{"text_format":"1","workbook":"xlsx","n_sheets":42,"sheets":["Inputs","Summary Table","Unit Costs-earned","Unit Costs-target","Function Summary","Class Summary","Generation Summary","Transmission Summary","Distribution Summary","Retail Summary","Misc Summary","G+T+D+R+M","Generation","Transmission","Distribution","Retail","Misc","Hot Sheet","JAM Download","FuncStudy","Func Allocation Options","Func Factor Table","Func Dist Factor Table","COS Allocation Options","COS Factor Table","Demand Factors","Dist. Factors","Energy Factor","Cust Factors","Cust Advances","MetersServices","Uncollectables","Revenues","TransInvest","DistInvest","NPC Factors","ErrorCheck","Message","Dialog","Print Module","Menu_Options","Menu_Unbundle"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":1,"defined_names":2714,"comments":3,"pivot_tables":0},"unopened":[{"sheet":"Dialog","index":38,"reason":"not_a_worksheet"},{"sheet":"Print Module","index":39,"reason":"part_missing"},{"sheet":"Menu_Options","index":40,"reason":"part_missing"},{"sheet":"Menu_Unbundle","index":41,"reason":"part_missing"}],"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":"Inputs","index":0,"n_rows":39,"n_cols":29,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"INPUT OPTIONS"]
[]
[null,"Prepared By  :","Rocky Mountain Power",null,null,"Allocation / Calculation Options:",null,null,null,"Target Rate of Return"]
[null,"Jurisdiction    :","State of Utah"]
[null,"Test Period    :","12 Months Ended June 2013",null,null,"Jurisdictional",null,null,null,"Percent ROR =",null,{"$f":"ActualROR+((L7*NetToGross))/TotalRateBase","v":7.7800318763364462E-2}]
[null,"Factor Method  :",{"$f":"IF(COSFacVal=1,$X$12,IF(COSFacVal=2,$X$13,IF(COSFacVal=3,X14,$X$15)))","v":"2010 Protocol (Non Wgt)"},null,null,"Functional Factors - ",null,null,null,"Dollar Increase =",null,78892813]
[null,null,null,null,null,null,null,null,null,"Stipulated Increase ="]
[null,"Factor 10:","Demand % =",0.75,null,"Distribution"]
[null,"Factor 11:","Demand % =",0.5,null,"Functional Factors - "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Func Factors ",1,"DistFunc Factors",1,"COS Factors",1,"IncomeTaxOptions",null,"ROR - WorkArea"]
[null,"Factor 85:","Demand % =",0.75,null,"COS Factors -",null,null,null,null,null,null,null,null,null,null,null,null,null,"2010 Protocol",null,"2010 Protocol",null,"2010 Protocol (Non Wgt)",null,"Calculated Income Tax"]
[null,"Factor 86:","Demand % =",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rolled-In",null,"Rolled-In",null,"2010 Protocol (Monthly Wgt)",null,"Allocated on Rate Base",null,7.4999999999999997E-2,false]
[null,"Factor 87:","Demand % =",0.75,null,"Income Taxes -",null,null,null,null,null,null,null,null,null,null,null,null,null,"Option1",null,"Option1",null,"Rolled-In ",null,null,null,"Target Increase - $",{"$f":"'Summary Table'!$M$67","v":78892812.999999866}]
[null,"Factor 88:","Demand % =",0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option2",null,"Option2",null,"Option1 - Undefined"]
[null,"Factor 89:","Demand % =",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option3",null,"Option3",null,null,null,null,null,"Target ROR - %",{"$f":"ActualROR+((AC17*NetToGross))/TotalRateBase","v":7.7800318763364462E-2}]
[null,"Factor 90:","Demand % =",0,null,"Effective Tot Tax %","=",{"$f":"+H18+H20","v":0.37950999999999996},null,null,"Capital","Embedded","Weighted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78892813]
[null,"Factor 91:","Demand % =",0,null,"Effective Fed Tax % ","=",{"$f":"+H19*(1-H20)","v":0.33410999999999996},null,null,"Structure","Costs","Costs"]
[null,"Factor 92:","Demand % =",0,null,"Federal Tax Rate ","=",0.35,null,"Debt",0.47500999999999999,5.3530000000000001E-2,{"$f":"(K19*L19)","v":2.5427285300000001E-2}]
[null,"Factor 93:","Demand % =",0,null,"State Tax Rate","=",4.5400000000000003E-2,null,"Preferred",2.7599999999999999E-3,5.4359999999999999E-2,{"$f":"(K20*L20)","v":1.5003359999999998E-4}]
[null,"Factor 94:","Demand % =",0,null,"Net to Gross Factor","=",0.61920755618030421,null,"Common",0.52222999999999997,0.1,{"$f":"(K21*L21)","v":5.2222999999999999E-2}]
[null,"Factor 95:","Demand % =",0.75,null,"CCS Regulatory Exp","=",0,null,null,{"$f":"SUM(K19:K21)","v":1},null,{"$f":"SUM(M19:M21)","v":7.7800318899999998E-2}]
[null,"Factor 96:","Demand % =",0,null,"Net Lag Days","=",5.9853714578108992]
[null,"Factor 134:","OverHead  % =",0.3694468413935218]
[null,null,null,null,null,null,"Coincident Peak Data",null,null,"Pacificorp System Peak",null,"Distribution Peak Data"]
[null,"Demand","Sec =",1.1010599999999999,null,null,null,null,"1-inc",null,null,null,null,"Substation"]
[null,"Loss Factors:","Pri =",1.0737699999999999,null,"Month/Yr","Date","Time","0-exc","mW","%","Date","Time","Peaks"]
[null,null,"Trn =",1.0425899999999999,null,"2012-07-01",12,"16:00",1,9027.3784886000012,{"$f":"J$28/MAX($J$28:$J$39)","v":0.99217457632930939},12,"17:00:00",72]
[null,null,null,null,null,"2012-08-01",6,"17:00",1,9098.5787218999994,{"$f":"J$29/MAX($J$28:$J$39)","v":1},28,"17:00:00",27]
[null,"Energy","Sec =",1.0932200000000001,null,"2012-09-01",5,"18:00",1,8411.7112218000002,{"$f":"J$30/MAX($J$28:$J$39)","v":0.92450826430212329},5,"17:00:00",2]
[null,"Loss Factors:","Pri =",1.0663499999999999,null,"2012-10-01",2,"18:00",1,7639.0580000000009,{"$f":"J$31/MAX($J$28:$J$39)","v":0.83958805363886369},1,"16:00:00",2]
[null,null,"Trn =",1.0452699999999999,null,"2012-11-01",26,"19:00",1,8374.5020000000004,{"$f":"J$32/MAX($J$28:$J$39)","v":0.92041870010343829},26,"19:00:00",3]
[null,null,null,null,null,"2012-12-01",18,"19:00",1,8653.1484375,{"$f":"J$33/MAX($J$28:$J$39)","v":0.95104397093055182},18,"19:00:00",11]
[null,"Dist Plant - split:","Sec","Pri",null,"2013-01-01",14,"19:00",1,8558.4824725999988,{"$f":"J$34/MAX($J$28:$J$39)","v":0.94063949262756774},3,"19:00:00",6]
[null,"     Acct 364 =",{"$f":"1-D35","v":2.4999999999999467E-3},0.99750000000000005,null,"2013-02-01",11,"09:00",1,8255.5389999999989,{"$f":"J$35/MAX($J$28:$J$39)","v":0.90734380086520217},11,"20:00:00",2]
[null,"     Acct 365 =",{"$f":"1-D36","v":0.38380000000000003},0.61619999999999997,null,"2013-03-01",4,"09:00",1,7896.5279999999993,{"$f":"J$36/MAX($J$28:$J$39)","v":0.86788587991147437},4,"20:00:00",4]
[null,"     Acct 366 =",{"$f":"1-D37","v":0.32120000000000004},0.67879999999999996,null,"2013-04-01",9,"09:00",1,7517.8630000000003,{"$f":"J$37/MAX($J$28:$J$39)","v":0.82626784136128151},29,"17:00:00",1]
[null,"     Acct 367 =",{"$f":"1-D38","v":0.26480000000000004},0.73519999999999996,null,"2013-05-01",14,"17:00",1,8059.3220000000001,{"$f":"J$38/MAX($J$28:$J$39)","v":0.88577812495059915},14,"18:00:00",6]
[null,"     Acct 368 =",{"$f":"1-D39","v":1},0,null,"2013-06-01",28,"17:00",1,8551.8314362000001,{"$f":"J$39/MAX($J$28:$J$39)","v":0.9399084953363106},28,"17:00:00",60]

{"sheet":"Summary Table","index":1,"n_rows":82,"n_cols":14,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
["Summary"]
[{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
["Cost Of Service By Rate Schedule"]
[{"$f":"Inputs!$C$5","v":"State of Utah"}]
[{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[{"$f":"TEXT(ActualROR,\"?.00%\")&\" = Earned Return on Rate Base\"","v":"6.92% = Earned Return on Rate Base"}]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M"]
[null,null,null,null,"Return on","Rate of","Total","Generation","Transmission ","Distribution","Retail ","Misc","Increase","Percentage"]
["Line","Schedule","Description","Annual","Rate","Return","Cost of","Cost of","Cost of","Cost of","Cost of","Cost of","(Decrease)","Change from"]
["No.","No.",null,"Revenue","Base","Index","Service","Service","Service","Service","Service","Service","to = ROR","Current Revenues"]
[1,"1","Residential",{"$f":"'G+T+D+R+M'!I$102","v":655411513},{"$f":"'G+T+D+R+M'!I$61","v":6.1749973208975246E-2},{"$f":"(E13/E$25)","v":0.89178205588669579},{"$f":"SUM(H13:L13)","v":672732259.02912259},{"$f":"Generation!$I101","v":370243399.73806024},{"$f":"Transmission!$I$101","v":82333632.4137934},{"$f":"Distribution!$I$101","v":182097769.14905077},{"$f":"Retail!$I$101","v":35130017.52882991},{"$f":"Misc!$I$101","v":2927440.1993882167},{"$f":"G13-D13","v":17320746.029122591},{"$f":"'G+T+D+R+M'!I$111","v":2.6427283753135095E-2}]
[{"$f":"A13+1","v":2},"6","General Service - Large ",{"$f":"'G+T+D+R+M'!J$102","v":495281417},{"$f":"'G+T+D+R+M'!J$61","v":8.6328759204281014E-2},1.2467444820551177,{"$f":"SUM(H14:L14)","v":469897889.74223328},{"$f":"Generation!$J101","v":321338429.80803072},{"$f":"Transmission!$J$101","v":68972854.664687857},{"$f":"Distribution!$J$101","v":77010823.082132086},{"$f":"Retail!$J$101","v":642836.67139309784},{"$f":"Misc!$J$101","v":1932945.515989495},-25383527.257766724,{"$f":"'G+T+D+R+M'!J$111","v":-5.1250716030330538E-2}]
[{"$f":"A14+1","v":3},"8","General Service - Over 1 MW",{"$f":"'G+T+D+R+M'!K$102","v":147626610},{"$f":"'G+T+D+R+M'!K$61","v":7.1440639132719697E-2},1.031732917907991,146608592.26658684,{"$f":"Generation!$K101","v":103710980.03284644},{"$f":"Transmission!$K$101","v":21136059.84043891},{"$f":"Distribution!$K$101","v":21411079.825035773},{"$f":"Retail!$K$101","v":-247333.84255939681},{"$f":"Misc!$K$101","v":597806.41082510131},-1018017.7334131598,{"$f":"'G+T+D+R+M'!K$111","v":-6.8958958917581976E-3}]
[4,"7,11,12","Street & Area Lighting",{"$f":"'G+T+D+R+M'!L$102","v":12090420},{"$f":"'G+T+D+R+M'!L$61","v":0.1197016224888215},1.7287093977319943,10817151.641856868,{"$f":"Generation!$L101","v":3370031.5331930048},{"$f":"Transmission!$L$101","v":544296.00190425129},{"$f":"Distribution!$L$101","v":6510726.6220913464},{"$f":"Retail!$L$101","v":352966.47195569682},{"$f":"Misc!$L$101","v":39131.012712569645},-1273268.3581431322,{"$f":"'G+T+D+R+M'!L$111","v":-0.10531216931613062}]
[5,"9","General Service - High Voltage",{"$f":"'G+T+D+R+M'!M$102","v":246282083},{"$f":"'G+T+D+R+M'!M$61","v":5.5726375044352183E-2},0.80479032980280318,256470609.64952368,{"$f":"Generation!$M101","v":213553209.17261425},{"$f":"Transmission!$M$101","v":41519559.167720422},{"$f":"Distribution!$M$101","v":855360.41493759677},{"$f":"Retail!$M$101","v":-422061.47346108261},{"$f":"Misc!$M$101","v":964542.36771252251},10188526.649523675,{"$f":"'G+T+D+R+M'!M$111","v":4.1369337653050897E-2}]
[6,"10","Irrigation",{"$f":"'G+T+D+R+M'!N$102","v":17405298},{"$f":"'G+T+D+R+M'!N$61","v":6.1547384242819685E-2},0.88885630231386825,17866272.61771296,{"$f":"Generation!$N101","v":11542677.521793816},{"$f":"Transmission!$N$101","v":2216896.7636097078},{"$f":"Distribution!$N$101","v":4055918.0007037916},{"$f":"Retail!$N$101","v":-24990.92224072048},{"$f":"Misc!$N$101","v":75771.253846363965},460974.61771295965,{"$f":"'G+T+D+R+M'!N$111","v":2.6484729977789508E-2}]
[7,15,"Traffic Signals",{"$f":"'G+T+D+R+M'!O$102","v":540194},{"$f":"'G+T+D+R+M'!O$61","v":4.3077480958348895E-2},0.62211726637433928,585611.21455333766,{"$f":"Generation!$O101","v":284210.06456298637},{"$f":"Transmission!$O$101","v":50624.488109867067},{"$f":"Distribution!$O$101","v":147159.99653820944},{"$f":"Retail!$O$101","v":101505.99428331529},{"$f":"Misc!$O$101","v":2110.6710589594713},45417.214553337661,{"$f":"'G+T+D+R+M'!O$111","v":8.4075747885643939E-2}]
[8,15,"Outdoor Lighting",{"$f":"'G+T+D+R+M'!P$102","v":1390573},{"$f":"'G+T+D+R+M'!P$61","v":0.19750542307765495},2.8523379539760247,1090534.6005950379,{"$f":"Generation!$P101","v":789822.74387793476},{"$f":"Transmission!$P$101","v":133607.93387979822},{"$f":"Distribution!$P$101","v":136116.0286399124},{"$f":"Retail!$P$101","v":27634.073778773578},{"$f":"Misc!$P$101","v":3353.8204186188295},-300038.39940496208,{"$f":"'G+T+D+R+M'!P$111","v":-0.21576601832838843}]
[{"$f":"A20+1","v":9},"23","General Service - Small ",{"$f":"'G+T+D+R+M'!Q$102","v":128265580},{"$f":"'G+T+D+R+M'!Q$61","v":7.8872658882796653E-2},1.1390648163314032,124308088.26836739,{"$f":"Generation!$Q101","v":76057984.797129139},{"$f":"Transmission!$Q$101","v":16639794.887130138},{"$f":"Distribution!$Q$101","v":29929628.514325242},{"$f":"Retail!$Q$101","v":1140470.7649187078},{"$f":"Misc!$Q$101","v":540209.30486415536},-3957491.7316326052,{"$f":"'G+T+D+R+M'!Q$111","v":-3.0853887158445822E-2}]
[{"$f":"A21+1","v":10},"SpC","Customer 1",{"$f":"'G+T+D+R+M'!R$102","v":28232681},{"$f":"'G+T+D+R+M'!R$61","v":4.1744682854433134E-2},0.60286923481375021,{"$f":"SUM(H22:L22)","v":30775861.056744661},{"$f":"Generation!$R101","v":25734684.795586869},{"$f":"Transmission!$R$101","v":4801319.8884161161},{"$f":"Distribution!$R$101","v":97980.313874781743},{"$f":"Retail!$R$101","v":25759.917496251932},{"$f":"Misc!$R$101","v":116116.14137064383},{"$f":"G22-D22","v":2543180.0567446612},{"$f":"'G+T+D+R+M'!R$111","v":9.007929699431183E-2}]
[{"$f":"A22+1","v":11},"SpC","Customer 2",{"$f":"'G+T+D+R+M'!S$102","v":38403587},{"$f":"'G+T+D+R+M'!S$61","v":5.5779844647369722E-2},0.80556252823510144,{"$f":"SUM(H23:L23)","v":39777085.912703216},{"$f":"Generation!$S101","v":34156944.566274211},{"$f":"Transmission!$S$101","v":5345443.6301003387},{"$f":"Distribution!$S$101","v":118571.90236742391},{"$f":"Retail!$S$101","v":28375.79773606703},{"$f":"Misc!$S$101","v":127750.01622518005},{"$f":"G23-D23","v":1373498.9127032161},{"$f":"'G+T+D+R+M'!S$111","v":3.5764860003916203E-2}]
[]
[{"$f":"+A23+1","v":12},null,"Total Utah Jurisdiction",{"$f":"SUM(D13:D23)","v":1770929956},{"$f":"'G+T+D+R+M'!H61","v":6.9243345727087388E-2},{"$f":"(E25/E$25)","v":1},{"$f":"SUM(G13:G24)","v":1770929955.9999998},{"$f":"SUM(H13:H23)","v":1160782374.7739694},243694089.67979079,322371133.84969699,36755180.982130609,7327176.7144118268,-1.4202669262886047E-7,{"$f":"'G+T+D+R+M'!H$111","v":-1.110408108706503E-10}]
[]
[]
[]
["Footnotes :"]
[null,"Column C :","Annual revenues based on July 2014 thru June 2015 forecasted data. "]
[null,"Column D :  ","Calculated Return on Ratebase per July 2014 thru June 2015 Embedded Cost of Service Study "]
[null,"Column E : ","Rate of Return Index. Rate of return by rate schedule, divided by Utah Jurisdiction's normalized rate of return."]
