",'All Gas'!AS69-Imports!AS69)","v":""},{"$f":"IF(Imports!AT69=\"\",\"\",'All Gas'!AT69-Imports!AT69)","v":""},{"$f":"IF(Imports!AU69=\"\",\"\",'All Gas'!AU69-Imports!AU69)","v":""},{"$f":"IF(Imports!AV69=\"\",\"\",'All Gas'!AV69-Imports!AV69)","v":""},{"$f":"IF(Imports!AW69=\"\",\"\",'All Gas'!AW69-Imports!AW69)","v":""},{"$f":"IF(Imports!AX69=\"\",\"\",'All Gas'!AX69-Imports!AX69)","v":""},{"$f":"IF(Imports!AY69=\"\",\"\",'All Gas'!AY69-Imports!AY69)","v":""},{"$f":"IF(Imports!AZ69=\"\",\"\",'All Gas'!AZ69-Imports!AZ69)","v":""}]
["PROJECTED BALANCE SHEET",null,{"$f":"IF(Imports!C70=\"\",\"\",'All Gas'!C70-Imports!C70)","v":""},{"$f":"IF(Imports!D70=\"\",\"\",'All Gas'!D70-Imports!D70)","v":""},{"$f":"IF(Imports!E70=\"\",\"\",'All Gas'!E70-Imports!E70)","v":""},{"$f":"IF(Imports!F70=\"\",\"\",'All Gas'!F70-Imports!F70)","v":""},{"$f":"IF(Imports!G70=\"\",\"\",'All Gas'!G70-Imports!G70)","v":""},{"$f":"IF(Imports!H70=\"\",\"\",'All Gas'!H70-Imports!H70)","v":""},{"$f":"IF(Imports!I70=\"\",\"\",'All Gas'!I70-Imports!I70)","v":""},{"$f":"IF(Imports!J70=\"\",\"\",'All Gas'!J70-Imports!J70)","v":""},{"$f":"IF(Imports!K70=\"\",\"\",'All Gas'!K70-Imports!K70)","v":""},{"$f":"IF(Imports!L70=\"\",\"\",'All Gas'!L70-Imports!L70)","v":""},{"$f":"IF(Imports!M70=\"\",\"\",'All Gas'!M70-Imports!M70)","v":""},{"$f":"IF(Imports!N70=\"\",\"\",'All Gas'!N70-Imports!N70)","v":""},{"$f":"IF(Imports!O70=\"\",\"\",'All Gas'!O70-Imports!O70)","v":""},{"$f":"IF(Imports!P70=\"\",\"\",'All Gas'!P70-Imports!P70)","v":""},{"$f":"IF(Imports!Q70=\"\",\"\",'All Gas'!Q70-Imports!Q70)","v":""},{"$f":"IF(Imports!R70=\"\",\"\",'All Gas'!R70-Imports!R70)","v":""},{"$f":"IF(Imports!S70=\"\",\"\",'All Gas'!S70-Imports!S70)","v":""},{"$f":"IF(Imports!T70=\"\",\"\",'All Gas'!T70-Imports!T70)","v":""},{"$f":"IF(Imports!U70=\"\",\"\",'All Gas'!U70-Imports!U70)","v":""},{"$f":"IF(Imports!V70=\"\",\"\",'All Gas'!V70-Imports!V70)","v":""},{"$f":"IF(Imports!W70=\"\",\"\",'All Gas'!W70-Imports!W70)","v":""},{"$f":"IF(Imports!X70=\"\",\"\",'All Gas'!X70-Imports!X70)","v":""},{"$f":"IF(Imports!Y70=\"\",\"\",'All Gas'!Y70-Imports!Y70)","v":""},{"$f":"IF(Imports!Z70=\"\",\"\",'All Gas'!Z70-Imports!Z70)","v":""},{"$f":"IF(Imports!AA70=\"\",\"\",'All Gas'!AA70-Imports!AA70)","v":""},{"$f":"IF(Imports!AB70=\"\",\"\",'All Gas'!AB70-Imports!AB70)","v":""},{"$f":"IF(Imports!AC70=\"\",\"\",'All Gas'!AC70-Imports!AC70)","v":""},{"$f":"IF(Imports!AD70=\"\",\"\",'All Gas'!AD70-Imports!AD70)","v":""},{"$f":"IF(Imports!AE70=\"\",\"\",'All Gas'!AE70-Imports!AE70)","v":""},{"$f":"IF(Imports!AF70=\"\",\"\",'All Gas'!AF70-Imports!AF70)","v":""},{"$f":"IF(Imports!AG70=\"\",\"\",'All Gas'!AG70-Imports!AG70)","v":""},{"$f":"IF(Imports!AH70=\"\",\"\",'All Gas'!AH70-Imports!AH70)","v":""},{"$f":"IF(Imports!AI70=\"\",\"\",'All Gas'!AI70-Imports!AI70)","v":""},{"$f":"IF(Imports!AJ70=\"\",\"\",'All Gas'!AJ70-Imports!AJ70)","v":""},{"$f":"IF(Imports!AK70=\"\",\"\",'All Gas'!AK70-Imports!AK70)","v":""},{"$f":"IF(Imports!AL70=\"\",\"\",'All Gas'!AL70-Imports!AL70)","v":""},{"$f":"IF(Imports!AM70=\"\",\"\",'All Gas'!AM70-Imports!AM70)","v":""},{"$f":"IF(Imports!AN70=\"\",\"\",'All Gas'!AN70-Imports!AN70)","v":""},{"$f":"IF(Imports!AO70=\"\",\"\",'All Gas'!AO70-Imports!AO70)","v":""},{"$f":"IF(Imports!AP70=\"\",\"\",'All Gas'!AP70-Imports!AP70)","v":""},{"$f":"IF(Imports!AQ70=\"\",\"\",'All Gas'!AQ70-Imports!AQ70)","v":""},{"$f":"IF(Imports!AR70=\"\",\"\",'All Gas'!AR70-Imports!AR70)","v":""},{"$f":"IF(Imports!AS70=\"\",\"\",'All Gas'!AS70-Imports!AS70)","v":""},{"$f":"IF(Imports!AT70=\"\",\"\",'All Gas'!AT70-Imports!AT70)","v":""},{"$f":"IF(Imports!AU70=\"\",\"\",'All Gas'!AU70-Imports!AU70)","v":""},{"$f":"IF(Imports!AV70=\"\",\"\",'All Gas'!AV70-Imports!AV70)","v":""},{"$f":"IF(Imports!AW70=\"\",\"\",'All Gas'!AW70-Imports!AW70)","v":""},{"$f":"IF(Imports!AX70=\"\",\"\",'All Gas'!AX70-Imports!AX70)","v":""},{"$f":"IF(Imports!AY70=\"\",\"\",'All Gas'!AY70-Imports!AY70)","v":""},{"$f":"IF(Imports!AZ70=\"\",\"\",'All Gas'!AZ70-Imports!AZ70)","v":""}]
[null,null,{"$f":"IF(Imports!C71=\"\",\"\",'All Gas'!C71-Imports!C71)","v":""},{"$f":"IF(Imports!D71=\"\",\"\",'All Gas'!D71-Imports!D71)","v":""},{"$f":"IF(Imports!E71=\"\",\"\",'All Gas'!E71-Imports!E71)","v":""},{"$f":"IF(Imports!F71=\"\",\"\",'All Gas'!F71-Imports!F71)","v":""},{"$f":"IF(Imports!G71=\"\",\"\",'All Gas'!G71-Imports!G71)","v":""},{"$f":"IF(Imports!H71=\"\",\"\",'All Gas'!H71-Imports!H71)","v":""},{"$f":"IF(Imports!I71=\"\",\"\",'All Gas'!I71-Imports!I71)","v":""},{"$f":"IF(Imports!J71=\"\",\"\",'All Gas'!J71-Imports!J71)","v":""},{"$f":"IF(Imports!K71=\"\",\"\",'All Gas'!K71-Imports!K71)","v":""},{"$f":"IF(Imports!L71=\"\",\"\",'All Gas'!L71-Imports!L71)","v":""},{"$f":"IF(Imports!M71=\"\",\"\",'All Gas'!M71-Imports!M71)","v":""},{"$f":"IF(Imports!N71=\"\",\"\",'All Gas'!N71-Imports!N71)","v":""},{"$f":"IF(Imports!O71=\"\",\"\",'All Gas'!O71-Imports!O71)","v":""},{"$f":"IF(Imports!P71=\"\",\"\",'All Gas'!P71-Imports!P71)","v":""},{"$f":"IF(Imports!Q71=\"\",\"\",'All Gas'!Q71-Imports!Q71)","v":""},{"$f":"IF(Imports!R71=\"\",\"\",'All Gas'!R71-Imports!R71)","v":""},{"$f":"IF(Imports!S71=\"\",\"\",'All Gas'!S71-Imports!S71)","v":""},{"$f":"IF(Imports!T71=\"\",\"\",'All Gas'!T71-Imports!T71)","v":""},{"$f":"IF(Imports!U71=\"\",\"\",'All Gas'!U71-Imports!U71)","v":""},{"$f":"IF(Imports!V71=\"\",\"\",'All Gas'!V71-Imports!V71)","v":""},{"$f":"IF(Imports!W71=\"\",\"\",'All Gas'!W71-Imports!W71)","v":""},{"$f":"IF(Imports!X71=\"\",\"\",'All Gas'!X71-Imports!X71)","v":""},{"$f":"IF(Imports!Y71=\"\",\"\",'All Gas'!Y71-Imports!Y71)","v":""},{"$f":"IF(Imports!Z71=\"\",\"\",'All Gas'!Z71-Imports!Z71)","v":""},{"$f":"IF(Imports!AA71=\"\",\"\",'All Gas'!AA71-Imports!AA71)","v":""},{"$f":"IF(Imports!AB71=\"\",\"\",'All Gas'!AB71-Imports!AB71)","v":""},{"$f":"IF(Imports!AC71=\"\",\"\",'All Gas'!AC71-Imports!AC71)","v":""},{"$f":"IF(Imports!AD71=\"\",\"\",'All Gas'!AD71-Imports!AD71)","v":""},{"$f":"IF(Imports!AE71=\"\",\"\",'All Gas'!AE71-Imports!AE71)","v":""},{"$f":"IF(Imports!AF71=\"\",\"\",'All Gas'!AF71-Imports!AF71)","v":""},{"$f":"IF(Imports!AG71=\"\",\"\",'All Gas'!AG71-Imports!AG71)","v":""},{"$f":"IF(Imports!AH71=\"\",\"\",'All Gas'!AH71-Imports!AH71)","v":""},{"$f":"IF(Imports!AI71=\"\",\"\",'All Gas'!AI71-Imports!AI71)","v":""},{"$f":"IF(Imports!AJ71=\"\",\"\",'All Gas'!AJ71-Imports!AJ71)","v":""},{"$f":"IF(Imports!AK71=\"\",\"\",'All Gas'!AK71-Imports!AK71)","v":""},{"$f":"IF(Imports!AL71=\"\",\"\",'All Gas'!AL71-Imports!AL71)","v":""},{"$f":"IF(Imports!AM71=\"\",\"\",'All Gas'!AM71-Imports!AM71)","v":""},{"$f":"IF(Imports!AN71=\"\",\"\",'All Gas'!AN71-Imports!AN71)","v":""},{"$f":"IF(Imports!AO71=\"\",\"\",'All Gas'!AO71-Imports!AO71)","v":""},{"$f":"IF(Imports!AP71=\"\",\"\",'All Gas'!AP71-Imports!AP71)","v":""},{"$f":"IF(Imports!AQ71=\"\",\"\",'All Gas'!AQ71-Imports!AQ71)","v":""},{"$f":"IF(Imports!AR71=\"\",\"\",'All Gas'!AR71-Imports!AR71)","v":""},{"$f":"IF(Imports!AS71=\"\",\"\",'All Gas'!AS71-Imports!AS71)","v":""},{"$f":"IF(Imports!AT71=\"\",\"\",'All Gas'!AT71-Imports!AT71)","v":""},{"$f":"IF(Imports!AU71=\"\",\"\",'All Gas'!AU71-Imports!AU71)","v":""},{"$f":"IF(Imports!AV71=\"\",\"\",'All Gas'!AV71-Imports!AV71)","v":""},{"$f":"IF(Imports!AW71=\"\",\"\",'All Gas'!AW71-Imports!AW71)","v":""},{"$f":"IF(Imports!AX71=\"\",\"\",'All Gas'!AX71-Imports!AX71)","v":""},{"$f":"IF(Imports!AY71=\"\",\"\",'All Gas'!AY71-Imports!AY71)","v":""},{"$f":"IF(Imports!AZ71=\"\",\"\",'All Gas'!AZ71-Imports!AZ71)","v":""}]
["ASSETS",null,{"$f":"IF(Imports!C72=\"\",\"\",'All Gas'!C72-Imports!C72)","v":""},{"$f":"IF(Imports!D72=\"\",\"\",'All Gas'!D72-Imports!D72)","v":""},{"$f":"IF(Imports!E72=\"\",\"\",'All Gas'!E72-Imports!E72)","v":""},{"$f":"IF(Imports!F72=\"\",\"\",'All Gas'!F72-Imports!F72)","v":""},{"$f":"IF(Imports!G72=\"\",\"\",'All Gas'!G72-Imports!G72)","v":""},{"$f":"IF(Imports!H72=\"\",\"\",'All Gas'!H72-Imports!H72)","v":""},{"$f":"IF(Imports!I72=\"\",\"\",'All Gas'!I72-Imports!I72)","v":""},{"$f":"IF(Imports!J72=\"\",\"\",'All Gas'!J72-Imports!J72)","v":""},{"$f":"IF(Imports!K72=\"\",\"\",'All Gas'!K72-Imports!K72)","v":""},{"$f":"IF(Imports!L72=\"\",\"\",'All Gas'!L72-Imports!L72)","v":""},{"$f":"IF(Imports!M72=\"\",\"\",'All Gas'!M72-Imports!M72)","v":""},{"$f":"IF(Imports!N72=\"\",\"\",'All Gas'!N72-Imports!N72)","v":""},{"$f":"IF(Imports!O72=\"\",\"\",'All Gas'!O72-Imports!O72)","v":""},{"$f":"IF(Imports!P72=\"\",\"\",'All Gas'!P72-Imports!P72)","v":""},{"$f":"IF(Imports!Q72=\"\",\"\",'All Gas'!Q72-Imports!Q72)","v":""},{"$f":"IF(Imports!R72=\"\",\"\",'All Gas'!R72-Imports!R72)","v":""},{"$f":"IF(Imports!S72=\"\",\"\",'All Gas'!S72-Imports!S72)","v":""},{"$f":"IF(Imports!T72=\"\",\"\",'All Gas'!T72-Imports!T72)","v":""},{"$f":"IF(Imports!U72=\"\",\"\",'All Gas'!U72-Imports!U72)","v":""},{"$f":"IF(Imports!V72=\"\",\"\",'All Gas'!V72-Imports!V72)","v":""},{"$f":"IF(Imports!W72=\"\",\"\",'All Gas'!W72-Imports!W72)","v":""},{"$f":"IF(Imports!X72=\"\",\"\",'All Gas'!X72-Imports!X72)","v":""},{"$f":"IF(Imports!Y72=\"\",\"\",'All Gas'!Y72-Imports!Y72)","v":""},{"$f":"IF(Imports!Z72=\"\",\"\",'All Gas'!Z72-Imports!Z72)","v":""},{"$f":"IF(Imports!AA72=\"\",\"\",'All Gas'!AA72-Imports!AA72)","v":""},{"$f":"IF(Imports!AB72=\"\",\"\",'All Gas'!AB72-Imports!AB72)","v":""},{"$f":"IF(Imports!AC72=\"\",\"\",'All Gas'!AC72-Imports!AC72)","v":""},{"$f":"IF(Imports!AD72=\"\",\"\",'All Gas'!AD72-Imports!AD72)","v":""},{"$f":"IF(Imports!AE72=\"\",\"\",'All Gas'!AE72-Imports!AE72)","v":""},{"$f":"IF(Imports!AF72=\"\",\"\",'All Gas'!AF72-Imports!AF72)","v":""},{"$f":"IF(Imports!AG72=\"\",\"\",'All Gas'!AG72-Imports!AG72)","v":""},{"$f":"IF(Imports!AH72=\"\",\"\",'All Gas'!AH72-Imports!AH72)","v":""},{"$f":"IF(Imports!AI72=\"\",\"\",'All Gas'!AI72-Imports!AI72)","v":""},{"$f":"IF(Imports!AJ72=\"\",\"\",'All Gas'!AJ72-Imports!AJ72)","v":""},{"$f":"IF(Imports!AK72=\"\",\"\",'All Gas'!AK72-Imports!AK72)","v":""},{"$f":"IF(Imports!AL72=\"\",\"\",'All Gas'!AL72-Imports!AL72)","v":""},{"$f":"IF(Imports!AM72=\"\",\"\",'All Gas'!AM72-Imports!AM72)","v":""},{"$f":"IF(Imports!AN72=\"\",\"\",'All Gas'!AN72-Imports!AN72)","v":""},{"$f":"IF(Imports!AO72=\"\",\"\",'All Gas'!AO72-Imports!AO72)","v":""},{"$f":"IF(Imports!AP72=\"\",\"\",'All Gas'!AP72-Imports!AP72)","v":""},{"$f":"IF(Imports!AQ72=\"\",\"\",'All Gas'!AQ72-Imports!AQ72)","v":""},{"$f":"IF(Imports!AR72=\"\",\"\",'All Gas'!AR72-Imports!AR72)","v":""},{"$f":"IF(Imports!AS72=\"\",\"\",'All Gas'!AS72-Imports!AS72)","v":""},{"$f":"IF(Imports!AT72=\"\",\"\",'All Gas'!AT72-Imports!AT72)","v":""},{"$f":"IF(Imports!AU72=\"\",\"\",'All Gas'!AU72-Imports!AU72)","v":""},{"$f":"IF(Imports!AV72=\"\",\"\",'All Gas'!AV72-Imports!AV72)","v":""},{"$f":"IF(Imports!AW72=\"\",\"\",'All Gas'!AW72-Imports!AW72)","v":""},{"$f":"IF(Imports!AX72=\"\",\"\",'All Gas'!AX72-Imports!AX72)","v":""},{"$f":"IF(Imports!AY72=\"\",\"\",'All Gas'!AY72-Imports!AY72)","v":""},{"$f":"IF(Imports!AZ72=\"\",\"\",'All Gas'!AZ72-Imports!AZ72)","v":""}]
[null,null,{"$f":"IF(Imports!C73=\"\",\"\",'All Gas'!C73-Imports!C73)","v":""}]
["Plant in Service",null,{"$f":"IF(Imports!C74=\"\",\"\",'All Gas'!C74-Imports!C74)","v":0},{"$f":"IF(Imports!D74=\"\",\"\",'All Gas'!D74-Imports!D74)","v":0},{"$f":"IF(Imports!E74=\"\",\"\",'All Gas'!E74-Imports!E74)","v":0},{"$f":"IF(Imports!F74=\"\",\"\",'All Gas'!F74-Imports!F74)","v":0},{"$f":"IF(Imports!G74=\"\",\"\",'All Gas'!G74-Imports!G74)","v":0},{"$f":"IF(Imports!H74=\"\",\"\",'All Gas'!H74-Imports!H74)","v":0},{"$f":"IF(Imports!I74=\"\",\"\",'All Gas'!I74-Imports!I74)","v":0},{"$f":"IF(Imports!J74=\"\",\"\",'All Gas'!J74-Imports!J74)","v":0},{"$f":"IF(Imports!K74=\"\",\"\",'All Gas'!K74-Imports!K74)","v":0},{"$f":"IF(Imports!L74=\"\",\"\",'All Gas'!L74-Imports!L74)","v":0},{"$f":"IF(Imports!M74=\"\",\"\",'All Gas'!M74-Imports!M74)","v":0},{"$f":"IF(Imports!N74=\"\",\"\",'All Gas'!N74-Imports!N74)","v":0},{"$f":"IF(Imports!O74=\"\",\"\",'All Gas'!O74-Imports!O74)","v":0},{"$f":"IF(Imports!P74=\"\",\"\",'All Gas'!P74-Imports!P74)","v":0},{"$f":"IF(Imports!Q74=\"\",\"\",'All Gas'!Q74-Imports!Q74)","v":0},{"$f":"IF(Imports!R74=\"\",\"\",'All Gas'!R74-Imports!R74)","v":0},{"$f":"IF(Imports!S74=\"\",\"\",'All Gas'!S74-Imports!S74)","v":0},{"$f":"IF(Imports!T74=\"\",\"\",'All Gas'!T74-Imports!T74)","v":0},{"$f":"IF(Imports!U74=\"\",\"\",'All Gas'!U74-Imports!U74)","v":0},{"$f":"IF(Imports!V74=\"\",\"\",'All Gas'!V74-Imports!V74)","v":0},{"$f":"IF(Imports!W74=\"\",\"\",'All Gas'!W74-Imports!W74)","v":0},{"$f":"IF(Imports!X74=\"\",\"\",'All Gas'!X74-Imports!X74)","v":0},{"$f":"IF(Imports!Y74=\"\",\"\",'All Gas'!Y74-Imports!Y74)","v":0},{"$f":"IF(Imports!Z74=\"\",\"\",'All Gas'!Z74-Imports!Z74)","v":0},{"$f":"IF(Imports!AA74=\"\",\"\",'All Gas'!AA74-Imports!AA74)","v":0},{"$f":"IF(Imports!AB74=\"\",\"\",'All Gas'!AB74-Imports!AB74)","v":0},{"$f":"IF(Imports!AC74=\"\",\"\",'All Gas'!AC74-Imports!AC74)","v":0},{"$f":"IF(Imports!AD74=\"\",\"\",'All Gas'!AD74-Imports!AD74)","v":0},{"$f":"IF(Imports!AE74=\"\",\"\",'All Gas'!AE74-Imports!AE74)","v":0},{"$f":"IF(Imports!AF74=\"\",\"\",'All Gas'!AF74-Imports!AF74)","v":0},{"$f":"IF(Imports!AG74=\"\",\"\",'All Gas'!AG74-Imports!AG74)","v":0},{"$f":"IF(Imports!AH74=\"\",\"\",'All Gas'!AH74-Imports!AH74)","v":0},{"$f":"IF(Imports!AI74=\"\",\"\",'All Gas'!AI74-Imports!AI74)","v":0},{"$f":"IF(Imports!AJ74=\"\",\"\",'All Gas'!AJ74-Imports!AJ74)","v":0},{"$f":"IF(Imports!AK74=\"\",\"\",'All Gas'!AK74-Imports!AK74)","v":0},{"$f":"IF(Imports!AL74=\"\",\"\",'All Gas'!AL74-Imports!AL74)","v":0},{"$f":"IF(Imports!AM74=\"\",\"\",'All Gas'!AM74-Imports!AM74)","v":0},{"$f":"IF(Imports!AN74=\"\",\"\",'All Gas'!AN74-Imports!AN74)","v":0},{"$f":"IF(Imports!AO74=\"\",\"\",'All Gas'!AO74-Imports!AO74)","v":0},{"$f":"IF(Imports!AP74=\"\",\"\",'All Gas'!AP74-Imports!AP74)","v":0},{"$f":"IF(Imports!AQ74=\"\",\"\",'All Gas'!AQ74-Imports!AQ74)","v":0},{"$f":"IF(Imports!AR74=\"\",\"\",'All Gas'!AR74-Imports!AR74)","v":0},{"$f":"IF(Imports!AS74=\"\",\"\",'All Gas'!AS74-Imports!AS74)","v":0},{"$f":"IF(Imports!AT74=\"\",\"\",'All Gas'!AT74-Imports!AT74)","v":0},{"$f":"IF(Imports!AU74=\"\",\"\",'All Gas'!AU74-Imports!AU74)","v":0},{"$f":"IF(Imports!AV74=\"\",\"\",'All Gas'!AV74-Imports!AV74)","v":0},{"$f":"IF(Imports!AW74=\"\",\"\",'All Gas'!AW74-Imports!AW74)","v":0},{"$f":"IF(Imports!AX74=\"\",\"\",'All Gas'!AX74-Imports!AX74)","v":0},{"$f":"IF(Imports!AY74=\"\",\"\",'All Gas'!AY74-Imports!AY74)","v":0},{"$f":"IF(Imports!AZ74=\"\",\"\",'All Gas'!AZ74-Imports!AZ74)","v":0}]
["Accumulated Depreciation",null,{"$f":"IF(Imports!C75=\"\",\"\",'All Gas'!C75-Imports!C75)","v":0},{"$f":"IF(Imports!D75=\"\",\"\",'All Gas'!D75-Imports!D75)","v":0},{"$f":"IF(Imports!E75=\"\",\"\",'All Gas'!E75-Imports!E75)","v":0},{"$f":"IF(Imports!F75=\"\",\"\",'All Gas'!F75-Imports!F75)","v":0},{"$f":"IF(Imports!G75=\"\",\"\",'All Gas'!G75-Imports!G75)","v":0},{"$f":"IF(Imports!H75=\"\",\"\",'All Gas'!H75-Imports!H75)","v":0},{"$f":"IF(Imports!I75=\"\",\"\",'All Gas'!I75-Imports!I75)","v":0},{"$f":"IF(Imports!J75=\"\",\"\",'All Gas'!J75-Imports!J75)","v":0},{"$f":"IF(Imports!K75=\"\",\"\",'All Gas'!K75-Imports!K75)","v":0},{"$f":"IF(Imports!L75=\"\",\"\",'All Gas'!L75-Imports!L75)","v":0},{"$f":"IF(Imports!M75=\"\",\"\",'All Gas'!M75-Imports!M75)","v":0},{"$f":"IF(Imports!N75=\"\",\"\",'All Gas'!N75-Imports!N75)","v":0},{"$f":"IF(Imports!O75=\"\",\"\",'All Gas'!O75-Imports!O75)","v":0},{"$f":"IF(Imports!P75=\"\",\"\",'All Gas'!P75-Imports!P75)","v":0},{"$f":"IF(Imports!Q75=\"\",\"\",'All Gas'!Q75-Imports!Q75)","v":0},{"$f":"IF(Imports!R75=\"\",\"\",'All Gas'!R75-Imports!R75)","v":0},{"$f":"IF(Imports!S75=\"\",\"\",'All Gas'!S75-Imports!S75)","v":0},{"$f":"IF(Imports!T75=\"\",\"\",'All Gas'!T75-Imports!T75)","v":0},{"$f":"IF(Imports!U75=\"\",\"\",'All Gas'!U75-Imports!U75)","v":0},{"$f":"IF(Imports!V75=\"\",\"\",'All Gas'!V75-Imports!V75)","v":0},{"$f":"IF(Imports!W75=\"\",\"\",'All Gas'!W75-Imports!W75)","v":0},{"$f":"IF(Imports!X75=\"\",\"\",'All Gas'!X75-Imports!X75)","v":0},{"$f":"IF(Imports!Y75=\"\",\"\",'All Gas'!Y75-Imports!Y75)","v":0},{"$f":"IF(Imports!Z75=\"\",\"\",'All Gas'!Z75-Imports!Z75)","v":0},{"$f":"IF(Imports!AA75=\"\",\"\",'All Gas'!AA75-Imports!AA75)","v":0},{"$f":"IF(Imports!AB75=\"\",\"\",'All Gas'!AB75-Imports!AB75)","v":0},{"$f":"IF(Imports!AC75=\"\",\"\",'All Gas'!AC75-Imports!AC75)","v":0},{"$f":"IF(Imports!AD75=\"\",\"\",'All Gas'!AD75-Imports!AD75)","v":0},{"$f":"IF(Imports!AE75=\"\",\"\",'All Gas'!AE75-Imports!AE75)","v":0},{"$f":"IF(Imports!AF75=\"\",\"\",'All Gas'!AF75-Imports!AF75)","v":0},{"$f":"IF(Imports!AG75=\"\",\"\",'All Gas'!AG75-Imports!AG75)","v":0},{"$f":"IF(Imports!AH75=\"\",\"\",'All Gas'!AH75-Imports!AH75)","v":0},{"$f":"IF(Imports!AI75=\"\",\"\",'All Gas'!AI75-Imports!AI75)","v":0},{"$f":"IF(Imports!AJ75=\"\",\"\",'All Gas'!AJ75-Imports!AJ75)","v":0},{"$f":"IF(Imports!AK75=\"\",\"\",'All Gas'!AK75-Imports!AK75)","v":0},{"$f":"IF(Imports!AL75=\"\",\"\",'All Gas'!AL75-Imports!AL75)","v":0},{"$f":"IF(Imports!AM75=\"\",\"\",'All Gas'!AM75-Imports!AM75)","v":0},{"$f":"IF(Imports!AN75=\"\",\"\",'All Gas'!AN75-Imports!AN75)","v":0},{"$f":"IF(Imports!AO75=\"\",\"\",'All Gas'!AO75-Imports!AO75)","v":0},{"$f":"IF(Imports!AP75=\"\",\"\",'All Gas'!AP75-Imports!AP75)","v":0},{"$f":"IF(Imports!AQ75=\"\",\"\",'All Gas'!AQ75-Imports!AQ75)","v":0},{"$f":"IF(Imports!AR75=\"\",\"\",'All Gas'!AR75-Imports!AR75)","v":0},{"$f":"IF(Imports!AS75=\"\",\"\",'All Gas'!AS75-Imports!AS75)","v":0},{"$f":"IF(Imports!AT75=\"\",\"\",'All Gas'!AT75-Imports!AT75)","v":0},{"$f":"IF(Imports!AU75=\"\",\"\",'All Gas'!AU75-Imports!AU75)","v":0},{"$f":"IF(Imports!AV75=\"\",\"\",'All Gas'!AV75-Imports!AV75)","v":0},{"$f":"IF(Imports!AW75=\"\",\"\",'All Gas'!AW75-Imports!AW75)","v":0},{"$f":"IF(Imports!AX75=\"\",\"\",'All Gas'!AX75-Imports!AX75)","v":0},{"$f":"IF(Imports!AY75=\"\",\"\",'All Gas'!AY75-Imports!AY75)","v":0},{"$f":"IF(Imports!AZ75=\"\",\"\",'All Gas'!AZ75-Imports!AZ75)","v":0}]
[null,null,{"$f":"IF(Imports!C76=\"\",\"\",'All Gas'!C76-Imports!C76)","v":""},{"$f":"IF(Imports!D76=\"\",\"\",'All Gas'!D76-Imports!D76)","v":""},{"$f":"IF(Imports!E76=\"\",\"\",'All Gas'!E76-Imports!E76)","v":""},{"$f":"IF(Imports!F76=\"\",\"\",'All Gas'!F76-Imports!F76)","v":""},{"$f":"IF(Imports!G76=\"\",\"\",'All Gas'!G76-Imports!G76)","v":""},{"$f":"IF(Imports!H76=\"\",\"\",'All Gas'!H76-Imports!H76)","v":""},{"$f":"IF(Imports!I76=\"\",\"\",'All Gas'!I76-Imports!I76)","v":""},{"$f":"IF(Imports!J76=\"\",\"\",'All Gas'!J76-Imports!J76)","v":""},{"$f":"IF(Imports!K76=\"\",\"\",'All Gas'!K76-Imports!K76)","v":""},{"$f":"IF(Imports!L76=\"\",\"\",'All Gas'!L76-Imports!L76)","v":""},{"$f":"IF(Imports!M76=\"\",\"\",'All Gas'!M76-Imports!M76)","v":""},{"$f":"IF(Imports!N76=\"\",\"\",'All Gas'!N76-Imports!N76)","v":""},{"$f":"IF(Imports!O76=\"\",\"\",'All Gas'!O76-Imports!O76)","v":""},{"$f":"IF(Imports!P76=\"\",\"\",'All Gas'!P76-Imports!P76)","v":""},{"$f":"IF(Imports!Q76=\"\",\"\",'All Gas'!Q76-Imports!Q76)","v":""},{"$f":"IF(Imports!R76=\"\",\"\",'All Gas'!R76-Imports!R76)","v":""},{"$f":"IF(Imports!S76=\"\",\"\",'All Gas'!S76-Imports!S76)","v":""},{"$f":"IF(Imports!T76=\"\",\"\",'All Gas'!T76-Imports!T76)","v":""},{"$f":"IF(Imports!U76=\"\",\"\",'All Gas'!U76-Imports!U76)","v":""},{"$f":"IF(Imports!V76=\"\",\"\",'All Gas'!V76-Imports!V76)","v":""},{"$f":"IF(Imports!W76=\"\",\"\",'All Gas'!W76-Imports!W76)","v":""},{"$f":"IF(Imports!X76=\"\",\"\",'All Gas'!X76-Imports!X76)","v":""},{"$f":"IF(Imports!Y76=\"\",\"\",'All Gas'!Y76-Imports!Y76)","v":""},{"$f":"IF(Imports!Z76=\"\",\"\",'All Gas'!Z76-Imports!Z76)","v":""},{"$f":"IF(Imports!AA76=\"\",\"\",'All Gas'!AA76-Imports!AA76)","v":""},{"$f":"IF(Imports!AB76=\"\",\"\",'All Gas'!AB76-Imports!AB76)","v":""},{"$f":"IF(Imports!AC76=\"\",\"\",'All Gas'!AC76-Imports!AC76)","v":""},{"$f":"IF(Imports!AD76=\"\",\"\",'All Gas'!AD76-Imports!AD76)","v":""},{"$f":"IF(Imports!AE76=\"\",\"\",'All Gas'!AE76-Imports!AE76)","v":""},{"$f":"IF(Imports!AF76=\"\",\"\",'All Gas'!AF76-Imports!AF76)","v":""},{"$f":"IF(Imports!AG76=\"\",\"\",'All Gas'!AG76-Imports!AG76)","v":""},{"$f":"IF(Imports!AH76=\"\",\"\",'All Gas'!AH76-Imports!AH76)","v":""},{"$f":"IF(Imports!AI76=\"\",\"\",'All Gas'!AI76-Imports!AI76)","v":""},{"$f":"IF(Imports!AJ76=\"\",\"\",'All Gas'!AJ76-Imports!AJ76)","v":""},{"$f":"IF(Imports!AK76=\"\",\"\",'All Gas'!AK76-Imports!AK76)","v":""},{"$f":"IF(Imports!AL76=\"\",\"\",'All Gas'!AL76-Imports!AL76)","v":""},{"$f":"IF(Imports!AM76=\"\",\"\",'All Gas'!AM76-Imports!AM76)","v":""},{"$f":"IF(Imports!AN76=\"\",\"\",'All Gas'!AN76-Imports!AN76)","v":""},{"$f":"IF(Imports!AO76=\"\",\"\",'All Gas'!AO76-Imports!AO76)","v":""},{"$f":"IF(Imports!AP76=\"\",\"\",'All Gas'!AP76-Imports!AP76)","v":""},{"$f":"IF(Imports!AQ76=\"\",\"\",'All Gas'!AQ76-Imports!AQ76)","v":""},{"$f":"IF(Imports!AR76=\"\",\"\",'All Gas'!AR76-Imports!AR76)","v":""},{"$f":"IF(Imports!AS76=\"\",\"\",'All Gas'!AS76-Imports!AS76)","v":""},{"$f":"IF(Imports!AT76=\"\",\"\",'All Gas'!AT76-Imports!AT76)","v":""},{"$f":"IF(Imports!AU76=\"\",\"\",'All Gas'!AU76-Imports!AU76)","v":""},{"$f":"IF(Imports!AV76=\"\",\"\",'All Gas'!AV76-Imports!AV76)","v":""},{"$f":"IF(Imports!AW76=\"\",\"\",'All Gas'!AW76-Imports!AW76)","v":""},{"$f":"IF(Imports!AX76=\"\",\"\",'All Gas'!AX76-Imports!AX76)","v":""},{"$f":"IF(Imports!AY76=\"\",\"\",'All Gas'!AY76-Imports!AY76)","v":""},{"$f":"IF(Imports!AZ76=\"\",\"\",'All Gas'!AZ76-Imports!AZ76)","v":""}]
["Net Plant in Service",null,{"$f":"IF(Imports!C77=\"\",\"\",'All Gas'!C77-Imports!C77)","v":0},{"$f":"IF(Imports!D77=\"\",\"\",'All Gas'!D77-Imports!D77)","v":0},{"$f":"IF(Imports!E77=\"\",\"\",'All Gas'!E77-Imports!E77)","v":0},{"$f":"IF(Imports!F77=\"\",\"\",'All Gas'!F77-Imports!F77)","v":0},{"$f":"IF(Imports!G77=\"\",\"\",'All Gas'!G77-Imports!G77)","v":0},{"$f":"IF(Imports!H77=\"\",\"\",'All Gas'!H77-Imports!H77)","v":0},{"$f":"IF(Imports!I77=\"\",\"\",'All Gas'!I77-Imports!I77)","v":0},{"$f":"IF(Imports!J77=\"\",\"\",'All Gas'!J77-Imports!J77)","v":0},{"$f":"IF(Imports!K77=\"\",\"\",'All Gas'!K77-Imports!K77)","v":0},{"$f":"IF(Imports!L77=\"\",\"\",'All Gas'!L77-Imports!L77)","v":0},{"$f":"IF(Imports!M77=\"\",\"\",'All Gas'!M77-Imports!M77)","v":0},{"$f":"IF(Imports!N77=\"\",\"\",'All Gas'!N77-Imports!N77)","v":0},{"$f":"IF(Imports!O77=\"\",\"\",'All Gas'!O77-Imports!O77)","v":0},{"$f":"IF(Imports!P77=\"\",\"\",'All Gas'!P77-Imports!P77)","v":0},{"$f":"IF(Imports!Q77=\"\",\"\",'All Gas'!Q77-Imports!Q77)","v":0},{"$f":"IF(Imports!R77=\"\",\"\",'All Gas'!R77-Imports!R77)","v":0},{"$f":"IF(Imports!S77=\"\",\"\",'All Gas'!S77-Imports!S77)","v":0},{"$f":"IF(Imports!T77=\"\",\"\",'All Gas'!T77-Imports!T77)","v":0},{"$f":"IF(Imports!U77=\"\",\"\",'All Gas'!U77-Imports!U77)","v":0},{"$f":"IF(Imports!V77=\"\",\"\",'All Gas'!V77-Imports!V77)","v":0},{"$f":"IF(Imports!W77=\"\",\"\",'All Gas'!W77-Imports!W77)","v":0},{"$f":"IF(Imports!X77=\"\",\"\",'All Gas'!X77-Imports!X77)","v":0},{"$f":"IF(Imports!Y77=\"\",\"\",'All Gas'!Y77-Imports!Y77)","v":0},{"$f":"IF(Imports!Z77=\"\",\"\",'All Gas'!Z77-Imports!Z77)","v":0},{"$f":"IF(Imports!AA77=\"\",\"\",'All Gas'!AA77-Imports!AA77)","v":0},{"$f":"IF(Imports!AB77=\"\",\"\",'All Gas'!AB77-Imports!AB77)","v":0},{"$f":"IF(Imports!AC77=\"\",\"\",'All Gas'!AC77-Imports!AC77)","v":0},{"$f":"IF(Imports!AD77=\"\",\"\",'All Gas'!AD77-Imports!AD77)","v":0},{"$f":"IF(Imports!AE77=\"\",\"\",'All Gas'!AE77-Imports!AE77)","v":0},{"$f":"IF(Imports!AF77=\"\",\"\",'All Gas'!AF77-Imports!AF77)","v":0},{"$f":"IF(Imports!AG77=\"\",\"\",'All Gas'!AG77-Imports!AG77)","v":0},{"$f":"IF(Imports!AH77=\"\",\"\",'All Gas'!AH77-Imports!AH77)","v":0},{"$f":"IF(Imports!AI77=\"\",\"\",'All Gas'!AI77-Imports!AI77)","v":0},{"$f":"IF(Imports!AJ77=\"\",\"\",'All Gas'!AJ77-Imports!AJ77)","v":0},{"$f":"IF(Imports!AK77=\"\",\"\",'All Gas'!AK77-Imports!AK77)","v":0},{"$f":"IF(Imports!AL77=\"\",\"\",'All Gas'!AL77-Imports!AL77)","v":0},{"$f":"IF(Imports!AM77=\"\",\"\",'All Gas'!AM77-Imports!AM77)","v":0},{"$f":"IF(Imports!AN77=\"\",\"\",'All Gas'!AN77-Imports!AN77)","v":0},{"$f":"IF(Imports!AO77=\"\",\"\",'All Gas'!AO77-Imports!AO77)","v":0},{"$f":"IF(Imports!AP77=\"\",\"\",'All Gas'!AP77-Imports!AP77)","v":0},{"$f":"IF(Imports!AQ77=\"\",\"\",'All Gas'!AQ77-Imports!AQ77)","v":0},{"$f":"IF(Imports!AR77=\"\",\"\",'All Gas'!AR77-Imports!AR77)","v":0},{"$f":"IF(Imports!AS77=\"\",\"\",'All Gas'!AS77-Imports!AS77)","v":0},{"$f":"IF(Imports!AT77=\"\",\"\",'All Gas'!AT77-Imports!AT77)","v":0},{"$f":"IF(Imports!AU77=\"\",\"\",'All Gas'!AU77-Imports!AU77)","v":0},{"$f":"IF(Imports!AV77=\"\",\"\",'All Gas'!AV77-Imports!AV77)","v":0},{"$f":"IF(Imports!AW77=\"\",\"\",'All Gas'!AW77-Imports!AW77)","v":0},{"$f":"IF(Imports!AX77=\"\",\"\",'All Gas'!AX77-Imports!AX77)","v":0},{"$f":"IF(Imports!AY77=\"\",\"\",'All Gas'!AY77-Imports!AY77)","v":0},{"$f":"IF(Imports!AZ77=\"\",\"\",'All Gas'!AZ77-Imports!AZ77)","v":0}]
[null,null,{"$f":"IF(Imports!C78=\"\",\"\",'All Gas'!C78-Imports!C78)","v":""},{"$f":"IF(Imports!D78=\"\",\"\",'All Gas'!D78-Imports!D78)","v":""},{"$f":"IF(Imports!E78=\"\",\"\",'All Gas'!E78-Imports!E78)","v":""},{"$f":"IF(Imports!F78=\"\",\"\",'All Gas'!F78-Imports!F78)","v":""},{"$f":"IF(Imports!G78=\"\",\"\",'All Gas'!G78-Imports!G78)","v":""},{"$f":"IF(Imports!H78=\"\",\"\",'All Gas'!H78-Imports!H78)","v":""},{"$f":"IF(Imports!I78=\"\",\"\",'All Gas'!I78-Imports!I78)","v":""},{"$f":"IF(Imports!J78=\"\",\"\",'All Gas'!J78-Imports!J78)","v":""},{"$f":"IF(Imports!K78=\"\",\"\",'All Gas'!K78-Imports!K78)","v":""},{"$f":"IF(Imports!L78=\"\",\"\",'All Gas'!L78-Imports!L78)","v":""},{"$f":"IF(Imports!M78=\"\",\"\",'All Gas'!M78-Imports!M78)","v":""},{"$f":"IF(Imports!N78=\"\",\"\",'All Gas'!N78-Imports!N78)","v":""},{"$f":"IF(Imports!O78=\"\",\"\",'All Gas'!O78-Imports!O78)","v":""},{"$f":"IF(Imports!P78=\"\",\"\",'All Gas'!P78-Imports!P78)","v":""},{"$f":"IF(Imports!Q78=\"\",\"\",'All Gas'!Q78-Imports!Q78)","v":""},{"$f":"IF(Imports!R78=\"\",\"\",'All Gas'!R78-Imports!R78)","v":""},{"$f":"IF(Imports!S78=\"\",\"\",'All Gas'!S78-Imports!S78)","v":""},{"$f":"IF(Imports!T78=\"\",\"\",'All Gas'!T78-Imports!T78)","v":""},{"$f":"IF(Imports!U78=\"\",\"\",'All Gas'!U78-Imports!U78)","v":""},{"$f":"IF(Imports!V78=\"\",\"\",'All Gas'!V78-Imports!V78)","v":""},{"$f":"IF(Imports!W78=\"\",\"\",'All Gas'!W78-Imports!W78)","v":""},{"$f":"IF(Imports!X78=\"\",\"\",'All Gas'!X78-Imports!X78)","v":""},{"$f":"IF(Imports!Y78=\"\",\"\",'All Gas'!Y78-Imports!Y78)","v":""},{"$f":"IF(Imports!Z78=\"\",\"\",'All Gas'!Z78-Imports!Z78)","v":""},{"$f":"IF(Imports!AA78=\"\",\"\",'All Gas'!AA78-Imports!AA78)","v":""},{"$f":"IF(Imports!AB78=\"\",\"\",'All Gas'!AB78-Imports!AB78)","v":""},{"$f":"IF(Imports!AC78=\"\",\"\",'All Gas'!AC78-Imports!AC78)","v":""},{"$f":"IF(Imports!AD78=\"\",\"\",'All Gas'!AD78-Imports!AD78)","v":""},{"$f":"IF(Imports!AE78=\"\",\"\",'All Gas'!AE78-Imports!AE78)","v":""},{"$f":"IF(Imports!AF78=\"\",\"\",'All Gas'!AF78-Imports!AF78)","v":""},{"$f":"IF(Imports!AG78=\"\",\"\",'All Gas'!AG78-Imports!AG78)","v":""},{"$f":"IF(Imports!AH78=\"\",\"\",'All Gas'!AH78-Imports!AH78)","v":""},{"$f":"IF(Imports!AI78=\"\",\"\",'All Gas'!AI78-Imports!AI78)","v":""},{"$f":"IF(Imports!AJ78=\"\",\"\",'All Gas'!AJ78-Imports!AJ78)","v":""},{"$f":"IF(Imports!AK78=\"\",\"\",'All Gas'!AK78-Imports!AK78)","v":""},{"$f":"IF(Imports!AL78=\"\",\"\",'All Gas'!AL78-Imports!AL78)","v":""},{"$f":"IF(Imports!AM78=\"\",\"\",'All Gas'!AM78-Imports!AM78)","v":""},{"$f":"IF(Imports!AN78=\"\",\"\",'All Gas'!AN78-Imports!AN78)","v":""},{"$f":"IF(Imports!AO78=\"\",\"\",'All Gas'!AO78-Imports!AO78)","v":""},{"$f":"IF(Imports!AP78=\"\",\"\",'All Gas'!AP78-Imports!AP78)","v":""},{"$f":"IF(Imports!AQ78=\"\",\"\",'All Gas'!AQ78-Imports!AQ78)","v":""},{"$f":"IF(Imports!AR78=\"\",\"\",'All Gas'!AR78-Imports!AR78)","v":""},{"$f":"IF(Imports!AS78=\"\",\"\",'All Gas'!AS78-Imports!AS78)","v":""},{"$f":"IF(Imports!AT78=\"\",\"\",'All Gas'!AT78-Imports!AT78)","v":""},{"$f":"IF(Imports!AU78=\"\",\"\",'All Gas'!AU78-Imports!AU78)","v":""},{"$f":"IF(Imports!AV78=\"\",\"\",'All Gas'!AV78-Imports!AV78)","v":""},{"$f":"IF(Imports!AW78=\"\",\"\",'All Gas'!AW78-Imports!AW78)","v":""},{"$f":"IF(Imports!AX78=\"\",\"\",'All Gas'!AX78-Imports!AX78)","v":""},{"$f":"IF(Imports!AY78=\"\",\"\",'All Gas'!AY78-Imports!AY78)","v":""},{"$f":"IF(Imports!AZ78=\"\",\"\",'All Gas'!AZ78-Imports!AZ78)","v":""}]
["Construction in Progress",null,{"$f":"IF(Imports!C79=\"\",\"\",'All Gas'!C79-Imports!C79)","v":0},{"$f":"IF(Imports!D79=\"\",\"\",'All Gas'!D79-Imports!D79)","v":0},{"$f":"IF(Imports!E79=\"\",\"\",'All Gas'!E79-Imports!E79)","v":0},{"$f":"IF(Imports!F79=\"\",\"\",'All Gas'!F79-Imports!F79)","v":0},{"$f":"IF(Imports!G79=\"\",\"\",'All Gas'!G79-Imports!G79)","v":0},{"$f":"IF(Imports!H79=\"\",\"\",'All Gas'!H79-Imports!H79)","v":0},{"$f":"IF(Imports!I79=\"\",\"\",'All Gas'!I79-Imports!I79)","v":0},{"$f":"IF(Imports!J79=\"\",\"\",'All Gas'!J79-Imports!J79)","v":0},{"$f":"IF(Imports!K79=\"\",\"\",'All Gas'!K79-Imports!K79)","v":0},{"$f":"IF(Imports!L79=\"\",\"\",'All Gas'!L79-Imports!L79)","v":0},{"$f":"IF(Imports!M79=\"\",\"\",'All Gas'!M79-Imports!M79)","v":0},{"$f":"IF(Imports!N79=\"\",\"\",'All Gas'!N79-Imports!N79)","v":0},{"$f":"IF(Imports!O79=\"\",\"\",'All Gas'!O79-Imports!O79)","v":0},{"$f":"IF(Imports!P79=\"\",\"\",'All Gas'!P79-Imports!P79)","v":0},{"$f":"IF(Imports!Q79=\"\",\"\",'All Gas'!Q79-Imports!Q79)","v":0},{"$f":"IF(Imports!R79=\"\",\"\",'All Gas'!R79-Imports!R79)","v":0},{"$f":"IF(Imports!S79=\"\",\"\",'All Gas'!S79-Imports!S79)","v":0},{"$f":"IF(Imports!T79=\"\",\"\",'All Gas'!T79-Imports!T79)","v":0},{"$f":"IF(Imports!U79=\"\",\"\",'All Gas'!U79-Imports!U79)","v":0},{"$f":"IF(Imports!V79=\"\",\"\",'All Gas'!V79-Imports!V79)","v":0},{"$f":"IF(Imports!W79=\"\",\"\",'All Gas'!W79-Imports!W79)","v":0},{"$f":"IF(Imports!X79=\"\",\"\",'All Gas'!X79-Imports!X79)","v":0},{"$f":"IF(Imports!Y79=\"\",\"\",'All Gas'!Y79-Imports!Y79)","v":0},{"$f":"IF(Imports!Z79=\"\",\"\",'All Gas'!Z79-Imports!Z79)","v":0},{"$f":"IF(Imports!AA79=\"\",\"\",'All Gas'!AA79-Imports!AA79)","v":0},{"$f":"IF(Imports!AB79=\"\",\"\",'All Gas'!AB79-Imports!AB79)","v":0},{"$f":"IF(Imports!AC79=\"\",\"\",'All Gas'!AC79-Imports!AC79)","v":0},{"$f":"IF(Imports!AD79=\"\",\"\",'All Gas'!AD79-Imports!AD79)","v":0},{"$f":"IF(Imports!AE79=\"\",\"\",'All Gas'!AE79-Imports!AE79)","v":0},{"$f":"IF(Imports!AF79=\"\",\"\",'All Gas'!AF79-Imports!AF79)","v":0},{"$f":"IF(Imports!AG79=\"\",\"\",'All Gas'!AG79-Imports!AG79)","v":0},{"$f":"IF(Imports!AH79=\"\",\"\",'All Gas'!AH79-Imports!AH79)","v":0},{"$f":"IF(Imports!AI79=\"\",\"\",'All Gas'!AI79-Imports!AI79)","v":0},{"$f":"IF(Imports!AJ79=\"\",\"\",'All Gas'!AJ79-Imports!AJ79)","v":0},{"$f":"IF(Imports!AK79=\"\",\"\",'All Gas'!AK79-Imports!AK79)","v":0},{"$f":"IF(Imports!AL79=\"\",\"\",'All Gas'!AL79-Imports!AL79)","v":0},{"$f":"IF(Imports!AM79=\"\",\"\",'All Gas'!AM79-Imports!AM79)","v":0},{"$f":"IF(Imports!AN79=\"\",\"\",'All Gas'!AN79-Imports!AN79)","v":0},{"$f":"IF(Imports!AO79=\"\",\"\",'All Gas'!AO79-Imports!AO79)","v":0},{"$f":"IF(Imports!AP79=\"\",\"\",'All Gas'!AP79-Imports!AP79)","v":0},{"$f":"IF(Imports!AQ79=\"\",\"\",'All Gas'!AQ79-Imports!AQ79)","v":0},{"$f":"IF(Imports!AR79=\"\",\"\",'All Gas'!AR79-Imports!AR79)","v":0},{"$f":"IF(Imports!AS79=\"\",\"\",'All Gas'!AS79-Imports!AS79)","v":0},{"$f":"IF(Imports!AT79=\"\",\"\",'All Gas'!AT79-Imports!AT79)","v":0},{"$f":"IF(Imports!AU79=\"\",\"\",'All Gas'!AU79-Imports!AU79)","v":0},{"$f":"IF(Imports!AV79=\"\",\"\",'All Gas'!AV79-Imports!AV79)","v":0},{"$f":"IF(Imports!AW79=\"\",\"\",'All Gas'!AW79-Imports!AW79)","v":0},{"$f":"IF(Imports!AX79=\"\",\"\",'All Gas'!AX79-Imports!AX79)","v":0},{"$f":"IF(Imports!AY79=\"\",\"\",'All Gas'!AY79-Imports!AY79)","v":0},{"$f":"IF(Imports!AZ79=\"\",\"\",'All Gas'!AZ79-Imports!AZ79)","v":0}]
["Current and Other Assets",null,{"$f":"IF(Imports!C80=\"\",\"\",'All Gas'!C80-Imports!C80)","v":0},{"$f":"IF(Imports!D80=\"\",\"\",'All Gas'!D80-Imports!D80)","v":0},{"$f":"IF(Imports!E80=\"\",\"\",'All Gas'!E80-Imports!E80)","v":0},{"$f":"IF(Imports!F80=\"\",\"\",'All Gas'!F80-Imports!F80)","v":0},{"$f":"IF(Imports!G80=\"\",\"\",'All Gas'!G80-Imports!G80)","v":0},{"$f":"IF(Imports!H80=\"\",\"\",'All Gas'!H80-Imports!H80)","v":0},{"$f":"IF(Imports!I80=\"\",\"\",'All Gas'!I80-Imports!I80)","v":0},{"$f":"IF(Imports!J80=\"\",\"\",'All Gas'!J80-Imports!J80)","v":0},{"$f":"IF(Imports!K80=\"\",\"\",'All Gas'!K80-Imports!K80)","v":0},{"$f":"IF(Imports!L80=\"\",\"\",'All Gas'!L80-Imports!L80)","v":0},{"$f":"IF(Imports!M80=\"\",\"\",'All Gas'!M80-Imports!M80)","v":0},{"$f":"IF(Imports!N80=\"\",\"\",'All Gas'!N80-Imports!N80)","v":0},{"$f":"IF(Imports!O80=\"\",\"\",'All Gas'!O80-Imports!O80)","v":0},{"$f":"IF(Imports!P80=\"\",\"\",'All Gas'!P80-Imports!P80)","v":0},{"$f":"IF(Imports!Q80=\"\",\"\",'All Gas'!Q80-Imports!Q80)","v":0},{"$f":"IF(Imports!R80=\"\",\"\",'All Gas'!R80-Imports!R80)","v":0},{"$f":"IF(Imports!S80=\"\",\"\",'All Gas'!S80-Imports!S80)","v":0},{"$f":"IF(Imports!T80=\"\",\"\",'All Gas'!T80-Imports!T80)","v":0},{"$f":"IF(Imports!U80=\"\",\"\",'All Gas'!U80-Imports!U80)","v":0},{"$f":"IF(Imports!V80=\"\",\"\",'All Gas'!V80-Imports!V80)","v":0},{"$f":"IF(Imports!W80=\"\",\"\",'All Gas'!W80-Imports!W80)","v":0},{"$f":"IF(Imports!X80=\"\",\"\",'All Gas'!X80-Imports!X80)","v":0},{"$f":"IF(Imports!Y80=\"\",\"\",'All Gas'!Y80-Imports!Y80)","v":0},{"$f":"IF(Imports!Z80=\"\",\"\",'All Gas'!Z80-Imports!Z80)","v":0},{"$f":"IF(Imports!AA80=\"\",\"\",'All Gas'!AA80-Imports!AA80)","v":0},{"$f":"IF(Imports!AB80=\"\",\"\",'All Gas'!AB80-Imports!AB80)","v":0},{"$f":"IF(Imports!AC80=\"\",\"\",'All Gas'!AC80-Imports!AC80)","v":0},{"$f":"IF(Imports!AD80=\"\",\"\",'All Gas'!AD80-Imports!AD80)","v":0},{"$f":"IF(Imports!AE80=\"\",\"\",'All Gas'!AE80-Imports!AE80)","v":0},{"$f":"IF(Imports!AF80=\"\",\"\",'All Gas'!AF80-Imports!AF80)","v":0},{"$f":"IF(Imports!AG80=\"\",\"\",'All Gas'!AG80-Imports!AG80)","v":0},{"$f":"IF(Imports!AH80=\"\",\"\",'All Gas'!AH80-Imports!AH80)","v":0},{"$f":"IF(Imports!AI80=\"\",\"\",'All Gas'!AI80-Imports!AI80)","v":0},{"$f":"IF(Imports!AJ80=\"\",\"\",'All Gas'!AJ80-Imports!AJ80)","v":0},{"$f":"IF(Imports!AK80=\"\",\"\",'All Gas'!AK80-Imports!AK80)","v":0},{"$f":"IF(Imports!AL80=\"\",\"\",'All Gas'!AL80-Imports!AL80)","v":0},{"$f":"IF(Imports!AM80=\"\",\"\",'All Gas'!AM80-Imports!AM80)","v":0},{"$f":"IF(Imports!AN80=\"\",\"\",'All Gas'!AN80-Imports!AN80)","v":0},{"$f":"IF(Imports!AO80=\"\",\"\",'All Gas'!AO80-Imports!AO80)","v":0},{"$f":"IF(Imports!AP80=\"\",\"\",'All Gas'!AP80-Imports!AP80)","v":0},{"$f":"IF(Imports!AQ80=\"\",\"\",'All Gas'!AQ80-Imports!AQ80)","v":0},{"$f":"IF(Imports!AR80=\"\",\"\",'All Gas'!AR80-Imports!AR80)","v":0},{"$f":"IF(Imports!AS80=\"\",\"\",'All Gas'!AS80-Imports!AS80)","v":0},{"$f":"IF(Imports!AT80=\"\",\"\",'All Gas'!AT80-Imports!AT80)","v":0},{"$f":"IF(Imports!AU80=\"\",\"\",'All Gas'!AU80-Imports!AU80)","v":0},{"$f":"IF(Imports!AV80=\"\",\"\",'All Gas'!AV80-Imports!AV80)","v":0},{"$f":"IF(Imports!AW80=\"\",\"\",'All Gas'!AW80-Imports!AW80)","v":0},{"$f":"IF(Imports!AX80=\"\",\"\",'All Gas'!AX80-Imports!AX80)","v":0},{"$f":"IF(Imports!AY80=\"\",\"\",'All Gas'!AY80-Imports!AY80)","v":0},{"$f":"IF(Imports!AZ80=\"\",\"\",'All Gas'!AZ80-Imports!AZ80)","v":0}]
["Goodwill and Intangible Assets",null,{"$f":"IF(Imports!C81=\"\",\"\",'All Gas'!C81-Imports!C81)","v":0},{"$f":"IF(Imports!D81=\"\",\"\",'All Gas'!D81-Imports!D81)","v":0},{"$f":"IF(Imports!E81=\"\",\"\",'All Gas'!E81-Imports!E81)","v":0},{"$f":"IF(Imports!F81=\"\",\"\",'All Gas'!F81-Imports!F81)","v":0},{"$f":"IF(Imports!G81=\"\",\"\",'All Gas'!G81-Imports!G81)","v":0},{"$f":"IF(Imports!H81=\"\",\"\",'All Gas'!H81-Imports!H81)","v":0},{"$f":"IF(Imports!I81=\"\",\"\",'All Gas'!I81-Imports!I81)","v":0},{"$f":"IF(Imports!J81=\"\",\"\",'All Gas'!J81-Imports!J81)","v":0},{"$f":"IF(Imports!K81=\"\",\"\",'All Gas'!K81-Imports!K81)","v":0},{"$f":"IF(Imports!L81=\"\",\"\",'All Gas'!L81-Imports!L81)","v":0},{"$f":"IF(Imports!M81=\"\",\"\",'All Gas'!M81-Imports!M81)","v":0},{"$f":"IF(Imports!N81=\"\",\"\",'All Gas'!N81-Imports!N81)","v":0},{"$f":"IF(Imports!O81=\"\",\"\",'All Gas'!O81-Imports!O81)","v":0},{"$f":"IF(Imports!P81=\"\",\"\",'All Gas'!P81-Imports!P81)","v":0},{"$f":"IF(Imports!Q81=\"\",\"\",'All Gas'!Q81-Imports!Q81)","v":0},{"$f":"IF(Imports!R81=\"\",\"\",'All Gas'!R81-Imports!R81)","v":0},{"$f":"IF(Imports!S81=\"\",\"\",'All Gas'!S81-Imports!S81)","v":0},{"$f":"IF(Imports!T81=\"\",\"\",'All Gas'!T81-Imports!T81)","v":0},{"$f":"IF(Imports!U81=\"\",\"\",'All Gas'!U81-Imports!U81)","v":0},{"$f":"IF(Imports!V81=\"\",\"\",'All Gas'!V81-Imports!V81)","v":0},{"$f":"IF(Imports!W81=\"\",\"\",'All Gas'!W81-Imports!W81)","v":0},{"$f":"IF(Imports!X81=\"\",\"\",'All Gas'!X81-Imports!X81)","v":0},{"$f":"IF(Imports!Y81=\"\",\"\",'All Gas'!Y81-Imports!Y81)","v":0},{"$f":"IF(Imports!Z81=\"\",\"\",'All Gas'!Z81-Imports!Z81)","v":0},{"$f":"IF(Imports!AA81=\"\",\"\",'All Gas'!AA81-Imports!AA81)","v":0},{"$f":"IF(Imports!AB81=\"\",\"\",'All Gas'!AB81-Imports!AB81)","v":0},{"$f":"IF(Imports!AC81=\"\",\"\",'All Gas'!AC81-Imports!AC81)","v":0},{"$f":"IF(Imports!AD81=\"\",\"\",'All Gas'!AD81-Imports!AD81)","v":0},{"$f":"IF(Imports!AE81=\"\",\"\",'All Gas'!AE81-Imports!AE81)","v":0},{"$f":"IF(Imports!AF81=\"\",\"\",'All Gas'!AF81-Imports!AF81)","v":0},{"$f":"IF(Imports!AG81=\"\",\"\",'All Gas'!AG81-Imports!AG81)","v":0},{"$f":"IF(Imports!AH81=\"\",\"\",'All Gas'!AH81-Imports!AH81)","v":0},{"$f":"IF(Imports!AI81=\"\",\"\",'All Gas'!AI81-Imports!AI81)","v":0},{"$f":"IF(Imports!AJ81=\"\",\"\",'All Gas'!AJ81-Imports!AJ81)","v":0},{"$f":"IF(Imports!AK81=\"\",\"\",'All Gas'!AK81-Imports!AK81)","v":0},{"$f":"IF(Imports!AL81=\"\",\"\",'All Gas'!AL81-Imports!AL81)","v":0},{"$f":"IF(Imports!AM81=\"\",\"\",'All Gas'!AM81-Imports!AM81)","v":0},{"$f":"IF(Imports!AN81=\"\",\"\",'All Gas'!AN81-Imports!AN81)","v":0},{"$f":"IF(Imports!AO81=\"\",\"\",'All Gas'!AO81-Imports!AO81)","v":0},{"$f":"IF(Imports!AP81=\"\",\"\",'All Gas'!AP81-Imports!AP81)","v":0},{"$f":"IF(Imports!AQ81=\"\",\"\",'All Gas'!AQ81-Imports!AQ81)","v":0},{"$f":"IF(Imports!AR81=\"\",\"\",'All Gas'!AR81-Imports!AR81)","v":0},{"$f":"IF(Imports!AS81=\"\",\"\",'All Gas'!AS81-Imports!AS81)","v":0},{"$f":"IF(Imports!AT81=\"\",\"\",'All Gas'!AT81-Imports!AT81)","v":0},{"$f":"IF(Imports!AU81=\"\",\"\",'All Gas'!AU81-Imports!AU81)","v":0},{"$f":"IF(Imports!AV81=\"\",\"\",'All Gas'!AV81-Imports!AV81)","v":0},{"$f":"IF(Imports!AW81=\"\",\"\",'All Gas'!AW81-Imports!AW81)","v":0},{"$f":"IF(Imports!AX81=\"\",\"\",'All Gas'!AX81-Imports!AX81)","v":0},{"$f":"IF(Imports!AY81=\"\",\"\",'All Gas'!AY81-Imports!AY81)","v":0},{"$f":"IF(Imports!AZ81=\"\",\"\",'All Gas'!AZ81-Imports!AZ81)","v":0}]
["Regulated Assets",null,{"$f":"IF(Imports!C82=\"\",\"\",'All Gas'!C82-Imports!C82)","v":0},{"$f":"IF(Imports!D82=\"\",\"\",'All Gas'!D82-Imports!D82)","v":0},{"$f":"IF(Imports!E82=\"\",\"\",'All Gas'!E82-Imports!E82)","v":0},{"$f":"IF(Imports!F82=\"\",\"\",'All Gas'!F82-Imports!F82)","v":0},{"$f":"IF(Imports!G82=\"\",\"\",'All Gas'!G82-Imports!G82)","v":0},{"$f":"IF(Imports!H82=\"\",\"\",'All Gas'!H82-Imports!H82)","v":0},{"$f":"IF(Imports!I82=\"\",\"\",'All Gas'!I82-Imports!I82)","v":0},{"$f":"IF(Imports!J82=\"\",\"\",'All Gas'!J82-Imports!J82)","v":0},{"$f":"IF(Imports!K82=\"\",\"\",'All Gas'!K82-Imports!K82)","v":0},{"$f":"IF(Imports!L82=\"\",\"\",'All Gas'!L82-Imports!L82)","v":0},{"$f":"IF(Imports!M82=\"\",\"\",'All Gas'!M82-Imports!M82)","v":0},{"$f":"IF(Imports!N82=\"\",\"\",'All Gas'!N82-Imports!N82)","v":0},{"$f":"IF(Imports!O82=\"\",\"\",'All Gas'!O82-Imports!O82)","v":0},{"$f":"IF(Imports!P82=\"\",\"\",'All Gas'!P82-Imports!P82)","v":0},{"$f":"IF(Imports!Q82=\"\",\"\",'All Gas'!Q82-Imports!Q82)","v":0},{"$f":"IF(Imports!R82=\"\",\"\",'All Gas'!R82-Imports!R82)","v":0},{"$f":"IF(Imports!S82=\"\",\"\",'All Gas'!S82-Imports!S82)","v":0},{"$f":"IF(Imports!T82=\"\",\"\",'All Gas'!T82-Imports!T82)","v":0},{"$f":"IF(Imports!U82=\"\",\"\",'All Gas'!U82-Imports!U82)","v":0},{"$f":"IF(Imports!V82=\"\",\"\",'All Gas'!V82-Imports!V82)","v":0},{"$f":"IF(Imports!W82=\"\",\"\",'All Gas'!W82-Imports!W82)","v":0},{"$f":"IF(Imports!X82=\"\",\"\",'All Gas'!X82-Imports!X82)","v":0},{"$f":"IF(Imports!Y82=\"\",\"\",'All Gas'!Y82-Imports!Y82)","v":0},{"$f":"IF(Imports!Z82=\"\",\"\",'All Gas'!Z82-Imports!Z82)","v":0},{"$f":"IF(Imports!AA82=\"\",\"\",'All Gas'!AA82-Imports!AA82)","v":0},{"$f":"IF(Imports!AB82=\"\",\"\",'All Gas'!AB82-Imports!AB82)","v":0},{"$f":"IF(Imports!AC82=\"\",\"\",'All Gas'!AC82-Imports!AC82)","v":0},{"$f":"IF(Imports!AD82=\"\",\"\",'All Gas'!AD82-Imports!AD82)","v":0},{"$f":"IF(Imports!AE82=\"\",\"\",'All Gas'!AE82-Imports!AE82)","v":0},{"$f":"IF(Imports!AF82=\"\",\"\",'All Gas'!AF82-Imports!AF82)","v":0},{"$f":"IF(Imports!AG82=\"\",\"\",'All Gas'!AG82-Imports!AG82)","v":0},{"$f":"IF(Imports!AH82=\"\",\"\",'All Gas'!AH82-Imports!AH82)","v":0},{"$f":"IF(Imports!AI82=\"\",\"\",'All Gas'!AI82-Imports!AI82)","v":0},{"$f":"IF(Imports!AJ82=\"\",\"\",'All Gas'!AJ82-Imports!AJ82)","v":0},{"$f":"IF(Imports!AK82=\"\",\"\",'All Gas'!AK82-Imports!AK82)","v":0},{"$f":"IF(Imports!AL82=\"\",\"\",'All Gas'!AL82-Imports!AL82)","v":0},{"$f":"IF(Imports!AM82=\"\",\"\",'All Gas'!AM82-Imports!AM82)","v":0},{"$f":"IF(Imports!AN82=\"\",\"\",'All Gas'!AN82-Imports!AN82)","v":0},{"$f":"IF(Imports!AO82=\"\",\"\",'All Gas'!AO82-Imports!AO82)","v":0},{"$f":"IF(Imports!AP82=\"\",\"\",'All Gas'!AP82-Imports!AP82)","v":0},{"$f":"IF(Imports!AQ82=\"\",\"\",'All Gas'!AQ82-Imports!AQ82)","v":0},{"$f":"IF(Imports!AR82=\"\",\"\",'All Gas'!AR82-Imports!AR82)","v":0},{"$f":"IF(Imports!AS82=\"\",\"\",'All Gas'!AS82-Imports!AS82)","v":0},{"$f":"IF(Imports!AT82=\"\",\"\",'All Gas'!AT82-Imports!AT82)","v":0},{"$f":"IF(Imports!AU82=\"\",\"\",'All Gas'!AU82-Imports!AU82)","v":0},{"$f":"IF(Imports!AV82=\"\",\"\",'All Gas'!AV82-Imports!AV82)","v":0},{"$f":"IF(Imports!AW82=\"\",\"\",'All Gas'!AW82-Imports!AW82)","v":0},{"$f":"IF(Imports!AX82=\"\",\"\",'All Gas'!AX82-Imports!AX82)","v":0},{"$f":"IF(Imports!AY82=\"\",\"\",'All Gas'!AY82-Imports!AY82)","v":0},{"$f":"IF(Imports!AZ82=\"\",\"\",'All Gas'!AZ82-Imports!AZ82)","v":0}]
["Total Assets","[Formula]",{"$f":"IF(Imports!C83=\"\",\"\",'All Gas'!C83-Imports!C83)","v":0},{"$f":"IF(Imports!D83=\"\",\"\",'All Gas'!D83-Imports!D83)","v":0},{"$f":"IF(Imports!E83=\"\",\"\",'All Gas'!E83-Imports!E83)","v":0},{"$f":"IF(Imports!F83=\"\",\"\",'All Gas'!F83-Imports!F83)","v":0},{"$f":"IF(Imports!G83=\"\",\"\",'All Gas'!G83-Imports!G83)","v":0},{"$f":"IF(Imports!H83=\"\",\"\",'All Gas'!H83-Imports!H83)","v":0},{"$f":"IF(Imports!I83=\"\",\"\",'All Gas'!I83-Imports!I83)","v":0},{"$f":"IF(Imports!J83=\"\",\"\",'All Gas'!J83-Imports!J83)","v":0},{"$f":"IF(Imports!K83=\"\",\"\",'All Gas'!K83-Imports!K83)","v":0},{"$f":"IF(Imports!L83=\"\",\"\",'All Gas'!L83-Imports!L83)","v":0},{"$f":"IF(Imports!M83=\"\",\"\",'All Gas'!M83-Imports!M83)","v":0},{"$f":"IF(Imports!N83=\"\",\"\",'All Gas'!N83-Imports!N83)","v":0},{"$f":"IF(Imports!O83=\"\",\"\",'All Gas'!O83-Imports!O83)","v":0},{"$f":"IF(Imports!P83=\"\",\"\",'All Gas'!P83-Imports!P83)","v":0},{"$f":"IF(Imports!Q83=\"\",\"\",'All Gas'!Q83-Imports!Q83)","v":0},{"$f":"IF(Imports!R83=\"\",\"\",'All Gas'!R83-Imports!R83)","v":0},{"$f":"IF(Imports!S83=\"\",\"\",'All Gas'!S83-Imports!S83)","v":0},{"$f":"IF(Imports!T83=\"\",\"\",'All Gas'!T83-Imports!T83)","v":0},{"$f":"IF(Imports!U83=\"\",\"\",'All Gas'!U83-Imports!U83)","v":0},{"$f":"IF(Imports!V83=\"\",\"\",'All Gas'!V83-Imports!V83)","v":0},{"$f":"IF(Imports!W83=\"\",\"\",'All Gas'!W83-Imports!W83)","v":0},{"$f":"IF(Imports!X83=\"\",\"\",'All Gas'!X83-Imports!X83)","v":0},{"$f":"IF(Imports!Y83=\"\",\"\",'All Gas'!Y83-Imports!Y83)","v":0},{"$f":"IF(Imports!Z83=\"\",\"\",'All Gas'!Z83-Imports!Z83)","v":0},{"$f":"IF(Imports!AA83=\"\",\"\",'All Gas'!AA83-Imports!AA83)","v":0},{"$f":"IF(Imports!AB83=\"\",\"\",'All Gas'!AB83-Imports!AB83)","v":0},{"$f":"IF(Imports!AC83=\"\",\"\",'All Gas'!AC83-Imports!AC83)","v":0},{"$f":"IF(Imports!AD83=\"\",\"\",'All Gas'!AD83-Imports!AD83)","v":0},{"$f":"IF(Imports!AE83=\"\",\"\",'All Gas'!AE83-Imports!AE83)","v":0},{"$f":"IF(Imports!AF83=\"\",\"\",'All Gas'!AF83-Imports!AF83)","v":0},{"$f":"IF(Imports!AG83=\"\",\"\",'All Gas'!AG83-Imports!AG83)","v":0},{"$f":"IF(Imports!AH83=\"\",\"\",'All Gas'!AH83-Imports!AH83)","v":0},{"$f":"IF(Imports!AI83=\"\",\"\",'All Gas'!AI83-Imports!AI83)","v":0},{"$f":"IF(Imports!AJ83=\"\",\"\",'All Gas'!AJ83-Imports!AJ83)","v":0},{"$f":"IF(Imports!AK83=\"\",\"\",'All Gas'!AK83-Imports!AK83)","v":0},{"$f":"IF(Imports!AL83=\"\",\"\",'All Gas'!AL83-Imports!AL83)","v":0},{"$f":"IF(Imports!AM83=\"\",\"\",'All Gas'!AM83-Imports!AM83)","v":0},{"$f":"IF(Imports!AN83=\"\",\"\",'All Gas'!AN83-Imports!AN83)","v":0},{"$f":"IF(Imports!AO83=\"\",\"\",'All Gas'!AO83-Imports!AO83)","v":0},{"$f":"IF(Imports!AP83=\"\",\"\",'All Gas'!AP83-Imports!AP83)","v":0},{"$f":"IF(Imports!AQ83=\"\",\"\",'All Gas'!AQ83-Imports!AQ83)","v":0},{"$f":"IF(Imports!AR83=\"\",\"\",'All Gas'!AR83-Imports!AR83)","v":0},{"$f":"IF(Imports!AS83=\"\",\"\",'All Gas'!AS83-Imports!AS83)","v":0},{"$f":"IF(Imports!AT83=\"\",\"\",'All Gas'!AT83-Imports!AT83)","v":0},{"$f":"IF(Imports!AU83=\"\",\"\",'All Gas'!AU83-Imports!AU83)","v":0},{"$f":"IF(Imports!AV83=\"\",\"\",'All Gas'!AV83-Imports!AV83)","v":0},{"$f":"IF(Imports!AW83=\"\",\"\",'All Gas'!AW83-Imports!AW83)","v":0},{"$f":"IF(Imports!AX83=\"\",\"\",'All Gas'!AX83-Imports!AX83)","v":0},{"$f":"IF(Imports!AY83=\"\",\"\",'All Gas'!AY83-Imports!AY83)","v":0},{"$f":"IF(Imports!AZ83=\"\",\"\",'All Gas'!AZ83-Imports!AZ83)","v":0}]
