{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["PivotHistCostAvg","PivotNBVAvg","PivotHWOMAvg","PivotDEP","PivotRAP"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":7,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"PivotHistCostAvg","index":0,"n_rows":67,"n_cols":13,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
["Sum of HistCostAvg",null,"Column Labels"]
["Row Labels","CodeDesc",0,"ASG","ASM","CHF","INT","ISO","LAL","LIN","LSO","(blank)","Grand Total"]
["CS02","CS General",null,40964504.081769355,null,null,23246474.837774873,64453.7,null,null,null,null,64275432.61954423]
["D01","Meters",null,null,12936672.14000003,null,450669.9,2500,null,2642997.94,11559.77,null,16044399.75000003]
["D02","Dist Poles",null,null,null,null,158837237.44534123,3975793.6681287894,9870601.2052054703,43568475.303476445,13745723.827935141,null,229997831.45008707]
["D02.1","Dist Generation",null,null,null,null,1415998.3799999997,null,null,null,0,null,1415998.3799999997]
["D03","DS Distribution",null,null,null,null,44549496.550059222,529214.53500000003,2364121.7250000001,12569786.827914655,1472677.925,null,61485297.562973872]
["D03 800 Missed",null,null,0,null,0,0,null,null,0,null,null,0]
["D04","DS Production",null,null,null,null,null,121854.35000000002,66298.609999999986,null,2361426.5899999985,null,2549579.5499999984]
["D05","Dist Sub Cable",null,null,null,null,9854684.4300000016,null,null,620107.91,null,null,10474792.340000002]
["D06","Dist Primary",null,null,null,null,25812930.058310699,253596.2999999999,1561624.9123370384,7376347.5900121592,2449563.399342726,null,37454062.260002621]
["D07","Dist Transformers",null,null,null,null,29563425.296188358,894252.02697085124,1706980.7156824882,20778264.492333602,3613058.6093450598,null,56555981.140520364]
["D08","Dist Secondary",null,null,null,null,3070255.3678515726,199639.27,346714.60000000015,1215204.7999999993,369948.38701111614,null,5201762.4248626884]
["D09","Dist Services",null,null,null,null,6162248.809609619,276110.7899999998,220006.00499999998,2020790.4499999988,857469.86551556876,null,9536625.9201251864]
["D10","Dist St Lights",null,null,null,null,5258083.6537711592,239198.42669943548,328827.84899107361,2215553.3090017643,403679.72833958763,null,8445342.9668030199]
["D12","Dist Land",null,null,null,null,3384051.3899999987,32474.639999999999,452466.16000000003,1261995.4599999997,102348.21000000002,null,5233335.8599999985]
["G01","FS Distribution",null,null,null,null,0,null,null,0,null,null,0]
["G02","FS Generation",null,null,null,null,1339679.1499999999,null,null,null,null,null,1339679.1499999999]
["G04","GP General",null,44633059.197446242,null,null,87398452.068002075,902883.01,1572277.4186869464,14379444.992343493,5495137.5775419408,null,154381254.26402071]
["G05","IS General",null,47958141.625949867,null,null,75059331.738329202,103756.2578086844,101484.64500000002,3474047.5640748353,835525.68999999983,null,127532287.52116257]
["G06","NLSO",null,null,null,null,1935320.4049999949,null,null,null,null,null,1935320.4049999949]
["G10","FS General",null,0,null,null,null,null,null,null,null,null,0]
["NIO","NIO",null,13190.02,null,0,27076460.280000027,null,null,955825.96999999986,592458.76,null,28637935.030000027]
["P01","Bay d'Espoir",null,null,null,null,1112279665.9415886,null,null,null,null,null,1112279665.9415886]
["P01.1","Bay d'Espoir Ancillary",null,null,null,null,2645261.38,null,null,null,null,null,2645261.38]
["P02","Cat Arm",null,null,null,null,234874.38999999998,null,null,null,null,null,234874.38999999998]
["P02.1","Cat Arm Ancillary",null,null,null,null,914564.62,null,null,null,null,null,914564.62]
["P03","Diesel",null,0,null,null,12942772.871691592,8490207.2852224056,20618738.669986021,3370354.9899999998,101424536.39953278,null,146846610.21643281]
["P04","Gas Turbines",null,null,null,null,199356564.37782177,null,null,28687633.006993957,null,null,228044197.38481572]
["P04.1","Gas Turbines Ancillary",null,null,null,null,1112959.48,null,null,80801.490000000005,null,null,1193760.97]
["P05","Hinds Lake",null,null,null,null,1614501.17,null,null,null,null,null,1614501.17]
["P05.1","Hinds Lake Ancillary",null,null,null,null,698762.03,null,null,null,null,null,698762.03]
["P06","Holyrood",null,null,null,null,433087699.66600883,null,null,null,null,null,433087699.66600883]
["P06.1","Holyrood Ancillary",null,null,null,null,3957422.8399999994,null,null,null,null,null,3957422.8399999994]
["P07","Mini-hydraulic",null,null,null,null,282499.95,null,null,null,null,null,282499.95]
["P08.1","Paradise River Ancillary",null,null,null,null,219265.38,null,null,null,null,null,219265.38]
["P09.1","Granite Canal Ancillary",null,null,null,null,1090425.46,null,null,null,null,null,1090425.46]
["P10","Upper Salmon",null,null,null,null,27500,null,null,null,null,null,27500]
["P10.1","Upper Salmon Ancillary",null,null,null,null,672814.78,null,null,null,null,null,672814.78]
["T01","TL Network",null,null,null,null,341199276.31171757,null,null,4317906.495000001,null,null,345517182.80671757]
["T02","TL Vale",null,null,null,null,668081.30000000005,null,null,null,null,null,668081.30000000005]
["T03","TL Export",null,null,null,null,169160391.91363168,null,null,242434.72000000003,null,null,169402826.63363168]
["T05","TL Teck",null,null,null,null,4534362.55,null,null,null,null,null,4534362.55]
["T06","TL NP",null,null,null,null,28117624.55681641,null,null,null,null,null,28117624.55681641]
["T08","TL Hydraulic",null,null,null,null,33834037.866244279,null,null,null,null,null,33834037.866244279]
["T10","TL SubTransmission",null,null,null,null,93873902.307968155,null,null,0,null,null,93873902.307968155]
["T11","TS Network",null,null,null,null,309331462.71234077,null,null,68385141.230261132,null,null,377716603.94260192]
["T13","TS Export",null,null,null,null,1223639.8400000001,null,null,null,null,null,1223639.8400000001]
["T14","TS Ancillary Services",null,null,null,null,980831.18469908554,null,null,null,null,null,980831.18469908554]
["T15","TL CBPP",null,null,null,null,16569.990000000002,null,null,null,null,null,16569.990000000002]
["T16","TL Deer Lake",null,null,null,null,56030.219999999994,null,null,null,null,null,56030.219999999994]
["T18","TS Distribution",null,null,null,null,19394860.186696097,null,null,20082083.706420816,null,null,39476943.893116914]
["T19","TS Teck",null,null,null,null,947902.68,null,null,null,null,null,947902.68]
["T20","TS NP",null,null,null,null,14054940.521415183,null,null,null,null,null,14054940.521415183]
["T21","TS NARL",null,null,null,null,1820569.0999999999,null,null,null,null,null,1820569.0999999999]
["T22","TS Vale",null,null,null,null,3422177.2183064385,null,null,null,null,null,3422177.2183064385]
["T23","TS Gas Turbine Dsl",null,null,null,null,453488.19000000006,null,null,251328.8,null,null,704816.99]
["T24","TS Holyrood",null,null,null,null,15948999.195075396,null,null,null,null,null,15948999.195075396]
["T25","TS Hydraulic",null,null,null,null,55383108.328889243,null,null,null,null,null,55383108.328889243]
["T26","TS Subtransmission",null,null,null,null,30123467.053792328,null,null,2569712.2100000004,null,null,32693179.263792329]
["T29","TS Tacora",null,null,null,null,null,null,null,710948.83,null,null,710948.83]
["T30","TS IOCC",null,null,null,null,null,null,null,2319904.8000000003,null,null,2319904.8000000003]
["T33","TL Marathon",null,null,null,null,7347719.665,null,null,null,null,null,7347719.665]
["T34","TS Marathon",null,null,null,null,2357739.5,null,null,null,null,null,2357739.5]
["(blank)",null,0,0,null,null,0,null,null,0,null,null,0]
[null,"(blank)"]
["Grand Total",null,0,133568894.92516546,12936672.14000003,0,3409803536.4899426,16085934.259830166,39210142.515889034,244097092.88783285,133735114.73956391,null,3989437387.9582238]

{"sheet":"PivotNBVAvg","index":1,"n_rows":69,"n_cols":14,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