[null,"Column F : ","Calculated Full Cost of Service at Jurisdictional Rate of Return per the July 2014 thru June 2015 Embedded COS Study"]
[null,"Column G : ","Calculated Generation Cost of Service at Jurisdictional Rate of Return per the July 2014 thru June 2015 Embedded COS Study."]
[null,"Column H : ","Calculated Transmission Cost of Service at Jurisdictional Rate of Return per the July 2014 thru June 2015 Embedded COS Study."]
[null,"Column I : ","Calculated Distribution Cost of Service at Jurisdictional Rate of Return per the July 2014 thru June 2015 Embedded COS Study."]
[null,"Column J :  ","Calculated Retail Cost of Service at Jurisdictional Rate of Return per the July 2014 thru June 2015 Embedded COS Study."]
[null,"Column K : ","Calculated Miscellaneous Cost of Service at Jurisdictional Rate of Return per the July 2014 thru June 2015 Embedded COS Study."]
[null,"Column L :  ","Increase or Decrease Required to Move From Annual Revenue to Full Cost of Service Dollars."]
[null,"Column M : ","Increase or Decrease Required to Move From Annual Revenue to Full Cost of Service Percent."]
[]
[]
[]
[{"$f":"Inputs!C4","v":"Rocky Mountain Power"}]
["Cost Of Service By Rate Schedule"]
[{"$f":"Inputs!$C$5","v":"State of Utah"}]
[{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[{"$f":"TEXT(TargetROR,\"?.00%\")&\" = Target Return on Rate Base\"","v":"7.78% = Target Return on Rate Base"}]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M"]
[null,null,null,null,"Return on","Rate of","Total","Generation","Transmission ","Distribution","Retail ","Misc","Increase","Percentage"]
["Line","Schedule","Description","Annual","Rate","Return","Cost of","Cost of","Cost of","Cost of","Cost of","Cost of","(Decrease)","Change from"]
["No.","No.",null,"Revenue","Base","Index","Service","Service","Service","Service","Service","Service","to = ROR","Current Revenues"]
[1,"1","Residential",{"$f":"'Class Summary'!F$80","v":655411513},{"$f":"(+'G+T+D+R+M'!I$85+'G+T+D+R+M'!I$29)/'G+T+D+R+M'!I$58","v":6.1749973208975246E-2},{"$f":"(E55/E$67)","v":0.89178205588669579},{"$f":"SUM(H55:L55)","v":715326767.73385417},{"$f":"'Generation Summary'!F$69","v":389070693.79122221},{"$f":"'Transmission Summary'!$F$69","v":90228613.763111919},{"$f":"'Distribution Summary'!$F$69","v":197780695.10849053},{"$f":"'Retail Summary'!$F$69","v":35248652.090027526},{"$f":"'Misc Summary'!$F$69","v":2998112.9810019149},{"$f":"G55-D55","v":59915254.733854175},{"$f":"M55/D55","v":9.1416237807000769E-2}]
[{"$f":"A55+1","v":2},"6","General Service - Large ",{"$f":"'Class Summary'!G$80","v":495281417},{"$f":"(+'G+T+D+R+M'!J$85+'G+T+D+R+M'!J$29)/'G+T+D+R+M'!J$58","v":8.6328759204281014E-2},1.2467444820551177,474818862.416008,{"$f":"'Generation Summary'!G$69","v":324011579.01872694},{"$f":"'Transmission Summary'!$G$69","v":70084393.827579245},{"$f":"'Distribution Summary'!$G$69","v":78140448.047195524},{"$f":"'Retail Summary'!$G$69","v":640484.67076529027},{"$f":"'Misc Summary'!$G$69","v":1941956.851740957},-20462554.583992004,-4.131500573539993E-2]
[{"$f":"A56+1","v":3},"8","General Service - Over 1 MW",{"$f":"'Class Summary'!H80","v":147626610},{"$f":"(+'G+T+D+R+M'!K$85+'G+T+D+R+M'!K$29)/'G+T+D+R+M'!K$58","v":7.1440639132719697E-2},1.031732917907991,152385068.45704535,{"$f":"'Generation Summary'!H$69","v":106954779.88114469},{"$f":"'Transmission Summary'!$H$69","v":22477179.876217779},{"$f":"'Distribution Summary'!$H$69","v":22613796.793145444},{"$f":"'Retail Summary'!$H$69","v":-269327.37089611398},{"$f":"'Misc Summary'!$H$69","v":608639.27743353904},4758458.4570453465,3.2233067311139549E-2]
[4,"7,11,12","Street & Area Lighting",{"$f":"'Class Summary'!I$80","v":12090420},{"$f":"(+'G+T+D+R+M'!L$85+'G+T+D+R+M'!L$29)/'G+T+D+R+M'!L$58","v":0.1197016224888215},1.7287093977319943,10382848.803010425,{"$f":"'Generation Summary'!I$69","v":3263919.613702998},{"$f":"'Transmission Summary'!$I$69","v":503657.55209514318},{"$f":"'Distribution Summary'!$I$69","v":6225664.8355895206},{"$f":"'Retail Summary'!$I$69","v":351210.82009154971},{"$f":"'Misc Summary'!$I$69","v":38395.981531213496},-1707571.1969895754,-0.14123340603466011]
[5,"9","General Service - High Voltage",{"$f":"'Class Summary'!J$80","v":246282083},{"$f":"(+'G+T+D+R+M'!M$85+'G+T+D+R+M'!M$29)/'G+T+D+R+M'!M$58","v":5.5726375044352183E-2},0.80479032980280318,273152579.88566774,{"$f":"'Generation Summary'!J$69","v":225312729.8710207},{"$f":"'Transmission Summary'!$J$69","v":46457597.963729203},{"$f":"'Distribution Summary'!$J$69","v":871265.16866969387},{"$f":"'Retail Summary'!$J$69","v":-488719.08790273813},{"$f":"'Misc Summary'!$J$69","v":999705.97015084536},26870496.885667741,0.1091045542507765]
[6,"10","Irrigation",{"$f":"'Class Summary'!K$80","v":17405298},{"$f":"(+'G+T+D+R+M'!N$85+'G+T+D+R+M'!N$29)/'G+T+D+R+M'!N$58","v":6.1547384242819685E-2},0.88885630231386825,18977504.782833781,{"$f":"'Generation Summary'!K$69","v":12067899.448751831},{"$f":"'Transmission Summary'!$K$69","v":2431964.0910806353},{"$f":"'Distribution Summary'!$K$69","v":4426753.3460142408},{"$f":"'Retail Summary'!$K$69","v":-26837.536129588858},{"$f":"'Misc Summary'!$K$69","v":77725.43311666316},1572206.7828337811,9.0329207970686914E-2]
[7,15,"Traffic Signals",{"$f":"'Class Summary'!L$80","v":540194},{"$f":"(+'G+T+D+R+M'!O$85+'G+T+D+R+M'!O$29)/'G+T+D+R+M'!O$58","v":4.3077480958348895E-2},0.62211726637433928,637527.95422533911,{"$f":"'Generation Summary'!L$69","v":305493.40471555718},{"$f":"'Transmission Summary'!$L$69","v":58790.891406548915},{"$f":"'Distribution Summary'!$L$69","v":168367.46274724658},{"$f":"'Retail Summary'!$L$69","v":102680.16256335756},{"$f":"'Misc Summary'!$L$69","v":2196.032792628826},97333.954225339112,0.18018333085028548]
[8,15,"Outdoor Lighting",{"$f":"'Class Summary'!M$80","v":1390573},{"$f":"(+'G+T+D+R+M'!P$85+'G+T+D+R+M'!P$29)/'G+T+D+R+M'!P$58","v":0.19750542307765495},2.8523379539760247,938347.55737861316,{"$f":"'Generation Summary'!M$69","v":700844.65604744689},{"$f":"'Transmission Summary'!$M$69","v":102235.85248918344},{"$f":"'Distribution Summary'!$M$69","v":104922.00382195869},{"$f":"'Retail Summary'!$M$69","v":27305.723991634972},{"$f":"'Misc Summary'!$M$69","v":3039.3210283891385},-452225.44262138684,-0.32520798449372085]
[{"$f":"A62+1","v":9},"23","General Service - Small ",{"$f":"'Class Summary'!N$80","v":128265580},{"$f":"(+'G+T+D+R+M'!Q$85+'G+T+D+R+M'!Q$29)/'G+T+D+R+M'!Q$58","v":7.8872658882796653E-2},1.1390648163314032,127553840.59218669,{"$f":"'Generation Summary'!N$69","v":77638937.430794612},{"$f":"'Transmission Summary'!$N$69","v":17285866.961697437},{"$f":"'Distribution Summary'!$N$69","v":30977612.522136942},{"$f":"'Retail Summary'!$N$69","v":1105520.5393867632},{"$f":"'Misc Summary'!$N$69","v":545903.13817093382},-711739.40781331062,-5.5489509174114415E-3]
[{"$f":"A63+1","v":10},"SpC","Customer 1",{"$f":"'Class Summary'!O$80","v":28232681},{"$f":"(+'G+T+D+R+M'!R$85+'G+T+D+R+M'!R$29)/'G+T+D+R+M'!R$58","v":4.1744682854433134E-2},0.60286923481375021,33617888.534110151,{"$f":"'Generation Summary'!O$69","v":27739782.497950282},{"$f":"'Transmission Summary'!$O$69","v":5630880.1939766379},{"$f":"'Distribution Summary'!$O$69","v":100145.33999858792},{"$f":"'Retail Summary'!$O$69","v":24982.308945042398},{"$f":"'Misc Summary'!$O$69","v":122098.19323960508},5385207.5341101512,0.19074375310336808]
[{"$f":"A64+1","v":11},"SpC","Customer 2",{"$f":"'Class Summary'!P$80","v":38403587},{"$f":"(+'G+T+D+R+M'!S$85+'G+T+D+R+M'!S$29)/'G+T+D+R+M'!S$58","v":5.5779844647369722E-2},0.80556252823510144,42031532.28367959,{"$f":"'Generation Summary'!P$69","v":35769964.48993355},{"$f":"'Transmission Summary'!$P$69","v":5980962.2268483248},{"$f":"'Distribution Summary'!$P$69","v":120049.19375179464},{"$f":"'Retail Summary'!$P$69","v":27774.909846722181},{"$f":"'Misc Summary'!$P$69","v":132781.46329919194},3627945.2836795896,9.4468917283158718E-2]
[]
[{"$f":"A65+1","v":12},null,"Total Utah Jurisdiction",{"$f":"SUM(D55:D65)","v":1770929956},{"$f":"(+'G+T+D+R+M'!H$85+'G+T+D+R+M'!H$29)/'G+T+D+R+M'!H$58","v":6.9243345727087388E-2},{"$f":"(E67/E$67)","v":1},{"$f":"SUM(G55:G65)","v":1849822768.9999998},1202836624.1040108,{"$f":"SUM(I55:I65)","v":261242143.20023203},{"$f":"SUM(J55:J65)","v":341529719.82156152},{"$f":"SUM(K55:K65)","v":36743727.230689451},{"$f":"SUM(L55:L65)","v":7470554.6435058797},{"$f":"SUM(M55:M65)","v":78892812.999999866},{"$f":"M67/D67","v":4.4548804842736461E-2}]
[]
[]
[]
["Footnotes :"]
[null,{"$f":"+$B30","v":"Column C :"},{"$f":"+$C30","v":"Annual revenues based on July 2014 thru June 2015 forecasted data. "}]
[null,"Column D :  ","Calculated Return on Ratebase per July 2014 thru June 2015 Embedded Cost of Service Study "]
[null,"Column E : ","Rate of Return Index. Rate of return by rate schedule, divided by Utah Jurisdiction's normalized rate of return."]
[null,"Column F : ","Calculated Full Cost of Service at Jurisdictional Rate of Return per the July 2014 thru June 2015 Embedded COS Study"]
[null,"Column G : ","Calculated Generation Cost of Service at Jurisdictional Rate of Return per the July 2014 thru June 2015 Embedded COS Study."]
[null,"Column H : ","Calculated Transmission Cost of Service at Jurisdictional Rate of Return per the July 2014 thru June 2015 Embedded COS Study."]
[null,"Column I : ","Calculated Distribution Cost of Service at Jurisdictional Rate of Return per the July 2014 thru June 2015 Embedded COS Study."]
[null,"Column J :  ","Calculated Retail Cost of Service at Jurisdictional Rate of Return per the July 2014 thru June 2015 Embedded COS Study."]
[null,"Column K : ","Calculated Miscellaneous Cost of Service at Jurisdictional Rate of Return per the July 2014 thru June 2015 Embedded COS Study."]
[null,"Column L :  ","Increase or Decrease Required to Move From Annual Revenue to Full Cost of Service Dollars."]
[null,"Column M : ","Increase or Decrease Required to Move From Annual Revenue to Full Cost of Service Percent."]