["Total Assets","[Original]",{"$f":"IF(Imports!C84=\"\",\"\",'All Gas'!C84-Imports!C84)","v":0},{"$f":"IF(Imports!D84=\"\",\"\",'All Gas'!D84-Imports!D84)","v":0},{"$f":"IF(Imports!E84=\"\",\"\",'All Gas'!E84-Imports!E84)","v":0},{"$f":"IF(Imports!F84=\"\",\"\",'All Gas'!F84-Imports!F84)","v":0},{"$f":"IF(Imports!G84=\"\",\"\",'All Gas'!G84-Imports!G84)","v":0},{"$f":"IF(Imports!H84=\"\",\"\",'All Gas'!H84-Imports!H84)","v":0},{"$f":"IF(Imports!I84=\"\",\"\",'All Gas'!I84-Imports!I84)","v":0},{"$f":"IF(Imports!J84=\"\",\"\",'All Gas'!J84-Imports!J84)","v":0},{"$f":"IF(Imports!K84=\"\",\"\",'All Gas'!K84-Imports!K84)","v":0},{"$f":"IF(Imports!L84=\"\",\"\",'All Gas'!L84-Imports!L84)","v":0},{"$f":"IF(Imports!M84=\"\",\"\",'All Gas'!M84-Imports!M84)","v":0},{"$f":"IF(Imports!N84=\"\",\"\",'All Gas'!N84-Imports!N84)","v":0},{"$f":"IF(Imports!O84=\"\",\"\",'All Gas'!O84-Imports!O84)","v":0},{"$f":"IF(Imports!P84=\"\",\"\",'All Gas'!P84-Imports!P84)","v":0},{"$f":"IF(Imports!Q84=\"\",\"\",'All Gas'!Q84-Imports!Q84)","v":0},{"$f":"IF(Imports!R84=\"\",\"\",'All Gas'!R84-Imports!R84)","v":0},{"$f":"IF(Imports!S84=\"\",\"\",'All Gas'!S84-Imports!S84)","v":0},{"$f":"IF(Imports!T84=\"\",\"\",'All Gas'!T84-Imports!T84)","v":0},{"$f":"IF(Imports!U84=\"\",\"\",'All Gas'!U84-Imports!U84)","v":0},{"$f":"IF(Imports!V84=\"\",\"\",'All Gas'!V84-Imports!V84)","v":0},{"$f":"IF(Imports!W84=\"\",\"\",'All Gas'!W84-Imports!W84)","v":0},{"$f":"IF(Imports!X84=\"\",\"\",'All Gas'!X84-Imports!X84)","v":0},{"$f":"IF(Imports!Y84=\"\",\"\",'All Gas'!Y84-Imports!Y84)","v":0},{"$f":"IF(Imports!Z84=\"\",\"\",'All Gas'!Z84-Imports!Z84)","v":0},{"$f":"IF(Imports!AA84=\"\",\"\",'All Gas'!AA84-Imports!AA84)","v":0},{"$f":"IF(Imports!AB84=\"\",\"\",'All Gas'!AB84-Imports!AB84)","v":0},{"$f":"IF(Imports!AC84=\"\",\"\",'All Gas'!AC84-Imports!AC84)","v":0},{"$f":"IF(Imports!AD84=\"\",\"\",'All Gas'!AD84-Imports!AD84)","v":0},{"$f":"IF(Imports!AE84=\"\",\"\",'All Gas'!AE84-Imports!AE84)","v":0},{"$f":"IF(Imports!AF84=\"\",\"\",'All Gas'!AF84-Imports!AF84)","v":0},{"$f":"IF(Imports!AG84=\"\",\"\",'All Gas'!AG84-Imports!AG84)","v":0},{"$f":"IF(Imports!AH84=\"\",\"\",'All Gas'!AH84-Imports!AH84)","v":0},{"$f":"IF(Imports!AI84=\"\",\"\",'All Gas'!AI84-Imports!AI84)","v":0},{"$f":"IF(Imports!AJ84=\"\",\"\",'All Gas'!AJ84-Imports!AJ84)","v":0},{"$f":"IF(Imports!AK84=\"\",\"\",'All Gas'!AK84-Imports!AK84)","v":0},{"$f":"IF(Imports!AL84=\"\",\"\",'All Gas'!AL84-Imports!AL84)","v":0},{"$f":"IF(Imports!AM84=\"\",\"\",'All Gas'!AM84-Imports!AM84)","v":0},{"$f":"IF(Imports!AN84=\"\",\"\",'All Gas'!AN84-Imports!AN84)","v":0},{"$f":"IF(Imports!AO84=\"\",\"\",'All Gas'!AO84-Imports!AO84)","v":0},{"$f":"IF(Imports!AP84=\"\",\"\",'All Gas'!AP84-Imports!AP84)","v":0},{"$f":"IF(Imports!AQ84=\"\",\"\",'All Gas'!AQ84-Imports!AQ84)","v":0},{"$f":"IF(Imports!AR84=\"\",\"\",'All Gas'!AR84-Imports!AR84)","v":0},{"$f":"IF(Imports!AS84=\"\",\"\",'All Gas'!AS84-Imports!AS84)","v":0},{"$f":"IF(Imports!AT84=\"\",\"\",'All Gas'!AT84-Imports!AT84)","v":0},{"$f":"IF(Imports!AU84=\"\",\"\",'All Gas'!AU84-Imports!AU84)","v":0},{"$f":"IF(Imports!AV84=\"\",\"\",'All Gas'!AV84-Imports!AV84)","v":0},{"$f":"IF(Imports!AW84=\"\",\"\",'All Gas'!AW84-Imports!AW84)","v":0},{"$f":"IF(Imports!AX84=\"\",\"\",'All Gas'!AX84-Imports!AX84)","v":0},{"$f":"IF(Imports!AY84=\"\",\"\",'All Gas'!AY84-Imports!AY84)","v":0},{"$f":"IF(Imports!AZ84=\"\",\"\",'All Gas'!AZ84-Imports!AZ84)","v":0}]
[null,"[Difference]",{"$f":"IF(Imports!C85=\"\",\"\",'All Gas'!C85-Imports!C85)","v":0},{"$f":"IF(Imports!D85=\"\",\"\",'All Gas'!D85-Imports!D85)","v":0},{"$f":"IF(Imports!E85=\"\",\"\",'All Gas'!E85-Imports!E85)","v":0},{"$f":"IF(Imports!F85=\"\",\"\",'All Gas'!F85-Imports!F85)","v":0},{"$f":"IF(Imports!G85=\"\",\"\",'All Gas'!G85-Imports!G85)","v":0},{"$f":"IF(Imports!H85=\"\",\"\",'All Gas'!H85-Imports!H85)","v":0},{"$f":"IF(Imports!I85=\"\",\"\",'All Gas'!I85-Imports!I85)","v":0},{"$f":"IF(Imports!J85=\"\",\"\",'All Gas'!J85-Imports!J85)","v":0},{"$f":"IF(Imports!K85=\"\",\"\",'All Gas'!K85-Imports!K85)","v":0},{"$f":"IF(Imports!L85=\"\",\"\",'All Gas'!L85-Imports!L85)","v":0},{"$f":"IF(Imports!M85=\"\",\"\",'All Gas'!M85-Imports!M85)","v":0},{"$f":"IF(Imports!N85=\"\",\"\",'All Gas'!N85-Imports!N85)","v":0},{"$f":"IF(Imports!O85=\"\",\"\",'All Gas'!O85-Imports!O85)","v":0},{"$f":"IF(Imports!P85=\"\",\"\",'All Gas'!P85-Imports!P85)","v":0},{"$f":"IF(Imports!Q85=\"\",\"\",'All Gas'!Q85-Imports!Q85)","v":0},{"$f":"IF(Imports!R85=\"\",\"\",'All Gas'!R85-Imports!R85)","v":0},{"$f":"IF(Imports!S85=\"\",\"\",'All Gas'!S85-Imports!S85)","v":0},{"$f":"IF(Imports!T85=\"\",\"\",'All Gas'!T85-Imports!T85)","v":0},{"$f":"IF(Imports!U85=\"\",\"\",'All Gas'!U85-Imports!U85)","v":0},{"$f":"IF(Imports!V85=\"\",\"\",'All Gas'!V85-Imports!V85)","v":0},{"$f":"IF(Imports!W85=\"\",\"\",'All Gas'!W85-Imports!W85)","v":0},{"$f":"IF(Imports!X85=\"\",\"\",'All Gas'!X85-Imports!X85)","v":0},{"$f":"IF(Imports!Y85=\"\",\"\",'All Gas'!Y85-Imports!Y85)","v":0},{"$f":"IF(Imports!Z85=\"\",\"\",'All Gas'!Z85-Imports!Z85)","v":0},{"$f":"IF(Imports!AA85=\"\",\"\",'All Gas'!AA85-Imports!AA85)","v":0},{"$f":"IF(Imports!AB85=\"\",\"\",'All Gas'!AB85-Imports!AB85)","v":0},{"$f":"IF(Imports!AC85=\"\",\"\",'All Gas'!AC85-Imports!AC85)","v":0},{"$f":"IF(Imports!AD85=\"\",\"\",'All Gas'!AD85-Imports!AD85)","v":0},{"$f":"IF(Imports!AE85=\"\",\"\",'All Gas'!AE85-Imports!AE85)","v":0},{"$f":"IF(Imports!AF85=\"\",\"\",'All Gas'!AF85-Imports!AF85)","v":0},{"$f":"IF(Imports!AG85=\"\",\"\",'All Gas'!AG85-Imports!AG85)","v":0},{"$f":"IF(Imports!AH85=\"\",\"\",'All Gas'!AH85-Imports!AH85)","v":0},{"$f":"IF(Imports!AI85=\"\",\"\",'All Gas'!AI85-Imports!AI85)","v":0},{"$f":"IF(Imports!AJ85=\"\",\"\",'All Gas'!AJ85-Imports!AJ85)","v":0},{"$f":"IF(Imports!AK85=\"\",\"\",'All Gas'!AK85-Imports!AK85)","v":0},{"$f":"IF(Imports!AL85=\"\",\"\",'All Gas'!AL85-Imports!AL85)","v":0},{"$f":"IF(Imports!AM85=\"\",\"\",'All Gas'!AM85-Imports!AM85)","v":0},{"$f":"IF(Imports!AN85=\"\",\"\",'All Gas'!AN85-Imports!AN85)","v":0},{"$f":"IF(Imports!AO85=\"\",\"\",'All Gas'!AO85-Imports!AO85)","v":0},{"$f":"IF(Imports!AP85=\"\",\"\",'All Gas'!AP85-Imports!AP85)","v":0},{"$f":"IF(Imports!AQ85=\"\",\"\",'All Gas'!AQ85-Imports!AQ85)","v":0},{"$f":"IF(Imports!AR85=\"\",\"\",'All Gas'!AR85-Imports!AR85)","v":0},{"$f":"IF(Imports!AS85=\"\",\"\",'All Gas'!AS85-Imports!AS85)","v":0},{"$f":"IF(Imports!AT85=\"\",\"\",'All Gas'!AT85-Imports!AT85)","v":0},{"$f":"IF(Imports!AU85=\"\",\"\",'All Gas'!AU85-Imports!AU85)","v":0},{"$f":"IF(Imports!AV85=\"\",\"\",'All Gas'!AV85-Imports!AV85)","v":0},{"$f":"IF(Imports!AW85=\"\",\"\",'All Gas'!AW85-Imports!AW85)","v":0},{"$f":"IF(Imports!AX85=\"\",\"\",'All Gas'!AX85-Imports!AX85)","v":0},{"$f":"IF(Imports!AY85=\"\",\"\",'All Gas'!AY85-Imports!AY85)","v":0},{"$f":"IF(Imports!AZ85=\"\",\"\",'All Gas'!AZ85-Imports!AZ85)","v":0}]
[null,null,{"$f":"IF(Imports!C86=\"\",\"\",'All Gas'!C86-Imports!C86)","v":""},{"$f":"IF(Imports!D86=\"\",\"\",'All Gas'!D86-Imports!D86)","v":""},{"$f":"IF(Imports!E86=\"\",\"\",'All Gas'!E86-Imports!E86)","v":""},{"$f":"IF(Imports!F86=\"\",\"\",'All Gas'!F86-Imports!F86)","v":""},{"$f":"IF(Imports!G86=\"\",\"\",'All Gas'!G86-Imports!G86)","v":""},{"$f":"IF(Imports!H86=\"\",\"\",'All Gas'!H86-Imports!H86)","v":""},{"$f":"IF(Imports!I86=\"\",\"\",'All Gas'!I86-Imports!I86)","v":""},{"$f":"IF(Imports!J86=\"\",\"\",'All Gas'!J86-Imports!J86)","v":""},{"$f":"IF(Imports!K86=\"\",\"\",'All Gas'!K86-Imports!K86)","v":""},{"$f":"IF(Imports!L86=\"\",\"\",'All Gas'!L86-Imports!L86)","v":""},{"$f":"IF(Imports!M86=\"\",\"\",'All Gas'!M86-Imports!M86)","v":""},{"$f":"IF(Imports!N86=\"\",\"\",'All Gas'!N86-Imports!N86)","v":""},{"$f":"IF(Imports!O86=\"\",\"\",'All Gas'!O86-Imports!O86)","v":""},{"$f":"IF(Imports!P86=\"\",\"\",'All Gas'!P86-Imports!P86)","v":""},{"$f":"IF(Imports!Q86=\"\",\"\",'All Gas'!Q86-Imports!Q86)","v":""},{"$f":"IF(Imports!R86=\"\",\"\",'All Gas'!R86-Imports!R86)","v":""},{"$f":"IF(Imports!S86=\"\",\"\",'All Gas'!S86-Imports!S86)","v":""},{"$f":"IF(Imports!T86=\"\",\"\",'All Gas'!T86-Imports!T86)","v":""},{"$f":"IF(Imports!U86=\"\",\"\",'All Gas'!U86-Imports!U86)","v":""},{"$f":"IF(Imports!V86=\"\",\"\",'All Gas'!V86-Imports!V86)","v":""},{"$f":"IF(Imports!W86=\"\",\"\",'All Gas'!W86-Imports!W86)","v":""},{"$f":"IF(Imports!X86=\"\",\"\",'All Gas'!X86-Imports!X86)","v":""},{"$f":"IF(Imports!Y86=\"\",\"\",'All Gas'!Y86-Imports!Y86)","v":""},{"$f":"IF(Imports!Z86=\"\",\"\",'All Gas'!Z86-Imports!Z86)","v":""},{"$f":"IF(Imports!AA86=\"\",\"\",'All Gas'!AA86-Imports!AA86)","v":""},{"$f":"IF(Imports!AB86=\"\",\"\",'All Gas'!AB86-Imports!AB86)","v":""},{"$f":"IF(Imports!AC86=\"\",\"\",'All Gas'!AC86-Imports!AC86)","v":""},{"$f":"IF(Imports!AD86=\"\",\"\",'All Gas'!AD86-Imports!AD86)","v":""},{"$f":"IF(Imports!AE86=\"\",\"\",'All Gas'!AE86-Imports!AE86)","v":""},{"$f":"IF(Imports!AF86=\"\",\"\",'All Gas'!AF86-Imports!AF86)","v":""},{"$f":"IF(Imports!AG86=\"\",\"\",'All Gas'!AG86-Imports!AG86)","v":""},{"$f":"IF(Imports!AH86=\"\",\"\",'All Gas'!AH86-Imports!AH86)","v":""},{"$f":"IF(Imports!AI86=\"\",\"\",'All Gas'!AI86-Imports!AI86)","v":""},{"$f":"IF(Imports!AJ86=\"\",\"\",'All Gas'!AJ86-Imports!AJ86)","v":""},{"$f":"IF(Imports!AK86=\"\",\"\",'All Gas'!AK86-Imports!AK86)","v":""},{"$f":"IF(Imports!AL86=\"\",\"\",'All Gas'!AL86-Imports!AL86)","v":""},{"$f":"IF(Imports!AM86=\"\",\"\",'All Gas'!AM86-Imports!AM86)","v":""},{"$f":"IF(Imports!AN86=\"\",\"\",'All Gas'!AN86-Imports!AN86)","v":""},{"$f":"IF(Imports!AO86=\"\",\"\",'All Gas'!AO86-Imports!AO86)","v":""},{"$f":"IF(Imports!AP86=\"\",\"\",'All Gas'!AP86-Imports!AP86)","v":""},{"$f":"IF(Imports!AQ86=\"\",\"\",'All Gas'!AQ86-Imports!AQ86)","v":""},{"$f":"IF(Imports!AR86=\"\",\"\",'All Gas'!AR86-Imports!AR86)","v":""},{"$f":"IF(Imports!AS86=\"\",\"\",'All Gas'!AS86-Imports!AS86)","v":""},{"$f":"IF(Imports!AT86=\"\",\"\",'All Gas'!AT86-Imports!AT86)","v":""},{"$f":"IF(Imports!AU86=\"\",\"\",'All Gas'!AU86-Imports!AU86)","v":""},{"$f":"IF(Imports!AV86=\"\",\"\",'All Gas'!AV86-Imports!AV86)","v":""},{"$f":"IF(Imports!AW86=\"\",\"\",'All Gas'!AW86-Imports!AW86)","v":""},{"$f":"IF(Imports!AX86=\"\",\"\",'All Gas'!AX86-Imports!AX86)","v":""},{"$f":"IF(Imports!AY86=\"\",\"\",'All Gas'!AY86-Imports!AY86)","v":""},{"$f":"IF(Imports!AZ86=\"\",\"\",'All Gas'!AZ86-Imports!AZ86)","v":""}]
["LIABILITIES AND EQUITY",null,{"$f":"IF(Imports!C87=\"\",\"\",'All Gas'!C87-Imports!C87)","v":""},{"$f":"IF(Imports!D87=\"\",\"\",'All Gas'!D87-Imports!D87)","v":""},{"$f":"IF(Imports!E87=\"\",\"\",'All Gas'!E87-Imports!E87)","v":""},{"$f":"IF(Imports!F87=\"\",\"\",'All Gas'!F87-Imports!F87)","v":""},{"$f":"IF(Imports!G87=\"\",\"\",'All Gas'!G87-Imports!G87)","v":""},{"$f":"IF(Imports!H87=\"\",\"\",'All Gas'!H87-Imports!H87)","v":""},{"$f":"IF(Imports!I87=\"\",\"\",'All Gas'!I87-Imports!I87)","v":""},{"$f":"IF(Imports!J87=\"\",\"\",'All Gas'!J87-Imports!J87)","v":""},{"$f":"IF(Imports!K87=\"\",\"\",'All Gas'!K87-Imports!K87)","v":""},{"$f":"IF(Imports!L87=\"\",\"\",'All Gas'!L87-Imports!L87)","v":""},{"$f":"IF(Imports!M87=\"\",\"\",'All Gas'!M87-Imports!M87)","v":""},{"$f":"IF(Imports!N87=\"\",\"\",'All Gas'!N87-Imports!N87)","v":""},{"$f":"IF(Imports!O87=\"\",\"\",'All Gas'!O87-Imports!O87)","v":""},{"$f":"IF(Imports!P87=\"\",\"\",'All Gas'!P87-Imports!P87)","v":""},{"$f":"IF(Imports!Q87=\"\",\"\",'All Gas'!Q87-Imports!Q87)","v":""},{"$f":"IF(Imports!R87=\"\",\"\",'All Gas'!R87-Imports!R87)","v":""},{"$f":"IF(Imports!S87=\"\",\"\",'All Gas'!S87-Imports!S87)","v":""},{"$f":"IF(Imports!T87=\"\",\"\",'All Gas'!T87-Imports!T87)","v":""},{"$f":"IF(Imports!U87=\"\",\"\",'All Gas'!U87-Imports!U87)","v":""},{"$f":"IF(Imports!V87=\"\",\"\",'All Gas'!V87-Imports!V87)","v":""},{"$f":"IF(Imports!W87=\"\",\"\",'All Gas'!W87-Imports!W87)","v":""},{"$f":"IF(Imports!X87=\"\",\"\",'All Gas'!X87-Imports!X87)","v":""},{"$f":"IF(Imports!Y87=\"\",\"\",'All Gas'!Y87-Imports!Y87)","v":""},{"$f":"IF(Imports!Z87=\"\",\"\",'All Gas'!Z87-Imports!Z87)","v":""},{"$f":"IF(Imports!AA87=\"\",\"\",'All Gas'!AA87-Imports!AA87)","v":""},{"$f":"IF(Imports!AB87=\"\",\"\",'All Gas'!AB87-Imports!AB87)","v":""},{"$f":"IF(Imports!AC87=\"\",\"\",'All Gas'!AC87-Imports!AC87)","v":""},{"$f":"IF(Imports!AD87=\"\",\"\",'All Gas'!AD87-Imports!AD87)","v":""},{"$f":"IF(Imports!AE87=\"\",\"\",'All Gas'!AE87-Imports!AE87)","v":""},{"$f":"IF(Imports!AF87=\"\",\"\",'All Gas'!AF87-Imports!AF87)","v":""},{"$f":"IF(Imports!AG87=\"\",\"\",'All Gas'!AG87-Imports!AG87)","v":""},{"$f":"IF(Imports!AH87=\"\",\"\",'All Gas'!AH87-Imports!AH87)","v":""},{"$f":"IF(Imports!AI87=\"\",\"\",'All Gas'!AI87-Imports!AI87)","v":""},{"$f":"IF(Imports!AJ87=\"\",\"\",'All Gas'!AJ87-Imports!AJ87)","v":""},{"$f":"IF(Imports!AK87=\"\",\"\",'All Gas'!AK87-Imports!AK87)","v":""},{"$f":"IF(Imports!AL87=\"\",\"\",'All Gas'!AL87-Imports!AL87)","v":""},{"$f":"IF(Imports!AM87=\"\",\"\",'All Gas'!AM87-Imports!AM87)","v":""},{"$f":"IF(Imports!AN87=\"\",\"\",'All Gas'!AN87-Imports!AN87)","v":""},{"$f":"IF(Imports!AO87=\"\",\"\",'All Gas'!AO87-Imports!AO87)","v":""},{"$f":"IF(Imports!AP87=\"\",\"\",'All Gas'!AP87-Imports!AP87)","v":""},{"$f":"IF(Imports!AQ87=\"\",\"\",'All Gas'!AQ87-Imports!AQ87)","v":""},{"$f":"IF(Imports!AR87=\"\",\"\",'All Gas'!AR87-Imports!AR87)","v":""},{"$f":"IF(Imports!AS87=\"\",\"\",'All Gas'!AS87-Imports!AS87)","v":""},{"$f":"IF(Imports!AT87=\"\",\"\",'All Gas'!AT87-Imports!AT87)","v":""},{"$f":"IF(Imports!AU87=\"\",\"\",'All Gas'!AU87-Imports!AU87)","v":""},{"$f":"IF(Imports!AV87=\"\",\"\",'All Gas'!AV87-Imports!AV87)","v":""},{"$f":"IF(Imports!AW87=\"\",\"\",'All Gas'!AW87-Imports!AW87)","v":""},{"$f":"IF(Imports!AX87=\"\",\"\",'All Gas'!AX87-Imports!AX87)","v":""},{"$f":"IF(Imports!AY87=\"\",\"\",'All Gas'!AY87-Imports!AY87)","v":""},{"$f":"IF(Imports!AZ87=\"\",\"\",'All Gas'!AZ87-Imports!AZ87)","v":""}]
[null,null,{"$f":"IF(Imports!C88=\"\",\"\",'All Gas'!C88-Imports!C88)","v":""},{"$f":"IF(Imports!D88=\"\",\"\",'All Gas'!D88-Imports!D88)","v":""},{"$f":"IF(Imports!E88=\"\",\"\",'All Gas'!E88-Imports!E88)","v":""},{"$f":"IF(Imports!F88=\"\",\"\",'All Gas'!F88-Imports!F88)","v":""},{"$f":"IF(Imports!G88=\"\",\"\",'All Gas'!G88-Imports!G88)","v":""},{"$f":"IF(Imports!H88=\"\",\"\",'All Gas'!H88-Imports!H88)","v":""},{"$f":"IF(Imports!I88=\"\",\"\",'All Gas'!I88-Imports!I88)","v":""},{"$f":"IF(Imports!J88=\"\",\"\",'All Gas'!J88-Imports!J88)","v":""},{"$f":"IF(Imports!K88=\"\",\"\",'All Gas'!K88-Imports!K88)","v":""},{"$f":"IF(Imports!L88=\"\",\"\",'All Gas'!L88-Imports!L88)","v":""},{"$f":"IF(Imports!M88=\"\",\"\",'All Gas'!M88-Imports!M88)","v":""},{"$f":"IF(Imports!N88=\"\",\"\",'All Gas'!N88-Imports!N88)","v":""},{"$f":"IF(Imports!O88=\"\",\"\",'All Gas'!O88-Imports!O88)","v":""},{"$f":"IF(Imports!P88=\"\",\"\",'All Gas'!P88-Imports!P88)","v":""},{"$f":"IF(Imports!Q88=\"\",\"\",'All Gas'!Q88-Imports!Q88)","v":""},{"$f":"IF(Imports!R88=\"\",\"\",'All Gas'!R88-Imports!R88)","v":""},{"$f":"IF(Imports!S88=\"\",\"\",'All Gas'!S88-Imports!S88)","v":""},{"$f":"IF(Imports!T88=\"\",\"\",'All Gas'!T88-Imports!T88)","v":""},{"$f":"IF(Imports!U88=\"\",\"\",'All Gas'!U88-Imports!U88)","v":""},{"$f":"IF(Imports!V88=\"\",\"\",'All Gas'!V88-Imports!V88)","v":""},{"$f":"IF(Imports!W88=\"\",\"\",'All Gas'!W88-Imports!W88)","v":""},{"$f":"IF(Imports!X88=\"\",\"\",'All Gas'!X88-Imports!X88)","v":""},{"$f":"IF(Imports!Y88=\"\",\"\",'All Gas'!Y88-Imports!Y88)","v":""},{"$f":"IF(Imports!Z88=\"\",\"\",'All Gas'!Z88-Imports!Z88)","v":""},{"$f":"IF(Imports!AA88=\"\",\"\",'All Gas'!AA88-Imports!AA88)","v":""},{"$f":"IF(Imports!AB88=\"\",\"\",'All Gas'!AB88-Imports!AB88)","v":""},{"$f":"IF(Imports!AC88=\"\",\"\",'All Gas'!AC88-Imports!AC88)","v":""},{"$f":"IF(Imports!AD88=\"\",\"\",'All Gas'!AD88-Imports!AD88)","v":""},{"$f":"IF(Imports!AE88=\"\",\"\",'All Gas'!AE88-Imports!AE88)","v":""},{"$f":"IF(Imports!AF88=\"\",\"\",'All Gas'!AF88-Imports!AF88)","v":""},{"$f":"IF(Imports!AG88=\"\",\"\",'All Gas'!AG88-Imports!AG88)","v":""},{"$f":"IF(Imports!AH88=\"\",\"\",'All Gas'!AH88-Imports!AH88)","v":""},{"$f":"IF(Imports!AI88=\"\",\"\",'All Gas'!AI88-Imports!AI88)","v":""},{"$f":"IF(Imports!AJ88=\"\",\"\",'All Gas'!AJ88-Imports!AJ88)","v":""},{"$f":"IF(Imports!AK88=\"\",\"\",'All Gas'!AK88-Imports!AK88)","v":""},{"$f":"IF(Imports!AL88=\"\",\"\",'All Gas'!AL88-Imports!AL88)","v":""},{"$f":"IF(Imports!AM88=\"\",\"\",'All Gas'!AM88-Imports!AM88)","v":""},{"$f":"IF(Imports!AN88=\"\",\"\",'All Gas'!AN88-Imports!AN88)","v":""},{"$f":"IF(Imports!AO88=\"\",\"\",'All Gas'!AO88-Imports!AO88)","v":""},{"$f":"IF(Imports!AP88=\"\",\"\",'All Gas'!AP88-Imports!AP88)","v":""},{"$f":"IF(Imports!AQ88=\"\",\"\",'All Gas'!AQ88-Imports!AQ88)","v":""},{"$f":"IF(Imports!AR88=\"\",\"\",'All Gas'!AR88-Imports!AR88)","v":""},{"$f":"IF(Imports!AS88=\"\",\"\",'All Gas'!AS88-Imports!AS88)","v":""},{"$f":"IF(Imports!AT88=\"\",\"\",'All Gas'!AT88-Imports!AT88)","v":""},{"$f":"IF(Imports!AU88=\"\",\"\",'All Gas'!AU88-Imports!AU88)","v":""},{"$f":"IF(Imports!AV88=\"\",\"\",'All Gas'!AV88-Imports!AV88)","v":""},{"$f":"IF(Imports!AW88=\"\",\"\",'All Gas'!AW88-Imports!AW88)","v":""},{"$f":"IF(Imports!AX88=\"\",\"\",'All Gas'!AX88-Imports!AX88)","v":""},{"$f":"IF(Imports!AY88=\"\",\"\",'All Gas'!AY88-Imports!AY88)","v":""},{"$f":"IF(Imports!AZ88=\"\",\"\",'All Gas'!AZ88-Imports!AZ88)","v":""}]
["Long Term Debt",null,{"$f":"IF(Imports!C89=\"\",\"\",'All Gas'!C89-Imports!C89)","v":0},{"$f":"IF(Imports!D89=\"\",\"\",'All Gas'!D89-Imports!D89)","v":0},{"$f":"IF(Imports!E89=\"\",\"\",'All Gas'!E89-Imports!E89)","v":0},{"$f":"IF(Imports!F89=\"\",\"\",'All Gas'!F89-Imports!F89)","v":0},{"$f":"IF(Imports!G89=\"\",\"\",'All Gas'!G89-Imports!G89)","v":0},{"$f":"IF(Imports!H89=\"\",\"\",'All Gas'!H89-Imports!H89)","v":0},{"$f":"IF(Imports!I89=\"\",\"\",'All Gas'!I89-Imports!I89)","v":0},{"$f":"IF(Imports!J89=\"\",\"\",'All Gas'!J89-Imports!J89)","v":0},{"$f":"IF(Imports!K89=\"\",\"\",'All Gas'!K89-Imports!K89)","v":0},{"$f":"IF(Imports!L89=\"\",\"\",'All Gas'!L89-Imports!L89)","v":0},{"$f":"IF(Imports!M89=\"\",\"\",'All Gas'!M89-Imports!M89)","v":0},{"$f":"IF(Imports!N89=\"\",\"\",'All Gas'!N89-Imports!N89)","v":0},{"$f":"IF(Imports!O89=\"\",\"\",'All Gas'!O89-Imports!O89)","v":0},{"$f":"IF(Imports!P89=\"\",\"\",'All Gas'!P89-Imports!P89)","v":0},{"$f":"IF(Imports!Q89=\"\",\"\",'All Gas'!Q89-Imports!Q89)","v":0},{"$f":"IF(Imports!R89=\"\",\"\",'All Gas'!R89-Imports!R89)","v":0},{"$f":"IF(Imports!S89=\"\",\"\",'All Gas'!S89-Imports!S89)","v":0},{"$f":"IF(Imports!T89=\"\",\"\",'All Gas'!T89-Imports!T89)","v":0},{"$f":"IF(Imports!U89=\"\",\"\",'All Gas'!U89-Imports!U89)","v":0},{"$f":"IF(Imports!V89=\"\",\"\",'All Gas'!V89-Imports!V89)","v":0},{"$f":"IF(Imports!W89=\"\",\"\",'All Gas'!W89-Imports!W89)","v":0},{"$f":"IF(Imports!X89=\"\",\"\",'All Gas'!X89-Imports!X89)","v":0},{"$f":"IF(Imports!Y89=\"\",\"\",'All Gas'!Y89-Imports!Y89)","v":0},{"$f":"IF(Imports!Z89=\"\",\"\",'All Gas'!Z89-Imports!Z89)","v":0},{"$f":"IF(Imports!AA89=\"\",\"\",'All Gas'!AA89-Imports!AA89)","v":0},{"$f":"IF(Imports!AB89=\"\",\"\",'All Gas'!AB89-Imports!AB89)","v":0},{"$f":"IF(Imports!AC89=\"\",\"\",'All Gas'!AC89-Imports!AC89)","v":0},{"$f":"IF(Imports!AD89=\"\",\"\",'All Gas'!AD89-Imports!AD89)","v":0},{"$f":"IF(Imports!AE89=\"\",\"\",'All Gas'!AE89-Imports!AE89)","v":0},{"$f":"IF(Imports!AF89=\"\",\"\",'All Gas'!AF89-Imports!AF89)","v":0},{"$f":"IF(Imports!AG89=\"\",\"\",'All Gas'!AG89-Imports!AG89)","v":0},{"$f":"IF(Imports!AH89=\"\",\"\",'All Gas'!AH89-Imports!AH89)","v":0},{"$f":"IF(Imports!AI89=\"\",\"\",'All Gas'!AI89-Imports!AI89)","v":0},{"$f":"IF(Imports!AJ89=\"\",\"\",'All Gas'!AJ89-Imports!AJ89)","v":0},{"$f":"IF(Imports!AK89=\"\",\"\",'All Gas'!AK89-Imports!AK89)","v":0},{"$f":"IF(Imports!AL89=\"\",\"\",'All Gas'!AL89-Imports!AL89)","v":0},{"$f":"IF(Imports!AM89=\"\",\"\",'All Gas'!AM89-Imports!AM89)","v":0},{"$f":"IF(Imports!AN89=\"\",\"\",'All Gas'!AN89-Imports!AN89)","v":0},{"$f":"IF(Imports!AO89=\"\",\"\",'All Gas'!AO89-Imports!AO89)","v":0},{"$f":"IF(Imports!AP89=\"\",\"\",'All Gas'!AP89-Imports!AP89)","v":0},{"$f":"IF(Imports!AQ89=\"\",\"\",'All Gas'!AQ89-Imports!AQ89)","v":0},{"$f":"IF(Imports!AR89=\"\",\"\",'All Gas'!AR89-Imports!AR89)","v":0},{"$f":"IF(Imports!AS89=\"\",\"\",'All Gas'!AS89-Imports!AS89)","v":0},{"$f":"IF(Imports!AT89=\"\",\"\",'All Gas'!AT89-Imports!AT89)","v":0},{"$f":"IF(Imports!AU89=\"\",\"\",'All Gas'!AU89-Imports!AU89)","v":0},{"$f":"IF(Imports!AV89=\"\",\"\",'All Gas'!AV89-Imports!AV89)","v":0},{"$f":"IF(Imports!AW89=\"\",\"\",'All Gas'!AW89-Imports!AW89)","v":0},{"$f":"IF(Imports!AX89=\"\",\"\",'All Gas'!AX89-Imports!AX89)","v":0},{"$f":"IF(Imports!AY89=\"\",\"\",'All Gas'!AY89-Imports!AY89)","v":0},{"$f":"IF(Imports!AZ89=\"\",\"\",'All Gas'!AZ89-Imports!AZ89)","v":0}]
["Current and Other Liabilities",null,{"$f":"IF(Imports!C91=\"\",\"\",'All Gas'!C91-Imports!C91)","v":0},{"$f":"IF(Imports!D91=\"\",\"\",'All Gas'!D91-Imports!D91)","v":0},{"$f":"IF(Imports!E91=\"\",\"\",'All Gas'!E91-Imports!E91)","v":0},{"$f":"IF(Imports!F91=\"\",\"\",'All Gas'!F91-Imports!F91)","v":0},{"$f":"IF(Imports!G91=\"\",\"\",'All Gas'!G91-Imports!G91)","v":0},{"$f":"IF(Imports!H91=\"\",\"\",'All Gas'!H91-Imports!H91)","v":0},{"$f":"IF(Imports!I91=\"\",\"\",'All Gas'!I91-Imports!I91)","v":0},{"$f":"IF(Imports!J91=\"\",\"\",'All Gas'!J91-Imports!J91)","v":0},{"$f":"IF(Imports!K91=\"\",\"\",'All Gas'!K91-Imports!K91)","v":0},{"$f":"IF(Imports!L91=\"\",\"\",'All Gas'!L91-Imports!L91)","v":0},{"$f":"IF(Imports!M91=\"\",\"\",'All Gas'!M91-Imports!M91)","v":0},{"$f":"IF(Imports!N91=\"\",\"\",'All Gas'!N91-Imports!N91)","v":0},{"$f":"IF(Imports!O91=\"\",\"\",'All Gas'!O91-Imports!O91)","v":0},{"$f":"IF(Imports!P91=\"\",\"\",'All Gas'!P91-Imports!P91)","v":0},{"$f":"IF(Imports!Q91=\"\",\"\",'All Gas'!Q91-Imports!Q91)","v":0},{"$f":"IF(Imports!R91=\"\",\"\",'All Gas'!R91-Imports!R91)","v":0},{"$f":"IF(Imports!S91=\"\",\"\",'All Gas'!S91-Imports!S91)","v":0},{"$f":"IF(Imports!T91=\"\",\"\",'All Gas'!T91-Imports!T91)","v":0},{"$f":"IF(Imports!U91=\"\",\"\",'All Gas'!U91-Imports!U91)","v":0},{"$f":"IF(Imports!V91=\"\",\"\",'All Gas'!V91-Imports!V91)","v":0},{"$f":"IF(Imports!W91=\"\",\"\",'All Gas'!W91-Imports!W91)","v":0},{"$f":"IF(Imports!X91=\"\",\"\",'All Gas'!X91-Imports!X91)","v":0},{"$f":"IF(Imports!Y91=\"\",\"\",'All Gas'!Y91-Imports!Y91)","v":0},{"$f":"IF(Imports!Z91=\"\",\"\",'All Gas'!Z91-Imports!Z91)","v":0},{"$f":"IF(Imports!AA91=\"\",\"\",'All Gas'!AA91-Imports!AA91)","v":0},{"$f":"IF(Imports!AB91=\"\",\"\",'All Gas'!AB91-Imports!AB91)","v":0},{"$f":"IF(Imports!AC91=\"\",\"\",'All Gas'!AC91-Imports!AC91)","v":0},{"$f":"IF(Imports!AD91=\"\",\"\",'All Gas'!AD91-Imports!AD91)","v":0},{"$f":"IF(Imports!AE91=\"\",\"\",'All Gas'!AE91-Imports!AE91)","v":0},{"$f":"IF(Imports!AF91=\"\",\"\",'All Gas'!AF91-Imports!AF91)","v":0},{"$f":"IF(Imports!AG91=\"\",\"\",'All Gas'!AG91-Imports!AG91)","v":0},{"$f":"IF(Imports!AH91=\"\",\"\",'All Gas'!AH91-Imports!AH91)","v":0},{"$f":"IF(Imports!AI91=\"\",\"\",'All Gas'!AI91-Imports!AI91)","v":0},{"$f":"IF(Imports!AJ91=\"\",\"\",'All Gas'!AJ91-Imports!AJ91)","v":0},{"$f":"IF(Imports!AK91=\"\",\"\",'All Gas'!AK91-Imports!AK91)","v":0},{"$f":"IF(Imports!AL91=\"\",\"\",'All Gas'!AL91-Imports!AL91)","v":0},{"$f":"IF(Imports!AM91=\"\",\"\",'All Gas'!AM91-Imports!AM91)","v":0},{"$f":"IF(Imports!AN91=\"\",\"\",'All Gas'!AN91-Imports!AN91)","v":0},{"$f":"IF(Imports!AO91=\"\",\"\",'All Gas'!AO91-Imports!AO91)","v":0},{"$f":"IF(Imports!AP91=\"\",\"\",'All Gas'!AP91-Imports!AP91)","v":0},{"$f":"IF(Imports!AQ91=\"\",\"\",'All Gas'!AQ91-Imports!AQ91)","v":0},{"$f":"IF(Imports!AR91=\"\",\"\",'All Gas'!AR91-Imports!AR91)","v":0},{"$f":"IF(Imports!AS91=\"\",\"\",'All Gas'!AS91-Imports!AS91)","v":0},{"$f":"IF(Imports!AT91=\"\",\"\",'All Gas'!AT91-Imports!AT91)","v":0},{"$f":"IF(Imports!AU91=\"\",\"\",'All Gas'!AU91-Imports!AU91)","v":0},{"$f":"IF(Imports!AV91=\"\",\"\",'All Gas'!AV91-Imports!AV91)","v":0},{"$f":"IF(Imports!AW91=\"\",\"\",'All Gas'!AW91-Imports!AW91)","v":0},{"$f":"IF(Imports!AX91=\"\",\"\",'All Gas'!AX91-Imports!AX91)","v":0},{"$f":"IF(Imports!AY91=\"\",\"\",'All Gas'!AY91-Imports!AY91)","v":0},{"$f":"IF(Imports!AZ91=\"\",\"\",'All Gas'!AZ91-Imports!AZ91)","v":0}]
["Contributions in Aid of Construction",null,{"$f":"IF(Imports!C92=\"\",\"\",'All Gas'!C92-Imports!C92)","v":0},{"$f":"IF(Imports!D92=\"\",\"\",'All Gas'!D92-Imports!D92)","v":0},{"$f":"IF(Imports!E92=\"\",\"\",'All Gas'!E92-Imports!E92)","v":0},{"$f":"IF(Imports!F92=\"\",\"\",'All Gas'!F92-Imports!F92)","v":0},{"$f":"IF(Imports!G92=\"\",\"\",'All Gas'!G92-Imports!G92)","v":0},{"$f":"IF(Imports!H92=\"\",\"\",'All Gas'!H92-Imports!H92)","v":0},{"$f":"IF(Imports!I92=\"\",\"\",'All Gas'!I92-Imports!I92)","v":0},{"$f":"IF(Imports!J92=\"\",\"\",'All Gas'!J92-Imports!J92)","v":0},{"$f":"IF(Imports!K92=\"\",\"\",'All Gas'!K92-Imports!K92)","v":0},{"$f":"IF(Imports!L92=\"\",\"\",'All Gas'!L92-Imports!L92)","v":0},{"$f":"IF(Imports!M92=\"\",\"\",'All Gas'!M92-Imports!M92)","v":0},{"$f":"IF(Imports!N92=\"\",\"\",'All Gas'!N92-Imports!N92)","v":0},{"$f":"IF(Imports!O92=\"\",\"\",'All Gas'!O92-Imports!O92)","v":0},{"$f":"IF(Imports!P92=\"\",\"\",'All Gas'!P92-Imports!P92)","v":0},{"$f":"IF(Imports!Q92=\"\",\"\",'All Gas'!Q92-Imports!Q92)","v":0},{"$f":"IF(Imports!R92=\"\",\"\",'All Gas'!R92-Imports!R92)","v":0},{"$f":"IF(Imports!S92=\"\",\"\",'All Gas'!S92-Imports!S92)","v":0},{"$f":"IF(Imports!T92=\"\",\"\",'All Gas'!T92-Imports!T92)","v":0},{"$f":"IF(Imports!U92=\"\",\"\",'All Gas'!U92-Imports!U92)","v":0},{"$f":"IF(Imports!V92=\"\",\"\",'All Gas'!V92-Imports!V92)","v":0},{"$f":"IF(Imports!W92=\"\",\"\",'All Gas'!W92-Imports!W92)","v":0},{"$f":"IF(Imports!X92=\"\",\"\",'All Gas'!X92-Imports!X92)","v":0},{"$f":"IF(Imports!Y92=\"\",\"\",'All Gas'!Y92-Imports!Y92)","v":0},{"$f":"IF(Imports!Z92=\"\",\"\",'All Gas'!Z92-Imports!Z92)","v":0},{"$f":"IF(Imports!AA92=\"\",\"\",'All Gas'!AA92-Imports!AA92)","v":0},{"$f":"IF(Imports!AB92=\"\",\"\",'All Gas'!AB92-Imports!AB92)","v":0},{"$f":"IF(Imports!AC92=\"\",\"\",'All Gas'!AC92-Imports!AC92)","v":0},{"$f":"IF(Imports!AD92=\"\",\"\",'All Gas'!AD92-Imports!AD92)","v":0},{"$f":"IF(Imports!AE92=\"\",\"\",'All Gas'!AE92-Imports!AE92)","v":0},{"$f":"IF(Imports!AF92=\"\",\"\",'All Gas'!AF92-Imports!AF92)","v":0},{"$f":"IF(Imports!AG92=\"\",\"\",'All Gas'!AG92-Imports!AG92)","v":0},{"$f":"IF(Imports!AH92=\"\",\"\",'All Gas'!AH92-Imports!AH92)","v":0},{"$f":"IF(Imports!AI92=\"\",\"\",'All Gas'!AI92-Imports!AI92)","v":0},{"$f":"IF(Imports!AJ92=\"\",\"\",'All Gas'!AJ92-Imports!AJ92)","v":0},{"$f":"IF(Imports!AK92=\"\",\"\",'All Gas'!AK92-Imports!AK92)","v":0},{"$f":"IF(Imports!AL92=\"\",\"\",'All Gas'!AL92-Imports!AL92)","v":0},{"$f":"IF(Imports!AM92=\"\",\"\",'All Gas'!AM92-Imports!AM92)","v":0},{"$f":"IF(Imports!AN92=\"\",\"\",'All Gas'!AN92-Imports!AN92)","v":0},{"$f":"IF(Imports!AO92=\"\",\"\",'All Gas'!AO92-Imports!AO92)","v":0},{"$f":"IF(Imports!AP92=\"\",\"\",'All Gas'!AP92-Imports!AP92)","v":0},{"$f":"IF(Imports!AQ92=\"\",\"\",'All Gas'!AQ92-Imports!AQ92)","v":0},{"$f":"IF(Imports!AR92=\"\",\"\",'All Gas'!AR92-Imports!AR92)","v":0},{"$f":"IF(Imports!AS92=\"\",\"\",'All Gas'!AS92-Imports!AS92)","v":0},{"$f":"IF(Imports!AT92=\"\",\"\",'All Gas'!AT92-Imports!AT92)","v":0},{"$f":"IF(Imports!AU92=\"\",\"\",'All Gas'!AU92-Imports!AU92)","v":0},{"$f":"IF(Imports!AV92=\"\",\"\",'All Gas'!AV92-Imports!AV92)","v":0},{"$f":"IF(Imports!AW92=\"\",\"\",'All Gas'!AW92-Imports!AW92)","v":0},{"$f":"IF(Imports!AX92=\"\",\"\",'All Gas'!AX92-Imports!AX92)","v":0},{"$f":"IF(Imports!AY92=\"\",\"\",'All Gas'!AY92-Imports!AY92)","v":0},{"$f":"IF(Imports!AZ92=\"\",\"\",'All Gas'!AZ92-Imports!AZ92)","v":0}]
["   [All Cases 2015 Retained Earnings Adj.]",null,{"$f":"IF(Imports!C93=\"\",\"\",'All Gas'!C93-Imports!C93)","v":""},{"$f":"IF(Imports!D93=\"\",\"\",'All Gas'!D93-Imports!D93)","v":""},{"$f":"IF(Imports!E93=\"\",\"\",'All Gas'!E93-Imports!E93)","v":0},{"$f":"IF(Imports!F93=\"\",\"\",'All Gas'!F93-Imports!F93)","v":""},{"$f":"IF(Imports!G93=\"\",\"\",'All Gas'!G93-Imports!G93)","v":""},{"$f":"IF(Imports!H93=\"\",\"\",'All Gas'!H93-Imports!H93)","v":""},{"$f":"IF(Imports!I93=\"\",\"\",'All Gas'!I93-Imports!I93)","v":""},{"$f":"IF(Imports!J93=\"\",\"\",'All Gas'!J93-Imports!J93)","v":""},{"$f":"IF(Imports!K93=\"\",\"\",'All Gas'!K93-Imports!K93)","v":""},{"$f":"IF(Imports!L93=\"\",\"\",'All Gas'!L93-Imports!L93)","v":""},{"$f":"IF(Imports!M93=\"\",\"\",'All Gas'!M93-Imports!M93)","v":""},{"$f":"IF(Imports!N93=\"\",\"\",'All Gas'!N93-Imports!N93)","v":""},{"$f":"IF(Imports!O93=\"\",\"\",'All Gas'!O93-Imports!O93)","v":""},{"$f":"IF(Imports!P93=\"\",\"\",'All Gas'!P93-Imports!P93)","v":""},{"$f":"IF(Imports!Q93=\"\",\"\",'All Gas'!Q93-Imports!Q93)","v":""},{"$f":"IF(Imports!R93=\"\",\"\",'All Gas'!R93-Imports!R93)","v":""},{"$f":"IF(Imports!S93=\"\",\"\",'All Gas'!S93-Imports!S93)","v":""},{"$f":"IF(Imports!T93=\"\",\"\",'All Gas'!T93-Imports!T93)","v":""},{"$f":"IF(Imports!U93=\"\",\"\",'All Gas'!U93-Imports!U93)","v":""},{"$f":"IF(Imports!V93=\"\",\"\",'All Gas'!V93-Imports!V93)","v":""},{"$f":"IF(Imports!W93=\"\",\"\",'All Gas'!W93-Imports!W93)","v":""},{"$f":"IF(Imports!X93=\"\",\"\",'All Gas'!X93-Imports!X93)","v":""},{"$f":"IF(Imports!Y93=\"\",\"\",'All Gas'!Y93-Imports!Y93)","v":""},{"$f":"IF(Imports!Z93=\"\",\"\",'All Gas'!Z93-Imports!Z93)","v":""},{"$f":"IF(Imports!AA93=\"\",\"\",'All Gas'!AA93-Imports!AA93)","v":""},{"$f":"IF(Imports!AB93=\"\",\"\",'All Gas'!AB93-Imports!AB93)","v":""},{"$f":"IF(Imports!AC93=\"\",\"\",'All Gas'!AC93-Imports!AC93)","v":""},{"$f":"IF(Imports!AD93=\"\",\"\",'All Gas'!AD93-Imports!AD93)","v":""},{"$f":"IF(Imports!AE93=\"\",\"\",'All Gas'!AE93-Imports!AE93)","v":""},{"$f":"IF(Imports!AF93=\"\",\"\",'All Gas'!AF93-Imports!AF93)","v":""},{"$f":"IF(Imports!AG93=\"\",\"\",'All Gas'!AG93-Imports!AG93)","v":""},{"$f":"IF(Imports!AH93=\"\",\"\",'All Gas'!AH93-Imports!AH93)","v":""},{"$f":"IF(Imports!AI93=\"\",\"\",'All Gas'!AI93-Imports!AI93)","v":""},{"$f":"IF(Imports!AJ93=\"\",\"\",'All Gas'!AJ93-Imports!AJ93)","v":""},{"$f":"IF(Imports!AK93=\"\",\"\",'All Gas'!AK93-Imports!AK93)","v":""},{"$f":"IF(Imports!AL93=\"\",\"\",'All Gas'!AL93-Imports!AL93)","v":""},{"$f":"IF(Imports!AM93=\"\",\"\",'All Gas'!AM93-Imports!AM93)","v":""},{"$f":"IF(Imports!AN93=\"\",\"\",'All Gas'!AN93-Imports!AN93)","v":""},{"$f":"IF(Imports!AO93=\"\",\"\",'All Gas'!AO93-Imports!AO93)","v":""},{"$f":"IF(Imports!AP93=\"\",\"\",'All Gas'!AP93-Imports!AP93)","v":""},{"$f":"IF(Imports!AQ93=\"\",\"\",'All Gas'!AQ93-Imports!AQ93)","v":""},{"$f":"IF(Imports!AR93=\"\",\"\",'All Gas'!AR93-Imports!AR93)","v":""},{"$f":"IF(Imports!AS93=\"\",\"\",'All Gas'!AS93-Imports!AS93)","v":""},{"$f":"IF(Imports!AT93=\"\",\"\",'All Gas'!AT93-Imports!AT93)","v":""},{"$f":"IF(Imports!AU93=\"\",\"\",'All Gas'!AU93-Imports!AU93)","v":""},{"$f":"IF(Imports!AV93=\"\",\"\",'All Gas'!AV93-Imports!AV93)","v":""},{"$f":"IF(Imports!AW93=\"\",\"\",'All Gas'!AW93-Imports!AW93)","v":""},{"$f":"IF(Imports!AX93=\"\",\"\",'All Gas'!AX93-Imports!AX93)","v":""},{"$f":"IF(Imports!AY93=\"\",\"\",'All Gas'!AY93-Imports!AY93)","v":""},{"$f":"IF(Imports!AZ93=\"\",\"\",'All Gas'!AZ93-Imports!AZ93)","v":""}]
["Retained Earnings","[Formula]",{"$f":"IF(Imports!C94=\"\",\"\",'All Gas'!C94-Imports!C94)","v":0},{"$f":"IF(Imports!D94=\"\",\"\",'All Gas'!D94-Imports!D94)","v":0},{"$f":"IF(Imports!E94=\"\",\"\",'All Gas'!E94-Imports!E94)","v":93.935468664200926},{"$f":"IF(Imports!F94=\"\",\"\",'All Gas'!F94-Imports!F94)","v":206.7650001248162},{"$f":"IF(Imports!G94=\"\",\"\",'All Gas'!G94-Imports!G94)","v":296.636803694832},{"$f":"IF(Imports!H94=\"\",\"\",'All Gas'!H94-Imports!H94)","v":366.13707348134221},{"$f":"IF(Imports!I94=\"\",\"\",'All Gas'!I94-Imports!I94)","v":423.25349193772172},{"$f":"IF(Imports!J94=\"\",\"\",'All Gas'!J94-Imports!J94)","v":459.16302208562956},{"$f":"IF(Imports!K94=\"\",\"\",'All Gas'!K94-Imports!K94)","v":463.29840678648634},{"$f":"IF(Imports!L94=\"\",\"\",'All Gas'!L94-Imports!L94)","v":449.79826385063416},{"$f":"IF(Imports!M94=\"\",\"\",'All Gas'!M94-Imports!M94)","v":443.04502961034405},{"$f":"IF(Imports!N94=\"\",\"\",'All Gas'!N94-Imports!N94)","v":425.365940819142},{"$f":"IF(Imports!O94=\"\",\"\",'All Gas'!O94-Imports!O94)","v":391.81997131307435},{"$f":"IF(Imports!P94=\"\",\"\",'All Gas'!P94-Imports!P94)","v":351.76587314958851},{"$f":"IF(Imports!Q94=\"\",\"\",'All Gas'!Q94-Imports!Q94)","v":478.19958428895688},{"$f":"IF(Imports!R94=\"\",\"\",'All Gas'!R94-Imports!R94)","v":484.94098876387307},{"$f":"IF(Imports!S94=\"\",\"\",'All Gas'!S94-Imports!S94)","v":459.31443645641548},{"$f":"IF(Imports!T94=\"\",\"\",'All Gas'!T94-Imports!T94)","v":369.49674606491953},{"$f":"IF(Imports!U94=\"\",\"\",'All Gas'!U94-Imports!U94)","v":273.41388803730342},{"$f":"IF(Imports!V94=\"\",\"\",'All Gas'!V94-Imports!V94)","v":149.58747292462613},{"$f":"IF(Imports!W94=\"\",\"\",'All Gas'!W94-Imports!W94)","v":153.59393565818937},{"$f":"IF(Imports!X94=\"\",\"\",'All Gas'!X94-Imports!X94)","v":157.68482553103968},{"$f":"IF(Imports!Y94=\"\",\"\",'All Gas'!Y94-Imports!Y94)","v":163.05757989002814},{"$f":"IF(Imports!Z94=\"\",\"\",'All Gas'!Z94-Imports!Z94)","v":168.65707832470616},{"$f":"IF(Imports!AA94=\"\",\"\",'All Gas'!AA94-Imports!AA94)","v":172.1485810643826},{"$f":"IF(Imports!AB94=\"\",\"\",'All Gas'!AB94-Imports!AB94)","v":177.01519667605407},{"$f":"IF(Imports!AC94=\"\",\"\",'All Gas'!AC94-Imports!AC94)","v":183.51718253770741},{"$f":"IF(Imports!AD94=\"\",\"\",'All Gas'!AD94-Imports!AD94)","v":189.54938336044961},{"$f":"IF(Imports!AE94=\"\",\"\",'All Gas'!AE94-Imports!AE94)","v":191.43215034498735},{"$f":"IF(Imports!AF94=\"\",\"\",'All Gas'!AF94-Imports!AF94)","v":196.33418568580873},{"$f":"IF(Imports!AG94=\"\",\"\",'All Gas'!AG94-Imports!AG94)","v":202.30808760669697},{"$f":"IF(Imports!AH94=\"\",\"\",'All Gas'!AH94-Imports!AH94)","v":205.52495833547982},{"$f":"IF(Imports!AI94=\"\",\"\",'All Gas'!AI94-Imports!AI94)","v":209.69232000813554},{"$f":"IF(Imports!AJ94=\"\",\"\",'All Gas'!AJ94-Imports!AJ94)","v":211.86214487466896},{"$f":"IF(Imports!AK94=\"\",\"\",'All Gas'!AK94-Imports!AK94)","v":210.70066351751575},{"$f":"IF(Imports!AL94=\"\",\"\",'All Gas'!AL94-Imports!AL94)","v":209.53201867113694},{"$f":"IF(Imports!AM94=\"\",\"\",'All Gas'!AM94-Imports!AM94)","v":208.40310218281775},{"$f":"IF(Imports!AN94=\"\",\"\",'All Gas'!AN94-Imports!AN94)","v":206.56670454933828},{"$f":"IF(Imports!AO94=\"\",\"\",'All Gas'!AO94-Imports!AO94)","v":204.09516949387398},{"$f":"IF(Imports!AP94=\"\",\"\",'All Gas'!AP94-Imports!AP94)","v":200.46930184378834},{"$f":"IF(Imports!AQ94=\"\",\"\",'All Gas'!AQ94-Imports!AQ94)","v":195.88881935107929},{"$f":"IF(Imports!AR94=\"\",\"\",'All Gas'!AR94-Imports!AR94)","v":194.75061693981661},{"$f":"IF(Imports!AS94=\"\",\"\",'All Gas'!AS94-Imports!AS94)","v":197.66892720973556},{"$f":"IF(Imports!AT94=\"\",\"\",'All Gas'!AT94-Imports!AT94)","v":200.14026627561361},{"$f":"IF(Imports!AU94=\"\",\"\",'All Gas'!AU94-Imports!AU94)","v":199.33942418394145},{"$f":"IF(Imports!AV94=\"\",\"\",'All Gas'!AV94-Imports!AV94)","v":202.02798215456278},{"$f":"IF(Imports!AW94=\"\",\"\",'All Gas'!AW94-Imports!AW94)","v":214.21670485569848},{"$f":"IF(Imports!AX94=\"\",\"\",'All Gas'!AX94-Imports!AX94)","v":230.49425613145104},{"$f":"IF(Imports!AY94=\"\",\"\",'All Gas'!AY94-Imports!AY94)","v":242.4476078854168},{"$f":"IF(Imports!AZ94=\"\",\"\",'All Gas'!AZ94-Imports!AZ94)","v":256.65433355053392}]
["Retained Earnings","[Original]",{"$f":"IF(Imports!C95=\"\",\"\",'All Gas'!C95-Imports!C95)","v":0},{"$f":"IF(Imports!D95=\"\",\"\",'All Gas'!D95-Imports!D95)","v":0},{"$f":"IF(Imports!E95=\"\",\"\",'All Gas'!E95-Imports!E95)","v":0},{"$f":"IF(Imports!F95=\"\",\"\",'All Gas'!F95-Imports!F95)","v":0},{"$f":"IF(Imports!G95=\"\",\"\",'All Gas'!G95-Imports!G95)","v":0},{"$f":"IF(Imports!H95=\"\",\"\",'All Gas'!H95-Imports!H95)","v":0},{"$f":"IF(Imports!I95=\"\",\"\",'All Gas'!I95-Imports!I95)","v":0},{"$f":"IF(Imports!J95=\"\",\"\",'All Gas'!J95-Imports!J95)","v":0},{"$f":"IF(Imports!K95=\"\",\"\",'All Gas'!K95-Imports!K95)","v":0},{"$f":"IF(Imports!L95=\"\",\"\",'All Gas'!L95-Imports!L95)","v":0},{"$f":"IF(Imports!M95=\"\",\"\",'All Gas'!M95-Imports!M95)","v":0},{"$f":"IF(Imports!N95=\"\",\"\",'All Gas'!N95-Imports!N95)","v":0},{"$f":"IF(Imports!O95=\"\",\"\",'All Gas'!O95-Imports!O95)","v":0},{"$f":"IF(Imports!P95=\"\",\"\",'All Gas'!P95-Imports!P95)","v":0},{"$f":"IF(Imports!Q95=\"\",\"\",'All Gas'!Q95-Imports!Q95)","v":0},{"$f":"IF(Imports!R95=\"\",\"\",'All Gas'!R95-Imports!R95)","v":0},{"$f":"IF(Imports!S95=\"\",\"\",'All Gas'!S95-Imports!S95)","v":0},{"$f":"IF(Imports!T95=\"\",\"\",'All Gas'!T95-Imports!T95)","v":0},{"$f":"IF(Imports!U95=\"\",\"\",'All Gas'!U95-Imports!U95)","v":0},{"$f":"IF(Imports!V95=\"\",\"\",'All Gas'!V95-Imports!V95)","v":0},{"$f":"IF(Imports!W95=\"\",\"\",'All Gas'!W95-Imports!W95)","v":0},{"$f":"IF(Imports!X95=\"\",\"\",'All Gas'!X95-Imports!X95)","v":0},{"$f":"IF(Imports!Y95=\"\",\"\",'All Gas'!Y95-Imports!Y95)","v":0},{"$f":"IF(Imports!Z95=\"\",\"\",'All Gas'!Z95-Imports!Z95)","v":0},{"$f":"IF(Imports!AA95=\"\",\"\",'All Gas'!AA95-Imports!AA95)","v":0},{"$f":"IF(Imports!AB95=\"\",\"\",'All Gas'!AB95-Imports!AB95)","v":0},{"$f":"IF(Imports!AC95=\"\",\"\",'All Gas'!AC95-Imports!AC95)","v":0},{"$f":"IF(Imports!AD95=\"\",\"\",'All Gas'!AD95-Imports!AD95)","v":0},{"$f":"IF(Imports!AE95=\"\",\"\",'All Gas'!AE95-Imports!AE95)","v":0},{"$f":"IF(Imports!AF95=\"\",\"\",'All Gas'!AF95-Imports!AF95)","v":0},{"$f":"IF(Imports!AG95=\"\",\"\",'All Gas'!AG95-Imports!AG95)","v":0},{"$f":"IF(Imports!AH95=\"\",\"\",'All Gas'!AH95-Imports!AH95)","v":0},{"$f":"IF(Imports!AI95=\"\",\"\",'All Gas'!AI95-Imports!AI95)","v":0},{"$f":"IF(Imports!AJ95=\"\",\"\",'All Gas'!AJ95-Imports!AJ95)","v":0},{"$f":"IF(Imports!AK95=\"\",\"\",'All Gas'!AK95-Imports!AK95)","v":0},{"$f":"IF(Imports!AL95=\"\",\"\",'All Gas'!AL95-Imports!AL95)","v":0},{"$f":"IF(Imports!AM95=\"\",\"\",'All Gas'!AM95-Imports!AM95)","v":0},{"$f":"IF(Imports!AN95=\"\",\"\",'All Gas'!AN95-Imports!AN95)","v":0},{"$f":"IF(Imports!AO95=\"\",\"\",'All Gas'!AO95-Imports!AO95)","v":0},{"$f":"IF(Imports!AP95=\"\",\"\",'All Gas'!AP95-Imports!AP95)","v":0},{"$f":"IF(Imports!AQ95=\"\",\"\",'All Gas'!AQ95-Imports!AQ95)","v":0},{"$f":"IF(Imports!AR95=\"\",\"\",'All Gas'!AR95-Imports!AR95)","v":0},{"$f":"IF(Imports!AS95=\"\",\"\",'All Gas'!AS95-Imports!AS95)","v":0},{"$f":"IF(Imports!AT95=\"\",\"\",'All Gas'!AT95-Imports!AT95)","v":0},{"$f":"IF(Imports!AU95=\"\",\"\",'All Gas'!AU95-Imports!AU95)","v":0},{"$f":"IF(Imports!AV95=\"\",\"\",'All Gas'!AV95-Imports!AV95)","v":0},{"$f":"IF(Imports!AW95=\"\",\"\",'All Gas'!AW95-Imports!AW95)","v":0},{"$f":"IF(Imports!AX95=\"\",\"\",'All Gas'!AX95-Imports!AX95)","v":0},{"$f":"IF(Imports!AY95=\"\",\"\",'All Gas'!AY95-Imports!AY95)","v":0},{"$f":"IF(Imports!AZ95=\"\",\"\",'All Gas'!AZ95-Imports!AZ95)","v":0}]
["Accumulated Other Comprehensive Income",null,{"$f":"IF(Imports!C96=\"\",\"\",'All Gas'!C96-Imports!C96)","v":0},{"$f":"IF(Imports!D96=\"\",\"\",'All Gas'!D96-Imports!D96)","v":0},{"$f":"IF(Imports!E96=\"\",\"\",'All Gas'!E96-Imports!E96)","v":0},{"$f":"IF(Imports!F96=\"\",\"\",'All Gas'!F96-Imports!F96)","v":0},{"$f":"IF(Imports!G96=\"\",\"\",'All Gas'!G96-Imports!G96)","v":0},{"$f":"IF(Imports!H96=\"\",\"\",'All Gas'!H96-Imports!H96)","v":0},{"$f":"IF(Imports!I96=\"\",\"\",'All Gas'!I96-Imports!I96)","v":0},{"$f":"IF(Imports!J96=\"\",\"\",'All Gas'!J96-Imports!J96)","v":0},{"$f":"IF(Imports!K96=\"\",\"\",'All Gas'!K96-Imports!K96)","v":0},{"$f":"IF(Imports!L96=\"\",\"\",'All Gas'!L96-Imports!L96)","v":0},{"$f":"IF(Imports!M96=\"\",\"\",'All Gas'!M96-Imports!M96)","v":0},{"$f":"IF(Imports!N96=\"\",\"\",'All Gas'!N96-Imports!N96)","v":0},{"$f":"IF(Imports!O96=\"\",\"\",'All Gas'!O96-Imports!O96)","v":0},{"$f":"IF(Imports!P96=\"\",\"\",'All Gas'!P96-Imports!P96)","v":0},{"$f":"IF(Imports!Q96=\"\",\"\",'All Gas'!Q96-Imports!Q96)","v":0},{"$f":"IF(Imports!R96=\"\",\"\",'All Gas'!R96-Imports!R96)","v":0},{"$f":"IF(Imports!S96=\"\",\"\",'All Gas'!S96-Imports!S96)","v":0},{"$f":"IF(Imports!T96=\"\",\"\",'All Gas'!T96-Imports!T96)","v":0},{"$f":"IF(Imports!U96=\"\",\"\",'All Gas'!U96-Imports!U96)","v":0},{"$f":"IF(Imports!V96=\"\",\"\",'All Gas'!V96-Imports!V96)","v":0},{"$f":"IF(Imports!W96=\"\",\"\",'All Gas'!W96-Imports!W96)","v":0},{"$f":"IF(Imports!X96=\"\",\"\",'All Gas'!X96-Imports!X96)","v":0},{"$f":"IF(Imports!Y96=\"\",\"\",'All Gas'!Y96-Imports!Y96)","v":0},{"$f":"IF(Imports!Z96=\"\",\"\",'All Gas'!Z96-Imports!Z96)","v":0},{"$f":"IF(Imports!AA96=\"\",\"\",'All Gas'!AA96-Imports!AA96)","v":0},{"$f":"IF(Imports!AB96=\"\",\"\",'All Gas'!AB96-Imports!AB96)","v":0},{"$f":"IF(Imports!AC96=\"\",\"\",'All Gas'!AC96-Imports!AC96)","v":0},{"$f":"IF(Imports!AD96=\"\",\"\",'All Gas'!AD96-Imports!AD96)","v":0},{"$f":"IF(Imports!AE96=\"\",\"\",'All Gas'!AE96-Imports!AE96)","v":0},{"$f":"IF(Imports!AF96=\"\",\"\",'All Gas'!AF96-Imports!AF96)","v":0},{"$f":"IF(Imports!AG96=\"\",\"\",'All Gas'!AG96-Imports!AG96)","v":0},{"$f":"IF(Imports!AH96=\"\",\"\",'All Gas'!AH96-Imports!AH96)","v":0},{"$f":"IF(Imports!AI96=\"\",\"\",'All Gas'!AI96-Imports!AI96)","v":0},{"$f":"IF(Imports!AJ96=\"\",\"\",'All Gas'!AJ96-Imports!AJ96)","v":0},{"$f":"IF(Imports!AK96=\"\",\"\",'All Gas'!AK96-Imports!AK96)","v":0},{"$f":"IF(Imports!AL96=\"\",\"\",'All Gas'!AL96-Imports!AL96)","v":0},{"$f":"IF(Imports!AM96=\"\",\"\",'All Gas'!AM96-Imports!AM96)","v":0},{"$f":"IF(Imports!AN96=\"\",\"\",'All Gas'!AN96-Imports!AN96)","v":0},{"$f":"IF(Imports!AO96=\"\",\"\",'All Gas'!AO96-Imports!AO96)","v":0},{"$f":"IF(Imports!AP96=\"\",\"\",'All Gas'!AP96-Imports!AP96)","v":0},{"$f":"IF(Imports!AQ96=\"\",\"\",'All Gas'!AQ96-Imports!AQ96)","v":0},{"$f":"IF(Imports!AR96=\"\",\"\",'All Gas'!AR96-Imports!AR96)","v":0},{"$f":"IF(Imports!AS96=\"\",\"\",'All Gas'!AS96-Imports!AS96)","v":0},{"$f":"IF(Imports!AT96=\"\",\"\",'All Gas'!AT96-Imports!AT96)","v":0},{"$f":"IF(Imports!AU96=\"\",\"\",'All Gas'!AU96-Imports!AU96)","v":0},{"$f":"IF(Imports!AV96=\"\",\"\",'All Gas'!AV96-Imports!AV96)","v":0},{"$f":"IF(Imports!AW96=\"\",\"\",'All Gas'!AW96-Imports!AW96)","v":0},{"$f":"IF(Imports!AX96=\"\",\"\",'All Gas'!AX96-Imports!AX96)","v":0},{"$f":"IF(Imports!AY96=\"\",\"\",'All Gas'!AY96-Imports!AY96)","v":0},{"$f":"IF(Imports!AZ96=\"\",\"\",'All Gas'!AZ96-Imports!AZ96)","v":0}]
["Total Liabilities and Equity","[Formula]",{"$f":"IF(Imports!C97=\"\",\"\",'All Gas'!C97-Imports!C97)","v":0},{"$f":"IF(Imports!D97=\"\",\"\",'All Gas'!D97-Imports!D97)","v":0},{"$f":"IF(Imports!E97=\"\",\"\",'All Gas'!E97-Imports!E97)","v":93.935468664200016},{"$f":"IF(Imports!F97=\"\",\"\",'All Gas'!F97-Imports!F97)","v":206.76500012481483},{"$f":"IF(Imports!G97=\"\",\"\",'All Gas'!G97-Imports!G97)","v":296.63680369483336},{"$f":"IF(Imports!H97=\"\",\"\",'All Gas'!H97-Imports!H97)","v":366.13707348134267},{"$f":"IF(Imports!I97=\"\",\"\",'All Gas'!I97-Imports!I97)","v":423.25349193772126},{"$f":"IF(Imports!J97=\"\",\"\",'All Gas'!J97-Imports!J97)","v":459.16302208562774},{"$f":"IF(Imports!K97=\"\",\"\",'All Gas'!K97-Imports!K97)","v":463.29840678648907},{"$f":"IF(Imports!L97=\"\",\"\",'All Gas'!L97-Imports!L97)","v":449.79826385063279},{"$f":"IF(Imports!M97=\"\",\"\",'All Gas'!M97-Imports!M97)","v":443.0450296103445},{"$f":"IF(Imports!N97=\"\",\"\",'All Gas'!N97-Imports!N97)","v":425.36594081914154},{"$f":"IF(Imports!O97=\"\",\"\",'All Gas'!O97-Imports!O97)","v":391.81997131307435},{"$f":"IF(Imports!P97=\"\",\"\",'All Gas'!P97-Imports!P97)","v":351.7658731495867},{"$f":"IF(Imports!Q97=\"\",\"\",'All Gas'!Q97-Imports!Q97)","v":478.19958428895916},{"$f":"IF(Imports!R97=\"\",\"\",'All Gas'!R97-Imports!R97)","v":484.94098876387216},{"$f":"IF(Imports!S97=\"\",\"\",'All Gas'!S97-Imports!S97)","v":459.31443645641411},{"$f":"IF(Imports!T97=\"\",\"\",'All Gas'!T97-Imports!T97)","v":369.49674606492044},{"$f":"IF(Imports!U97=\"\",\"\",'All Gas'!U97-Imports!U97)","v":273.41388803730297},{"$f":"IF(Imports!V97=\"\",\"\",'All Gas'!V97-Imports!V97)","v":149.58747292462431},{"$f":"IF(Imports!W97=\"\",\"\",'All Gas'!W97-Imports!W97)","v":153.59393565819119},{"$f":"IF(Imports!X97=\"\",\"\",'All Gas'!X97-Imports!X97)","v":157.68482553103968},{"$f":"IF(Imports!Y97=\"\",\"\",'All Gas'!Y97-Imports!Y97)","v":163.05757989003177},{"$f":"IF(Imports!Z97=\"\",\"\",'All Gas'!Z97-Imports!Z97)","v":168.65707832470434},{"$f":"IF(Imports!AA97=\"\",\"\",'All Gas'!AA97-Imports!AA97)","v":172.14858106438624},{"$f":"IF(Imports!AB97=\"\",\"\",'All Gas'!AB97-Imports!AB97)","v":177.01519667605316},{"$f":"IF(Imports!AC97=\"\",\"\",'All Gas'!AC97-Imports!AC97)","v":183.51718253770741},{"$f":"IF(Imports!AD97=\"\",\"\",'All Gas'!AD97-Imports!AD97)","v":189.5493833604487},{"$f":"IF(Imports!AE97=\"\",\"\",'All Gas'!AE97-Imports!AE97)","v":191.43215034498644},{"$f":"IF(Imports!AF97=\"\",\"\",'All Gas'!AF97-Imports!AF97)","v":196.33418568580964},{"$f":"IF(Imports!AG97=\"\",\"\",'All Gas'!AG97-Imports!AG97)","v":202.3080876066997},{"$f":"IF(Imports!AH97=\"\",\"\",'All Gas'!AH97-Imports!AH97)","v":205.52495833548164},{"$f":"IF(Imports!AI97=\"\",\"\",'All Gas'!AI97-Imports!AI97)","v":209.69232000813645},{"$f":"IF(Imports!AJ97=\"\",\"\",'All Gas'!AJ97-Imports!AJ97)","v":211.86214487466714},{"$f":"IF(Imports!AK97=\"\",\"\",'All Gas'!AK97-Imports!AK97)","v":210.70066351751666},{"$f":"IF(Imports!AL97=\"\",\"\",'All Gas'!AL97-Imports!AL97)","v":209.53201867113603},{"$f":"IF(Imports!AM97=\"\",\"\",'All Gas'!AM97-Imports!AM97)","v":208.40310218281957},{"$f":"IF(Imports!AN97=\"\",\"\",'All Gas'!AN97-Imports!AN97)","v":206.56670454933919},{"$f":"IF(Imports!AO97=\"\",\"\",'All Gas'!AO97-Imports!AO97)","v":204.09516949387034},{"$f":"IF(Imports!AP97=\"\",\"\",'All Gas'!AP97-Imports!AP97)","v":200.46930184379016},{"$f":"IF(Imports!AQ97=\"\",\"\",'All Gas'!AQ97-Imports!AQ97)","v":195.88881935107929},{"$f":"IF(Imports!AR97=\"\",\"\",'All Gas'!AR97-Imports!AR97)","v":194.75061693981479},{"$f":"IF(Imports!AS97=\"\",\"\",'All Gas'!AS97-Imports!AS97)","v":197.66892720973556},{"$f":"IF(Imports!AT97=\"\",\"\",'All Gas'!AT97-Imports!AT97)","v":200.14026627561543},{"$f":"IF(Imports!AU97=\"\",\"\",'All Gas'!AU97-Imports!AU97)","v":199.33942418394145},{"$f":"IF(Imports!AV97=\"\",\"\",'All Gas'!AV97-Imports!AV97)","v":202.02798215456278},{"$f":"IF(Imports!AW97=\"\",\"\",'All Gas'!AW97-Imports!AW97)","v":214.21670485569848},{"$f":"IF(Imports!AX97=\"\",\"\",'All Gas'!AX97-Imports!AX97)","v":230.49425613145286},{"$f":"IF(Imports!AY97=\"\",\"\",'All Gas'!AY97-Imports!AY97)","v":242.4476078854168},{"$f":"IF(Imports!AZ97=\"\",\"\",'All Gas'!AZ97-Imports!AZ97)","v":256.65433355053392}]