["Sum of NBVAvg",null,"Column Labels"]
["Row Labels","CodeDesc",0,"ASG","ASM","CHF","INT","ISO","LAL","LIN","LSO","(blank)","Grand Total"]
["CS02","CS General",null,15700890.955960985,null,null,-9690.8276607309235,0.01,null,null,null,null,15691200.138300255]
["D01","Meters",null,null,9667082.3349999953,null,91127.674999999945,0.01,null,1560553.1600000006,9424.875,null,11328188.054999996]
["D02","Dist Poles",null,null,null,null,63856363.434130564,1747765.4996931099,3308260.0767984255,17476465.627367888,4708076.500160194,null,91096931.13815017]
["D02.1","Dist Generation",null,null,null,null,698218.1,-0.05,null,null,281406.75,null,979624.79999999993]
["D03","DS Distribution",null,null,null,null,51022060.90882007,997922.62,2431419.6749999998,9162491.2970550619,995361.87999999989,null,64609256.380875133]
["D03 800 Missed",null,null,0,null,-372.42999999999995,-4085.12,null,null,-374.11,null,null,-4831.66]
["D04","DS Production",null,null,null,null,null,14673.334999999999,9073.9450000000033,null,728200.59500000009,null,751947.87500000012]
["D05","Dist Sub Cable",null,null,null,null,1560642.0750000004,null,null,71523.985000000001,null,null,1632166.0600000005]
["D06","Dist Primary",null,null,null,null,14135420.986592837,115113.20499999993,524156.88118372264,3429399.0459748218,851171.41612411442,null,19055261.534875493]
["D07","Dist Transformers",null,null,null,null,14450702.878910948,434841.23718891159,917847.48518993671,9301908.5315668136,1981705.4050967973,null,27087005.537953407]
["D08","Dist Secondary",null,null,null,null,899951.0939657347,49455.724999999999,120694.21499999991,322267.97000000003,115341.73355116797,null,1507710.7375169024]
["D09","Dist Services",null,null,null,null,1764687.622662155,106891.86999999989,54609.39,580745.43000000063,395846.69467278698,null,2902781.0073349425]
["D10","Dist St Lights",null,null,null,null,2172511.4277417073,192904.48001950025,207035.11938083949,1011870.0200130717,291250.86692525854,null,3875571.9140803777]
["D12","Dist Land",null,null,null,null,1847170.9049999998,7638.13,334240.12,602147.05500000005,24670.164999999986,null,2815866.375]
["G01","FS Distribution",null,null,null,null,0,null,null,0,null,null,0]
["G02","FS Generation",null,null,null,null,-180126.59000000008,null,null,null,null,null,-180126.59000000008]
["G04","GP General",null,26063568.146817479,-279.16000000000003,null,51918055.649967596,425134.16000000021,542548.54887897568,8239303.1282323245,3134183.1091924314,null,90322513.583088815]
["G05","IS General",null,14811246.075206196,null,null,26411620.963168252,-820.65604803359201,22834.464999999997,1023396.8748561298,292846.24499999994,null,42561123.967182539]
["G06","NLSO",null,null,null,null,596295.38000000047,null,null,null,null,null,596295.38000000047]
["G10","FS General",null,0,null,null,null,null,null,null,null,null,0]
["NIO","NIO",null,-274.94999999999982,null,372.42999999999995,5667139.1599999918,null,null,365444.34499999997,165736.66500000001,null,6198417.649999992]
["P01","Bay d'Espoir",null,null,null,null,818200305.22252071,null,null,null,null,null,818200305.22252071]
["P01.1","Bay d'Espoir Ancillary",null,null,null,null,-880783.55999999994,null,null,null,null,null,-880783.55999999994]
["P02","Cat Arm",null,null,null,null,183912.71000000002,null,null,null,null,null,183912.71000000002]
["P02.1","Cat Arm Ancillary",null,null,null,null,-276195.61,null,null,null,null,null,-276195.61]
["P03","Diesel",null,0,null,null,5172217.6293745227,15938485.919279659,15033293.624788541,384172.0300000002,76035619.100457475,null,112563788.3039002]
["P04","Gas Turbines",null,null,null,null,125562097.61710794,null,null,10684745.296170773,null,null,136246842.91327873]
["P04.1","Gas Turbines Ancillary",null,null,null,null,730148.6,null,null,-11082.41,null,null,719066.19]
["P05","Hinds Lake",null,null,null,null,3182455.835,null,null,null,null,null,3182455.835]
["P05.1","Hinds Lake Ancillary",null,null,null,null,-331886.37999999989,null,null,null,null,null,-331886.37999999989]
["P06","Holyrood",null,null,null,null,146475216.93507934,null,null,null,null,null,146475216.93507934]
["P06.1","Holyrood Ancillary",null,null,null,null,-429836.06499999994,null,null,null,null,null,-429836.06499999994]
["P07","Mini-hydraulic",null,null,null,null,264354.35499999998,null,null,null,null,null,264354.35499999998]
["P08.1","Paradise River Ancillary",null,null,null,null,-34787.985000000008,null,null,null,null,null,-34787.985000000008]
["P09.1","Granite Canal Ancillary",null,null,null,null,-32688.744999999966,null,null,null,null,null,-32688.744999999966]
["P10","Upper Salmon",null,null,null,null,23430.53,null,null,null,null,null,23430.53]
["P10.1","Upper Salmon Ancillary",null,null,null,null,-331613.51499999996,null,null,null,null,null,-331613.51499999996]
["T01","TL Network",null,null,null,null,270284462.16082561,null,null,3340208.1999999983,null,null,273624670.3608256]
["T02","TL Vale",null,null,null,null,259586.80499999996,null,null,null,null,null,259586.80499999996]
["T03","TL Export",null,null,null,null,80970420.515520319,null,null,203270.55000000002,null,null,81173691.065520316]
["T05","TL Teck",null,null,null,null,0.10999999999999999,null,null,null,null,null,0.10999999999999999]
["T06","TL NP",null,null,null,null,13175771.511388354,null,null,null,null,null,13175771.511388354]
["T08","TL Hydraulic",null,null,null,null,18233562.869608529,null,null,null,null,null,18233562.869608529]
["T10","TL SubTransmission",null,null,null,null,34898170.524554878,null,null,-7459.92,null,null,34890710.604554877]
["T11","TS Network",null,null,null,null,221130297.74464083,null,null,71801675.846742854,null,null,292931973.5913837]
["T13","TS Export",null,null,null,null,641101.90000000014,null,null,null,null,null,641101.90000000014]
["T14","TS Ancillary Services",null,null,null,null,124932.4083291593,null,null,null,null,null,124932.4083291593]
["T15","TL CBPP",null,null,null,null,-4394.1799999999976,null,null,null,null,null,-4394.1799999999976]
["T16","TL Deer Lake",null,null,null,null,11326.120000000003,null,null,null,null,null,11326.120000000003]
["T18","TS Distribution",null,null,null,null,11523736.36242507,null,null,12394403.814947393,null,null,23918140.177372463]
["T19","TS Teck",null,null,null,null,-72.362545190291712,null,null,null,null,null,-72.362545190291712]
["T20","TS NP",null,null,null,null,11220957.412438422,null,null,null,null,null,11220957.412438422]
["T21","TS NARL",null,null,null,null,658707.48663066106,null,null,null,null,null,658707.48663066106]
["T22","TS Vale",null,null,null,null,1937590.5097798528,null,null,null,null,null,1937590.5097798528]
["T23","TS Gas Turbine Dsl",null,null,null,null,354104.935,null,null,194516.63,null,null,548621.56499999994]
["T24","TS Holyrood",null,null,null,null,8652255.2745452262,null,null,null,null,null,8652255.2745452262]
["T25","TS Hydraulic",null,null,null,null,31674087.246399548,null,null,null,null,null,31674087.246399548]
["T26","TS Subtransmission",null,null,null,null,16264106.36037118,null,null,1950664.7150000001,null,null,18214771.07537118]
["T29","TS Tacora",null,null,null,null,null,null,null,61213.268151435128,null,null,61213.268151435128]
["T30","TS IOCC",null,null,null,null,null,null,null,-62.539472861215472,null,null,-62.539472861215472]
["T33","TL Marathon",null,null,null,null,0.49999999958890839,null,null,null,null,null,0.49999999958890839]
["T34","TS Marathon",null,null,null,null,0,null,null,null,null,null,0]
["(blank)",null,0,0,null,null,0,null,null,0,null,null,0]
[null,"(blank)"]
["Grand Total",null,0,56575430.227984659,9666803.1749999952,0,2056385125.5122941,20030005.495133147,23506013.54622044,154143407.84160572,90010842.001180217,null,2410317627.7994184,6198417.649999992]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2404119210.1494184]