{"sheet":"Unit Costs-earned","index":2,"n_rows":109,"n_cols":15,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[null,"Unit Costs @ Earned ROR"]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,null,null,null,null,{"$f":"ActualROR","v":6.9243345727087388E-2},"   =   Actual Return On Rate Base"]
[]
[]
[null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[null,null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},"Aggregated"]
[null,"Description",{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"},"Industrial"]
[]
[14,"UNITS"]
[{"$f":"+A14+1","v":15},"NCP kW",{"$f":"SUM(D15:N15)","v":97119572.954898909},{"$f":"'Dist. Factors'!$P$259","v":55452115.341821894},{"$f":"'Dist. Factors'!P264","v":17019737.837894499},{"$f":"'Dist. Factors'!P265","v":4529821.7649434004},{"$f":"'Dist. Factors'!P260+'Dist. Factors'!P266+'Dist. Factors'!P277+'Dist. Factors'!P278","v":246249.59960278618},{"$f":"'Dist. Factors'!P267","v":9655362.5165206008},{"$f":"'Dist. Factors'!P274","v":603381.60267739999},{"$f":"'Dist. Factors'!P279","v":8580},{"$f":"'Dist. Factors'!P280","v":51250.400397213838},{"$f":"'Dist. Factors'!P268","v":6696479.8910411},{"$f":"'Dist. Factors'!P269","v":1172600},{"$f":"'Dist. Factors'!P270","v":1683994},{"$f":"SUM(M15:N15)","v":2856594}]
[{"$f":"+A15+1","v":16},"Annual KWH",{"$f":"SUM(D16:N16)","v":22511878071.648491},{"$f":"'Energy Factor'!C25*1000","v":6465068351.3239346},{"$f":"'Energy Factor'!D25*1000","v":6002510820.9399872},{"$f":"'Energy Factor'!E25*1000","v":2081683163.0000002},{"$f":"'Energy Factor'!F25*1000","v":85953946},{"$f":"'Energy Factor'!G25*1000","v":4762826167.5988102},{"$f":"'Energy Factor'!H25*1000","v":245260940},{"$f":"'Energy Factor'!I25*1000","v":6255301.0000000009},{"$f":"'Energy Factor'!J25*1000","v":18111271},{"$f":"'Energy Factor'!K25*1000","v":1343737396.0000002},{"$f":"'Energy Factor'!L25*1000","v":587625000},{"$f":"'Energy Factor'!M25*1000","v":912845714.7857573},{"$f":"SUM(M16:N16)","v":1500470714.7857573}]
[{"$f":"+A16+1","v":17},"Average Customers",{"$f":"SUM(D17:N17)","v":831772},{"$f":"'Cust Factors'!D23","v":720352},{"$f":"'Cust Factors'!E23","v":14995},{"$f":"'Cust Factors'!F23","v":270},{"$f":"'Cust Factors'!G23","v":9463},{"$f":"'Cust Factors'!H23","v":152},{"$f":"'Cust Factors'!I23","v":2966},{"$f":"'Cust Factors'!J23","v":2312},{"$f":"'Cust Factors'!K23","v":657},{"$f":"'Cust Factors'!L23","v":80603},{"$f":"'Cust Factors'!M23","v":1},{"$f":"'Cust Factors'!N23","v":1},{"$f":"SUM(M17:N17)","v":2}]
[{"$f":"+A17+1","v":18},"Load Factor",{"$f":"+C16/(C15*730)","v":0.31752805537525758},{"$f":"+D16/(D15*730)","v":0.15971001215949762},0.48312245707003815,0.62952162782689702,0.47815359576940847,0.67573013405826399,0.55681825385483041,0.99870693233706942,0.48409300379478337,0.27488115978168509,0.68647940766216742,0.74256415515631158,{"$f":"+O16/(O15*730)","v":0.71954199137957831}]
[null,"CP Load Factor",null,{"$f":"'Demand Factors'!D29*1000/730/'Demand Factors'!D27","v":0.61417669356258808},{"$f":"'Demand Factors'!E29*1000/730/'Demand Factors'!E27","v":0.77040746963474271},null,{"$f":"'Demand Factors'!G29*1000/730/'Demand Factors'!G27","v":2.4000623602528366},{"$f":"'Demand Factors'!H29*1000/730/'Demand Factors'!H27","v":0.95362515968712924},{"$f":"'Demand Factors'!I29*1000/730/'Demand Factors'!I27","v":0.96817168622457261},{"$f":"'Demand Factors'!J29*1000/730/'Demand Factors'!J27","v":0.99159572827051312},{"$f":"'Demand Factors'!K29*1000/730/'Demand Factors'!K27","v":2.1297801399849843},{"$f":"'Demand Factors'!L29*1000/730/'Demand Factors'!L27","v":0.66646027994391244},{"$f":"'Demand Factors'!M29*1000/730/'Demand Factors'!M27","v":0.95967623945959557},{"$f":"'Demand Factors'!N29*1000/730/'Demand Factors'!N27","v":1.7045916474790292},{"$f":"SUM('Demand Factors'!M29:N29)*1000/SUM('Demand Factors'!M27:N27)/730","v":1.3072152547384415}]
[{"$f":"+A18+1","v":19}]
[{"$f":"+A20+1","v":20},"GTDRM TOTAL",{"$f":"+C22/$C22","v":1},0.37987502205645185,0.2653396263146181,8.278623077995545E-2,6.1081800389110397E-3,0.14482262313720837,1.0088642389090107E-2,3.3068015515738458E-4,6.157985285421266E-4,7.0193664205488851E-2,1.7378369553160689E-2,2.2461162952456478E-2]
[{"$f":"+A21+1","v":21},"Revenue Requirement",{"$f":"C100+C106+C34+C40+C52+C58+C70+C76+C82+C88+C94","v":1770929955.7949905},672732056.01805329,469897892.70000595,{"$f":"F100+F106+F34+F40+F52+F58+F70+F76+F82+F88+F94","v":146608616.01558039},10817159.006296571,256470721.590491,17866279.020142812,585611.39255514764,1090536.0609297284,124308062.64851479,30775875.224567868,39777146.314497828,{"$f":"SUM(M22:N22)","v":70553021.539065689}]
[22,"Per NCP kW",{"$f":"C22/C$15","v":18.234531947719621},12.131765431690933,27.608997105335948,32.365206320079622,43.927620689516772,26.562516026887884,29.610248209200172,68.253076055378514,21.278586166694886,18.563195092218614,26.245842763574849,23.62071736270903,24.698302082503041]
[23,"Per KWH",{"$f":"C22/C$16","v":7.8666468881834595E-2},0.10405644912946502,7.8283556118008038E-2,{"$f":"F22/F$16","v":7.0427920358589344E-2},0.12584831191224857,5.3848432121089002E-2,7.2846002384818434E-2,9.3618419410216633E-2,6.0213115961310966E-2,9.2509193402335557E-2,5.2373325206667293E-2,4.3574884200265354E-2,4.702059216739829E-2]
[24,"Per Customer",{"$f":"C22/C$17","v":2129.1050381534728},933.89350764355936,31336.971837279489,{"$f":"F22/F$17","v":542994.87413177919},1143.1003916619013,1687307.3788848091,6023.6948820441039,253.2921248075898,1659.8722388580341,1542.2262527265088,30775875.224567868,39777146.314497828,35276510.769532844]
[25]
[26,"GENERATION-TOTAL",{"$f":"+C28/$C28","v":1},0.31896004348080675,0.27682917982855371,8.9345777500095272E-2,2.9032478187939531E-3,0.18397360759091794,9.9438828286434588E-3,2.4484369227452055E-4,6.8042401520104941E-4,6.5523013469802951E-2,2.217013242349292E-2,2.9425847351417646E-2,5.1595979774910566E-2]
[27,"Revenue Requirement",{"$f":"+C34+C40","v":1160782374.765604},370243196.72699118,321338432.76580304,{"$f":"+F34+F40","v":103711003.78183986},3370038.897632705,213553321.11358106,11542683.924223665,284210.2425647967,789824.20421262155,76057959.177276522,25734698.963410027,34157004.968068734,{"$f":"SUM(M28:N28)","v":59891703.931478761}]
[28,"Per NCP kW",{"$f":"C28/C$15","v":11.952095128184476},6.6768092514543689,18.880339745912067,22.89516214180134,13.685459400010227,22.11758706606668,19.129989832313466,33.124736895663951,15.41108358356473,11.357901526596208,21.946698757811724,20.283329375323625,20.966123968431901]
[29,"Per KWH",{"$f":"C28/C$16","v":5.1563106866125752E-2},5.7268257133147212E-2,5.353400307831211E-2,{"$f":"F28/F$16","v":4.9820743917810058E-2},3.9207494879091476E-2,4.4837521588835243E-2,4.7062870770305555E-2,4.5435102573768496E-2,4.3609540391318841E-2,5.6601802854995123E-2,4.3794424953686496E-2,3.7418157761835255E-2,3.9915276813669978E-2]
[30,"Per Customer",{"$f":"C28/C$17","v":1395.5535588666173},513.97538526580229,21429.705419526712,{"$f":"F28/F$17","v":384114.82882162911},356.12796128423389,1404956.0599577702,3891.6668658879516,122.92830560761104,1202.1677385275823,943.61201415923131,25734698.963410027,34157004.968068734,29945851.965739381]
[31]
[32,"GENERATION-DEMAND",{"$f":"+C34/$C34","v":1},0.35757937782829946,0.2802538469912893,8.4674163589302728E-2,1.3880526479152218E-3,0.15954440240899512,8.5959973295179834E-3,2.049348837423705E-4,3.7512837491053932E-4,7.1383098553973831E-2,1.8880493413927033E-2,1.7120503978126363E-2,3.6000997392053403E-2]
[33,"Revenue Requirement",{"$f":"'Generation Summary'!E$133","v":509437952.48797214},{"$f":"'Generation Summary'!F$133","v":182164506.09277186},{"$f":"'Generation Summary'!G$133","v":142771945.98811984},{"$f":"'Generation Summary'!H133","v":43136232.527565986},{"$f":"'Generation Summary'!I$133","v":707126.69889943872},{"$f":"'Generation Summary'!J$133","v":81277973.694155559},{"$f":"'Generation Summary'!K$133","v":4379127.2791417176},{"$f":"'Generation Summary'!L$133","v":104401.60756707384},{"$f":"'Generation Summary'!M$133","v":191104.63123456552},{"$f":"'Generation Summary'!N$133","v":36365259.56958355},{"$f":"'Generation Summary'!O$133","v":9618439.9067536313},{"$f":"'Generation Summary'!P$133","v":8721834.492178876},{"$f":"SUM(M34:N34)","v":18340274.398932509}]
[34,"Per NCP kW",{"$f":"C34/C$15","v":5.2454715047454812},3.2850776741312822,8.3886101741377974,9.5227218124563375,2.8715851722807755,8.4179101048859248,7.2576413661107804,12.168019529961985,3.7288417213020382,5.4305038111493307,8.2026606743592279,5.1792550877134218,6.4203293849012173]
[35,"Per KWH",{"$f":"C34/C$16","v":2.2629740213881106E-2},2.8176733205839612E-2,2.3785370863481741E-2,{"$f":"F34/F$16","v":2.0721804976988219E-2},8.2268090274696497E-3,1.7065072466235322E-2,1.7854972255841952E-2,1.669010133438404E-2,1.0551696301963872E-2,2.706277259071202E-2,1.6368329983839407E-2,9.5545548945539707E-3,1.2223013897043103E-2]
[36,"Per Customer",{"$f":"C34/C$17","v":612.47307253426675},252.88262695567147,9521.3035003747809,{"$f":"F34/F$17","v":159763.82417617031},74.725425224499489,534723.51114576031,1476.4421035541866,45.156404657038856,290.87462897194143,451.16508777072255,9618439.9067536313,8721834.492178876,9170137.1994662546]
[37]
[38,"GENERATION-ENERGY",{"$f":"+C40/$C40","v":1},0.28875458851177793,0.27415063470301776,9.2999600798691143E-2,4.0883319295520349E-3,0.20308049458208743,1.0998108527639348E-2,2.7605768752723031E-4,9.1920580341264553E-4,6.0939647673491824E-2,2.4743067577520345E-2,3.9050262205282626E-2,6.3793329782802971E-2]
[39,"Revenue Requirement",{"$f":"'Generation Summary'!E$204","v":651344422.27763188},{"$f":"'Generation Summary'!F$204","v":188078690.63421932},{"$f":"'Generation Summary'!G$204","v":178566486.7776832},{"$f":"'Generation Summary'!$H$204","v":60574771.254273877},{"$f":"'Generation Summary'!I$204","v":2662912.1987332664},{"$f":"'Generation Summary'!J$204","v":132275347.41942549},{"$f":"'Generation Summary'!K$204","v":7163556.6450819476},{"$f":"'Generation Summary'!L$204","v":179808.63499772284},{"$f":"'Generation Summary'!M$204","v":598719.57297805604},{"$f":"'Generation Summary'!N$204","v":39692699.607692964},{"$f":"'Generation Summary'!O$204","v":16116259.056656394},{"$f":"'Generation Summary'!P$204","v":25435170.475889854},{"$f":"SUM(M40:N40)","v":41551429.532546252}]
[40,"Per NCP kW",{"$f":"C40/C$15","v":6.7066236234389942},3.3917315773230867,10.49172957177427,13.372440329345,10.813874227729453,13.699676961180753,11.872348466202684,20.956717365701962,11.682241862262693,5.9273977154468769,13.744038083452494,15.104074287610201,14.545794583530684]
[41,"Per KWH",{"$f":"C40/C$16","v":2.8933366652244642E-2},2.9091523927307596E-2,2.9748632214830369E-2,{"$f":"F40/F$16","v":2.9098938940821835E-2},3.0980685851621826E-2,2.7772449122599914E-2,2.9207898514463607E-2,2.8745001239384452E-2,3.3057844089354971E-2,2.9539030264283096E-2,2.7426094969847086E-2,2.7863602867281276E-2,2.7692262916626877E-2]
[42,"Per Customer",{"$f":"C40/C$17","v":783.08048633235057},261.09275831013076,11908.401919151931,{"$f":"F40/F$17","v":224351.0046454588},281.40253605973436,870232.54881200974,2415.2247623337653,77.77190095057216,911.29310955564085,492.44692638850864,16116259.056656394,25435170.475889854,20775714.766273126]
[43]
[44,"TRANSMISSION-TOTAL",{"$f":"+C46/$C46","v":1},0.33785650083667557,0.28303047790497032,8.6731934566863317E-2,2.2335215540903067E-3,0.17037573304414752,9.0970477229163089E-3,2.0773785764105498E-4,5.4826087105910772E-4,6.82814872900466E-2,1.9702241834116594E-2,2.1935056517473083E-2,4.1637298351589677E-2]
[45,"Revenue Requirement",{"$f":"+C52+C58","v":243694089.67979121},82333632.413793266,68972854.664688006,{"$f":"+F52+F58","v":21136059.840438973},544296.00190422987,41519559.167720653,2216896.7636097074,50624.48810986695,133607.93387979866,16639794.887130141,4801319.8884161431,5345443.6301003741,{"$f":"SUM(M46:N46)","v":10146763.518516518}]
[46,"Per NCP kW",{"$f":"C46/C$15","v":2.5092170637216418},1.4847699119549616,4.0525215677012207,4.6659804595431069,2.2103426879970911,4.3001553899897083,3.6741205793690375,5.9002899894949827,2.6069637084642578,2.4848569932079876,4.0945931165070295,3.1742652468478951,3.5520495802051388]
[47,"Per KWH",{"$f":"C46/C$16","v":1.0825133687388796E-2},1.2735152660363252E-2,1.1490667276112787E-2,{"$f":"F46/F$16","v":1.0153351007546661E-2},6.3324143594783869E-3,8.717420646206963E-3,9.0389312036792627E-3,8.0930538929888333E-3,7.3770600572316903E-3,1.2383219322959245E-2,8.1707209332757165E-3,5.8558018551414645E-3,6.7623869086743957E-3]
[48,"Per Customer",{"$f":"C46/C$17","v":292.98183838815351},114.29638900675401,4599.7235521632547,{"$f":"F46/F$17","v":78281.703112736941},57.518334767434204,273154.99452447798,747.43653526962487,21.896404891810963,203.36062995403145,206.44138415605053,4801319.8884161431,5345443.6301003741,5073381.7592582591]
[49]
[50,"TRANSMISSION-DEMAND",{"$f":"+C52/$C52","v":1},0.35304552499727548,0.28253056993662212,8.4809099426648868E-2,1.4846541361464769E-3,0.1622594551178379,8.6159486677263222E-3,1.9605614294912975E-4,3.4807293130290317E-4,7.0366940517957347E-2,1.8776886869506144E-2,1.7566791256027146E-2,3.6343678125533289E-2]