["Total Liabilities and Equity","[Original]",{"$f":"IF(Imports!C98=\"\",\"\",'All Gas'!C98-Imports!C98)","v":0},{"$f":"IF(Imports!D98=\"\",\"\",'All Gas'!D98-Imports!D98)","v":0},{"$f":"IF(Imports!E98=\"\",\"\",'All Gas'!E98-Imports!E98)","v":0},{"$f":"IF(Imports!F98=\"\",\"\",'All Gas'!F98-Imports!F98)","v":0},{"$f":"IF(Imports!G98=\"\",\"\",'All Gas'!G98-Imports!G98)","v":0},{"$f":"IF(Imports!H98=\"\",\"\",'All Gas'!H98-Imports!H98)","v":0},{"$f":"IF(Imports!I98=\"\",\"\",'All Gas'!I98-Imports!I98)","v":0},{"$f":"IF(Imports!J98=\"\",\"\",'All Gas'!J98-Imports!J98)","v":0},{"$f":"IF(Imports!K98=\"\",\"\",'All Gas'!K98-Imports!K98)","v":0},{"$f":"IF(Imports!L98=\"\",\"\",'All Gas'!L98-Imports!L98)","v":0},{"$f":"IF(Imports!M98=\"\",\"\",'All Gas'!M98-Imports!M98)","v":0},{"$f":"IF(Imports!N98=\"\",\"\",'All Gas'!N98-Imports!N98)","v":0},{"$f":"IF(Imports!O98=\"\",\"\",'All Gas'!O98-Imports!O98)","v":0},{"$f":"IF(Imports!P98=\"\",\"\",'All Gas'!P98-Imports!P98)","v":0},{"$f":"IF(Imports!Q98=\"\",\"\",'All Gas'!Q98-Imports!Q98)","v":0},{"$f":"IF(Imports!R98=\"\",\"\",'All Gas'!R98-Imports!R98)","v":0},{"$f":"IF(Imports!S98=\"\",\"\",'All Gas'!S98-Imports!S98)","v":0},{"$f":"IF(Imports!T98=\"\",\"\",'All Gas'!T98-Imports!T98)","v":0},{"$f":"IF(Imports!U98=\"\",\"\",'All Gas'!U98-Imports!U98)","v":0},{"$f":"IF(Imports!V98=\"\",\"\",'All Gas'!V98-Imports!V98)","v":0},{"$f":"IF(Imports!W98=\"\",\"\",'All Gas'!W98-Imports!W98)","v":0},{"$f":"IF(Imports!X98=\"\",\"\",'All Gas'!X98-Imports!X98)","v":0},{"$f":"IF(Imports!Y98=\"\",\"\",'All Gas'!Y98-Imports!Y98)","v":0},{"$f":"IF(Imports!Z98=\"\",\"\",'All Gas'!Z98-Imports!Z98)","v":0},{"$f":"IF(Imports!AA98=\"\",\"\",'All Gas'!AA98-Imports!AA98)","v":0},{"$f":"IF(Imports!AB98=\"\",\"\",'All Gas'!AB98-Imports!AB98)","v":0},{"$f":"IF(Imports!AC98=\"\",\"\",'All Gas'!AC98-Imports!AC98)","v":0},{"$f":"IF(Imports!AD98=\"\",\"\",'All Gas'!AD98-Imports!AD98)","v":0},{"$f":"IF(Imports!AE98=\"\",\"\",'All Gas'!AE98-Imports!AE98)","v":0},{"$f":"IF(Imports!AF98=\"\",\"\",'All Gas'!AF98-Imports!AF98)","v":0},{"$f":"IF(Imports!AG98=\"\",\"\",'All Gas'!AG98-Imports!AG98)","v":0},{"$f":"IF(Imports!AH98=\"\",\"\",'All Gas'!AH98-Imports!AH98)","v":0},{"$f":"IF(Imports!AI98=\"\",\"\",'All Gas'!AI98-Imports!AI98)","v":0},{"$f":"IF(Imports!AJ98=\"\",\"\",'All Gas'!AJ98-Imports!AJ98)","v":0},{"$f":"IF(Imports!AK98=\"\",\"\",'All Gas'!AK98-Imports!AK98)","v":0},{"$f":"IF(Imports!AL98=\"\",\"\",'All Gas'!AL98-Imports!AL98)","v":0},{"$f":"IF(Imports!AM98=\"\",\"\",'All Gas'!AM98-Imports!AM98)","v":0},{"$f":"IF(Imports!AN98=\"\",\"\",'All Gas'!AN98-Imports!AN98)","v":0},{"$f":"IF(Imports!AO98=\"\",\"\",'All Gas'!AO98-Imports!AO98)","v":0},{"$f":"IF(Imports!AP98=\"\",\"\",'All Gas'!AP98-Imports!AP98)","v":0},{"$f":"IF(Imports!AQ98=\"\",\"\",'All Gas'!AQ98-Imports!AQ98)","v":0},{"$f":"IF(Imports!AR98=\"\",\"\",'All Gas'!AR98-Imports!AR98)","v":0},{"$f":"IF(Imports!AS98=\"\",\"\",'All Gas'!AS98-Imports!AS98)","v":0},{"$f":"IF(Imports!AT98=\"\",\"\",'All Gas'!AT98-Imports!AT98)","v":0},{"$f":"IF(Imports!AU98=\"\",\"\",'All Gas'!AU98-Imports!AU98)","v":0},{"$f":"IF(Imports!AV98=\"\",\"\",'All Gas'!AV98-Imports!AV98)","v":0},{"$f":"IF(Imports!AW98=\"\",\"\",'All Gas'!AW98-Imports!AW98)","v":0},{"$f":"IF(Imports!AX98=\"\",\"\",'All Gas'!AX98-Imports!AX98)","v":0},{"$f":"IF(Imports!AY98=\"\",\"\",'All Gas'!AY98-Imports!AY98)","v":0},{"$f":"IF(Imports!AZ98=\"\",\"\",'All Gas'!AZ98-Imports!AZ98)","v":0}]
[null,"[Difference]",{"$f":"IF(Imports!C99=\"\",\"\",'All Gas'!C99-Imports!C99)","v":0},{"$f":"IF(Imports!D99=\"\",\"\",'All Gas'!D99-Imports!D99)","v":0},{"$f":"IF(Imports!E99=\"\",\"\",'All Gas'!E99-Imports!E99)","v":93.935468664200016},{"$f":"IF(Imports!F99=\"\",\"\",'All Gas'!F99-Imports!F99)","v":206.76500012481483},{"$f":"IF(Imports!G99=\"\",\"\",'All Gas'!G99-Imports!G99)","v":296.63680369483336},{"$f":"IF(Imports!H99=\"\",\"\",'All Gas'!H99-Imports!H99)","v":366.13707348134267},{"$f":"IF(Imports!I99=\"\",\"\",'All Gas'!I99-Imports!I99)","v":423.25349193772126},{"$f":"IF(Imports!J99=\"\",\"\",'All Gas'!J99-Imports!J99)","v":459.16302208562774},{"$f":"IF(Imports!K99=\"\",\"\",'All Gas'!K99-Imports!K99)","v":463.29840678648907},{"$f":"IF(Imports!L99=\"\",\"\",'All Gas'!L99-Imports!L99)","v":449.79826385063279},{"$f":"IF(Imports!M99=\"\",\"\",'All Gas'!M99-Imports!M99)","v":443.0450296103445},{"$f":"IF(Imports!N99=\"\",\"\",'All Gas'!N99-Imports!N99)","v":425.36594081914154},{"$f":"IF(Imports!O99=\"\",\"\",'All Gas'!O99-Imports!O99)","v":391.81997131307435},{"$f":"IF(Imports!P99=\"\",\"\",'All Gas'!P99-Imports!P99)","v":351.7658731495867},{"$f":"IF(Imports!Q99=\"\",\"\",'All Gas'!Q99-Imports!Q99)","v":478.19958428895916},{"$f":"IF(Imports!R99=\"\",\"\",'All Gas'!R99-Imports!R99)","v":484.94098876387216},{"$f":"IF(Imports!S99=\"\",\"\",'All Gas'!S99-Imports!S99)","v":459.31443645641411},{"$f":"IF(Imports!T99=\"\",\"\",'All Gas'!T99-Imports!T99)","v":369.49674606492044},{"$f":"IF(Imports!U99=\"\",\"\",'All Gas'!U99-Imports!U99)","v":273.41388803730297},{"$f":"IF(Imports!V99=\"\",\"\",'All Gas'!V99-Imports!V99)","v":149.58747292462431},{"$f":"IF(Imports!W99=\"\",\"\",'All Gas'!W99-Imports!W99)","v":153.59393565819119},{"$f":"IF(Imports!X99=\"\",\"\",'All Gas'!X99-Imports!X99)","v":157.68482553103968},{"$f":"IF(Imports!Y99=\"\",\"\",'All Gas'!Y99-Imports!Y99)","v":163.05757989003177},{"$f":"IF(Imports!Z99=\"\",\"\",'All Gas'!Z99-Imports!Z99)","v":168.65707832470434},{"$f":"IF(Imports!AA99=\"\",\"\",'All Gas'!AA99-Imports!AA99)","v":172.14858106438624},{"$f":"IF(Imports!AB99=\"\",\"\",'All Gas'!AB99-Imports!AB99)","v":177.01519667605316},{"$f":"IF(Imports!AC99=\"\",\"\",'All Gas'!AC99-Imports!AC99)","v":183.51718253770741},{"$f":"IF(Imports!AD99=\"\",\"\",'All Gas'!AD99-Imports!AD99)","v":189.5493833604487},{"$f":"IF(Imports!AE99=\"\",\"\",'All Gas'!AE99-Imports!AE99)","v":191.43215034498644},{"$f":"IF(Imports!AF99=\"\",\"\",'All Gas'!AF99-Imports!AF99)","v":196.33418568580964},{"$f":"IF(Imports!AG99=\"\",\"\",'All Gas'!AG99-Imports!AG99)","v":202.3080876066997},{"$f":"IF(Imports!AH99=\"\",\"\",'All Gas'!AH99-Imports!AH99)","v":205.52495833548164},{"$f":"IF(Imports!AI99=\"\",\"\",'All Gas'!AI99-Imports!AI99)","v":209.69232000813645},{"$f":"IF(Imports!AJ99=\"\",\"\",'All Gas'!AJ99-Imports!AJ99)","v":211.86214487466714},{"$f":"IF(Imports!AK99=\"\",\"\",'All Gas'!AK99-Imports!AK99)","v":210.70066351751666},{"$f":"IF(Imports!AL99=\"\",\"\",'All Gas'!AL99-Imports!AL99)","v":209.53201867113603},{"$f":"IF(Imports!AM99=\"\",\"\",'All Gas'!AM99-Imports!AM99)","v":208.40310218281957},{"$f":"IF(Imports!AN99=\"\",\"\",'All Gas'!AN99-Imports!AN99)","v":206.56670454933919},{"$f":"IF(Imports!AO99=\"\",\"\",'All Gas'!AO99-Imports!AO99)","v":204.09516949387034},{"$f":"IF(Imports!AP99=\"\",\"\",'All Gas'!AP99-Imports!AP99)","v":200.46930184379016},{"$f":"IF(Imports!AQ99=\"\",\"\",'All Gas'!AQ99-Imports!AQ99)","v":195.88881935107929},{"$f":"IF(Imports!AR99=\"\",\"\",'All Gas'!AR99-Imports!AR99)","v":194.75061693981479},{"$f":"IF(Imports!AS99=\"\",\"\",'All Gas'!AS99-Imports!AS99)","v":197.66892720973556},{"$f":"IF(Imports!AT99=\"\",\"\",'All Gas'!AT99-Imports!AT99)","v":200.14026627561543},{"$f":"IF(Imports!AU99=\"\",\"\",'All Gas'!AU99-Imports!AU99)","v":199.33942418394145},{"$f":"IF(Imports!AV99=\"\",\"\",'All Gas'!AV99-Imports!AV99)","v":202.02798215456278},{"$f":"IF(Imports!AW99=\"\",\"\",'All Gas'!AW99-Imports!AW99)","v":214.21670485569848},{"$f":"IF(Imports!AX99=\"\",\"\",'All Gas'!AX99-Imports!AX99)","v":230.49425613145286},{"$f":"IF(Imports!AY99=\"\",\"\",'All Gas'!AY99-Imports!AY99)","v":242.4476078854168},{"$f":"IF(Imports!AZ99=\"\",\"\",'All Gas'!AZ99-Imports!AZ99)","v":256.65433355053392}]
[null,null,{"$f":"IF(Imports!C100=\"\",\"\",'All Gas'!C100-Imports!C100)","v":""},{"$f":"IF(Imports!D100=\"\",\"\",'All Gas'!D100-Imports!D100)","v":""},{"$f":"IF(Imports!E100=\"\",\"\",'All Gas'!E100-Imports!E100)","v":""},{"$f":"IF(Imports!F100=\"\",\"\",'All Gas'!F100-Imports!F100)","v":""},{"$f":"IF(Imports!G100=\"\",\"\",'All Gas'!G100-Imports!G100)","v":""},{"$f":"IF(Imports!H100=\"\",\"\",'All Gas'!H100-Imports!H100)","v":""},{"$f":"IF(Imports!I100=\"\",\"\",'All Gas'!I100-Imports!I100)","v":""},{"$f":"IF(Imports!J100=\"\",\"\",'All Gas'!J100-Imports!J100)","v":""},{"$f":"IF(Imports!K100=\"\",\"\",'All Gas'!K100-Imports!K100)","v":""},{"$f":"IF(Imports!L100=\"\",\"\",'All Gas'!L100-Imports!L100)","v":""},{"$f":"IF(Imports!M100=\"\",\"\",'All Gas'!M100-Imports!M100)","v":""},{"$f":"IF(Imports!N100=\"\",\"\",'All Gas'!N100-Imports!N100)","v":""},{"$f":"IF(Imports!O100=\"\",\"\",'All Gas'!O100-Imports!O100)","v":""},{"$f":"IF(Imports!P100=\"\",\"\",'All Gas'!P100-Imports!P100)","v":""},{"$f":"IF(Imports!Q100=\"\",\"\",'All Gas'!Q100-Imports!Q100)","v":""},{"$f":"IF(Imports!R100=\"\",\"\",'All Gas'!R100-Imports!R100)","v":""},{"$f":"IF(Imports!S100=\"\",\"\",'All Gas'!S100-Imports!S100)","v":""},{"$f":"IF(Imports!T100=\"\",\"\",'All Gas'!T100-Imports!T100)","v":""},{"$f":"IF(Imports!U100=\"\",\"\",'All Gas'!U100-Imports!U100)","v":""},{"$f":"IF(Imports!V100=\"\",\"\",'All Gas'!V100-Imports!V100)","v":""},{"$f":"IF(Imports!W100=\"\",\"\",'All Gas'!W100-Imports!W100)","v":""},{"$f":"IF(Imports!X100=\"\",\"\",'All Gas'!X100-Imports!X100)","v":""},{"$f":"IF(Imports!Y100=\"\",\"\",'All Gas'!Y100-Imports!Y100)","v":""},{"$f":"IF(Imports!Z100=\"\",\"\",'All Gas'!Z100-Imports!Z100)","v":""},{"$f":"IF(Imports!AA100=\"\",\"\",'All Gas'!AA100-Imports!AA100)","v":""},{"$f":"IF(Imports!AB100=\"\",\"\",'All Gas'!AB100-Imports!AB100)","v":""},{"$f":"IF(Imports!AC100=\"\",\"\",'All Gas'!AC100-Imports!AC100)","v":""},{"$f":"IF(Imports!AD100=\"\",\"\",'All Gas'!AD100-Imports!AD100)","v":""},{"$f":"IF(Imports!AE100=\"\",\"\",'All Gas'!AE100-Imports!AE100)","v":""},{"$f":"IF(Imports!AF100=\"\",\"\",'All Gas'!AF100-Imports!AF100)","v":""},{"$f":"IF(Imports!AG100=\"\",\"\",'All Gas'!AG100-Imports!AG100)","v":""},{"$f":"IF(Imports!AH100=\"\",\"\",'All Gas'!AH100-Imports!AH100)","v":""},{"$f":"IF(Imports!AI100=\"\",\"\",'All Gas'!AI100-Imports!AI100)","v":""},{"$f":"IF(Imports!AJ100=\"\",\"\",'All Gas'!AJ100-Imports!AJ100)","v":""},{"$f":"IF(Imports!AK100=\"\",\"\",'All Gas'!AK100-Imports!AK100)","v":""},{"$f":"IF(Imports!AL100=\"\",\"\",'All Gas'!AL100-Imports!AL100)","v":""},{"$f":"IF(Imports!AM100=\"\",\"\",'All Gas'!AM100-Imports!AM100)","v":""},{"$f":"IF(Imports!AN100=\"\",\"\",'All Gas'!AN100-Imports!AN100)","v":""},{"$f":"IF(Imports!AO100=\"\",\"\",'All Gas'!AO100-Imports!AO100)","v":""},{"$f":"IF(Imports!AP100=\"\",\"\",'All Gas'!AP100-Imports!AP100)","v":""},{"$f":"IF(Imports!AQ100=\"\",\"\",'All Gas'!AQ100-Imports!AQ100)","v":""},{"$f":"IF(Imports!AR100=\"\",\"\",'All Gas'!AR100-Imports!AR100)","v":""},{"$f":"IF(Imports!AS100=\"\",\"\",'All Gas'!AS100-Imports!AS100)","v":""},{"$f":"IF(Imports!AT100=\"\",\"\",'All Gas'!AT100-Imports!AT100)","v":""},{"$f":"IF(Imports!AU100=\"\",\"\",'All Gas'!AU100-Imports!AU100)","v":""},{"$f":"IF(Imports!AV100=\"\",\"\",'All Gas'!AV100-Imports!AV100)","v":""},{"$f":"IF(Imports!AW100=\"\",\"\",'All Gas'!AW100-Imports!AW100)","v":""},{"$f":"IF(Imports!AX100=\"\",\"\",'All Gas'!AX100-Imports!AX100)","v":""},{"$f":"IF(Imports!AY100=\"\",\"\",'All Gas'!AY100-Imports!AY100)","v":""},{"$f":"IF(Imports!AZ100=\"\",\"\",'All Gas'!AZ100-Imports!AZ100)","v":""}]
[null,null,{"$f":"IF(Imports!C101=\"\",\"\",'All Gas'!C101-Imports!C101)","v":0},{"$f":"IF(Imports!D101=\"\",\"\",'All Gas'!D101-Imports!D101)","v":0},{"$f":"IF(Imports!E101=\"\",\"\",'All Gas'!E101-Imports!E101)","v":0},{"$f":"IF(Imports!F101=\"\",\"\",'All Gas'!F101-Imports!F101)","v":0},{"$f":"IF(Imports!G101=\"\",\"\",'All Gas'!G101-Imports!G101)","v":0},{"$f":"IF(Imports!H101=\"\",\"\",'All Gas'!H101-Imports!H101)","v":0},{"$f":"IF(Imports!I101=\"\",\"\",'All Gas'!I101-Imports!I101)","v":0},{"$f":"IF(Imports!J101=\"\",\"\",'All Gas'!J101-Imports!J101)","v":0},{"$f":"IF(Imports!K101=\"\",\"\",'All Gas'!K101-Imports!K101)","v":0},{"$f":"IF(Imports!L101=\"\",\"\",'All Gas'!L101-Imports!L101)","v":0},{"$f":"IF(Imports!M101=\"\",\"\",'All Gas'!M101-Imports!M101)","v":0},{"$f":"IF(Imports!N101=\"\",\"\",'All Gas'!N101-Imports!N101)","v":0},{"$f":"IF(Imports!O101=\"\",\"\",'All Gas'!O101-Imports!O101)","v":0},{"$f":"IF(Imports!P101=\"\",\"\",'All Gas'!P101-Imports!P101)","v":0},{"$f":"IF(Imports!Q101=\"\",\"\",'All Gas'!Q101-Imports!Q101)","v":0},{"$f":"IF(Imports!R101=\"\",\"\",'All Gas'!R101-Imports!R101)","v":0},{"$f":"IF(Imports!S101=\"\",\"\",'All Gas'!S101-Imports!S101)","v":0},{"$f":"IF(Imports!T101=\"\",\"\",'All Gas'!T101-Imports!T101)","v":0},{"$f":"IF(Imports!U101=\"\",\"\",'All Gas'!U101-Imports!U101)","v":0},{"$f":"IF(Imports!V101=\"\",\"\",'All Gas'!V101-Imports!V101)","v":0},{"$f":"IF(Imports!W101=\"\",\"\",'All Gas'!W101-Imports!W101)","v":0},{"$f":"IF(Imports!X101=\"\",\"\",'All Gas'!X101-Imports!X101)","v":0},{"$f":"IF(Imports!Y101=\"\",\"\",'All Gas'!Y101-Imports!Y101)","v":0},{"$f":"IF(Imports!Z101=\"\",\"\",'All Gas'!Z101-Imports!Z101)","v":0},{"$f":"IF(Imports!AA101=\"\",\"\",'All Gas'!AA101-Imports!AA101)","v":0},{"$f":"IF(Imports!AB101=\"\",\"\",'All Gas'!AB101-Imports!AB101)","v":0},{"$f":"IF(Imports!AC101=\"\",\"\",'All Gas'!AC101-Imports!AC101)","v":0},{"$f":"IF(Imports!AD101=\"\",\"\",'All Gas'!AD101-Imports!AD101)","v":0},{"$f":"IF(Imports!AE101=\"\",\"\",'All Gas'!AE101-Imports!AE101)","v":0},{"$f":"IF(Imports!AF101=\"\",\"\",'All Gas'!AF101-Imports!AF101)","v":0},{"$f":"IF(Imports!AG101=\"\",\"\",'All Gas'!AG101-Imports!AG101)","v":0},{"$f":"IF(Imports!AH101=\"\",\"\",'All Gas'!AH101-Imports!AH101)","v":0},{"$f":"IF(Imports!AI101=\"\",\"\",'All Gas'!AI101-Imports!AI101)","v":0},{"$f":"IF(Imports!AJ101=\"\",\"\",'All Gas'!AJ101-Imports!AJ101)","v":0},{"$f":"IF(Imports!AK101=\"\",\"\",'All Gas'!AK101-Imports!AK101)","v":0},{"$f":"IF(Imports!AL101=\"\",\"\",'All Gas'!AL101-Imports!AL101)","v":0},{"$f":"IF(Imports!AM101=\"\",\"\",'All Gas'!AM101-Imports!AM101)","v":0},{"$f":"IF(Imports!AN101=\"\",\"\",'All Gas'!AN101-Imports!AN101)","v":0},{"$f":"IF(Imports!AO101=\"\",\"\",'All Gas'!AO101-Imports!AO101)","v":0},{"$f":"IF(Imports!AP101=\"\",\"\",'All Gas'!AP101-Imports!AP101)","v":0},{"$f":"IF(Imports!AQ101=\"\",\"\",'All Gas'!AQ101-Imports!AQ101)","v":0},{"$f":"IF(Imports!AR101=\"\",\"\",'All Gas'!AR101-Imports!AR101)","v":0},{"$f":"IF(Imports!AS101=\"\",\"\",'All Gas'!AS101-Imports!AS101)","v":0},{"$f":"IF(Imports!AT101=\"\",\"\",'All Gas'!AT101-Imports!AT101)","v":0},{"$f":"IF(Imports!AU101=\"\",\"\",'All Gas'!AU101-Imports!AU101)","v":0},{"$f":"IF(Imports!AV101=\"\",\"\",'All Gas'!AV101-Imports!AV101)","v":0},{"$f":"IF(Imports!AW101=\"\",\"\",'All Gas'!AW101-Imports!AW101)","v":0},{"$f":"IF(Imports!AX101=\"\",\"\",'All Gas'!AX101-Imports!AX101)","v":0},{"$f":"IF(Imports!AY101=\"\",\"\",'All Gas'!AY101-Imports!AY101)","v":0},{"$f":"IF(Imports!AZ101=\"\",\"\",'All Gas'!AZ101-Imports!AZ101)","v":0}]
["OPERATING ACTIVITIES",null,{"$f":"IF(Imports!C102=\"\",\"\",'All Gas'!C102-Imports!C102)","v":""},{"$f":"IF(Imports!D102=\"\",\"\",'All Gas'!D102-Imports!D102)","v":""},{"$f":"IF(Imports!E102=\"\",\"\",'All Gas'!E102-Imports!E102)","v":""},{"$f":"IF(Imports!F102=\"\",\"\",'All Gas'!F102-Imports!F102)","v":""},{"$f":"IF(Imports!G102=\"\",\"\",'All Gas'!G102-Imports!G102)","v":""},{"$f":"IF(Imports!H102=\"\",\"\",'All Gas'!H102-Imports!H102)","v":""},{"$f":"IF(Imports!I102=\"\",\"\",'All Gas'!I102-Imports!I102)","v":""},{"$f":"IF(Imports!J102=\"\",\"\",'All Gas'!J102-Imports!J102)","v":""},{"$f":"IF(Imports!K102=\"\",\"\",'All Gas'!K102-Imports!K102)","v":""},{"$f":"IF(Imports!L102=\"\",\"\",'All Gas'!L102-Imports!L102)","v":""},{"$f":"IF(Imports!M102=\"\",\"\",'All Gas'!M102-Imports!M102)","v":""},{"$f":"IF(Imports!N102=\"\",\"\",'All Gas'!N102-Imports!N102)","v":""},{"$f":"IF(Imports!O102=\"\",\"\",'All Gas'!O102-Imports!O102)","v":""},{"$f":"IF(Imports!P102=\"\",\"\",'All Gas'!P102-Imports!P102)","v":""},{"$f":"IF(Imports!Q102=\"\",\"\",'All Gas'!Q102-Imports!Q102)","v":""},{"$f":"IF(Imports!R102=\"\",\"\",'All Gas'!R102-Imports!R102)","v":""},{"$f":"IF(Imports!S102=\"\",\"\",'All Gas'!S102-Imports!S102)","v":""},{"$f":"IF(Imports!T102=\"\",\"\",'All Gas'!T102-Imports!T102)","v":""},{"$f":"IF(Imports!U102=\"\",\"\",'All Gas'!U102-Imports!U102)","v":""},{"$f":"IF(Imports!V102=\"\",\"\",'All Gas'!V102-Imports!V102)","v":""},{"$f":"IF(Imports!W102=\"\",\"\",'All Gas'!W102-Imports!W102)","v":""},{"$f":"IF(Imports!X102=\"\",\"\",'All Gas'!X102-Imports!X102)","v":""},{"$f":"IF(Imports!Y102=\"\",\"\",'All Gas'!Y102-Imports!Y102)","v":""},{"$f":"IF(Imports!Z102=\"\",\"\",'All Gas'!Z102-Imports!Z102)","v":""},{"$f":"IF(Imports!AA102=\"\",\"\",'All Gas'!AA102-Imports!AA102)","v":""},{"$f":"IF(Imports!AB102=\"\",\"\",'All Gas'!AB102-Imports!AB102)","v":""},{"$f":"IF(Imports!AC102=\"\",\"\",'All Gas'!AC102-Imports!AC102)","v":""},{"$f":"IF(Imports!AD102=\"\",\"\",'All Gas'!AD102-Imports!AD102)","v":""},{"$f":"IF(Imports!AE102=\"\",\"\",'All Gas'!AE102-Imports!AE102)","v":""},{"$f":"IF(Imports!AF102=\"\",\"\",'All Gas'!AF102-Imports!AF102)","v":""},{"$f":"IF(Imports!AG102=\"\",\"\",'All Gas'!AG102-Imports!AG102)","v":""},{"$f":"IF(Imports!AH102=\"\",\"\",'All Gas'!AH102-Imports!AH102)","v":""},{"$f":"IF(Imports!AI102=\"\",\"\",'All Gas'!AI102-Imports!AI102)","v":""},{"$f":"IF(Imports!AJ102=\"\",\"\",'All Gas'!AJ102-Imports!AJ102)","v":""},{"$f":"IF(Imports!AK102=\"\",\"\",'All Gas'!AK102-Imports!AK102)","v":""},{"$f":"IF(Imports!AL102=\"\",\"\",'All Gas'!AL102-Imports!AL102)","v":""},{"$f":"IF(Imports!AM102=\"\",\"\",'All Gas'!AM102-Imports!AM102)","v":""},{"$f":"IF(Imports!AN102=\"\",\"\",'All Gas'!AN102-Imports!AN102)","v":""},{"$f":"IF(Imports!AO102=\"\",\"\",'All Gas'!AO102-Imports!AO102)","v":""},{"$f":"IF(Imports!AP102=\"\",\"\",'All Gas'!AP102-Imports!AP102)","v":""},{"$f":"IF(Imports!AQ102=\"\",\"\",'All Gas'!AQ102-Imports!AQ102)","v":""},{"$f":"IF(Imports!AR102=\"\",\"\",'All Gas'!AR102-Imports!AR102)","v":""},{"$f":"IF(Imports!AS102=\"\",\"\",'All Gas'!AS102-Imports!AS102)","v":""},{"$f":"IF(Imports!AT102=\"\",\"\",'All Gas'!AT102-Imports!AT102)","v":""},{"$f":"IF(Imports!AU102=\"\",\"\",'All Gas'!AU102-Imports!AU102)","v":""},{"$f":"IF(Imports!AV102=\"\",\"\",'All Gas'!AV102-Imports!AV102)","v":""},{"$f":"IF(Imports!AW102=\"\",\"\",'All Gas'!AW102-Imports!AW102)","v":""},{"$f":"IF(Imports!AX102=\"\",\"\",'All Gas'!AX102-Imports!AX102)","v":""},{"$f":"IF(Imports!AY102=\"\",\"\",'All Gas'!AY102-Imports!AY102)","v":""},{"$f":"IF(Imports!AZ102=\"\",\"\",'All Gas'!AZ102-Imports!AZ102)","v":""}]
["Cash Receipts from Customers",null,{"$f":"IF(Imports!C103=\"\",\"\",'All Gas'!C103-Imports!C103)","v":0},{"$f":"IF(Imports!D103=\"\",\"\",'All Gas'!D103-Imports!D103)","v":0},{"$f":"IF(Imports!E103=\"\",\"\",'All Gas'!E103-Imports!E103)","v":0},{"$f":"IF(Imports!F103=\"\",\"\",'All Gas'!F103-Imports!F103)","v":0},{"$f":"IF(Imports!G103=\"\",\"\",'All Gas'!G103-Imports!G103)","v":0},{"$f":"IF(Imports!H103=\"\",\"\",'All Gas'!H103-Imports!H103)","v":0},{"$f":"IF(Imports!I103=\"\",\"\",'All Gas'!I103-Imports!I103)","v":0},{"$f":"IF(Imports!J103=\"\",\"\",'All Gas'!J103-Imports!J103)","v":0},{"$f":"IF(Imports!K103=\"\",\"\",'All Gas'!K103-Imports!K103)","v":0},{"$f":"IF(Imports!L103=\"\",\"\",'All Gas'!L103-Imports!L103)","v":0},{"$f":"IF(Imports!M103=\"\",\"\",'All Gas'!M103-Imports!M103)","v":0},{"$f":"IF(Imports!N103=\"\",\"\",'All Gas'!N103-Imports!N103)","v":0},{"$f":"IF(Imports!O103=\"\",\"\",'All Gas'!O103-Imports!O103)","v":0},{"$f":"IF(Imports!P103=\"\",\"\",'All Gas'!P103-Imports!P103)","v":0},{"$f":"IF(Imports!Q103=\"\",\"\",'All Gas'!Q103-Imports!Q103)","v":0},{"$f":"IF(Imports!R103=\"\",\"\",'All Gas'!R103-Imports!R103)","v":0},{"$f":"IF(Imports!S103=\"\",\"\",'All Gas'!S103-Imports!S103)","v":0},{"$f":"IF(Imports!T103=\"\",\"\",'All Gas'!T103-Imports!T103)","v":0},{"$f":"IF(Imports!U103=\"\",\"\",'All Gas'!U103-Imports!U103)","v":0},{"$f":"IF(Imports!V103=\"\",\"\",'All Gas'!V103-Imports!V103)","v":0},{"$f":"IF(Imports!W103=\"\",\"\",'All Gas'!W103-Imports!W103)","v":0},{"$f":"IF(Imports!X103=\"\",\"\",'All Gas'!X103-Imports!X103)","v":0},{"$f":"IF(Imports!Y103=\"\",\"\",'All Gas'!Y103-Imports!Y103)","v":0},{"$f":"IF(Imports!Z103=\"\",\"\",'All Gas'!Z103-Imports!Z103)","v":0},{"$f":"IF(Imports!AA103=\"\",\"\",'All Gas'!AA103-Imports!AA103)","v":0},{"$f":"IF(Imports!AB103=\"\",\"\",'All Gas'!AB103-Imports!AB103)","v":0},{"$f":"IF(Imports!AC103=\"\",\"\",'All Gas'!AC103-Imports!AC103)","v":0},{"$f":"IF(Imports!AD103=\"\",\"\",'All Gas'!AD103-Imports!AD103)","v":0},{"$f":"IF(Imports!AE103=\"\",\"\",'All Gas'!AE103-Imports!AE103)","v":0},{"$f":"IF(Imports!AF103=\"\",\"\",'All Gas'!AF103-Imports!AF103)","v":0},{"$f":"IF(Imports!AG103=\"\",\"\",'All Gas'!AG103-Imports!AG103)","v":0},{"$f":"IF(Imports!AH103=\"\",\"\",'All Gas'!AH103-Imports!AH103)","v":0},{"$f":"IF(Imports!AI103=\"\",\"\",'All Gas'!AI103-Imports!AI103)","v":0},{"$f":"IF(Imports!AJ103=\"\",\"\",'All Gas'!AJ103-Imports!AJ103)","v":0},{"$f":"IF(Imports!AK103=\"\",\"\",'All Gas'!AK103-Imports!AK103)","v":0},{"$f":"IF(Imports!AL103=\"\",\"\",'All Gas'!AL103-Imports!AL103)","v":0},{"$f":"IF(Imports!AM103=\"\",\"\",'All Gas'!AM103-Imports!AM103)","v":0},{"$f":"IF(Imports!AN103=\"\",\"\",'All Gas'!AN103-Imports!AN103)","v":0},{"$f":"IF(Imports!AO103=\"\",\"\",'All Gas'!AO103-Imports!AO103)","v":0},{"$f":"IF(Imports!AP103=\"\",\"\",'All Gas'!AP103-Imports!AP103)","v":0},{"$f":"IF(Imports!AQ103=\"\",\"\",'All Gas'!AQ103-Imports!AQ103)","v":0},{"$f":"IF(Imports!AR103=\"\",\"\",'All Gas'!AR103-Imports!AR103)","v":0},{"$f":"IF(Imports!AS103=\"\",\"\",'All Gas'!AS103-Imports!AS103)","v":0},{"$f":"IF(Imports!AT103=\"\",\"\",'All Gas'!AT103-Imports!AT103)","v":0},{"$f":"IF(Imports!AU103=\"\",\"\",'All Gas'!AU103-Imports!AU103)","v":0},{"$f":"IF(Imports!AV103=\"\",\"\",'All Gas'!AV103-Imports!AV103)","v":0},{"$f":"IF(Imports!AW103=\"\",\"\",'All Gas'!AW103-Imports!AW103)","v":0},{"$f":"IF(Imports!AX103=\"\",\"\",'All Gas'!AX103-Imports!AX103)","v":0},{"$f":"IF(Imports!AY103=\"\",\"\",'All Gas'!AY103-Imports!AY103)","v":0},{"$f":"IF(Imports!AZ103=\"\",\"\",'All Gas'!AZ103-Imports!AZ103)","v":0}]
["Cash Paid to Suppliers and Employees",null,{"$f":"IF(Imports!C104=\"\",\"\",'All Gas'!C104-Imports!C104)","v":0},{"$f":"IF(Imports!D104=\"\",\"\",'All Gas'!D104-Imports!D104)","v":0},{"$f":"IF(Imports!E104=\"\",\"\",'All Gas'!E104-Imports!E104)","v":0},{"$f":"IF(Imports!F104=\"\",\"\",'All Gas'!F104-Imports!F104)","v":0},{"$f":"IF(Imports!G104=\"\",\"\",'All Gas'!G104-Imports!G104)","v":0},{"$f":"IF(Imports!H104=\"\",\"\",'All Gas'!H104-Imports!H104)","v":0},{"$f":"IF(Imports!I104=\"\",\"\",'All Gas'!I104-Imports!I104)","v":0},{"$f":"IF(Imports!J104=\"\",\"\",'All Gas'!J104-Imports!J104)","v":0},{"$f":"IF(Imports!K104=\"\",\"\",'All Gas'!K104-Imports!K104)","v":0},{"$f":"IF(Imports!L104=\"\",\"\",'All Gas'!L104-Imports!L104)","v":0},{"$f":"IF(Imports!M104=\"\",\"\",'All Gas'!M104-Imports!M104)","v":0},{"$f":"IF(Imports!N104=\"\",\"\",'All Gas'!N104-Imports!N104)","v":0},{"$f":"IF(Imports!O104=\"\",\"\",'All Gas'!O104-Imports!O104)","v":0},{"$f":"IF(Imports!P104=\"\",\"\",'All Gas'!P104-Imports!P104)","v":0},{"$f":"IF(Imports!Q104=\"\",\"\",'All Gas'!Q104-Imports!Q104)","v":0},{"$f":"IF(Imports!R104=\"\",\"\",'All Gas'!R104-Imports!R104)","v":0},{"$f":"IF(Imports!S104=\"\",\"\",'All Gas'!S104-Imports!S104)","v":0},{"$f":"IF(Imports!T104=\"\",\"\",'All Gas'!T104-Imports!T104)","v":0},{"$f":"IF(Imports!U104=\"\",\"\",'All Gas'!U104-Imports!U104)","v":0},{"$f":"IF(Imports!V104=\"\",\"\",'All Gas'!V104-Imports!V104)","v":0},{"$f":"IF(Imports!W104=\"\",\"\",'All Gas'!W104-Imports!W104)","v":0},{"$f":"IF(Imports!X104=\"\",\"\",'All Gas'!X104-Imports!X104)","v":0},{"$f":"IF(Imports!Y104=\"\",\"\",'All Gas'!Y104-Imports!Y104)","v":0},{"$f":"IF(Imports!Z104=\"\",\"\",'All Gas'!Z104-Imports!Z104)","v":0},{"$f":"IF(Imports!AA104=\"\",\"\",'All Gas'!AA104-Imports!AA104)","v":0},{"$f":"IF(Imports!AB104=\"\",\"\",'All Gas'!AB104-Imports!AB104)","v":0},{"$f":"IF(Imports!AC104=\"\",\"\",'All Gas'!AC104-Imports!AC104)","v":0},{"$f":"IF(Imports!AD104=\"\",\"\",'All Gas'!AD104-Imports!AD104)","v":0},{"$f":"IF(Imports!AE104=\"\",\"\",'All Gas'!AE104-Imports!AE104)","v":0},{"$f":"IF(Imports!AF104=\"\",\"\",'All Gas'!AF104-Imports!AF104)","v":0},{"$f":"IF(Imports!AG104=\"\",\"\",'All Gas'!AG104-Imports!AG104)","v":0},{"$f":"IF(Imports!AH104=\"\",\"\",'All Gas'!AH104-Imports!AH104)","v":0},{"$f":"IF(Imports!AI104=\"\",\"\",'All Gas'!AI104-Imports!AI104)","v":0},{"$f":"IF(Imports!AJ104=\"\",\"\",'All Gas'!AJ104-Imports!AJ104)","v":0},{"$f":"IF(Imports!AK104=\"\",\"\",'All Gas'!AK104-Imports!AK104)","v":0},{"$f":"IF(Imports!AL104=\"\",\"\",'All Gas'!AL104-Imports!AL104)","v":0},{"$f":"IF(Imports!AM104=\"\",\"\",'All Gas'!AM104-Imports!AM104)","v":0},{"$f":"IF(Imports!AN104=\"\",\"\",'All Gas'!AN104-Imports!AN104)","v":0},{"$f":"IF(Imports!AO104=\"\",\"\",'All Gas'!AO104-Imports!AO104)","v":0},{"$f":"IF(Imports!AP104=\"\",\"\",'All Gas'!AP104-Imports!AP104)","v":0},{"$f":"IF(Imports!AQ104=\"\",\"\",'All Gas'!AQ104-Imports!AQ104)","v":0},{"$f":"IF(Imports!AR104=\"\",\"\",'All Gas'!AR104-Imports!AR104)","v":0},{"$f":"IF(Imports!AS104=\"\",\"\",'All Gas'!AS104-Imports!AS104)","v":0},{"$f":"IF(Imports!AT104=\"\",\"\",'All Gas'!AT104-Imports!AT104)","v":0},{"$f":"IF(Imports!AU104=\"\",\"\",'All Gas'!AU104-Imports!AU104)","v":0},{"$f":"IF(Imports!AV104=\"\",\"\",'All Gas'!AV104-Imports!AV104)","v":0},{"$f":"IF(Imports!AW104=\"\",\"\",'All Gas'!AW104-Imports!AW104)","v":0},{"$f":"IF(Imports!AX104=\"\",\"\",'All Gas'!AX104-Imports!AX104)","v":0},{"$f":"IF(Imports!AY104=\"\",\"\",'All Gas'!AY104-Imports!AY104)","v":0},{"$f":"IF(Imports!AZ104=\"\",\"\",'All Gas'!AZ104-Imports!AZ104)","v":0}]
["Interest Paid",null,{"$f":"IF(Imports!C105=\"\",\"\",'All Gas'!C105-Imports!C105)","v":0},{"$f":"IF(Imports!D105=\"\",\"\",'All Gas'!D105-Imports!D105)","v":0},{"$f":"IF(Imports!E105=\"\",\"\",'All Gas'!E105-Imports!E105)","v":0},{"$f":"IF(Imports!F105=\"\",\"\",'All Gas'!F105-Imports!F105)","v":0},{"$f":"IF(Imports!G105=\"\",\"\",'All Gas'!G105-Imports!G105)","v":0},{"$f":"IF(Imports!H105=\"\",\"\",'All Gas'!H105-Imports!H105)","v":0},{"$f":"IF(Imports!I105=\"\",\"\",'All Gas'!I105-Imports!I105)","v":0},{"$f":"IF(Imports!J105=\"\",\"\",'All Gas'!J105-Imports!J105)","v":0},{"$f":"IF(Imports!K105=\"\",\"\",'All Gas'!K105-Imports!K105)","v":0},{"$f":"IF(Imports!L105=\"\",\"\",'All Gas'!L105-Imports!L105)","v":0},{"$f":"IF(Imports!M105=\"\",\"\",'All Gas'!M105-Imports!M105)","v":0},{"$f":"IF(Imports!N105=\"\",\"\",'All Gas'!N105-Imports!N105)","v":0},{"$f":"IF(Imports!O105=\"\",\"\",'All Gas'!O105-Imports!O105)","v":0},{"$f":"IF(Imports!P105=\"\",\"\",'All Gas'!P105-Imports!P105)","v":0},{"$f":"IF(Imports!Q105=\"\",\"\",'All Gas'!Q105-Imports!Q105)","v":0},{"$f":"IF(Imports!R105=\"\",\"\",'All Gas'!R105-Imports!R105)","v":0},{"$f":"IF(Imports!S105=\"\",\"\",'All Gas'!S105-Imports!S105)","v":0},{"$f":"IF(Imports!T105=\"\",\"\",'All Gas'!T105-Imports!T105)","v":0},{"$f":"IF(Imports!U105=\"\",\"\",'All Gas'!U105-Imports!U105)","v":0},{"$f":"IF(Imports!V105=\"\",\"\",'All Gas'!V105-Imports!V105)","v":0},{"$f":"IF(Imports!W105=\"\",\"\",'All Gas'!W105-Imports!W105)","v":0},{"$f":"IF(Imports!X105=\"\",\"\",'All Gas'!X105-Imports!X105)","v":0},{"$f":"IF(Imports!Y105=\"\",\"\",'All Gas'!Y105-Imports!Y105)","v":0},{"$f":"IF(Imports!Z105=\"\",\"\",'All Gas'!Z105-Imports!Z105)","v":0},{"$f":"IF(Imports!AA105=\"\",\"\",'All Gas'!AA105-Imports!AA105)","v":0},{"$f":"IF(Imports!AB105=\"\",\"\",'All Gas'!AB105-Imports!AB105)","v":0},{"$f":"IF(Imports!AC105=\"\",\"\",'All Gas'!AC105-Imports!AC105)","v":0},{"$f":"IF(Imports!AD105=\"\",\"\",'All Gas'!AD105-Imports!AD105)","v":0},{"$f":"IF(Imports!AE105=\"\",\"\",'All Gas'!AE105-Imports!AE105)","v":0},{"$f":"IF(Imports!AF105=\"\",\"\",'All Gas'!AF105-Imports!AF105)","v":0},{"$f":"IF(Imports!AG105=\"\",\"\",'All Gas'!AG105-Imports!AG105)","v":0},{"$f":"IF(Imports!AH105=\"\",\"\",'All Gas'!AH105-Imports!AH105)","v":0},{"$f":"IF(Imports!AI105=\"\",\"\",'All Gas'!AI105-Imports!AI105)","v":0},{"$f":"IF(Imports!AJ105=\"\",\"\",'All Gas'!AJ105-Imports!AJ105)","v":0},{"$f":"IF(Imports!AK105=\"\",\"\",'All Gas'!AK105-Imports!AK105)","v":0},{"$f":"IF(Imports!AL105=\"\",\"\",'All Gas'!AL105-Imports!AL105)","v":0},{"$f":"IF(Imports!AM105=\"\",\"\",'All Gas'!AM105-Imports!AM105)","v":0},{"$f":"IF(Imports!AN105=\"\",\"\",'All Gas'!AN105-Imports!AN105)","v":0},{"$f":"IF(Imports!AO105=\"\",\"\",'All Gas'!AO105-Imports!AO105)","v":0},{"$f":"IF(Imports!AP105=\"\",\"\",'All Gas'!AP105-Imports!AP105)","v":0},{"$f":"IF(Imports!AQ105=\"\",\"\",'All Gas'!AQ105-Imports!AQ105)","v":0},{"$f":"IF(Imports!AR105=\"\",\"\",'All Gas'!AR105-Imports!AR105)","v":0},{"$f":"IF(Imports!AS105=\"\",\"\",'All Gas'!AS105-Imports!AS105)","v":0},{"$f":"IF(Imports!AT105=\"\",\"\",'All Gas'!AT105-Imports!AT105)","v":0},{"$f":"IF(Imports!AU105=\"\",\"\",'All Gas'!AU105-Imports!AU105)","v":0},{"$f":"IF(Imports!AV105=\"\",\"\",'All Gas'!AV105-Imports!AV105)","v":0},{"$f":"IF(Imports!AW105=\"\",\"\",'All Gas'!AW105-Imports!AW105)","v":0},{"$f":"IF(Imports!AX105=\"\",\"\",'All Gas'!AX105-Imports!AX105)","v":0},{"$f":"IF(Imports!AY105=\"\",\"\",'All Gas'!AY105-Imports!AY105)","v":0},{"$f":"IF(Imports!AZ105=\"\",\"\",'All Gas'!AZ105-Imports!AZ105)","v":0}]
["Interest Received",null,{"$f":"IF(Imports!C106=\"\",\"\",'All Gas'!C106-Imports!C106)","v":0},{"$f":"IF(Imports!D106=\"\",\"\",'All Gas'!D106-Imports!D106)","v":0},{"$f":"IF(Imports!E106=\"\",\"\",'All Gas'!E106-Imports!E106)","v":0},{"$f":"IF(Imports!F106=\"\",\"\",'All Gas'!F106-Imports!F106)","v":0},{"$f":"IF(Imports!G106=\"\",\"\",'All Gas'!G106-Imports!G106)","v":0},{"$f":"IF(Imports!H106=\"\",\"\",'All Gas'!H106-Imports!H106)","v":0},{"$f":"IF(Imports!I106=\"\",\"\",'All Gas'!I106-Imports!I106)","v":0},{"$f":"IF(Imports!J106=\"\",\"\",'All Gas'!J106-Imports!J106)","v":0},{"$f":"IF(Imports!K106=\"\",\"\",'All Gas'!K106-Imports!K106)","v":0},{"$f":"IF(Imports!L106=\"\",\"\",'All Gas'!L106-Imports!L106)","v":0},{"$f":"IF(Imports!M106=\"\",\"\",'All Gas'!M106-Imports!M106)","v":0},{"$f":"IF(Imports!N106=\"\",\"\",'All Gas'!N106-Imports!N106)","v":0},{"$f":"IF(Imports!O106=\"\",\"\",'All Gas'!O106-Imports!O106)","v":0},{"$f":"IF(Imports!P106=\"\",\"\",'All Gas'!P106-Imports!P106)","v":0},{"$f":"IF(Imports!Q106=\"\",\"\",'All Gas'!Q106-Imports!Q106)","v":0},{"$f":"IF(Imports!R106=\"\",\"\",'All Gas'!R106-Imports!R106)","v":0},{"$f":"IF(Imports!S106=\"\",\"\",'All Gas'!S106-Imports!S106)","v":0},{"$f":"IF(Imports!T106=\"\",\"\",'All Gas'!T106-Imports!T106)","v":0},{"$f":"IF(Imports!U106=\"\",\"\",'All Gas'!U106-Imports!U106)","v":0},{"$f":"IF(Imports!V106=\"\",\"\",'All Gas'!V106-Imports!V106)","v":0},{"$f":"IF(Imports!W106=\"\",\"\",'All Gas'!W106-Imports!W106)","v":0},{"$f":"IF(Imports!X106=\"\",\"\",'All Gas'!X106-Imports!X106)","v":0},{"$f":"IF(Imports!Y106=\"\",\"\",'All Gas'!Y106-Imports!Y106)","v":0},{"$f":"IF(Imports!Z106=\"\",\"\",'All Gas'!Z106-Imports!Z106)","v":0},{"$f":"IF(Imports!AA106=\"\",\"\",'All Gas'!AA106-Imports!AA106)","v":0},{"$f":"IF(Imports!AB106=\"\",\"\",'All Gas'!AB106-Imports!AB106)","v":0},{"$f":"IF(Imports!AC106=\"\",\"\",'All Gas'!AC106-Imports!AC106)","v":0},{"$f":"IF(Imports!AD106=\"\",\"\",'All Gas'!AD106-Imports!AD106)","v":0},{"$f":"IF(Imports!AE106=\"\",\"\",'All Gas'!AE106-Imports!AE106)","v":0},{"$f":"IF(Imports!AF106=\"\",\"\",'All Gas'!AF106-Imports!AF106)","v":0},{"$f":"IF(Imports!AG106=\"\",\"\",'All Gas'!AG106-Imports!AG106)","v":0},{"$f":"IF(Imports!AH106=\"\",\"\",'All Gas'!AH106-Imports!AH106)","v":0},{"$f":"IF(Imports!AI106=\"\",\"\",'All Gas'!AI106-Imports!AI106)","v":0},{"$f":"IF(Imports!AJ106=\"\",\"\",'All Gas'!AJ106-Imports!AJ106)","v":0},{"$f":"IF(Imports!AK106=\"\",\"\",'All Gas'!AK106-Imports!AK106)","v":0},{"$f":"IF(Imports!AL106=\"\",\"\",'All Gas'!AL106-Imports!AL106)","v":0},{"$f":"IF(Imports!AM106=\"\",\"\",'All Gas'!AM106-Imports!AM106)","v":0},{"$f":"IF(Imports!AN106=\"\",\"\",'All Gas'!AN106-Imports!AN106)","v":0},{"$f":"IF(Imports!AO106=\"\",\"\",'All Gas'!AO106-Imports!AO106)","v":0},{"$f":"IF(Imports!AP106=\"\",\"\",'All Gas'!AP106-Imports!AP106)","v":0},{"$f":"IF(Imports!AQ106=\"\",\"\",'All Gas'!AQ106-Imports!AQ106)","v":0},{"$f":"IF(Imports!AR106=\"\",\"\",'All Gas'!AR106-Imports!AR106)","v":0},{"$f":"IF(Imports!AS106=\"\",\"\",'All Gas'!AS106-Imports!AS106)","v":0},{"$f":"IF(Imports!AT106=\"\",\"\",'All Gas'!AT106-Imports!AT106)","v":0},{"$f":"IF(Imports!AU106=\"\",\"\",'All Gas'!AU106-Imports!AU106)","v":0},{"$f":"IF(Imports!AV106=\"\",\"\",'All Gas'!AV106-Imports!AV106)","v":0},{"$f":"IF(Imports!AW106=\"\",\"\",'All Gas'!AW106-Imports!AW106)","v":0},{"$f":"IF(Imports!AX106=\"\",\"\",'All Gas'!AX106-Imports!AX106)","v":0},{"$f":"IF(Imports!AY106=\"\",\"\",'All Gas'!AY106-Imports!AY106)","v":0},{"$f":"IF(Imports!AZ106=\"\",\"\",'All Gas'!AZ106-Imports!AZ106)","v":0}]
["Cash from Operating Activities",null,{"$f":"IF(Imports!C107=\"\",\"\",'All Gas'!C107-Imports!C107)","v":0},{"$f":"IF(Imports!D107=\"\",\"\",'All Gas'!D107-Imports!D107)","v":0},{"$f":"IF(Imports!E107=\"\",\"\",'All Gas'!E107-Imports!E107)","v":0},{"$f":"IF(Imports!F107=\"\",\"\",'All Gas'!F107-Imports!F107)","v":0},{"$f":"IF(Imports!G107=\"\",\"\",'All Gas'!G107-Imports!G107)","v":0},{"$f":"IF(Imports!H107=\"\",\"\",'All Gas'!H107-Imports!H107)","v":0},{"$f":"IF(Imports!I107=\"\",\"\",'All Gas'!I107-Imports!I107)","v":0},{"$f":"IF(Imports!J107=\"\",\"\",'All Gas'!J107-Imports!J107)","v":0},{"$f":"IF(Imports!K107=\"\",\"\",'All Gas'!K107-Imports!K107)","v":0},{"$f":"IF(Imports!L107=\"\",\"\",'All Gas'!L107-Imports!L107)","v":0},{"$f":"IF(Imports!M107=\"\",\"\",'All Gas'!M107-Imports!M107)","v":0},{"$f":"IF(Imports!N107=\"\",\"\",'All Gas'!N107-Imports!N107)","v":0},{"$f":"IF(Imports!O107=\"\",\"\",'All Gas'!O107-Imports!O107)","v":0},{"$f":"IF(Imports!P107=\"\",\"\",'All Gas'!P107-Imports!P107)","v":0},{"$f":"IF(Imports!Q107=\"\",\"\",'All Gas'!Q107-Imports!Q107)","v":0},{"$f":"IF(Imports!R107=\"\",\"\",'All Gas'!R107-Imports!R107)","v":0},{"$f":"IF(Imports!S107=\"\",\"\",'All Gas'!S107-Imports!S107)","v":0},{"$f":"IF(Imports!T107=\"\",\"\",'All Gas'!T107-Imports!T107)","v":0},{"$f":"IF(Imports!U107=\"\",\"\",'All Gas'!U107-Imports!U107)","v":0},{"$f":"IF(Imports!V107=\"\",\"\",'All Gas'!V107-Imports!V107)","v":0},{"$f":"IF(Imports!W107=\"\",\"\",'All Gas'!W107-Imports!W107)","v":0},{"$f":"IF(Imports!X107=\"\",\"\",'All Gas'!X107-Imports!X107)","v":0},{"$f":"IF(Imports!Y107=\"\",\"\",'All Gas'!Y107-Imports!Y107)","v":0},{"$f":"IF(Imports!Z107=\"\",\"\",'All Gas'!Z107-Imports!Z107)","v":0},{"$f":"IF(Imports!AA107=\"\",\"\",'All Gas'!AA107-Imports!AA107)","v":0},{"$f":"IF(Imports!AB107=\"\",\"\",'All Gas'!AB107-Imports!AB107)","v":0},{"$f":"IF(Imports!AC107=\"\",\"\",'All Gas'!AC107-Imports!AC107)","v":0},{"$f":"IF(Imports!AD107=\"\",\"\",'All Gas'!AD107-Imports!AD107)","v":0},{"$f":"IF(Imports!AE107=\"\",\"\",'All Gas'!AE107-Imports!AE107)","v":0},{"$f":"IF(Imports!AF107=\"\",\"\",'All Gas'!AF107-Imports!AF107)","v":0},{"$f":"IF(Imports!AG107=\"\",\"\",'All Gas'!AG107-Imports!AG107)","v":0},{"$f":"IF(Imports!AH107=\"\",\"\",'All Gas'!AH107-Imports!AH107)","v":0},{"$f":"IF(Imports!AI107=\"\",\"\",'All Gas'!AI107-Imports!AI107)","v":0},{"$f":"IF(Imports!AJ107=\"\",\"\",'All Gas'!AJ107-Imports!AJ107)","v":0},{"$f":"IF(Imports!AK107=\"\",\"\",'All Gas'!AK107-Imports!AK107)","v":0},{"$f":"IF(Imports!AL107=\"\",\"\",'All Gas'!AL107-Imports!AL107)","v":0},{"$f":"IF(Imports!AM107=\"\",\"\",'All Gas'!AM107-Imports!AM107)","v":0},{"$f":"IF(Imports!AN107=\"\",\"\",'All Gas'!AN107-Imports!AN107)","v":0},{"$f":"IF(Imports!AO107=\"\",\"\",'All Gas'!AO107-Imports!AO107)","v":0},{"$f":"IF(Imports!AP107=\"\",\"\",'All Gas'!AP107-Imports!AP107)","v":0},{"$f":"IF(Imports!AQ107=\"\",\"\",'All Gas'!AQ107-Imports!AQ107)","v":0},{"$f":"IF(Imports!AR107=\"\",\"\",'All Gas'!AR107-Imports!AR107)","v":0},{"$f":"IF(Imports!AS107=\"\",\"\",'All Gas'!AS107-Imports!AS107)","v":0},{"$f":"IF(Imports!AT107=\"\",\"\",'All Gas'!AT107-Imports!AT107)","v":0},{"$f":"IF(Imports!AU107=\"\",\"\",'All Gas'!AU107-Imports!AU107)","v":0},{"$f":"IF(Imports!AV107=\"\",\"\",'All Gas'!AV107-Imports!AV107)","v":0},{"$f":"IF(Imports!AW107=\"\",\"\",'All Gas'!AW107-Imports!AW107)","v":0},{"$f":"IF(Imports!AX107=\"\",\"\",'All Gas'!AX107-Imports!AX107)","v":0},{"$f":"IF(Imports!AY107=\"\",\"\",'All Gas'!AY107-Imports!AY107)","v":0},{"$f":"IF(Imports!AZ107=\"\",\"\",'All Gas'!AZ107-Imports!AZ107)","v":0}]
[null,null,{"$f":"IF(Imports!C108=\"\",\"\",'All Gas'!C108-Imports!C108)","v":""},{"$f":"IF(Imports!D108=\"\",\"\",'All Gas'!D108-Imports!D108)","v":""},{"$f":"IF(Imports!E108=\"\",\"\",'All Gas'!E108-Imports!E108)","v":""},{"$f":"IF(Imports!F108=\"\",\"\",'All Gas'!F108-Imports!F108)","v":""},{"$f":"IF(Imports!G108=\"\",\"\",'All Gas'!G108-Imports!G108)","v":""},{"$f":"IF(Imports!H108=\"\",\"\",'All Gas'!H108-Imports!H108)","v":""},{"$f":"IF(Imports!I108=\"\",\"\",'All Gas'!I108-Imports!I108)","v":""},{"$f":"IF(Imports!J108=\"\",\"\",'All Gas'!J108-Imports!J108)","v":""},{"$f":"IF(Imports!K108=\"\",\"\",'All Gas'!K108-Imports!K108)","v":""},{"$f":"IF(Imports!L108=\"\",\"\",'All Gas'!L108-Imports!L108)","v":""},{"$f":"IF(Imports!M108=\"\",\"\",'All Gas'!M108-Imports!M108)","v":""},{"$f":"IF(Imports!N108=\"\",\"\",'All Gas'!N108-Imports!N108)","v":""},{"$f":"IF(Imports!O108=\"\",\"\",'All Gas'!O108-Imports!O108)","v":""},{"$f":"IF(Imports!P108=\"\",\"\",'All Gas'!P108-Imports!P108)","v":""},{"$f":"IF(Imports!Q108=\"\",\"\",'All Gas'!Q108-Imports!Q108)","v":""},{"$f":"IF(Imports!R108=\"\",\"\",'All Gas'!R108-Imports!R108)","v":""},{"$f":"IF(Imports!S108=\"\",\"\",'All Gas'!S108-Imports!S108)","v":""},{"$f":"IF(Imports!T108=\"\",\"\",'All Gas'!T108-Imports!T108)","v":""},{"$f":"IF(Imports!U108=\"\",\"\",'All Gas'!U108-Imports!U108)","v":""},{"$f":"IF(Imports!V108=\"\",\"\",'All Gas'!V108-Imports!V108)","v":""},{"$f":"IF(Imports!W108=\"\",\"\",'All Gas'!W108-Imports!W108)","v":""},{"$f":"IF(Imports!X108=\"\",\"\",'All Gas'!X108-Imports!X108)","v":""},{"$f":"IF(Imports!Y108=\"\",\"\",'All Gas'!Y108-Imports!Y108)","v":""},{"$f":"IF(Imports!Z108=\"\",\"\",'All Gas'!Z108-Imports!Z108)","v":""},{"$f":"IF(Imports!AA108=\"\",\"\",'All Gas'!AA108-Imports!AA108)","v":""},{"$f":"IF(Imports!AB108=\"\",\"\",'All Gas'!AB108-Imports!AB108)","v":""},{"$f":"IF(Imports!AC108=\"\",\"\",'All Gas'!AC108-Imports!AC108)","v":""},{"$f":"IF(Imports!AD108=\"\",\"\",'All Gas'!AD108-Imports!AD108)","v":""},{"$f":"IF(Imports!AE108=\"\",\"\",'All Gas'!AE108-Imports!AE108)","v":""},{"$f":"IF(Imports!AF108=\"\",\"\",'All Gas'!AF108-Imports!AF108)","v":""},{"$f":"IF(Imports!AG108=\"\",\"\",'All Gas'!AG108-Imports!AG108)","v":""},{"$f":"IF(Imports!AH108=\"\",\"\",'All Gas'!AH108-Imports!AH108)","v":""},{"$f":"IF(Imports!AI108=\"\",\"\",'All Gas'!AI108-Imports!AI108)","v":""},{"$f":"IF(Imports!AJ108=\"\",\"\",'All Gas'!AJ108-Imports!AJ108)","v":""},{"$f":"IF(Imports!AK108=\"\",\"\",'All Gas'!AK108-Imports!AK108)","v":""},{"$f":"IF(Imports!AL108=\"\",\"\",'All Gas'!AL108-Imports!AL108)","v":""},{"$f":"IF(Imports!AM108=\"\",\"\",'All Gas'!AM108-Imports!AM108)","v":""},{"$f":"IF(Imports!AN108=\"\",\"\",'All Gas'!AN108-Imports!AN108)","v":""},{"$f":"IF(Imports!AO108=\"\",\"\",'All Gas'!AO108-Imports!AO108)","v":""},{"$f":"IF(Imports!AP108=\"\",\"\",'All Gas'!AP108-Imports!AP108)","v":""},{"$f":"IF(Imports!AQ108=\"\",\"\",'All Gas'!AQ108-Imports!AQ108)","v":""},{"$f":"IF(Imports!AR108=\"\",\"\",'All Gas'!AR108-Imports!AR108)","v":""},{"$f":"IF(Imports!AS108=\"\",\"\",'All Gas'!AS108-Imports!AS108)","v":""},{"$f":"IF(Imports!AT108=\"\",\"\",'All Gas'!AT108-Imports!AT108)","v":""},{"$f":"IF(Imports!AU108=\"\",\"\",'All Gas'!AU108-Imports!AU108)","v":""},{"$f":"IF(Imports!AV108=\"\",\"\",'All Gas'!AV108-Imports!AV108)","v":""},{"$f":"IF(Imports!AW108=\"\",\"\",'All Gas'!AW108-Imports!AW108)","v":""},{"$f":"IF(Imports!AX108=\"\",\"\",'All Gas'!AX108-Imports!AX108)","v":""},{"$f":"IF(Imports!AY108=\"\",\"\",'All Gas'!AY108-Imports!AY108)","v":""},{"$f":"IF(Imports!AZ108=\"\",\"\",'All Gas'!AZ108-Imports!AZ108)","v":""}]
["FINANCING ACTIVITIES",null,{"$f":"IF(Imports!C109=\"\",\"\",'All Gas'!C109-Imports!C109)","v":""},{"$f":"IF(Imports!D109=\"\",\"\",'All Gas'!D109-Imports!D109)","v":""},{"$f":"-Y111","v":0},0,0,0,0,0,0,0,{"$f":"-AG111","v":0},0,0,0,{"$f":"-AK111","v":0},{"$f":"-AL111","v":0},{"$f":"-AM111","v":0},{"$f":"-AN111","v":0},{"$f":"-AO111","v":0},{"$f":"-AP111","v":0},{"$f":"-AQ111","v":0},{"$f":"-AR111","v":0},{"$f":"-AS111","v":0},{"$f":"-AT111","v":0},{"$f":"-AU111","v":0},{"$f":"-AV111","v":0},{"$f":"-AW111","v":0},{"$f":"-AX111","v":0},{"$f":"-AY111","v":0},{"$f":"-AZ111","v":0},null,null,{"$f":"IF(Imports!AI109=\"\",\"\",'All Gas'!AI109-Imports!AI109)","v":-190},{"$f":"IF(Imports!AJ109=\"\",\"\",'All Gas'!AJ109-Imports!AJ109)","v":210},{"$f":"IF(Imports!AK109=\"\",\"\",'All Gas'!AK109-Imports!AK109)","v":-180},{"$f":"IF(Imports!AL109=\"\",\"\",'All Gas'!AL109-Imports!AL109)","v":-190},{"$f":"IF(Imports!AM109=\"\",\"\",'All Gas'!AM109-Imports!AM109)","v":610},{"$f":"IF(Imports!AN109=\"\",\"\",'All Gas'!AN109-Imports!AN109)","v":545},{"$f":"IF(Imports!AO109=\"\",\"\",'All Gas'!AO109-Imports!AO109)","v":-190},{"$f":"IF(Imports!AP109=\"\",\"\",'All Gas'!AP109-Imports!AP109)","v":-190},{"$f":"IF(Imports!AQ109=\"\",\"\",'All Gas'!AQ109-Imports!AQ109)","v":60},{"$f":"IF(Imports!AR109=\"\",\"\",'All Gas'!AR109-Imports!AR109)","v":210},{"$f":"IF(Imports!AS109=\"\",\"\",'All Gas'!AS109-Imports!AS109)","v":210},{"$f":"IF(Imports!AT109=\"\",\"\",'All Gas'!AT109-Imports!AT109)","v":200},{"$f":"IF(Imports!AU109=\"\",\"\",'All Gas'!AU109-Imports!AU109)","v":410},{"$f":"IF(Imports!AV109=\"\",\"\",'All Gas'!AV109-Imports!AV109)","v":7},{"$f":"IF(Imports!AW109=\"\",\"\",'All Gas'!AW109-Imports!AW109)","v":10},{"$f":"IF(Imports!AX109=\"\",\"\",'All Gas'!AX109-Imports!AX109)","v":-275},{"$f":"IF(Imports!AY109=\"\",\"\",'All Gas'!AY109-Imports!AY109)","v":200},{"$f":"IF(Imports!AZ109=\"\",\"\",'All Gas'!AZ109-Imports!AZ109)","v":190}]
["Proceeds from Long Term Debt",null,{"$f":"IF(Imports!C110=\"\",\"\",'All Gas'!C110-Imports!C110)","v":0},{"$f":"IF(Imports!D110=\"\",\"\",'All Gas'!D110-Imports!D110)","v":0},{"$f":"IF(Imports!E110=\"\",\"\",'All Gas'!E110-Imports!E110)","v":0},{"$f":"IF(Imports!F110=\"\",\"\",'All Gas'!F110-Imports!F110)","v":0},{"$f":"IF(Imports!G110=\"\",\"\",'All Gas'!G110-Imports!G110)","v":0},{"$f":"IF(Imports!H110=\"\",\"\",'All Gas'!H110-Imports!H110)","v":0},{"$f":"IF(Imports!I110=\"\",\"\",'All Gas'!I110-Imports!I110)","v":0},{"$f":"IF(Imports!J110=\"\",\"\",'All Gas'!J110-Imports!J110)","v":0},{"$f":"IF(Imports!K110=\"\",\"\",'All Gas'!K110-Imports!K110)","v":0},{"$f":"IF(Imports!L110=\"\",\"\",'All Gas'!L110-Imports!L110)","v":0},{"$f":"IF(Imports!M110=\"\",\"\",'All Gas'!M110-Imports!M110)","v":0},{"$f":"IF(Imports!N110=\"\",\"\",'All Gas'!N110-Imports!N110)","v":0},{"$f":"IF(Imports!O110=\"\",\"\",'All Gas'!O110-Imports!O110)","v":0},{"$f":"IF(Imports!P110=\"\",\"\",'All Gas'!P110-Imports!P110)","v":0},{"$f":"IF(Imports!Q110=\"\",\"\",'All Gas'!Q110-Imports!Q110)","v":0},{"$f":"IF(Imports!R110=\"\",\"\",'All Gas'!R110-Imports!R110)","v":0},{"$f":"IF(Imports!S110=\"\",\"\",'All Gas'!S110-Imports!S110)","v":0},{"$f":"IF(Imports!T110=\"\",\"\",'All Gas'!T110-Imports!T110)","v":0},{"$f":"IF(Imports!U110=\"\",\"\",'All Gas'!U110-Imports!U110)","v":0},{"$f":"IF(Imports!V110=\"\",\"\",'All Gas'!V110-Imports!V110)","v":0},{"$f":"IF(Imports!W110=\"\",\"\",'All Gas'!W110-Imports!W110)","v":0},{"$f":"IF(Imports!X110=\"\",\"\",'All Gas'!X110-Imports!X110)","v":0},{"$f":"IF(Imports!Y110=\"\",\"\",'All Gas'!Y110-Imports!Y110)","v":0},{"$f":"IF(Imports!Z110=\"\",\"\",'All Gas'!Z110-Imports!Z110)","v":0},{"$f":"IF(Imports!AA110=\"\",\"\",'All Gas'!AA110-Imports!AA110)","v":0},{"$f":"IF(Imports!AB110=\"\",\"\",'All Gas'!AB110-Imports!AB110)","v":0},{"$f":"IF(Imports!AC110=\"\",\"\",'All Gas'!AC110-Imports!AC110)","v":0},{"$f":"IF(Imports!AD110=\"\",\"\",'All Gas'!AD110-Imports!AD110)","v":0},{"$f":"IF(Imports!AE110=\"\",\"\",'All Gas'!AE110-Imports!AE110)","v":0},{"$f":"IF(Imports!AF110=\"\",\"\",'All Gas'!AF110-Imports!AF110)","v":0},{"$f":"IF(Imports!AG110=\"\",\"\",'All Gas'!AG110-Imports!AG110)","v":0},{"$f":"IF(Imports!AH110=\"\",\"\",'All Gas'!AH110-Imports!AH110)","v":0},{"$f":"IF(Imports!AI110=\"\",\"\",'All Gas'!AI110-Imports!AI110)","v":0},{"$f":"IF(Imports!AJ110=\"\",\"\",'All Gas'!AJ110-Imports!AJ110)","v":0},{"$f":"IF(Imports!AK110=\"\",\"\",'All Gas'!AK110-Imports!AK110)","v":0},{"$f":"IF(Imports!AL110=\"\",\"\",'All Gas'!AL110-Imports!AL110)","v":0},{"$f":"IF(Imports!AM110=\"\",\"\",'All Gas'!AM110-Imports!AM110)","v":0},{"$f":"IF(Imports!AN110=\"\",\"\",'All Gas'!AN110-Imports!AN110)","v":0},{"$f":"IF(Imports!AO110=\"\",\"\",'All Gas'!AO110-Imports!AO110)","v":0},{"$f":"IF(Imports!AP110=\"\",\"\",'All Gas'!AP110-Imports!AP110)","v":0},{"$f":"IF(Imports!AQ110=\"\",\"\",'All Gas'!AQ110-Imports!AQ110)","v":0},{"$f":"IF(Imports!AR110=\"\",\"\",'All Gas'!AR110-Imports!AR110)","v":0},{"$f":"IF(Imports!AS110=\"\",\"\",'All Gas'!AS110-Imports!AS110)","v":0},{"$f":"IF(Imports!AT110=\"\",\"\",'All Gas'!AT110-Imports!AT110)","v":0},{"$f":"IF(Imports!AU110=\"\",\"\",'All Gas'!AU110-Imports!AU110)","v":0},{"$f":"IF(Imports!AV110=\"\",\"\",'All Gas'!AV110-Imports!AV110)","v":0},{"$f":"IF(Imports!AW110=\"\",\"\",'All Gas'!AW110-Imports!AW110)","v":0},{"$f":"IF(Imports!AX110=\"\",\"\",'All Gas'!AX110-Imports!AX110)","v":0},{"$f":"IF(Imports!AY110=\"\",\"\",'All Gas'!AY110-Imports!AY110)","v":0},{"$f":"IF(Imports!AZ110=\"\",\"\",'All Gas'!AZ110-Imports!AZ110)","v":0}]