{"sheet":"PivotHWOMAvg","index":2,"n_rows":67,"n_cols":13,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
["Sum of HWOMAvg",null,"Column Labels"]
["Row Labels","CodeDesc",0,"ASG","ASM","CHF","INT","ISO","LAL","LIN","LSO","(blank)","Grand Total"]
["CS02","CS General",null,16904579.994890533,null,null,36288652.396068335,101037.69584837332,null,null,null,null,53294270.086807244]
["D01","Meters",null,null,13892101.933590254,null,2329089.4400194348,18682.818655629799,null,5206098.2713638525,20057.818618565296,null,21466030.282247737]
["D02","Dist Poles",null,null,null,null,488001459.69820571,12416226.996273732,36612811.19391384,125589136.26474634,47748567.651792154,null,710368201.80493176]
["D02.1","Dist Generation",null,null,null,null,3197788.1852205577,null,null,null,0,null,3197788.1852205577]
["D03","DS Distribution",null,null,null,null,50012870.2146575,0,564648.33411707589,36660958.316831216,4746610.6618696442,null,91985087.527475446]
["D03 800 Missed",null,null,0,null,0,0,null,null,0,null,null,0]
["D04","DS Production",null,null,null,null,null,682484.23093495599,1358125.2667930773,null,9953785.5642174054,null,11994395.061945438]
["D05","Dist Sub Cable",null,null,null,null,48547485.805416696,null,null,5882606.7965031601,null,null,54430092.60191986]
["D06","Dist Primary",null,null,null,null,86314792.810646266,762571.74515291047,5949932.4155072682,23952365.157761551,8248185.870570044,null,125227847.99963804]
["D07","Dist Transformers",null,null,null,null,74226938.709442481,2499061.2261725934,4403598.6064460631,55225802.748416319,8451313.5695637558,null,144806714.8600412]
["D08","Dist Secondary",null,null,null,null,14411494.046050914,961735.06637708039,1555813.8402157666,5422262.6737900749,1674558.7321899689,null,24025864.358623803]
["D09","Dist Services",null,null,null,null,29302435.444370721,1050127.943882358,1012399.5832227218,8462855.8427857757,2960146.828156726,null,42787965.642418295]
["D10","Dist St Lights",null,null,null,null,11261622.403906966,532870.03799911833,864086.63832741638,4068691.6981147369,1248113.7969056005,null,17975384.575253837]
["D12","Dist Land",null,null,null,null,10165203.89446176,156635.70082358734,981167.20183055766,4284344.2933542859,412867.42429220269,null,16000218.514762394]
["G01","FS Distribution",null,null,null,null,0,null,null,0,null,null,0]
["G02","FS Generation",null,null,null,null,1826375.1604509116,null,null,null,null,null,1826375.1604509116]
["G04","GP General",null,63931206.380873941,null,null,94653666.100708768,412136.33085718733,1197145.2630625521,13329580.026518337,3353967.1433629179,null,176877701.24538371]
["G05","IS General",null,12481236.751173088,null,null,75942133.423153549,134844.09329251628,158693.22896395167,3251168.0544150081,606130.59132044576,null,92574206.142318562]
["G06","NLSO",null,null,null,null,3125501.142563785,null,null,null,null,null,3125501.142563785]
["G10","FS General",null,0,null,null,null,null,null,null,null,null,0]
["NIO","NIO",null,20146.0501106962,null,0,82096774.507021308,null,null,1601025.4156382836,1012497.0090370423,null,84730442.981807336]
["P01","Bay d'Espoir",null,null,null,null,8959799569.0469704,null,null,null,null,null,8959799569.0469704]
["P01.1","Bay d'Espoir Ancillary",null,null,null,null,46216390.32037165,null,null,null,null,null,46216390.32037165]
["P02","Cat Arm",null,null,null,null,662796.39437853033,null,null,null,null,null,662796.39437853033]
["P02.1","Cat Arm Ancillary",null,null,null,null,4727475.7904161885,null,null,null,null,null,4727475.7904161885]
["P03","Diesel",null,0,null,null,61502590.717618242,57296297.025311328,32930904.054091834,12958231.067407647,188336956.41763991,null,353024979.28206897]
["P04","Gas Turbines",null,null,null,null,396813123.85124564,null,null,78595107.389919624,null,null,475408231.24116528]
["P04.1","Gas Turbines Ancillary",null,null,null,null,2237042.9264004123,null,null,272588.34027209942,null,null,2509631.2666725116]
["P05","Hinds Lake",null,null,null,null,0,null,null,null,null,null,0]
["P05.1","Hinds Lake Ancillary",null,null,null,null,2867665.5188270267,null,null,null,null,null,2867665.5188270267]
["P06","Holyrood",null,null,null,null,1662056963.6643097,null,null,null,null,null,1662056963.6643097]
["P06.1","Holyrood Ancillary",null,null,null,null,30462396.685199954,null,null,null,null,null,30462396.685199954]
["P07","Mini-hydraulic",null,null,null,null,590045.44081277377,null,null,null,null,null,590045.44081277377]
["P08.1","Paradise River Ancillary",null,null,null,null,1283491.3007620524,null,null,null,null,null,1283491.3007620524]
["P09.1","Granite Canal Ancillary",null,null,null,null,4721606.0251593767,null,null,null,null,null,4721606.0251593767]
["P10","Upper Salmon",null,null,null,null,77474.085799715234,null,null,null,null,null,77474.085799715234]
["P10.1","Upper Salmon Ancillary",null,null,null,null,2350181.2064742716,null,null,null,null,null,2350181.2064742716]
["T01","TL Network",null,null,null,null,580681052.37696946,null,null,6895863.2629772155,null,null,587576915.6399467]
["T02","TL Vale",null,null,null,null,6352081.9353878535,null,null,null,null,null,6352081.9353878535]
["T03","TL Export",null,null,null,null,830683661.06118751,null,null,333780.62222624943,null,null,831017441.68341374]
["T05","TL Teck",null,null,null,null,9738026.5007144623,null,null,null,null,null,9738026.5007144623]
["T06","TL NP",null,null,null,null,113891813.40379344,null,null,null,null,null,113891813.40379344]
["T08","TL Hydraulic",null,null,null,null,158479391.35049009,null,null,null,null,null,158479391.35049009]
["T10","TL SubTransmission",null,null,null,null,353826031.07803607,null,null,0,null,null,353826031.07803607]
["T11","TS Network",null,null,null,null,738709145.23893428,null,null,76270094.18359907,null,null,814979239.42253339]
["T13","TS Export",null,null,null,null,3300341.9489464508,null,null,null,null,null,3300341.9489464508]
["T14","TS Ancillary Services",null,null,null,null,6324049.6241620658,null,null,null,null,null,6324049.6241620658]
["T15","TL CBPP",null,null,null,null,81519.104725305864,null,null,null,null,null,81519.104725305864]
["T16","TL Deer Lake",null,null,null,null,692154.2139709302,null,null,null,null,null,692154.2139709302]
["T18","TS Distribution",null,null,null,null,56318357.595793292,null,null,31539651.450106207,null,null,87858009.045899495]
["T19","TS Teck",null,null,null,null,2083814.7366762727,null,null,null,null,null,2083814.7366762727]
["T20","TS NP",null,null,null,null,40323282.878337651,null,null,null,null,null,40323282.878337651]
["T21","TS NARL",null,null,null,null,6138314.0445920695,null,null,null,null,null,6138314.0445920695]
["T22","TS Vale",null,null,null,null,4609967.3636446018,null,null,null,null,null,4609967.3636446018]
["T23","TS Gas Turbine Dsl",null,null,null,null,660781.01104440144,null,null,382509.56107951765,null,null,1043290.5721239191]
["T24","TS Holyrood",null,null,null,null,59090418.292871319,null,null,null,null,null,59090418.292871319]
["T25","TS Hydraulic",null,null,null,null,186749043.65234283,null,null,null,null,null,186749043.65234283]
["T26","TS Subtransmission",null,null,null,null,83314480.24974753,null,null,4871449.8139934996,null,null,88185930.063741028]
["T29","TS Tacora",null,null,null,null,null,null,null,430885.70115808805,null,null,430885.70115808805]
["T30","TS IOCC",null,null,null,null,null,null,null,1727949.5309891838,null,null,1727949.5309891838]
["T33","TL Marathon",null,null,null,null,0,null,null,null,null,null,0]
["T34","TS Marathon",null,null,null,null,0,null,null,null,null,null,0]
["(blank)",null,0,0,null,null,0,null,null,0,null,null,0]
[null,"(blank)"]
["Grand Total",null,0,93337169.177048266,13892101.933590254,0,15530120824.019487,77024710.911581367,87589325.626492128,507215006.4839673,278773759.07953644,null,16587952897.231701]