[51,"Revenue Requirement",{"$f":"'Transmission Summary'!E$133","v":186280469.17933545},{"$f":"'Transmission Summary'!F$133","v":65765486.038157277},{"$f":"'Transmission Summary'!G$133","v":52629927.125299014},{"$f":"'Transmission Summary'!$H$133","v":15798278.831873059},{"$f":"'Transmission Summary'!I$133","v":276562.06905040669},{"$f":"'Transmission Summary'!J$133","v":30225767.428134166},{"$f":"'Transmission Summary'!K$133","v":1604982.9602491294},{"$f":"'Transmission Summary'!L$133","v":36521.43029405475},{"$f":"'Transmission Summary'!M$133","v":64839.188951731398},{"$f":"'Transmission Summary'!N$133","v":13107986.694399484},{"$f":"'Transmission Summary'!O$133","v":3497767.2957789078},{"$f":"'Transmission Summary'!P$133","v":3272350.1171481842},{"$f":"SUM(M52:N52)","v":6770117.4129270921}]
[52,"Per NCP kW",{"$f":"C52/C$15","v":1.9180528034842339},1.1859869661014908,3.0922877676833727,3.4876159927829868,1.1230965227822345,3.1304642758277605,2.659979941594671,4.2565769573490382,1.2651450222671099,1.9574443450410464,2.9829159950357393,1.9432077056973982,2.3699963708273182]
[53,"Per KWH",{"$f":"C52/C$16","v":8.274763597531095E-3},1.0172434762377978E-2,8.7679853806672883E-3,{"$f":"F52/F$16","v":7.589185094385594E-3},3.2175610535717194E-3,6.3461832039468612E-3,6.5439811176175441E-3,5.8384768844944061E-3,3.5800463121407325E-3,9.7548722938119985E-3,5.9523799970711043E-3,3.5847789655409587E-3,4.51199569989192E-3]
[54,"Per Customer",{"$f":"C52/C$17","v":223.95616729023752},91.296319074781877,3509.8317522706911,{"$f":"F52/F$17","v":58512.14382175207},29.225622852204026,198853.73307983004,541.12709381292291,15.796466390162088,98.689785314659659,162.62405486643777,3497767.2957789078,3272350.1171481842,3385058.706463546]
[55]
[56,"TRANSMISSION-ENERGY",{"$f":"+C58/$C58","v":1},0.28857518880044275,0.28465244652633021,9.2970639406437405E-2,4.66324768443575E-3,0.19670927632053506,1.0657990177709145E-2,2.4563958330585075E-4,1.1977775365607081E-3,6.1515162463977029E-2,2.2704587888284927E-2,3.6108043611981125E-2,5.8812631500266055E-2]
[57,"Revenue Requirement",{"$f":"'Transmission Summary'!E$204","v":57413620.500455752},{"$f":"'Transmission Summary'!F$204","v":16568146.375635989},{"$f":"'Transmission Summary'!G$204","v":16342927.539388997},{"$f":"'Transmission Summary'!$H$204","v":5337781.0085659139},{"$f":"'Transmission Summary'!I$204","v":267733.93285382318},{"$f":"'Transmission Summary'!J$204","v":11293791.739586487},{"$f":"'Transmission Summary'!K$204","v":611913.80336057779},{"$f":"'Transmission Summary'!L$204","v":14103.057815812201},{"$f":"'Transmission Summary'!M$204","v":68768.744928067259},{"$f":"'Transmission Summary'!N$204","v":3531808.1927306578},{"$f":"'Transmission Summary'!O$204","v":1303552.5926372348},{"$f":"'Transmission Summary'!P$204","v":2073093.5129521899},{"$f":"SUM(M58:N58)","v":3376646.1055894247}]
[58,"Per NCP kW",{"$f":"C58/C$15","v":0.59116426023740765},0.29878294585347082,0.96023380001784864,1.1783644667601196,1.0872461652148566,1.1696911141619475,1.0141406377743665,1.6437130321459441,1.3418186861971479,0.52741264816694144,1.1116771214712902,1.2310575411504969,1.1820532093778202]
[59,"Per KWH",{"$f":"C58/C$16","v":2.5503700898577E-3},2.5627178979852733E-3,2.7226818954454984E-3,{"$f":"F58/F$16","v":2.5641659131610669E-3},3.1148533059066675E-3,2.3712374422601022E-3,2.4949500860617178E-3,2.2545770084944272E-3,3.7970137450909578E-3,2.6283470291472463E-3,2.2183409362046113E-3,2.2710228896005058E-3,2.2503912087824748E-3]
[60,"Per Customer",{"$f":"C58/C$17","v":69.025671097915961},23.000069931972131,1089.891799892564,{"$f":"F58/F$17","v":19769.559290984867},28.292711915230178,74301.261444647942,206.30944145670188,6.0999385016488761,104.67084463937178,43.817329289612765,1303552.5926372348,2073093.5129521899,1688323.0527947124]
[61]
[62,"DISTRIBUTION-TOTAL",{"$f":"+C64/$C64","v":1},0.56486995896460146,0.23888870620170916,6.6417484621990222E-2,2.019636976903437E-2,2.6533405913962654E-3,1.2581517309781298E-2,4.5649247431322804E-4,4.2223392341132759E-4,9.2842147983012838E-2,3.0393637514855164E-4,3.6781178560098444E-4,6.7174816074953608E-4]
[63,"Revenue Requirement",{"$f":"+C70+C76+C82+C88+C94","v":322371133.84969771},182097769.1490508,77010823.082132295,{"$f":"+F70+F76+F82+F88+F94","v":21411079.825035848},6510726.6220913669,855360.41493784159,4055918.0007037953,147159.99653820932,136116.0286399161,29929628.514325272,97980.313874805681,118571.90236747127,{"$f":"SUM(M64:N64)","v":216552.21624227695}]
[64,"Per NCP kW",{"$f":"C64/C$15","v":3.3193219867163415},3.283874168308111,4.524794906691656,4.7266936617104136,26.439541963087528,8.8589155867974459E-2,6.7219782351771595,17.151514748043045,2.6559017604731898,4.4694569387666929,8.3558173183358078E-2,7.0411119260205948E-2,7.5807838370547914E-2]
[65,"Per KWH",{"$f":"C64/C$16","v":1.4320046191778759E-2},2.8166410508523133E-2,1.2829768305202735E-2,{"$f":"F64/F$16","v":1.0285465245431226E-2},7.5746686744217265E-2,1.7959093715340729E-4,1.6537154268037119E-2,2.3525645934257888E-2,7.5155425944383528E-3,2.2273420836109014E-2,1.6673952584523409E-4,1.2989259898678476E-4,1.4432285422724632E-4]
[66,"Per Customer",{"$f":"C64/C$17","v":387.57151460940946},252.78998204912432,5135.7667944069553,{"$f":"F64/F$17","v":79300.295648280924},688.01929854077639,5627.3711509068526,1367.4706678030327,63.650517533827561,207.17812578373835,371.32152046853435,97980.313874805681,118571.90236747127,108276.10812113847]
[67]
[68,"DISTRIBUTION-SUBSTATION",{"$f":"+C70/$C70","v":1},0.49280077943033185,0.30468266282246115,8.9985317979542068E-2,3.7575087203036892E-3,9.2969983421710564E-4,1.5684670838720337E-2,2.306929742515807E-4,2.2053066069697367E-4,9.1310635582073391E-2,1.7335641517775329E-4,2.2414474222396538E-4,3.9750115740171864E-4]
[69,"Revenue Requirement",{"$f":"'Distribution Summary'!E$133","v":69473094.192856163},{"$f":"'Distribution Summary'!F$133","v":34236394.967676379},{"$f":"'Distribution Summary'!G$133","v":21167247.333195079},{"$f":"'Distribution Summary'!$H$133","v":6251558.4719668394},{"$f":"'Distribution Summary'!I$133","v":261045.75725613663},{"$f":"'Distribution Summary'!J$133","v":64589.124153647739},{"$f":"'Distribution Summary'!K$133","v":1089662.6145623622},{"$f":"'Distribution Summary'!L$133","v":16026.954729810208},{"$f":"'Distribution Summary'!M$133","v":15320.947363013654},{"$f":"'Distribution Summary'!N$133","v":6343632.3866029484},{"$f":"'Distribution Summary'!O$133","v":12043.606560579934},{"$f":"'Distribution Summary'!P$133","v":15572.02878935901},{"$f":"SUM(M70:N70)","v":27615.635349938944}]
[70,"Per NCP kW",{"$f":"C70/C$15","v":0.71533566385344982},0.61740466989643128,1.2436882127564937,1.3800892830592313,1.0600860171030428,6.6894561486566563E-3,1.8059261497652157,1.8679434417028213,0.29894297886981108,0.94730850981719372,1.0270856695019558E-2,9.2470809215228853E-3,9.6673294664691399E-3]
[71,"Per KWH",{"$f":"C70/C$16","v":3.0860638979895122E-3},5.2955967527652439E-3,3.5263988628479155E-3,{"$f":"F70/F$16","v":3.0031267884962176E-3},3.0370421534357088E-3,1.3561092066102108E-5,4.4428705792384313E-3,2.5621396524020514E-3,8.459344108435932E-4,4.7208869869116502E-3,2.049539512542852E-5,1.7058774048157447E-5,1.8404648006663701E-5]
[72,"Per Customer",{"$f":"C70/C$17","v":83.52420398000433},47.527312990977158,1411.6203623337833,{"$f":"F70/F$17","v":23153.92026654385},27.585940743541862,424.92844837926145,367.3845632374788,6.932073845073619,23.319554586017738,78.702187097291031,12043.606560579934,15572.02878935901,13807.817674969472]
[73]
[74,"DISTRIBUTION- P & C",{"$f":"+C76/$C76","v":1},0.55332756838306818,0.2342391541763873,6.9887375129914997E-2,3.5379148437614333E-2,9.8248035047467531E-4,1.1922308619929319E-2,2.6136356989604433E-4,1.571015939112668E-4,9.3397930333298296E-2,1.9128638452655986E-4,2.5428302097875243E-4,4.4556940550531226E-4]
[75,"Revenue Requirement",{"$f":"'Distribution Summary'!E$204","v":155971362.2300553},{"$f":"'Distribution Summary'!F$204","v":86303254.600151226},{"$f":"'Distribution Summary'!G$204","v":36534599.964507073},{"$f":"'Distribution Summary'!$H$204","v":10900429.101695729},{"$f":"'Distribution Summary'!I$204","v":5518133.9763540402},{"$f":"'Distribution Summary'!J$204","v":153238.79862779725},{"$f":"'Distribution Summary'!K$204","v":1859538.7163775065},{"$f":"'Distribution Summary'!L$204","v":40765.232033996304},{"$f":"'Distribution Summary'!M$204","v":24503.349610853245},{"$f":"'Distribution Summary'!N$204","v":14567402.423552338},{"$f":"'Distribution Summary'!O$204","v":29835.197970669713},{"$f":"'Distribution Summary'!P$204","v":39660.869174029744},{"$f":"SUM(M76:N76)","v":69496.067144699453}]
[76,"Per NCP kW",{"$f":"C76/C$15","v":1.6059724881871795},1.5563563998984444,2.1466018050620423,2.406370419705008,22.40870232989246,1.5870848801958631E-2,3.0818618070655943,4.7511925447548142,0.4781104034493619,2.1753820903787626,2.5443627810566017E-2,2.3551668933517424E-2,2.4328296966492073E-2]
[77,"Per KWH",{"$f":"C76/C$16","v":6.9284029406007658E-3},1.33491635216011E-2,6.0865529533165909E-3,{"$f":"F76/F$16","v":5.2363535889806915E-3},6.4198727727451166E-2,3.2173922212460875E-5,7.5818787793013702E-3,6.5169097432715541E-3,1.3529337400369772E-3,1.0840959302700195E-2,5.077251303240964E-5,4.3447505456426503E-5,4.6316176956924051E-5]
[78,"Per Customer",{"$f":"C76/C$17","v":187.51696646443412},119.80705904911936,2436.4521483499216,{"$f":"F76/F$17","v":40371.959635910112},583.12733555469094,1008.1499909723503,626.95169129383225,17.632020775949957,37.295813715149535,180.73027584025829,29835.197970669713,39660.869174029744,34748.033572349726]
[79]
[80,"DISTRIBUTION-TRANSFORMER",{"$f":"+C82/$C82","v":1},0.57357565298000623,0.25771048501068966,6.1876877428162287E-2,9.1150007698286017E-3,1.2458812862314484E-3,1.6018606369733041E-2,1.9347984107623926E-4,9.9624082048493804E-4,7.8784966725886044E-2,2.1158929438589685E-4,2.7121947351596933E-4,4.8280876790186622E-4]
[81,"Revenue Requirement",{"$f":"'Distribution Summary'!E$275","v":58634187.351021923},{"$f":"'Distribution Summary'!F$275","v":33631142.296814419},{"$f":"'Distribution Summary'!G$275","v":15110644.860439504},{"$f":"'Distribution Summary'!$H$275","v":3628100.423819087},{"$f":"'Distribution Summary'!I$275","v":534450.66284283926},{"$f":"'Distribution Summary'!J$275","v":73051.236754026919},{"$f":"'Distribution Summary'!K$275","v":939237.96698520018},{"$f":"'Distribution Summary'!L$275","v":11344.53325031016},{"$f":"'Distribution Summary'!M$275","v":58413.770915049652},{"$f":"'Distribution Summary'!N$275","v":4619492.4994496303},{"$f":"'Distribution Summary'!O$275","v":12406.366328493208},{"$f":"'Distribution Summary'!P$275","v":15902.733423380874},{"$f":"SUM(M82:N82)","v":28309.099751874084}]
[82,"Per NCP kW",{"$f":"C82/C$15","v":0.60373193134046099},0.60648979916280787,0.8878306472380324,0.80093668406496776,2.1703615506580998,7.565871983473864E-3,1.5566234747919003,1.3222066725303216,1.1397719912881938,0.68983892651269341,1.0580220304019452E-2,9.4434620452215831E-3,9.9100886411839003E-3]
[83,"Per KWH",{"$f":"C82/C$16","v":2.6045888825626659E-3},5.2019778398672833E-3,2.5173873585909159E-3,{"$f":"F82/F$16","v":1.7428686979388739E-3},6.2178723341315741E-3,1.533779192929392E-5,3.8295456544576571E-3,1.8135871080080972E-3,3.2252717611618562E-3,3.4377941056048644E-3,2.1112727212921859E-5,1.7421052830502917E-5,1.8866812576156249E-5]
[84,"Per Customer",{"$f":"C82/C$17","v":70.493100694687868},46.68709505465997,1007.7122281053354,{"$f":"F82/F$17","v":13437.408977107729},56.477931189140783,480.60024180280868,316.66822892285916,4.9068050390614877,88.90984918576811,57.311669534007791,12406.366328493208,15902.733423380874,14154.549875937042]
[{"$f":"+A85+1","v":85}]
[86,"DISTRIBUTION-METER",{"$f":"+C88/$C88","v":1},0.73202145691755116,6.8344719368771442E-2,-9.2549531708521603E-3,1.4321559245642878E-3,5.8567358063098068E-2,7.4495989836214239E-3,2.6920774940912265E-3,9.7171423271441625E-4,0.12929326025149918,4.1371167231971312E-3,4.3454952117439631E-3,8.4826119349410943E-3]
[87,"Revenue Requirement",{"$f":"'Distribution Summary'!E$346","v":8942359.636456579},{"$f":"'Distribution Summary'!F$346","v":6545999.1293596486},{"$f":"'Distribution Summary'!G$346","v":611163.05984825385},{"$f":"'Distribution Summary'!$H$346","v":-82761.119672324188},{"$f":"'Distribution Summary'!I$346","v":12806.85333293584},{"$f":"'Distribution Summary'!J$346","v":523730.37875734793},{"$f":"'Distribution Summary'!K$346","v":66616.99325892418},{"$f":"'Distribution Summary'!L$346","v":24073.525121374558},{"$f":"'Distribution Summary'!M$346","v":8689.4181327957704},{"$f":"'Distribution Summary'!N$346","v":1156186.831738882},{"$f":"'Distribution Summary'!O$346","v":36995.585596827528},{"$f":"'Distribution Summary'!P$346","v":38858.980981914552},{"$f":"SUM(M88:N88)","v":75854.566578742088}]
[88,"Per NCP kW",{"$f":"C88/C$15","v":9.2075771797403769E-2},0.11804778030573465,3.5909076019226181E-2,-1.8270281694705549E-2,5.2007610788378872E-2,5.4242435523392342E-2,0.11040607297823295,2.8057721586683635,0.16954829748546041,0.17265591035159966,3.1550047413293134E-2,2.3075486600257811E-2,2.6554199364257604E-2]
[89,"Per KWH",{"$f":"C88/C$16","v":3.9722850345918522E-4},1.0125181627846425E-3,1.0181790222121521E-4,{"$f":"F88/F$16","v":-3.9756828101089935E-5},1.489966886794917E-4,1.0996210240051399E-4,2.7161680640596167E-4,3.8484998757652997E-3,4.7977958768303841E-4,8.6042617789799296E-4,6.2957814246887946E-5,4.2569056689973793E-5,5.0553846757064417E-5]