["Sinking Fund Withdrawals",null,{"$f":"IF(Imports!C111=\"\",\"\",'All Gas'!C111-Imports!C111)","v":0},{"$f":"IF(Imports!D111=\"\",\"\",'All Gas'!D111-Imports!D111)","v":0},{"$f":"IF(Imports!E111=\"\",\"\",'All Gas'!E111-Imports!E111)","v":0},{"$f":"IF(Imports!F111=\"\",\"\",'All Gas'!F111-Imports!F111)","v":0},{"$f":"IF(Imports!G111=\"\",\"\",'All Gas'!G111-Imports!G111)","v":0},{"$f":"IF(Imports!H111=\"\",\"\",'All Gas'!H111-Imports!H111)","v":0},{"$f":"IF(Imports!I111=\"\",\"\",'All Gas'!I111-Imports!I111)","v":0},{"$f":"IF(Imports!J111=\"\",\"\",'All Gas'!J111-Imports!J111)","v":0},{"$f":"IF(Imports!K111=\"\",\"\",'All Gas'!K111-Imports!K111)","v":0},{"$f":"IF(Imports!L111=\"\",\"\",'All Gas'!L111-Imports!L111)","v":0},{"$f":"IF(Imports!M111=\"\",\"\",'All Gas'!M111-Imports!M111)","v":0},{"$f":"IF(Imports!N111=\"\",\"\",'All Gas'!N111-Imports!N111)","v":0},{"$f":"IF(Imports!O111=\"\",\"\",'All Gas'!O111-Imports!O111)","v":0},{"$f":"IF(Imports!P111=\"\",\"\",'All Gas'!P111-Imports!P111)","v":0},{"$f":"IF(Imports!Q111=\"\",\"\",'All Gas'!Q111-Imports!Q111)","v":0},{"$f":"IF(Imports!R111=\"\",\"\",'All Gas'!R111-Imports!R111)","v":0},{"$f":"IF(Imports!S111=\"\",\"\",'All Gas'!S111-Imports!S111)","v":0},{"$f":"IF(Imports!T111=\"\",\"\",'All Gas'!T111-Imports!T111)","v":0},{"$f":"IF(Imports!U111=\"\",\"\",'All Gas'!U111-Imports!U111)","v":0},{"$f":"IF(Imports!V111=\"\",\"\",'All Gas'!V111-Imports!V111)","v":0},{"$f":"IF(Imports!W111=\"\",\"\",'All Gas'!W111-Imports!W111)","v":0},{"$f":"IF(Imports!X111=\"\",\"\",'All Gas'!X111-Imports!X111)","v":0},{"$f":"IF(Imports!Y111=\"\",\"\",'All Gas'!Y111-Imports!Y111)","v":0},{"$f":"IF(Imports!Z111=\"\",\"\",'All Gas'!Z111-Imports!Z111)","v":0},{"$f":"IF(Imports!AA111=\"\",\"\",'All Gas'!AA111-Imports!AA111)","v":0},{"$f":"IF(Imports!AB111=\"\",\"\",'All Gas'!AB111-Imports!AB111)","v":0},{"$f":"IF(Imports!AC111=\"\",\"\",'All Gas'!AC111-Imports!AC111)","v":0},{"$f":"IF(Imports!AD111=\"\",\"\",'All Gas'!AD111-Imports!AD111)","v":0},{"$f":"IF(Imports!AE111=\"\",\"\",'All Gas'!AE111-Imports!AE111)","v":0},{"$f":"IF(Imports!AF111=\"\",\"\",'All Gas'!AF111-Imports!AF111)","v":0},{"$f":"IF(Imports!AG111=\"\",\"\",'All Gas'!AG111-Imports!AG111)","v":0},{"$f":"IF(Imports!AH111=\"\",\"\",'All Gas'!AH111-Imports!AH111)","v":0},{"$f":"IF(Imports!AI111=\"\",\"\",'All Gas'!AI111-Imports!AI111)","v":0},{"$f":"IF(Imports!AJ111=\"\",\"\",'All Gas'!AJ111-Imports!AJ111)","v":0},{"$f":"IF(Imports!AK111=\"\",\"\",'All Gas'!AK111-Imports!AK111)","v":0},{"$f":"IF(Imports!AL111=\"\",\"\",'All Gas'!AL111-Imports!AL111)","v":0},{"$f":"IF(Imports!AM111=\"\",\"\",'All Gas'!AM111-Imports!AM111)","v":0},{"$f":"IF(Imports!AN111=\"\",\"\",'All Gas'!AN111-Imports!AN111)","v":0},{"$f":"IF(Imports!AO111=\"\",\"\",'All Gas'!AO111-Imports!AO111)","v":0},{"$f":"IF(Imports!AP111=\"\",\"\",'All Gas'!AP111-Imports!AP111)","v":0},{"$f":"IF(Imports!AQ111=\"\",\"\",'All Gas'!AQ111-Imports!AQ111)","v":0},{"$f":"IF(Imports!AR111=\"\",\"\",'All Gas'!AR111-Imports!AR111)","v":0},{"$f":"IF(Imports!AS111=\"\",\"\",'All Gas'!AS111-Imports!AS111)","v":0},{"$f":"IF(Imports!AT111=\"\",\"\",'All Gas'!AT111-Imports!AT111)","v":0},{"$f":"IF(Imports!AU111=\"\",\"\",'All Gas'!AU111-Imports!AU111)","v":0},{"$f":"IF(Imports!AV111=\"\",\"\",'All Gas'!AV111-Imports!AV111)","v":0},{"$f":"IF(Imports!AW111=\"\",\"\",'All Gas'!AW111-Imports!AW111)","v":0},{"$f":"IF(Imports!AX111=\"\",\"\",'All Gas'!AX111-Imports!AX111)","v":0},{"$f":"IF(Imports!AY111=\"\",\"\",'All Gas'!AY111-Imports!AY111)","v":0},{"$f":"IF(Imports!AZ111=\"\",\"\",'All Gas'!AZ111-Imports!AZ111)","v":0}]
["Retirement of Long Term Debt",null,{"$f":"IF(Imports!C112=\"\",\"\",'All Gas'!C112-Imports!C112)","v":0},{"$f":"IF(Imports!D112=\"\",\"\",'All Gas'!D112-Imports!D112)","v":0},{"$f":"IF(Imports!E112=\"\",\"\",'All Gas'!E112-Imports!E112)","v":0},{"$f":"IF(Imports!F112=\"\",\"\",'All Gas'!F112-Imports!F112)","v":0},{"$f":"IF(Imports!G112=\"\",\"\",'All Gas'!G112-Imports!G112)","v":0},{"$f":"IF(Imports!H112=\"\",\"\",'All Gas'!H112-Imports!H112)","v":0},{"$f":"IF(Imports!I112=\"\",\"\",'All Gas'!I112-Imports!I112)","v":0},{"$f":"IF(Imports!J112=\"\",\"\",'All Gas'!J112-Imports!J112)","v":0},{"$f":"IF(Imports!K112=\"\",\"\",'All Gas'!K112-Imports!K112)","v":0},{"$f":"IF(Imports!L112=\"\",\"\",'All Gas'!L112-Imports!L112)","v":0},{"$f":"IF(Imports!M112=\"\",\"\",'All Gas'!M112-Imports!M112)","v":0},{"$f":"IF(Imports!N112=\"\",\"\",'All Gas'!N112-Imports!N112)","v":0},{"$f":"IF(Imports!O112=\"\",\"\",'All Gas'!O112-Imports!O112)","v":0},{"$f":"IF(Imports!P112=\"\",\"\",'All Gas'!P112-Imports!P112)","v":0},{"$f":"IF(Imports!Q112=\"\",\"\",'All Gas'!Q112-Imports!Q112)","v":0},{"$f":"IF(Imports!R112=\"\",\"\",'All Gas'!R112-Imports!R112)","v":0},{"$f":"IF(Imports!S112=\"\",\"\",'All Gas'!S112-Imports!S112)","v":0},{"$f":"IF(Imports!T112=\"\",\"\",'All Gas'!T112-Imports!T112)","v":0},{"$f":"IF(Imports!U112=\"\",\"\",'All Gas'!U112-Imports!U112)","v":0},{"$f":"IF(Imports!V112=\"\",\"\",'All Gas'!V112-Imports!V112)","v":0},{"$f":"IF(Imports!W112=\"\",\"\",'All Gas'!W112-Imports!W112)","v":0},{"$f":"IF(Imports!X112=\"\",\"\",'All Gas'!X112-Imports!X112)","v":0},{"$f":"IF(Imports!Y112=\"\",\"\",'All Gas'!Y112-Imports!Y112)","v":0},{"$f":"IF(Imports!Z112=\"\",\"\",'All Gas'!Z112-Imports!Z112)","v":0},{"$f":"IF(Imports!AA112=\"\",\"\",'All Gas'!AA112-Imports!AA112)","v":0},{"$f":"IF(Imports!AB112=\"\",\"\",'All Gas'!AB112-Imports!AB112)","v":0},{"$f":"IF(Imports!AC112=\"\",\"\",'All Gas'!AC112-Imports!AC112)","v":0},{"$f":"IF(Imports!AD112=\"\",\"\",'All Gas'!AD112-Imports!AD112)","v":0},{"$f":"IF(Imports!AE112=\"\",\"\",'All Gas'!AE112-Imports!AE112)","v":0},{"$f":"IF(Imports!AF112=\"\",\"\",'All Gas'!AF112-Imports!AF112)","v":0},{"$f":"IF(Imports!AG112=\"\",\"\",'All Gas'!AG112-Imports!AG112)","v":0},{"$f":"IF(Imports!AH112=\"\",\"\",'All Gas'!AH112-Imports!AH112)","v":0},{"$f":"IF(Imports!AI112=\"\",\"\",'All Gas'!AI112-Imports!AI112)","v":0},{"$f":"IF(Imports!AJ112=\"\",\"\",'All Gas'!AJ112-Imports!AJ112)","v":0},{"$f":"IF(Imports!AK112=\"\",\"\",'All Gas'!AK112-Imports!AK112)","v":0},{"$f":"IF(Imports!AL112=\"\",\"\",'All Gas'!AL112-Imports!AL112)","v":0},{"$f":"IF(Imports!AM112=\"\",\"\",'All Gas'!AM112-Imports!AM112)","v":0},{"$f":"IF(Imports!AN112=\"\",\"\",'All Gas'!AN112-Imports!AN112)","v":0},{"$f":"IF(Imports!AO112=\"\",\"\",'All Gas'!AO112-Imports!AO112)","v":0},{"$f":"IF(Imports!AP112=\"\",\"\",'All Gas'!AP112-Imports!AP112)","v":0},{"$f":"IF(Imports!AQ112=\"\",\"\",'All Gas'!AQ112-Imports!AQ112)","v":0},{"$f":"IF(Imports!AR112=\"\",\"\",'All Gas'!AR112-Imports!AR112)","v":0},{"$f":"IF(Imports!AS112=\"\",\"\",'All Gas'!AS112-Imports!AS112)","v":0},{"$f":"IF(Imports!AT112=\"\",\"\",'All Gas'!AT112-Imports!AT112)","v":0},{"$f":"IF(Imports!AU112=\"\",\"\",'All Gas'!AU112-Imports!AU112)","v":0},{"$f":"IF(Imports!AV112=\"\",\"\",'All Gas'!AV112-Imports!AV112)","v":0},{"$f":"IF(Imports!AW112=\"\",\"\",'All Gas'!AW112-Imports!AW112)","v":0},{"$f":"IF(Imports!AX112=\"\",\"\",'All Gas'!AX112-Imports!AX112)","v":0},{"$f":"IF(Imports!AY112=\"\",\"\",'All Gas'!AY112-Imports!AY112)","v":0},{"$f":"IF(Imports!AZ112=\"\",\"\",'All Gas'!AZ112-Imports!AZ112)","v":0}]
["Other Financing Activities",null,{"$f":"IF(Imports!C113=\"\",\"\",'All Gas'!C113-Imports!C113)","v":0},{"$f":"IF(Imports!D113=\"\",\"\",'All Gas'!D113-Imports!D113)","v":0},{"$f":"IF(Imports!E113=\"\",\"\",'All Gas'!E113-Imports!E113)","v":0},{"$f":"IF(Imports!F113=\"\",\"\",'All Gas'!F113-Imports!F113)","v":0},{"$f":"IF(Imports!G113=\"\",\"\",'All Gas'!G113-Imports!G113)","v":0},{"$f":"IF(Imports!H113=\"\",\"\",'All Gas'!H113-Imports!H113)","v":0},{"$f":"IF(Imports!I113=\"\",\"\",'All Gas'!I113-Imports!I113)","v":0},{"$f":"IF(Imports!J113=\"\",\"\",'All Gas'!J113-Imports!J113)","v":0},{"$f":"IF(Imports!K113=\"\",\"\",'All Gas'!K113-Imports!K113)","v":0},{"$f":"IF(Imports!L113=\"\",\"\",'All Gas'!L113-Imports!L113)","v":0},{"$f":"IF(Imports!M113=\"\",\"\",'All Gas'!M113-Imports!M113)","v":0},{"$f":"IF(Imports!N113=\"\",\"\",'All Gas'!N113-Imports!N113)","v":0},{"$f":"IF(Imports!O113=\"\",\"\",'All Gas'!O113-Imports!O113)","v":0},{"$f":"IF(Imports!P113=\"\",\"\",'All Gas'!P113-Imports!P113)","v":0},{"$f":"IF(Imports!Q113=\"\",\"\",'All Gas'!Q113-Imports!Q113)","v":0},{"$f":"IF(Imports!R113=\"\",\"\",'All Gas'!R113-Imports!R113)","v":0},{"$f":"IF(Imports!S113=\"\",\"\",'All Gas'!S113-Imports!S113)","v":0},{"$f":"IF(Imports!T113=\"\",\"\",'All Gas'!T113-Imports!T113)","v":0},{"$f":"IF(Imports!U113=\"\",\"\",'All Gas'!U113-Imports!U113)","v":0},{"$f":"IF(Imports!V113=\"\",\"\",'All Gas'!V113-Imports!V113)","v":0},{"$f":"IF(Imports!W113=\"\",\"\",'All Gas'!W113-Imports!W113)","v":0},{"$f":"IF(Imports!X113=\"\",\"\",'All Gas'!X113-Imports!X113)","v":0},{"$f":"IF(Imports!Y113=\"\",\"\",'All Gas'!Y113-Imports!Y113)","v":0},{"$f":"IF(Imports!Z113=\"\",\"\",'All Gas'!Z113-Imports!Z113)","v":0},{"$f":"IF(Imports!AA113=\"\",\"\",'All Gas'!AA113-Imports!AA113)","v":0},{"$f":"IF(Imports!AB113=\"\",\"\",'All Gas'!AB113-Imports!AB113)","v":0},{"$f":"IF(Imports!AC113=\"\",\"\",'All Gas'!AC113-Imports!AC113)","v":0},{"$f":"IF(Imports!AD113=\"\",\"\",'All Gas'!AD113-Imports!AD113)","v":0},{"$f":"IF(Imports!AE113=\"\",\"\",'All Gas'!AE113-Imports!AE113)","v":0},{"$f":"IF(Imports!AF113=\"\",\"\",'All Gas'!AF113-Imports!AF113)","v":0},{"$f":"IF(Imports!AG113=\"\",\"\",'All Gas'!AG113-Imports!AG113)","v":0},{"$f":"IF(Imports!AH113=\"\",\"\",'All Gas'!AH113-Imports!AH113)","v":0},{"$f":"IF(Imports!AI113=\"\",\"\",'All Gas'!AI113-Imports!AI113)","v":0},{"$f":"IF(Imports!AJ113=\"\",\"\",'All Gas'!AJ113-Imports!AJ113)","v":0},{"$f":"IF(Imports!AK113=\"\",\"\",'All Gas'!AK113-Imports!AK113)","v":0},{"$f":"IF(Imports!AL113=\"\",\"\",'All Gas'!AL113-Imports!AL113)","v":0},{"$f":"IF(Imports!AM113=\"\",\"\",'All Gas'!AM113-Imports!AM113)","v":0},{"$f":"IF(Imports!AN113=\"\",\"\",'All Gas'!AN113-Imports!AN113)","v":0},{"$f":"IF(Imports!AO113=\"\",\"\",'All Gas'!AO113-Imports!AO113)","v":0},{"$f":"IF(Imports!AP113=\"\",\"\",'All Gas'!AP113-Imports!AP113)","v":0},{"$f":"IF(Imports!AQ113=\"\",\"\",'All Gas'!AQ113-Imports!AQ113)","v":0},{"$f":"IF(Imports!AR113=\"\",\"\",'All Gas'!AR113-Imports!AR113)","v":0},{"$f":"IF(Imports!AS113=\"\",\"\",'All Gas'!AS113-Imports!AS113)","v":0},{"$f":"IF(Imports!AT113=\"\",\"\",'All Gas'!AT113-Imports!AT113)","v":0},{"$f":"IF(Imports!AU113=\"\",\"\",'All Gas'!AU113-Imports!AU113)","v":0},{"$f":"IF(Imports!AV113=\"\",\"\",'All Gas'!AV113-Imports!AV113)","v":0},{"$f":"IF(Imports!AW113=\"\",\"\",'All Gas'!AW113-Imports!AW113)","v":0},{"$f":"IF(Imports!AX113=\"\",\"\",'All Gas'!AX113-Imports!AX113)","v":0},{"$f":"IF(Imports!AY113=\"\",\"\",'All Gas'!AY113-Imports!AY113)","v":0},{"$f":"IF(Imports!AZ113=\"\",\"\",'All Gas'!AZ113-Imports!AZ113)","v":0}]
["Cash from Financing Activities",null,{"$f":"IF(Imports!C114=\"\",\"\",'All Gas'!C114-Imports!C114)","v":0},{"$f":"IF(Imports!D114=\"\",\"\",'All Gas'!D114-Imports!D114)","v":0},{"$f":"IF(Imports!E114=\"\",\"\",'All Gas'!E114-Imports!E114)","v":0},{"$f":"IF(Imports!F114=\"\",\"\",'All Gas'!F114-Imports!F114)","v":0},{"$f":"IF(Imports!G114=\"\",\"\",'All Gas'!G114-Imports!G114)","v":0},{"$f":"IF(Imports!H114=\"\",\"\",'All Gas'!H114-Imports!H114)","v":0},{"$f":"IF(Imports!I114=\"\",\"\",'All Gas'!I114-Imports!I114)","v":0},{"$f":"IF(Imports!J114=\"\",\"\",'All Gas'!J114-Imports!J114)","v":0},{"$f":"IF(Imports!K114=\"\",\"\",'All Gas'!K114-Imports!K114)","v":0},{"$f":"IF(Imports!L114=\"\",\"\",'All Gas'!L114-Imports!L114)","v":0},{"$f":"IF(Imports!M114=\"\",\"\",'All Gas'!M114-Imports!M114)","v":0},{"$f":"IF(Imports!N114=\"\",\"\",'All Gas'!N114-Imports!N114)","v":0},{"$f":"IF(Imports!O114=\"\",\"\",'All Gas'!O114-Imports!O114)","v":0},{"$f":"IF(Imports!P114=\"\",\"\",'All Gas'!P114-Imports!P114)","v":0},{"$f":"IF(Imports!Q114=\"\",\"\",'All Gas'!Q114-Imports!Q114)","v":0},{"$f":"IF(Imports!R114=\"\",\"\",'All Gas'!R114-Imports!R114)","v":0},{"$f":"IF(Imports!S114=\"\",\"\",'All Gas'!S114-Imports!S114)","v":0},{"$f":"IF(Imports!T114=\"\",\"\",'All Gas'!T114-Imports!T114)","v":0},{"$f":"IF(Imports!U114=\"\",\"\",'All Gas'!U114-Imports!U114)","v":0},{"$f":"IF(Imports!V114=\"\",\"\",'All Gas'!V114-Imports!V114)","v":0},{"$f":"IF(Imports!W114=\"\",\"\",'All Gas'!W114-Imports!W114)","v":0},{"$f":"IF(Imports!X114=\"\",\"\",'All Gas'!X114-Imports!X114)","v":0},{"$f":"IF(Imports!Y114=\"\",\"\",'All Gas'!Y114-Imports!Y114)","v":0},{"$f":"IF(Imports!Z114=\"\",\"\",'All Gas'!Z114-Imports!Z114)","v":0},{"$f":"IF(Imports!AA114=\"\",\"\",'All Gas'!AA114-Imports!AA114)","v":0},{"$f":"IF(Imports!AB114=\"\",\"\",'All Gas'!AB114-Imports!AB114)","v":0},{"$f":"IF(Imports!AC114=\"\",\"\",'All Gas'!AC114-Imports!AC114)","v":0},{"$f":"IF(Imports!AD114=\"\",\"\",'All Gas'!AD114-Imports!AD114)","v":0},{"$f":"IF(Imports!AE114=\"\",\"\",'All Gas'!AE114-Imports!AE114)","v":0},{"$f":"IF(Imports!AF114=\"\",\"\",'All Gas'!AF114-Imports!AF114)","v":0},{"$f":"IF(Imports!AG114=\"\",\"\",'All Gas'!AG114-Imports!AG114)","v":0},{"$f":"IF(Imports!AH114=\"\",\"\",'All Gas'!AH114-Imports!AH114)","v":0},{"$f":"IF(Imports!AI114=\"\",\"\",'All Gas'!AI114-Imports!AI114)","v":0},{"$f":"IF(Imports!AJ114=\"\",\"\",'All Gas'!AJ114-Imports!AJ114)","v":0},{"$f":"IF(Imports!AK114=\"\",\"\",'All Gas'!AK114-Imports!AK114)","v":0},{"$f":"IF(Imports!AL114=\"\",\"\",'All Gas'!AL114-Imports!AL114)","v":0},{"$f":"IF(Imports!AM114=\"\",\"\",'All Gas'!AM114-Imports!AM114)","v":0},{"$f":"IF(Imports!AN114=\"\",\"\",'All Gas'!AN114-Imports!AN114)","v":0},{"$f":"IF(Imports!AO114=\"\",\"\",'All Gas'!AO114-Imports!AO114)","v":0},{"$f":"IF(Imports!AP114=\"\",\"\",'All Gas'!AP114-Imports!AP114)","v":0},{"$f":"IF(Imports!AQ114=\"\",\"\",'All Gas'!AQ114-Imports!AQ114)","v":0},{"$f":"IF(Imports!AR114=\"\",\"\",'All Gas'!AR114-Imports!AR114)","v":0},{"$f":"IF(Imports!AS114=\"\",\"\",'All Gas'!AS114-Imports!AS114)","v":0},{"$f":"IF(Imports!AT114=\"\",\"\",'All Gas'!AT114-Imports!AT114)","v":0},{"$f":"IF(Imports!AU114=\"\",\"\",'All Gas'!AU114-Imports!AU114)","v":0},{"$f":"IF(Imports!AV114=\"\",\"\",'All Gas'!AV114-Imports!AV114)","v":0},{"$f":"IF(Imports!AW114=\"\",\"\",'All Gas'!AW114-Imports!AW114)","v":0},{"$f":"IF(Imports!AX114=\"\",\"\",'All Gas'!AX114-Imports!AX114)","v":0},{"$f":"IF(Imports!AY114=\"\",\"\",'All Gas'!AY114-Imports!AY114)","v":0},{"$f":"IF(Imports!AZ114=\"\",\"\",'All Gas'!AZ114-Imports!AZ114)","v":0}]
[null,null,{"$f":"IF(Imports!C115=\"\",\"\",'All Gas'!C115-Imports!C115)","v":""},{"$f":"IF(Imports!D115=\"\",\"\",'All Gas'!D115-Imports!D115)","v":""},{"$f":"IF(Imports!E115=\"\",\"\",'All Gas'!E115-Imports!E115)","v":""},{"$f":"IF(Imports!F115=\"\",\"\",'All Gas'!F115-Imports!F115)","v":""},{"$f":"IF(Imports!G115=\"\",\"\",'All Gas'!G115-Imports!G115)","v":""},{"$f":"IF(Imports!H115=\"\",\"\",'All Gas'!H115-Imports!H115)","v":""},{"$f":"IF(Imports!I115=\"\",\"\",'All Gas'!I115-Imports!I115)","v":""},{"$f":"IF(Imports!J115=\"\",\"\",'All Gas'!J115-Imports!J115)","v":""},{"$f":"IF(Imports!K115=\"\",\"\",'All Gas'!K115-Imports!K115)","v":""},{"$f":"IF(Imports!L115=\"\",\"\",'All Gas'!L115-Imports!L115)","v":""},{"$f":"IF(Imports!M115=\"\",\"\",'All Gas'!M115-Imports!M115)","v":""},{"$f":"IF(Imports!N115=\"\",\"\",'All Gas'!N115-Imports!N115)","v":""},{"$f":"IF(Imports!O115=\"\",\"\",'All Gas'!O115-Imports!O115)","v":""},{"$f":"IF(Imports!P115=\"\",\"\",'All Gas'!P115-Imports!P115)","v":""},{"$f":"IF(Imports!Q115=\"\",\"\",'All Gas'!Q115-Imports!Q115)","v":""},{"$f":"IF(Imports!R115=\"\",\"\",'All Gas'!R115-Imports!R115)","v":""},{"$f":"IF(Imports!S115=\"\",\"\",'All Gas'!S115-Imports!S115)","v":""},{"$f":"IF(Imports!T115=\"\",\"\",'All Gas'!T115-Imports!T115)","v":""},{"$f":"IF(Imports!U115=\"\",\"\",'All Gas'!U115-Imports!U115)","v":""},{"$f":"IF(Imports!V115=\"\",\"\",'All Gas'!V115-Imports!V115)","v":""},{"$f":"IF(Imports!W115=\"\",\"\",'All Gas'!W115-Imports!W115)","v":""},{"$f":"IF(Imports!X115=\"\",\"\",'All Gas'!X115-Imports!X115)","v":""},{"$f":"IF(Imports!Y115=\"\",\"\",'All Gas'!Y115-Imports!Y115)","v":""},{"$f":"IF(Imports!Z115=\"\",\"\",'All Gas'!Z115-Imports!Z115)","v":""},{"$f":"IF(Imports!AA115=\"\",\"\",'All Gas'!AA115-Imports!AA115)","v":""},{"$f":"IF(Imports!AB115=\"\",\"\",'All Gas'!AB115-Imports!AB115)","v":""},{"$f":"IF(Imports!AC115=\"\",\"\",'All Gas'!AC115-Imports!AC115)","v":""},{"$f":"IF(Imports!AD115=\"\",\"\",'All Gas'!AD115-Imports!AD115)","v":""},{"$f":"IF(Imports!AE115=\"\",\"\",'All Gas'!AE115-Imports!AE115)","v":""},{"$f":"IF(Imports!AF115=\"\",\"\",'All Gas'!AF115-Imports!AF115)","v":""},{"$f":"IF(Imports!AG115=\"\",\"\",'All Gas'!AG115-Imports!AG115)","v":""},{"$f":"IF(Imports!AH115=\"\",\"\",'All Gas'!AH115-Imports!AH115)","v":""},{"$f":"IF(Imports!AI115=\"\",\"\",'All Gas'!AI115-Imports!AI115)","v":""},{"$f":"IF(Imports!AJ115=\"\",\"\",'All Gas'!AJ115-Imports!AJ115)","v":""},{"$f":"IF(Imports!AK115=\"\",\"\",'All Gas'!AK115-Imports!AK115)","v":""},{"$f":"IF(Imports!AL115=\"\",\"\",'All Gas'!AL115-Imports!AL115)","v":""},{"$f":"IF(Imports!AM115=\"\",\"\",'All Gas'!AM115-Imports!AM115)","v":""},{"$f":"IF(Imports!AN115=\"\",\"\",'All Gas'!AN115-Imports!AN115)","v":""},{"$f":"IF(Imports!AO115=\"\",\"\",'All Gas'!AO115-Imports!AO115)","v":""},{"$f":"IF(Imports!AP115=\"\",\"\",'All Gas'!AP115-Imports!AP115)","v":""},{"$f":"IF(Imports!AQ115=\"\",\"\",'All Gas'!AQ115-Imports!AQ115)","v":""},{"$f":"IF(Imports!AR115=\"\",\"\",'All Gas'!AR115-Imports!AR115)","v":""},{"$f":"IF(Imports!AS115=\"\",\"\",'All Gas'!AS115-Imports!AS115)","v":""},{"$f":"IF(Imports!AT115=\"\",\"\",'All Gas'!AT115-Imports!AT115)","v":""},{"$f":"IF(Imports!AU115=\"\",\"\",'All Gas'!AU115-Imports!AU115)","v":""},{"$f":"IF(Imports!AV115=\"\",\"\",'All Gas'!AV115-Imports!AV115)","v":""},{"$f":"IF(Imports!AW115=\"\",\"\",'All Gas'!AW115-Imports!AW115)","v":""},{"$f":"IF(Imports!AX115=\"\",\"\",'All Gas'!AX115-Imports!AX115)","v":""},{"$f":"IF(Imports!AY115=\"\",\"\",'All Gas'!AY115-Imports!AY115)","v":""},{"$f":"IF(Imports!AZ115=\"\",\"\",'All Gas'!AZ115-Imports!AZ115)","v":""}]
["INVESTING ACTIVITIES",null,{"$f":"IF(Imports!C116=\"\",\"\",'All Gas'!C116-Imports!C116)","v":""},{"$f":"IF(Imports!D116=\"\",\"\",'All Gas'!D116-Imports!D116)","v":""},{"$f":"IF(Imports!E116=\"\",\"\",'All Gas'!E116-Imports!E116)","v":""},{"$f":"IF(Imports!F116=\"\",\"\",'All Gas'!F116-Imports!F116)","v":""},{"$f":"IF(Imports!G116=\"\",\"\",'All Gas'!G116-Imports!G116)","v":""},{"$f":"IF(Imports!H116=\"\",\"\",'All Gas'!H116-Imports!H116)","v":""},{"$f":"IF(Imports!I116=\"\",\"\",'All Gas'!I116-Imports!I116)","v":""},{"$f":"IF(Imports!J116=\"\",\"\",'All Gas'!J116-Imports!J116)","v":""},{"$f":"IF(Imports!K116=\"\",\"\",'All Gas'!K116-Imports!K116)","v":""},{"$f":"IF(Imports!L116=\"\",\"\",'All Gas'!L116-Imports!L116)","v":""},{"$f":"IF(Imports!M116=\"\",\"\",'All Gas'!M116-Imports!M116)","v":""},{"$f":"IF(Imports!N116=\"\",\"\",'All Gas'!N116-Imports!N116)","v":""},{"$f":"IF(Imports!O116=\"\",\"\",'All Gas'!O116-Imports!O116)","v":""},{"$f":"IF(Imports!P116=\"\",\"\",'All Gas'!P116-Imports!P116)","v":""},{"$f":"IF(Imports!Q116=\"\",\"\",'All Gas'!Q116-Imports!Q116)","v":""},{"$f":"IF(Imports!R116=\"\",\"\",'All Gas'!R116-Imports!R116)","v":""},{"$f":"IF(Imports!S116=\"\",\"\",'All Gas'!S116-Imports!S116)","v":""},{"$f":"IF(Imports!T116=\"\",\"\",'All Gas'!T116-Imports!T116)","v":""},{"$f":"IF(Imports!U116=\"\",\"\",'All Gas'!U116-Imports!U116)","v":""},{"$f":"IF(Imports!V116=\"\",\"\",'All Gas'!V116-Imports!V116)","v":""},{"$f":"IF(Imports!W116=\"\",\"\",'All Gas'!W116-Imports!W116)","v":""},{"$f":"IF(Imports!X116=\"\",\"\",'All Gas'!X116-Imports!X116)","v":""},{"$f":"IF(Imports!Y116=\"\",\"\",'All Gas'!Y116-Imports!Y116)","v":""},{"$f":"IF(Imports!Z116=\"\",\"\",'All Gas'!Z116-Imports!Z116)","v":""},{"$f":"IF(Imports!AA116=\"\",\"\",'All Gas'!AA116-Imports!AA116)","v":""},{"$f":"IF(Imports!AB116=\"\",\"\",'All Gas'!AB116-Imports!AB116)","v":""},{"$f":"IF(Imports!AC116=\"\",\"\",'All Gas'!AC116-Imports!AC116)","v":""},{"$f":"IF(Imports!AD116=\"\",\"\",'All Gas'!AD116-Imports!AD116)","v":""},{"$f":"IF(Imports!AE116=\"\",\"\",'All Gas'!AE116-Imports!AE116)","v":""},{"$f":"IF(Imports!AF116=\"\",\"\",'All Gas'!AF116-Imports!AF116)","v":""},{"$f":"IF(Imports!AG116=\"\",\"\",'All Gas'!AG116-Imports!AG116)","v":""},{"$f":"IF(Imports!AH116=\"\",\"\",'All Gas'!AH116-Imports!AH116)","v":""},{"$f":"IF(Imports!AI116=\"\",\"\",'All Gas'!AI116-Imports!AI116)","v":""},{"$f":"IF(Imports!AJ116=\"\",\"\",'All Gas'!AJ116-Imports!AJ116)","v":""},{"$f":"IF(Imports!AK116=\"\",\"\",'All Gas'!AK116-Imports!AK116)","v":""},{"$f":"IF(Imports!AL116=\"\",\"\",'All Gas'!AL116-Imports!AL116)","v":""},{"$f":"IF(Imports!AM116=\"\",\"\",'All Gas'!AM116-Imports!AM116)","v":""},{"$f":"IF(Imports!AN116=\"\",\"\",'All Gas'!AN116-Imports!AN116)","v":""},{"$f":"IF(Imports!AO116=\"\",\"\",'All Gas'!AO116-Imports!AO116)","v":""},{"$f":"IF(Imports!AP116=\"\",\"\",'All Gas'!AP116-Imports!AP116)","v":""},{"$f":"IF(Imports!AQ116=\"\",\"\",'All Gas'!AQ116-Imports!AQ116)","v":""},{"$f":"IF(Imports!AR116=\"\",\"\",'All Gas'!AR116-Imports!AR116)","v":""},{"$f":"IF(Imports!AS116=\"\",\"\",'All Gas'!AS116-Imports!AS116)","v":""},{"$f":"IF(Imports!AT116=\"\",\"\",'All Gas'!AT116-Imports!AT116)","v":""},{"$f":"IF(Imports!AU116=\"\",\"\",'All Gas'!AU116-Imports!AU116)","v":""},{"$f":"IF(Imports!AV116=\"\",\"\",'All Gas'!AV116-Imports!AV116)","v":""},{"$f":"IF(Imports!AW116=\"\",\"\",'All Gas'!AW116-Imports!AW116)","v":""},{"$f":"IF(Imports!AX116=\"\",\"\",'All Gas'!AX116-Imports!AX116)","v":""},{"$f":"IF(Imports!AY116=\"\",\"\",'All Gas'!AY116-Imports!AY116)","v":""},{"$f":"IF(Imports!AZ116=\"\",\"\",'All Gas'!AZ116-Imports!AZ116)","v":""}]
["Property Plant and Equipment net of contributions",null,{"$f":"IF(Imports!C117=\"\",\"\",'All Gas'!C117-Imports!C117)","v":0},{"$f":"IF(Imports!D117=\"\",\"\",'All Gas'!D117-Imports!D117)","v":0},{"$f":"IF(Imports!E117=\"\",\"\",'All Gas'!E117-Imports!E117)","v":0},{"$f":"IF(Imports!F117=\"\",\"\",'All Gas'!F117-Imports!F117)","v":0},{"$f":"IF(Imports!G117=\"\",\"\",'All Gas'!G117-Imports!G117)","v":0},{"$f":"IF(Imports!H117=\"\",\"\",'All Gas'!H117-Imports!H117)","v":0},{"$f":"IF(Imports!I117=\"\",\"\",'All Gas'!I117-Imports!I117)","v":0},{"$f":"IF(Imports!J117=\"\",\"\",'All Gas'!J117-Imports!J117)","v":0},{"$f":"IF(Imports!K117=\"\",\"\",'All Gas'!K117-Imports!K117)","v":0},{"$f":"IF(Imports!L117=\"\",\"\",'All Gas'!L117-Imports!L117)","v":0},{"$f":"IF(Imports!M117=\"\",\"\",'All Gas'!M117-Imports!M117)","v":0},{"$f":"IF(Imports!N117=\"\",\"\",'All Gas'!N117-Imports!N117)","v":0},{"$f":"IF(Imports!O117=\"\",\"\",'All Gas'!O117-Imports!O117)","v":0},{"$f":"IF(Imports!P117=\"\",\"\",'All Gas'!P117-Imports!P117)","v":0},{"$f":"IF(Imports!Q117=\"\",\"\",'All Gas'!Q117-Imports!Q117)","v":0},{"$f":"IF(Imports!R117=\"\",\"\",'All Gas'!R117-Imports!R117)","v":0},{"$f":"IF(Imports!S117=\"\",\"\",'All Gas'!S117-Imports!S117)","v":0},{"$f":"IF(Imports!T117=\"\",\"\",'All Gas'!T117-Imports!T117)","v":0},{"$f":"IF(Imports!U117=\"\",\"\",'All Gas'!U117-Imports!U117)","v":0},{"$f":"IF(Imports!V117=\"\",\"\",'All Gas'!V117-Imports!V117)","v":0},{"$f":"IF(Imports!W117=\"\",\"\",'All Gas'!W117-Imports!W117)","v":0},{"$f":"IF(Imports!X117=\"\",\"\",'All Gas'!X117-Imports!X117)","v":0},{"$f":"IF(Imports!Y117=\"\",\"\",'All Gas'!Y117-Imports!Y117)","v":0},{"$f":"IF(Imports!Z117=\"\",\"\",'All Gas'!Z117-Imports!Z117)","v":0},{"$f":"IF(Imports!AA117=\"\",\"\",'All Gas'!AA117-Imports!AA117)","v":0},{"$f":"IF(Imports!AB117=\"\",\"\",'All Gas'!AB117-Imports!AB117)","v":0},{"$f":"IF(Imports!AC117=\"\",\"\",'All Gas'!AC117-Imports!AC117)","v":0},{"$f":"IF(Imports!AD117=\"\",\"\",'All Gas'!AD117-Imports!AD117)","v":0},{"$f":"IF(Imports!AE117=\"\",\"\",'All Gas'!AE117-Imports!AE117)","v":0},{"$f":"IF(Imports!AF117=\"\",\"\",'All Gas'!AF117-Imports!AF117)","v":0},{"$f":"IF(Imports!AG117=\"\",\"\",'All Gas'!AG117-Imports!AG117)","v":0},{"$f":"IF(Imports!AH117=\"\",\"\",'All Gas'!AH117-Imports!AH117)","v":0},{"$f":"IF(Imports!AI117=\"\",\"\",'All Gas'!AI117-Imports!AI117)","v":0},{"$f":"IF(Imports!AJ117=\"\",\"\",'All Gas'!AJ117-Imports!AJ117)","v":0},{"$f":"IF(Imports!AK117=\"\",\"\",'All Gas'!AK117-Imports!AK117)","v":0},{"$f":"IF(Imports!AL117=\"\",\"\",'All Gas'!AL117-Imports!AL117)","v":0},{"$f":"IF(Imports!AM117=\"\",\"\",'All Gas'!AM117-Imports!AM117)","v":0},{"$f":"IF(Imports!AN117=\"\",\"\",'All Gas'!AN117-Imports!AN117)","v":0},{"$f":"IF(Imports!AO117=\"\",\"\",'All Gas'!AO117-Imports!AO117)","v":0},{"$f":"IF(Imports!AP117=\"\",\"\",'All Gas'!AP117-Imports!AP117)","v":0},{"$f":"IF(Imports!AQ117=\"\",\"\",'All Gas'!AQ117-Imports!AQ117)","v":0},{"$f":"IF(Imports!AR117=\"\",\"\",'All Gas'!AR117-Imports!AR117)","v":0},{"$f":"IF(Imports!AS117=\"\",\"\",'All Gas'!AS117-Imports!AS117)","v":0},{"$f":"IF(Imports!AT117=\"\",\"\",'All Gas'!AT117-Imports!AT117)","v":0},{"$f":"IF(Imports!AU117=\"\",\"\",'All Gas'!AU117-Imports!AU117)","v":0},{"$f":"IF(Imports!AV117=\"\",\"\",'All Gas'!AV117-Imports!AV117)","v":0},{"$f":"IF(Imports!AW117=\"\",\"\",'All Gas'!AW117-Imports!AW117)","v":0},{"$f":"IF(Imports!AX117=\"\",\"\",'All Gas'!AX117-Imports!AX117)","v":0},{"$f":"IF(Imports!AY117=\"\",\"\",'All Gas'!AY117-Imports!AY117)","v":0},{"$f":"IF(Imports!AZ117=\"\",\"\",'All Gas'!AZ117-Imports!AZ117)","v":0}]
["Sinking Fund Payment",null,{"$f":"IF(Imports!C118=\"\",\"\",'All Gas'!C118-Imports!C118)","v":0},{"$f":"IF(Imports!D118=\"\",\"\",'All Gas'!D118-Imports!D118)","v":0},{"$f":"IF(Imports!E118=\"\",\"\",'All Gas'!E118-Imports!E118)","v":0},{"$f":"IF(Imports!F118=\"\",\"\",'All Gas'!F118-Imports!F118)","v":0},{"$f":"IF(Imports!G118=\"\",\"\",'All Gas'!G118-Imports!G118)","v":0},{"$f":"IF(Imports!H118=\"\",\"\",'All Gas'!H118-Imports!H118)","v":0},{"$f":"IF(Imports!I118=\"\",\"\",'All Gas'!I118-Imports!I118)","v":0},{"$f":"IF(Imports!J118=\"\",\"\",'All Gas'!J118-Imports!J118)","v":0},{"$f":"IF(Imports!K118=\"\",\"\",'All Gas'!K118-Imports!K118)","v":0},{"$f":"IF(Imports!L118=\"\",\"\",'All Gas'!L118-Imports!L118)","v":0},{"$f":"IF(Imports!M118=\"\",\"\",'All Gas'!M118-Imports!M118)","v":0},{"$f":"IF(Imports!N118=\"\",\"\",'All Gas'!N118-Imports!N118)","v":0},{"$f":"IF(Imports!O118=\"\",\"\",'All Gas'!O118-Imports!O118)","v":0},{"$f":"IF(Imports!P118=\"\",\"\",'All Gas'!P118-Imports!P118)","v":0},{"$f":"IF(Imports!Q118=\"\",\"\",'All Gas'!Q118-Imports!Q118)","v":0},{"$f":"IF(Imports!R118=\"\",\"\",'All Gas'!R118-Imports!R118)","v":0},{"$f":"IF(Imports!S118=\"\",\"\",'All Gas'!S118-Imports!S118)","v":0},{"$f":"IF(Imports!T118=\"\",\"\",'All Gas'!T118-Imports!T118)","v":0},{"$f":"IF(Imports!U118=\"\",\"\",'All Gas'!U118-Imports!U118)","v":0},{"$f":"IF(Imports!V118=\"\",\"\",'All Gas'!V118-Imports!V118)","v":0},{"$f":"IF(Imports!W118=\"\",\"\",'All Gas'!W118-Imports!W118)","v":0},{"$f":"IF(Imports!X118=\"\",\"\",'All Gas'!X118-Imports!X118)","v":0},{"$f":"IF(Imports!Y118=\"\",\"\",'All Gas'!Y118-Imports!Y118)","v":0},{"$f":"IF(Imports!Z118=\"\",\"\",'All Gas'!Z118-Imports!Z118)","v":0},{"$f":"IF(Imports!AA118=\"\",\"\",'All Gas'!AA118-Imports!AA118)","v":0},{"$f":"IF(Imports!AB118=\"\",\"\",'All Gas'!AB118-Imports!AB118)","v":0},{"$f":"IF(Imports!AC118=\"\",\"\",'All Gas'!AC118-Imports!AC118)","v":0},{"$f":"IF(Imports!AD118=\"\",\"\",'All Gas'!AD118-Imports!AD118)","v":0},{"$f":"IF(Imports!AE118=\"\",\"\",'All Gas'!AE118-Imports!AE118)","v":0},{"$f":"IF(Imports!AF118=\"\",\"\",'All Gas'!AF118-Imports!AF118)","v":0},{"$f":"IF(Imports!AG118=\"\",\"\",'All Gas'!AG118-Imports!AG118)","v":0},{"$f":"IF(Imports!AH118=\"\",\"\",'All Gas'!AH118-Imports!AH118)","v":0},{"$f":"IF(Imports!AI118=\"\",\"\",'All Gas'!AI118-Imports!AI118)","v":0},{"$f":"IF(Imports!AJ118=\"\",\"\",'All Gas'!AJ118-Imports!AJ118)","v":0},{"$f":"IF(Imports!AK118=\"\",\"\",'All Gas'!AK118-Imports!AK118)","v":0},{"$f":"IF(Imports!AL118=\"\",\"\",'All Gas'!AL118-Imports!AL118)","v":0},{"$f":"IF(Imports!AM118=\"\",\"\",'All Gas'!AM118-Imports!AM118)","v":0},{"$f":"IF(Imports!AN118=\"\",\"\",'All Gas'!AN118-Imports!AN118)","v":0},{"$f":"IF(Imports!AO118=\"\",\"\",'All Gas'!AO118-Imports!AO118)","v":0},{"$f":"IF(Imports!AP118=\"\",\"\",'All Gas'!AP118-Imports!AP118)","v":0},{"$f":"IF(Imports!AQ118=\"\",\"\",'All Gas'!AQ118-Imports!AQ118)","v":0},{"$f":"IF(Imports!AR118=\"\",\"\",'All Gas'!AR118-Imports!AR118)","v":0},{"$f":"IF(Imports!AS118=\"\",\"\",'All Gas'!AS118-Imports!AS118)","v":0},{"$f":"IF(Imports!AT118=\"\",\"\",'All Gas'!AT118-Imports!AT118)","v":0},{"$f":"IF(Imports!AU118=\"\",\"\",'All Gas'!AU118-Imports!AU118)","v":0},{"$f":"IF(Imports!AV118=\"\",\"\",'All Gas'!AV118-Imports!AV118)","v":0},{"$f":"IF(Imports!AW118=\"\",\"\",'All Gas'!AW118-Imports!AW118)","v":0},{"$f":"IF(Imports!AX118=\"\",\"\",'All Gas'!AX118-Imports!AX118)","v":0},{"$f":"IF(Imports!AY118=\"\",\"\",'All Gas'!AY118-Imports!AY118)","v":0},{"$f":"IF(Imports!AZ118=\"\",\"\",'All Gas'!AZ118-Imports!AZ118)","v":0}]
["Other Investing Activities",null,{"$f":"IF(Imports!C119=\"\",\"\",'All Gas'!C119-Imports!C119)","v":0},{"$f":"IF(Imports!D119=\"\",\"\",'All Gas'!D119-Imports!D119)","v":0},{"$f":"IF(Imports!E119=\"\",\"\",'All Gas'!E119-Imports!E119)","v":0},{"$f":"IF(Imports!F119=\"\",\"\",'All Gas'!F119-Imports!F119)","v":0},{"$f":"IF(Imports!G119=\"\",\"\",'All Gas'!G119-Imports!G119)","v":0},{"$f":"IF(Imports!H119=\"\",\"\",'All Gas'!H119-Imports!H119)","v":0},{"$f":"IF(Imports!I119=\"\",\"\",'All Gas'!I119-Imports!I119)","v":0},{"$f":"IF(Imports!J119=\"\",\"\",'All Gas'!J119-Imports!J119)","v":0},{"$f":"IF(Imports!K119=\"\",\"\",'All Gas'!K119-Imports!K119)","v":0},{"$f":"IF(Imports!L119=\"\",\"\",'All Gas'!L119-Imports!L119)","v":0},{"$f":"IF(Imports!M119=\"\",\"\",'All Gas'!M119-Imports!M119)","v":0},{"$f":"IF(Imports!N119=\"\",\"\",'All Gas'!N119-Imports!N119)","v":0},{"$f":"IF(Imports!O119=\"\",\"\",'All Gas'!O119-Imports!O119)","v":0},{"$f":"IF(Imports!P119=\"\",\"\",'All Gas'!P119-Imports!P119)","v":0},{"$f":"IF(Imports!Q119=\"\",\"\",'All Gas'!Q119-Imports!Q119)","v":0},{"$f":"IF(Imports!R119=\"\",\"\",'All Gas'!R119-Imports!R119)","v":0},{"$f":"IF(Imports!S119=\"\",\"\",'All Gas'!S119-Imports!S119)","v":0},{"$f":"IF(Imports!T119=\"\",\"\",'All Gas'!T119-Imports!T119)","v":0},{"$f":"IF(Imports!U119=\"\",\"\",'All Gas'!U119-Imports!U119)","v":0},{"$f":"IF(Imports!V119=\"\",\"\",'All Gas'!V119-Imports!V119)","v":0},{"$f":"IF(Imports!W119=\"\",\"\",'All Gas'!W119-Imports!W119)","v":0},{"$f":"IF(Imports!X119=\"\",\"\",'All Gas'!X119-Imports!X119)","v":0},{"$f":"IF(Imports!Y119=\"\",\"\",'All Gas'!Y119-Imports!Y119)","v":0},{"$f":"IF(Imports!Z119=\"\",\"\",'All Gas'!Z119-Imports!Z119)","v":0},{"$f":"IF(Imports!AA119=\"\",\"\",'All Gas'!AA119-Imports!AA119)","v":0},{"$f":"IF(Imports!AB119=\"\",\"\",'All Gas'!AB119-Imports!AB119)","v":0},{"$f":"IF(Imports!AC119=\"\",\"\",'All Gas'!AC119-Imports!AC119)","v":0},{"$f":"IF(Imports!AD119=\"\",\"\",'All Gas'!AD119-Imports!AD119)","v":0},{"$f":"IF(Imports!AE119=\"\",\"\",'All Gas'!AE119-Imports!AE119)","v":0},{"$f":"IF(Imports!AF119=\"\",\"\",'All Gas'!AF119-Imports!AF119)","v":0},{"$f":"IF(Imports!AG119=\"\",\"\",'All Gas'!AG119-Imports!AG119)","v":0},{"$f":"IF(Imports!AH119=\"\",\"\",'All Gas'!AH119-Imports!AH119)","v":0},{"$f":"IF(Imports!AI119=\"\",\"\",'All Gas'!AI119-Imports!AI119)","v":0},{"$f":"IF(Imports!AJ119=\"\",\"\",'All Gas'!AJ119-Imports!AJ119)","v":0},{"$f":"IF(Imports!AK119=\"\",\"\",'All Gas'!AK119-Imports!AK119)","v":0},{"$f":"IF(Imports!AL119=\"\",\"\",'All Gas'!AL119-Imports!AL119)","v":0},{"$f":"IF(Imports!AM119=\"\",\"\",'All Gas'!AM119-Imports!AM119)","v":0},{"$f":"IF(Imports!AN119=\"\",\"\",'All Gas'!AN119-Imports!AN119)","v":0},{"$f":"IF(Imports!AO119=\"\",\"\",'All Gas'!AO119-Imports!AO119)","v":0},{"$f":"IF(Imports!AP119=\"\",\"\",'All Gas'!AP119-Imports!AP119)","v":0},{"$f":"IF(Imports!AQ119=\"\",\"\",'All Gas'!AQ119-Imports!AQ119)","v":0},{"$f":"IF(Imports!AR119=\"\",\"\",'All Gas'!AR119-Imports!AR119)","v":0},{"$f":"IF(Imports!AS119=\"\",\"\",'All Gas'!AS119-Imports!AS119)","v":0},{"$f":"IF(Imports!AT119=\"\",\"\",'All Gas'!AT119-Imports!AT119)","v":0},{"$f":"IF(Imports!AU119=\"\",\"\",'All Gas'!AU119-Imports!AU119)","v":0},{"$f":"IF(Imports!AV119=\"\",\"\",'All Gas'!AV119-Imports!AV119)","v":0},{"$f":"IF(Imports!AW119=\"\",\"\",'All Gas'!AW119-Imports!AW119)","v":0},{"$f":"IF(Imports!AX119=\"\",\"\",'All Gas'!AX119-Imports!AX119)","v":0},{"$f":"IF(Imports!AY119=\"\",\"\",'All Gas'!AY119-Imports!AY119)","v":0},{"$f":"IF(Imports!AZ119=\"\",\"\",'All Gas'!AZ119-Imports!AZ119)","v":0}]
["Cash from Investing Activities",null,{"$f":"IF(Imports!C120=\"\",\"\",'All Gas'!C120-Imports!C120)","v":0},{"$f":"IF(Imports!D120=\"\",\"\",'All Gas'!D120-Imports!D120)","v":0},{"$f":"IF(Imports!E120=\"\",\"\",'All Gas'!E120-Imports!E120)","v":0},{"$f":"IF(Imports!F120=\"\",\"\",'All Gas'!F120-Imports!F120)","v":0},{"$f":"IF(Imports!G120=\"\",\"\",'All Gas'!G120-Imports!G120)","v":0},{"$f":"IF(Imports!H120=\"\",\"\",'All Gas'!H120-Imports!H120)","v":0},{"$f":"IF(Imports!I120=\"\",\"\",'All Gas'!I120-Imports!I120)","v":0},{"$f":"IF(Imports!J120=\"\",\"\",'All Gas'!J120-Imports!J120)","v":0},{"$f":"IF(Imports!K120=\"\",\"\",'All Gas'!K120-Imports!K120)","v":0},{"$f":"IF(Imports!L120=\"\",\"\",'All Gas'!L120-Imports!L120)","v":0},{"$f":"IF(Imports!M120=\"\",\"\",'All Gas'!M120-Imports!M120)","v":0},{"$f":"IF(Imports!N120=\"\",\"\",'All Gas'!N120-Imports!N120)","v":0},{"$f":"IF(Imports!O120=\"\",\"\",'All Gas'!O120-Imports!O120)","v":0},{"$f":"IF(Imports!P120=\"\",\"\",'All Gas'!P120-Imports!P120)","v":0},{"$f":"IF(Imports!Q120=\"\",\"\",'All Gas'!Q120-Imports!Q120)","v":0},{"$f":"IF(Imports!R120=\"\",\"\",'All Gas'!R120-Imports!R120)","v":0},{"$f":"IF(Imports!S120=\"\",\"\",'All Gas'!S120-Imports!S120)","v":0},{"$f":"IF(Imports!T120=\"\",\"\",'All Gas'!T120-Imports!T120)","v":0},{"$f":"IF(Imports!U120=\"\",\"\",'All Gas'!U120-Imports!U120)","v":0},{"$f":"IF(Imports!V120=\"\",\"\",'All Gas'!V120-Imports!V120)","v":0},{"$f":"IF(Imports!W120=\"\",\"\",'All Gas'!W120-Imports!W120)","v":0},{"$f":"IF(Imports!X120=\"\",\"\",'All Gas'!X120-Imports!X120)","v":0},{"$f":"IF(Imports!Y120=\"\",\"\",'All Gas'!Y120-Imports!Y120)","v":0},{"$f":"IF(Imports!Z120=\"\",\"\",'All Gas'!Z120-Imports!Z120)","v":0},{"$f":"IF(Imports!AA120=\"\",\"\",'All Gas'!AA120-Imports!AA120)","v":0},{"$f":"IF(Imports!AB120=\"\",\"\",'All Gas'!AB120-Imports!AB120)","v":0},{"$f":"IF(Imports!AC120=\"\",\"\",'All Gas'!AC120-Imports!AC120)","v":0},{"$f":"IF(Imports!AD120=\"\",\"\",'All Gas'!AD120-Imports!AD120)","v":0},{"$f":"IF(Imports!AE120=\"\",\"\",'All Gas'!AE120-Imports!AE120)","v":0},{"$f":"IF(Imports!AF120=\"\",\"\",'All Gas'!AF120-Imports!AF120)","v":0},{"$f":"IF(Imports!AG120=\"\",\"\",'All Gas'!AG120-Imports!AG120)","v":0},{"$f":"IF(Imports!AH120=\"\",\"\",'All Gas'!AH120-Imports!AH120)","v":0},{"$f":"IF(Imports!AI120=\"\",\"\",'All Gas'!AI120-Imports!AI120)","v":0},{"$f":"IF(Imports!AJ120=\"\",\"\",'All Gas'!AJ120-Imports!AJ120)","v":0},{"$f":"IF(Imports!AK120=\"\",\"\",'All Gas'!AK120-Imports!AK120)","v":0},{"$f":"IF(Imports!AL120=\"\",\"\",'All Gas'!AL120-Imports!AL120)","v":0},{"$f":"IF(Imports!AM120=\"\",\"\",'All Gas'!AM120-Imports!AM120)","v":0},{"$f":"IF(Imports!AN120=\"\",\"\",'All Gas'!AN120-Imports!AN120)","v":0},{"$f":"IF(Imports!AO120=\"\",\"\",'All Gas'!AO120-Imports!AO120)","v":0},{"$f":"IF(Imports!AP120=\"\",\"\",'All Gas'!AP120-Imports!AP120)","v":0},{"$f":"IF(Imports!AQ120=\"\",\"\",'All Gas'!AQ120-Imports!AQ120)","v":0},{"$f":"IF(Imports!AR120=\"\",\"\",'All Gas'!AR120-Imports!AR120)","v":0},{"$f":"IF(Imports!AS120=\"\",\"\",'All Gas'!AS120-Imports!AS120)","v":0},{"$f":"IF(Imports!AT120=\"\",\"\",'All Gas'!AT120-Imports!AT120)","v":0},{"$f":"IF(Imports!AU120=\"\",\"\",'All Gas'!AU120-Imports!AU120)","v":0},{"$f":"IF(Imports!AV120=\"\",\"\",'All Gas'!AV120-Imports!AV120)","v":0},{"$f":"IF(Imports!AW120=\"\",\"\",'All Gas'!AW120-Imports!AW120)","v":0},{"$f":"IF(Imports!AX120=\"\",\"\",'All Gas'!AX120-Imports!AX120)","v":0},{"$f":"IF(Imports!AY120=\"\",\"\",'All Gas'!AY120-Imports!AY120)","v":0},{"$f":"IF(Imports!AZ120=\"\",\"\",'All Gas'!AZ120-Imports!AZ120)","v":0}]
[null,null,{"$f":"IF(Imports!C121=\"\",\"\",'All Gas'!C121-Imports!C121)","v":""},{"$f":"IF(Imports!D121=\"\",\"\",'All Gas'!D121-Imports!D121)","v":""},{"$f":"IF(Imports!E121=\"\",\"\",'All Gas'!E121-Imports!E121)","v":""},{"$f":"IF(Imports!F121=\"\",\"\",'All Gas'!F121-Imports!F121)","v":""},{"$f":"IF(Imports!G121=\"\",\"\",'All Gas'!G121-Imports!G121)","v":""},{"$f":"IF(Imports!H121=\"\",\"\",'All Gas'!H121-Imports!H121)","v":""},{"$f":"IF(Imports!I121=\"\",\"\",'All Gas'!I121-Imports!I121)","v":""},{"$f":"IF(Imports!J121=\"\",\"\",'All Gas'!J121-Imports!J121)","v":""},{"$f":"IF(Imports!K121=\"\",\"\",'All Gas'!K121-Imports!K121)","v":""},{"$f":"IF(Imports!L121=\"\",\"\",'All Gas'!L121-Imports!L121)","v":""},{"$f":"IF(Imports!M121=\"\",\"\",'All Gas'!M121-Imports!M121)","v":""},{"$f":"IF(Imports!N121=\"\",\"\",'All Gas'!N121-Imports!N121)","v":""},{"$f":"IF(Imports!O121=\"\",\"\",'All Gas'!O121-Imports!O121)","v":""},{"$f":"IF(Imports!P121=\"\",\"\",'All Gas'!P121-Imports!P121)","v":""},{"$f":"IF(Imports!Q121=\"\",\"\",'All Gas'!Q121-Imports!Q121)","v":""},{"$f":"IF(Imports!R121=\"\",\"\",'All Gas'!R121-Imports!R121)","v":""},{"$f":"IF(Imports!S121=\"\",\"\",'All Gas'!S121-Imports!S121)","v":""},{"$f":"IF(Imports!T121=\"\",\"\",'All Gas'!T121-Imports!T121)","v":""},{"$f":"IF(Imports!U121=\"\",\"\",'All Gas'!U121-Imports!U121)","v":""},{"$f":"IF(Imports!V121=\"\",\"\",'All Gas'!V121-Imports!V121)","v":""},{"$f":"IF(Imports!W121=\"\",\"\",'All Gas'!W121-Imports!W121)","v":""},{"$f":"IF(Imports!X121=\"\",\"\",'All Gas'!X121-Imports!X121)","v":""},{"$f":"IF(Imports!Y121=\"\",\"\",'All Gas'!Y121-Imports!Y121)","v":""},{"$f":"IF(Imports!Z121=\"\",\"\",'All Gas'!Z121-Imports!Z121)","v":""},{"$f":"IF(Imports!AA121=\"\",\"\",'All Gas'!AA121-Imports!AA121)","v":""},{"$f":"IF(Imports!AB121=\"\",\"\",'All Gas'!AB121-Imports!AB121)","v":""},{"$f":"IF(Imports!AC121=\"\",\"\",'All Gas'!AC121-Imports!AC121)","v":""},{"$f":"IF(Imports!AD121=\"\",\"\",'All Gas'!AD121-Imports!AD121)","v":""},{"$f":"IF(Imports!AE121=\"\",\"\",'All Gas'!AE121-Imports!AE121)","v":""},{"$f":"IF(Imports!AF121=\"\",\"\",'All Gas'!AF121-Imports!AF121)","v":""},{"$f":"IF(Imports!AG121=\"\",\"\",'All Gas'!AG121-Imports!AG121)","v":""},{"$f":"IF(Imports!AH121=\"\",\"\",'All Gas'!AH121-Imports!AH121)","v":""},{"$f":"IF(Imports!AI121=\"\",\"\",'All Gas'!AI121-Imports!AI121)","v":""},{"$f":"IF(Imports!AJ121=\"\",\"\",'All Gas'!AJ121-Imports!AJ121)","v":""},{"$f":"IF(Imports!AK121=\"\",\"\",'All Gas'!AK121-Imports!AK121)","v":""},{"$f":"IF(Imports!AL121=\"\",\"\",'All Gas'!AL121-Imports!AL121)","v":""},{"$f":"IF(Imports!AM121=\"\",\"\",'All Gas'!AM121-Imports!AM121)","v":""},{"$f":"IF(Imports!AN121=\"\",\"\",'All Gas'!AN121-Imports!AN121)","v":""},{"$f":"IF(Imports!AO121=\"\",\"\",'All Gas'!AO121-Imports!AO121)","v":""},{"$f":"IF(Imports!AP121=\"\",\"\",'All Gas'!AP121-Imports!AP121)","v":""},{"$f":"IF(Imports!AQ121=\"\",\"\",'All Gas'!AQ121-Imports!AQ121)","v":""},{"$f":"IF(Imports!AR121=\"\",\"\",'All Gas'!AR121-Imports!AR121)","v":""},{"$f":"IF(Imports!AS121=\"\",\"\",'All Gas'!AS121-Imports!AS121)","v":""},{"$f":"IF(Imports!AT121=\"\",\"\",'All Gas'!AT121-Imports!AT121)","v":""},{"$f":"IF(Imports!AU121=\"\",\"\",'All Gas'!AU121-Imports!AU121)","v":""},{"$f":"IF(Imports!AV121=\"\",\"\",'All Gas'!AV121-Imports!AV121)","v":""},{"$f":"IF(Imports!AW121=\"\",\"\",'All Gas'!AW121-Imports!AW121)","v":""},{"$f":"IF(Imports!AX121=\"\",\"\",'All Gas'!AX121-Imports!AX121)","v":""},{"$f":"IF(Imports!AY121=\"\",\"\",'All Gas'!AY121-Imports!AY121)","v":""},{"$f":"IF(Imports!AZ121=\"\",\"\",'All Gas'!AZ121-Imports!AZ121)","v":""}]
["Net Increase (Decrease) in Cash",null,{"$f":"IF(Imports!C122=\"\",\"\",'All Gas'!C122-Imports!C122)","v":0},{"$f":"IF(Imports!D122=\"\",\"\",'All Gas'!D122-Imports!D122)","v":0},{"$f":"IF(Imports!E122=\"\",\"\",'All Gas'!E122-Imports!E122)","v":0},{"$f":"IF(Imports!F122=\"\",\"\",'All Gas'!F122-Imports!F122)","v":0},{"$f":"IF(Imports!G122=\"\",\"\",'All Gas'!G122-Imports!G122)","v":0},{"$f":"IF(Imports!H122=\"\",\"\",'All Gas'!H122-Imports!H122)","v":0},{"$f":"IF(Imports!I122=\"\",\"\",'All Gas'!I122-Imports!I122)","v":0},{"$f":"IF(Imports!J122=\"\",\"\",'All Gas'!J122-Imports!J122)","v":0},{"$f":"IF(Imports!K122=\"\",\"\",'All Gas'!K122-Imports!K122)","v":0},{"$f":"IF(Imports!L122=\"\",\"\",'All Gas'!L122-Imports!L122)","v":0},{"$f":"IF(Imports!M122=\"\",\"\",'All Gas'!M122-Imports!M122)","v":0},{"$f":"IF(Imports!N122=\"\",\"\",'All Gas'!N122-Imports!N122)","v":0},{"$f":"IF(Imports!O122=\"\",\"\",'All Gas'!O122-Imports!O122)","v":0},{"$f":"IF(Imports!P122=\"\",\"\",'All Gas'!P122-Imports!P122)","v":0},{"$f":"IF(Imports!Q122=\"\",\"\",'All Gas'!Q122-Imports!Q122)","v":0},{"$f":"IF(Imports!R122=\"\",\"\",'All Gas'!R122-Imports!R122)","v":0},{"$f":"IF(Imports!S122=\"\",\"\",'All Gas'!S122-Imports!S122)","v":0},{"$f":"IF(Imports!T122=\"\",\"\",'All Gas'!T122-Imports!T122)","v":0},{"$f":"IF(Imports!U122=\"\",\"\",'All Gas'!U122-Imports!U122)","v":0},{"$f":"IF(Imports!V122=\"\",\"\",'All Gas'!V122-Imports!V122)","v":0},{"$f":"IF(Imports!W122=\"\",\"\",'All Gas'!W122-Imports!W122)","v":0},{"$f":"IF(Imports!X122=\"\",\"\",'All Gas'!X122-Imports!X122)","v":0},{"$f":"IF(Imports!Y122=\"\",\"\",'All Gas'!Y122-Imports!Y122)","v":0},{"$f":"IF(Imports!Z122=\"\",\"\",'All Gas'!Z122-Imports!Z122)","v":0},{"$f":"IF(Imports!AA122=\"\",\"\",'All Gas'!AA122-Imports!AA122)","v":0},{"$f":"IF(Imports!AB122=\"\",\"\",'All Gas'!AB122-Imports!AB122)","v":0},{"$f":"IF(Imports!AC122=\"\",\"\",'All Gas'!AC122-Imports!AC122)","v":0},{"$f":"IF(Imports!AD122=\"\",\"\",'All Gas'!AD122-Imports!AD122)","v":0},{"$f":"IF(Imports!AE122=\"\",\"\",'All Gas'!AE122-Imports!AE122)","v":0},{"$f":"IF(Imports!AF122=\"\",\"\",'All Gas'!AF122-Imports!AF122)","v":0},{"$f":"IF(Imports!AG122=\"\",\"\",'All Gas'!AG122-Imports!AG122)","v":0},{"$f":"IF(Imports!AH122=\"\",\"\",'All Gas'!AH122-Imports!AH122)","v":0},{"$f":"IF(Imports!AI122=\"\",\"\",'All Gas'!AI122-Imports!AI122)","v":0},{"$f":"IF(Imports!AJ122=\"\",\"\",'All Gas'!AJ122-Imports!AJ122)","v":0},{"$f":"IF(Imports!AK122=\"\",\"\",'All Gas'!AK122-Imports!AK122)","v":0},{"$f":"IF(Imports!AL122=\"\",\"\",'All Gas'!AL122-Imports!AL122)","v":0},{"$f":"IF(Imports!AM122=\"\",\"\",'All Gas'!AM122-Imports!AM122)","v":0},{"$f":"IF(Imports!AN122=\"\",\"\",'All Gas'!AN122-Imports!AN122)","v":0},{"$f":"IF(Imports!AO122=\"\",\"\",'All Gas'!AO122-Imports!AO122)","v":0},{"$f":"IF(Imports!AP122=\"\",\"\",'All Gas'!AP122-Imports!AP122)","v":0},{"$f":"IF(Imports!AQ122=\"\",\"\",'All Gas'!AQ122-Imports!AQ122)","v":0},{"$f":"IF(Imports!AR122=\"\",\"\",'All Gas'!AR122-Imports!AR122)","v":0},{"$f":"IF(Imports!AS122=\"\",\"\",'All Gas'!AS122-Imports!AS122)","v":0},{"$f":"IF(Imports!AT122=\"\",\"\",'All Gas'!AT122-Imports!AT122)","v":0},{"$f":"IF(Imports!AU122=\"\",\"\",'All Gas'!AU122-Imports!AU122)","v":0},{"$f":"IF(Imports!AV122=\"\",\"\",'All Gas'!AV122-Imports!AV122)","v":0},{"$f":"IF(Imports!AW122=\"\",\"\",'All Gas'!AW122-Imports!AW122)","v":0},{"$f":"IF(Imports!AX122=\"\",\"\",'All Gas'!AX122-Imports!AX122)","v":0},{"$f":"IF(Imports!AY122=\"\",\"\",'All Gas'!AY122-Imports!AY122)","v":0},{"$f":"IF(Imports!AZ122=\"\",\"\",'All Gas'!AZ122-Imports!AZ122)","v":0}]