{"sheet":"PivotDEP","index":3,"n_rows":67,"n_cols":13,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
["Sum of DEP",null,"Column Labels"]
["Row Labels","CodeDesc",0,"ASG","ASM","CHF","INT","ISO","LAL","LIN","LSO","(blank)","Grand Total"]
["CS02","CS General",null,3714562.8123161909,null,null,-602437.10807755927,0,null,null,null,null,3112125.7042386318]
["D01","Meters",null,null,717199.28999999946,null,4272.9300000000012,0,null,126840.73999999999,312.11,null,848625.06999999948]
["D02","Dist Poles",null,null,null,null,4145507.4823136735,102292.33956104369,229934.92110573599,1241803.7529138518,315010.05598530354,null,6034548.551879609]
["D02.1","Dist Generation",null,null,null,null,33950.6,0,null,null,-9335.4000000000015,null,24615.199999999997]
["D03","DS Distribution",null,null,null,null,1355801.741229495,34153.379999999997,27177.07,263747.43734987814,33484.039999999994,null,1714363.668579373]
["D03 800 Missed",null,null,0,null,40.56,360.48000000000013,null,null,40.800000000000011,null,null,441.84000000000015]
["D04","DS Production",null,null,null,null,null,1494.3900000000006,295.91000000000008,null,39828.129999999997,null,41618.43]
["D05","Dist Sub Cable",null,null,null,null,178059.90999999997,null,null,20152.37,null,null,198212.27999999997]
["D06","Dist Primary",null,null,null,null,547958.66884320532,6118.49,21388.120280723811,149359.61782524176,44657.60647374174,null,769482.50342291256]
["D07","Dist Transformers",null,null,null,null,761905.02048909233,23983.847916896433,47674.633372474069,520644.71088025096,97875.816353034927,null,1452084.0290117487]
["D08","Dist Secondary",null,null,null,null,42304.980936505213,2458.8499999999985,4672.1900000000005,18601.040000000008,5597.3408421714621,null,73634.401778676678]
["D09","Dist Services",null,null,null,null,116961.61222139769,5237.3400000000038,3308.6599999999994,36574.75999999998,17273.803737918115,null,179356.17595931579]
["D10","Dist St Lights",null,null,null,null,207811.1467227762,14934.742212649287,17755.515950309156,80885.771598211533,26970.22342013747,null,348357.39990408369]
["D12","Dist Land",null,null,null,null,43713.489999999983,212.6,7257.68,12922.909999999996,695.55,null,64802.229999999981]
["G01","FS Distribution",null,null,null,null,0,null,null,0,null,null,0]
["G02","FS Generation",null,null,null,null,0,null,null,null,null,null,0]
["G04","GP General",null,772041.8656615928,-27.36,null,5156536.7099765753,38028.279999999992,79005.820711389606,486829.60898891813,205936.7823729059,null,6738351.7077113818]
["G05","IS General",null,3838484.9490797622,null,null,2916245.8400050947,203.39148409836545,2223.11,87228.665666504487,20451.490000000002,null,6864837.4462354612]
["G06","NLSO",null,null,null,null,10962.52,null,null,null,null,null,10962.52]
["G10","FS General",null,0,null,null,null,null,null,null,null,null,0]
["NIO","NIO",null,0,null,-40.56,324935.04000000039,null,null,47853.69000000001,23657.530000000002,null,396405.70000000042]
["P01","Bay d'Espoir",null,null,null,null,18994485.485060129,null,null,null,null,null,18994485.485060129]
["P01.1","Bay d'Espoir Ancillary",null,null,null,null,3179.099999999989,null,null,null,null,null,3179.099999999989]
["P02","Cat Arm",null,null,null,null,4590.12,null,null,null,null,null,4590.12]
["P02.1","Cat Arm Ancillary",null,null,null,null,924.47999999999593,null,null,null,null,null,924.47999999999593]
["P03","Diesel",null,0,null,null,200824.0009562136,705505.97027097119,831372.67156326014,17540.94000000001,3945929.0098314146,null,5701172.5926218592]
["P04","Gas Turbines",null,null,null,null,5718995.9588173414,null,null,323452.71390201955,null,null,6042448.6727193613]
["P04.1","Gas Turbines Ancillary",null,null,null,null,32901.019999999997,null,null,37.080000000000837,null,null,32938.1]
["P05","Hinds Lake",null,null,null,null,29491.55,null,null,null,null,null,29491.55]
["P05.1","Hinds Lake Ancillary",null,null,null,null,1176.8399999999965,null,null,null,null,null,1176.8399999999965]
["P06","Holyrood",null,null,null,null,30589815.517149985,null,null,null,null,null,30589815.517149985]
["P06.1","Holyrood Ancillary",null,null,null,null,19823.049999999988,null,null,null,null,null,19823.049999999988]
["P07","Mini-hydraulic",null,null,null,null,3221.89,null,null,null,null,null,3221.89]
["P08.1","Paradise River Ancillary",null,null,null,null,171.60999999999984,null,null,null,null,null,171.60999999999984]
["P09.1","Granite Canal Ancillary",null,null,null,null,11635.87000000001,null,null,null,null,null,11635.87000000001]
["P10","Upper Salmon",null,null,null,null,486.71999999999997,null,null,null,null,null,486.71999999999997]
["P10.1","Upper Salmon Ancillary",null,null,null,null,14248.590000000013,null,null,null,null,null,14248.590000000013]
["T01","TL Network",null,null,null,null,5389248.1673835758,null,null,82667.439999999973,null,null,5471915.6073835762]
["T02","TL Vale",null,null,null,null,7046.63,null,null,null,null,null,7046.63]
["T03","TL Export",null,null,null,null,2756890.6710928548,null,null,4270.5,null,null,2761161.1710928548]
["T05","TL Teck",null,null,null,null,0,null,null,null,null,null,0]
["T06","TL NP",null,null,null,null,536014.87751942116,null,null,null,null,null,536014.87751942116]
["T08","TL Hydraulic",null,null,null,null,610056.38580712932,null,null,null,null,null,610056.38580712932]
["T10","TL SubTransmission",null,null,null,null,1411968.2187662811,null,null,0,null,null,1411968.2187662811]
["T11","TS Network",null,null,null,null,6759330.6029500877,null,null,1732922.8677096933,null,null,8492253.4706597812]
["T13","TS Export",null,null,null,null,24127.199999999997,null,null,null,null,null,24127.199999999997]
["T14","TS Ancillary Services",null,null,null,null,7635.3099760299128,null,null,null,null,null,7635.3099760299128]
["T15","TL CBPP",null,null,null,null,247.24,null,null,null,null,null,247.24]
["T16","TL Deer Lake",null,null,null,null,604.80000000000007,null,null,null,null,null,604.80000000000007]
["T18","TS Distribution",null,null,null,null,381353.42489252408,null,null,439240.20935675502,null,null,820593.63424927904]
["T19","TS Teck",null,null,null,null,123.37295846318602,null,null,null,null,null,123.37295846318602]
["T20","TS NP",null,null,null,null,304820.96675024263,null,null,null,null,null,304820.96675024263]
["T21","TS NARL",null,null,null,null,21511.826738677642,null,null,null,null,null,21511.826738677642]
["T22","TS Vale",null,null,null,null,43020.723639705262,null,null,null,null,null,43020.723639705262]
["T23","TS Gas Turbine Dsl",null,null,null,null,9923.2100000000009,null,null,5529.24,null,null,15452.45]
["T24","TS Holyrood",null,null,null,null,396428.00027027016,null,null,null,null,null,396428.00027027016]
["T25","TS Hydraulic",null,null,null,null,930929.09119260404,null,null,null,null,null,930929.09119260404]
["T26","TS Subtransmission",null,null,null,null,568683.71618948143,null,null,62451.450000000012,null,null,631135.1661894815]
["T29","TS Tacora",null,null,null,null,null,null,null,2500.5562151218055,null,null,2500.5562151218055]
["T30","TS IOCC",null,null,null,null,null,null,null,27.088945722134667,null,null,27.088945722134667]
["T33","TL Marathon",null,null,null,null,-1.8189894035458565E-11,null,null,null,null,null,-1.8189894035458565E-11]
["T34","TS Marathon",null,null,null,null,0,null,null,null,null,null,0]
["(blank)",null,0,0,null,null,0,null,null,0,null,null,0]
[null,"(blank)",null,null,null,null,null,null,null,null,null,0,0]
["Grand Total",null,0,8325089.6270575458,717171.92999999947,0,91030787.30277127,934623.62144565897,1272066.3029838926,5764125.9613521677,4768344.0890166275,0,112812208.83462717]

{"sheet":"PivotRAP","index":4,"n_rows":176,"n_cols":23,"rows_kept":176,"cut":false,"hidden":false,"merged":[]}
[null,"Column Labels"]
[null,0,null,"ASG",null,"ASM",null,"CHF",null,"INT",null,"ISO",null,"LAL",null,"LIN",null,"LSO",null,"(blank)",null,"Total Sum of NBVAvg","Total Sum of RAP"]