[90,"Per Customer",{"$f":"C88/C$17","v":10.750974589739231},9.0872228151787571,40.757789919856876,{"$f":"F88/F$17","v":-306.52266545305253},1.3533608087219529,3445.5945970878151,22.460213506043218,10.412424360456123,13.225902789643486,14.344215869618774,36995.585596827528,38858.980981914552,37927.283289371044]
[91]
[92,"DISTRIBUTION-SERVICE",{"$f":"+C94/$C94","v":1},0.72847983416163142,0.12221982698033279,2.431856133322698E-2,6.278996704512191E-3,1.3884393709693845E-3,3.436499532033491E-3,1.8722148958195321E-3,9.9449447690060349E-4,0.11049062898331603,2.282632928016837E-4,2.9224026845549566E-4,5.2050356125717936E-4]
[93,"Revenue Requirement",{"$f":"'Distribution Summary'!E$417","v":29350130.439307678},{"$f":"'Distribution Summary'!F$417","v":21380978.155049108},{"$f":"'Distribution Summary'!G$417","v":3587167.8641423834},{"$f":"'Distribution Summary'!H$417","v":713752.94722651585},{"$f":"'Distribution Summary'!I$417","v":184289.37230541586},{"$f":"'Distribution Summary'!J$417","v":40750.876645021737},{"$f":"'Distribution Summary'!K$417","v":100861.70951980275},{"$f":"'Distribution Summary'!L$417","v":54949.751402718102},{"$f":"'Distribution Summary'!M$417","v":29188.54261820377},{"$f":"'Distribution Summary'!N$417","v":3242914.3729814752},{"$f":"'Distribution Summary'!O$417","v":6699.5574182352984},{"$f":"'Distribution Summary'!P$417","v":8577.2899987870915},{"$f":"SUM(M94:N94)","v":15276.847417022389}]
[94,"Per NCP kW",{"$f":"C94/C$15","v":0.3022061315378467},0.38557551904469206,0.21076516561586178,0.15756755657591179,0.7483844546455487,4.2205434104929593E-3,0.1671607305762168,6.4043999303867256,0.56952808938036248,0.48427150170644356,5.7134209604599168E-3,5.0934207596862527E-3,5.3479239321452014E-3]
[95,"Per KWH",{"$f":"C94/C$16","v":1.3037619671666266E-3},3.3071542315048614E-3,5.9761122822609694E-4,{"$f":"F94/F$16","v":3.4287299811653217E-4},2.1440478405193386E-3,8.5560285450364E-6,4.1124244863369907E-4,8.7845095548108858E-3,1.6116230947128875E-3,2.4133542629943112E-3,1.1401076227586128E-5,9.396209961724103E-6,1.0181369930437911E-5]
[96,"Per Customer",{"$f":"C94/C$17","v":35.286268880543801},29.681292139189047,239.22426569805825,{"$f":"F94/F$17","v":2643.5294341722811},19.474730244680952,268.09787266461672,34.005970842819536,23.767193513286376,44.427005507159464,40.233172127358479,6699.5574182352984,8577.2899987870915,7638.4237085111945]
[97]
[98,"RETAIL-TOTAL",{"$f":"+C100/$C100","v":1},0.95578409873453607,1.7489688642959977E-2,-6.7292239066826494E-3,9.6031760019711313E-3,-1.1483047074813324E-2,-6.7992923916959571E-4,2.7616785326854032E-3,7.5184159186181038E-4,3.102884367439768E-2,7.0085133055870752E-4,7.7202171171087514E-4,1.4728730422695828E-3]
[99,"Revenue Requirement",{"$f":"'Retail Summary'!E$62","v":36755180.982130028},{"$f":"'Retail Summary'!F$62","v":35130017.52882991},{"$f":"'Retail Summary'!G$62","v":642836.67139309808},{"$f":"'Retail Summary'!H$62","v":-247333.84255939684},{"$f":"'Retail Summary'!I$62","v":352966.47195569682},{"$f":"'Retail Summary'!J$62","v":-422061.4734610825},{"$f":"'Retail Summary'!K$62","v":-24990.922240720465},{"$f":"'Retail Summary'!L$62","v":101505.99428331529},{"$f":"'Retail Summary'!M$62","v":27634.073778773578},{"$f":"'Retail Summary'!N$62","v":1140470.7649187073},{"$f":"'Retail Summary'!O$62","v":25759.917496251932},{"$f":"'Retail Summary'!P$62","v":28375.79773606703},{"$f":"SUM(M100:N100)","v":54135.715232318966}]
[100,"Per NCP kW",{"$f":"C100/C$15","v":0.37845286860145755},0.63351988129359793,3.7770068935011454E-2,-5.4601230554705338E-2,1.4333687142031932,-4.3712649083752504E-2,-4.1418104446386224E-2,11.830535464255862,0.53919722703816908,0.17030899569257105,2.1968205267143041E-2,1.6850296221997841E-2,1.8951140845468051E-2]
[101,"Per KWH",{"$f":"C100/C$16","v":1.6327016726525177E-3},5.4338199721640822E-3,1.0709462932587108E-4,{"$f":"F100/F$16","v":-1.1881435511202086E-4},4.1064603590822554E-3,-8.861576270247666E-5,-1.0189523957920272E-4,1.6227195826917885E-2,1.52579428460728E-3,8.4873039056115331E-4,4.383734098490012E-5,3.1084987612311643E-5,3.6079154827122807E-5]
[102,"Per Customer",{"$f":"C100/C$17","v":44.189009707143335},48.767848952775743,42.870068115578398,{"$f":"F100/F$17","v":-916.05126873850679},37.299637742332962,-2776.7202201387008,-8.4257998114364341,43.903976766139834,42.060995097067853,14.14923470489569,25759.917496251932,28375.79773606703,27067.857616159483]
[103]
[104,"MISC - Total",{"$f":"+C106/$C106","v":1},0.39953182406476234,0.26380496106546519,8.1587554138415966E-2,5.3405309149685111E-3,0.13163902430541993,1.0341125761420664E-2,2.8806062660580108E-4,4.5772343691818305E-4,7.3726803708659222E-2,1.5847324148541196E-2,1.7435094666465149E-2,3.3282418815006341E-2]
[105,"Revenue Requirement",{"$f":"'Misc Summary'!E$62","v":7327176.5177676855},{"$f":"'Misc Summary'!F$62","v":2927440.1993882167},{"$f":"'Misc Summary'!G$62","v":1932945.515989495},{"$f":"'Misc Summary'!H$62","v":597806.41082510119},{"$f":"'Misc Summary'!I$62","v":39131.012712569645},{"$f":"'Misc Summary'!J$62","v":964542.36771252251},{"$f":"'Misc Summary'!K$62","v":75771.253846363965},{"$f":"'Misc Summary'!L$62","v":2110.6710589594709},{"$f":"'Misc Summary'!M$62","v":3353.8204186188295},{"$f":"'Misc Summary'!N$62","v":540209.30486415536},{"$f":"'Misc Summary'!O$62","v":116116.14137064383},{"$f":"'Misc Summary'!P$62","v":127750.01622518005},{"$f":"SUM(M106:N106)","v":243866.15759582387}]
[106,"Per NCP kW",{"$f":"C106/C$15","v":7.5444900495704736E-2},5.2792218679894906E-2,0.11357081609599096,0.13197128757947293,0.15890792421871983,9.9897064047275594E-2,0.12557766678689294,0.24599895792068424,6.54398871545432E-2,8.0670637955155444E-2,9.9024510805597668E-2,7.5861325055303075E-2,8.536955464998662E-2]
[107,"Per KWH",{"$f":"C106/C$16","v":3.2548046388877468E-4},4.5280885526735809E-4,3.2202282905452516E-4,{"$f":"F106/F$16","v":2.8717454291342658E-4},4.552555703791615E-4,2.0251471159586721E-4,3.0894138237570144E-4,3.3742118228354966E-4,1.8517863371481932E-4,4.0201999771103731E-4,1.9760245287495228E-4,1.399469966895366E-4,1.6252643599954828E-4]
[108,"Per Customer",{"$f":"C106/C$17","v":8.8091165821495387},4.0639023691031841,128.90600306698866,{"$f":"F106/F$17","v":2214.0978178707451},4.1351593271234961,6345.6734717929112,25.546612894930533,0.91292000820046315,5.1047494956146569,6.7020992377970465,116116.14137064383,127750.01622518005,121933.07879791193]

{"sheet":"Unit Costs-target","index":3,"n_rows":109,"n_cols":15,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[null,"Unit Costs @ Target ROR"]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,null,null,null,null,{"$f":"TargetROR","v":7.7800318763364462E-2},"   =   Target Return On Rate Base"]
[]
[]
[null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[null,null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},"Aggregated"]
[null,"Description",{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"},"Industrial"]
[]
[14,"UNITS"]
[{"$f":"+A14+1","v":15},"NCP kW",{"$f":"SUM(D15:N15)","v":97119572.954898909},{"$f":"'Dist. Factors'!P259","v":55452115.341821894},{"$f":"'Dist. Factors'!P264","v":17019737.837894499},{"$f":"'Dist. Factors'!P265","v":4529821.7649434004},{"$f":"'Dist. Factors'!P260+'Dist. Factors'!P266+'Dist. Factors'!P277+'Dist. Factors'!P278","v":246249.59960278618},{"$f":"'Dist. Factors'!P267","v":9655362.5165206008},{"$f":"'Dist. Factors'!P274","v":603381.60267739999},{"$f":"'Dist. Factors'!P279","v":8580},{"$f":"'Dist. Factors'!P280","v":51250.400397213838},{"$f":"'Dist. Factors'!P268","v":6696479.8910411},{"$f":"'Dist. Factors'!P269","v":1172600},{"$f":"'Dist. Factors'!P270","v":1683994},{"$f":"SUM(M15:N15)","v":2856594}]
[{"$f":"+A15+1","v":16},"Annual KWH",{"$f":"SUM(D16:N16)","v":22511878071.648491},{"$f":"'Energy Factor'!C25*1000","v":6465068351.3239346},{"$f":"'Energy Factor'!D25*1000","v":6002510820.9399872},{"$f":"'Energy Factor'!E25*1000","v":2081683163.0000002},{"$f":"'Energy Factor'!F25*1000","v":85953946},{"$f":"'Energy Factor'!G25*1000","v":4762826167.5988102},{"$f":"'Energy Factor'!H25*1000","v":245260940},{"$f":"'Energy Factor'!I25*1000","v":6255301.0000000009},{"$f":"'Energy Factor'!J25*1000","v":18111271},{"$f":"'Energy Factor'!K25*1000","v":1343737396.0000002},{"$f":"'Energy Factor'!L25*1000","v":587625000},{"$f":"'Energy Factor'!M25*1000","v":912845714.7857573},{"$f":"SUM(M16:N16)","v":1500470714.7857573}]
[{"$f":"+A16+1","v":17},"Average Customers",{"$f":"SUM(D17:N17)","v":831772},{"$f":"'Cust Factors'!D23","v":720352},{"$f":"'Cust Factors'!E23","v":14995},{"$f":"'Cust Factors'!F23","v":270},{"$f":"'Cust Factors'!G23","v":9463},{"$f":"'Cust Factors'!H23","v":152},{"$f":"'Cust Factors'!I23","v":2966},{"$f":"'Cust Factors'!J23","v":2312},{"$f":"'Cust Factors'!K23","v":657},{"$f":"'Cust Factors'!L23","v":80603},{"$f":"'Cust Factors'!M23","v":1},{"$f":"'Cust Factors'!N23","v":1},{"$f":"SUM(M17:N17)","v":2}]
[{"$f":"+A17+1","v":18},"Load Factor",{"$f":"+C16/(C15*730)","v":0.31752805537525758},0.15971001215949762,0.48312245707003815,0.62952162782689702,0.47815359576940847,0.67573013405826399,0.55681825385483041,0.99870693233706942,0.48409300379478337,0.27488115978168509,0.68647940766216742,0.74256415515631158,0.71954199137957831]
[null,"CP Load Factor",null,{"$f":"'Demand Factors'!D29*1000/730/'Demand Factors'!D27","v":0.61417669356258808},{"$f":"'Demand Factors'!E29*1000/730/'Demand Factors'!E27","v":0.77040746963474271},null,{"$f":"'Demand Factors'!G29*1000/730/'Demand Factors'!G27","v":2.4000623602528366},{"$f":"'Demand Factors'!H29*1000/730/'Demand Factors'!H27","v":0.95362515968712924},{"$f":"'Demand Factors'!I29*1000/730/'Demand Factors'!I27","v":0.96817168622457261},{"$f":"'Demand Factors'!J29*1000/730/'Demand Factors'!J27","v":0.99159572827051312},{"$f":"'Demand Factors'!K29*1000/730/'Demand Factors'!K27","v":2.1297801399849843},{"$f":"'Demand Factors'!L29*1000/730/'Demand Factors'!L27","v":0.66646027994391244},{"$f":"'Demand Factors'!M29*1000/730/'Demand Factors'!M27","v":0.95967623945959557},{"$f":"'Demand Factors'!N29*1000/730/'Demand Factors'!N27","v":1.7045916474790292},{"$f":"SUM('Demand Factors'!M29:N29)*1000/SUM('Demand Factors'!M27:N27)/730","v":1.3072152547384415}]
[{"$f":"+A18+1","v":19}]
[{"$f":"+A20+1","v":20},"GTDRM TOTAL",{"$f":"+C22/$C22","v":1},0.38670005406260483,0.25668343660204029,8.237821200470874E-2,5.6128924030303499E-3,0.14766425005113717,1.0259096983962965E-2,3.4464281827566623E-4,5.0726428068452944E-4,6.895461399193531E-2,1.8173580343990591E-2,2.2721956621247756E-2]
[{"$f":"+A21+1","v":21},"Revenue Requirement",{"$f":"C100+C106+C34+C40+C52+C58+C70+C76+C82+C88+C94","v":1849822768.6973665},715326564.66150892,474818865.37394112,{"$f":"F100+F106+F34+F40+F52+F58+F70+F76+F82+F88+F94","v":152385092.21088895},10382856.165374016,273152691.8672148,18977511.187209174,637528.13231435628,938349.01615713432,127553814.96901993,33617902.709064715,42031592.707337983,{"$f":"SUM(M22:N22)","v":75649495.416402698}]
[22,"Per NCP kW",{"$f":"C22/C$15","v":19.04685855194607},12.899896789365776,27.898130388163526,33.640416801872334,42.163951462752102,28.290257501967716,31.451922138493778,74.303978125216346,18.309106053504053,19.047890390840728,28.669540089599792,24.959467021460874,{"$f":"O22/'Unit Costs-earned'!O$15","v":26.482410666830042}]
[23,"Per KWH",{"$f":"C22/C$16","v":8.2170966047787786E-2},0.11064485722181458,7.91033751605274E-2,{"$f":"F22/F$16","v":7.3202826885182884E-2},0.1207955730778668,5.7350968155305437E-2,7.7376818286716081E-2,0.10191805834992691,5.1810224481602329E-2,9.4924659646087511E-2,5.7209789762288389E-2,4.6044574703626336E-2,{"$f":"O22/'Unit Costs-earned'!O$16","v":5.0417175537614017E-2}]
[24,"Per Customer",{"$f":"C22/C$17","v":2223.9541228814705},993.02363936174106,31665.146073620614,{"$f":"F22/F$17","v":564389.23041069985},1097.2055548318733,1797057.1833369394,6398.351715175042,275.74746207368349,1428.2329013046185,1582.4946338104032,33617902.709064715,42031592.707337983,{"$f":"O22/'Unit Costs-earned'!O$17","v":37824747.708201349}]
[25]
[26,"GENERATION-TOTAL",{"$f":"+C28/$C28","v":1},0.32346079502582886,0.26937289361138866,8.8918811991325716E-2,2.7135247719097307E-3,0.18731790946288859,1.0032871972215069E-2,2.5397761980528989E-4,5.8266110357922001E-4,6.4546514673560804E-2,2.3061982082202871E-2,2.9738057685295319E-2,5.2800039767498183E-2]
[27,"Revenue Requirement",{"$f":"+C34+C40","v":1202836624.1040411},389070490.7188772,324011581.97665977,{"$f":"+F34+F40","v":106954803.63498816},3263926.9760665884,225312841.85256732,12067905.853127226,305493.58280457451,700846.11482596397,77638911.807627827,27739796.672904786,35770024.913591854,{"$f":"SUM(M28:N28)","v":63509821.586496636}]
[28,"Per NCP kW",{"$f":"C28/C$15","v":12.385110307915204},7.0163327101327164,19.037401460746768,23.611260924815781,13.254547342742802,23.335513448309229,20.000453775153254,35.605312681185843,13.674939305724225,11.593988643421033,23.656657575392106,21.241183112049008,{"$f":"O28/'Unit Costs-earned'!O$15","v":22.232708458568712}]
[29,"Per KWH",{"$f":"C28/C$16","v":5.3431198422262967E-2},6.018041412341793E-2,5.3979341585913193E-2,{"$f":"F28/F$16","v":5.1379002115216774E-2},3.797297422583238E-2,4.7306543200202347E-2,4.9204352935804725E-2,4.8837551191313493E-2,3.869668312212677E-2,5.7778336778258284E-2,4.7206631223832861E-2,3.9185181388496734E-2,{"$f":"O28/'Unit Costs-earned'!O$16","v":4.2326598553817693E-2}]