["Cash at Beginning of Year",null,{"$f":"IF(Imports!C123=\"\",\"\",'All Gas'!C123-Imports!C123)","v":0},{"$f":"IF(Imports!D123=\"\",\"\",'All Gas'!D123-Imports!D123)","v":0},{"$f":"IF(Imports!E123=\"\",\"\",'All Gas'!E123-Imports!E123)","v":0},{"$f":"IF(Imports!F123=\"\",\"\",'All Gas'!F123-Imports!F123)","v":0},{"$f":"IF(Imports!G123=\"\",\"\",'All Gas'!G123-Imports!G123)","v":0},{"$f":"IF(Imports!H123=\"\",\"\",'All Gas'!H123-Imports!H123)","v":0},{"$f":"IF(Imports!I123=\"\",\"\",'All Gas'!I123-Imports!I123)","v":0},{"$f":"IF(Imports!J123=\"\",\"\",'All Gas'!J123-Imports!J123)","v":0},{"$f":"IF(Imports!K123=\"\",\"\",'All Gas'!K123-Imports!K123)","v":0},{"$f":"IF(Imports!L123=\"\",\"\",'All Gas'!L123-Imports!L123)","v":0},{"$f":"IF(Imports!M123=\"\",\"\",'All Gas'!M123-Imports!M123)","v":0},{"$f":"IF(Imports!N123=\"\",\"\",'All Gas'!N123-Imports!N123)","v":0},{"$f":"IF(Imports!O123=\"\",\"\",'All Gas'!O123-Imports!O123)","v":0},{"$f":"IF(Imports!P123=\"\",\"\",'All Gas'!P123-Imports!P123)","v":0},{"$f":"IF(Imports!Q123=\"\",\"\",'All Gas'!Q123-Imports!Q123)","v":0},{"$f":"IF(Imports!R123=\"\",\"\",'All Gas'!R123-Imports!R123)","v":0},{"$f":"IF(Imports!S123=\"\",\"\",'All Gas'!S123-Imports!S123)","v":0},{"$f":"IF(Imports!T123=\"\",\"\",'All Gas'!T123-Imports!T123)","v":0},{"$f":"IF(Imports!U123=\"\",\"\",'All Gas'!U123-Imports!U123)","v":0},{"$f":"IF(Imports!V123=\"\",\"\",'All Gas'!V123-Imports!V123)","v":0},{"$f":"IF(Imports!W123=\"\",\"\",'All Gas'!W123-Imports!W123)","v":0},{"$f":"IF(Imports!X123=\"\",\"\",'All Gas'!X123-Imports!X123)","v":0},{"$f":"IF(Imports!Y123=\"\",\"\",'All Gas'!Y123-Imports!Y123)","v":0},{"$f":"IF(Imports!Z123=\"\",\"\",'All Gas'!Z123-Imports!Z123)","v":0},{"$f":"IF(Imports!AA123=\"\",\"\",'All Gas'!AA123-Imports!AA123)","v":0},{"$f":"IF(Imports!AB123=\"\",\"\",'All Gas'!AB123-Imports!AB123)","v":0},{"$f":"IF(Imports!AC123=\"\",\"\",'All Gas'!AC123-Imports!AC123)","v":0},{"$f":"IF(Imports!AD123=\"\",\"\",'All Gas'!AD123-Imports!AD123)","v":0},{"$f":"IF(Imports!AE123=\"\",\"\",'All Gas'!AE123-Imports!AE123)","v":0},{"$f":"IF(Imports!AF123=\"\",\"\",'All Gas'!AF123-Imports!AF123)","v":0},{"$f":"IF(Imports!AG123=\"\",\"\",'All Gas'!AG123-Imports!AG123)","v":0},{"$f":"IF(Imports!AH123=\"\",\"\",'All Gas'!AH123-Imports!AH123)","v":0},{"$f":"IF(Imports!AI123=\"\",\"\",'All Gas'!AI123-Imports!AI123)","v":0},{"$f":"IF(Imports!AJ123=\"\",\"\",'All Gas'!AJ123-Imports!AJ123)","v":0},{"$f":"IF(Imports!AK123=\"\",\"\",'All Gas'!AK123-Imports!AK123)","v":0},{"$f":"IF(Imports!AL123=\"\",\"\",'All Gas'!AL123-Imports!AL123)","v":0},{"$f":"IF(Imports!AM123=\"\",\"\",'All Gas'!AM123-Imports!AM123)","v":0},{"$f":"IF(Imports!AN123=\"\",\"\",'All Gas'!AN123-Imports!AN123)","v":0},{"$f":"IF(Imports!AO123=\"\",\"\",'All Gas'!AO123-Imports!AO123)","v":0},{"$f":"IF(Imports!AP123=\"\",\"\",'All Gas'!AP123-Imports!AP123)","v":0},{"$f":"IF(Imports!AQ123=\"\",\"\",'All Gas'!AQ123-Imports!AQ123)","v":0},{"$f":"IF(Imports!AR123=\"\",\"\",'All Gas'!AR123-Imports!AR123)","v":0},{"$f":"IF(Imports!AS123=\"\",\"\",'All Gas'!AS123-Imports!AS123)","v":0},{"$f":"IF(Imports!AT123=\"\",\"\",'All Gas'!AT123-Imports!AT123)","v":0},{"$f":"IF(Imports!AU123=\"\",\"\",'All Gas'!AU123-Imports!AU123)","v":0},{"$f":"IF(Imports!AV123=\"\",\"\",'All Gas'!AV123-Imports!AV123)","v":0},{"$f":"IF(Imports!AW123=\"\",\"\",'All Gas'!AW123-Imports!AW123)","v":0},{"$f":"IF(Imports!AX123=\"\",\"\",'All Gas'!AX123-Imports!AX123)","v":0},{"$f":"IF(Imports!AY123=\"\",\"\",'All Gas'!AY123-Imports!AY123)","v":0},{"$f":"IF(Imports!AZ123=\"\",\"\",'All Gas'!AZ123-Imports!AZ123)","v":0}]
["Cash at End of Year",null,{"$f":"IF(Imports!C124=\"\",\"\",'All Gas'!C124-Imports!C124)","v":0},{"$f":"IF(Imports!D124=\"\",\"\",'All Gas'!D124-Imports!D124)","v":0},{"$f":"IF(Imports!E124=\"\",\"\",'All Gas'!E124-Imports!E124)","v":0},{"$f":"IF(Imports!F124=\"\",\"\",'All Gas'!F124-Imports!F124)","v":0},{"$f":"IF(Imports!G124=\"\",\"\",'All Gas'!G124-Imports!G124)","v":0},{"$f":"IF(Imports!H124=\"\",\"\",'All Gas'!H124-Imports!H124)","v":0},{"$f":"IF(Imports!I124=\"\",\"\",'All Gas'!I124-Imports!I124)","v":0},{"$f":"IF(Imports!J124=\"\",\"\",'All Gas'!J124-Imports!J124)","v":0},{"$f":"IF(Imports!K124=\"\",\"\",'All Gas'!K124-Imports!K124)","v":0},{"$f":"IF(Imports!L124=\"\",\"\",'All Gas'!L124-Imports!L124)","v":0},{"$f":"IF(Imports!M124=\"\",\"\",'All Gas'!M124-Imports!M124)","v":0},{"$f":"IF(Imports!N124=\"\",\"\",'All Gas'!N124-Imports!N124)","v":0},{"$f":"IF(Imports!O124=\"\",\"\",'All Gas'!O124-Imports!O124)","v":0},{"$f":"IF(Imports!P124=\"\",\"\",'All Gas'!P124-Imports!P124)","v":0},{"$f":"IF(Imports!Q124=\"\",\"\",'All Gas'!Q124-Imports!Q124)","v":0},{"$f":"IF(Imports!R124=\"\",\"\",'All Gas'!R124-Imports!R124)","v":0},{"$f":"IF(Imports!S124=\"\",\"\",'All Gas'!S124-Imports!S124)","v":0},{"$f":"IF(Imports!T124=\"\",\"\",'All Gas'!T124-Imports!T124)","v":0},{"$f":"IF(Imports!U124=\"\",\"\",'All Gas'!U124-Imports!U124)","v":0},{"$f":"IF(Imports!V124=\"\",\"\",'All Gas'!V124-Imports!V124)","v":0},{"$f":"IF(Imports!W124=\"\",\"\",'All Gas'!W124-Imports!W124)","v":0},{"$f":"IF(Imports!X124=\"\",\"\",'All Gas'!X124-Imports!X124)","v":0},{"$f":"IF(Imports!Y124=\"\",\"\",'All Gas'!Y124-Imports!Y124)","v":0},{"$f":"IF(Imports!Z124=\"\",\"\",'All Gas'!Z124-Imports!Z124)","v":0},{"$f":"IF(Imports!AA124=\"\",\"\",'All Gas'!AA124-Imports!AA124)","v":0},{"$f":"IF(Imports!AB124=\"\",\"\",'All Gas'!AB124-Imports!AB124)","v":0},{"$f":"IF(Imports!AC124=\"\",\"\",'All Gas'!AC124-Imports!AC124)","v":0},{"$f":"IF(Imports!AD124=\"\",\"\",'All Gas'!AD124-Imports!AD124)","v":0},{"$f":"IF(Imports!AE124=\"\",\"\",'All Gas'!AE124-Imports!AE124)","v":0},{"$f":"IF(Imports!AF124=\"\",\"\",'All Gas'!AF124-Imports!AF124)","v":0},{"$f":"IF(Imports!AG124=\"\",\"\",'All Gas'!AG124-Imports!AG124)","v":0},{"$f":"IF(Imports!AH124=\"\",\"\",'All Gas'!AH124-Imports!AH124)","v":0},{"$f":"IF(Imports!AI124=\"\",\"\",'All Gas'!AI124-Imports!AI124)","v":0},{"$f":"IF(Imports!AJ124=\"\",\"\",'All Gas'!AJ124-Imports!AJ124)","v":0},{"$f":"IF(Imports!AK124=\"\",\"\",'All Gas'!AK124-Imports!AK124)","v":0},{"$f":"IF(Imports!AL124=\"\",\"\",'All Gas'!AL124-Imports!AL124)","v":0},{"$f":"IF(Imports!AM124=\"\",\"\",'All Gas'!AM124-Imports!AM124)","v":0},{"$f":"IF(Imports!AN124=\"\",\"\",'All Gas'!AN124-Imports!AN124)","v":0},{"$f":"IF(Imports!AO124=\"\",\"\",'All Gas'!AO124-Imports!AO124)","v":0},{"$f":"IF(Imports!AP124=\"\",\"\",'All Gas'!AP124-Imports!AP124)","v":0},{"$f":"IF(Imports!AQ124=\"\",\"\",'All Gas'!AQ124-Imports!AQ124)","v":0},{"$f":"IF(Imports!AR124=\"\",\"\",'All Gas'!AR124-Imports!AR124)","v":0},{"$f":"IF(Imports!AS124=\"\",\"\",'All Gas'!AS124-Imports!AS124)","v":0},{"$f":"IF(Imports!AT124=\"\",\"\",'All Gas'!AT124-Imports!AT124)","v":0},{"$f":"IF(Imports!AU124=\"\",\"\",'All Gas'!AU124-Imports!AU124)","v":0},{"$f":"IF(Imports!AV124=\"\",\"\",'All Gas'!AV124-Imports!AV124)","v":0},{"$f":"IF(Imports!AW124=\"\",\"\",'All Gas'!AW124-Imports!AW124)","v":0},{"$f":"IF(Imports!AX124=\"\",\"\",'All Gas'!AX124-Imports!AX124)","v":0},{"$f":"IF(Imports!AY124=\"\",\"\",'All Gas'!AY124-Imports!AY124)","v":0},{"$f":"IF(Imports!AZ124=\"\",\"\",'All Gas'!AZ124-Imports!AZ124)","v":0}]
[]
[]
["CAPITAL EXPENDITURES"]
["Plan-related Net Capital Expenditures",11.1,{"$f":"IF(Imports!C128=\"\",\"\",'All Gas'!C128-Imports!C128)","v":0},{"$f":"IF(Imports!D128=\"\",\"\",'All Gas'!D128-Imports!D128)","v":0},{"$f":"IF(Imports!E128=\"\",\"\",'All Gas'!E128-Imports!E128)","v":0},{"$f":"IF(Imports!F128=\"\",\"\",'All Gas'!F128-Imports!F128)","v":0},{"$f":"IF(Imports!G128=\"\",\"\",'All Gas'!G128-Imports!G128)","v":0},{"$f":"IF(Imports!H128=\"\",\"\",'All Gas'!H128-Imports!H128)","v":0},{"$f":"IF(Imports!I128=\"\",\"\",'All Gas'!I128-Imports!I128)","v":0},{"$f":"IF(Imports!J128=\"\",\"\",'All Gas'!J128-Imports!J128)","v":0},{"$f":"IF(Imports!K128=\"\",\"\",'All Gas'!K128-Imports!K128)","v":0},{"$f":"IF(Imports!L128=\"\",\"\",'All Gas'!L128-Imports!L128)","v":0},{"$f":"IF(Imports!M128=\"\",\"\",'All Gas'!M128-Imports!M128)","v":0},{"$f":"IF(Imports!N128=\"\",\"\",'All Gas'!N128-Imports!N128)","v":0},{"$f":"IF(Imports!O128=\"\",\"\",'All Gas'!O128-Imports!O128)","v":0},{"$f":"IF(Imports!P128=\"\",\"\",'All Gas'!P128-Imports!P128)","v":0},{"$f":"IF(Imports!Q128=\"\",\"\",'All Gas'!Q128-Imports!Q128)","v":0},{"$f":"IF(Imports!R128=\"\",\"\",'All Gas'!R128-Imports!R128)","v":0},{"$f":"IF(Imports!S128=\"\",\"\",'All Gas'!S128-Imports!S128)","v":0},{"$f":"IF(Imports!T128=\"\",\"\",'All Gas'!T128-Imports!T128)","v":0},{"$f":"IF(Imports!U128=\"\",\"\",'All Gas'!U128-Imports!U128)","v":0},{"$f":"IF(Imports!V128=\"\",\"\",'All Gas'!V128-Imports!V128)","v":0},{"$f":"IF(Imports!W128=\"\",\"\",'All Gas'!W128-Imports!W128)","v":0},{"$f":"IF(Imports!X128=\"\",\"\",'All Gas'!X128-Imports!X128)","v":0},{"$f":"IF(Imports!Y128=\"\",\"\",'All Gas'!Y128-Imports!Y128)","v":0},{"$f":"IF(Imports!Z128=\"\",\"\",'All Gas'!Z128-Imports!Z128)","v":0},{"$f":"IF(Imports!AA128=\"\",\"\",'All Gas'!AA128-Imports!AA128)","v":0},{"$f":"IF(Imports!AB128=\"\",\"\",'All Gas'!AB128-Imports!AB128)","v":0},{"$f":"IF(Imports!AC128=\"\",\"\",'All Gas'!AC128-Imports!AC128)","v":0},{"$f":"IF(Imports!AD128=\"\",\"\",'All Gas'!AD128-Imports!AD128)","v":0},{"$f":"IF(Imports!AE128=\"\",\"\",'All Gas'!AE128-Imports!AE128)","v":0},{"$f":"IF(Imports!AF128=\"\",\"\",'All Gas'!AF128-Imports!AF128)","v":0},{"$f":"IF(Imports!AG128=\"\",\"\",'All Gas'!AG128-Imports!AG128)","v":0},{"$f":"IF(Imports!AH128=\"\",\"\",'All Gas'!AH128-Imports!AH128)","v":0},{"$f":"IF(Imports!AI128=\"\",\"\",'All Gas'!AI128-Imports!AI128)","v":0},{"$f":"IF(Imports!AJ128=\"\",\"\",'All Gas'!AJ128-Imports!AJ128)","v":0},{"$f":"IF(Imports!AK128=\"\",\"\",'All Gas'!AK128-Imports!AK128)","v":0},{"$f":"IF(Imports!AL128=\"\",\"\",'All Gas'!AL128-Imports!AL128)","v":0},{"$f":"IF(Imports!AM128=\"\",\"\",'All Gas'!AM128-Imports!AM128)","v":0},{"$f":"IF(Imports!AN128=\"\",\"\",'All Gas'!AN128-Imports!AN128)","v":0},{"$f":"IF(Imports!AO128=\"\",\"\",'All Gas'!AO128-Imports!AO128)","v":0},{"$f":"IF(Imports!AP128=\"\",\"\",'All Gas'!AP128-Imports!AP128)","v":0},{"$f":"IF(Imports!AQ128=\"\",\"\",'All Gas'!AQ128-Imports!AQ128)","v":0},{"$f":"IF(Imports!AR128=\"\",\"\",'All Gas'!AR128-Imports!AR128)","v":0},{"$f":"IF(Imports!AS128=\"\",\"\",'All Gas'!AS128-Imports!AS128)","v":0},{"$f":"IF(Imports!AT128=\"\",\"\",'All Gas'!AT128-Imports!AT128)","v":0},{"$f":"IF(Imports!AU128=\"\",\"\",'All Gas'!AU128-Imports!AU128)","v":0},{"$f":"IF(Imports!AV128=\"\",\"\",'All Gas'!AV128-Imports!AV128)","v":0},{"$f":"IF(Imports!AW128=\"\",\"\",'All Gas'!AW128-Imports!AW128)","v":0},{"$f":"IF(Imports!AX128=\"\",\"\",'All Gas'!AX128-Imports!AX128)","v":0},{"$f":"IF(Imports!AY128=\"\",\"\",'All Gas'!AY128-Imports!AY128)","v":0},{"$f":"IF(Imports!AZ128=\"\",\"\",'All Gas'!AZ128-Imports!AZ128)","v":0}]
["Capital Expenditures Excluding Major New G&T","1 PUB-088b",{"$f":"IF(Imports!C129=\"\",\"\",'All Gas'!C129-Imports!C129)","v":0},{"$f":"IF(Imports!D129=\"\",\"\",'All Gas'!D129-Imports!D129)","v":0},{"$f":"IF(Imports!E129=\"\",\"\",'All Gas'!E129-Imports!E129)","v":0},{"$f":"IF(Imports!F129=\"\",\"\",'All Gas'!F129-Imports!F129)","v":0},{"$f":"IF(Imports!G129=\"\",\"\",'All Gas'!G129-Imports!G129)","v":0},{"$f":"IF(Imports!H129=\"\",\"\",'All Gas'!H129-Imports!H129)","v":0},{"$f":"IF(Imports!I129=\"\",\"\",'All Gas'!I129-Imports!I129)","v":0},{"$f":"IF(Imports!J129=\"\",\"\",'All Gas'!J129-Imports!J129)","v":0},{"$f":"IF(Imports!K129=\"\",\"\",'All Gas'!K129-Imports!K129)","v":0},{"$f":"IF(Imports!L129=\"\",\"\",'All Gas'!L129-Imports!L129)","v":0},{"$f":"IF(Imports!M129=\"\",\"\",'All Gas'!M129-Imports!M129)","v":0},{"$f":"IF(Imports!N129=\"\",\"\",'All Gas'!N129-Imports!N129)","v":0},{"$f":"IF(Imports!O129=\"\",\"\",'All Gas'!O129-Imports!O129)","v":0},{"$f":"IF(Imports!P129=\"\",\"\",'All Gas'!P129-Imports!P129)","v":0},{"$f":"IF(Imports!Q129=\"\",\"\",'All Gas'!Q129-Imports!Q129)","v":0},{"$f":"IF(Imports!R129=\"\",\"\",'All Gas'!R129-Imports!R129)","v":0},{"$f":"IF(Imports!S129=\"\",\"\",'All Gas'!S129-Imports!S129)","v":0},{"$f":"IF(Imports!T129=\"\",\"\",'All Gas'!T129-Imports!T129)","v":0},{"$f":"IF(Imports!U129=\"\",\"\",'All Gas'!U129-Imports!U129)","v":0},{"$f":"IF(Imports!V129=\"\",\"\",'All Gas'!V129-Imports!V129)","v":0},{"$f":"IF(Imports!W129=\"\",\"\",'All Gas'!W129-Imports!W129)","v":0},{"$f":"IF(Imports!X129=\"\",\"\",'All Gas'!X129-Imports!X129)","v":0},{"$f":"IF(Imports!Y129=\"\",\"\",'All Gas'!Y129-Imports!Y129)","v":0},{"$f":"IF(Imports!Z129=\"\",\"\",'All Gas'!Z129-Imports!Z129)","v":0},{"$f":"IF(Imports!AA129=\"\",\"\",'All Gas'!AA129-Imports!AA129)","v":0},{"$f":"IF(Imports!AB129=\"\",\"\",'All Gas'!AB129-Imports!AB129)","v":0},{"$f":"IF(Imports!AC129=\"\",\"\",'All Gas'!AC129-Imports!AC129)","v":0},{"$f":"IF(Imports!AD129=\"\",\"\",'All Gas'!AD129-Imports!AD129)","v":0},{"$f":"IF(Imports!AE129=\"\",\"\",'All Gas'!AE129-Imports!AE129)","v":0},{"$f":"IF(Imports!AF129=\"\",\"\",'All Gas'!AF129-Imports!AF129)","v":0},{"$f":"IF(Imports!AG129=\"\",\"\",'All Gas'!AG129-Imports!AG129)","v":0},{"$f":"IF(Imports!AH129=\"\",\"\",'All Gas'!AH129-Imports!AH129)","v":0},{"$f":"IF(Imports!AI129=\"\",\"\",'All Gas'!AI129-Imports!AI129)","v":0},{"$f":"IF(Imports!AJ129=\"\",\"\",'All Gas'!AJ129-Imports!AJ129)","v":0},{"$f":"IF(Imports!AK129=\"\",\"\",'All Gas'!AK129-Imports!AK129)","v":0},{"$f":"IF(Imports!AL129=\"\",\"\",'All Gas'!AL129-Imports!AL129)","v":0},{"$f":"IF(Imports!AM129=\"\",\"\",'All Gas'!AM129-Imports!AM129)","v":0},{"$f":"IF(Imports!AN129=\"\",\"\",'All Gas'!AN129-Imports!AN129)","v":0},{"$f":"IF(Imports!AO129=\"\",\"\",'All Gas'!AO129-Imports!AO129)","v":0},{"$f":"IF(Imports!AP129=\"\",\"\",'All Gas'!AP129-Imports!AP129)","v":0},{"$f":"IF(Imports!AQ129=\"\",\"\",'All Gas'!AQ129-Imports!AQ129)","v":0},{"$f":"IF(Imports!AR129=\"\",\"\",'All Gas'!AR129-Imports!AR129)","v":0},{"$f":"IF(Imports!AS129=\"\",\"\",'All Gas'!AS129-Imports!AS129)","v":0},{"$f":"IF(Imports!AT129=\"\",\"\",'All Gas'!AT129-Imports!AT129)","v":0},{"$f":"IF(Imports!AU129=\"\",\"\",'All Gas'!AU129-Imports!AU129)","v":0},{"$f":"IF(Imports!AV129=\"\",\"\",'All Gas'!AV129-Imports!AV129)","v":0},{"$f":"IF(Imports!AW129=\"\",\"\",'All Gas'!AW129-Imports!AW129)","v":0},{"$f":"IF(Imports!AX129=\"\",\"\",'All Gas'!AX129-Imports!AX129)","v":0},{"$f":"IF(Imports!AY129=\"\",\"\",'All Gas'!AY129-Imports!AY129)","v":0},{"$f":"IF(Imports!AZ129=\"\",\"\",'All Gas'!AZ129-Imports!AZ129)","v":0}]
["Total Capital Expenditures",null,{"$f":"IF(Imports!C130=\"\",\"\",'All Gas'!C130-Imports!C130)","v":0},{"$f":"IF(Imports!D130=\"\",\"\",'All Gas'!D130-Imports!D130)","v":0},{"$f":"IF(Imports!E130=\"\",\"\",'All Gas'!E130-Imports!E130)","v":0},{"$f":"IF(Imports!F130=\"\",\"\",'All Gas'!F130-Imports!F130)","v":0},{"$f":"IF(Imports!G130=\"\",\"\",'All Gas'!G130-Imports!G130)","v":0},{"$f":"IF(Imports!H130=\"\",\"\",'All Gas'!H130-Imports!H130)","v":0},{"$f":"IF(Imports!I130=\"\",\"\",'All Gas'!I130-Imports!I130)","v":0},{"$f":"IF(Imports!J130=\"\",\"\",'All Gas'!J130-Imports!J130)","v":0},{"$f":"IF(Imports!K130=\"\",\"\",'All Gas'!K130-Imports!K130)","v":0},{"$f":"IF(Imports!L130=\"\",\"\",'All Gas'!L130-Imports!L130)","v":0},{"$f":"IF(Imports!M130=\"\",\"\",'All Gas'!M130-Imports!M130)","v":0},{"$f":"IF(Imports!N130=\"\",\"\",'All Gas'!N130-Imports!N130)","v":0},{"$f":"IF(Imports!O130=\"\",\"\",'All Gas'!O130-Imports!O130)","v":0},{"$f":"IF(Imports!P130=\"\",\"\",'All Gas'!P130-Imports!P130)","v":0},{"$f":"IF(Imports!Q130=\"\",\"\",'All Gas'!Q130-Imports!Q130)","v":0},{"$f":"IF(Imports!R130=\"\",\"\",'All Gas'!R130-Imports!R130)","v":0},{"$f":"IF(Imports!S130=\"\",\"\",'All Gas'!S130-Imports!S130)","v":0},{"$f":"IF(Imports!T130=\"\",\"\",'All Gas'!T130-Imports!T130)","v":0},{"$f":"IF(Imports!U130=\"\",\"\",'All Gas'!U130-Imports!U130)","v":0},{"$f":"IF(Imports!V130=\"\",\"\",'All Gas'!V130-Imports!V130)","v":0},{"$f":"IF(Imports!W130=\"\",\"\",'All Gas'!W130-Imports!W130)","v":0},{"$f":"IF(Imports!X130=\"\",\"\",'All Gas'!X130-Imports!X130)","v":0},{"$f":"IF(Imports!Y130=\"\",\"\",'All Gas'!Y130-Imports!Y130)","v":0},{"$f":"IF(Imports!Z130=\"\",\"\",'All Gas'!Z130-Imports!Z130)","v":0},{"$f":"IF(Imports!AA130=\"\",\"\",'All Gas'!AA130-Imports!AA130)","v":0},{"$f":"IF(Imports!AB130=\"\",\"\",'All Gas'!AB130-Imports!AB130)","v":0},{"$f":"IF(Imports!AC130=\"\",\"\",'All Gas'!AC130-Imports!AC130)","v":0},{"$f":"IF(Imports!AD130=\"\",\"\",'All Gas'!AD130-Imports!AD130)","v":0},{"$f":"IF(Imports!AE130=\"\",\"\",'All Gas'!AE130-Imports!AE130)","v":0},{"$f":"IF(Imports!AF130=\"\",\"\",'All Gas'!AF130-Imports!AF130)","v":0},{"$f":"IF(Imports!AG130=\"\",\"\",'All Gas'!AG130-Imports!AG130)","v":0},{"$f":"IF(Imports!AH130=\"\",\"\",'All Gas'!AH130-Imports!AH130)","v":0},{"$f":"IF(Imports!AI130=\"\",\"\",'All Gas'!AI130-Imports!AI130)","v":0},{"$f":"IF(Imports!AJ130=\"\",\"\",'All Gas'!AJ130-Imports!AJ130)","v":0},{"$f":"IF(Imports!AK130=\"\",\"\",'All Gas'!AK130-Imports!AK130)","v":0},{"$f":"IF(Imports!AL130=\"\",\"\",'All Gas'!AL130-Imports!AL130)","v":0},{"$f":"IF(Imports!AM130=\"\",\"\",'All Gas'!AM130-Imports!AM130)","v":0},{"$f":"IF(Imports!AN130=\"\",\"\",'All Gas'!AN130-Imports!AN130)","v":0},{"$f":"IF(Imports!AO130=\"\",\"\",'All Gas'!AO130-Imports!AO130)","v":0},{"$f":"IF(Imports!AP130=\"\",\"\",'All Gas'!AP130-Imports!AP130)","v":0},{"$f":"IF(Imports!AQ130=\"\",\"\",'All Gas'!AQ130-Imports!AQ130)","v":0},{"$f":"IF(Imports!AR130=\"\",\"\",'All Gas'!AR130-Imports!AR130)","v":0},{"$f":"IF(Imports!AS130=\"\",\"\",'All Gas'!AS130-Imports!AS130)","v":0},{"$f":"IF(Imports!AT130=\"\",\"\",'All Gas'!AT130-Imports!AT130)","v":0},{"$f":"IF(Imports!AU130=\"\",\"\",'All Gas'!AU130-Imports!AU130)","v":0},{"$f":"IF(Imports!AV130=\"\",\"\",'All Gas'!AV130-Imports!AV130)","v":0},{"$f":"IF(Imports!AW130=\"\",\"\",'All Gas'!AW130-Imports!AW130)","v":0},{"$f":"IF(Imports!AX130=\"\",\"\",'All Gas'!AX130-Imports!AX130)","v":0},{"$f":"IF(Imports!AY130=\"\",\"\",'All Gas'!AY130-Imports!AY130)","v":0},{"$f":"IF(Imports!AZ130=\"\",\"\",'All Gas'!AZ130-Imports!AZ130)","v":0}]
[]
["Capitalized Interest","1 PUB-088b",{"$f":"IF(Imports!C132=\"\",\"\",'All Gas'!C132-Imports!C132)","v":0},{"$f":"IF(Imports!D132=\"\",\"\",'All Gas'!D132-Imports!D132)","v":0},{"$f":"IF(Imports!E132=\"\",\"\",'All Gas'!E132-Imports!E132)","v":0},{"$f":"IF(Imports!F132=\"\",\"\",'All Gas'!F132-Imports!F132)","v":0},{"$f":"IF(Imports!G132=\"\",\"\",'All Gas'!G132-Imports!G132)","v":0},{"$f":"IF(Imports!H132=\"\",\"\",'All Gas'!H132-Imports!H132)","v":0},{"$f":"IF(Imports!I132=\"\",\"\",'All Gas'!I132-Imports!I132)","v":0},{"$f":"IF(Imports!J132=\"\",\"\",'All Gas'!J132-Imports!J132)","v":0},{"$f":"IF(Imports!K132=\"\",\"\",'All Gas'!K132-Imports!K132)","v":0},{"$f":"IF(Imports!L132=\"\",\"\",'All Gas'!L132-Imports!L132)","v":0},{"$f":"IF(Imports!M132=\"\",\"\",'All Gas'!M132-Imports!M132)","v":0},{"$f":"IF(Imports!N132=\"\",\"\",'All Gas'!N132-Imports!N132)","v":0},{"$f":"IF(Imports!O132=\"\",\"\",'All Gas'!O132-Imports!O132)","v":0},{"$f":"IF(Imports!P132=\"\",\"\",'All Gas'!P132-Imports!P132)","v":0},{"$f":"IF(Imports!Q132=\"\",\"\",'All Gas'!Q132-Imports!Q132)","v":0},{"$f":"IF(Imports!R132=\"\",\"\",'All Gas'!R132-Imports!R132)","v":0},{"$f":"IF(Imports!S132=\"\",\"\",'All Gas'!S132-Imports!S132)","v":0},{"$f":"IF(Imports!T132=\"\",\"\",'All Gas'!T132-Imports!T132)","v":0},{"$f":"IF(Imports!U132=\"\",\"\",'All Gas'!U132-Imports!U132)","v":0},{"$f":"IF(Imports!V132=\"\",\"\",'All Gas'!V132-Imports!V132)","v":0},{"$f":"IF(Imports!W132=\"\",\"\",'All Gas'!W132-Imports!W132)","v":0},{"$f":"IF(Imports!X132=\"\",\"\",'All Gas'!X132-Imports!X132)","v":0},{"$f":"IF(Imports!Y132=\"\",\"\",'All Gas'!Y132-Imports!Y132)","v":0},{"$f":"IF(Imports!Z132=\"\",\"\",'All Gas'!Z132-Imports!Z132)","v":0},{"$f":"IF(Imports!AA132=\"\",\"\",'All Gas'!AA132-Imports!AA132)","v":0},{"$f":"IF(Imports!AB132=\"\",\"\",'All Gas'!AB132-Imports!AB132)","v":0},{"$f":"IF(Imports!AC132=\"\",\"\",'All Gas'!AC132-Imports!AC132)","v":0},{"$f":"IF(Imports!AD132=\"\",\"\",'All Gas'!AD132-Imports!AD132)","v":0},{"$f":"IF(Imports!AE132=\"\",\"\",'All Gas'!AE132-Imports!AE132)","v":0},{"$f":"IF(Imports!AF132=\"\",\"\",'All Gas'!AF132-Imports!AF132)","v":0},{"$f":"IF(Imports!AG132=\"\",\"\",'All Gas'!AG132-Imports!AG132)","v":0},{"$f":"IF(Imports!AH132=\"\",\"\",'All Gas'!AH132-Imports!AH132)","v":0},{"$f":"IF(Imports!AI132=\"\",\"\",'All Gas'!AI132-Imports!AI132)","v":0},{"$f":"IF(Imports!AJ132=\"\",\"\",'All Gas'!AJ132-Imports!AJ132)","v":0},{"$f":"IF(Imports!AK132=\"\",\"\",'All Gas'!AK132-Imports!AK132)","v":0},{"$f":"IF(Imports!AL132=\"\",\"\",'All Gas'!AL132-Imports!AL132)","v":0},{"$f":"IF(Imports!AM132=\"\",\"\",'All Gas'!AM132-Imports!AM132)","v":0},{"$f":"IF(Imports!AN132=\"\",\"\",'All Gas'!AN132-Imports!AN132)","v":0},{"$f":"IF(Imports!AO132=\"\",\"\",'All Gas'!AO132-Imports!AO132)","v":0},{"$f":"IF(Imports!AP132=\"\",\"\",'All Gas'!AP132-Imports!AP132)","v":0},{"$f":"IF(Imports!AQ132=\"\",\"\",'All Gas'!AQ132-Imports!AQ132)","v":0},{"$f":"IF(Imports!AR132=\"\",\"\",'All Gas'!AR132-Imports!AR132)","v":0},{"$f":"IF(Imports!AS132=\"\",\"\",'All Gas'!AS132-Imports!AS132)","v":0},{"$f":"IF(Imports!AT132=\"\",\"\",'All Gas'!AT132-Imports!AT132)","v":0},{"$f":"IF(Imports!AU132=\"\",\"\",'All Gas'!AU132-Imports!AU132)","v":0},{"$f":"IF(Imports!AV132=\"\",\"\",'All Gas'!AV132-Imports!AV132)","v":0},{"$f":"IF(Imports!AW132=\"\",\"\",'All Gas'!AW132-Imports!AW132)","v":0},{"$f":"IF(Imports!AX132=\"\",\"\",'All Gas'!AX132-Imports!AX132)","v":0},{"$f":"IF(Imports!AY132=\"\",\"\",'All Gas'!AY132-Imports!AY132)","v":0},{"$f":"IF(Imports!AZ132=\"\",\"\",'All Gas'!AZ132-Imports!AZ132)","v":0}]
[]
["see PUB 054d"]
[]
[]
[]
[null,null,"Note: These rates include provincial guarantee fee (1%)"]
["MH Cdn Long Term Rate","Append 11.2",4.1500000000000002E-2,4.2999999999999997E-2,4.8500000000000001E-2,5.5500000000000001E-2,5.9499999999999997E-2,6.1499999999999999E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2]
["MH Short Term Cdn BA Rate","Append 11.2",2.35E-2,2.6499999999999999E-2,3.4000000000000002E-2,4.2500000000000003E-2,4.9500000000000002E-2,5.0500000000000003E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2]
["MH Short Term US Rate","Append 11.2",1.7000000000000001E-2,1.7000000000000001E-2,1.95E-2,2.9000000000000001E-2,4.5499999999999999E-2,5.5E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.6500000000000002E-2]
["MH Long Term US Rate","Append 11.2",3.85E-2,4.0500000000000001E-2,4.7E-2,5.45E-2,6.1499999999999999E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DO NOT ERASE:"]
["All Gas",null,{"$f":"C7","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,{"$f":"AI7","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
["K22 Gas",null,"C","D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
["Gas C26"]
["K19 Gas 250 MW"]
["K19 C25 250 MW"]
["K19 Sales C25 750MW"]
["K19 Imp C31 750 MW"]
["K19 Imp Gas 750 MW"]

{"sheet":"Imports Plan Difference Gas","index":4,"n_rows":95,"n_cols":102,"rows_kept":95,"cut":false,"hidden":false,"merged":[[8,1,8,13],[8,15,8,16],[8,18,8,51],[9,1,9,6],[9,8,9,12],[9,18,9,33],[9,38,9,49]]}
["Manitoba Hydro NFAT - Confidential"]
["RL - Domestic Revenue Impact"]
["Development Plan Cash Flow Summary Table",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,"New Import Line - Domestic Revenue Impact Difference from All Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8367415220108656,3.8367415220108656,3.8367415220108656,3.8367415220108656,3.8367415220108656,3.8367415220108656,3.8367415220108656,3.8367415220108656,3.8367415220108656,3.8367415220108656]
[0]
["Current Dollars:","2014$",null,"Revenue:","Reference"]
["Discount Rate:",5.0500000000000003E-2,null,"Capital:","Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136.53701280000001,136.53701280000001,136.53701280000001,136.53701280000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66.234135240000001,66.234135240000001,66.234135240000001,66.234135240000001,66.234135240000001,66.234135240000001,66.234135240000001,66.234135240000001,66.234135240000001,66.234135240000001,29.134983930000001,196.27195590000002,196.27195590000002,196.27195590000002,196.27195590000002]
[null,"Net Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted Revenue",null,null,"Economic Cash Flows",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90.010491480000013,90.010491480000013,90.010491480000013,90.010491480000013,90.010491480000013,90.010491480000013,90.010491480000013,90.010491480000013,90.010491480000013,90.010491479999999,39.593696110000003,87.469023825000008,87.469023825000008,87.469023825000008,87.469023825000008,null,"Brandon 1","IDC 1","Brandon 2","IDC 2","IDC 3"]
[null,"Costs     [ millions of constant 2014 $CDN ]",null,null,null,null,null,null,"Revenue     [ millions of constant 2014 $CDN ]",null,null,null,null,null,null,null,null,null,"Capital Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.586489280000002,13.586489280000002,13.586489280000002,13.586489280000002,13.586489280000002,13.586489280000002,13.586489280000002,13.586489280000002,13.586489280000002,13.58648928,5.9764069600000003,6.4001724750000006,6.4001724750000006,6.4001724750000006,6.4001724750000006,null,"T/L","T/L & T/S","T/L","T/L & T/S","T/L & T/S","Total","SCGT","SCGT","SCGT","SCGT","SCGT","SCGT","SCGT","SCGT","SCGT","SCGT","Aero","Total","IDC Trans","IDC Trans","IDC Trans","IDC Trans","Total","Brandon","IDC","Total"]
["FYB","Thermal Burn","On Peak Import","Off Peak Import","Water Rental","Power Purchases","O&M","Total Costs","On Peak Opportunity Export","Off Peak Opportunity Export","Non-Committed Firm Export","Existing Firm Exports","Term Sheet Firm Exports","Total Revenue","Total Net Revenue","DSM Impact to Domestic Revenue1",null,"Adjusted Total Net Revenue","Conawapa   GS","Conawapa GOT","Keeyask      GS","Keeyask   GOT","Thermal      GS","Thermal      GOT","Land & Gas Line Acquistion","Wind \nGS","Wind \nGOT","DSM Capital","BiPole III","North/South Trans T/L","North/South Trans STN","Tie Line Canada T/L","Tie Line Canada Stn","Tie Line         US",null,null,"Total \nCapital Cost","Total non-DSM Capital ","Capital Tax","Conawapa     O&M","Keeyask   O&M","Thermal    O&M","Wind \nO&M","North/South Trans T/L   O&M","Thermal Trans. O&M","Tie Line Canada T/L O&M","Tie Line US     O&M","Capital Funding",null,null,"Total \nFixed O&M","Total \nCosts","Net \nCash Flow",null,null,2037,2041,2044,null,null,null,null,null,null,null,2047,null,null,null,null,null,2036,2043,2040,null,null,null,2037,2041,2044,null,null,null,null,null,null,null,2047,null,2043,null,null,null,null,2036,2043]
[2012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,0,null,null,null,null,0]
[2013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,0,null,null,null,null,0]
[2014,1.8484224393044215,7.2690770085005241E-2,0.22845670598144707,-0.28037868461359494,0,0,1.8691912307572789,-12.544350037526613,0.2180723102550175,26.584053059659041,0,0,14.257775332387446,12.388584101630167,21.782489027450286,null,-9.3939049258201184,0,0,0,0,0,0,0,0,0,104.71990283543188,0,0,0,0,0,0,null,0,104.71990283543188,{"$f":"AK14-AB14","v":0},0.52359951417715944,0,0,0,0,0,0,0,null,null,null,null,0.52359951417715944,105.24350234960902,-114.62702287970274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,0,null,null,null,null,60.625122617299994]
[2015,2.3157202469937346,0.53998857777432363,-1.0384395726429574E-2,-0.29076308034001386,0,0,2.5545613487016148,-15.358521279388953,0.34268505897216528,34.964260410887491,0,0,19.948424190470703,17.393862841769089,26.427758975333887,null,-9.0338961335647987,0,0,0,0,0,0,0,0,0,124.63469015269511,0,0,0,0,0,0,null,0,124.63469015269511,{"$f":"AK15-AB15","v":0},1.1467729649406353,0,0,0,0,0,0,0,null,null,null,null,1.1467729649406353,125.78146311763578,-134.81535925120053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,0]
[2016,2.3053358512673086,0.46729780768932017,-0.2180723102550175,-0.30114747606644698,0,0,2.2534138726351642,-16.666955140919072,0.61267934785933065,39.751466840771414,0,0,23.697191047711673,21.443777175076509,30.488555346865279,null,-9.0447781717887707,0,0,0,0,0,0,0,0,0,102.91389001806014,0,0,0,0,0,0,null,0,102.91389001806014,0,1.6613424150309357,0,0,0,0,0,0,0,null,null,null,null,1.6613424150309357,104.57523243309107,-113.62001060487981,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,0]
[2017,2.7414804717773364,0.61267934785932887,0.12461274871714778,-0.37383824615145045,0,0,3.1049343222023627,-22.06684091866228,1.2045899042658021,56.916872976559048,0,0,36.054621962162571,32.94968763996021,44.234468368067269,null,-11.284780728107059,0,0,0,0,0,0,0,0,0,91.887458281659221,0,0,0,0,0,0,null,0,91.887458281659221,0,2.1207797064392322,0,0,0,0,0,0,0,null,null,null,null,2.1207797064392322,94.008237988098443,-105.31378750765836,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,0]
[2018,2.9803215734852131,0.65421693076504717,-0.53998857777432363,-0.32191626751931324,0,0,2.7726336589566234,-23.022205325493786,1.6511189205022596,67.083196392733356,0,0,45.712109987741826,42.939476328785204,55.039214473838321,null,-12.099738145053117,0,0,0,0,0,0,-0.35930009213445419,0,0,87.445481203724796,0,0,0,0,0,0,null,0,87.086181111590335,-0.35930009213446112,2.5580071124578563,0,0,0,0,0,0,0,null,null,null,null,2.5580071124578563,89.644188224048193,-101.75431076482775,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,0]
[2019,2.8972464076737765,1.2461274871715187,-1.0488239683693621,-0.30114747606644698,0,0,2.7934024504094861,-24.278717208391754,1.7445784820401222,68.547396190159873,0,0,46.013257463808245,43.219855013398757,53.03170693426911,null,-9.8118519208703532,0,0,0,0,0,0,0,0,0,65.703497674042694,0,0,0,0,0,0,null,0,65.703497674042694,0,2.8865246008280696,0,0,0,0,0,0,0,null,null,null,null,2.8865246008280696,68.590022274870762,-78.42264298719391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,0]
[2020,4.3925993922795996,1.1734367170865116,-1.329202652982957,-0.74767649230292932,0,0,3.4891569640802249,-33.635057757904548,1.0903615512750804,90.614237108822181,0,0,58.069540902192713,54.58038393811249,60.843623345242456,null,-6.2632394071299657,0,0,0,0,-71.22386424070892,0,-21.807231025501554,0,0,54.881300787760793,0,0,0,0,0,0,null,0,-38.149794478449678,-93.031095266210471,2.8048117835633293,0,0,0,0,0,0,0,null,null,null,null,2.8048117835633293,-35.344982694886362,29.092127683482808,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,0]
[2021,4.527596536723177,-3.5306945469859645,-5.4621921521018137,-0.69575451367076369,0,0,-5.161044676035365,-14.102009396491013,1.474584193152964,60.364492357733596,0,0,47.737067154395547,52.898111830430913,66.219519819786214,null,-13.321407989355301,0,0,0,0,-97.275362276445151,-9.2794960211372324,-21.851883927125201,0,0,47.196355725686018,0,0,0,0,0,0,null,0,-81.210386499021567,-128.40674222470759,2.5080192707038478,0,0,0,0,0,0,0,null,null,null,null,2.5080192707038478,-78.70236722831774,65.391343634688866,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,0]
[2022,-10.623236828137184,-4.7560532427046223,-4.2576022478360187,-2.0768791452852042E-2,0,0,-19.657661110130675,0.78921407520860498,3.0737811350230757,47.923986277471272,0,0,51.786981487702953,71.444642597833621,73.49971913854823,null,-2.0550765407146088,0,0,0,0,-14.75648891891734,0,0,0,0,74.514295731512476,0,0,0,0,0,0,null,0,59.757806812595135,-14.756488918917341,2.8068083047668226,0,0,-3.9842242264583527,0,0,0,0,null,null,null,null,-1.1774159216915301,58.580390890903608,-60.656236223071033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,0]
[2023,-18.349227248600599,-6.8848543666226334,-6.2098686444047289,0.60229495213289397,0,0,-30.841655307495067,21.599543110973002,4.4860589538174587,27.861333734009843,0,0,53.946935798800304,84.788591106295371,79.878329804325148,null,4.9102613019702233,0,0,0,0,-72.297572897120617,0,0,0,0,82.48861715991373,0,0,0,2.0877096019096744,0.68492405704695192,0,null,0,12.96367792174974,-69.524939238163995,2.8716266943755717,0,0,-3.9842242264583527,0,0,0,0,null,null,null,null,-1.1125975320827806,11.851080389666961,-6.9408190876967808,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,0]
[2024,-24.600633475911042,-9.7405631913906952,-7.2898457999533761,0.49845099486860533,0,0,-41.132591472386508,40.717215643329354,4.7768220341574867,1.1942055085393708,0,0,46.688243186026213,87.820834658412721,87.472430261801179,null,0.34840439661154221,0,0,0,0,-98.741800522182814,-73.076135010412969,-2.0768791452858624,0,0,84.950505023164638,0,0,0,4.1754192038193487,1.3698481140939038,0,null,0,-83.39904233680376,-168.3495473599684,2.4650158784179825,0,0,-3.9842242264583527,0,0,0,0,null,null,null,null,-1.5192083480403697,-84.918250684844139,85.266655081455653,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,0]
[2025,-16.12696656314472,10.695927598222191,-12.118589812743011,-0.53998857777432363,0,0,-18.089617355439863,-17.892313836637697,2.2430294769087311,83.251700538783794,0,0,67.602416179054828,85.692033534494698,94.077344811053138,null,-8.3853112765584399,0,0,0,0,-14.978944833931125,0,0,0,0,78.370830066379796,0,0,0,12.526257611458044,4.1095443422817111,0,null,0,80.02768718618843,1.6568571198086346,2.8651543143489238,0,0,-7.9684484529167054,0,0,-1.3292026529829519E-2,0,null,null,null,null,-5.1165861650976119,74.911101021090801,-83.28602790192285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,0]
[2026,-16.646186349466184,9.7821007742964099,-12.471659267441602,-0.78921407520861919,0,0,-20.124958917819995,-0.92421121965222142,1.7238096905872666,68.547396190159887,0,0,69.346994661094925,89.471953578914921,100.86523671759032,null,-11.3932831386754,0,0,0,0,-73.387467845741284,0,0,0,0,216.36262527998372,0,0,0,18.789386417187067,6.1643165134225661,0,null,0,167.92886036485206,-48.433764915131661,3.7047986161731843,0,0,-7.9684484529167054,0,0,-1.3292026529829519E-2,0,null,null,null,null,-4.2769418632733505,163.65191850157871,-175.03481724452763,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,0]
[2027,-16.542342392201899,1.360355840162244,-14.953529846058203,-0.45691341196290125,0,0,-30.592429810060757,17.497706799033381,2.9076308034002096,44.954049099712492,0,0,65.359386702146082,95.951816512206847,109.24180767049114,null,-13.289991158284295,0,0,0,0,-100.23034550777973,0,0,0,0,123.87569311894347,0,0,0,56.368159251561202,18.492949540267698,0,null,0,98.50645640299264,-25.369236715950834,4.197330898188147,0,0,-7.9684484529167054,0,0,-1.3292026529829519E-2,0,null,null,null,null,-3.7844095812583882,94.722046821734239,-108.02242237574501,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,0]
[2028,-38.868793204024911,6.895238762349063,-19.10728813662994,-1.0384395726433127E-2,0,0,-51.091226974032224,34.528115790377456,3.9460703760431386,19.751120671668552,0,0,58.225306838089146,109.31653381212138,116.0873900218029,null,-6.7708562096815257,0,0,0,0,-168.00447243517115,0,0,0,0,119.09160511435364,0,0,0,56.368159251561202,18.492949540267698,0,null,0,25.948241471011389,-93.143363643342255,4.3270721055432038,0,0,-11.952672679375063,0,0,-1.3292026529829519E-2,0,null,null,null,null,-7.6388926003616877,18.3093488706497,-25.080205080331268,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,0]
[2029,-67.882794863668408,7.2171550298683709,13.06356982384807,-0.15576593589644006,0,0,-47.757835945848406,92.37958438231513,10.093632646089294,12.492428058894461,0,0,114.96564508729888,162.72348103314729,122.46809434082508,null,40.255386692322219,0,0,0,0,-220.74784279388069,0,0,0,0,120.98337532150035,0,0,0,58.455868853470882,19.177873597314655,115.4806826762029,null,0,93.34995765460809,-27.633417666892257,4.2164184804352294,0,0,-11.952672679375063,0,0,-1.9314976051158523E-2,6.346942667993595E-2,null,null,null,null,-7.6920997483110529,85.657857906296982,-45.412855609701239,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,0]
[2030,-63.510964262841668,2.8660932204944913,23.769881817796687,-1.6407345247758229,0,0,-38.515723749326312,101.82938449336584,11.474757277704388,0,0,0,113.30414177107022,151.81986552039655,128.63586764429346,null,23.183997876103092,0,0,0,0,-98.868639807846236,-9.2794960211372324,0,0,0,102.75058463943262,0,0,0,0,0,113.6057947882679,null,0,108.20824359871705,5.45765895928443,4.1894307244874751,0,0,-11.952672679375063,0,0,-2.5337925572487523E-2,6.346942667993595E-2,null,null,null,null,-7.7251104537801361,100.48313314493694,-77.299135268833794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,0]
[2031,-116.19100378301758,9.1174994478049349,29.585143424597121,-0.36345385042501732,4.9845099486860605,0,-72.86730481235449,76.782222001218344,12.845497513593063,0,0,0,89.627719514811403,162.49502432716588,135.02132946889799,null,27.473694858267891,0,0,0,0,-7.2704621712355202,0,0,0,0,87.530765334009686,0,0,0,0,0,110.34675920268,null,0,190.60706236545417,103.07629703144448,4.590732240301346,0,0,-18.86743751866187,0,0,-3.136087509381652E-2,6.346942667993595E-2,null,null,null,null,-14.244596726774402,176.36246563867977,-148.8887707804119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,0]
[2032,-128.75612261199706,10.155939020447867,28.733622975029903,0.10384395726430284,12.648193994790901,0,-77.114522664464076,83.604769993482364,13.977396647773851,0,0,0,97.582166641256208,174.69668930572027,141.85393204324268,null,32.842757262477591,0,0,0,0,-75.616796339609877,0,0,0,0,85.988842603301364,0,0,0,0,0,103.69017753104356,null,0,114.06222379473505,28.073381191433683,4.6425924716198033,0,0,-18.86743751866187,0,0,-3.7383824615145521E-2,6.346942667993595E-2,null,null,null,null,-14.198759444977277,99.863464349757791,-67.041475878732967,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,0]
[2033,-141.52892935550508,11.90051750248799,29.138614408360652,0.38422264187789779,20.633794308415041,0,-79.471780494363514,89.264265664386386,14.714688744350337,0,0,0,103.97895440873673,183.45073490310023,149.11199422230274,null,34.338740680797486,0,0,0,0,-103.27509376998259,-61.476661140034167,0.35930009213445419,0,0,92.295632309155479,0,0,0,0,0,97.540744996467254,null,0,25.443922487740423,-66.851709821415056,4.2803118586154962,0,0,-18.86743751866187,0,0,-3.7383824615145521E-2,9.2229010644281947E-2,null,null,null,null,-14.532280474017238,10.911642013723167,23.427098667074347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,0.34599999999999997,null,0.34599999999999997]
[2034,-159.58739352376566,14.257775332387444,30.955883660485767,0.42576022478360187,28.214403188708445,0,-85.733571117400402,90.406549194293575,14.268159728113879,0,0,0,104.67470892240746,190.40828003980786,156.17084654498572,null,34.237433494822142,0,0,0,0,-173.10802987476501,0,0,0,0,97.52536544978777,0,0,0,0,0,91.849612467394437,null,0,16.266948042417198,-81.258417407370573,3.90239853649061,0,0,-22.851661745120225,0,0,-5.067585114497504E-2,0.12098859460862792,null,null,null,null,-18.878950465165964,-2.6120024227487306,36.839051521844453,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,0,null,0]
[2035,-168.89181209464633,17.165406135787652,32.451236645091612,3.1153187179285169E-2,36.179234710879712,0,-83.064781415708055,89.336956434471347,13.707402358886689,0,0,0,103.04435879335804,186.10914020906608,163.05832824082407,null,23.050811968242016,0,0,0,0,-150.69688346547608,0,21.807231025501554,0,0,100.84121816838685,0,0,0,0,0,86.472041202406317,null,0,58.423606930818636,-42.41761123756821,3.653120210005163,0,0,-22.851661745120225,0,0,-5.067585114497504E-2,0.1497481785729739,null,null,null,null,-19.099469207687065,39.324137723131571,-16.294094546342365,null,null,73.915450661395312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73.915450661395312,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,21,null,21]
[2036,-163.88653335450741,12.783191139234482,36.719223288654049,-0.95536440683149237,44.060991067239563,0,-71.278492266210804,80.915211500337165,12.430121684535884,0.32191626751930869,0,0,93.667249452392369,164.94574171860319,169.80460298595233,null,-4.8588612673491411,0,0,0,0,2.9599558755939483,9.2794960211372324,21.807231025501554,0,0,105.21498380014684,0,0,0,0,0,81.280384691664324,null,0,220.5420514140439,115.32706761389706,4.2403923884895534,0,0,-22.851661745120225,0,0,-5.067585114497504E-2,0.17850776253731987,null,null,null,null,-18.483437445238327,202.05861396880559,-206.92785963188112,null,null,100.9514481917749,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100.9514481917749,8.9359999999999999,null,null,null,null,8.9359999999999999,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,21,null,21]
[2037,-209.41172421917349,26.802125369914059,42.56563808263374,-0.24922549743429556,7.8402187734541258,0,-132.45296749060589,64.352100316682453,12.658578390517327,0,0,0,77.010678707199787,209.46364619780567,175.98164229200361,null,33.48200390580206,0,0,0,0,-151.403349017116,0,0,0,0,115.71907234589975,0,0,0,0,0,76.254405110980244,null,0,40.570128439763991,-75.148943906135756,4.0619710051334739,0,0,-25.782202357948684,0,0,-5.067585114497504E-2,0.17850776253731987,null,null,null,null,-21.592399441422856,18.977728998341178,14.504274907460854,null,null,15.314144216261703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.314144216261703,null,null,null,null,null,0,3.8367415220108656,null,null,null,null,null,null,null,null,null,null,3.8367415220108656,null,null,null,null,0,null,null,0]
[2038,-221.98722744387942,30.010903649380715,43.1887018262195,-0.26999428888716182,16.002353814427572,0,-133.05526244273881,66.397826274789026,12.720884764875908,0,0,0,79.11871103966493,212.17397348240374,182.22026565542791,null,29.95370782697583,0,0,0,0,-230.8825041015713,0,0,0,0,131.43782878220972,0,0,0,0,0,71.391208635150193,null,0,-28.053466684211386,-159.49129546642109,3.564747628536665,0,0,-25.782202357948684,0,0,-5.669880066630404E-2,0.17850776253731987,null,null,null,null,-22.095645767541001,-50.149112451752359,80.082051487275294,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,null,null,null,null,null,null,null,null,null,null,3.8367415220108656,null,null,null,null,0,null,null,0]
[2039,-224.14718175497671,34.995413598066776,48.142058587726297,-1.3811246316151085,23.894494566513856,0,-118.49633963428491,60.56179587653574,11.277453758902229,0,0,0,71.839249635437966,190.33558926972287,188.42766322634833,null,1.9079260433745446,0,0,0,0,-25.104340808562696,0,0,0,0,151.3895631599726,0,0,0,0,0,66.680532495057918,null,0,192.9657548464678,41.576191686495207,4.196173740293716,0,0,-25.782202357948684,0,0,-6.2721750187633041E-2,0.17850776253731987,null,null,null,null,-21.470242605305277,171.49551224116252,-169.58758619778797,null,null,0,75.404883996144875,null,null,null,null,null,null,null,null,null,null,null,null,null,75.404883996144875,null,null,null,null,null,0,3.8367415220108656,null,null,null,null,null,null,null,null,null,null,3.8367415220108656,null,null,null,null,0,null,null,0]
[2040,-274.39727267516815,45.732878779194685,54.403849210763155,-0.59191055640646084,32.035860816034429,0,-142.81659442558237,40.447221354442149,11.952439481120138,0,0,0,52.399660835562287,195.21625526114465,194.5206780237778,null,0.69557723736684807,0,0,0,0,99.340142270458543,9.2794960211372324,4.4652901623646039E-2,0,0,147.56931234356196,0,0,0,0,0,62.124343269483781,null,0,318.3579468062652,170.78863446270324,5.4771184934695007,0,0,-32.696967197235487,0,0,-6.8744699708962034E-2,0.17850776253731987,null,null,null,null,-27.110085640937626,291.24786116532749,-290.56266832368721,null,null,0,102.98567041165786,null,null,null,null,null,null,null,null,null,null,null,null,null,102.98567041165786,null,null,8.9359999999999999,null,null,8.9359999999999999,3.8367415220108656,null,null,null,null,null,null,null,null,null,null,3.8367415220108656,null,null,null,null,0,null,4.2999999999999997E-2,4.2999999999999997E-2]
[2041,-293.31764168872235,48.495128042424888,52.077744568042988,0,0,0,-192.74476907825448,43.219855013398814,12.959725866583778,0,0,0,56.179580879982595,248.92434995823709,200.42748328508532,null,48.496866673151771,0,0,0,0,-146.81192772944229,0,0,0,0,150.39142816277243,0,0,0,0,0,57.712664679622236,null,0,61.292165112952375,-89.099263049820053,5.4950159956361535,0,0,-28.712742970777136,0,0,-7.4767649230291042E-2,0.17850776253731987,null,null,null,null,-23.113986861833947,38.178178251118425,10.308304026306814,null,null,0,15.622731888862813,null,null,null,null,null,null,null,null,null,null,null,null,null,15.622731888862813,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,null,null,7.6734830440217312,null,null,null,null,0,null,0,0]
[2042,-313.32837225355161,54.985375371443205,52.410045231288734,-7.2690770085003464E-2,4.1537582905717301,0,-201.85188413033296,41.091053889480776,12.814344326413771,0,0,0,53.90539821589455,255.7572823462275,206.5932027743776,null,49.164079571849896,0,0,0,0,-156.05105285585245,0,0,0,0,153.22434723854073,0,0,0,0,0,53.447436776910891,null,0,50.620731159599174,-102.60361607894156,5.4808824675495913,0,0,-28.712742970777136,0,0,-7.4767649230291042E-2,0.17850776253731987,null,null,null,null,-23.128120389920518,27.492610769678663,21.671468802171262,null,null,0,0,76.541622047997222,null,null,null,null,null,null,null,null,null,null,null,null,76.541622047997222,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,null,null,7.6734830440217312,null,null,null,null,0,null,0,0]
[2043,-317.3886709825855,61.548313470546532,54.424618002216036,-0.67498572221790454,12.970110262310214,0,-189.12061496973061,37.643434508306257,12.720884764875908,0,0,0,50.364319273182161,239.48493424291277,211.03289928480464,null,28.452034958108129,0,0,0,0,3.0651213228249645,11.599473870378802,2.0768791452858624,0,0,117.10648948971745,0,0,0,0,0,49.319093471836631,null,0,183.16705730004369,66.060567810326248,6.1397378909641969,0,0,-28.712742970777136,0,0,-7.4767649230291042E-2,0.17850776253731987,null,null,null,null,-22.469264966505911,160.69779233353779,-132.25614177115608,null,null,0,0,104.53819226632237,null,null,null,null,null,null,null,null,null,null,null,null,104.53819226632237,null,70.371099999999998,null,null,null,70.371099999999998,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,null,null,7.6734830440217312,null,null,null,null,0,null,2,2]
[2044,-352.9759951370587,78.152962237106991,64.96477966454178,-0.77882967948220028,0,0,-210.63708291489218,18.774987473384186,11.58898563069511,0,0,0,30.363973104079296,241.00105601897147,215.43174490363967,null,25.5693111153318,0,0,0,0,8.7103479331664779,0,0,0,0,103.53733828251816,0,0,0,0,0,46.15244467171356,null,0,158.40013088739821,54.862792604880042,6.7009763220426191,0,0,-31.643283583605591,0,0,-7.4767649230291056E-2,0.17850776253731987,null,null,null,null,-24.83856714825594,133.56156373914229,-108.00263701953679,null,null,0,0,15.858246524928898,null,null,null,null,null,null,null,null,null,null,null,null,15.858246524928898,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,null,11.510224566032598,1.2800000000000001E-2,null,null,null,1.2800000000000001E-2,null,null,0]