["Row Labels","Sum of NBVAvg","Sum of RAP","Sum of NBVAvg","Sum of RAP","Sum of NBVAvg","Sum of RAP","Sum of NBVAvg","Sum of RAP","Sum of NBVAvg","Sum of RAP","Sum of NBVAvg","Sum of RAP","Sum of NBVAvg","Sum of RAP","Sum of NBVAvg","Sum of RAP","Sum of NBVAvg","Sum of RAP","Sum of NBVAvg","Sum of RAP"]
[0,0,0,0,0,null,null,null,null,350585.30454150029,0,null,null,null,null,0,0,null,null,null,null,350585.30454150029,0]
["11C",null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0]
["A01",null,null,null,null,null,null,null,null,42586.515000000007,0,null,null,null,null,null,null,null,null,null,null,42586.515000000007,0]
["A04",null,null,1339110.21,0,null,null,null,null,4281046.9671744583,27336.49732574782,null,null,null,null,44115.130000000005,0,null,null,null,null,5664272.3071744582,27336.49732574782]
["B01",0,0,38814.674999999996,15761.990000000002,null,null,null,null,7365836.3389518894,376567.07704488939,13591.819999999998,0.01,49305.975000000006,0,754017.97999999986,13611.2,365271.09000000008,0,null,null,8586837.8789518885,405940.2770448894]
["B02",null,null,null,null,null,null,null,null,9737584.3949999996,0,null,null,null,null,null,null,null,null,null,null,9737584.3949999996,0]
["B03",null,null,null,null,null,null,null,null,122883.18000000001,0,null,null,null,null,null,null,null,null,null,null,122883.18000000001,0]
["B04",null,null,null,null,null,null,null,null,6268201.3399999999,0,null,null,null,null,null,null,null,null,null,null,6268201.3399999999,0]
["B05",null,null,10407020.133400001,348130.7900000001,null,null,null,null,24486654.992734756,947067.75587541575,4362472.5837762617,212976.65297412412,2022803.6400000001,0,5363248.9499999974,0,7988877.9775554352,78508.764045446165,null,null,54631078.277466446,1586683.9628949862]
["B06",null,null,-309852.86,0,null,null,null,null,26558250.777092282,318552.9126014873,617197.46499999997,423.19,0.05,0,530527.01500000013,0.01,3495320.8700404074,39424.92208477416,null,null,30891443.317132689,358401.0346862615]
["B07",null,null,null,null,null,null,null,null,986877.44499999995,0,null,null,null,null,null,null,null,null,null,null,986877.44499999995,0]
["B08",null,null,null,null,null,null,null,null,1297420.5300000007,6166.33,null,null,null,null,1122121.2868766838,28100.90369247843,5819.8549999999996,0,null,null,2425361.6718766843,34267.233692478432]
["BCX Barachoix Dist Sys 107",null,null,null,null,null,null,null,null,144180.65,0,null,null,null,null,null,null,null,null,null,null,144180.65,0]
["C01",null,null,1325.4699999999996,0,null,null,null,null,310100.26500000001,0,null,null,null,null,null,null,null,null,null,null,311425.73499999999,0]
["C02",null,null,null,null,null,null,null,null,1677143.9500000004,0,null,null,null,null,71523.975000000006,0,null,null,null,null,1748667.9250000005,0]
["C03",null,null,null,null,null,null,null,null,4100347.5499999947,0,null,null,null,null,2135286.9300000002,0,77208.304999999993,0,null,null,6312842.7849999946,0]
["C04",null,null,null,null,null,null,null,null,5873674.455554625,51479.540917231338,-551.80999999999995,9356.93,3372.395,0,270405.92000000016,26669.02,1079980.2667529385,47318.134395420093,null,null,7226881.2273075636,134823.62531265142]
["C06",null,null,null,null,null,null,null,null,-165371.05499999999,5024.72,null,null,null,null,2837609.9699999997,0,null,null,null,null,2672238.9149999996,5024.72]
["C07",null,null,null,null,null,null,null,null,-10189.530000000001,0,null,null,null,null,null,null,null,null,null,null,-10189.530000000001,0]
["C09",null,null,null,null,null,null,null,null,70571118.508414134,1451742.3249231766,1881.0650000000001,0,null,null,24403914.041587353,160424.05357931415,null,null,null,null,94976913.615001485,1612166.3785024907]
["C10",null,null,null,null,null,null,null,null,10253774.001702134,306205.88262768759,null,null,704.45,0,311885.20500000002,0,192250.41043791227,15823.663366729534,null,null,10758614.067140045,322029.5459944171]
["C11",null,null,2490080.6500000004,25515.810000000009,null,null,null,null,925088.99861795199,164281.25231515939,0,0,0,0,13197.799999999997,248.07,0,0,null,null,3428367.4486179519,190045.1323151594]
["C12",null,null,null,null,null,null,null,null,6.0000000000000005E-2,0,null,null,null,null,1821142.2270987004,297888.27030438802,null,null,null,null,1821142.2870987004,297888.27030438802]
["C13",null,null,9007993.6321041677,0,null,null,null,null,43436482.719999976,49416.66,null,null,null,null,320677.04499999998,1551694.43,null,null,null,null,52765153.397104144,1601111.0899999999]
["C14",null,null,null,null,null,null,null,null,42962716.37207599,29234.352088701035,550255.86000000034,8866.7400000000071,695624.79499999981,0.01,4918999.3924224824,1747.4083857314251,1418157.7982239556,73946.521190904721,null,null,50545754.217722431,113795.03166533718]
["C15",null,null,564429.16999999993,0,null,null,null,null,36116711.834485166,402656.52900578862,439703.74499999994,157160.73000000007,195380.40499999997,0,2766532.7752513266,45875.64,4029176.9743732335,533146.01892820827,null,null,44111934.904109731,1138838.917933997]
["C16",null,null,197115.73499999996,0,null,null,null,null,7178881.3720809864,110280.60088096643,931716.86000000022,240689.03999999998,484613.44499999995,0,137676.06,0,940544.62782771152,323524.81348598446,null,null,9870548.0999086984,674494.4543669509]
["C17",null,null,null,null,null,null,null,null,4122481.1999999983,0,null,null,null,null,0,40752.300000000003,null,null,null,null,4122481.1999999983,40752.300000000003]
["C18",null,null,null,null,null,null,null,null,6279512.1676649209,10390.412851913383,null,null,null,null,1321.89,0,261810.35525425585,126733.80820225214,null,null,6542644.4129191767,137124.22105416554]
["C19",null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0]
["C21",null,null,-41265.704999999973,0,null,null,null,null,-20718.319999999978,0,null,null,-659.70999999999992,0,-1319.4199999999998,0,null,null,null,null,-63963.154999999948,0]
["C22",null,null,null,null,null,null,null,null,3802474.9017100907,0,null,null,null,null,199632.76,0,null,null,null,null,4002107.6617100909,0]
["D01",null,null,null,null,null,null,null,null,281338903.13655311,187195.30325793842,null,null,null,null,null,null,1025853.4350000001,0,null,null,282364756.57155311,187195.30325793842]
["D02",null,null,null,null,null,null,null,null,5447395.8249759432,228740.61867090274,5905819.6305033993,1590348.7665440268,9693223.2197885439,211102.25594213631,16892.969999999976,0,32124702.372987948,9479023.5857879203,null,null,53188034.01825583,11509215.226944987]
["D03",null,null,null,null,null,null,null,null,22576250.640191175,247742.02398878604,null,null,66658.875000000015,0,4690381.8946719924,75235.725175846033,538552.67999999993,0,null,null,27871844.089863166,322977.74916463206]
["D04",null,null,null,null,null,null,null,null,596978.91500000004,0,23786.989999999998,0,null,null,null,null,260360.25000000015,0.02,null,null,881126.15500000014,0.02]
["D05",null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0]
["E01",null,null,null,null,null,null,null,null,0.01,0,null,null,null,null,null,null,null,null,null,null,0.01,0]
["E02",null,null,0.03,13075.680000000002,null,null,null,null,113685.58999999982,27079.109999999957,null,null,null,null,0,1405.2,null,null,null,null,113685.61999999982,41559.989999999954]
["E03",null,null,null,null,null,null,null,null,134443.47499999998,83357.86,null,null,null,null,null,null,null,null,null,null,134443.47499999998,83357.86]
["E05",null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0]
["F01",null,null,17619.744999999999,0,null,null,null,null,-131461.40999999997,1528.56,-1542.7700000000023,-233.52,-10995.469999999998,0,-3928.5700000000006,0,-94638.770000000062,-657.30999999999904,null,null,-224947.24500000005,637.73000000000093]