[30,"Per Customer",{"$f":"C28/C$17","v":1446.1133869666701},540.11162698080545,21607.974790040666,{"$f":"F28/F$17","v":396128.90235180798},344.91461228644073,1482321.3279774166,4068.7477589774871,132.13390259713429,1066.7368566605235,963.22608100973696,27739796.672904786,35770024.913591854,{"$f":"O28/'Unit Costs-earned'!O$17","v":31754910.793248318}]
[31]
[32,"GENERATION-DEMAND",{"$f":"+C34/$C34","v":1},0.3643509189837485,0.26875568234798952,8.4145560505974007E-2,1.2430097852892247E-3,0.16475575328745642,8.74652801140198E-3,2.1839797340214576E-4,2.8977273835781726E-4,6.9699143179665801E-2,2.0204567619496062E-2,1.7590665567218278E-2,3.7795233186714343E-2]
[33,"Revenue Requirement",{"$f":"'Generation Summary'!E$140","v":538015278.8312633},{"$f":"'Generation Summary'!F$140","v":196026361.26946849},{"$f":"'Generation Summary'!G$140","v":144594663.37594002},{"$f":"'Generation Summary'!H$140","v":45271597.19803454},{"$f":"'Generation Summary'!I$140","v":668758.25622237101},{"$f":"'Generation Summary'!J$140","v":88641112.544005692},{"$f":"'Generation Summary'!K$140","v":4705765.7068598913},{"$f":"'Generation Summary'!L$140","v":117501.44655613828},{"$f":"'Generation Summary'!M$140","v":155902.16062527976},{"$f":"'Generation Summary'!N$140","v":37499203.95210804},{"$f":"'Generation Summary'!O$140","v":10870366.081468288},{"$f":"'Generation Summary'!P$140","v":9464046.8399744444},{"$f":"SUM(M34:N34)","v":20334412.921442732}]
[34,"Per NCP kW",{"$f":"C34/C$15","v":5.5397203927277436},3.5350565088655097,8.4957045022162188,9.9941232894403296,2.7157739842059194,9.1805058994251354,7.7989877152019247,13.694807290925208,3.0419696122755595,5.5998382078734279,9.2703104907626539,5.6200003325275771,{"$f":"O34/'Unit Costs-earned'!O$15","v":7.1184119694442867}]
[35,"Per KWH",{"$f":"C34/C$16","v":2.3899173454961137E-2},3.032084900221135E-2,2.4089030022489265E-2,{"$f":"F34/F$16","v":2.1747592526420667E-2},7.7804253015024E-3,1.8611032488866648E-2,1.9186771880022522E-2,1.8784299357638947E-2,8.6080187649602152E-3,2.7906646093004941E-2,1.8498814858912211E-2,1.0367630243184779E-2,{"$f":"O34/'Unit Costs-earned'!O$16","v":1.3552022522709584E-2}]
[36,"Per Customer",{"$f":"C34/C$17","v":646.83023572717445},272.12579581852827,9642.8585112330802,{"$f":"F34/F$17","v":167672.58221494273},70.6708502824021,583165.21410530061,1586.5696921307792,50.822424981028668,237.29400399585961,465.23335300308969,10870366.081468288,9464046.8399744444,{"$f":"O34/'Unit Costs-earned'!O$17","v":10167206.460721366}]
[37]
[38,"GENERATION-ENERGY",{"$f":"+C40/$C40","v":1},0.29036993294823016,0.26987237981521867,9.2781627538816233E-2,3.9035580585629558E-3,0.20557662638296437,1.1073862472400955E-2,2.827709091850873E-4,8.196848041590667E-4,6.0376683361528301E-2,2.5374381721325338E-2,3.9568491987609089E-2,6.4942873708934423E-2]
[39,"Revenue Requirement",{"$f":"'Generation Summary'!E$211","v":664821345.27277792},{"$f":"'Generation Summary'!F$211","v":193044129.44940871},{"$f":"'Generation Summary'!G$211","v":179416918.60071975},{"$f":"'Generation Summary'!H$211","v":61683206.436953627},{"$f":"'Generation Summary'!I$211","v":2595168.7198442174},{"$f":"'Generation Summary'!J$211","v":136671729.30856162},{"$f":"'Generation Summary'!K$211","v":7362140.146267334},{"$f":"'Generation Summary'!L$211","v":187992.13624843626},{"$f":"'Generation Summary'!M$211","v":544943.95420068421},{"$f":"'Generation Summary'!N$211","v":40139707.855519794},{"$f":"'Generation Summary'!O$211","v":16869430.591436498},{"$f":"'Generation Summary'!P$211","v":26305978.07361741},{"$f":"SUM(M40:N40)","v":43175408.665053904}]
[40,"Per NCP kW",{"$f":"C40/C$15","v":6.8453899151874618},3.4812762012672067,10.541696958530549,13.617137635375451,10.538773358536883,14.155007548884093,12.201466059951329,21.910505390260635,10.632969693448667,5.9941504355476063,14.386347084629454,15.62118277952143,{"$f":"O40/'Unit Costs-earned'!O$15","v":15.114296489124428}]
[41,"Per KWH",{"$f":"C40/C$16","v":2.9532024967301836E-2},2.9859565121206584E-2,2.9890311563423928E-2,{"$f":"F40/F$16","v":2.9631409588796113E-2},3.0192548924329984E-2,2.8695510711335699E-2,3.0017581055782196E-2,3.0053251833674549E-2,3.0088664357166551E-2,2.9871690685253346E-2,2.870781636492065E-2,2.8817551145311954E-2,{"$f":"O40/'Unit Costs-earned'!O$16","v":2.8774576031108109E-2}]
[42,"Per Customer",{"$f":"C40/C$17","v":799.28315123949585},267.98583116227718,11965.116278807585,{"$f":"F40/F$17","v":228456.32013686528},274.24376200403862,899156.11387211597,2482.1780668467072,81.311477616105648,829.44285266466397,497.99272800664733,16869430.591436498,26305978.07361741,{"$f":"O40/'Unit Costs-earned'!O$17","v":21587704.332526952}]
[43]
[44,"TRANSMISSION-TOTAL",{"$f":"+C46/$C46","v":1},0.34538307126792672,0.26827369033587478,8.6039639703116039E-2,1.9279337779321737E-3,0.17783347431858038,9.3092334234014598E-3,2.2504367284067087E-4,3.9134517592295164E-4,6.6167987867288572E-2,2.1554256618009766E-2,2.2894323839106515E-2,4.4448580457116284E-2]
[45,"Revenue Requirement",{"$f":"+C52+C58","v":261242143.20023239},90228613.763111785,70084393.827579394,{"$f":"+F52+F58","v":22477179.876217838},503657.55209512194,46457597.963729426,2431964.0910806339,58790.891406548784,102235.85248918386,17285866.961697441,5630880.193976664,5980962.2268483583,{"$f":"SUM(M46:N46)","v":11611842.420825023}]
[46,"Per NCP kW",{"$f":"C46/C$15","v":2.6899020995649345},1.6271446671947158,4.1178303975714758,4.9620450963811127,2.0453131818591728,4.8115850527868993,4.0305572465073842,6.8520852455185066,1.9948303173596627,2.5813363502850768,4.8020468991784613,3.551652931571228,{"$f":"O46/'Unit Costs-earned'!O$15","v":4.0649257195194775}]
[47,"Per KWH",{"$f":"C46/C$16","v":1.1604635666947812E-2},1.395632789321315E-2,1.1675846311361459E-2,{"$f":"F46/F$16","v":1.079759892174227E-2},5.8596210591090481E-3,9.7542081799620109E-3,9.9158230865486943E-3,9.3985711329556756E-3,5.644874536369306E-3,1.2864021655684753E-2,9.5824381092987267E-3,6.5519968270345398E-3,{"$f":"O46/'Unit Costs-earned'!O$16","v":7.738799768899858E-3}]
[48,"Per Customer",{"$f":"C46/C$17","v":314.07903031147043},125.25628271055233,4673.8508721293365,{"$f":"F46/F$17","v":83248.81435636236},53.223877427361508,305642.09186664096,819.94743461922928,25.428586248507258,155.61012555431333,214.45686837583514,5630880.193976664,5980962.2268483583,{"$f":"O46/'Unit Costs-earned'!O$17","v":5805921.2104125116}]
[49]
[50,"TRANSMISSION-DEMAND",{"$f":"+C52/$C52","v":1},0.36213296778707987,0.26815474282603441,8.4082190166440279E-2,1.3213615462000304E-3,0.16847953049471692,8.7776750916186367E-3,2.1024594186691632E-4,2.7246130589004348E-4,6.8316071808029691E-2,2.0365535249446398E-2,1.788721778267682E-2,3.8252753032123221E-2]
[51,"Revenue Requirement",{"$f":"'Transmission Summary'!E$140","v":199370708.54704231},{"$f":"'Transmission Summary'!F$140","v":72198706.375953361},{"$f":"'Transmission Summary'!G$140","v":53462201.07747639},{"$f":"'Transmission Summary'!H$140","v":16763525.829670351},{"$f":"'Transmission Summary'!I$140","v":263440.78771271545},{"$f":"'Transmission Summary'!J$140","v":33589883.370404735},{"$f":"'Transmission Summary'!K$140","v":1750011.302411732},{"$f":"'Transmission Summary'!L$140","v":41916.882399147376},{"$f":"'Transmission Summary'!M$140","v":54320.803606950401},{"$f":"'Transmission Summary'!N$140","v":13620223.641517501},{"$f":"'Transmission Summary'!O$140","v":4060291.1926218946},{"$f":"'Transmission Summary'!P$140","v":3566187.2832675325},{"$f":"SUM(M52:N52)","v":7626478.4758894276}]
[52,"Per NCP kW",{"$f":"C52/C$15","v":2.0528375741481848},1.3020009413689799,3.1411882830793454,3.7007031842631029,1.0698120449237667,3.4788837097448684,2.9003391794618265,4.8854175290381558,1.0599098384781298,2.033937809585503,3.4626395980060503,2.1176959557264055,{"$f":"O52/'Unit Costs-earned'!O$15","v":2.6697803313629547}]
[53,"Per KWH",{"$f":"C52/C$16","v":8.8562450415067863E-3},1.1167508594270053E-2,8.9066396833424218E-3,{"$f":"F52/F$16","v":8.0528709304213894E-3},3.0649062663477421E-3,7.0525108808115813E-3,7.1353037398116962E-3,6.7010176487346286E-3,2.9992816962956604E-3,1.0136075457944239E-2,6.9096638036535117E-3,3.9066703447301699E-3,{"$f":"O52/'Unit Costs-earned'!O$16","v":5.082723975041635E-3}]
[54,"Per Customer",{"$f":"C52/C$17","v":239.69394082397858},100.22698122022756,3565.3351835596127,{"$f":"F52/F$17","v":62087.132702482784},27.839034947977961,220986.07480529431,590.02403992303846,18.130139445998001,82.680066372831661,168.97911543636715,4060291.1926218946,3566187.2832675325,{"$f":"O52/'Unit Costs-earned'!O$17","v":3813239.2379447138}]
[55]
[56,"TRANSMISSION-ENERGY",{"$f":"+C58/$C58","v":1},0.29140923413562392,0.26865697948133754,9.2347204789648335E-2,3.8825148588989599E-3,0.20797504802422159,1.1022094323357354E-2,2.7272697169519066E-4,7.7442925238138107E-4,5.9246134193058353E-2,2.538471929992317E-2,3.9028914669854364E-2,6.4413633969777534E-2]
[57,"Revenue Requirement",{"$f":"'Transmission Summary'!E$211","v":61871434.653190076},{"$f":"'Transmission Summary'!F$211","v":18029907.387158424},{"$f":"'Transmission Summary'!G$211","v":16622192.750103002},{"$f":"'Transmission Summary'!H$211","v":5713654.0465474883},{"$f":"'Transmission Summary'!I$211","v":240216.76438240649},{"$f":"'Transmission Summary'!J$211","v":12867714.593324695},{"$f":"'Transmission Summary'!K$211","v":681952.78866890189},{"$f":"'Transmission Summary'!L$211","v":16874.009007401408},{"$f":"'Transmission Summary'!M$211","v":47915.048882233466},{"$f":"'Transmission Summary'!N$211","v":3665643.3201799402},{"$f":"'Transmission Summary'!O$211","v":1570589.0013547693},{"$f":"'Transmission Summary'!P$211","v":2414774.9435808258},{"$f":"SUM(M58:N58)","v":3985363.9449355952}]
[58,"Per NCP kW",{"$f":"C58/C$15","v":0.63706452541674974},0.32514372582573592,0.97664211449213034,1.2613419121180103,0.9755011369354063,1.3327013430420316,1.1302180670455579,1.9666677164803505,0.93492047888153296,0.54739854069957394,1.3394073011724112,1.4339569758448223,{"$f":"O58/'Unit Costs-earned'!O$15","v":1.3951453881565232}]
[59,"Per KWH",{"$f":"C58/C$16","v":2.7483906254410244E-3},2.7888192989430978E-3,2.7692066280190367E-3,{"$f":"F58/F$16","v":2.7447279913208806E-3},2.794714792761306E-3,2.7016972991504291E-3,2.7805193467369971E-3,2.6975534842210479E-3,2.6455928400736461E-3,2.7279461977405143E-3,2.6727743056452146E-3,2.6453264823043704E-3,{"$f":"O58/'Unit Costs-earned'!O$16","v":2.6560757938582226E-3}]
[60,"Per Customer",{"$f":"C58/C$17","v":74.385089487491854},25.029301490324762,1108.5156885697234,{"$f":"F58/F$17","v":21161.681653879587},25.384842479383543,84656.017061346676,229.9233946961908,7.2984468025092593,72.930059181481681,45.477752939468012,1570589.0013547693,2414774.9435808258,{"$f":"O58/'Unit Costs-earned'!O$17","v":1992681.9724677976}]
[61]
[62,"DISTRIBUTION-TOTAL",{"$f":"+C64/$C64","v":1},0.57910244300795943,0.22879545618466665,6.6213261923326841E-2,1.8228764509402709E-2,2.5510669148358319E-3,1.2961546504143398E-2,4.9298041422343231E-4,3.0721192836974951E-4,9.0702538386181253E-2,2.9322584298354607E-4,3.5150438390709805E-4,6.4473022689064412E-4]
[63,"Revenue Requirement",{"$f":"+C70+C76+C82+C88+C94","v":341529719.82156217},197780695.10849056,78140448.047195703,{"$f":"+F70+F76+F82+F88+F94","v":22613796.793145526},6225664.835589543,871265.16866993869,4426753.3460142436,168367.46274724649,104922.00382196237,30977612.522136971,100145.33999861187,120049.19375184203,{"$f":"SUM(M64:N64)","v":220194.53375045391}]
[64,"Per NCP kW",{"$f":"C64/C$15","v":3.5165900078675616},3.5666934234937053,4.5911663735040475,4.992204542826661,25.281928765089869,9.0236401500117594E-2,7.3365732835925099,19.623247406438985,2.0472426168140982,4.6259546845769579,8.5404519869189732E-2,7.1288373801713087E-2,{"$f":"O64/'Unit Costs-earned'!O$15","v":7.7082894436680149E-2}]
[65,"Per KWH",{"$f":"C64/C$16","v":1.5171089623645637E-2},3.0592204809093547E-2,1.3017960379946302E-2,{"$f":"F64/F$16","v":1.0863227024690848E-2},7.2430238811718353E-2,1.829302892885526E-4,1.8049157546302496E-2,2.691596499468954E-2,5.7931883312862123E-3,2.305332322695659E-2,1.7042389278640609E-4,1.3151093531727569E-4,{"$f":"O64/'Unit Costs-earned'!O$16","v":1.4675030414165337E-4}]
[66,"Per Customer",{"$f":"C64/C$17","v":410.60497326378163},274.56117996269955,5211.1002365585664,{"$f":"F64/F$17","v":83754.802937576023},657.89547031486245,5732.0076886180177,1492.499442351397,72.823297036006267,159.69863595428063,384.32331950593613,100145.33999861187,120049.19375184203,{"$f":"O64/'Unit Costs-earned'!O$17","v":110097.26687522695}]
[67]
[68,"DISTRIBUTION-SUBSTATION",{"$f":"+C70/$C70","v":1},0.50552420696910161,0.29284259416462205,9.0608238564381952E-2,3.581111450405218E-3,8.025284956405999E-4,1.6320038272747271E-2,2.4117343756660005E-4,1.7403688716617762E-4,8.9540729558459639E-2,1.5790753561366349E-4,2.0743466429522657E-4,3.6534219990889006E-4]
[69,"Revenue Requirement",{"$f":"'Distribution Summary'!E$140","v":73460588.516406909},{"$f":"'Distribution Summary'!F$140","v":37136105.753240094},{"$f":"'Distribution Summary'!G$140","v":21512389.310004443},{"$f":"'Distribution Summary'!H$140","v":6656134.5293744942},{"$f":"'Distribution Summary'!I$140","v":263070.55468961084},{"$f":"'Distribution Summary'!J$140","v":58954.215590945161},{"$f":"'Distribution Summary'!K$140","v":1198879.6161262994},{"$f":"'Distribution Summary'!L$140","v":17716.742658167357},{"$f":"'Distribution Summary'!M$140","v":12784.852154790913},{"$f":"'Distribution Summary'!N$140","v":6577714.6895528771},{"$f":"'Distribution Summary'!O$140","v":11599.980497355204},{"$f":"'Distribution Summary'!P$140","v":15238.272517830643},{"$f":"SUM(M70:N70)","v":26838.253015185845}]