[2045,-381.35654865739008,91.403451184030786,61.247165994480099,-0.32191626751931324,0,0,-229.02784774639855,20.799944640037893,12.440506080262315,0,0,0,33.24045072030021,262.26829846669875,219.81938633803205,null,42.448912128666706,0,0,0,0,0,0,0,0,0,97.538750122447496,0,0,0,0,0,43.944904540842408,null,0,141.48365466328991,43.944904540842415,7.1886700726548565,0,0,-31.643283583605591,0,0,-7.4767649230291056E-2,0.17850776253731987,null,null,null,null,-24.350873397643703,117.13278126564623,-74.683869136979638,null,null,0,0,0,null,null,null,null,null,null,null,34.176592413289754,null,null,null,null,34.176592413289754,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,null,11.510224566032598,1.2800000000000001E-2,null,null,null,1.2800000000000001E-2,null,null,0]
[2046,-404.75259222903532,100.81171371217576,60.530642689356483,-4.1537582905718295E-2,0,0,-243.4517734104088,22.658751475068755,13.198566968291656,0,0,0,35.857318443360413,279.30909185376925,224.22139401870263,null,55.087697835066621,0,0,0,0,0,0,0,0,0,138.72637358295793,0,0,0,0,0,41.888357170100363,null,0,180.6147307530583,41.888357170100363,7.8823019405696417,0,0,-31.643283583605591,0,0,-7.4767649230291056E-2,0.17850776253731987,null,null,null,null,-23.657241529728921,156.95748922332939,-101.86979138826291,null,null,0,0,0,null,null,null,null,null,null,null,46.677338330612272,null,null,null,null,46.677338330612272,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,null,11.510224566032598,1.2800000000000001E-2,null,null,null,1.2800000000000001E-2,null,null,0]
[2047,-422.84220958447514,111.93340153518155,62.119455235500141,-0.28037868461358784,0,0,-249.06973149840707,26.023295690431866,12.824728722140199,0,0,0,38.848024412572066,287.91775591097911,228.64181819684669,null,59.275937714132425,0,0,0,0,0,0,0,0,0,96.739181836520245,0,0,0,0,0,39.928219945881658,null,0,136.6674017824019,39.928219945881651,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291056E-2,0.17850776253731987,null,null,null,null,-23.173545620546328,113.49385616185558,-54.217918447723264,null,null,0,0,0,null,null,null,null,null,null,null,7.0808641543041997,null,null,null,null,7.0808641543041997,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,1.2800000000000001E-2,null,null,null,1.2800000000000001E-2,null,null,0]
[2048,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,0,0,0,0,0,93.765543858394892,0,0,0,0,0,38.027300824376717,null,0,131.7928446827716,38.027300824376709,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291042E-2,0.1785077625373199,null,null,null,null,-23.173545620546328,108.61929906222528,-56.348449836269992,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,1.8600000000000002E-2,null,null,null,1.8600000000000002E-2,null,null,0]
[2049,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,0,0,0,0,0,88.82047332263204,0,0,0,0,0,36.184074006441534,null,0,125.00454732907357,36.184074006441534,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291042E-2,0.1785077625373199,null,null,null,null,-23.173545620546321,101.83100170852725,-49.560152482571993,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,2.4400000000000002E-2,null,null,null,2.4400000000000002E-2,null,null,0]
[2050,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-71.22386424070892,0,0,0,0,87.759850071441875,0,0,0,0,0,34.397048429713898,null,0,50.933034260446853,-36.826815810995022,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291042E-2,0.1785077625373199,null,null,null,null,-23.173545620546321,27.759488639900525,24.51136058605482,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.0200000000000001E-2,null,null,null,3.0200000000000001E-2,null,null,0]
[2051,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-97.275362276445151,0,0,0,0,86.492568550630239,0,0,0,0,0,32.664769104015839,null,0,21.881975378200927,-64.610593172429304,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,-1.2915702423453865,53.562419468300618,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2052,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-14.75648891891734,0,0,0,0,67.251481827444906,0,0,0,0,0,30.98581519593629,null,0,83.480808104463847,16.229326277018941,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,60.307262483917526,-8.036413257962181,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2053,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-72.297572897120617,0,0,0,0,73.957126261140189,0,0,0,0,0,29.358801381447666,null,0,31.018354745467239,-42.938771515672954,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,7.8448091249209142,44.426040101034459,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2054,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-98.741800522182814,0,0,0,0,83.242315988383865,0,0,0,0,0,27.782373974469667,null,0,12.282889440670719,-70.95942654771315,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,-10.890656179875606,63.161505405830894,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2055,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-14.978944833931125,0,0,0,0,90.966781510196668,0,0,0,0,0,26.255212199844745,null,0,102.24304887611029,11.276267365913625,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,79.069503255563973,-26.798654029608656,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2056,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-73.387467845741284,-9.2794960211372324,0,0,0,97.531283592696184,0,0,0,0,0,24.776026426997856,null,0,39.640346152815525,-57.890937439880659,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,16.466800532269218,35.804048693686013,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2057,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-100.23034550777973,0,0,0,0,103.11471139965977,0,0,0,0,0,23.343559434433754,null,0,26.227925326313791,-76.886786073345974,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,3.0543797057674453,49.216469520187843,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2058,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-168.00447243517115,0,0,0,0,110.36495147495908,0,0,0,0,0.68492405704695192,21.956582828858355,null,0,-34.998014074306766,-145.36296554926585,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,-58.171559694853073,110.44240892080836,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2059,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-220.74784279388069,-54.807075296820415,0,0,0,110.05559841973282,0,0,0,0,1.3698481140939038,20.613897775042552,null,0,-143.51557378183185,-253.57117220156465,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,-166.6891194023782,218.95996862833363,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2060,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-98.868639807846236,0,0,0,0,102.08951833049751,0,0,0,0,4.1095443422817111,19.314335641101824,null,0,26.644758506034812,-75.444759824462693,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,3.4712128854884838,48.799636340466805,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2061,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-7.2704621712355202,0,0,0,0,93.375364082497185,0,0,0,0,6.1643165134225661,18.056754696515995,null,0,110.32597312120022,16.950609038703035,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,87.1524275006539,-34.881578274698768,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2062,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-75.616796339609877,0,0,0,0,83.89266502178566,0,0,0,0,18.492949540267698,16.840041222765652,null,0,43.608859445209134,-40.283805576576526,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,20.435313824662813,31.835535401292418,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2063,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-103.27509376998259,0,0,0,0,84.719817106880612,0,0,0,0,18.492949540267698,15.663107980626382,null,0,15.600780857792103,-69.119036249088509,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,-7.5727647627542183,59.843613988709535,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2064,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-173.10802987476501,0,0,0,0,86.28707495627043,0,0,0,0,19.177873597314655,14.524895333877424,null,0,-53.118185987302496,-139.40526094357293,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,-76.291731607848789,128.56258083380408,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2065,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-150.69688346547608,-9.2794960211372324,0,0,0,96.120326753825012,0,0,0,0,0,13.424368125471453,null,0,-50.431684607316832,-146.55201136114184,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,-73.60523022786316,125.87607945381842,null,null,73.915450661395312,0,0,null,null,null,null,null,null,null,null,null,null,null,null,73.915450661395312,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2066,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,2.9599558755939483,0,0,0,0,138.42866366031197,0,0,0,0,0,12.360516735607554,null,0,153.74913627151346,15.320472611201495,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,130.57559065096711,-78.304741425011912,null,null,100.9514481917749,0,0,null,null,null,null,null,null,null,null,null,null,null,null,100.9514481917749,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2067,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-151.403349017116,0,0,0,0,88.818278964052695,0,0,0,0,0,11.332355668446164,null,0,-51.252714384617143,-140.07099334866984,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,-74.426260005163414,126.69710923111882,null,null,15.314144216261703,0,0,null,null,null,null,null,null,null,null,null,null,null,null,15.314144216261703,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2068,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-230.8825041015713,-46.107495855025633,0,0,0,93.792804373247108,0,0,0,0,0,10.338924602433881,null,0,-172.85827098091593,-266.65107535416303,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,-196.03181660146225,248.30266582741763,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2069,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-25.104340808562696,0,0,0,0,95.224226397471028,0,0,0,0,0,0,null,0,70.119885588908332,-25.104340808562696,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,46.946339968362025,5.3245092575932631,null,null,null,75.404883996144875,0,null,null,null,null,null,null,null,null,null,null,null,null,75.404883996144875,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2070,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,99.340142270458543,0,0,0,0,80.834789477746583,0,0,0,0,0,0,null,0,180.17493174820513,99.340142270458543,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,157.0013861276588,-104.73053690170343,null,null,null,102.98567041165786,0,null,null,null,null,null,null,null,null,null,null,null,null,102.98567041165786,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2071,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-146.81192772944229,9.2794960211372324,0,0,0,83.013513526792622,0,0,0,0,0,0,null,0,-54.518918181512447,-137.53243170830507,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,-77.692463802058739,129.963313028014,null,null,null,15.622731888862813,0,null,null,null,null,null,null,null,null,null,null,null,null,15.622731888862813,8.9359999999999999,null,null,null,null,8.9359999999999999,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2072,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-156.05105285585245,0,0,0,0,90.148744822917251,0,0,0,0,0,0,null,0,-65.902308032935196,-156.05105285585245,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,-89.075853653481516,141.34670287943698,null,null,null,0,76.541622047997222,null,null,null,null,null,null,null,null,null,null,null,null,76.541622047997222,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2073,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,3.0651213228249645,0,0,0,0,107.92520823343749,0,0,0,2.0877096019096744,0,0,null,0,113.07803915817213,5.1528309247346442,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,89.904493537625797,-37.633644311670423,null,null,null,0,104.53819226632237,null,null,null,null,null,null,null,null,null,null,null,null,104.53819226632237,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2074,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,8.7103479331664779,-18.269059713592561,0,0,0,120.97080092758605,0,0,0,4.1754192038193487,0,0,null,0,115.58750835097932,-5.3832925766067348,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,92.413962730433013,-40.143113504477697,null,null,null,0,15.858246524928898,null,null,null,null,null,null,null,null,null,null,null,null,15.858246524928898,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2075,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,0,9.2794960211372324,0,0,0,128.08985449567965,0,0,0,12.526257611458044,0,0,null,0,149.89560812827492,21.80575363259527,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,126.72206250772859,-74.451213281773221,null,null,null,0,0,null,null,null,null,null,null,null,34.176592413289754,null,null,null,null,34.176592413289754,null,null,8.9359999999999999,null,null,8.9359999999999999,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2076,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,0,0,0,0,0,128.93958847899472,0,0,0,18.789386417187067,0,0,null,0,147.7289748961818,{"$f":"AK76-AB76","v":18.789386417187075},8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,124.5554292756355,-72.28458004968013,null,null,null,0,0,null,null,null,null,null,null,null,46.677338330612272,null,null,null,null,46.677338330612272,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2077,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,0,0,0,0,0,131.06440757187445,0,0,0,56.368159251561202,0,0,null,0,187.43256682343565,56.368159251561195,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,164.25902120288933,-111.98817197693404,null,null,null,null,0,null,null,null,null,null,null,null,7.0808641543041997,null,null,null,null,7.0808641543041997,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2078,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,0,8.699579441794782,0,0,0,122.54915528759486,0,0,0,56.368159251561202,0,0,null,0,187.61689398095083,65.067738693355977,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,164.44334836040451,-112.17249913444914,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,52.778300000000002,null,null,null,52.778300000000002,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2079,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,0,0,0,0,0,113.0091743385336,0,0,0,58.455868853470882,0,0,null,0,171.46504319200449,{"$f":"AK79-AB79","v":58.455868853470889},8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,148.29149757145814,-96.020648345502764,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2080,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-71.22386424070892,0,0,0,0,102.64864344760987,0,0,0,0,0,0,null,0,31.424779206900951,-71.22386424070892,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,8.2512335863546298,44.019615639600829,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2081,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-97.275362276445151,0,0,0,0,94.219498289889231,0,0,0,0,0,0,null,0,-3.0558639865559201,-97.275362276445151,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,-26.229409607102241,78.500258833057501,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2082,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-14.75648891891734,0,0,0,0,81.280896723875358,0,0,0,0,0,0,null,0,66.524407804958017,-14.756488918917341,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,43.350862184411682,8.9199870415436635,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2083,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-72.297572897120617,-15.369165285008542,0,0,0,85.366377885079146,0,0,0,0,0,0,null,0,-2.3003602970500197,-87.666738182129166,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,-25.473905917596355,77.744755143551743,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2084,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-98.741800522182814,0,0,0,0,87.087822970342515,0,0,0,0,0,0,null,0,-11.653977551840299,-98.741800522182814,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,-34.827523172386606,87.098372398341894,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2085,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-14.978944833931125,0,0,0,0,80.648829494079976,0,0,0,0,0,0,null,0,65.669884660148853,-14.978944833931124,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,42.496339039602546,9.7745101863528134,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2086,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-73.387467845741284,0,0,0,0,123.91712757949355,0,0,0,0,0,0,null,0,50.529659733752268,-73.387467845741284,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,27.356114113205905,24.91473511274944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2087,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-100.23034550777973,0,0,0,0,77.798534062922528,0,0,0,0,0,0,null,0,-22.431811444857203,-100.23034550777973,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,-45.605357065403524,97.876206291358812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2088,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,-15.204754299670732,0,0,0,0,88.752238638209448,0,0,0,0,0,0,null,0,73.547484338538709,{"$f":"AK88-AB88","v":-15.204754299670739},8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,50.373938717992402,1.8969105079628434,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2089,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507141,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714896,224.22753285119379,null,52.270849225955175,0,0,0,0,0,0,0,0,0,94.13724210791996,0,0,0,0,0,0,null,0,94.13724210791996,0,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.1785077625373199,null,null,null,null,-23.173545620546314,70.963696487373639,-18.692847261418251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
[2090,-402.9837834903002,101.38285547712937,61.299087973112236,-0.21461084501286365,0,0,-240.51645088507149,23.160663935179485,12.821267256898057,0,0,0,35.981931192077539,276.49838207714902,224.22753285119379,null,52.270849225955232,0,0,0,0,0,0,0,0,0,98.027156192164085,0,0,0,0,0,0,null,0,98.027156192164085,0,8.365997849752242,0,0,-31.643283583605594,0,0,-7.4767649230291028E-2,0.17850776253731987,null,null,null,null,-23.173545620546314,74.853610571617779,-22.582761345662448,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,3.8367415220108656,3.8367415220108656,3.8367415220108656,null,null,null,null,null,null,null,1.3878496769144135,12.898074242947011,3.5999999999999997E-2,null,null,null,3.5999999999999997E-2,null,null,0]
["Salvage Value",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,6.157918873734042,1.0453827991307274,0,null,null,null,0.89147842428388868,0,0,4.0458683392031993,0.3992017422649104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.539850178616767]
["NPV@5.05%",-2677.3718168477499,547.16321381220791,398.9822219337791,-5.9161138909826505,81.210411280946445,0,-1655.9320837117989,405.43490463329215,140.71631939855087,540.81054974604774,0,0,1086.9617737778899,2742.8938574896893,2472.1415772830305,0,270.75228020665935,0,0,0,0,-1175.0426646786309,-82.245413629503645,-17.490774374097558,0,0,2045.8928065757659,0,0,0,116.64023105131358,41.551222643092999,551.71884712746396,0,0,1481.0242547154041,0,84.690994938289293,0,0,-275.61690660413166,0,0,-0.5945591846247229,1.4198961206797112,0,0,0,0,-190.10057472978735,1290.9236799856167,-1020.2414369769235]
[]
["escalated to 2014 by",1.0384395726429312]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note 1: DSM savings reflect only programs not included in the load forecast.",null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Financial Adjustments","index":5,"n_rows":232,"n_cols":81,"rows_kept":232,"cut":false,"hidden":false,"merged":[[0,2,0,10],[2,2,2,9],[4,2,4,9],[90,0,90,2]]}
["CONFIDENTIAL",null,"Gas Case Adjustments"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,null,"Source: Columns I-M, SP-011 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Millions 2014$","Nominal",null,"Million 2014$","Nominal"]
["Inflation Factor","FYB","Total Revenue (Millions 2014$","Total with Infl",null,null,"Total Costs (Millions 2014$)",null,"Total With Inflation",null,"Net Revenue",null,null,null,null,"Total \nFixed O&M",null,null,"DSM Capital"]
[null,2012,{"$f":"'Imports Plan Difference Gas'!N12","v":0},null,null,null,{"$f":"'Imports Plan Difference Gas'!H12","v":0},null,null,null,null,null,null,null,null,0,null,null,0]
[null,2013,{"$f":"'Imports Plan Difference Gas'!N13","v":0},null,null,null,{"$f":"'Imports Plan Difference Gas'!H13","v":0},null,null,null,null,null,null,null,null,0,null,null,0]
[1,2014,{"$f":"'Imports Plan Difference Gas'!N14","v":14.257775332387446},{"$f":"C9*A9","v":14.257775332387446},null,null,{"$f":"'Imports Plan Difference Gas'!H14","v":1.8691912307572789},null,{"$f":"G9*A9","v":1.8691912307572789},null,{"$f":"D9-I9","v":12.388584101630167},null,null,null,null,0.52359951417715944,{"$f":"P9*A9","v":0.52359951417715944},null,104.71990283543188,{"$f":"S9*A9","v":104.71990283543188}]
[1.0201279600447775,2015,{"$f":"'Imports Plan Difference Gas'!N15","v":19.948424190470703},20.349945275532768,null,null,{"$f":"'Imports Plan Difference Gas'!H15","v":2.5545613487016148},null,{"$f":"G10*A10","v":2.6059794574602138},null,{"$f":"D10-I10","v":17.743965818072553},null,null,null,null,1.1467729649406353,{"$f":"P10*A10","v":1.1698551653593914},null,124.63469015269511,{"$f":"S10*A10","v":127.14333221628178}]
[1.0384902633255835,2016,{"$f":"'Imports Plan Difference Gas'!N16","v":23.697191047711673},24.609302171214754,null,null,{"$f":"'Imports Plan Difference Gas'!H16","v":2.2534138726351642},null,2.3401483659744144,null,22.269153805240339,null,null,null,null,1.6613424150309357,1.7252879220594373,null,102.91389001806014,106.87507274471541]
[1.057183088065444,2017,{"$f":"'Imports Plan Difference Gas'!N17","v":36.054621962162571},38.116336584991203,null,null,{"$f":"'Imports Plan Difference Gas'!H17","v":3.1049343222023627},null,3.2824840549862802,null,34.833852530004926,null,null,null,null,2.1207797064392322,2.2420524391599534,null,91.887458281659221,97.141866900689152]
[1.0762123836506221,2018,{"$f":"'Imports Plan Difference Gas'!N18","v":45.712109987741826},49.195938851607039,null,null,{"$f":"'Imports Plan Difference Gas'!H18","v":2.7726336589566234},null,2.9839426790956538,null,46.211996172511384,null,null,null,null,2.5580071124578563,2.7529589318935144,null,87.445481203724796,94.109909765736333]
[1.0955842065563333,2019,{"$f":"'Imports Plan Difference Gas'!N19","v":46.013257463808245},50.411398169558638,null,null,{"$f":"'Imports Plan Difference Gas'!H19","v":2.7934024504094861},null,3.060407607224394,null,47.350990562334246,null,null,null,null,2.8865246008280696,3.1624307645035574,null,65.703497674042694,71.983714367191951]
[1.1153047222743473,2020,{"$f":"'Imports Plan Difference Gas'!N20","v":58.069540902192713},64.765233188518891,null,null,{"$f":"'Imports Plan Difference Gas'!H20","v":3.4891569640802249},null,3.8914732387951001,null,60.873759949723791,null,null,null,null,2.8048117835633293,3.1282198272989157,null,54.881300787760793,61.20937393314847]
[1.1353802072752857,2021,{"$f":"'Imports Plan Difference Gas'!N21","v":47.737067154395547},54.199721200471849,null,null,{"$f":"'Imports Plan Difference Gas'!H21","v":-5.161044676035365},null,-5.8597479740340424,null,60.059469174505892,null,null,null,null,2.5080192707038478,2.8475554394221456,null,47.196355725686018,53.585808146467507]
[1.1558170510062409,2022,{"$f":"'Imports Plan Difference Gas'!N22","v":51.786981487702953},59.856276223631617,null,null,{"$f":"'Imports Plan Difference Gas'!H22","v":-19.657661110130675},null,-22.720659893991304,null,82.576936117622921,null,null,null,null,-1.1774159216915301,-1.3608773984172993,null,74.514295731512476,86.124893550203666]
[1.1766217579243532,2023,{"$f":"'Imports Plan Difference Gas'!N23","v":53.946935798800304},63.475138434216632,null,null,{"$f":"'Imports Plan Difference Gas'!H23","v":-30.841655307495067},null,-36.288962685201803,null,99.764101119418427,null,null,null,null,-1.1125975320827806,-1.3091064640615382,null,82.48861715991373,97.057901731446663]
[1.1978009495669917,2024,{"$f":"'Imports Plan Difference Gas'!N24","v":46.688243186026213},55.923222021836828,null,null,{"$f":"'Imports Plan Difference Gas'!H24","v":-41.132591472386508},null,-49.268657123775704,null,105.19187914561253,null,null,null,null,-1.5192083480403697,-1.8197092018728556,null,84.950505023164638,101.7537955829421]
[1.2193613666591976,2025,{"$f":"'Imports Plan Difference Gas'!N25","v":67.602416179054828},82.431774581556141,null,null,{"$f":"'Imports Plan Difference Gas'!H25","v":-18.089617355439863},null,-22.057780540871089,null,104.48955512242723,null,null,null,null,-5.1165861650976119,-6.2389674989029666,null,78.370830066379796,95.562362455956603]
[1.2413098712590631,2026,{"$f":"'Imports Plan Difference Gas'!N26","v":69.346994661094925},86.081109014966685,null,null,{"$f":"'Imports Plan Difference Gas'!H26","v":-20.124958917819995},null,-24.981310163373074,null,111.06241917833975,null,null,null,null,-4.2769418632733505,-5.3090101536823404,null,216.36262527998372,268.57306253156952]
[1.2636534489417264,2027,{"$f":"'Imports Plan Difference Gas'!N27","v":65.359386702146082},82.591614426882899,null,null,{"$f":"'Imports Plan Difference Gas'!H27","v":-30.592429810060757},null,-38.658229440990958,null,121.24984386787386,null,null,null,null,-3.7844095812583882,-4.7821822195652768,null,123.87569311894347,156.53594684979981]
[1.2863992110226774,2028,{"$f":"'Imports Plan Difference Gas'!N28","v":58.225306838089146},74.900988778071181,null,null,{"$f":"'Imports Plan Difference Gas'!H28","v":-51.091226974032224},null,-65.723714069575593,null,140.62470284764677,null,null,null,null,-7.6388926003616877,-9.8266654141922434,null,119.09160511435364,153.19934685852877]
[1.3095543968210857,2029,{"$f":"'Imports Plan Difference Gas'!N29","v":114.96564508729888},150.55376600744469,null,null,{"$f":"'Imports Plan Difference Gas'!H29","v":-47.757835945848406},null,-62.541484045545872,null,213.09525005299056,null,null,null,null,-7.6920997483110529,-10.073223046187106,null,120.98337532150035,158.43431109452641]
[1.3331263759638652,2030,{"$f":"'Imports Plan Difference Gas'!N30","v":113.30414177107022},151.04873990096283,null,null,{"$f":"'Imports Plan Difference Gas'!H30","v":-38.515723749326312},null,-51.346327219564763,null,202.39506712052759,null,null,null,null,-7.7251104537801361,-10.298548503168483,null,102.75058463943262,136.97951452853519]
[1.3571226507312149,2031,{"$f":"'Imports Plan Difference Gas'!N31","v":89.627719514811403},121.63580828693469,null,null,{"$f":"'Imports Plan Difference Gas'!H31","v":-72.86730481235449},null,-98.889869858581932,null,220.52567814551662,null,null,null,null,-14.244596726774402,-19.331664868437262,null,87.530765334009686,118.78998427062315]
[1.3815508584443768,2032,{"$f":"'Imports Plan Difference Gas'!N32","v":97.582166641256208},134.81472609208973,null,null,{"$f":"'Imports Plan Difference Gas'!H32","v":-77.114522664464076},null,-106.53763498561869,null,241.35236107770842,null,null,null,null,-14.198759444977277,-19.616308300053561,null,85.988842603301364,118.79795931522939]
[1.4064187738963756,2033,{"$f":"'Imports Plan Difference Gas'!N33","v":103.97895440873673},146.23795357056264,null,null,{"$f":"'Imports Plan Difference Gas'!H33","v":-79.471780494363514},null,-111.77060408224463,null,258.00855765280727,null,null,null,null,-14.532280474017238,-20.438472086185563,null,92.295632309155479,129.80631002823316]
[1.4317343118265105,2034,{"$f":"'Imports Plan Difference Gas'!N34","v":104.67470892240746},149.86637234466335,null,null,{"$f":"'Imports Plan Difference Gas'!H34","v":-85.733571117400402},null,-122.74769544420046,null,272.61406778886379,null,null,null,null,-18.878950465165964,-27.02964115225117,null,97.52536544978777,139.63041198788082]
[1.4575055294393877,2035,{"$f":"'Imports Plan Difference Gas'!N35","v":103.04435879335804},150.18772271885555,null,null,{"$f":"'Imports Plan Difference Gas'!H35","v":-83.064781415708055},null,-121.06737821506859,null,271.25510093392415,null,null,null,null,-19.099469207687065,-27.837581979561218,null,100.84121816838685,146.97663307582746]
[1.4837406289692967,2036,{"$f":"'Imports Plan Difference Gas'!N36","v":93.667249452392369},138.97790361631667,null,null,{"$f":"'Imports Plan Difference Gas'!H36","v":-71.278492266210804},null,-105.75879494705077,null,244.73669856336744,null,null,null,null,-18.483437445238327,-27.424627100512566,null,105.21498380014684,156.11174624062423]
[1.5104479602907441,2037,{"$f":"'Imports Plan Difference Gas'!N37","v":77.010678707199787},116.32062257389576,null,null,{"$f":"'Imports Plan Difference Gas'!H37","v":-132.45296749060589},null,-200.0633145806419,null,316.38393715453765,null,null,null,null,-21.592399441422856,-32.614195694080159,null,115.71907234589975,174.78763679160133]
[1.5376360235759776,2038,{"$f":"'Imports Plan Difference Gas'!N38","v":79.11871103966493},121.65578023348719,null,null,{"$f":"'Imports Plan Difference Gas'!H38","v":-133.05526244273881},null,-204.59056465831102,null,326.24634489179823,null,null,null,null,-22.095645767541001,-33.975060896345127,null,131.43782878220972,202.10354039613713]
[1.5653134720003452,2039,{"$f":"'Imports Plan Difference Gas'!N39","v":71.839249635437966},112.45094527274694,null,null,{"$f":"'Imports Plan Difference Gas'!H39","v":-118.49633963428491},null,-185.48391681227463,null,297.93486208502156,null,null,null,null,-21.470242605305277,-33.607659997200138,null,151.3895631599726,236.97212273455224]
[1.5934891144963514,2040,{"$f":"'Imports Plan Difference Gas'!N40","v":52.399660835562287},83.498289144769302,null,null,{"$f":"'Imports Plan Difference Gas'!H40","v":-142.81659442558237},null,-227.5766885866058,null,311.0749777313751,null,null,null,null,-27.110085640937626,-43.199626361897948,null,147.56931234356196,235.15009285317805]
[1.6221719185572858,2041,{"$f":"'Imports Plan Difference Gas'!N41","v":56.179580879982595},91.13293849982557,null,null,{"$f":"'Imports Plan Difference Gas'!H41","v":-192.74476907825448},null,-312.66515184755309,null,403.79809034737866,null,null,null,null,-23.113986861833947,-37.494860413169071,null,150.39142816277243,243.96075155737478]
[1.6513710130913171,2042,{"$f":"'Imports Plan Difference Gas'!N42","v":53.90539821589455},89.017812062872665,null,null,{"$f":"'Imports Plan Difference Gas'!H42","v":-201.85188413033296},null,-333.3323503906991,null,422.35016245357178,null,null,null,null,-23.128120389920518,-38.193107599200992,null,153.22434723854073,253.03024552956475]
[1.6810956913269608,2043,{"$f":"'Imports Plan Difference Gas'!N43","v":50.364319273182161},84.667240126761939,null,null,{"$f":"'Imports Plan Difference Gas'!H43","v":-189.12061496973061},null,-317.92985096671924,null,402.5970910934812,null,null,null,null,-22.469264966505911,-37.772984522476918,null,117.10648948971745,196.86721490759001]
[1.7113554137708462,2044,{"$f":"'Imports Plan Difference Gas'!N44","v":30.363973104079296},51.96354975525847,null,null,{"$f":"'Imports Plan Difference Gas'!H44","v":-210.63708291489218},null,-360.47491218729937,null,412.43846194255786,null,null,null,null,-24.83856714825594,-42.50761635947849,null,103.53733828251816,177.18918439721094]
[1.7421598112187215,2045,{"$f":"'Imports Plan Difference Gas'!N45","v":33.24045072030021},57.910177351703432,null,null,{"$f":"'Imports Plan Difference Gas'!H45","v":-229.02784774639855},null,-399.00311199369582,null,456.91328934539928,null,null,null,null,-24.350873397643703,-42.423113001449941,null,97.538750122447496,169.92809049983319]
[1.7735186878206586,2046,{"$f":"'Imports Plan Difference Gas'!N46","v":35.857318443360413},63.593624354436059,null,null,{"$f":"'Imports Plan Difference Gas'!H46","v":-243.4517734104088},null,-431.7662697264405,null,495.35989408087653,null,null,null,null,-23.657241529728921,-41.956559955261227,null,138.72637358295793,246.03381604296604]
[1.8054420242014304,2047,{"$f":"'Imports Plan Difference Gas'!N47","v":38.848024412572066},70.137855831660701,null,null,{"$f":"'Imports Plan Difference Gas'!H47","v":-249.06973149840707},null,-449.68096020379085,null,519.8188160354515,null,null,null,null,-23.173545620546328,-41.838493113083352,null,96.739181836520245,174.65698427451736]
[1.8379399806370562,2048,{"$f":"'Imports Plan Difference Gas'!N48","v":35.981931192077539},66.132629918450874,null,null,{"$f":"'Imports Plan Difference Gas'!H48","v":-240.51645088507141},null,-442.05480108260161,null,508.18743100105246,null,null,null,null,-23.173545620546328,-42.591585989118855,null,93.765543858394892,172.33544186352134]
[1.8710229002885232,2049,{"$f":"'Imports Plan Difference Gas'!N49","v":35.981931192077539},67.323017256982993,null,null,{"$f":"'Imports Plan Difference Gas'!H49","v":-240.51645088507141},null,-450.01178750208845,null,517.3348047590714,null,null,null,null,-23.173545620546321,-43.358234536922986,null,88.82047332263204,166.18513960111039]
[1.9047013124937167,2050,{"$f":"'Imports Plan Difference Gas'!N50","v":35.981931192077539},68.534831567608691,null,null,{"$f":"'Imports Plan Difference Gas'!H50","v":-240.51645088507141},null,-458.11199967712605,null,526.6468312447347,null,null,null,null,-23.173545620546321,-44.138682758587599,null,87.759850071441875,167.15630161532712]
[1.9389859361186035,2051,{"$f":"'Imports Plan Difference Gas'!N51","v":35.981931192077539},69.768458535825644,null,null,{"$f":"'Imports Plan Difference Gas'!H51","v":-240.51645088507141},null,-466.35801567131432,null,536.12647420713995,null,null,null,null,-23.173545620546314,-44.93317904824216,null,86.492568550630239,167.70787399844625]
[1.9738876829687384,2052,{"$f":"'Imports Plan Difference Gas'!N52","v":35.981931192077539},71.024290789470513,null,null,{"$f":"'Imports Plan Difference Gas'!H52","v":-240.51645088507141},null,-474.75245995339799,null,545.77675074286844,null,null,null,null,-23.173545620546314,-45.741976271110516,null,67.251481827444906,132.74687164058943]
[2.0094176612621757,2053,{"$f":"'Imports Plan Difference Gas'!N53","v":35.981931192077539},72.302728023680984,null,null,{"$f":"'Imports Plan Difference Gas'!H53","v":-240.51645088507141},null,-483.29800423255915,null,555.60073225624012,null,null,null,null,-23.173545620546314,-46.565331843990506,null,73.957126261140189,148.61075568533175]
[2.0455871791648947,2054,{"$f":"'Imports Plan Difference Gas'!N54","v":35.981931192077539},73.604177128107239,null,null,{"$f":"'Imports Plan Difference Gas'!H54","v":-240.51645088507141},null,-491.99736830874519,null,565.60154543685246,null,null,null,null,-23.173545620546314,-47.403507817182337,null,83.242315988383865,170.27941434983097]
[2.0824077483898629,2055,{"$f":"'Imports Plan Difference Gas'!N55","v":35.981931192077539},74.929052316413163,null,null,{"$f":"'Imports Plan Difference Gas'!H55","v":-240.51645088507141},null,-500.8533209383026,null,575.78237325471582,null,null,null,null,-23.173545620546314,-48.256770957891618,null,90.966781510196668,189.42993066292127]
[2.1198910878608803,2056,{"$f":"'Imports Plan Difference Gas'!N56","v":35.981931192077539},76.277775258108591,null,null,{"$f":"'Imports Plan Difference Gas'!H56","v":-240.51645088507141},null,-509.868680715192,null,586.14645597330059,null,null,null,null,-23.173545620546314,-49.125392835133667,null,97.531283592696184,206.75569887578874]
[2.1580491274423763,2057,{"$f":"'Imports Plan Difference Gas'!N57","v":35.981931192077539},77.650775212754553,null,null,{"$f":"'Imports Plan Difference Gas'!H57","v":-240.51645088507141},null,-519.04631696806553,null,596.69709218082005,null,null,null,null,-23.173545620546314,-50.009649906166075,null,103.11471139965977,222.52661296250821]
[2.1968940117363389,2058,{"$f":"'Imports Plan Difference Gas'!N58","v":35.981931192077539},79.048489166584133,null,null,{"$f":"'Imports Plan Difference Gas'!H58","v":-240.51645088507141},null,-528.38915067349069,null,607.43763984007478,null,null,null,null,-23.173545620546314,-50.909823604477062,null,110.36495147495908,242.46010100090925]
[2.2364381039475929,2059,{"$f":"'Imports Plan Difference Gas'!N59","v":35.981931192077539},80.471361971582638,null,null,{"$f":"'Imports Plan Difference Gas'!H59","v":-240.51645088507141},null,-537.9001553856134,null,618.37151735719601,null,null,null,null,-23.173545620546314,-51.826200429357641,null,110.05559841973282,246.13253385864496]
[2.2766939898186496,2060,{"$f":"'Imports Plan Difference Gas'!N60","v":35.981931192077539},81.919846487071126,null,null,{"$f":"'Imports Plan Difference Gas'!H60","v":-240.51645088507141},null,-547.58235818255446,null,629.5022046696256,null,null,null,null,-23.173545620546314,-52.759072037086078,null,102.08951833049751,232.42659280652455]
[2.3176744816353851,2061,{"$f":"'Imports Plan Difference Gas'!N61","v":35.981931192077539},83.394403723838408,null,null,{"$f":"'Imports Plan Difference Gas'!H61","v":-240.51645088507141},null,-557.43884062984046,null,640.83324435367888,null,null,null,null,-23.173545620546314,-53.70873533375363,null,93.375364082497185,216.41369854741703]
[2.3593926223048221,2062,{"$f":"'Imports Plan Difference Gas'!N62","v":35.981931192077539},84.895502990867499,null,null,{"$f":"'Imports Plan Difference Gas'!H62","v":-240.51645088507141},null,-567.47273976117754,null,652.36824275204503,null,null,null,null,-23.173545620546314,-54.67549256976119,null,83.89266502178566,197.9357349178909]
[2.4018616895063087,2063,{"$f":"'Imports Plan Difference Gas'!N63","v":35.981931192077539},86.423622044703109,null,null,{"$f":"'Imports Plan Difference Gas'!H63","v":-240.51645088507141},null,-577.68724907687874,null,664.11087112158179,null,null,null,null,-23.173545620546314,-55.659651436016894,null,84.719817106880612,203.48528305099774]
[2.4450951999174224,2064,{"$f":"'Imports Plan Difference Gas'!N64","v":35.981931192077539},87.979247241507764,null,null,{"$f":"'Imports Plan Difference Gas'!H64","v":-240.51645088507141},null,-588.08561956026256,null,676.06486680177034,null,null,null,null,-23.173545620546314,-56.6615251618652,null,86.28707495627043,210.98011279049166]
[2.4891069135159363,2065,{"$f":"'Imports Plan Difference Gas'!N65","v":35.981931192077539},89.562873691854918,null,null,{"$f":"'Imports Plan Difference Gas'!H65","v":-240.51645088507141},null,-598.67116071234739,null,688.23403440420225,null,null,null,null,-23.173545620546314,-57.681432614778778,null,96.120326753825012,239.25376985235664]
[2.533910837959223,2066,{"$f":"'Imports Plan Difference Gas'!N66","v":35.981931192077539},91.175005418308302,null,null,{"$f":"'Imports Plan Difference Gas'!H66","v":-240.51645088507141},null,-609.44724160516955,null,700.62224702347783,null,null,null,null,-23.173545620546314,-58.719698401844795,null,138.42866366031197,350.76589113307654]
[2.579521233042489,2067,{"$f":"'Imports Plan Difference Gas'!N67","v":35.981931192077539},92.816155515837849,null,null,{"$f":"'Imports Plan Difference Gas'!H67","v":-240.51645088507141},null,-620.41729195406265,null,713.23344746990051,null,null,null,null,-23.173545620546314,-59.776652973078001,null,88.818278964052695,229.10863647006497]
[2.6259526152372539,2068,{"$f":"'Imports Plan Difference Gas'!N68","v":35.981931192077539},94.486846315122932,null,null,{"$f":"'Imports Plan Difference Gas'!H68","v":-240.51645088507141},null,-631.58480320923582,null,726.07164952435869,null,null,null,null,-23.173545620546314,-60.852632726593406,null,93.792804373247108,246.29545993436437]
[2.6732197623115246,2069,{"$f":"'Imports Plan Difference Gas'!N69","v":35.981931192077539},96.187609548795152,null,null,{"$f":"'Imports Plan Difference Gas'!H69","v":-240.51645088507141},null,-642.95332966700209,null,739.14093921579729,null,null,null,null,-23.173545620546314,-61.947980115672088,null,95.224226397471028,254.55528385654631]
[2.7213377180331322,2070,{"$f":"'Imports Plan Difference Gas'!N70","v":35.981931192077539},97.918986520673471,null,null,{"$f":"'Imports Plan Difference Gas'!H70","v":-240.51645088507141},null,-654.52648960100817,null,752.44547612168162,null,null,null,null,-23.173545620546314,-63.063043757754187,null,80.834789477746583,219.97876153505953]
[2.7703217969577287,2071,{"$f":"'Imports Plan Difference Gas'!N71","v":35.981931192077539},99.681528278045604,null,null,{"$f":"'Imports Plan Difference Gas'!H71","v":-240.51645088507141},null,-666.30796641382631,null,765.98949469187187,null,null,null,null,-23.173545620546314,-64.198178545393773,null,83.013513526792622,229.97414596531885]
[2.820187589302968,2072,{"$f":"'Imports Plan Difference Gas'!N72","v":35.981931192077539},101.47579578705043,null,null,{"$f":"'Imports Plan Difference Gas'!H72","v":-240.51645088507141},null,-678.30150980927522,null,779.77730559632562,null,null,null,null,-23.173545620546314,-65.353745759210867,null,90.148744822917251,254.23637134083143]
[2.8709509659104215,2073,{"$f":"'Imports Plan Difference Gas'!N73","v":35.981931192077539},103.30236011121734,null,null,{"$f":"'Imports Plan Difference Gas'!H73","v":-240.51645088507141},null,-690.51093698584225,null,793.8132970970596,null,null,null,null,-23.173545620546314,-66.530113182876661,null,107.92520823343749,309.84798082387073]
[2.922628083296809,2074,{"$f":"'Imports Plan Difference Gas'!N74","v":35.981931192077539},105.16180259321925,null,null,{"$f":"'Imports Plan Difference Gas'!H74","v":-240.51645088507141},null,-702.94013385158735,null,808.1019364448066,null,null,null,null,-23.173545620546314,-67.72765522016843,null,120.97080092758605,353.55266004987067]
[2.9752353887961518,2075,{"$f":"'Imports Plan Difference Gas'!N75","v":35.981931192077539},107.0547150398972,null,null,{"$f":"'Imports Plan Difference Gas'!H75","v":-240.51645088507141},null,-715.593056260916,null,822.64777130081325,null,null,null,null,-23.173545620546314,-68.946753014131474,null,128.08985449567965,381.09746804129594]
[3.0287896257944826,2076,{"$f":"'Imports Plan Difference Gas'!N76","v":35.981931192077539},108.98169991061535,null,null,{"$f":"'Imports Plan Difference Gas'!H76","v":-240.51645088507141},null,-728.47373127361254,null,837.4554311842279,null,null,null,null,-23.173545620546314,-70.18779456838584,null,128.93958847899472,390.530887939389]
[3.0833078390587834,2077,{"$f":"'Imports Plan Difference Gas'!N77","v":35.981931192077539},110.94337050900643,null,null,{"$f":"'Imports Plan Difference Gas'!H77","v":-240.51645088507141},null,-741.58625843653749,null,852.52962894554389,null,null,null,null,-23.173545620546314,-71.451174870616782,null,131.06440757187445,404.11191528795587]
[3.1388073801618415,2078,{"$f":"'Imports Plan Difference Gas'!N78","v":35.981931192077539},{"$f":"C73*A73","v":112.94035117816854},null,null,{"$f":"'Imports Plan Difference Gas'!H78","v":-240.51645088507141},null,-754.93481108839524,null,867.87516226656373,null,null,null,null,-23.173545620546314,-72.737296018287893,null,122.54915528759486,384.65819304930227]
[3.1953059130047547,2079,{"$f":"'Imports Plan Difference Gas'!N79","v":35.981931192077539},114.97327749937558,null,null,{"$f":"'Imports Plan Difference Gas'!H79","v":-240.51645088507141},null,{"$f":"G74*A74","v":-768.52363768798637},null,{"$f":"D74-I74","v":883.49691518736199},null,null,null,null,-23.173545620546314,{"$f":"P74*A74","v":-74.046567346617081},null,113.0091743385336,{"$f":"S74*A74","v":361.09888298770159}]
[3.2528214194388405,2080,{"$f":"'Imports Plan Difference Gas'!N80","v":35.981931192077539},117.04279649436435,null,null,{"$f":"'Imports Plan Difference Gas'!H80","v":-240.51645088507141},null,-782.35706316637015,null,899.39985966073448,null,null,null,null,-23.173545620546314,-75.379405558856192,null,102.64864344760987,333.89770608272579]
[3.3113722049887397,2081,{"$f":"'Imports Plan Difference Gas'!N81","v":35.981931192077539},119.14956683126292,null,null,{"$f":"'Imports Plan Difference Gas'!H81","v":-240.51645088507141},null,-796.43949030336478,null,915.58905713462764,null,null,null,null,-23.173545620546314,-76.736234858915594,null,94.219498289889231,311.99582780512327]
[3.3709769046785372,2082,{"$f":"'Imports Plan Difference Gas'!N82","v":35.981931192077539},121.29425903422565,null,null,{"$f":"'Imports Plan Difference Gas'!H82","v":-240.51645088507141},null,-810.77540112882548,null,932.06966016305114,null,null,null,null,-23.173545620546314,-78.117487086376087,null,81.280896723875358,273.99602564774523]
[3.4316544889627507,2083,{"$f":"'Imports Plan Difference Gas'!N83","v":35.981931192077539},123.4775556968417,null,null,{"$f":"'Imports Plan Difference Gas'!H83","v":-240.51645088507141},null,-825.36935834914425,null,948.84691404598595,null,null,null,null,-23.173545620546314,-79.523601853930856,null,85.366377885079146,292.94791387582234]
[3.4934242697640805,2084,{"$f":"'Imports Plan Difference Gas'!N84","v":35.981931192077539},125.70015169938486,null,null,{"$f":"'Imports Plan Difference Gas'!H84","v":-240.51645088507141},null,-840.22600679942889,null,965.92615849881372,null,null,null,null,-23.173545620546314,-80.955026687301611,null,87.087822970342515,304.23471436551233]
[3.5563059066198339,2085,{"$f":"'Imports Plan Difference Gas'!N85","v":35.981931192077539},127.9627544299738,null,null,{"$f":"'Imports Plan Difference Gas'!H85","v":-240.51645088507141},null,-855.35007492181865,null,983.3128293517924,null,null,null,null,-23.173545620546314,-82.412217167673035,null,80.648829494079976,286.81190869177249]
[3.6203194129389908,2086,{"$f":"'Imports Plan Difference Gas'!N86","v":35.981931192077539},130.26608400971332,null,null,{"$f":"'Imports Plan Difference Gas'!H86","v":-240.51645088507141},null,-870.74637627041136,null,1001.0124602801247,null,null,null,null,-23.173545620546314,-83.895637076691159,null,123.91712757949355,448.61958257167811]