["F02",null,null,73.045000000000002,0,null,null,null,null,6234184.3849999812,0.01,5970.625,0.02,0.02,0,613473.45500000031,0.03,72579.070000000007,0.01,null,null,6926280.599999981,6.9999999999999993E-2]
["F03",null,null,325420.84499999991,0,null,null,null,null,15762484.235822234,30808.47903521511,1379228.4499999997,30948.5,null,null,1409027.4961707701,34611.856747305632,1801149.5875748228,29357.433710263242,null,null,20677310.614567831,125726.26949278398]
["F04",null,null,null,null,null,null,null,null,144061550.16618264,65594.161058280719,12245.710000000001,0.02,0.05,0,1186359.43,0.08,181502.64500000002,0,null,null,145441658.00118268,65594.261058280725]
["F05",null,null,null,null,null,null,null,null,0,2225.84,null,null,null,null,0,0,null,null,null,null,0,2225.84]
["F06",null,null,86614.345000000001,0,null,null,null,null,18771219.021183729,55578.751058280715,1000923.6499999996,36447.06,247149.72500000001,0,413849.255,0,12317990.311094515,679594.17397399375,null,null,32837746.307278242,771619.9850322745]
["F07",null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0]
["G01",null,null,null,null,null,null,null,null,43459468.00011453,670881.68166357919,null,null,null,null,4551365.59,10386.16,null,null,null,null,48010833.590114534,681267.84166357922]
["G02",null,null,null,null,null,null,null,null,24745712.169963334,710930.05911270319,null,null,null,null,null,null,null,null,null,null,24745712.169963334,710930.05911270319]
["G03",null,null,null,null,null,null,null,null,98182557.601406842,4888107.2032398665,116652.96500000003,144207.35,null,null,1970042.1300000001,0,1121785.3615163856,21217.581591344355,null,null,101391038.05792323,5053532.1348312106]
["G04",null,null,null,null,null,null,null,null,35702999.249363959,1011867.8700613686,null,null,null,null,null,null,null,null,null,null,35702999.249363959,1011867.8700613686]
["G05",null,null,null,null,null,null,null,null,0.02,0,null,null,null,null,49502.939999999995,0,null,null,null,null,49502.959999999992,0]
["G06",null,null,null,null,null,null,null,null,1702300.4752474276,7708.6356198147851,null,null,null,null,null,null,null,null,null,null,1702300.4752474276,7708.6356198147851]
["G07",null,null,null,null,null,null,null,null,19667544.538834009,60002.94823463363,null,null,null,null,1491398.0149999999,27293.22,231930.52500000002,0,null,null,21390873.078834008,87296.168234633631]
["H02",null,null,null,null,null,null,null,null,73140316.63500002,2735746.38,null,null,null,null,null,null,null,null,null,null,73140316.63500002,2735746.38]
["H04",null,null,null,null,null,null,null,null,234028.42,0,null,null,null,null,null,null,null,null,null,null,234028.42,0]
["I01",null,null,null,null,null,null,null,null,281273.05,0,null,null,null,null,null,null,null,null,null,null,281273.05,0]
["I02",null,null,null,null,null,null,null,null,2318058.7349999994,64109.969999999994,null,null,null,null,null,null,499022.83230589208,264590.8562730425,null,null,2817081.5673058913,328700.82627304248]
["I03",null,null,385045.86,0,null,null,null,null,13593433.424999954,492216.33000000013,null,null,null,null,591235.07499999984,823178.71,null,null,null,null,14569714.359999953,1315395.04]
["I04",null,null,null,null,null,null,null,null,23404816.182685524,20539.323262279548,null,null,null,null,null,null,null,null,null,null,23404816.182685524,20539.323262279548]
["I05",null,null,-4016.2000000000003,0.01,null,null,null,null,333141.28084841935,27476.434476069786,null,null,null,null,-3323.34,0,-32359.135000000002,0,null,null,293442.60584841931,27476.444476069784]
["L02",null,null,2488946.5499999998,0,null,null,null,null,1285394.92,1520,14321.86,3849.23,6000,0,1231507.9999999998,15745.48,25141.82,250,null,null,5051313.1499999994,21364.71]
["L03",null,null,681317.65436256654,117840.20994313149,null,null,null,null,4313212.2299999837,5037.6000000000004,11383.285000000003,239.52,2055.23,0,169332.22500000006,0.03,2657681.9473674442,2.2116561424869327E-2,null,null,7834982.5717299953,123117.38205969291]
["L04",null,null,11512.85,11735.36,null,null,null,null,4161835.025628869,12700.369992274969,8817.0749999999989,0,null,null,175891.51363228116,3768.4304915488638,200538.05,0,null,null,4558594.5142611498,28204.160483823835]
["L05",null,null,null,null,null,null,null,null,6990000.0287944134,115787.92066752326,null,null,null,null,55811.65,0.01,null,null,null,null,7045811.6787944138,115787.93066752325]
["L06",null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0]
["M01",null,null,null,null,null,null,null,null,39417.969999999994,0,44210.970000000008,6163.1900000000005,0.01,0,7.0000000000000007E-2,0,62869.05999999999,10372.210000000001,null,null,146498.07999999999,16535.400000000001]
["M02",null,null,null,null,null,null,null,null,3330543.2450000001,0,null,null,null,null,null,null,null,null,null,null,3330543.2450000001,0]
["M03",null,null,null,null,null,null,null,null,2131210.7549999999,0,null,null,null,null,-11514.805000000008,0,1040650.5500000002,0,null,null,3160346.5,0]
["M04",null,null,null,null,null,null,null,null,282.84500000000003,1164.8499999999999,null,null,null,null,14.869999999999976,0.01,null,null,null,null,297.71500000000003,1164.8599999999999]
["M05",null,null,null,null,110336.66499999999,0,null,null,55312.665000000037,13957.060000000003,0.01,0,null,null,24262.92000000002,0.04,0.125,0,null,null,189912.38500000004,13957.100000000004]
["M06",null,null,null,null,6638978.9949999992,41650.189999999988,null,null,9812.4499999999971,97523.310000000012,null,null,null,null,1093785.69,4762.51,null,null,null,null,7742577.1349999998,143936.01]
["M07",null,null,null,null,null,null,null,null,296545.40000000002,-10536.449999999999,null,null,null,null,0,-593.29000000000008,null,null,null,null,296545.40000000002,-11129.74]
["M08",null,null,null,null,2242384.9750000015,4126.62,null,null,83549.844999999987,24098.389999999989,0.01,0.01,null,null,null,null,null,null,null,null,2325934.8300000015,28225.019999999986]
["M09",null,null,null,null,null,null,null,null,124746.83000000002,0,null,null,null,null,null,null,null,null,null,null,124746.83000000002,0]
["M10",null,null,3389196.6666666665,-275328.44,null,null,null,null,8844296.4099999964,0.01,null,null,null,null,1081171.0349999999,0,36511.005000000005,0,null,null,13351175.116666663,-275328.43]
["M11",null,null,-12322.86,-33931.200000000004,null,null,null,null,578790.35761243501,-284710.90368896921,null,null,-5064.7799999999988,0,54927.417694816817,-21446.437740373436,99194.666967118086,-56891.364493112844,null,null,715524.80227436987,-396979.90592245548]
["M12",null,null,null,null,null,null,null,null,123639.68579123568,1173.6660666197481,null,null,null,null,null,null,0.01,-2599.9899999999998,null,null,123639.69579123567,-1426.3239333802517]
["M13",null,null,null,null,null,null,null,null,165341.66744239419,-10991.024035675213,null,null,26247.978878975617,-13803.836609702756,null,null,null,null,null,null,191589.6463213698,-24794.860645377968]
["M14",null,null,198461.82,0,null,null,null,null,4826964.1383090839,231644.58243182683,null,null,24129.825000000001,-31582.36,364887.44766728225,-1972.2348429773981,34626.764999999999,-210.14,null,null,5449069.9959763661,197879.8475888494]
["M16",null,null,-618.96499999999901,40522.230000000003,null,null,null,null,2609895.7800281686,101472.77998835609,-254.57999999999993,0,0.02,0,-562.9350000000004,0,null,null,null,null,2608459.3200281686,141995.00998835609]
["O01",null,null,451794.37363768608,52816.3138879588,null,null,null,null,60321.110000000073,40289.820000000022,3257.1899999999996,0,null,null,1569.2449999999999,8724.2100000000009,1736.8200000000011,0,null,null,518678.73863768613,101830.34388795884]
["O02",null,null,157069.58837136376,11391.178957067445,null,null,null,null,66362.059999999852,237.75,42420.31,364.6,0.01,0,3862.1800000000021,0,358.70499999999976,277.44,null,null,270072.8533713636,12270.968957067445]