[70,"Per NCP kW",{"$f":"C70/C$15","v":0.75639324063462543},0.66969682805287145,1.2639671371498473,1.4694031851069227,1.0683085581213443,6.1058521096512761E-3,1.9869343228339769,2.0648884216978272,0.24945858092234427,0.98226453249757184,9.8925298459450819E-3,9.0488876550811007E-3,{"$f":"O70/'Unit Costs-earned'!O$15","v":9.3951933719617995E-3}]
[71,"Per KWH",{"$f":"C70/C$16","v":3.2631923592782485E-3},5.7441164942417444E-3,3.583898463782465E-3,{"$f":"F70/F$16","v":3.1974772374975939E-3},3.0605989245637523E-3,1.2377990192463199E-5,4.88817997731844E-3,2.8322766015843768E-3,7.0590585027361763E-4,4.8950894044723576E-3,1.9740447559847189E-5,1.6693152272075931E-5,{"$f":"O70/'Unit Costs-earned'!O$16","v":1.7886555699301273E-5}]
[72,"Per Customer",{"$f":"C70/C$17","v":88.318179160162771},51.552721104737813,1434.6374998335741,{"$f":"F70/F$17","v":24652.350108794424},27.799910672050178,387.85668151937608,404.20755769598765,7.6629509767159849,19.459440113837005,81.606325937655882,11599.980497355204,15238.272517830643,{"$f":"O70/'Unit Costs-earned'!O$17","v":13419.126507592922}]
[73]
[74,"DISTRIBUTION- P & C",{"$f":"+C76/$C76","v":1},0.56685944519983544,0.22564478832787993,6.9970854709100014E-2,3.1944965546519502E-2,8.424207576906681E-4,1.2277000484885559E-2,2.5935457509078657E-4,1.3574874526059411E-4,9.1654421326766197E-2,1.7468152412755637E-4,2.3631880284342738E-4,4.1100032697098378E-4]
[75,"Revenue Requirement",{"$f":"'Distribution Summary'!E$211","v":164091552.3483865},{"$f":"'Distribution Summary'!F$211","v":93016846.326186121},{"$f":"'Distribution Summary'!G$211","v":37026403.596044898},{"$f":"'Distribution Summary'!H$211","v":11481626.168359632},{"$f":"'Distribution Summary'!I$211","v":5241898.9862441076},{"$f":"'Distribution Summary'!J$211","v":138234.12985996567},{"$f":"'Distribution Summary'!K$211","v":2014552.067746765},{"$f":"'Distribution Summary'!L$211","v":42557.894835303341},{"$f":"'Distribution Summary'!M$211","v":22275.222339156564},{"$f":"'Distribution Summary'!N$211","v":15039716.275102127},{"$f":"'Distribution Summary'!O$211","v":28663.762460672857},{"$f":"'Distribution Summary'!P$211","v":38777.919207690291},{"$f":"SUM(M76:N76)","v":67441.681668363148}]
[76,"Per NCP kW",{"$f":"C76/C$15","v":1.689582721132727},1.6774264742256455,2.1754978806786021,2.5346750411278252,21.286934048622097,1.431682441994727E-2,3.3387694600026645,4.9601276031822072,0.4346350890239587,2.2459137516746739,2.4444620894314224E-2,2.3027349983248332E-2,{"$f":"O76/'Unit Costs-earned'!O$15","v":2.3609123896627643E-2}]
[77,"Per KWH",{"$f":"C76/C$16","v":7.2891098568556908E-3},1.4387604472447361E-2,6.1684859387303196E-3,{"$f":"F76/F$16","v":5.5155493268307853E-3},6.0984971955145698E-2,2.902355135284241E-5,8.2139131805772456E-3,6.803492723260373E-3,1.2299093939435043E-3,1.1192451977500911E-2,4.8779004400209074E-5,4.2480255512610229E-5,{"$f":"O76/'Unit Costs-earned'!O$16","v":4.4947016295478125E-5}]
[78,"Per Customer",{"$f":"C76/C$17","v":197.27948566240087},129.12693561784533,2469.2499897329044,{"$f":"F76/F$17","v":42524.541364294935},553.93627668224747,909.43506486819524,679.21512735899023,18.40739395990629,33.904448004804514,186.59003107951474,28663.762460672857,38777.919207690291,{"$f":"O76/'Unit Costs-earned'!O$17","v":33720.840834181574}]
[79]
[80,"DISTRIBUTION-TRANSFORMER",{"$f":"+C82/$C82","v":1},0.58908768797826405,0.24556541303344159,6.1508611517958015E-2,8.2948832288399655E-3,1.0768806291668539E-3,1.6705696807046373E-2,1.8890842094617429E-4,6.7074980890259605E-4,7.6461288660171767E-2,1.9111165556409964E-4,2.4876825969888448E-4,4.3987991526298412E-4]
[81,"Revenue Requirement",{"$f":"'Distribution Summary'!E$282","v":62571746.588952258},{"$f":"'Distribution Summary'!F$282","v":36860245.530847713},{"$f":"'Distribution Summary'!G$282","v":15365456.795339901},{"$f":"'Distribution Summary'!H$282","v":3848701.2529399791},{"$f":"'Distribution Summary'!I$282","v":519025.33137992444},{"$f":"'Distribution Summary'!J$282","v":67382.30183477985},{"$f":"'Distribution Summary'!K$282","v":1045304.6272023745},{"$f":"'Distribution Summary'!L$282","v":11820.329843963138},{"$f":"'Distribution Summary'!M$282","v":41969.987067241396},{"$f":"'Distribution Summary'!N$282","v":4784316.3779089963},{"$f":"'Distribution Summary'!O$282","v":11958.19008215197},{"$f":"'Distribution Summary'!P$282","v":15565.864505253265},{"$f":"SUM(M82:N82)","v":27524.054587405233}]
[82,"Per NCP kW",{"$f":"C82/C$15","v":0.64427534723623403},0.66472208145047584,0.90280220187226756,0.84963635495006462,2.1077205088541877,6.9787438554986215E-3,1.73241050533198,1.3776608209747248,0.81892017900260228,0.71445243706468886,1.0198013032706781E-2,9.2434204072302309E-3,{"$f":"O82/'Unit Costs-earned'!O$15","v":9.6352700409667019E-3}]
[83,"Per KWH",{"$f":"C82/C$16","v":2.779499177714331E-3},5.701447150717188E-3,2.5598382499764801E-3,{"$f":"F82/F$16","v":1.8488410346718929E-3},6.0384119116523687E-3,1.4147545903139857E-5,4.2620101969860118E-3,1.8896500494481618E-3,2.3173407911151788E-3,3.5604548866101479E-3,2.0350036302322009E-5,1.7052021226726728E-5,{"$f":"O82/'Unit Costs-earned'!O$16","v":1.8343613318261409E-5}]
[84,"Per Customer",{"$f":"C82/C$17","v":75.227041291306108},51.169769127937052,1024.705354807596,{"$f":"F82/F$17","v":14254.449084962886},54.847863402718424,443.30461733407793,352.42907188212223,5.1125994134788657,63.881258854248699,59.356554692864982,11958.19008215197,15565.864505253265,{"$f":"O82/'Unit Costs-earned'!O$17","v":13762.027293702617}]
[{"$f":"+A85+1","v":85}]
[86,"DISTRIBUTION-METER",{"$f":"+C88/$C88","v":1},0.73832347779183394,6.5016036836020863E-2,-8.3459522616760231E-3,1.3931198476302507E-3,5.9216311580850736E-2,7.6820546838432631E-3,2.8238454274038334E-3,7.2400980396469426E-4,0.12447331022929954,4.3153470769253443E-3,4.3784389839036002E-3,8.6937860608289445E-3]
[87,"Revenue Requirement",{"$f":"'Distribution Summary'!E$353","v":9608605.8743621297},{"$f":"'Distribution Summary'!F$353","v":7094259.3058900926},{"$f":"'Distribution Summary'!G$353","v":624713.47347033466},{"$f":"'Distribution Summary'!H$353","v":-80192.965928686142},{"$f":"'Distribution Summary'!I$353","v":13385.939551630501},{"$f":"'Distribution Summary'!J$353","v":568986.19931382057},{"$f":"'Distribution Summary'!K$353","v":73813.835762347488},{"$f":"'Distribution Summary'!L$353","v":27133.217762043114},{"$f":"'Distribution Summary'!M$353","v":6956.7248554709349},{"$f":"'Distribution Summary'!N$353","v":1196014.9798705473},{"$f":"'Distribution Summary'!O$353","v":41464.469273256313},{"$f":"'Distribution Summary'!P$353","v":42070.694541272285},{"$f":"SUM(M88:N88)","v":83535.163814528598}]
[88,"Per NCP kW",{"$f":"C88/C$15","v":9.8935833241608706E-2},0.12793487249601124,3.6705234793887848E-2,-1.770333803181948E-2,5.4359233774279189E-2,5.8929553223948758E-2,0.12233358696190196,3.1623796925458176,0.13573991230416083,0.17860353489161351,3.536113702307378E-2,2.4982686720541929E-2,{"$f":"O88/'Unit Costs-earned'!O$15","v":2.9242924900958485E-2}]
[89,"Per KWH",{"$f":"C88/C$16","v":4.2682382357353066E-4},1.0973216245172893E-3,1.0407535981292995E-4,{"$f":"F88/F$16","v":-3.8523137120020088E-5},1.5573385719406648E-4,1.1946398614851742E-4,3.0096042102076054E-4,4.337635832719019E-3,3.8411025131648326E-4,8.9006600800931133E-4,7.0562806676462559E-5,4.6087409799744941E-5,{"$f":"O88/'Unit Costs-earned'!O$16","v":5.5672638586922407E-5}]
[90,"Per Customer",{"$f":"C88/C$17","v":11.551970821766217},9.8483231890660292,41.661452048705215,{"$f":"F88/F$17","v":-297.01098492105979},1.4145555903656875,3743.3302586435566,24.886660742531184,11.735820831333527,10.588622306652869,14.838343236238693,41464.469273256313,42070.694541272285,{"$f":"O88/'Unit Costs-earned'!O$17","v":41767.581907264299}]
[91]
[92,"DISTRIBUTION-SERVICE",{"$f":"+C94/$C94","v":1},0.74450638634158173,0.11357861268433499,2.2251242841753872E-2,5.9213976968409123E-3,1.1858997223606873E-3,2.9626231456334772E-3,2.1743807643727089E-3,6.583975935640856E-4,0.10629386812708898,2.031289642983529E-4,2.640621181700861E-4,4.6719108246843903E-4]
[93,"Revenue Requirement",{"$f":"'Distribution Summary'!E$424","v":31797226.493454408},{"$f":"'Distribution Summary'!F$424","v":23673238.192326546},{"$f":"'Distribution Summary'!G$424","v":3611484.8723361334},{"$f":"'Distribution Summary'!H$424","v":707527.80840010394},{"$f":"'Distribution Summary'!I$424","v":188284.02372426976},{"$f":"'Distribution Summary'!J$424","v":37708.322070427472},{"$f":"'Distribution Summary'!K$424","v":94203.199176458045},{"$f":"'Distribution Summary'!L$424","v":69139.277647769544},{"$f":"'Distribution Summary'!M$424","v":20935.21740530257},{"$f":"'Distribution Summary'!N$424","v":3379850.1997024226},{"$f":"'Distribution Summary'!O$424","v":6458.9376851755414},{"$f":"'Distribution Summary'!P$424","v":8396.4429797955509},{"$f":"SUM(M94:N94)","v":14855.380664971093}]
[94,"Per NCP kW",{"$f":"C94/C$15","v":0.3274028656223667},0.4269131672687016,0.21219391900944273,0.15619329967366705,0.76460641571796262,3.9054278910716669E-3,0.15612540846198802,8.0581908680384089,0.40848885556103259,0.50472042844840947,5.5082190731498733E-3,4.9860290356114993E-3,{"$f":"O94/'Unit Costs-earned'!O$15","v":5.2003822261655289E-3}]
[95,"Per KWH",{"$f":"C94/C$16","v":1.4124644062238373E-3},3.6617150671699665E-3,6.0166236764410839E-4,{"$f":"F94/F$16","v":3.398825628105942E-4},2.1905221631624656E-3,7.9172156915897285E-6,3.8409377040004021E-4,1.1052909787677609E-2,1.1559220446374287E-3,2.5152609503638628E-3,1.099159784756527E-5,9.1980965061178781E-6,{"$f":"O94/'Unit Costs-earned'!O$16","v":9.9004802416901549E-6}]
[96,"Per Customer",{"$f":"C94/C$17","v":38.228296328145703},32.863430923113349,240.84594013578749,{"$f":"F94/F$17","v":2620.4733644448293},19.896863967480691,248.08106625281232,31.76102467176603,29.904531854571601,31.864866674737549,41.932064559661832,6458.9376851755414,8396.4429797955509,{"$f":"O94/'Unit Costs-earned'!O$17","v":7427.6903324855466}]
[97]
[98,"RETAIL-TOTAL",{"$f":"+C100/$C100","v":1},0.95931073809482237,1.7431129584217529E-2,-7.3298870635846577E-3,9.5583885076908574E-3,-1.3300748855291559E-2,-7.3039776180281856E-4,2.7944950145829522E-3,7.4313974247088401E-4,3.0087327081597739E-2,6.7990677124819354E-4,7.5590888404820694E-4,1.4358156552964005E-3]
[99,"Revenue Requirement",{"$f":"'Retail Summary'!E$69","v":36743727.230689459},{"$f":"'Retail Summary'!F$69","v":35248652.090027526},{"$f":"'Retail Summary'!G$69","v":640484.67076529027},{"$f":"'Retail Summary'!H$69","v":-269327.37089611398},{"$f":"'Retail Summary'!I$69","v":351210.82009154971},{"$f":"'Retail Summary'!J$69","v":-488719.08790273813},{"$f":"'Retail Summary'!K$69","v":-26837.536129588858},{"$f":"'Retail Summary'!L$69","v":102680.16256335756},{"$f":"'Retail Summary'!M$69","v":27305.723991634972},{"$f":"'Retail Summary'!N$69","v":1105520.5393867632},{"$f":"'Retail Summary'!O$69","v":24982.308945042398},{"$f":"'Retail Summary'!P$69","v":27774.909846722181},{"$f":"SUM(M100:N100)","v":52757.218791764579}]
[100,"Per NCP kW",{"$f":"C100/C$15","v":0.37833493406887997},0.63565928680529615,3.7631876405243396E-2,-5.9456505105886695E-2,1.4262391518933295,-5.0616337508459765E-2,-4.4478545601161851E-2,11.967384914144239,0.53279045197702324,0.16508980201161902,2.1305056238310079E-2,1.6493473163634895E-2,{"$f":"O100/'Unit Costs-earned'!O$15","v":1.846857439025797E-2}]
[101,"Per KWH",{"$f":"C100/C$16","v":1.6321928856288801E-3},5.4521700583117904E-3,1.0670279319296438E-4,{"$f":"F100/F$16","v":-1.2937961726508615E-4},4.0860348644325148E-3,-1.0261115369430478E-4,-1.0942442008739287E-4,1.6414903545546016E-2,1.5076647018110972E-3,8.2272067643398606E-4,4.2514033516345284E-5,3.0426729727532198E-5,{"$f":"O100/'Unit Costs-earned'!O$16","v":3.5160445500129234E-5}]
[102,"Per Customer",{"$f":"C100/C$17","v":44.175239405377262},48.932538661692512,42.713215789615887,{"$f":"F100/F$17","v":-997.50878109671839},37.114109700047521,-3215.2571572548563,-9.0483938400501884,44.411835018753273,41.561223731560077,13.715625217259447,24982.308945042398,27774.909846722181,{"$f":"O100/'Unit Costs-earned'!O$17","v":26378.609395882289}]
[103]
[104,"MISC - Total",{"$f":"+C106/$C106","v":1},0.40132403088370255,0.25994815955283301,8.1471768983216994E-2,5.1396428938756383E-3,0.13381951653648619,1.0404239039096092E-2,2.9395847917514876E-4,4.0684009374960584E-4,7.3073979957088905E-2,1.6343926791631557E-2,1.7773977303570498E-2,3.4117904095202059E-2]
[105,"Revenue Requirement",{"$f":"'Misc Summary'!E$69","v":7470554.3408406591},{"$f":"'Misc Summary'!F$69","v":2998112.9810019149},{"$f":"'Misc Summary'!G$69","v":1941956.851740957},{"$f":"'Misc Summary'!H$69","v":608639.27743353904},{"$f":"'Misc Summary'!I$69","v":38395.981531213496},{"$f":"'Misc Summary'!J$69","v":999705.97015084536},{"$f":"'Misc Summary'!K$69","v":77725.43311666316},{"$f":"'Misc Summary'!L$69","v":2196.032792628826},{"$f":"'Misc Summary'!M$69","v":3039.3210283891385},{"$f":"'Misc Summary'!N$69","v":545903.13817093382},{"$f":"'Misc Summary'!O$69","v":122098.19323960508},{"$f":"'Misc Summary'!P$69","v":132781.46329919194},{"$f":"SUM(M106:N106)","v":254879.65653879702}]