[3.6854851623718927,2087,{"$f":"'Imports Plan Difference Gas'!N87","v":35.981931192077539},132.61087352188815,null,null,{"$f":"'Imports Plan Difference Gas'!H87","v":-240.51645088507141},null,-886.41981104327874,null,1019.0306845651669,null,null,null,null,-23.173545620546314,-85.405758544071588,null,77.798534062922528,286.72534294318524]
[3.7518238952945868,2088,{"$f":"'Imports Plan Difference Gas'!N88","v":35.981931192077539},134.99786924528215,null,null,{"$f":"'Imports Plan Difference Gas'!H88","v":-240.51645088507141},null,-902.37536764205777,null,1037.37323688734,null,null,null,null,-23.173545620546314,-86.94306219786489,null,88.752238638209448,332.9827696837217]
[3.8193567254098895,2089,{"$f":"'Imports Plan Difference Gas'!N89","v":35.981931192077539},137.42783089169723,null,null,{"$f":"'Imports Plan Difference Gas'!H89","v":-240.51645088507141},null,-918.61812425961489,null,1056.0459551513122,null,null,null,null,-23.173545620546314,-88.508037317426457,null,94.13724210791996,359.54370875642314]
[3.8881051464672676,2090,{"$f":"'Imports Plan Difference Gas'!N90","v":35.981931192077539},139.90153184774778,null,null,{"$f":"'Imports Plan Difference Gas'!H90","v":-240.51645088507149},null,-935.15325049628825,null,1075.0547823440361,null,null,null,null,-23.173545620546314,-90.10118198914013,null,98.027156192164085,381.13989048430386]
[3.9580910391036785,"Salvage Value"]
[4.029336677807545,"NPV@0.00%",11808.347202524703,{"$f":"C87*#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
["Inflation Rate",null,null,null,"FYE"]
["Year","Cdn GDP Deflator ","US GDP Deflator",null,2015,{"$f":"E92+1","v":2016},{"$f":"F92+1","v":2017},{"$f":"G92+1","v":2018},2019,2020,2021,2022,2023,2024,{"$f":"N92+1","v":2025},{"$f":"O92+1","v":2026},{"$f":"P92+1","v":2027},{"$f":"Q92+1","v":2028},{"$f":"R92+1","v":2029},{"$f":"S92+1","v":2030},{"$f":"T92+1","v":2031},{"$f":"U92+1","v":2032},{"$f":"V92+1","v":2033},{"$f":"W92+1","v":2034},{"$f":"X92+1","v":2035},{"$f":"Y92+1","v":2036},{"$f":"Z92+1","v":2037},{"$f":"AA92+1","v":2038},{"$f":"AB92+1","v":2039},{"$f":"AC92+1","v":2040},{"$f":"AD92+1","v":2041},{"$f":"AE92+1","v":2042},{"$f":"AF92+1","v":2043},{"$f":"AG92+1","v":2044},{"$f":"AH92+1","v":2045},{"$f":"AI92+1","v":2046},{"$f":"AJ92+1","v":2047},{"$f":"AK92+1","v":2048},{"$f":"AL92+1","v":2049},{"$f":"AM92+1","v":2050},{"$f":"AN92+1","v":2051},{"$f":"AO92+1","v":2052},{"$f":"AP92+1","v":2053},{"$f":"AQ92+1","v":2054},{"$f":"AR92+1","v":2055},{"$f":"AS92+1","v":2056},{"$f":"AT92+1","v":2057},{"$f":"AU92+1","v":2058},{"$f":"AV92+1","v":2059},{"$f":"AW92+1","v":2060},{"$f":"AX92+1","v":2061},2062]
[2015,2.2000000000000002,2,"Net Revenue",{"$f":"$K$9","v":12.388584101630167},{"$f":"$K$10","v":17.743965818072553},{"$f":"$K$11","v":22.269153805240339},{"$f":"$K$12","v":34.833852530004926},{"$f":"$K$13","v":46.211996172511384},{"$f":"$K$14","v":47.350990562334246},{"$f":"$K$15","v":60.873759949723791},{"$f":"$K$16","v":60.059469174505892},{"$f":"$K$17","v":82.576936117622921},{"$f":"$K$18","v":99.764101119418427},{"$f":"$K$19","v":105.19187914561253},{"$f":"$K$20","v":104.48955512242723},{"$f":"$K$21","v":111.06241917833975},{"$f":"$K$22","v":121.24984386787386},{"$f":"$K$23","v":140.62470284764677},{"$f":"$K$24","v":213.09525005299056},{"$f":"$K$25","v":202.39506712052759},{"$f":"$K$26","v":220.52567814551662},{"$f":"$K$27","v":241.35236107770842},{"$f":"$K$28","v":258.00855765280727},{"$f":"$K$29","v":272.61406778886379},{"$f":"$K$30","v":271.25510093392415},{"$f":"$K$31","v":244.73669856336744},{"$f":"$K$32","v":316.38393715453765},{"$f":"$K$33","v":326.24634489179823},{"$f":"$K$34","v":297.93486208502156},{"$f":"$K$35","v":311.0749777313751},{"$f":"$K$36","v":403.79809034737866},{"$f":"$K$37","v":422.35016245357178},{"$f":"$K$38","v":402.5970910934812},{"$f":"$K$39","v":412.43846194255786},{"$f":"$K$40","v":456.91328934539928},{"$f":"$K$41","v":495.35989408087653},{"$f":"$K$42","v":519.8188160354515},{"$f":"$K$43","v":508.18743100105246},{"$f":"$K$44","v":517.3348047590714},{"$f":"$K$45","v":526.6468312447347},{"$f":"$K$46","v":536.12647420713995},{"$f":"$K$47","v":545.77675074286844},{"$f":"$K$48","v":555.60073225624012},{"$f":"$K$49","v":565.60154543685246},{"$f":"$K$50","v":575.78237325471582},{"$f":"$K$51","v":586.14645597330059},{"$f":"$K$52","v":596.69709218082005},{"$f":"$K$53","v":607.43763984007478},{"$f":"$K$54","v":618.37151735719601},{"$f":"$K$55","v":629.5022046696256},{"$f":"$K$56","v":640.83324435367888}]
[2016,1.8,1.8,"Fixed O&M",{"$f":"$Q$9","v":0.52359951417715944},{"$f":"$Q$10","v":1.1698551653593914},{"$f":"$Q$11","v":1.7252879220594373},{"$f":"$Q$12","v":2.2420524391599534},{"$f":"$Q$13","v":2.7529589318935144},{"$f":"$Q$14","v":3.1624307645035574},{"$f":"$Q$15","v":3.1282198272989157},{"$f":"$Q$16","v":2.8475554394221456},{"$f":"$Q$17","v":-1.3608773984172993},{"$f":"$Q$18","v":-1.3091064640615382},{"$f":"$Q$19","v":-1.8197092018728556},{"$f":"$Q$20","v":-6.2389674989029666},{"$f":"$Q$21","v":-5.3090101536823404},{"$f":"$Q$22","v":-4.7821822195652768},{"$f":"$Q$23","v":-9.8266654141922434},{"$f":"$Q$24","v":-10.073223046187106},{"$f":"$Q$25","v":-10.298548503168483},{"$f":"$Q$26","v":-19.331664868437262},{"$f":"$Q$27","v":-19.616308300053561},{"$f":"$Q$28","v":-20.438472086185563},{"$f":"$Q$29","v":-27.02964115225117},{"$f":"$Q$30","v":-27.837581979561218},{"$f":"$Q$31","v":-27.424627100512566},{"$f":"$Q$32","v":-32.614195694080159},{"$f":"$Q$33","v":-33.975060896345127},{"$f":"$Q$34","v":-33.607659997200138},{"$f":"$Q$35","v":-43.199626361897948},{"$f":"$Q$36","v":-37.494860413169071},{"$f":"$Q$37","v":-38.193107599200992},{"$f":"$Q$38","v":-37.772984522476918},{"$f":"$Q$39","v":-42.50761635947849},{"$f":"$Q$40","v":-42.423113001449941},{"$f":"$Q$41","v":-41.956559955261227},{"$f":"$Q$42","v":-41.838493113083352},{"$f":"$Q$43","v":-42.591585989118855},{"$f":"$Q$44","v":-43.358234536922986},{"$f":"$Q$45","v":-44.138682758587599},{"$f":"$Q$46","v":-44.93317904824216},{"$f":"$Q$47","v":-45.741976271110516},{"$f":"$Q$48","v":-46.565331843990506},{"$f":"$Q$49","v":-47.403507817182337},{"$f":"$Q$50","v":-48.256770957891618},{"$f":"$Q$51","v":-49.125392835133667},{"$f":"$Q$52","v":-50.009649906166075},{"$f":"$Q$53","v":-50.909823604477062},{"$f":"$Q$54","v":-51.826200429357641},{"$f":"$Q$55","v":-52.759072037086078},{"$f":"$Q$56","v":-53.70873533375363}]
[2017,1.8,1.8,"DSM Expense",{"$f":"$T$9","v":104.71990283543188},{"$f":"$T$10","v":127.14333221628178},{"$f":"$T$11","v":106.87507274471541},{"$f":"$T$12","v":97.141866900689152},{"$f":"$T$13","v":94.109909765736333},{"$f":"$T$14","v":71.983714367191951},{"$f":"$T$15","v":61.20937393314847},{"$f":"$T$16","v":53.585808146467507},{"$f":"$T$17","v":86.124893550203666},{"$f":"$T$18","v":97.057901731446663},{"$f":"$T$19","v":101.7537955829421},{"$f":"$T$20","v":95.562362455956603},{"$f":"$T$21","v":268.57306253156952},{"$f":"$T$22","v":156.53594684979981},{"$f":"$T$23","v":153.19934685852877},{"$f":"$T$24","v":158.43431109452641},{"$f":"$T$25","v":136.97951452853519},{"$f":"$T$26","v":118.78998427062315},{"$f":"$T$27","v":118.79795931522939},{"$f":"$T$28","v":129.80631002823316},{"$f":"$T$29","v":139.63041198788082},{"$f":"$T$30","v":146.97663307582746},{"$f":"$T$31","v":156.11174624062423},{"$f":"$T$32","v":174.78763679160133},{"$f":"$T$33","v":202.10354039613713},{"$f":"$T$34","v":236.97212273455224},{"$f":"$T$35","v":235.15009285317805},{"$f":"$T$36","v":243.96075155737478},{"$f":"$T$37","v":253.03024552956475},{"$f":"$T$38","v":196.86721490759001},{"$f":"$T$39","v":177.18918439721094},{"$f":"$T$40","v":169.92809049983319},{"$f":"$T$41","v":246.03381604296604},{"$f":"$T$42","v":174.65698427451736},{"$f":"$T$43","v":172.33544186352134},{"$f":"$T$44","v":166.18513960111039},{"$f":"$T$45","v":167.15630161532712},{"$f":"$T$46","v":167.70787399844625},{"$f":"$T$47","v":132.74687164058943},{"$f":"$T$48","v":148.61075568533175},{"$f":"$T$49","v":170.27941434983097},{"$f":"$T$50","v":189.42993066292127},{"$f":"$T$51","v":206.75569887578874},{"$f":"$T$52","v":222.52661296250821},{"$f":"$T$53","v":242.46010100090925},{"$f":"$T$54","v":246.13253385864496},{"$f":"$T$55","v":232.42659280652455},{"$f":"$T$56","v":216.41369854741703}]
[2018,1.8,1.8,"Net Debt",0,0,0,0,{"$f":"H155","v":-0.38668320860191657},{"$f":"I155","v":-0.37586461084022649},-104.12238431017877,-246.99769807406869,-256.87576824451884,-330.57320995170687,-521.31587233020809,-502.0601349960196,-543.91670767364133,-554.87714472034338,-651.37315164556173,-659.41538589615561,-621.20880747033561,-448.64571888964247,-379.04017586765048,-441.38434865504286,-521.42128698035299,-541.39957579044756,-324.07252699716133,-393.24562986631815,-588.20521633196279,-462.82735209848693,-134.93820410409705,-385.71403035884015,-531.27557437406836,-313.61636566911443,-377.11560310461005,-195.9546305961004,36.076025304781425,85.540035764288135,97.447038395290349,155.25247044291888,203.62593244467359,256.28233069642454,331.66651673817051,18.327609151640473,-282.21398651800951,-229.90255461096424,-60.355652534581814,-271.77912879210567,-1014.8883399727333,-1405.0966467971004,-1026.4470117529554,-1158.3555232831056]
[2019,1.8,1.8,"Depreciation",0,0,0,0,{"$f":"H232","v":-1.2889440286730553E-2},{"$f":"I232","v":-1.2889440286730553E-2},-3.4714901025787044,-8.3311725559997942,-8.8996992728487712,-11.626517813715182,-18.348159403279961,-18.280815817880999,-20.28485950092746,-21.353456950031806,-25.347441933458267,-26.553690720287342,-26.31116574996609,-21.648259834803689,-20.355433038654976,-23.489483030652003,-27.367498508213771,-29.428295272359303,-23.724446744405029,-27.50806571243924,-35.682717757638208,-33.513391992260217,-24.441730995726417,-29.259541745178645,-34.907429659549123,-31.205625129130723,-28.075967224499102,-25.52399900453581,-23.047672863093162,-20.644736655031412,-18.302117330050205,-16.045409626990644,-14.924945111704222,-14.24123037447049,-12.604874749585232,-12.754120403268633,-10.870935253267024,-10.155552620809511,-12.242258349320212,-16.704509620130295,-23.3554255881511,-41.052384520463221,-47.020397199306672,-50.373769980563068]
["2020 and on",1.8,1.8]
[]
[null,null,"Difference from All Gas",null,null,null,"Rate",6.3E-2]
[null,null,null,null,null,"Nominal $",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Inflation Factor","FYB","Total non-DSM\nCapital Cost",null,null,"Total non-DSM\nCapital Cost",null,"Net Debt","Assume 20 Year"]
[null,2012,{"$f":"'Imports Plan Difference Gas'!AL12","v":0},null,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063]
[null,2013,{"$f":"'Imports Plan Difference Gas'!AL13","v":0}]
[1,2014,{"$f":"'Imports Plan Difference Gas'!AL14","v":0},null,null,{"$f":"C105*A105","v":0}]
[1.0201279600447775,2015,{"$f":"'Imports Plan Difference Gas'!AL15","v":0},null,null,{"$f":"C106*A106","v":0}]
[1.0384902633255835,2016,{"$f":"'Imports Plan Difference Gas'!AL16","v":0},null,null,0]
[1.057183088065444,2017,{"$f":"'Imports Plan Difference Gas'!AL17","v":0},null,null,0]
[1.0762123836506221,2018,{"$f":"'Imports Plan Difference Gas'!AL18","v":-0.35930009213446112},null,null,-0.38668320860191657,null,{"$f":"F109","v":-0.38668320860191657},{"$f":"H109+PPMT($H$100,I$101,20,$F$109,0)","v":-0.37586461084022649},{"$f":"I109+PPMT($H$100,J$101,20,$F$109,0)","v":-0.36436444141954988},-0.35213976132537067,-0.33914492638525817,-0.32533141684391859,-0.31064765620147461,-0.29503881863855669,-0.27844662430917488,-0.26080912173704207,-0.24206045650286487,-0.22213062535893449,-0.20094521485293651,-0.17842512348506068,-0.15448626636100865,-0.12903926123814136,-0.10198909479253342,-7.3234767860852173E-2,-4.2668918332475006E-2,-1.0177420283810079E-2]
[1.0955842065563333,2019,{"$f":"'Imports Plan Difference Gas'!AL19","v":0},null,null,0,null,null,{"$f":"$F110","v":0},{"$f":"I110+PPMT($H$100,I$101,20,$F110,0)","v":0},{"$f":"J110+PPMT($H$100,J$101,20,$F110,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1.1153047222743473,2020,{"$f":"'Imports Plan Difference Gas'!AL20","v":-93.031095266210471},null,null,-103.75801986875922,null,null,null,{"$f":"$F111","v":-103.75801986875922},{"$f":"J111+PPMT($H$100,$I$101,20,$F111,0)","v":-100.85508471011062},{"$f":"K111+PPMT($H$100,$J$101,20,$F111,0)","v":-97.769264636467156},{"$f":"L111+PPMT($H$100,$K$101,20,$F111,0)","v":-94.489037898184151},{"$f":"M111+PPMT($H$100,$L$101,20,$F111,0)","v":-91.002156875389318},{"$f":"N111+PPMT($H$100,$M$101,20,$F111,0)","v":-87.295602348158411},{"$f":"O111+PPMT($H$100,$N$101,20,$F111,0)","v":-83.355534885711961},{"$f":"P111+PPMT($H$100,$O$101,20,$F111,0)","v":-79.167243173131382},{"$f":"Q111+PPMT($H$100,$P$101,20,$F111,0)","v":-74.715089082658224},{"$f":"R111+PPMT($H$100,$Q$101,20,$F111,0)","v":-69.982449284485256},{"$f":"S111+PPMT($H$100,$R$101,20,$F111,0)","v":-64.951653179027389},{"$f":"T111+PPMT($H$100,$S$101,20,$F111,0)","v":-59.603916918925677},{"$f":"U111+PPMT($H$100,$T$101,20,$F111,0)","v":-53.919273274437558},{"$f":"V111+PPMT($H$100,$U$101,20,$F111,0)","v":-47.876497080346688},{"$f":"W111+PPMT($H$100,$V$101,20,$F111,0)","v":-41.453025986028095},{"$f":"X111+PPMT($H$100,$W$101,20,$F111,0)","v":-34.624876212767433},{"$f":"Y111+PPMT($H$100,$X$101,20,$F111,0)","v":-27.366553003791346},{"$f":"Z111+PPMT($H$100,$Y$101,20,$F111,0)","v":-19.650955432649763},{"$f":"AA111+PPMT($H$100,$Z$101,20,$F111,0)","v":-11.44927521452626},{"$f":"AB111+PPMT($H$100,$AA$101,20,$F111,0)","v":-2.7308891426609794}]
[1.1353802072752857,2021,{"$f":"'Imports Plan Difference Gas'!AL21","v":-128.40674222470759},null,null,-145.79047360263269,null,null,null,null,{"$f":"$F112","v":-145.79047360263269},{"$f":"K112+PPMT($H$100,$I$101,20,$F112,0)","v":-141.71155717619709},{"$f":"L112+PPMT($H$100,$J$101,20,$F112,0)","v":-137.37566901489603},{"$f":"M112+PPMT($H$100,$K$101,20,$F112,0)","v":-132.76661989943301},{"$f":"N112+PPMT($H$100,$L$101,20,$F112,0)","v":-127.86720068969584},{"$f":"O112+PPMT($H$100,$M$101,20,$F112,0)","v":-122.6591180697452},{"$f":"P112+PPMT($H$100,$N$101,20,$F112,0)","v":-117.1229262447377},{"$f":"Q112+PPMT($H$100,$O$101,20,$F112,0)","v":-111.23795433475472},{"$f":"R112+PPMT($H$100,$P$101,20,$F112,0)","v":-104.98222919444281},{"$f":"S112+PPMT($H$100,$Q$101,20,$F112,0)","v":-98.332393370291243},{"$f":"T112+PPMT($H$100,$R$101,20,$F112,0)","v":-91.263617889218125},{"$f":"U112+PPMT($H$100,$S$101,20,$F112,0)","v":-83.749509552837409},{"$f":"V112+PPMT($H$100,$T$101,20,$F112,0)","v":-75.762012391264705},{"$f":"W112+PPMT($H$100,$U$101,20,$F112,0)","v":-67.271302908512922},{"$f":"X112+PPMT($H$100,$V$101,20,$F112,0)","v":-58.245678728347777},{"$f":"Y112+PPMT($H$100,$W$101,20,$F112,0)","v":-48.651440224832228},{"$f":"Z112+PPMT($H$100,$X$101,20,$F112,0)","v":-38.452764695595192},{"$f":"AA112+PPMT($H$100,$Y$101,20,$F112,0)","v":-27.611572608016225},{"$f":"AB112+PPMT($H$100,$Z$101,20,$F112,0)","v":-16.087385418919784},{"$f":"AC112+PPMT($H$100,$AA$101,20,$F112,0)","v":-3.8371744369102672},{"$f":"$F112","v":-145.79047360263269},-145.79047360263269]
[1.1558170510062409,2022,{"$f":"'Imports Plan Difference Gas'!AL22","v":-14.756488918917341},null,null,-17.055801505469312,null,null,null,null,null,{"$f":"$F113","v":-17.055801505469312},{"$f":"L113+PPMT($H$100,$I$101,20,$F113,0)","v":-16.578615395790418},{"$f":"M113+PPMT($H$100,$J$101,20,$F113,0)","v":-16.071366561201753},{"$f":"N113+PPMT($H$100,$K$101,20,$F113,0)","v":-15.532161050034002},{"$f":"O113+PPMT($H$100,$L$101,20,$F113,0)","v":-14.958985591662683},{"$f":"P113+PPMT($H$100,$M$101,20,$F113,0)","v":-14.349700079413971},{"$f":"Q113+PPMT($H$100,$N$101,20,$F113,0)","v":-13.70202957989359},{"$f":"R113+PPMT($H$100,$O$101,20,$F113,0)","v":-13.013555838903425},{"$f":"S113+PPMT($H$100,$P$101,20,$F113,0)","v":-12.28170825223088},{"$f":"T113+PPMT($H$100,$Q$101,20,$F113,0)","v":-11.503754267597964},{"$f":"U113+PPMT($H$100,$R$101,20,$F113,0)","v":-10.676789181933174},{"$f":"V113+PPMT($H$100,$S$101,20,$F113,0)","v":-9.7977252958715031},{"$f":"W113+PPMT($H$100,$T$101,20,$F113,0)","v":-8.8632803849879469},{"$f":"X113+PPMT($H$100,$U$101,20,$F113,0)","v":-7.8699654447187264},{"$f":"Y113+PPMT($H$100,$V$101,20,$F113,0)","v":-6.8140716632125446},{"$f":"Z113+PPMT($H$100,$W$101,20,$F113,0)","v":-5.6916565734714739},{"$f":"AA113+PPMT($H$100,$X$101,20,$F113,0)","v":-4.498529333076716},{"$f":"AB113+PPMT($H$100,$Y$101,20,$F113,0)","v":-3.2302350765370877},{"$f":"AC113+PPMT($H$100,$Z$101,20,$F113,0)","v":-1.8820382818354628},{"$f":"AD113+PPMT($H$100,$AA$101,20,$F113,0)","v":-0.4489050890676356},-17.055801505469312,-17.055801505469312]
[1.1766217579243532,2023,{"$f":"'Imports Plan Difference Gas'!AL23","v":-69.524939238163995},null,null,-81.804556225992357,null,null,null,null,null,null,{"$f":"$F114","v":-81.804556225992357},{"$f":"M114+PPMT($H$100,$I$101,20,$F114,0)","v":-79.515833651039074},{"$f":"N114+PPMT($H$100,$J$101,20,$F114,0)","v":-77.082921553863741},{"$f":"O114+PPMT($H$100,$K$101,20,$F114,0)","v":-74.496735994566365},{"$f":"P114+PPMT($H$100,$L$101,20,$F114,0)","v":-71.747620745033245},{"$f":"Q114+PPMT($H$100,$M$101,20,$F114,0)","v":-68.825311234779548},{"$f":"R114+PPMT($H$100,$N$101,20,$F114,0)","v":-65.718896225379865},{"$f":"S114+PPMT($H$100,$O$101,20,$F114,0)","v":-62.416777070388001},{"$f":"T114+PPMT($H$100,$P$101,20,$F114,0)","v":-58.90662440863165},{"$f":"U114+PPMT($H$100,$Q$101,20,$F114,0)","v":-55.175332129184653},{"$f":"V114+PPMT($H$100,$R$101,20,$F114,0)","v":-51.208968436132494},{"$f":"W114+PPMT($H$100,$S$101,20,$F114,0)","v":-46.992723830418043},{"$f":"X114+PPMT($H$100,$T$101,20,$F114,0)","v":-42.510855814543589},{"$f":"Y114+PPMT($H$100,$U$101,20,$F114,0)","v":-37.746630113669042},{"$f":"Z114+PPMT($H$100,$V$101,20,$F114,0)","v":-32.682258193639399},{"$f":"AA114+PPMT($H$100,$W$101,20,$F114,0)","v":-27.298830842647888},{"$f":"AB114+PPMT($H$100,$X$101,20,$F114,0)","v":-21.576247568543909},{"$f":"AC114+PPMT($H$100,$Y$101,20,$F114,0)","v":-15.493141548171382},{"$f":"AD114+PPMT($H$100,$Z$101,20,$F114,0)","v":-9.0267998485153846},{"$f":"AE114+PPMT($H$100,$AA$101,20,$F114,0)","v":-2.1530786217810602},-81.804556225992357,-81.804556225992357]
[1.1978009495669917,2024,{"$f":"'Imports Plan Difference Gas'!AL24","v":-168.3495473599684},null,null,-201.6492476869434,null,null,null,null,null,null,null,{"$f":"$F115","v":-201.6492476869434},{"$f":"N115+PPMT($H$100,$I$101,20,$F115,0)","v":-196.00751809759797},{"$f":"O115+PPMT($H$100,$J$101,20,$F115,0)","v":-190.01035954412379},{"$f":"P115+PPMT($H$100,$K$101,20,$F115,0)","v":-183.63538000178073},{"$f":"Q115+PPMT($H$100,$L$101,20,$F115,0)","v":-176.85877674827006},{"$f":"R115+PPMT($H$100,$M$101,20,$F115,0)","v":-169.65524748978822},{"$f":"S115+PPMT($H$100,$N$101,20,$F115,0)","v":-161.99789588802201},{"$f":"T115+PPMT($H$100,$O$101,20,$F115,0)","v":-153.85813113534454},{"$f":"U115+PPMT($H$100,$P$101,20,$F115,0)","v":-145.20556120324838},{"$f":"V115+PPMT($H$100,$Q$101,20,$F115,0)","v":-136.00787936543017},{"$f":"W115+PPMT($H$100,$R$101,20,$F115,0)","v":-126.23074357182942},{"$f":"X115+PPMT($H$100,$S$101,20,$F115,0)","v":-115.83764822323182},{"$f":"Y115+PPMT($H$100,$T$101,20,$F115,0)","v":-104.78978786767257},{"$f":"Z115+PPMT($H$100,$U$101,20,$F115,0)","v":-93.045912309713103},{"$f":"AA115+PPMT($H$100,$V$101,20,$F115,0)","v":-80.562172591602177},{"$f":"AB115+PPMT($H$100,$W$101,20,$F115,0)","v":-67.291957271250268},{"$f":"AC115+PPMT($H$100,$X$101,20,$F115,0)","v":-53.185718385716186},{"$f":"AD115+PPMT($H$100,$Y$101,20,$F115,0)","v":-38.19078645039346},{"$f":"AE115+PPMT($H$100,$Z$101,20,$F115,0)","v":-22.251173803145399},{"$f":"AF115+PPMT($H$100,$AA$101,20,$F115,0)","v":-5.3073655591207114},-201.6492476869434,-201.6492476869434]
[1.2193613666591976,2025,{"$f":"'Imports Plan Difference Gas'!AL25","v":1.6568571198086346},null,null,2.0203075619688784,null,null,null,null,null,null,null,null,{"$f":"$F116","v":2.0203075619688784},{"$f":"O116+PPMT($H$100,$I$101,20,$F116,0)","v":1.9637835278716456},{"$f":"P116+PPMT($H$100,$J$101,20,$F116,0)","v":1.903698479626287},{"$f":"Q116+PPMT($H$100,$K$101,20,$F116,0)","v":1.8398280733414709},{"$f":"R116+PPMT($H$100,$L$101,20,$F116,0)","v":1.7719338314607116},{"$f":"S116+PPMT($H$100,$M$101,20,$F116,0)","v":1.6997622523414644},{"$f":"T116+PPMT($H$100,$N$101,20,$F116,0)","v":1.6230438637377045},{"$f":"U116+PPMT($H$100,$O$101,20,$F116,0)","v":1.5414922166519078},{"$f":"V116+PPMT($H$100,$P$101,20,$F116,0)","v":1.4548028157997059},{"$f":"W116+PPMT($H$100,$Q$101,20,$F116,0)","v":1.3626519826938153},{"$f":"X116+PPMT($H$100,$R$101,20,$F116,0)","v":1.2646956471022535},{"$f":"Y116+PPMT($H$100,$S$101,20,$F116,0)","v":1.1605680623684234},{"$f":"Z116+PPMT($H$100,$T$101,20,$F116,0)","v":1.0498804397963619},{"$f":"AA116+PPMT($H$100,$U$101,20,$F116,0)","v":0.93221949700226059},{"$f":"AB116+PPMT($H$100,$V$101,20,$F116,0)","v":0.80714591481213094},{"$f":"AC116+PPMT($H$100,$W$101,20,$F116,0)","v":0.67419269694402306},{"$f":"AD116+PPMT($H$100,$X$101,20,$F116,0)","v":0.53286342635022443},{"$f":"AE116+PPMT($H$100,$Y$101,20,$F116,0)","v":0.38263041170901652},{"$f":"AF116+PPMT($H$100,$Z$101,20,$F116,0)","v":0.22293271714541246},{"$f":"AG116+PPMT($H$100,$AA$101,20,$F116,0)","v":5.3174067824301396E-2},2.0203075619688784,2.0203075619688784]
[1.2413098712590631,2026,{"$f":"'Imports Plan Difference Gas'!AL26","v":-48.433764915131661},null,null,-60.121310491393807,null,null,null,null,null,null,null,null,null,{"$f":"$F117","v":-60.121310491393807},{"$f":"P117+PPMT($H$100,$I$101,20,$F117,0)","v":-58.439240361005311},{"$f":"Q117+PPMT($H$100,$J$101,20,$F117,0)","v":-56.651199812402339},{"$f":"R117+PPMT($H$100,$K$101,20,$F117,0)","v":-54.750512709237377},{"$f":"S117+PPMT($H$100,$L$101,20,$F117,0)","v":-52.730082318573025},{"$f":"T117+PPMT($H$100,$M$101,20,$F117,0)","v":-50.58236481329682},{"$f":"U117+PPMT($H$100,$N$101,20,$F117,0)","v":-48.299341105188212},{"$f":"V117+PPMT($H$100,$O$101,20,$F117,0)","v":-45.872486903468761},{"$f":"W117+PPMT($H$100,$P$101,20,$F117,0)","v":-43.292740887040985},{"$f":"X117+PPMT($H$100,$Q$101,20,$F117,0)","v":-40.550470871578256},{"$f":"Y117+PPMT($H$100,$R$101,20,$F117,0)","v":-37.635437845141375},{"$f":"Z117+PPMT($H$100,$S$101,20,$F117,0)","v":-34.536757738038972},{"$f":"AA117+PPMT($H$100,$T$101,20,$F117,0)","v":-31.242860784189119},{"$f":"AB117+PPMT($H$100,$U$101,20,$F117,0)","v":-27.741448322246725},{"$f":"AC117+PPMT($H$100,$V$101,20,$F117,0)","v":-24.019446875201957},{"$f":"AD117+PPMT($H$100,$W$101,20,$F117,0)","v":-20.062959336993373},{"$f":"AE117+PPMT($H$100,$X$101,20,$F117,0)","v":-15.857213083877646},{"$f":"AF117+PPMT($H$100,$Y$101,20,$F117,0)","v":-11.386504816815627},{"$f":"AG117+PPMT($H$100,$Z$101,20,$F117,0)","v":-6.6341419289287025},{"$f":"AH117+PPMT($H$100,$AA$101,20,$F117,0)","v":-1.5823801791049013},-60.121310491393807,-60.121310491393807]
[1.2636534489417264,2027,{"$f":"'Imports Plan Difference Gas'!AL27","v":-25.369236715950834},null,null,-32.057923473130344,null,null,null,null,null,null,null,null,null,null,{"$f":"$F118","v":-32.057923473130344},{"$f":"Q118+PPMT($H$100,$I$101,20,$F118,0)","v":-31.161008966848051},{"$f":"R118+PPMT($H$100,$J$101,20,$F118,0)","v":-30.207588846669974},{"$f":"S118+PPMT($H$100,$K$101,20,$F118,0)","v":-29.194103258920681},{"$f":"T118+PPMT($H$100,$L$101,20,$F118,0)","v":-28.116768079143178},{"$f":"U118+PPMT($H$100,$M$101,20,$F118,0)","v":-26.971560783039696},{"$f":"V118+PPMT($H$100,$N$101,20,$F118,0)","v":-25.754205427281693},{"$f":"W118+PPMT($H$100,$O$101,20,$F118,0)","v":-24.460156684110935},{"$f":"X118+PPMT($H$100,$P$101,20,$F118,0)","v":-23.084582870120418},{"$f":"Y118+PPMT($H$100,$Q$101,20,$F118,0)","v":-21.6223479058485},{"$f":"Z118+PPMT($H$100,$R$101,20,$F118,0)","v":-20.067992138827449},{"$f":"AA118+PPMT($H$100,$S$101,20,$F118,0)","v":-18.415711958484074},{"$f":"AB118+PPMT($H$100,$T$101,20,$F118,0)","v":-16.659338126779069},{"$f":"AC118+PPMT($H$100,$U$101,20,$F118,0)","v":-14.792312743676646},{"$f":"AD118+PPMT($H$100,$V$101,20,$F118,0)","v":-12.807664761438771},{"$f":"AE118+PPMT($H$100,$W$101,20,$F118,0)","v":-10.697983956319909},{"$f":"AF118+PPMT($H$100,$X$101,20,$F118,0)","v":-8.4553932604785587},{"$f":"AG118+PPMT($H$100,$Y$101,20,$F118,0)","v":-6.0715193507992042},{"$f":"AH118+PPMT($H$100,$Z$101,20,$F118,0)","v":-3.5374613848100505},{"$f":"AI118+PPMT($H$100,$AA$101,20,$F118,0)","v":-0.84375776696358029},-32.057923473130344,-32.057923473130344]
[1.2863992110226774,2028,{"$f":"'Imports Plan Difference Gas'!AL28","v":-93.143363643342255},null,null,{"$f":"C119*A119","v":-119.81954950279381},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F119","v":-119.81954950279381},{"$f":"R119+PPMT($H$100,$I$101,20,$F119,0)","v":-116.46724590847833},{"$f":"S119+PPMT($H$100,$J$101,20,$F119,0)","v":-112.903747187721},{"$f":"T119+PPMT($H$100,$K$101,20,$F119,0)","v":-109.11574804755594},{"$f":"U119+PPMT($H$100,$L$101,20,$F119,0)","v":-105.08910496156049},{"$f":"V119+PPMT($H$100,$M$101,20,$F119,0)","v":-100.80878336114733},{"$f":"W119+PPMT($H$100,$N$101,20,$F119,0)","v":-96.258801499908145},{"$f":"X119+PPMT($H$100,$O$101,20,$F119,0)","v":-91.422170781410884},{"$f":"Y119+PPMT($H$100,$P$101,20,$F119,0)","v":-86.280832327648298},{"$f":"Z119+PPMT($H$100,$Q$101,20,$F119,0)","v":-80.815589551298672},{"$f":"AA119+PPMT($H$100,$R$101,20,$F119,0)","v":-75.006036480039015},{"$f":"AB119+PPMT($H$100,$S$101,20,$F119,0)","v":-68.83048156529},{"$f":"AC119+PPMT($H$100,$T$101,20,$F119,0)","v":-62.265866690911793},{"$f":"AD119+PPMT($H$100,$U$101,20,$F119,0)","v":-55.287681079447758},{"$f":"AE119+PPMT($H$100,$V$101,20,$F119,0)","v":-47.869869774461492},{"$f":"AF119+PPMT($H$100,$W$101,20,$F119,0)","v":-39.984736357261085},{"$f":"AG119+PPMT($H$100,$X$101,20,$F119,0)","v":-31.602839534777054},{"$f":"AH119+PPMT($H$100,$Y$101,20,$F119,0)","v":-22.692883212476531},{"$f":"AI119+PPMT($H$100,$Z$101,20,$F119,0)","v":-13.221599641871075},{"$f":"AJ119+PPMT($H$100,$AA$101,20,$F119,0)","v":-3.153625206317475},-119.81954950279381,-119.81954950279381]
[1.3095543968210857,2029,{"$f":"'Imports Plan Difference Gas'!AL29","v":-27.633417666892257},null,null,-36.187463604872221,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F120","v":-36.187463604872221},{"$f":"S120+PPMT($H$100,$I$101,20,$F120,0)","v":-35.175013092287507},{"$f":"T120+PPMT($H$100,$J$101,20,$F120,0)","v":-34.098778197409956},{"$f":"U120+PPMT($H$100,$K$101,20,$F120,0)","v":-32.954740504155119},{"$f":"V120+PPMT($H$100,$L$101,20,$F120,0)","v":-31.738628436225227},{"$f":"W120+PPMT($H$100,$M$101,20,$F120,0)","v":-30.445901308015749},{"$f":"X120+PPMT($H$100,$N$101,20,$F120,0)","v":-29.071732370729077},{"$f":"Y120+PPMT($H$100,$O$101,20,$F120,0)","v":-27.610990790393345},{"$f":"Z120+PPMT($H$100,$P$101,20,$F120,0)","v":-26.058222490496458},{"$f":"AA120+PPMT($H$100,$Q$101,20,$F120,0)","v":-24.407629787706071},{"$f":"AB120+PPMT($H$100,$R$101,20,$F120,0)","v":-22.653049744639887},{"$f":"AC120+PPMT($H$100,$S$101,20,$F120,0)","v":-20.787931158860534},{"$f":"AD120+PPMT($H$100,$T$101,20,$F120,0)","v":-18.805310102177081},{"$f":"AE120+PPMT($H$100,$U$101,20,$F120,0)","v":-16.697783918922571},{"$f":"AF120+PPMT($H$100,$V$101,20,$F120,0)","v":-14.457483586123029},{"$f":"AG120+PPMT($H$100,$W$101,20,$F120,0)","v":-12.076044332357114},{"$f":"AH120+PPMT($H$100,$X$101,20,$F120,0)","v":-9.5445744056039477},{"$f":"AI120+PPMT($H$100,$Y$101,20,$F120,0)","v":-6.8536218734653307},{"$f":"AJ120+PPMT($H$100,$Z$101,20,$F120,0)","v":-3.9931393318019817},{"$f":"AK120+PPMT($H$100,$AA$101,20,$F120,0)","v":-0.95244639001384179},-36.187463604872221,-36.187463604872221]
[1.3331263759638652,2030,{"$f":"'Imports Plan Difference Gas'!AL30","v":5.45765895928443},null,null,7.2757491096375722,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F121","v":7.2757491096375722},{"$f":"T121+PPMT($H$100,$I$101,20,$F121,0)","v":7.0721886723567851},{"$f":"U121+PPMT($H$100,$J$101,20,$F121,0)","v":6.855803927527309},{"$f":"V121+PPMT($H$100,$K$101,20,$F121,0)","v":6.6257869437735755},{"$f":"W121+PPMT($H$100,$L$101,20,$F121,0)","v":6.3812788900433572},{"$f":"X121+PPMT($H$100,$M$101,20,$F121,0)","v":6.1213668289281351},{"$f":"Y121+PPMT($H$100,$N$101,20,$F121,0)","v":5.8450803079626539},{"$f":"Z121+PPMT($H$100,$O$101,20,$F121,0)","v":5.5513877361763475},{"$f":"AA121+PPMT($H$100,$P$101,20,$F121,0)","v":5.2391925323675039},{"$f":"AB121+PPMT($H$100,$Q$101,20,$F121,0)","v":4.907329030718703},{"$f":"AC121+PPMT($H$100,$R$101,20,$F121,0)","v":4.5545581284660273},{"$f":"AD121+PPMT($H$100,$S$101,20,$F121,0)","v":4.1795626593714328},{"$f":"AE121+PPMT($H$100,$T$101,20,$F121,0)","v":3.7809424757238794},{"$f":"AF121+PPMT($H$100,$U$101,20,$F121,0)","v":3.35720922050653},{"$f":"AG121+PPMT($H$100,$V$101,20,$F121,0)","v":2.9067807702104878},{"$f":"AH121+PPMT($H$100,$W$101,20,$F121,0)","v":2.4279753275457945},{"$f":"AI121+PPMT($H$100,$X$101,20,$F121,0)","v":1.9190051419932259},{"$f":"AJ121+PPMT($H$100,$Y$101,20,$F121,0)","v":1.3779698347508453},{"$f":"AK121+PPMT($H$100,$Z$101,20,$F121,0)","v":0.80284930315219472},{"$f":"AL121+PPMT($H$100,$AA$101,20,$F121,0)","v":0.19149617806282915},7.2757491096375722,7.2757491096375722]
[1.3571226507312149,2031,{"$f":"'Imports Plan Difference Gas'!AL31","v":103.07629703144448},null,null,139.88717745487199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F122","v":139.88717745487199},{"$f":"U122+PPMT($H$100,$I$101,20,$F122,0)","v":135.97342306565457},{"$f":"V122+PPMT($H$100,$J$101,20,$F122,0)","v":131.81310214991646},{"$f":"W122+PPMT($H$100,$K$101,20,$F122,0)","v":127.39068101648685},{"$f":"X122+PPMT($H$100,$L$101,20,$F122,0)","v":122.68964735165117},{"$f":"Y122+PPMT($H$100,$M$101,20,$F122,0)","v":117.69244856593085},{"$f":"Z122+PPMT($H$100,$N$101,20,$F122,0)","v":112.38042625671014},{"$f":"AA122+PPMT($H$100,$O$101,20,$F122,0)","v":106.73374654200852},{"$f":"AB122+PPMT($H$100,$P$101,20,$F122,0)","v":100.73132600528071},{"$f":"AC122+PPMT($H$100,$Q$101,20,$F122,0)","v":94.350752974739038},{"$f":"AD122+PPMT($H$100,$R$101,20,$F122,0)","v":87.568203843273238},{"$f":"AE122+PPMT($H$100,$S$101,20,$F122,0)","v":80.358354116525106},{"$f":"AF122+PPMT($H$100,$T$101,20,$F122,0)","v":72.694283856991831},{"$f":"AG122+PPMT($H$100,$U$101,20,$F122,0)","v":64.547377171107968},{"$f":"AH122+PPMT($H$100,$V$101,20,$F122,0)","v":55.887215364013414},{"$f":"AI122+PPMT($H$100,$W$101,20,$F122,0)","v":46.681463363071906},{"$f":"AJ122+PPMT($H$100,$X$101,20,$F122,0)","v":36.895748986071084},{"$f":"AK122+PPMT($H$100,$Y$101,20,$F122,0)","v":26.493534603319212},{"$f":"AL122+PPMT($H$100,$Z$101,20,$F122,0)","v":15.43598071445397},{"$f":"AM122+PPMT($H$100,$AA$101,20,$F122,0)","v":3.6818009305902191},139.88717745487199,139.88717745487199]
[1.3815508584443768,2032,{"$f":"'Imports Plan Difference Gas'!AL32","v":28.073381191433683},null,null,38.784803884461425,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F123","v":38.784803884461425},{"$f":"V123+PPMT($H$100,$I$101,20,$F123,0)","v":37.699685153784934},{"$f":"W123+PPMT($H$100,$J$101,20,$F123,0)","v":36.546203943075824},{"$f":"X123+PPMT($H$100,$K$101,20,$F123,0)","v":35.320053416092044},{"$f":"Y123+PPMT($H$100,$L$101,20,$F123,0)","v":34.016655405908281},{"$f":"Z123+PPMT($H$100,$M$101,20,$F123,0)","v":32.631143321082945},{"$f":"AA123+PPMT($H$100,$N$101,20,$F123,0)","v":31.15834397491361},{"$f":"AB123+PPMT($H$100,$O$101,20,$F123,0)","v":29.592758269935608},{"$f":"AC123+PPMT($H$100,$P$101,20,$F123,0)","v":27.928540665543991},{"$f":"AD123+PPMT($H$100,$Q$101,20,$F123,0)","v":26.159477352075704},{"$f":"AE123+PPMT($H$100,$R$101,20,$F123,0)","v":24.278963049858913},{"$f":"AF123+PPMT($H$100,$S$101,20,$F123,0)","v":22.279976346602464},{"$f":"AG123+PPMT($H$100,$T$101,20,$F123,0)","v":20.155053481040859},{"$f":"AH123+PPMT($H$100,$U$101,20,$F123,0)","v":17.896260474948875},{"$f":"AI123+PPMT($H$100,$V$101,20,$F123,0)","v":15.495163509473095},{"$f":"AJ123+PPMT($H$100,$W$101,20,$F123,0)","v":12.94279743517234},{"$f":"AK123+PPMT($H$100,$X$101,20,$F123,0)","v":10.229632298190637},{"$f":"AL123+PPMT($H$100,$Y$101,20,$F123,0)","v":7.3455377575790877},{"$f":"AM123+PPMT($H$100,$Z$101,20,$F123,0)","v":4.2797452609090101},{"$f":"AN123+PPMT($H$100,$AA$101,20,$F123,0)","v":1.0208078369487184},38.784803884461425,38.784803884461425]
[1.4064187738963756,2033,{"$f":"'Imports Plan Difference Gas'!AL33","v":-66.851709821415056},null,null,-94.021499759910853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F124","v":-94.021499759910853},{"$f":"W124+PPMT($H$100,$I$101,20,$F124,0)","v":-91.390972330155066},{"$f":"X124+PPMT($H$100,$J$101,20,$F124,0)","v":-88.594721672324667},{"$f":"Y124+PPMT($H$100,$K$101,20,$F124,0)","v":-85.622307223050953},{"$f":"Z124+PPMT($H$100,$L$101,20,$F124,0)","v":-82.462630663472993},{"$f":"AA124+PPMT($H$100,$M$101,20,$F124,0)","v":-79.103894480641628},{"$f":"AB124+PPMT($H$100,$N$101,20,$F124,0)","v":-75.533557918291891},{"$f":"AC124+PPMT($H$100,$O$101,20,$F124,0)","v":-71.738290152514111},{"$f":"AD124+PPMT($H$100,$P$101,20,$F124,0)","v":-67.703920517492335},{"$f":"AE124+PPMT($H$100,$Q$101,20,$F124,0)","v":-63.415385595464187},{"$f":"AF124+PPMT($H$100,$R$101,20,$F124,0)","v":-58.856672973348267},{"$f":"AG124+PPMT($H$100,$S$101,20,$F124,0)","v":-54.010761456039042},{"$f":"AH124+PPMT($H$100,$T$101,20,$F124,0)","v":-48.859557513139336},{"$f":"AI124+PPMT($H$100,$U$101,20,$F124,0)","v":-43.383827721836951},{"$f":"AJ124+PPMT($H$100,$V$101,20,$F124,0)","v":-37.563126953682513},{"$f":"AK124+PPMT($H$100,$W$101,20,$F124,0)","v":-31.375722037134349},{"$f":"AL124+PPMT($H$100,$X$101,20,$F124,0)","v":-24.79851061084365},{"$f":"AM124+PPMT($H$100,$Y$101,20,$F124,0)","v":-17.806934864696636},{"$f":"AN124+PPMT($H$100,$Z$101,20,$F124,0)","v":-10.374889846542359},{"$f":"AO124+PPMT($H$100,$AA$101,20,$F124,0)","v":-2.4746259922443645},-94.021499759910853,-94.021499759910853]
[1.4317343118265105,2034,{"$f":"'Imports Plan Difference Gas'!AL34","v":-81.258417407370573},null,null,-116.34046432685304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F125","v":-116.34046432685304},{"$f":"X125+PPMT($H$100,$I$101,20,$F125,0)","v":-113.08549835222178},{"$f":"Y125+PPMT($H$100,$J$101,20,$F125,0)","v":-109.62546952118875},{"$f":"Z125+PPMT($H$100,$K$101,20,$F125,0)","v":-105.94745887380064},{"$f":"AA125+PPMT($H$100,$L$101,20,$F125,0)","v":-102.03773355562709},{"$f":"AB125+PPMT($H$100,$M$101,20,$F125,0)","v":-97.881695542408593},{"$f":"AC125+PPMT($H$100,$N$101,20,$F125,0)","v":-93.463827134357331},{"$f":"AD125+PPMT($H$100,$O$101,20,$F125,0)","v":-88.767633016598836},{"$f":"AE125+PPMT($H$100,$P$101,20,$F125,0)","v":-83.775578669421563},{"$f":"AF125+PPMT($H$100,$Q$101,20,$F125,0)","v":-78.469024898372126},{"$f":"AG125+PPMT($H$100,$R$101,20,$F125,0)","v":-72.828158239746571},{"$f":"AH125+PPMT($H$100,$S$101,20,$F125,0)","v":-66.8319169816276},{"$f":"AI125+PPMT($H$100,$T$101,20,$F125,0)","v":-60.457912524247135},{"$f":"AJ125+PPMT($H$100,$U$101,20,$F125,0)","v":-53.682345786051705},{"$f":"AK125+PPMT($H$100,$V$101,20,$F125,0)","v":-46.479918343349965},{"$f":"AL125+PPMT($H$100,$W$101,20,$F125,0)","v":-38.823737971758014},{"$f":"AM125+PPMT($H$100,$X$101,20,$F125,0)","v":-30.685218236755766},{"$f":"AN125+PPMT($H$100,$Y$101,20,$F125,0)","v":-22.033971758448381},{"$f":"AO125+PPMT($H$100,$Z$101,20,$F125,0)","v":-12.837696752007629},{"$f":"AP125+PPMT($H$100,$AA$101,20,$F125,0)","v":-3.0620564201611096},-116.34046432685304,-116.34046432685304]
[1.4575055294393877,2035,{"$f":"'Imports Plan Difference Gas'!AL35","v":-42.41761123756821},null,null,-61.823902924365974,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F126","v":-61.823902924365974},{"$f":"Y126+PPMT($H$100,$I$101,20,$F126,0)","v":-60.094197773178351},{"$f":"Z126+PPMT($H$100,$J$101,20,$F126,0)","v":-58.25552119746591},{"$f":"AA126+PPMT($H$100,$K$101,20,$F126,0)","v":-56.301007997483588},{"$f":"AB126+PPMT($H$100,$L$101,20,$F126,0)","v":-54.223360465902374},{"$f":"AC126+PPMT($H$100,$M$101,20,$F126,0)","v":-52.014821139831547},{"$f":"AD126+PPMT($H$100,$N$101,20,$F126,0)","v":-49.667143836218258},{"$f":"AE126+PPMT($H$100,$O$101,20,$F126,0)","v":-47.17156286247733},{"$f":"AF126+PPMT($H$100,$P$101,20,$F126,0)","v":-44.518760287390727},{"$f":"AG126+PPMT($H$100,$Q$101,20,$F126,0)","v":-41.698831150073666},{"$f":"AH126+PPMT($H$100,$R$101,20,$F126,0)","v":-38.701246477105634},{"$f":"AI126+PPMT($H$100,$S$101,20,$F126,0)","v":-35.514813969740615},{"$f":"AJ126+PPMT($H$100,$T$101,20,$F126,0)","v":-32.127636214411595},{"$f":"AK126+PPMT($H$100,$U$101,20,$F126,0)","v":-28.527066260496849},{"$f":"AL126+PPMT($H$100,$V$101,20,$F126,0)","v":-24.699660399485474},{"$f":"AM126+PPMT($H$100,$W$101,20,$F126,0)","v":-20.631127969230384},{"$f":"AN126+PPMT($H$100,$X$101,20,$F126,0)","v":-16.306277995869223},{"$f":"AO126+PPMT($H$100,$Y$101,20,$F126,0)","v":-11.708962474186308},{"$f":"AP126+PPMT($H$100,$Z$101,20,$F126,0)","v":-6.8220160746373688},{"$f":"AQ126+PPMT($H$100,$AA$101,20,$F126,0)","v":-1.6271920519168477},-61.823902924365974,{"$f":"$F126","v":-61.823902924365974}]
[1.4837406289692967,2036,{"$f":"'Imports Plan Difference Gas'!AL36","v":115.32706761389706},null,null,171.11545583862824,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F127","v":171.11545583862824},{"$f":"Z127+PPMT($H$100,$I$101,20,$F127,0)","v":166.32799869969625},{"$f":"AA127+PPMT($H$100,$J$101,20,$F127,0)","v":161.23893176101157},{"$f":"AB127+PPMT($H$100,$K$101,20,$F127,0)","v":155.82925360518976},{"$f":"AC127+PPMT($H$100,$L$101,20,$F127,0)","v":150.07876572555116},{"$f":"AD127+PPMT($H$100,$M$101,20,$F127,0)","v":143.96599710949533},{"$f":"AE127+PPMT($H$100,$N$101,20,$F127,0)","v":137.46812407062799},{"$f":"AF127+PPMT($H$100,$O$101,20,$F127,0)","v":130.56088503031202},{"$f":"AG127+PPMT($H$100,$P$101,20,$F127,0)","v":123.21848993045613},{"$f":"AH127+PPMT($H$100,$Q$101,20,$F127,0)","v":115.41352393930931},{"$f":"AI127+PPMT($H$100,$R$101,20,$F127,0)","v":107.11684509072025},{"$f":"AJ127+PPMT($H$100,$S$101,20,$F127,0)","v":98.29747547467008},{"$f":"AK127+PPMT($H$100,$T$101,20,$F127,0)","v":88.922485572808739},{"$f":"AL127+PPMT($H$100,$U$101,20,$F127,0)","v":78.956871307130143},{"$f":"AM127+PPMT($H$100,$V$101,20,$F127,0)","v":68.363423342713787},{"$f":"AN127+PPMT($H$100,$W$101,20,$F127,0)","v":57.102588156539213},{"$f":"AO127+PPMT($H$100,$X$101,20,$F127,0)","v":45.132320353635635},{"$f":"AP127+PPMT($H$100,$Y$101,20,$F127,0)","v":32.40792567914913},{"$f":"AQ127+PPMT($H$100,$Z$101,20,$F127,0)","v":18.881894140169976},{"$f":"AR127+PPMT($H$100,$AA$101,20,$F127,0)","v":4.5037226142351372},171.11545583862824,{"$f":"$F127","v":171.11545583862824}]
[1.5104479602907441,2037,{"$f":"'Imports Plan Difference Gas'!AL37","v":-75.148943906135756},null,null,-113.50856904102629,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F128","v":-113.50856904102629},{"$f":"AA128+PPMT($H$100,$I$101,20,$F128,0)","v":-110.33283364925731},{"$f":"AB128+PPMT($H$100,$J$101,20,$F128,0)","v":-106.95702692780688},{"$f":"AC128+PPMT($H$100,$K$101,20,$F128,0)","v":-103.36854438290507},{"$f":"AD128+PPMT($H$100,$L$101,20,$F128,0)","v":-99.553987437674451},{"$f":"AE128+PPMT($H$100,$M$101,20,$F128,0)","v":-95.499113404894302},{"$f":"AF128+PPMT($H$100,$N$101,20,$F128,0)","v":-91.188782308049014},{"$f":"AG128+PPMT($H$100,$O$101,20,$F128,0)","v":-86.606900352102471},{"$f":"AH128+PPMT($H$100,$P$101,20,$F128,0)","v":-81.736359832931285},{"$f":"AI128+PPMT($H$100,$Q$101,20,$F128,0)","v":-76.558975261052325},{"$f":"AJ128+PPMT($H$100,$R$101,20,$F128,0)","v":-71.055415461144989},{"$f":"AK128+PPMT($H$100,$S$101,20,$F128,0)","v":-65.205131393843487},{"$f":"AL128+PPMT($H$100,$T$101,20,$F128,0)","v":-58.986279430301991},{"$f":"AM128+PPMT($H$100,$U$101,20,$F128,0)","v":-52.375639793057381},{"$f":"AN128+PPMT($H$100,$V$101,20,$F128,0)","v":-45.34852985866636},{"$f":"AO128+PPMT($H$100,$W$101,20,$F128,0)","v":-37.878711998408704},{"$f":"AP128+PPMT($H$100,$X$101,20,$F128,0)","v":-29.938295612954818},{"$f":"AQ128+PPMT($H$100,$Y$101,20,$F128,0)","v":-21.497632995217337},{"$f":"AR128+PPMT($H$100,$Z$101,20,$F128,0)","v":-12.525208632562393},{"$f":"AS128+PPMT($H$100,$AA$101,20,$F128,0)","v":-2.9875215350601874},-113.50856904102629,{"$f":"$F128","v":-113.50856904102629}]
[1.5376360235759776,2038,{"$f":"'Imports Plan Difference Gas'!AL38","v":-159.49129546642109},null,null,-245.23956135596907,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F129","v":-245.23956135596907},{"$f":"AB129+PPMT($H$100,$I$101,20,$F129,0)","v":-238.37826479448606},{"$f":"AC129+PPMT($H$100,$J$101,20,$F129,0)","v":-231.0847065496296},{"$f":"AD129+PPMT($H$100,$K$101,20,$F129,0)","v":-223.33165413534721},{"$f":"AE129+PPMT($H$100,$L$101,20,$F129,0)","v":-215.09015941896502},{"$f":"AF129+PPMT($H$100,$M$101,20,$F129,0)","v":-206.32945053545075},{"$f":"AG129+PPMT($H$100,$N$101,20,$F129,0)","v":-197.01681699227507},{"$f":"AH129+PPMT($H$100,$O$101,20,$F129,0)","v":-187.11748753587932},{"$f":"AI129+PPMT($H$100,$P$101,20,$F129,0)","v":-176.59450032373064},{"$f":"AJ129+PPMT($H$100,$Q$101,20,$F129,0)","v":-165.40856491721661},{"$f":"AK129+PPMT($H$100,$R$101,20,$F129,0)","v":-153.51791558009219},{"$f":"AL129+PPMT($H$100,$S$101,20,$F129,0)","v":-140.87815533472894},{"$f":"AM129+PPMT($H$100,$T$101,20,$F129,0)","v":-127.4420901939078},{"$f":"AN129+PPMT($H$100,$U$101,20,$F129,0)","v":-113.15955294921493},{"$f":"AO129+PPMT($H$100,$V$101,20,$F129,0)","v":-97.977215858106405},{"$f":"AP129+PPMT($H$100,$W$101,20,$F129,0)","v":-81.838391530258036},{"$f":"AQ129+PPMT($H$100,$X$101,20,$F129,0)","v":-64.682821269755223},{"$f":"AR129+PPMT($H$100,$Y$101,20,$F129,0)","v":-46.446450082840734},{"$f":"AS129+PPMT($H$100,$Z$101,20,$F129,0)","v":-27.061187511150628},{"$f":"AT129+PPMT($H$100,$AA$101,20,$F129,0)","v":-6.4546533974440479},-245.23956135596907,{"$f":"$F129","v":-245.23956135596907}]
[1.5653134720003452,2039,{"$f":"'Imports Plan Difference Gas'!AL39","v":41.576191686495207},null,null,65.0797729613397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F130","v":65.0797729613397},{"$f":"AC130+PPMT($H$100,$I$101,20,$F130,0)","v":63.258975289166457},{"$f":"AD130+PPMT($H$100,$J$101,20,$F130,0)","v":61.323467363646301},{"$f":"AE130+PPMT($H$100,$K$101,20,$F130,0)","v":59.266022438818375},{"$f":"AF130+PPMT($H$100,$L$101,20,$F130,0)","v":57.078958483726289},{"$f":"AG130+PPMT($H$100,$M$101,20,$F130,0)","v":54.754109499463404},{"$f":"AH130+PPMT($H$100,$N$101,20,$F130,0)","v":52.282795029191952},{"$f":"AI130+PPMT($H$100,$O$101,20,$F130,0)","v":49.655787747293402},{"$f":"AJ130+PPMT($H$100,$P$101,20,$F130,0)","v":46.863279006635246},{"$f":"AK130+PPMT($H$100,$Q$101,20,$F130,0)","v":43.89484221531562},{"$f":"AL130+PPMT($H$100,$R$101,20,$F130,0)","v":40.739393906142858},{"$f":"AM130+PPMT($H$100,$S$101,20,$F130,0)","v":37.385152353492217},{"$f":"AN130+PPMT($H$100,$T$101,20,$F130,0)","v":33.819593583024584},{"$f":"AO130+PPMT($H$100,$U$101,20,$F130,0)","v":30.02940461001749},{"$f":"AP130+PPMT($H$100,$V$101,20,$F130,0)","v":26.000433731710949},{"$f":"AQ130+PPMT($H$100,$W$101,20,$F130,0)","v":21.717637688071093},{"$f":"AR130+PPMT($H$100,$X$101,20,$F130,0)","v":17.165025493681931},{"$f":"AS130+PPMT($H$100,$Y$101,20,$F130,0)","v":12.325598731046249},{"$f":"AT130+PPMT($H$100,$Z$101,20,$F130,0)","v":7.1812880823645191},{"$f":"AU130+PPMT($H$100,$AA$101,20,$F130,0)","v":1.712885862815841},65.0797729613397,{"$f":"$F130","v":65.0797729613397}]
[1.5934891144963514,2040,{"$f":"'Imports Plan Difference Gas'!AL40","v":170.78863446270324},null,null,272.14982989601407,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F131","v":272.14982989601407},{"$f":"AD131+PPMT($H$100,$I$101,20,$F131,0)","v":264.53563958451173},{"$f":"AE131+PPMT($H$100,$J$101,20,$F131,0)","v":256.44175528338474},{"$f":"AF131+PPMT($H$100,$K$101,20,$F131,0)","v":247.83795627128671},{"$f":"AG131+PPMT($H$100,$L$101,20,$F131,0)","v":238.69211792142653},{"$f":"AH131+PPMT($H$100,$M$101,20,$F131,0)","v":228.97009175552515},{"$f":"AI131+PPMT($H$100,$N$101,20,$F131,0)","v":218.63557794117199},{"$f":"AJ131+PPMT($H$100,$O$101,20,$F131,0)","v":207.64998975651457},{"$f":"AK131+PPMT($H$100,$P$101,20,$F131,0)","v":195.97230951622373},{"$f":"AL131+PPMT($H$100,$Q$101,20,$F131,0)","v":183.55893542079457},{"$f":"AM131+PPMT($H$100,$R$101,20,$F131,0)","v":170.36351875735338},{"$f":"AN131+PPMT($H$100,$S$101,20,$F131,0)","v":156.33679084411537},{"$f":"AO131+PPMT($H$100,$T$101,20,$F131,0)","v":141.42637907234339},{"$f":"AP131+PPMT($H$100,$U$101,20,$F131,0)","v":125.57661135894978},{"$f":"AQ131+PPMT($H$100,$V$101,20,$F131,0)","v":108.72830827961235},{"$f":"AR131+PPMT($H$100,$W$101,20,$F131,0)","v":90.818562106276673},{"$f":"AS131+PPMT($H$100,$X$101,20,$F131,0)","v":71.780501924020854},{"$f":"AT131+PPMT($H$100,$Y$101,20,$F131,0)","v":51.543043950282915},{"$f":"AU131+PPMT($H$100,$Z$101,20,$F131,0)","v":30.030626124199483},{"$f":"AV131+PPMT($H$100,$AA$101,20,$F131,0)","v":7.1629259750727954},272.14982989601407,{"$f":"$F131","v":272.14982989601407}]
[1.6221719185572858,2041,{"$f":"'Imports Plan Difference Gas'!AL41","v":-89.099263049820053},null,null,-144.53432248356688,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F132","v":-144.53432248356688},{"$f":"AE132+PPMT($H$100,$I$101,20,$F132,0)","v":-140.49055057176952},{"$f":"AF132+PPMT($H$100,$J$101,20,$F132,0)","v":-136.19202102952892},{"$f":"AG132+PPMT($H$100,$K$101,20,$F132,0)","v":-131.62268412612715},{"$f":"AH132+PPMT($H$100,$L$101,20,$F132,0)","v":-126.76547899781109},{"$f":"AI132+PPMT($H$100,$M$101,20,$F132,0)","v":-121.6022699464111},{"$f":"AJ132+PPMT($H$100,$N$101,20,$F132,0)","v":-116.11377872477291},{"$f":"AK132+PPMT($H$100,$O$101,20,$F132,0)","v":-110.27951255617153},{"$f":"AL132+PPMT($H$100,$P$101,20,$F132,0)","v":-104.07768761894825},{"$f":"AM132+PPMT($H$100,$Q$101,20,$F132,0)","v":-97.485147710679911},{"$f":"AN132+PPMT($H$100,$R$101,20,$F132,0)","v":-90.477277788190662},{"$f":"AO132+PPMT($H$100,$S$101,20,$F132,0)","v":-83.027912060584597},{"$f":"AP132+PPMT($H$100,$T$101,20,$F132,0)","v":-75.109236292139343},{"$f":"AQ132+PPMT($H$100,$U$101,20,$F132,0)","v":-66.691683950282041},{"$f":"AR132+PPMT($H$100,$V$101,20,$F132,0)","v":-57.743825810887728},{"$f":"AS132+PPMT($H$100,$W$101,20,$F132,0)","v":-48.232252608711576},{"$f":"AT132+PPMT($H$100,$X$101,20,$F132,0)","v":-38.121450294798322},{"$f":"AU132+PPMT($H$100,$Y$101,20,$F132,0)","v":-27.373667435108537},{"$f":"AV132+PPMT($H$100,$Z$101,20,$F132,0)","v":-15.948774255258293},{"$f":"AW132+PPMT($H$100,$AA$101,20,$F132,0)","v":-3.8041128050774855},-144.53432248356688,{"$f":"$F132","v":-144.53432248356688}]