["O03",null,null,null,null,null,null,null,null,5984.63,0,null,null,null,null,null,null,null,null,null,null,5984.63,0]
["P01",null,null,null,null,null,null,null,null,-466.98000000000013,0,null,null,null,null,null,null,null,null,null,null,-466.98000000000013,0]
["P02",null,null,108268.65,13472.92,null,null,null,null,0,84773.68,null,null,null,null,null,null,null,null,null,null,108268.65,98246.599999999991]
["P03",null,null,null,null,null,null,null,null,113584232.91158348,599265.18322046869,null,null,null,null,null,null,null,null,null,null,113584232.91158348,599265.18322046869]
["P04",null,null,null,null,null,null,null,null,44606554.187892646,53362.126397379296,1263354.0349999999,47103.339999999989,1594141.139999999,0,9415194.289580306,15863.481432641709,1984063.3253874448,162203.54038129907,null,null,58863306.977860399,278532.48821132007]
["P05",null,null,25938.91,0,null,null,null,null,98674000.521897569,1141724.3420648777,0,0,0,0,2289470.665,3308997.5299999993,59952.72,0,null,null,101049362.81689757,4450721.8720648773]
["P06",null,null,null,null,null,null,null,null,-237948.32,0,null,null,-15803.41,0,-34399.120000000003,0,-1298.8449999999998,0,null,null,-289449.69500000001,0]
["P07",null,null,null,null,null,null,null,null,30623750.711238686,94090.497070182319,1183685.7396931089,20318.951278107401,1729931.6117984334,66439.018793407871,8026709.4827876166,26892.673837036575,3396437.3497727467,92381.150218516399,null,null,44960514.895290591,300122.29119725054]
["P08",null,null,null,null,null,null,null,null,1614391.9555793207,47796.463522182239,19164.844999999998,0,null,null,98.7450000000008,0,null,null,null,null,1633655.5455793208,47796.463522182239]
["P09",null,null,null,null,null,null,null,null,67937.404999999955,20312.069999999996,45032.270000000004,45.98,-3286.7799999999997,0,1195641.2985524216,347369.06990691944,-3895.3200000000015,0,null,null,1301428.8735524216,367727.11990691943]
["P10",null,null,null,null,null,null,null,null,63143556.625389874,16841.675698996176,null,null,null,null,140511.77499999999,0,null,null,null,null,63284068.400389872,16841.675698996176]
["P11",null,null,529393.59,23775.150000000009,null,null,null,null,58480.855000000003,3149.62,661.22395196640809,591.15243112386725,null,null,1912.714999999999,0,0,0,null,null,590448.3839519663,27515.922431123876]
["P12",0,0,null,null,null,null,null,null,18663440.637910705,38018.747072964252,null,null,0.01,0,3469488.2900000005,0,393659.55,0,null,null,22526588.487910707,38018.747072964252]
["R01",null,null,0.02,0,null,null,null,null,1565921.0600000008,389098.86999999994,null,null,null,null,null,null,null,null,null,null,1565921.0800000008,389098.86999999994]
["R02",null,null,38558.405000000006,0,null,null,null,null,880375.83499999996,99907.769999999946,null,null,null,null,null,null,null,null,null,null,918934.24,99907.769999999946]
["R03",null,null,null,null,null,null,null,null,1013.7649999999967,1817.44,null,null,null,null,null,null,null,null,null,null,1013.7649999999967,1817.44]
["R04",null,null,-274.94999999999982,0,null,null,null,null,-5230.649999999996,13270.08,null,null,null,null,0.03,67.540000000000006,-3383.6600000000035,0,null,null,-8889.23,13337.62]
["R05",null,null,-1903.8400000000004,190.61,189587.78000000003,0,null,null,-1138500.429999995,23730.199999999993,-1903.8500000000004,0,-1903.8500000000004,0,-36528.119999999988,244.60000000000002,-15027,0,null,null,-1006179.3099999949,24165.409999999993]
["R06",null,null,null,null,null,null,null,null,340818.06500000012,0,3252.335,0,202.43000000000006,0,1184.3249999999996,0,286986.62999999995,0,null,null,632443.78500000015,0]
["R07",null,null,null,null,null,null,null,null,417226.84000000008,0,null,null,null,null,1166353.1200000003,0,null,null,null,null,1583579.9600000004,0]
["R08",null,null,null,null,null,null,null,null,4786639.8862794908,499355.07071629888,-1436.81,52046.080000000002,159363.45118372265,16633.551058280711,1273305.1450000005,9017.5500000000011,556771.73112411471,53112.797120178613,null,null,6774643.4035873283,630165.04889475822]
["R09",null,null,null,null,null,null,null,null,3643118.6982101309,542978.48951419001,4670.7350000000006,2785.24,62331.284999999996,30458.13,690465.42442366923,148757.98690373829,1189.6199999999999,0,null,null,4401775.7626338005,724979.84641792835]
["R11",null,null,364728.73,0,478487.66500000004,0,null,null,169988.01999999996,0,null,null,null,null,665404.89500000014,0,null,null,null,null,1678609.31,0]
["R12",null,null,null,null,null,null,null,null,27349468.875000063,5239.03,7638.13,8767.86,334240.12,0,841953.32000000018,1015116.1100000001,53432.020000000011,0,null,null,28586732.465000063,1029123.0000000001]
["R13",null,null,null,null,null,null,null,null,46228101.150418937,25424.784047625577,null,null,null,null,32942.264999999999,0,12222.645,0,null,null,46273266.060418941,25424.784047625577]
["R14",null,null,30156.924999999988,21546.239999999998,null,null,null,null,307067.96968063689,58304.987905443748,0,0,0,0,6625.7698561290572,3844.4528247305598,0,0,null,null,343850.66453676595,83695.68073017431]
["R15",null,null,319.72999999999956,0,null,null,null,null,869178.5850000002,0,null,null,null,null,null,null,null,null,null,null,869498.31500000018,0]
["S01",null,null,203759.68020620689,23329.540018086893,null,null,null,null,2077938.3767145765,349492.40715343837,null,null,null,null,188425.97000000003,0,4428.9400000000023,0,null,null,2474552.9669207837,372821.94717152527]
["S02",null,null,null,null,null,null,null,null,114136.99954019679,6163.81321438544,null,null,189644.66999999998,0,-1270.4999999999998,0,0,0,null,null,302511.16954019677,6163.81321438544]
["S03",null,null,-19.599999999976717,0,null,null,null,null,-11940.055000000004,0,0,0,0,0,0,0,0,0,null,null,-11959.654999999981,0]
["S04",null,null,null,null,null,null,null,null,1092683.0090770265,46543.601205656509,1577.835,0,null,null,5620.7150000000001,0,148823.07500000001,304.04000000000002,null,null,1248704.6340770265,46847.64120565651]
["S05",null,null,7243959.9038568204,3566.6215614415328,null,null,null,null,2083823.4482326841,29086.583847372494,0.01,0,null,null,null,null,0,0,null,null,9327783.3620895036,32653.205408814028]
["S06",null,null,null,null,null,null,null,null,36552312.707573652,884.17261344744361,null,null,null,null,null,null,null,null,null,null,36552312.707573652,884.17261344744361]
["S07",null,null,null,null,null,null,null,null,3496240.4999999986,112442.16,53954.36,27487.18,111530.01000000001,0,49483.864999999998,0,null,null,null,null,3711208.7349999985,139929.34]
["S08",null,null,null,null,null,null,null,null,-2827305.8250000002,3106.1800000000003,null,null,null,null,222751.69499999998,0,null,null,null,null,-2604554.1300000004,3106.1800000000003]
["S09",null,null,null,null,null,null,null,null,-19071.64000000001,0,null,null,null,null,null,null,null,null,null,null,-19071.64000000001,0]
["S10",null,null,null,null,null,null,0,0,5125169.3301378675,18931.623904618864,146.43,0,1165530.6899999997,0,17238.235000000004,0.02,23603.189999999995,0,null,null,6331687.8751378674,18931.643904618864]
["S11",null,null,null,null,null,null,null,null,1811068.8778463257,18870.376388435114,null,null,null,null,null,null,null,null,null,null,1811068.8778463257,18870.376388435114]
["S12",null,null,null,null,null,null,null,null,22574.240000000002,0,null,null,null,null,null,null,null,null,null,null,22574.240000000002,0]
["S13",null,null,null,null,null,null,null,null,124335.33999999997,0,null,null,null,null,45730.450000000004,0,null,null,null,null,170065.78999999998,0]
["S14",null,null,0,0,null,null,null,null,2173705.462741707,66470.802174062643,191182.18001950026,34392.936083539273,207035.11938083949,24434.427958018205,1007601.5350130716,913.6079303209209,325555.73192525853,138496.23652092525,null,null,3905080.029080377,264708.01066686632]
["S15",null,null,346275.72,0,null,null,null,null,7231341.7299999846,6116.47,1604.56,6235.16,3925.5599999999995,0,4651993.9099999992,0.05,54082.465000000004,0,null,null,12289223.944999982,12351.68]
["S16",null,null,0,0,null,null,null,null,195256.63999999998,0,null,null,null,null,0,0,null,null,null,null,195256.63999999998,0]
["S17",null,null,null,null,null,null,null,null,882603.05072144908,17675.207743304065,null,null,null,null,null,null,null,null,null,null,882603.05072144908,17675.207743304065]
["S18",null,null,null,null,null,null,null,null,8803370.9517769646,144805.02286841394,null,null,null,null,null,null,null,null,null,null,8803370.9517769646,144805.02286841394]
["S19",null,null,8962.65,0,null,null,null,null,1723691.4000000001,364.19,446786.07,169116.92,758147.44499999995,0,102113.54999999999,0.04,1576301.5714134632,482367.06454513245,null,null,4616002.6864134632,651848.21454513248]
["S20",null,null,null,null,null,null,null,null,988999.81499999948,0,null,null,null,null,1230.0899999999999,0,220860.255,0,null,null,1211090.1599999995,0]
["S21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0]
["S24",null,null,2688449.9550000015,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2688449.9550000015,0]
["T01",null,null,2614991.5900000008,170026.09000000011,null,null,null,null,4472410.8840194773,801748.49273130856,493374.35,31597.11,0.03,0,309987.89500000002,6736,4355.625,0,null,null,7895120.3740194775,1010107.6927313086]
["T02",null,null,191865.07537925357,13135.924137271491,null,null,null,null,309106.90290431929,31262.390501280785,1342.5549999999994,0,null,null,26246.864999999954,13266.84,null,null,null,null,528561.39828357275,57665.154638552282]
["T03",null,null,959252.29500000074,69082.359999999986,null,null,null,null,11468897.051027458,180975.40264876877,366510.22500000009,276.64,58002.115000000013,4137.1899999999996,934367.48842051113,10797.545983759361,244962.59222532355,3530.9714425389584,null,null,14031991.766673293,268800.11007506709]
["T04",null,null,null,null,null,null,null,null,91046930.150000006,158309.35,null,null,null,null,9837.0450000000001,0,null,null,null,null,91056767.195000008,158309.35]
["T05",null,null,263781.77,0,7027.0950000000003,0,null,null,80607363.680459291,1752976.5682231225,29108.989999999998,0,347746.16000000009,0,24132608.252593055,30830.840597678733,178794.49500000002,8216.7599999999984,null,null,105566430.44305234,1792024.1688208012]
["T06",null,null,850.82000000000016,0,null,null,null,null,18084217.149298929,678382.56582536479,1318.94,5564.05,14087.425000000001,0,9646576.5576537363,9599.8671302295334,138437.27500000002,0,null,null,27885488.166952666,693546.48295559431]
["T07",null,null,null,null,null,null,null,null,13493651.605710942,253894.27921396805,435471.36718891154,16895.007957085909,902540.25518993672,47785.257716730681,8641931.420096796,81214.908386092196,2504413.0850967909,10044.699563796705,null,null,25978007.733283378,409834.15283767349]
["T09",null,null,null,null,null,null,null,null,30277475.375000015,925477.57,null,null,null,null,null,null,null,null,null,null,30277475.375000015,925477.57]
["T10",null,null,null,null,null,null,null,null,0,1537148.57,null,null,null,null,null,null,null,null,null,null,0,1537148.57]
["T11",null,null,null,null,null,null,null,null,-2597479.4649999994,306397.64,null,null,null,null,null,null,null,null,null,null,-2597479.4649999994,306397.64]
["T12",null,null,null,null,null,null,null,null,-157316.19500000007,0,null,null,null,null,null,null,null,null,null,null,-157316.19500000007,0]
["T14",null,null,null,null,null,null,null,null,426233.89028915373,0,null,null,null,null,82980.365000000005,0,null,null,null,null,509214.25528915372,0]
["V01",null,null,null,null,null,null,null,null,3048.9600000000005,0,null,null,null,null,null,null,null,null,null,null,3048.9600000000005,0]
["V02",null,null,null,null,null,null,null,null,4373318.8659827812,46885.643822421356,null,null,null,null,null,null,null,null,null,null,4373318.8659827812,46885.643822421356]
["V03",null,null,null,null,null,null,null,null,6370.3600000000051,-29321.27,null,null,null,null,null,null,null,null,null,null,6370.3600000000051,-29321.27]
["V04",null,null,-151356.47499999992,-155428.2300000001,null,null,null,null,2123462.3171849241,-76338.24140983152,null,null,null,null,259380.10018391267,-64927.481127875479,0,-31012.84,null,null,2231485.9423688371,-327706.79253770708]
["V05",null,null,null,null,null,null,null,null,6354441.3781180233,1029744.4914883751,null,null,324389.58999999997,0,734598.10926584806,61378.435172103775,382240.255,27026.9,null,null,7795669.3323838711,1118149.8266604787]
["V06",null,null,-18397.909999999996,-4304.5,null,null,null,null,17768241.471355975,-27406.401163482285,null,null,105018.97500000001,0,328070.90999999997,-16516.09,157528.58000000002,0,null,null,18340462.026355974,-48226.991163482286]
["V07",null,null,null,null,null,null,null,null,0.01,0,null,null,null,null,null,null,null,null,null,null,0.01,0]
["W01",null,null,null,null,null,null,null,null,24526311.43,0,null,null,null,null,null,null,null,null,null,null,24526311.43,0]
["W02",null,null,null,null,null,null,null,null,6204484.7699999968,0,null,null,17.824999999999982,0,24884.115000000027,0,154255.66895530175,197.11824309048455,null,null,6383642.378955299,197.11824309048455]
["W03",null,null,null,null,null,null,null,null,224204.40500000003,28440.83,null,null,null,null,null,null,null,null,null,null,224204.40500000003,28440.83]
["W04",null,null,null,null,null,null,null,null,7524795.4111837307,730.95105828071257,null,null,null,null,null,null,null,null,null,null,7524795.4111837307,730.95105828071257]
["Z01",null,null,2321723.2599999998,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2321723.2599999998,0]
["Z02",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3108929.21,0,null,null,3108929.21,0]
["Z03",null,null,null,null,null,null,null,null,1891124.5649999999,0,null,null,1933233.5349999999,0,1274615.7550000001,0,null,null,null,null,5098973.8549999995,0]
["Z04",null,null,null,null,null,null,null,null,81909.200000000012,0,null,null,null,null,372488.6,0,null,null,null,null,454397.8,0]
["Z08",null,null,1351256.37,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1351256.37,0]
["Z09",null,null,1401096.38,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1401096.38,0]
["Z10",null,null,99712.760000000009,0,null,null,null,null,61181.055,0,null,null,null,null,null,null,null,null,null,null,160893.815,0]
["Z11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,798032.96500000008,0,null,null,null,null,798032.96500000008,0]
["Z13",null,null,null,null,null,null,null,null,2988176.2649999997,0,null,null,null,null,null,null,null,null,null,null,2988176.2649999997,0]
["Z14",null,null,2480296.86,0,null,null,null,null,4579368.7649999997,0,null,null,25397.974999999999,0,null,null,null,null,null,null,7085063.5999999996,0]
["Z16",null,null,null,null,null,null,null,null,13926364.354538871,0,null,null,null,null,1885807.7701049887,0,null,null,null,null,15812172.12464386,0]
["Z17",null,null,null,null,null,null,null,null,198802.995,0,null,null,null,null,null,null,null,null,null,null,198802.995,0]
["Z18",null,null,1602896.4950000001,0,null,null,null,null,5056460.6950000003,0,null,null,null,null,null,null,null,null,null,null,6659357.1900000004,0]
["Z19",null,null,null,null,null,null,null,null,1270221.1149999998,0,null,null,null,null,null,null,null,null,null,null,1270221.1149999998,0]
["ZZZ",null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0]
["(blank)"]
["Grand Total",0,0,56575430.227984741,505922.65850495768,9666803.1750000026,45776.80999999999,0,0,2065278913.6672981,28394932.703903168,20030005.49513315,2865031.6472680075,23506013.546220452,355603.64485887106,154143407.84160569,8157576.6247706348,90010842.00118041,12609619.61269521,null,null,2419211415.954423,52934463.702000812]