[1.6513710130913171,2042,{"$f":"'Imports Plan Difference Gas'!AL42","v":-102.60361607894156},null,null,-169.43663743111426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F133","v":-169.43663743111426},{"$f":"AF133+PPMT($H$100,$I$101,20,$F133,0)","v":-164.69615016483718},{"$f":"AG133+PPMT($H$100,$J$101,20,$F133,0)","v":-159.65701220078464},{"$f":"AH133+PPMT($H$100,$K$101,20,$F133,0)","v":-154.3004085449968},{"$f":"AI133+PPMT($H$100,$L$101,20,$F133,0)","v":-148.6063388588943},{"$f":"AJ133+PPMT($H$100,$M$101,20,$F133,0)","v":-142.55354278256738},{"$f":"AK133+PPMT($H$100,$N$101,20,$F133,0)","v":-136.11942055343184},{"$f":"AL133+PPMT($H$100,$O$101,20,$F133,0)","v":-129.27994862386075},{"$f":"AM133+PPMT($H$100,$P$101,20,$F133,0)","v":-122.00958996272669},{"$f":"AN133+PPMT($H$100,$Q$101,20,$F133,0)","v":-114.28119870594119},{"$f":"AO133+PPMT($H$100,$R$101,20,$F133,0)","v":-106.06591879997821},{"$f":"AP133+PPMT($H$100,$S$101,20,$F133,0)","v":-97.333076259939546},{"$f":"AQ133+PPMT($H$100,$T$101,20,$F133,0)","v":-88.050064639878457},{"$f":"AR133+PPMT($H$100,$U$101,20,$F133,0)","v":-78.182223287753516},{"$f":"AS133+PPMT($H$100,$V$101,20,$F133,0)","v":-67.692707930444712},{"$f":"AT133+PPMT($H$100,$W$101,20,$F133,0)","v":-56.542353105625445},{"$f":"AU133+PPMT($H$100,$X$101,20,$F133,0)","v":-44.689525926842563},{"$f":"AV133+PPMT($H$100,$Y$101,20,$F133,0)","v":-32.089970635796362},{"$f":"AW133+PPMT($H$100,$Z$101,20,$F133,0)","v":-18.69664336141425},{"$f":"AX133+PPMT($H$100,$AA$101,20,$F133,0)","v":-4.4595364687460641},-169.43663743111426,{"$f":"$F133","v":-169.43663743111426}]
[1.6810956913269608,2043,{"$f":"'Imports Plan Difference Gas'!AL43","v":66.060567810326248},null,null,111.05413591255197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F134","v":111.05413591255197},{"$f":"AG134+PPMT($H$100,$I$101,20,$F134,0)","v":107.94707049185811},{"$f":"AH134+PPMT($H$100,$J$101,20,$F134,0)","v":104.64425994966055},{"$f":"AI134+PPMT($H$100,$K$101,20,$F134,0)","v":101.13337234330454},{"$f":"AJ134+PPMT($H$100,$L$101,20,$F134,0)","v":97.401298817748099},{"$f":"AK134+PPMT($H$100,$M$101,20,$F134,0)","v":93.434104660081601},{"$f":"AL134+PPMT($H$100,$N$101,20,$F134,0)","v":89.216977270482118},{"$f":"AM134+PPMT($H$100,$O$101,20,$F134,0)","v":84.734170855337865},{"$f":"AN134+PPMT($H$100,$P$101,20,$F134,0)","v":79.968947636039516},{"$f":"AO134+PPMT($H$100,$Q$101,20,$F134,0)","v":74.903515353925371},{"$f":"AP134+PPMT($H$100,$R$101,20,$F134,0)","v":69.518960838038041},{"$f":"AQ134+PPMT($H$100,$S$101,20,$F134,0)","v":63.79517938764981},{"$f":"AR134+PPMT($H$100,$T$101,20,$F134,0)","v":57.710799705887119},{"$f":"AS134+PPMT($H$100,$U$101,20,$F134,0)","v":51.243104104173376},{"$f":"AT134+PPMT($H$100,$V$101,20,$F134,0)","v":44.367943679551672},{"$f":"AU134+PPMT($H$100,$W$101,20,$F134,0)","v":37.059648148178795},{"$f":"AV134+PPMT($H$100,$X$101,20,$F134,0)","v":29.290929998329428},{"$f":"AW134+PPMT($H$100,$Y$101,20,$F134,0)","v":21.032782605039554},{"$f":"AX134+PPMT($H$100,$Z$101,20,$F134,0)","v":12.254371925972416},{"$f":"AY134+PPMT($H$100,$AA$101,20,$F134,0)","v":2.9229213741240496},111.05413591255197,{"$f":"$F134","v":111.05413591255197}]
[1.7113554137708462,2044,{"$f":"'Imports Plan Difference Gas'!AL44","v":54.862792604880042},null,null,93.889737138948604,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F135","v":93.889737138948604},{"$f":"AH135+PPMT($H$100,$I$101,20,$F135,0)","v":91.262896155266787},{"$f":"AI135+PPMT($H$100,$J$101,20,$F135,0)","v":88.470564189613015},{"$f":"AJ135+PPMT($H$100,$K$101,20,$F135,0)","v":85.502315310123052},{"$f":"AK135+PPMT($H$100,$L$101,20,$F135,0)","v":82.347066751225213},{"$f":"AL135+PPMT($H$100,$M$101,20,$F135,0)","v":78.993037533116819},{"$f":"AM135+PPMT($H$100,$N$101,20,$F135,0)","v":75.4277044742676},{"$f":"AN135+PPMT($H$100,$O$101,20,$F135,0)","v":71.637755432710875},{"$f":"AO135+PPMT($H$100,$P$101,20,$F135,0)","v":67.609039601536068},{"$f":"AP135+PPMT($H$100,$Q$101,20,$F135,0)","v":63.326514672997256},{"$f":"AQ135+PPMT($H$100,$R$101,20,$F135,0)","v":58.774190673960497},{"$f":"AR135+PPMT($H$100,$S$101,20,$F135,0)","v":53.935070262984425},{"$f":"AS135+PPMT($H$100,$T$101,20,$F135,0)","v":48.791085266116859},{"$f":"AT135+PPMT($H$100,$U$101,20,$F135,0)","v":43.323029214446635},{"$f":"AU135+PPMT($H$100,$V$101,20,$F135,0)","v":37.510485631521185},{"$f":"AV135+PPMT($H$100,$W$101,20,$F135,0)","v":31.331751802871434},{"$f":"AW135+PPMT($H$100,$X$101,20,$F135,0)","v":24.76375774301675},{"$f":"AX135+PPMT($H$100,$Y$101,20,$F135,0)","v":17.781980057391223},{"$f":"AY135+PPMT($H$100,$Z$101,20,$F135,0)","v":10.360350377571285},{"$f":"AZ135+PPMT($H$100,$AA$101,20,$F135,0)","v":2.4711580279226908},93.889737138948604,{"$f":"$F135","v":93.889737138948604}]
[1.7421598112187215,2045,{"$f":"'Imports Plan Difference Gas'!AL45","v":43.944904540842415},null,null,76.55904659889876,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F136","v":76.55904659889876},{"$f":"AI136+PPMT($H$100,$I$101,20,$F136,0)","v":74.417082552498556},{"$f":"AJ136+PPMT($H$100,$J$101,20,$F136,0)","v":72.14017477117514},{"$f":"AK136+PPMT($H$100,$K$101,20,$F136,0)","v":69.719821799628349},{"$f":"AL136+PPMT($H$100,$L$101,20,$F136,0)","v":67.146986590874107},{"$f":"AM136+PPMT($H$100,$M$101,20,$F136,0)","v":64.412062763968351},{"$f":"AN136+PPMT($H$100,$N$101,20,$F136,0)","v":61.504838735967532},{"$f":"AO136+PPMT($H$100,$O$101,20,$F136,0)","v":58.414459594202661},{"$f":"AP136+PPMT($H$100,$P$101,20,$F136,0)","v":55.129386566506604},{"$f":"AQ136+PPMT($H$100,$Q$101,20,$F136,0)","v":51.637353938065701},{"$f":"AR136+PPMT($H$100,$R$101,20,$F136,0)","v":47.925323254033017},{"$f":"AS136+PPMT($H$100,$S$101,20,$F136,0)","v":43.979434636906277},{"$f":"AT136+PPMT($H$100,$T$101,20,$F136,0)","v":39.784955036900548},{"$f":"AU136+PPMT($H$100,$U$101,20,$F136,0)","v":35.326223222094463},{"$f":"AV136+PPMT($H$100,$V$101,20,$F136,0)","v":30.58659130295559},{"$f":"AW136+PPMT($H$100,$W$101,20,$F136,0)","v":25.548362572910968},{"$f":"AX136+PPMT($H$100,$X$101,20,$F136,0)","v":20.192725432873537},{"$f":"AY136+PPMT($H$100,$Y$101,20,$F136,0)","v":14.499683153013747},{"$f":"AZ136+PPMT($H$100,$Z$101,20,$F136,0)","v":8.4479792095227886},{"$f":"BA136+PPMT($H$100,$AA$101,20,$F136,0)","v":2.0150179175919014},76.55904659889876,{"$f":"$F136","v":76.55904659889876}]
[1.7735186878206586,2046,{"$f":"'Imports Plan Difference Gas'!AL46","v":41.888357170100363},null,null,74.28978424327947,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F137","v":74.28978424327947},{"$f":"AJ137+PPMT($H$100,$I$101,20,$F137,0)","v":72.211309472066446},{"$f":"AK137+PPMT($H$100,$J$101,20,$F137,0)","v":70.001890790267012},{"$f":"AL137+PPMT($H$100,$K$101,20,$F137,0)","v":67.653278731514206},{"$f":"AM137+PPMT($H$100,$L$101,20,$F137,0)","v":65.156704113059973},{"$f":"AN137+PPMT($H$100,$M$101,20,$F137,0)","v":62.502845293643126},{"$f":"AO137+PPMT($H$100,$N$101,20,$F137,0)","v":59.681793368603017},{"$f":"AP137+PPMT($H$100,$O$101,20,$F137,0)","v":56.683015172285387},{"$f":"AQ137+PPMT($H$100,$P$101,20,$F137,0)","v":53.495313949599741},{"$f":"AR137+PPMT($H$100,$Q$101,20,$F137,0)","v":50.106787549884899},{"$f":"AS137+PPMT($H$100,$R$101,20,$F137,0)","v":46.504783986988024},{"$f":"AT137+PPMT($H$100,$S$101,20,$F137,0)","v":42.675854199628645},{"$f":"AU137+PPMT($H$100,$T$101,20,$F137,0)","v":38.605701835665627},{"$f":"AV137+PPMT($H$100,$U$101,20,$F137,0)","v":34.279129872772941},{"$f":"AW137+PPMT($H$100,$V$101,20,$F137,0)","v":29.679983876218014},{"$f":"AX137+PPMT($H$100,$W$101,20,$F137,0)","v":24.791091681880125},{"$f":"AY137+PPMT($H$100,$X$101,20,$F137,0)","v":19.594199279298948},{"$f":"AZ137+PPMT($H$100,$Y$101,20,$F137,0)","v":14.069902655355158},{"$f":"BA137+PPMT($H$100,$Z$101,20,$F137,0)","v":8.1975753441029084},{"$f":"BB137+PPMT($H$100,$AA$101,20,$F137,0)","v":1.9552914122417677},74.28978424327947,{"$f":"$F137","v":74.28978424327947}]
[1.8054420242014304,2047,{"$f":"'Imports Plan Difference Gas'!AL47","v":39.928219945881651},null,null,72.088086241852494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F138","v":72.088086241852494},{"$f":"AK138+PPMT($H$100,$I$101,20,$F138,0)","v":70.071210434701754},{"$f":"AL138+PPMT($H$100,$J$101,20,$F138,0)","v":67.92727145170052},{"$f":"AM138+PPMT($H$100,$K$101,20,$F138,0)","v":65.648264312770209},{"$f":"AN138+PPMT($H$100,$L$101,20,$F138,0)","v":63.225679724087286},{"$f":"AO138+PPMT($H$100,$M$101,20,$F138,0)","v":60.65047230631734},{"$f":"AP138+PPMT($H$100,$N$101,20,$F138,0)","v":57.913026821227881},{"$f":"AQ138+PPMT($H$100,$O$101,20,$F138,0)","v":55.003122270577791},{"$f":"AR138+PPMT($H$100,$P$101,20,$F138,0)","v":51.909893733236743},{"$f":"AS138+PPMT($H$100,$Q$101,20,$F138,0)","v":48.621791798043212},{"$f":"AT138+PPMT($H$100,$R$101,20,$F138,0)","v":45.126539440932483},{"$f":"AU138+PPMT($H$100,$S$101,20,$F138,0)","v":41.411086185323782},{"$f":"AV138+PPMT($H$100,$T$101,20,$F138,0)","v":37.461559374611731},{"$f":"AW138+PPMT($H$100,$U$101,20,$F138,0)","v":33.263212374824825},{"$f":"AX138+PPMT($H$100,$V$101,20,$F138,0)","v":28.80036951405134},{"$f":"AY138+PPMT($H$100,$W$101,20,$F138,0)","v":24.056367553049125},{"$f":"AZ138+PPMT($H$100,$X$101,20,$F138,0)","v":19.013493468503771},{"$f":"BA138+PPMT($H$100,$Y$101,20,$F138,0)","v":13.652918316632061},{"$f":"BB138+PPMT($H$100,$Z$101,20,$F138,0)","v":7.9546269301924326},{"$f":"BC138+PPMT($H$100,$AA$101,20,$F138,0)","v":1.8973431864071078},72.088086241852494,{"$f":"$F138","v":72.088086241852494}]
[1.8379399806370562,2048,{"$f":"'Imports Plan Difference Gas'!AL48","v":38.027300824376709},null,null,69.891896540834438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F139","v":69.891896540834438},{"$f":"AL139+PPMT($H$100,$I$101,20,$F139,0)","v":67.93646558687395},{"$f":"AM139+PPMT($H$100,$J$101,20,$F139,0)","v":65.85784248281395},{"$f":"AN139+PPMT($H$100,$K$101,20,$F139,0)","v":63.648266123198169},{"$f":"AO139+PPMT($H$100,$L$101,20,$F139,0)","v":61.299486452926601},{"$f":"AP139+PPMT($H$100,$M$101,20,$F139,0)","v":58.802733663427922},{"$f":"AQ139+PPMT($H$100,$N$101,20,$F139,0)","v":56.148685448190825},{"$f":"AR139+PPMT($H$100,$O$101,20,$F139,0)","v":53.32743219539379},{"$f":"AS139+PPMT($H$100,$P$101,20,$F139,0)","v":50.328439987670542},{"$f":"AT139+PPMT($H$100,$Q$101,20,$F139,0)","v":47.140511270860728},{"$f":"AU139+PPMT($H$100,$R$101,20,$F139,0)","v":43.751743044891896},{"$f":"AV139+PPMT($H$100,$S$101,20,$F139,0)","v":40.149482420687029},{"$f":"AW139+PPMT($H$100,$T$101,20,$F139,0)","v":36.320279377157256},{"$f":"AX139+PPMT($H$100,$U$101,20,$F139,0)","v":32.249836541885102},{"$f":"AY139+PPMT($H$100,$V$101,20,$F139,0)","v":27.922955807990807},{"$f":"AZ139+PPMT($H$100,$W$101,20,$F139,0)","v":23.323481587861171},{"$f":"BA139+PPMT($H$100,$X$101,20,$F139,0)","v":18.434240491863367},{"$f":"BB139+PPMT($H$100,$Y$101,20,$F139,0)","v":13.236977206817702},{"$f":"BC139+PPMT($H$100,$Z$101,20,$F139,0)","v":7.7122863348141601},{"$f":"BD139+PPMT($H$100,$AA$101,20,$F139,0)","v":1.8395399378743962},69.891896540834438,{"$f":"$F139","v":69.891896540834438}]
[1.8710229002885232,2049,{"$f":"'Imports Plan Difference Gas'!AL49","v":36.184074006441534},null,null,67.701231091786809,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F140","v":67.701231091786809},{"$f":"AM140+PPMT($H$100,$I$101,20,$F140,0)","v":65.807090433852792},{"$f":"AN140+PPMT($H$100,$J$101,20,$F140,0)","v":63.793618914468937},{"$f":"AO140+PPMT($H$100,$K$101,20,$F140,0)","v":61.653298689363901},{"$f":"AP140+PPMT($H$100,$L$101,20,$F140,0)","v":59.378138290077246},{"$f":"AQ140+PPMT($H$100,$M$101,20,$F140,0)","v":56.959642785635531},{"$f":"AR140+PPMT($H$100,$N$101,20,$F140,0)","v":54.388782064413988},{"$f":"AS140+PPMT($H$100,$O$101,20,$F140,0)","v":51.655957117755484},{"$f":"AT140+PPMT($H$100,$P$101,20,$F140,0)","v":48.750964199457499},{"$f":"AU140+PPMT($H$100,$Q$101,20,$F140,0)","v":45.662956727306742},{"$f":"AV140+PPMT($H$100,$R$101,20,$F140,0)","v":42.380404784410487},{"$f":"AW140+PPMT($H$100,$S$101,20,$F140,0)","v":38.891052069111765},{"$f":"AX140+PPMT($H$100,$T$101,20,$F140,0)","v":35.181870132749225},{"$f":"AY140+PPMT($H$100,$U$101,20,$F140,0)","v":31.239009734395843},{"$f":"AZ140+PPMT($H$100,$V$101,20,$F140,0)","v":27.047749130946201},{"$f":"BA140+PPMT($H$100,$W$101,20,$F140,0)","v":22.59243910947923},{"$f":"BB140+PPMT($H$100,$X$101,20,$F140,0)","v":17.856444556659838},{"$f":"BC140+PPMT($H$100,$Y$101,20,$F140,0)","v":12.822082347012827},{"$f":"BD140+PPMT($H$100,$Z$101,20,$F140,0)","v":7.4705553181580537},{"$f":"BE140+PPMT($H$100,$AA$101,20,$F140,0)","v":1.781882086485429},67.701231091786809,{"$f":"$F140","v":67.701231091786809}]
[1.9047013124937167,2050,{"$f":"'Imports Plan Difference Gas'!AL50","v":-36.826815810995022},null,null,-70.14408441016657,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F141","v":-70.14408441016657},{"$f":"AN141+PPMT($H$100,$I$101,20,$F141,0)","v":-68.181597760334142},{"$f":"AO141+PPMT($H$100,$J$101,20,$F141,0)","v":-66.095474451562268},{"$f":"AP141+PPMT($H$100,$K$101,20,$F141,0)","v":-63.877925374337764},{"$f":"AQ141+PPMT($H$100,$L$101,20,$F141,0)","v":-61.520670705248122},{"$f":"AR141+PPMT($H$100,$M$101,20,$F141,0)","v":-59.014908992005829},{"$f":"AS141+PPMT($H$100,$N$101,20,$F141,0)","v":-56.35128429082927},{"$f":"AT141+PPMT($H$100,$O$101,20,$F141,0)","v":-53.51985123347859},{"$f":"AU141+PPMT($H$100,$P$101,20,$F141,0)","v":-50.51003789351482},{"$f":"AV141+PPMT($H$100,$Q$101,20,$F141,0)","v":-47.310606313133327},{"$f":"AW141+PPMT($H$100,$R$101,20,$F141,0)","v":-43.909610543187803},{"$f":"AX141+PPMT($H$100,$S$101,20,$F141,0)","v":-40.294352039735713},{"$f":"AY141+PPMT($H$100,$T$101,20,$F141,0)","v":-36.451332250566139},{"$f":"AZ141+PPMT($H$100,$U$101,20,$F141,0)","v":-32.366202214678879},{"$f":"BA141+PPMT($H$100,$V$101,20,$F141,0)","v":-28.023708986530725},{"$f":"BB141+PPMT($H$100,$W$101,20,$F141,0)","v":-23.407638685009239},{"$f":"BC141+PPMT($H$100,$X$101,20,$F141,0)","v":-18.500755954491897},{"$f":"BD141+PPMT($H$100,$Y$101,20,$F141,0)","v":-13.284739611951963},{"$f":"BE141+PPMT($H$100,$Z$101,20,$F141,0)","v":-7.7401142398320131},{"$f":"BF141+PPMT($H$100,$AA$101,20,$F141,0)","v":-1.8461774692685067},-70.14408441016657,{"$f":"$F141","v":-70.14408441016657}]
[1.9389859361186035,2051,{"$f":"'Imports Plan Difference Gas'!AL51","v":-64.610593172429304},null,null,-125.27903148562109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F142","v":-125.27903148562109},{"$f":"AO142+PPMT($H$100,$I$101,20,$F142,0)","v":-121.77398285804453},{"$f":"AP142+PPMT($H$100,$J$101,20,$F142,0)","v":-118.04811616693065},{"$f":"AQ142+PPMT($H$100,$K$101,20,$F142,0)","v":-114.08751987427661},{"$f":"AR142+PPMT($H$100,$L$101,20,$F142,0)","v":-109.87740601518536},{"$f":"AS142+PPMT($H$100,$M$101,20,$F142,0)","v":-105.40205498297135},{"$f":"AT142+PPMT($H$100,$N$101,20,$F142,0)","v":-100.64475683572786},{"$f":"AU142+PPMT($H$100,$O$101,20,$F142,0)","v":-95.587748905208045},{"$f":"AV142+PPMT($H$100,$P$101,20,$F142,0)","v":-90.212149475065473},{"$f":"AW142+PPMT($H$100,$Q$101,20,$F142,0)","v":-84.497887280823917},{"$f":"AX142+PPMT($H$100,$R$101,20,$F142,0)","v":-78.423626568345142},{"$f":"AY142+PPMT($H$100,$S$101,20,$F142,0)","v":-71.966687430980201},{"$f":"AZ142+PPMT($H$100,$T$101,20,$F142,0)","v":-65.102961127961279},{"$f":"BA142+PPMT($H$100,$U$101,20,$F142,0)","v":-57.806820067852165},{"$f":"BB142+PPMT($H$100,$V$101,20,$F142,0)","v":-50.051022120956176},{"$f":"BC142+PPMT($H$100,$W$101,20,$F142,0)","v":-41.806608903405738},{"$f":"BD142+PPMT($H$100,$X$101,20,$F142,0)","v":-33.04279765314962},{"$f":"BE142+PPMT($H$100,$Y$101,20,$F142,0)","v":-23.726866294127369},{"$f":"BF142+PPMT($H$100,$Z$101,20,$F142,0)","v":-13.824031259486716},{"$f":"BG142+PPMT($H$100,$AA$101,20,$F142,0)","v":-3.2973176176637029},-125.27903148562109,{"$f":"$F142","v":-125.27903148562109}]
[1.9738876829687384,2052,{"$f":"'Imports Plan Difference Gas'!AL52","v":16.229326277018941},null,null,32.034867241088577,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F143","v":32.034867241088577},{"$f":"AP143+PPMT($H$100,$I$101,20,$F143,0)","v":31.138597800572811},{"$f":"AQ143+PPMT($H$100,$J$101,20,$F143,0)","v":30.185863385304554},{"$f":"AR143+PPMT($H$100,$K$101,20,$F143,0)","v":29.173106701874396},{"$f":"AS143+PPMT($H$100,$L$101,20,$F143,0)","v":28.096546347388138},{"$f":"AT143+PPMT($H$100,$M$101,20,$F143,0)","v":26.952162690569246},{"$f":"AU143+PPMT($H$100,$N$101,20,$F143,0)","v":25.735682863370762},{"$f":"AV143+PPMT($H$100,$O$101,20,$F143,0)","v":24.442564807058776},{"$f":"AW143+PPMT($H$100,$P$101,20,$F143,0)","v":23.067980313199133},{"$f":"AX143+PPMT($H$100,$Q$101,20,$F143,0)","v":21.606796996226333},{"$f":"AY143+PPMT($H$100,$R$101,20,$F143,0)","v":20.053559130284246},{"$f":"AZ143+PPMT($H$100,$S$101,20,$F143,0)","v":18.402467278787807},{"$f":"BA143+PPMT($H$100,$T$101,20,$F143,0)","v":16.647356640647093},{"$f":"BB143+PPMT($H$100,$U$101,20,$F143,0)","v":14.781674032303515},{"$f":"BC143+PPMT($H$100,$V$101,20,$F143,0)","v":12.798453419634292},{"$f":"BD143+PPMT($H$100,$W$101,20,$F143,0)","v":10.690289908366907},{"$f":"BE143+PPMT($H$100,$X$101,20,$F143,0)","v":8.4493120958896775},{"$f":"BF143+PPMT($H$100,$Y$101,20,$F143,0)","v":6.0671526812263821},{"$f":"BG143+PPMT($H$100,$Z$101,20,$F143,0)","v":3.5349172234392991},{"$f":"BH143+PPMT($H$100,$AA$101,20,$F143,0)","v":0.84315093181163014},32.034867241088577,{"$f":"$F143","v":32.034867241088577}]
[2.0094176612621757,2053,{"$f":"'Imports Plan Difference Gas'!AL53","v":-42.938771515672954},null,null,-86.28192583649448,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F144","v":-86.28192583649448},{"$f":"AQ144+PPMT($H$100,$I$101,20,$F144,0)","v":-83.867935704613728},{"$f":"AR144+PPMT($H$100,$J$101,20,$F144,0)","v":-81.301864194424496},{"$f":"AS144+PPMT($H$100,$K$101,20,$F144,0)","v":-78.574130179093345},{"$f":"AT144+PPMT($H$100,$L$101,20,$F144,0)","v":-75.674548920796326},{"$f":"AU144+PPMT($H$100,$M$101,20,$F144,0)","v":-72.592294043226602},{"$f":"AV144+PPMT($H$100,$N$101,20,$F144,0)","v":-69.315857108369983},{"$f":"AW144+PPMT($H$100,$O$101,20,$F144,0)","v":-65.833004646617397},{"$f":"AX144+PPMT($H$100,$P$101,20,$F144,0)","v":-62.130732479774395},{"$f":"AY144+PPMT($H$100,$Q$101,20,$F144,0)","v":-58.195217166420278},{"$f":"AZ144+PPMT($H$100,$R$101,20,$F144,0)","v":-54.011764388324856},{"$f":"BA144+PPMT($H$100,$S$101,20,$F144,0)","v":-49.564754085209422},{"$f":"BB144+PPMT($H$100,$T$101,20,$F144,0)","v":-44.837582132997717},{"$f":"BC144+PPMT($H$100,$U$101,20,$F144,0)","v":-39.812598347796673},{"$f":"BD144+PPMT($H$100,$V$101,20,$F144,0)","v":-34.471040584127962},{"$f":"BE144+PPMT($H$100,$W$101,20,$F144,0)","v":-28.792964681348124},{"$f":"BF144+PPMT($H$100,$X$101,20,$F144,0)","v":-22.757169996693158},{"$f":"BG144+PPMT($H$100,$Y$101,20,$F144,0)","v":-16.341120246904929},{"$f":"BH144+PPMT($H$100,$Z$101,20,$F144,0)","v":-9.5208593628800386},{"$f":"BI144+PPMT($H$100,$AA$101,20,$F144,0)","v":-2.2709220431615806},-86.28192583649448,{"$f":"$F144","v":-86.28192583649448}]
[2.0455871791648947,2054,{"$f":"'Imports Plan Difference Gas'!AL54","v":-70.95942654771315},null,null,-145.15369318689508,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F145","v":-145.15369318689508},{"$f":"AR145+PPMT($H$100,$I$101,20,$F145,0)","v":-141.09259256168161},{"$f":"AS145+PPMT($H$100,$J$101,20,$F145,0)","v":-136.7756425970797},{"$f":"AT145+PPMT($H$100,$K$101,20,$F145,0)","v":-132.18672478470785},{"$f":"AU145+PPMT($H$100,$L$101,20,$F145,0)","v":-127.30870515015658},{"$f":"AV145+PPMT($H$100,$M$101,20,$F145,0)","v":-122.12337027862858},{"$f":"AW145+PPMT($H$100,$N$101,20,$F145,0)","v":-116.61135931019432},{"$f":"AX145+PPMT($H$100,$O$101,20,$F145,0)","v":-110.7520916507487},{"$f":"AY145+PPMT($H$100,$P$101,20,$F145,0)","v":-104.52369012875801},{"$f":"AZ145+PPMT($H$100,$Q$101,20,$F145,0)","v":-97.902899310881892},{"$f":"BA145+PPMT($H$100,$R$101,20,$F145,0)","v":-90.864998671479583},{"$f":"BB145+PPMT($H$100,$S$101,20,$F145,0)","v":-83.383710291794927},{"$f":"BC145+PPMT($H$100,$T$101,20,$F145,0)","v":-75.431100744190147},{"$f":"BD145+PPMT($H$100,$U$101,20,$F145,0)","v":-66.977476795086261},{"$f":"BE145+PPMT($H$100,$V$101,20,$F145,0)","v":-57.991274537188829},{"$f":"BF145+PPMT($H$100,$W$101,20,$F145,0)","v":-48.43894153704386},{"$f":"BG145+PPMT($H$100,$X$101,20,$F145,0)","v":-38.284811557889761},{"$f":"BH145+PPMT($H$100,$Y$101,20,$F145,0)","v":-27.490971390048955},{"$f":"BI145+PPMT($H$100,$Z$101,20,$F145,0)","v":-16.017119291634174},{"$f":"BJ145+PPMT($H$100,$AA$101,20,$F145,0)","v":-3.8204145110192638},-145.15369318689508,{"$f":"$F145","v":-145.15369318689508}]
[2.0824077483898629,2055,{"$f":"'Imports Plan Difference Gas'!AL55","v":11.276267365913625},null,null,23.481786535694283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F146","v":23.481786535694283},{"$f":"AS146+PPMT($H$100,$I$101,20,$F146,0)","v":22.82481463310237},{"$f":"AT146+PPMT($H$100,$J$101,20,$F146,0)","v":22.126453500647166},{"$f":"AU146+PPMT($H$100,$K$101,20,$F146,0)","v":21.384095616847283},{"$f":"AV146+PPMT($H$100,$L$101,20,$F146,0)","v":20.594969186368008},{"$f":"AW146+PPMT($H$100,$M$101,20,$F146,0)","v":19.756127790768538},{"$f":"AX146+PPMT($H$100,$N$101,20,$F146,0)","v":18.864439387246303},{"$f":"AY146+PPMT($H$100,$O$101,20,$F146,0)","v":17.916574614302167},{"$f":"AZ146+PPMT($H$100,$P$101,20,$F146,0)","v":16.90899436066255},{"$f":"BA146+PPMT($H$100,$Q$101,20,$F146,0)","v":15.837936551043637},{"$f":"BB146+PPMT($H$100,$R$101,20,$F146,0)","v":14.699402099418732},{"$f":"BC146+PPMT($H$100,$S$101,20,$F146,0)","v":13.489139977341459},{"$f":"BD146+PPMT($H$100,$T$101,20,$F146,0)","v":12.202631341573317},{"$f":"BE146+PPMT($H$100,$U$101,20,$F146,0)","v":10.835072661751783},{"$f":"BF146+PPMT($H$100,$V$101,20,$F146,0)","v":9.3813577851014909},{"$f":"BG146+PPMT($H$100,$W$101,20,$F146,0)","v":7.8360588712222308},{"$f":"BH146+PPMT($H$100,$X$101,20,$F146,0)","v":6.1934061257685773},{"$f":"BI146+PPMT($H$100,$Y$101,20,$F146,0)","v":4.4472662573513437},{"$f":"BJ146+PPMT($H$100,$Z$101,20,$F146,0)","v":2.5911195772238242},{"$f":"BK146+PPMT($H$100,$AA$101,20,$F146,0)","v":0.61803565624827139},23.481786535694283,{"$f":"$F146","v":23.481786535694283}]
[2.1198910878608803,2056,{"$f":"'Imports Plan Difference Gas'!AL56","v":-57.890937439880659},null,null,-122.72248234671477,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F147","v":-122.72248234671477},{"$f":"AT147+PPMT($H$100,$I$101,20,$F147,0)","v":-119.28896068533834},{"$f":"AU147+PPMT($H$100,$J$101,20,$F147,0)","v":-115.63912715929519},{"$f":"AV147+PPMT($H$100,$K$101,20,$F147,0)","v":-111.75935412111131},{"$f":"AW147+PPMT($H$100,$L$101,20,$F147,0)","v":-107.63515538152187},{"$f":"AX147+PPMT($H$100,$M$101,20,$F147,0)","v":-103.25113212133829},{"$f":"AY147+PPMT($H$100,$N$101,20,$F147,0)","v":-98.590915395763133},{"$f":"AZ147+PPMT($H$100,$O$101,20,$F147,0)","v":-93.637105016476752},{"$f":"BA147+PPMT($H$100,$P$101,20,$F147,0)","v":-88.371204583295324},{"$f":"BB147+PPMT($H$100,$Q$101,20,$F147,0)","v":-82.773552422823471},{"$f":"BC147+PPMT($H$100,$R$101,20,$F147,0)","v":-76.82324817624189},{"$f":"BD147+PPMT($H$100,$S$101,20,$F147,0)","v":-70.498074762125668},{"$f":"BE147+PPMT($H$100,$T$101,20,$F147,0)","v":-63.774415422920121},{"$f":"BF147+PPMT($H$100,$U$101,20,$F147,0)","v":-56.627165545344624},{"$f":"BG147+PPMT($H$100,$V$101,20,$F147,0)","v":-49.029638925481876},{"$f":"BH147+PPMT($H$100,$W$101,20,$F147,0)","v":-40.953468128567771},{"$f":"BI147+PPMT($H$100,$X$101,20,$F147,0)","v":-32.368498571448079},{"$f":"BJ147+PPMT($H$100,$Y$101,20,$F147,0)","v":-23.242675932229847},{"$f":"BK147+PPMT($H$100,$Z$101,20,$F147,0)","v":-13.541926466740867},{"$f":"BL147+PPMT($H$100,$AA$101,20,$F147,0)","v":-3.2300297849260815},-122.72248234671477,{"$f":"$F147","v":-122.72248234671477}]
[2.1580491274423763,2057,{"$f":"'Imports Plan Difference Gas'!AL57","v":-76.886786073345974},null,null,-165.92546159743293,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F148","v":-165.92546159743293},{"$f":"AU148+PPMT($H$100,$I$101,20,$F148,0)","v":-161.28320978118356},{"$f":"AV148+PPMT($H$100,$J$101,20,$F148,0)","v":-156.34849610051046},{"$f":"AW148+PPMT($H$100,$K$101,20,$F148,0)","v":-151.10289545795496},{"$f":"AX148+PPMT($H$100,$L$101,20,$F148,0)","v":-145.52682197491848},{"$f":"AY148+PPMT($H$100,$M$101,20,$F148,0)","v":-139.5994558624507},{"$f":"AZ148+PPMT($H$100,$N$101,20,$F148,0)","v":-133.29866568489743},{"$f":"BA148+PPMT($H$100,$O$101,20,$F148,0)","v":-126.60092572615831},{"$f":"BB148+PPMT($H$100,$P$101,20,$F148,0)","v":-119.48122815001862},{"$f":"BC148+PPMT($H$100,$Q$101,20,$F148,0)","v":-111.91298962658215},{"$f":"BD148+PPMT($H$100,$R$101,20,$F148,0)","v":-103.86795207616916},{"$f":"BE148+PPMT($H$100,$S$101,20,$F148,0)","v":-95.316077160080155},{"$f":"BF148+PPMT($H$100,$T$101,20,$F148,0)","v":-86.225434124277541},{"$f":"BG148+PPMT($H$100,$U$101,20,$F148,0)","v":-76.562080577219376},{"$f":"BH148+PPMT($H$100,$V$101,20,$F148,0)","v":-66.289935756696536},{"$f":"BI148+PPMT($H$100,$W$101,20,$F148,0)","v":-55.37064581248076},{"$f":"BJ148+PPMT($H$100,$X$101,20,$F148,0)","v":-43.763440601779394},{"$f":"BK148+PPMT($H$100,$Y$101,20,$F148,0)","v":-31.424981462803839},{"$f":"BL148+PPMT($H$100,$Z$101,20,$F148,0)","v":-18.309199398072824},{"$f":"BM148+PPMT($H$100,$AA$101,20,$F148,0)","v":-4.3671230632637581},-165.92546159743293,{"$f":"$F148","v":-165.92546159743293}]
[2.1968940117363389,2058,{"$f":"'Imports Plan Difference Gas'!AL58","v":-145.36296554926585},null,null,-319.34702854341788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F149","v":-319.34702854341788},{"$f":"AV149+PPMT($H$100,$I$101,20,$F149,0)","v":-310.41235806549975},{"$f":"AW149+PPMT($H$100,$J$101,20,$F149,0)","v":-300.91480334747274},{"$f":"AX149+PPMT($H$100,$K$101,20,$F149,0)","v":-290.81890268221008},{"$f":"AY149+PPMT($H$100,$L$101,20,$F149,0)","v":-280.08696027503584},{"$f":"AZ149+PPMT($H$100,$M$101,20,$F149,0)","v":-268.67890549620961},{"$f":"BA149+PPMT($H$100,$N$101,20,$F149,0)","v":-256.55214326631733},{"$f":"BB149+PPMT($H$100,$O$101,20,$F149,0)","v":-243.66139501594185},{"$f":"BC149+PPMT($H$100,$P$101,20,$F149,0)","v":-229.95852962579272},{"$f":"BD149+PPMT($H$100,$Q$101,20,$F149,0)","v":-215.39238371606419},{"$f":"BE149+PPMT($H$100,$R$101,20,$F149,0)","v":-199.90857061402278},{"$f":"BF149+PPMT($H$100,$S$101,20,$F149,0)","v":-183.44927728655273},{"$f":"BG149+PPMT($H$100,$T$101,20,$F149,0)","v":-165.95304847945209},{"$f":"BH149+PPMT($H$100,$U$101,20,$F149,0)","v":-147.3545572575041},{"$f":"BI149+PPMT($H$100,$V$101,20,$F149,0)","v":-127.58436108857339},{"$f":"BJ149+PPMT($H$100,$W$101,20,$F149,0)","v":-106.56864256100005},{"$f":"BK149+PPMT($H$100,$X$101,20,$F149,0)","v":-84.228933766189584},{"$f":"BL149+PPMT($H$100,$Y$101,20,$F149,0)","v":-60.481823317306059},{"$f":"BM149+PPMT($H$100,$Z$101,20,$F149,0)","v":-35.238644910142867},{"$f":"BN149+PPMT($H$100,$AA$101,20,$F149,0)","v":-8.4051462633283975},-319.34702854341788,{"$f":"$F149","v":-319.34702854341788}]
[2.2364381039475929,2059,{"$f":"'Imports Plan Difference Gas'!AL59","v":-253.57117220156465},null,null,-567.09623157423584,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F150","v":-567.09623157423584},{"$f":"AW150+PPMT($H$100,$I$101,20,$F150,0)","v":-551.23004994262544},{"$f":"AX150+PPMT($H$100,$J$101,20,$F150,0)","v":-534.3642988682235},{"$f":"AY150+PPMT($H$100,$K$101,20,$F150,0)","v":-516.43600547613426},{"$f":"AZ150+PPMT($H$100,$L$101,20,$F150,0)","v":-497.37822960034339},{"$f":"BA150+PPMT($H$100,$M$101,20,$F150,0)","v":-477.11981384437769},{"$f":"BB150+PPMT($H$100,$N$101,20,$F150,0)","v":-455.5851178957862},{"$f":"BC150+PPMT($H$100,$O$101,20,$F150,0)","v":-432.69373610243343},{"$f":"BD150+PPMT($H$100,$P$101,20,$F150,0)","v":-408.36019725609941},{"$f":"BE150+PPMT($H$100,$Q$101,20,$F150,0)","v":-382.49364546244635},{"$f":"BF150+PPMT($H$100,$R$101,20,$F150,0)","v":-354.99750090579317},{"$f":"BG150+PPMT($H$100,$S$101,20,$F150,0)","v":-325.76909924207081},{"$f":"BH150+PPMT($H$100,$T$101,20,$F150,0)","v":-294.69930827353397},{"$f":"BI150+PPMT($H$100,$U$101,20,$F150,0)","v":-261.67212047397931},{"$f":"BJ150+PPMT($H$100,$V$101,20,$F150,0)","v":-226.56421984305268},{"$f":"BK150+PPMT($H$100,$W$101,20,$F150,0)","v":-189.2445214723777},{"$f":"BL150+PPMT($H$100,$X$101,20,$F150,0)","v":-149.57368210435018},{"$f":"BM150+PPMT($H$100,$Y$101,20,$F150,0)","v":-107.40357985613694},{"$f":"BN150+PPMT($H$100,$Z$101,20,$F150,0)","v":-62.576761166286261},{"$f":"BO150+PPMT($H$100,$AA$101,20,$F150,0)","v":-14.925852898974988},-567.09623157423584,{"$f":"$F150","v":-567.09623157423584}]
[2.2766939898186496,2060,{"$f":"'Imports Plan Difference Gas'!AL60","v":-75.444759824462693},null,null,-171.76463125566573,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F151","v":-171.76463125566573},{"$f":"AX151+PPMT($H$100,$I$101,20,$F151,0)","v":-166.95901152896818},{"$f":"AY151+PPMT($H$100,$J$101,20,$F151,0)","v":-161.85063775948868},{"$f":"AZ151+PPMT($H$100,$K$101,20,$F151,0)","v":-156.42043644253198},{"$f":"BA151+PPMT($H$100,$L$101,20,$F151,0)","v":-150.64813244260702},{"$f":"BB151+PPMT($H$100,$M$101,20,$F151,0)","v":-144.51217329068677},{"$f":"BC151+PPMT($H$100,$N$101,20,$F151,0)","v":-137.98964871219556},{"$f":"BD151+PPMT($H$100,$O$101,20,$F151,0)","v":-131.05620508525939},{"$f":"BE151+PPMT($H$100,$P$101,20,$F151,0)","v":-123.68595450982625},{"$f":"BF151+PPMT($H$100,$Q$101,20,$F151,0)","v":-115.85137814814081},{"$f":"BG151+PPMT($H$100,$R$101,20,$F151,0)","v":-107.5232234756692},{"$f":"BH151+PPMT($H$100,$S$101,20,$F151,0)","v":-98.670395058831872},{"$f":"BI151+PPMT($H$100,$T$101,20,$F151,0)","v":-89.259838451733799},{"$f":"BJ151+PPMT($H$100,$U$101,20,$F151,0)","v":-79.256416778388541},{"$f":"BK151+PPMT($H$100,$V$101,20,$F151,0)","v":-68.622779539622542},{"$f":"BL151+PPMT($H$100,$W$101,20,$F151,0)","v":-57.319223154814281},{"$f":"BM151+PPMT($H$100,$X$101,20,$F151,0)","v":-45.303542717763094},{"$f":"BN151+PPMT($H$100,$Y$101,20,$F151,0)","v":-32.530874413177685},{"$f":"BO151+PPMT($H$100,$Z$101,20,$F151,0)","v":-18.953528005403395},{"$f":"BP151+PPMT($H$100,$AA$101,20,$F151,0)","v":-4.5208087739393292},-171.76463125566573,{"$f":"$F151","v":-171.76463125566573}]
[2.3176744816353851,2061,{"$f":"'Imports Plan Difference Gas'!AL61","v":16.950609038703035},null,null,39.28599401718013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F152","v":39.28599401718013},{"$f":"AY152+PPMT($H$100,$I$101,20,$F152,0)","v":38.186853021436541},{"$f":"AZ152+PPMT($H$100,$J$101,20,$F152,0)","v":37.01846614296111},{"$f":"BA152+PPMT($H$100,$K$101,20,$F152,0)","v":35.776470891141727},{"$f":"BB152+PPMT($H$100,$L$101,20,$F152,0)","v":34.456229938457717},{"$f":"BC152+PPMT($H$100,$M$101,20,$F152,0)","v":33.052813805754617},{"$f":"BD152+PPMT($H$100,$N$101,20,$F152,0)","v":31.560982456691221},{"$f":"BE152+PPMT($H$100,$O$101,20,$F152,0)","v":29.975165732636832},{"$f":"BF152+PPMT($H$100,$P$101,20,$F152,0)","v":28.289442554967017},{"$f":"BG152+PPMT($H$100,$Q$101,20,$F152,0)","v":26.497518817104005},{"$f":"BH152+PPMT($H$100,$R$101,20,$F152,0)","v":24.592703883755622},{"$f":"BI152+PPMT($H$100,$S$101,20,$F152,0)","v":22.567885609606289},{"$f":"BJ152+PPMT($H$100,$T$101,20,$F152,0)","v":20.41550378418555},{"$f":"BK152+PPMT($H$100,$U$101,20,$F152,0)","v":18.127521903763302},{"$f":"BL152+PPMT($H$100,$V$101,20,$F152,0)","v":15.695397164874455},{"$f":"BM152+PPMT($H$100,$W$101,20,$F152,0)","v":13.11004856743561},{"$f":"BN152+PPMT($H$100,$X$101,20,$F152,0)","v":10.361823008358119},{"$f":"BO152+PPMT($H$100,$Y$101,20,$F152,0)","v":7.440459239058745},{"$f":"BP152+PPMT($H$100,$Z$101,20,$F152,0)","v":4.3350495522935102},{"$f":"BQ152+PPMT($H$100,$AA$101,20,$F152,0)","v":1.0339990552620666},39.28599401718013,{"$f":"$F152","v":39.28599401718013}]
[2.3593926223048221,2062,{"$f":"'Imports Plan Difference Gas'!AL62","v":-40.283805576576526},null,null,-95.045313675736509]
[2.4018616895063087,2063,{"$f":"'Imports Plan Difference Gas'!AL63","v":-69.119036249088509},null,null,-166.01436518228351]
[2.4450951999174224,2064,{"$f":"'Imports Plan Difference Gas'!AL64","v":-139.40526094357293},null,null,-340.85913437636589,"Sum",{"$f":"SUM(H109:H153)","v":-0.38668320860191657},{"$f":"SUM(I109:I153)","v":-0.37586461084022649},-104.12238431017877,-246.99769807406869,-256.87576824451884,-330.57320995170687,-521.31587233020809,-502.0601349960196,-543.91670767364133,-554.87714472034338,-651.37315164556173,-659.41538589615561,-621.20880747033561,-448.64571888964247,-379.04017586765048,-441.38434865504286,-521.42128698035299,-541.39957579044756,-324.07252699716133,-393.24562986631815,-588.20521633196279,-462.82735209848693,-134.93820410409705,-385.71403035884015,{"$f":"SUM(AF109:AF153)","v":-531.27557437406836},-313.61636566911443,-377.11560310461005,-195.9546305961004,36.076025304781425,85.540035764288135,97.447038395290349,155.25247044291888,203.62593244467359,256.28233069642454,331.66651673817051,18.327609151640473,-282.21398651800951,-229.90255461096424,-60.355652534581814,-271.77912879210567,-1014.8883399727333,-1405.0966467971004,-1026.4470117529554,-1158.3555232831056,-1574.9193876148115]
[2.4891069135159363,2065,{"$f":"'Imports Plan Difference Gas'!AL65","v":-146.55201136114184},null,null,-364.78362466868418]
[2.533910837959223,2066,{"$f":"'Imports Plan Difference Gas'!AL66","v":15.320472611201495},null,null,38.820711592180906]
[2.579521233042489,2067,{"$f":"'Imports Plan Difference Gas'!AL67","v":-140.07099334866984},null,null,-361.31610147624713]
[2.6259526152372539,2068,{"$f":"'Imports Plan Difference Gas'!AL68","v":-266.65107535416303},null,null,-700.21308868209042]
[2.6732197623115246,2069,{"$f":"'Imports Plan Difference Gas'!AL69","v":-25.104340808562696},null,null,-67.10941996925348]
[2.7213377180331322,2070,{"$f":"'Imports Plan Difference Gas'!AL70","v":99.340142270458543},null,null,270.33807607537636]
[2.7703217969577287,2071,{"$f":"'Imports Plan Difference Gas'!AL71","v":-137.53243170830507},null,null,-381.00909335011778]
[2.820187589302968,2072,{"$f":"'Imports Plan Difference Gas'!AL72","v":-156.05105285585245},null,null,-440.09324256173653]
[2.8709509659104215,2073,{"$f":"'Imports Plan Difference Gas'!AL73","v":5.1528309247346442},null,null,14.793524920540017]
[2.922628083296809,2074,{"$f":"'Imports Plan Difference Gas'!AL74","v":-5.3832925766067348},null,null,-15.733362064994081]
[2.9752353887961518,2075,{"$f":"'Imports Plan Difference Gas'!AL75","v":21.80575363259527},null,null,64.877249887067691]
[3.0287896257944826,2076,{"$f":"'Imports Plan Difference Gas'!AL76","v":18.789386417187075},null,null,56.909098655419974]
[3.0833078390587834,2077,{"$f":"'Imports Plan Difference Gas'!AL77","v":56.368159251561195},null,null,173.80038729365251]
[3.1388073801618415,2078,{"$f":"'Imports Plan Difference Gas'!AL78","v":65.067738693355977},null,null,204.23509842114797]
[3.1953059130047547,2079,{"$f":"'Imports Plan Difference Gas'!AL79","v":58.455868853470889},null,null,{"$f":"C170*A170","v":186.784383397326}]
[3.2528214194388405,2080,{"$f":"'Imports Plan Difference Gas'!AL80","v":-71.22386424070892},null,null,-231.67851117738206]
[3.3113722049887397,2081,{"$f":"'Imports Plan Difference Gas'!AL81","v":-97.275362276445151},null,null,-322.11493087243065]
[3.3709769046785372,2082,{"$f":"'Imports Plan Difference Gas'!AL82","v":-14.756488918917341},null,null,-49.74378333981511]
[3.4316544889627507,2083,{"$f":"'Imports Plan Difference Gas'!AL83","v":-87.666738182129166},null,null,-300.84195561542572]
[3.4934242697640805,2084,{"$f":"'Imports Plan Difference Gas'!AL84","v":-98.741800522182814},null,null,-344.94700238439702]
[3.5563059066198339,2085,{"$f":"'Imports Plan Difference Gas'!AL85","v":-14.978944833931124},null,null,-53.2697099878419]
[3.6203194129389908,2086,{"$f":"'Imports Plan Difference Gas'!AL86","v":-73.387467845741284},null,null,-265.68607450837317]
[3.6854851623718927,2087,{"$f":"'Imports Plan Difference Gas'!AL87","v":-100.23034550777973},null,null,-369.39745118833048]
[3.7518238952945868,2088,{"$f":"'Imports Plan Difference Gas'!AL88","v":-15.204754299670739},null,null,-57.045560503587794]
[3.8193567254098895,2089,{"$f":"'Imports Plan Difference Gas'!AL89","v":0},null,null,0]
[3.8881051464672676,2090,{"$f":"'Imports Plan Difference Gas'!AL90","v":0},null,null,0]
[null,null,null,null,null,null,null,"Depreciation","Assume 30 Year Life"]
[]
[null,null,null,null,null,null,null,2019,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,null,null,null,{"$f":"$F109/30","v":-1.2889440286730553E-2},-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2,-1.2889440286730553E-2]
[null,null,null,null,null,null,null,null,{"$f":"$F110/30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"$F111/30","v":-3.4586006622919738},-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738,-3.4586006622919738]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$F112/30","v":-4.8596824534210894},-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894,-4.8596824534210894]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F113/30","v":-0.56852671684897704},-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704,-0.56852671684897704]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F114/30","v":-2.7268185408664118},-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118,-2.7268185408664118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F115/30","v":-6.7216415895647801},-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801,-6.7216415895647801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F116/30","v":6.734358539896261E-2},6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2,6.734358539896261E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F117/30","v":-2.0040436830464601},-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601,-2.0040436830464601]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F118/30","v":-1.0685974491043448},-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448,-1.0685974491043448]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F119/30","v":-3.99398498342646},-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646,-3.99398498342646]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F120/30","v":-1.2062487868290741},-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741,-1.2062487868290741]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F121/30","v":0.24252497032125239},0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239,0.24252497032125239]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F122/30","v":4.6629059151623995},4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995,4.6629059151623995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F123/30","v":1.2928267961487141},1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141,1.2928267961487141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F124/30","v":-3.1340499919970286},-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286,-3.1340499919970286]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F125/30","v":-3.8780154775617679},-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679,-3.8780154775617679]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F126/30","v":-2.0607967641455325},-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325,-2.0607967641455325]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F127/30","v":5.7038485279542748},5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748,5.7038485279542748]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F128/30","v":-3.7836189680342098},-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098,-3.7836189680342098]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F129/30","v":-8.1746520451989699},-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699,-8.1746520451989699]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F130/30","v":2.16932576537799},2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799,2.16932576537799]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F131/30","v":9.0716609965338026},9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026,9.0716609965338026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F132/30","v":-4.8178107494522298},-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298,-4.8178107494522298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F133/30","v":-5.6478879143704752},-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752,-5.6478879143704752]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F134/30","v":3.7018045304183991},3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991,3.7018045304183991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F135/30","v":3.1296579046316202},3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202,3.1296579046316202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F136/30","v":2.551968219963292},2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292,2.551968219963292]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F137/30","v":2.476326141442649},2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649,2.476326141442649]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F138/30","v":2.40293620806175},2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175,2.40293620806175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F139/30","v":2.3297298846944812},2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812,2.3297298846944812]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F140/30","v":2.2567077030595604},2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604,2.2567077030595604]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F141/30","v":-2.3381361470055522},-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522,-2.3381361470055522]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F142/30","v":-4.1759677161873698},-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698,-4.1759677161873698]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F143/30","v":1.0678289080362859},1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859,1.0678289080362859]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F144/30","v":-2.8760641945498162},-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162,-2.8760641945498162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F145/30","v":-4.8384564395631697},-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697,-4.8384564395631697]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F146/30","v":0.78272621785647611},0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611,0.78272621785647611]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F147/30","v":-4.0907494115571588},-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588,-4.0907494115571588]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F148/30","v":-5.5308487199144309},-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309,-5.5308487199144309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F149/30","v":-10.644900951447262},-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262,-10.644900951447262]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F150/30","v":-18.903207719141196},-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196,-18.903207719141196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F151/30","v":-5.7254877085221914},-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914,-5.7254877085221914]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F152/30","v":1.3095331339060043},1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043,1.3095331339060043]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F153/30","v":-3.1681771225245501},-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501,-3.1681771225245501]
[]
[null,null,null,null,null,null,null,{"$f":"SUM(H186:H230)","v":-1.2889440286730553E-2},{"$f":"SUM(I186:I230)","v":-1.2889440286730553E-2},-3.4714901025787044,-8.3311725559997942,-8.8996992728487712,-11.626517813715182,-18.348159403279961,-18.280815817880999,-20.28485950092746,-21.353456950031806,-25.347441933458267,-26.553690720287342,-26.31116574996609,-21.648259834803689,-20.355433038654976,-23.489483030652003,-27.367498508213771,-29.428295272359303,-23.724446744405029,-27.50806571243924,-35.682717757638208,-33.513391992260217,-24.441730995726417,-29.259541745178645,-34.907429659549123,-31.205625129130723,-28.075967224499102,-25.52399900453581,-23.047672863093162,-20.644736655031412,-18.302117330050205,-16.045409626990644,-14.924945111704222,-14.24123037447049,-12.604874749585232,-12.754120403268633,-10.870935253267024,-10.155552620809511,-12.242258349320212,-16.704509620130295,-23.3554255881511,-41.052384520463221,-47.020397199306672,-50.373769980563068,-54.834773899236332,-51.700723907239301,-47.822708429677526,-45.761911665532004,-51.465760193486268,-47.682141225452064,-39.507489180253096,-41.676814945631087,-50.748475942164895,-45.930665192712659,-40.282777278342174,-43.984581808760574,-47.114239713392202,-49.666207933355487,-52.142534074798142,-54.545470282859888,-56.875200167554375,-59.131907870613936,-56.79377172360838,-52.617804007421007,-53.685632915457298,{"$f":"SUM(BU186:BU230)","v":-50.809568720907485},-45.971112281344311,-46.753838499200789,-42.663089087643634,-37.132240367729196,-26.487339416281934,-7.5841316971407373,-1.8586439886185457,-3.1681771225245501]