[106,"Per NCP kW",{"$f":"C106/C$15","v":7.6921202529482799E-2},5.4066701739342721E-2,0.11410027993599196,0.13436274295466544,0.15592302116693094,0.1035389368799276,0.12881637884179795,0.25594787792876761,5.9303361629041387E-2,8.1520910546042477E-2,0.10412603892171676,7.8849130875283363E-2,{"$f":"O106/'Unit Costs-earned'!O$15","v":8.9225019914904613E-2}]
[107,"Per KWH",{"$f":"C106/C$16","v":3.3184944930245922E-4},4.637403377781695E-4,3.2352409011348498E-4,{"$f":"F106/F$16","v":2.9237844079807207E-4},4.4670411677450497E-4,2.0989763954682591E-4,3.1690913814757117E-4,3.510674854221764E-4,1.6781379000894739E-4,4.0625730875390009E-4,2.0778250285403971E-4,1.4545882305024068E-4,{"$f":"O106/'Unit Costs-earned'!O$16","v":1.6986646525466489E-4}]
[108,"Per Customer",{"$f":"C106/C$17","v":8.9814929341702516},4.162011045991286,129.50695910243127,{"$f":"F106/F$17","v":2254.2195460501448},4.0574851031611008,6577.0129615187197,26.205473066980161,0.94984117328236417,4.6260594039408502,6.7727397016355946,122098.19323960508,132781.46329919194,{"$f":"O106/'Unit Costs-earned'!O$17","v":127439.82826939851}]

{"sheet":"Function Summary","index":4,"n_rows":68,"n_cols":17,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[null,null,"Function Summary"]
[null,null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,null,"Cost Of Service - Function Summary"]
[null,null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H",null,"I","J","K","L","M"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,null,null,null,null,null,"Distribution","Distribution","Distribution","Distribution","Distribution","Chk Total"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},"Generation ","Transmission","Distribution","Retail","MISC.",null,"Substations","Poles & Wires","Transformers","Meters","Services"]
[null,null,"DESCRIPTION ",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},"Function","Function","Function","Function","Function",null,"Function","Function","Function","Function","Function",{"$f":"SUM(Q14:Q68)","v":0}]
[]
[14,null,"Operating Expenses"]
[{"$f":"A14+1","v":15},null,"Operation & Maintenance Expenses",null,{"$f":"'Class Summary'!E17","v":1217632106.8391299},{"$f":"Generation!$H17","v":961886212.63016367},{"$f":"Transmission!$H17","v":104093223.81253408},{"$f":"Distribution!$H17","v":104371123.83311331},{"$f":"Retail!$H17","v":40941008.629072353},{"$f":"Misc!$H17","v":6340537.9342463929},null,{"$f":"'Distribution Summary'!E86","v":18852437.728252325},{"$f":"'Distribution Summary'!E157","v":70261110.775796846},{"$f":"'Distribution Summary'!E228","v":5812375.7599765193},{"$f":"'Distribution Summary'!E299","v":6583267.1189965755},{"$f":"'Distribution Summary'!E370","v":2861932.4500910332},{"$f":"ROUND(SUM(-E15,F15:J15),0)","v":0}]
[{"$f":"A15+1","v":16},null,"Depreciation Expense",null,{"$f":"'Class Summary'!E18","v":238134487.38652393},{"$f":"Generation!$H18","v":127057593.4067826},{"$f":"Transmission!$H18","v":43151912.051724352},{"$f":"Distribution!$H18","v":67119647.928753525},{"$f":"Retail!$H18","v":805333.9992634512},{"$f":"Misc!$H18","v":0},null,{"$f":"'Distribution Summary'!E87","v":11461457.400134703},{"$f":"'Distribution Summary'!E158","v":38115967.569269992},{"$f":"'Distribution Summary'!E229","v":10195535.973561963},{"$f":"'Distribution Summary'!E300","v":2557099.4380438882},{"$f":"'Distribution Summary'!E371","v":4789587.5477429871},{"$f":"ROUND(SUM(-E16,F16:J16),0)","v":0}]
[17,null,"Amortization Expense",null,{"$f":"'Class Summary'!E19","v":21931213.288493287},{"$f":"Generation!$H19","v":11195775.910590405},{"$f":"Transmission!$H19","v":4032293.6750030406},{"$f":"Distribution!$H19","v":3647688.067180668},{"$f":"Retail!$H19","v":3055455.6357191764},{"$f":"Misc!$H19","v":0},null,{"$f":"'Distribution Summary'!E88","v":670825.10189780977},{"$f":"'Distribution Summary'!E159","v":1846131.9624972239},{"$f":"'Distribution Summary'!E230","v":663509.85723451746},{"$f":"'Distribution Summary'!E301","v":111600.59772254447},{"$f":"'Distribution Summary'!E372","v":355620.54782857263},0]
[18,null,"Taxes Other Than Income",null,{"$f":"'Class Summary'!E20","v":57002645.824075058},{"$f":"Generation!$H20","v":29296660.599998597},{"$f":"Transmission!$H20","v":12820655.02117447},{"$f":"Distribution!$H20","v":14563027.964118797},{"$f":"Retail!$H20","v":324809.96878318087},{"$f":"Misc!$H20","v":-2507.73},null,{"$f":"'Distribution Summary'!E89","v":2678201.791942528},{"$f":"'Distribution Summary'!E160","v":7370496.2979689389},{"$f":"'Distribution Summary'!E231","v":2648996.4129096009},{"$f":"'Distribution Summary'!E302","v":445554.16897310322},{"$f":"'Distribution Summary'!E373","v":1419779.2923246254},0]
[19,null,"Income Taxes - Federal",null,{"$f":"'Class Summary'!E21","v":-1825512.5078084448},{"$f":"Generation!$H21","v":-47816833.87736775},{"$f":"Transmission!$H21","v":10571629.419634081},{"$f":"Distribution!$H21","v":34963125.096638381},{"$f":"Retail!$H21","v":253430.33814184894},{"$f":"Misc!$H21","v":203136.62116466163},null,{"$f":"'Distribution Summary'!E90","v":12984806.685759285},{"$f":"'Distribution Summary'!E161","v":-1700970.9307651024},{"$f":"'Distribution Summary'!E232","v":17557665.323120899},{"$f":"'Distribution Summary'!E303","v":-2858115.3365569087},{"$f":"'Distribution Summary'!E374","v":8979739.3550813515},0]
[20,null,"Income Taxes - State",null,{"$f":"'Class Summary'!E22","v":3743910.8485130579},{"$f":"Generation!$H22","v":-2505545.8878251957},{"$f":"Transmission!$H22","v":1436508.861307316},{"$f":"Distribution!$H22","v":4750908.0224697972},{"$f":"Retail!$H22","v":34436.973905719424},{"$f":"Misc!$H22","v":27602.878655356009},null,{"$f":"'Distribution Summary'!E91","v":1764419.5729953088},{"$f":"'Distribution Summary'!E162","v":-231133.69925097187},{"$f":"'Distribution Summary'!E233","v":2385795.1143925516},{"$f":"'Distribution Summary'!E304","v":-388370.40579352982},{"$f":"'Distribution Summary'!E375","v":1220197.4401266093},0]
[21,null,"Income Taxes Deferred",null,{"$f":"'Class Summary'!E23","v":110977073.73694393},{"$f":"Generation!$H23","v":82352036.717437699},{"$f":"Transmission!$H23","v":21660443.820480868},{"$f":"Distribution!$H23","v":7609774.3938208595},{"$f":"Retail!$H23","v":-645181.19479554472},{"$f":"Misc!$H23","v":0},null,{"$f":"'Distribution Summary'!E92","v":1633306.4232377689},{"$f":"'Distribution Summary'!E163","v":3004708.3842486446},{"$f":"'Distribution Summary'!E234","v":1894543.7541188828},{"$f":"'Distribution Summary'!E305","v":49402.569797051692},{"$f":"'Distribution Summary'!E376","v":1027813.2624185135},0]
[22,null,"Investment Tax Credit Adj",null,{"$f":"'Class Summary'!E24","v":-1515707.9434105484},{"$f":"Generation!$H24","v":-767863.76469310722},{"$f":"Transmission!$H24","v":-336632.69609679386},{"$f":"Distribution!$H24","v":-411211.48262064694},{"$f":"Retail!$H24","v":0},{"$f":"Misc!$H24","v":0},null,{"$f":"'Distribution Summary'!E93","v":-75623.51266065157},{"$f":"'Distribution Summary'!E164","v":-208118.30601474716},{"$f":"'Distribution Summary'!E235","v":-74798.84987471049},{"$f":"'Distribution Summary'!E306","v":-12580.968110660797},{"$f":"'Distribution Summary'!E377","v":-40089.845959876897},0]
[23,null,"Misc Revenues & Expense",null,{"$f":"'Class Summary'!E25","v":-142380.97539618087},{"$f":"Generation!$H25","v":-1020822.2983625736},{"$f":"Transmission!$H25","v":675.65180149713603},{"$f":"Distribution!$H25","v":-53483.398835104934},{"$f":"Retail!$H25","v":931249.07000000018},{"$f":"Misc!$H25","v":0},null,{"$f":"'Distribution Summary'!E94","v":-9835.8208850711544},{"$f":"'Distribution Summary'!E165","v":-27068.491119304796},{"$f":"'Distribution Summary'!E236","v":-9728.5627696025203},{"$f":"'Distribution Summary'!E307","v":-1636.3184483711275},{"$f":"'Distribution Summary'!E378","v":-5214.2056127553224},0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E15:E23)","v":1645937836.4970641},1159677213.4367247,{"$f":"SUM(G15:G23)","v":197430709.61756289},236560600.42463958,{"$f":"SUM(I15:I23)","v":45700543.420090191},6568769.7040664107,null,{"$f":"SUM(L15:L23)","v":49959995.370674007},{"$f":"SUM(M15:M23)","v":118431123.56263152},{"$f":"SUM(N15:N23)","v":41073894.782670617},{"$f":"SUM(O15:O23)","v":6486220.8646236937},{"$f":"SUM(P15:P23)","v":20609365.844041061},{"$f":"ROUND(SUM(-E25,F25:J25),0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"'Class Summary'!E33","v":10191224319.208752},{"$f":"Generation!$H33","v":5168568203.3265429},{"$f":"Transmission!$H33","v":2232974459.7450943},{"$f":"Distribution!$H33","v":2717546303.777298},{"$f":"Retail!$H33","v":72135352.359815955},{"$f":"Misc!$H33","v":0},null,{"$f":"'Distribution Summary'!E100","v":507044505.67836308},{"$f":"'Distribution Summary'!E171","v":1395402565.7257354},{"$f":"'Distribution Summary'!E242","v":478297998.34933603},{"$f":"'Distribution Summary'!E313","v":80448454.417484149},{"$f":"'Distribution Summary'!E384","v":256352779.60637957},{"$f":"ROUND(SUM(-E29,F29:J29),0)","v":0}]
[30,null,"Plant Held For Future Use ",null,{"$f":"'Class Summary'!E34","v":16257903.216156265},{"$f":"Generation!$H34","v":11684486.30293324},{"$f":"Transmission!$H34","v":433300.8809153366},{"$f":"Distribution!$H34","v":4140116.03230769},{"$f":"Retail!$H34","v":0},{"$f":"Misc!$H34","v":0},null,{"$f":"'Distribution Summary'!E101","v":761384.66559947864},{"$f":"'Distribution Summary'!E172","v":2095354.7548263674},{"$f":"'Distribution Summary'!E243","v":753081.88280858123},{"$f":"'Distribution Summary'!E314","v":126666.37479321033},{"$f":"'Distribution Summary'!E385","v":403628.35428005207},0]
[{"$f":"A30+1","v":31},null,"Electric Plant Acquisition Adj",null,{"$f":"'Class Summary'!E35","v":20001840.464112874},{"$f":"Generation!$H35","v":20001840.464112878},{"$f":"Transmission!$H35","v":0},{"$f":"Distribution!$H35","v":0},{"$f":"Retail!$H35","v":0},{"$f":"Misc!$H35","v":0},null,{"$f":"'Distribution Summary'!E102","v":0},{"$f":"'Distribution Summary'!E173","v":0},{"$f":"'Distribution Summary'!E244","v":0},{"$f":"'Distribution Summary'!E315","v":0},{"$f":"'Distribution Summary'!E386","v":0},0]
[32,null,"Nuclear Fuel",null,{"$f":"'Class Summary'!E36","v":0},{"$f":"Generation!$H36","v":0},{"$f":"Transmission!$H36","v":0},{"$f":"Distribution!$H36","v":0},{"$f":"Retail!$H36","v":0},{"$f":"Misc!$H36","v":0},null,{"$f":"'Distribution Summary'!E103","v":0},{"$f":"'Distribution Summary'!E174","v":0},{"$f":"'Distribution Summary'!E245","v":0},{"$f":"'Distribution Summary'!E316","v":0},{"$f":"'Distribution Summary'!E387","v":0},0]
[33,null,"Prepayments",null,{"$f":"'Class Summary'!E37","v":13825020.42698874},{"$f":"Generation!$H37","v":6694425.6068005124},{"$f":"Transmission!$H37","v":2289816.776890303},{"$f":"Distribution!$H37","v":2197201.2977465475},{"$f":"Retail!$H37","v":11004.179397537051},{"$f":"Misc!$H37","v":2632572.5661538402},null,{"$f":"'Distribution Summary'!E104","v":404074.51440606534},{"$f":"'Distribution Summary'!E175","v":1112025.8829986663},{"$f":"'Distribution Summary'!E246","v":399668.14391289366},{"$f":"'Distribution Summary'!E317","v":67223.121503037226},{"$f":"'Distribution Summary'!E388","v":214209.63492588501},0]
[34,null,"Fuel Stock",null,{"$f":"'Class Summary'!E38","v":112033056.60418136},{"$f":"Generation!$H38","v":112033056.60418138},{"$f":"Transmission!$H38","v":0},{"$f":"Distribution!$H38","v":0},{"$f":"Retail!$H38","v":0},{"$f":"Misc!$H38","v":0},null,{"$f":"'Distribution Summary'!E105","v":0},{"$f":"'Distribution Summary'!E176","v":0},{"$f":"'Distribution Summary'!E247","v":0},{"$f":"'Distribution Summary'!E318","v":0},{"$f":"'Distribution Summary'!E389","v":0},0]
[35,null,"Materials & Supplies",null,{"$f":"'Class Summary'!E39","v":87497359.426271513},{"$f":"Generation!$H39","v":76183470.786045507},{"$f":"Transmission!$H39","v":583210.34389667388},{"$f":"Distribution!$H39","v":10730678.296329321},{"$f":"Retail!$H39","v":0},{"$f":"Misc!$H39","v":0},null,{"$f":"'Distribution Summary'!E106","v":1973416.6488450444},{"$f":"'Distribution Summary'!E177","v":5430905.224700409},{"$f":"'Distribution Summary'!E248","v":1951896.8435067001},{"$f":"'Distribution Summary'!E319","v":328303.87077595846},{"$f":"'Distribution Summary'!E390","v":1046155.7085012118},0]
[36,null,"Misc Deferred Debits",null,{"$f":"'Class Summary'!E40","v":37831775.382811099},{"$f":"Generation!$H40","v":26648812.570418108},{"$f":"Transmission!$H40","v":7048192.6338200131},{"$f":"Distribution!$H40","v":1216253.5902517226},{"$f":"Retail!$H40","v":-13010.441923583228},{"$f":"Misc!$H40","v":2931527.0302448412},null,{"$f":"'Distribution Summary'!E107","v":223674.12552488351},{"$f":"'Distribution Summary'!E178","v":615558.28955549106},{"$f":"'Distribution Summary'!E249","v":221234.99355377298},{"$f":"'Distribution Summary'!E320","v":37211.138988426028},{"$f":"'Distribution Summary'!E391","v":118575.04262914903},0]
[37,null,"Cash Working Capital",null,{"$f":"'Class Summary'!E41","v":25430010.533969637},{"$f":"Generation!$H41","v":14587717.327849759},{"$f":"Transmission!$H41","v":4598108.8605038933},{"$f":"Distribution!$H41","v":5379092.4689649586},{"$f":"Retail!$H41","v":757375.36688367429},{"$f":"Misc!$H41","v":107716.50976734162},null,{"$f":"'Distribution Summary'!E108","v":1105727.7144830266},{"$f":"'Distribution Summary'!E179","v":2647080.3638770734},{"$f":"'Distribution Summary'!E250","v":971020.53181166865},{"$f":"'Distribution Summary'!E321","v":147002.16742338389},{"$f":"'Distribution Summary'!E392","v":508261.69136982883},0]
[38,null,"Weatherization Loans",null,{"$f":"'Class Summary'!E42","v":4640709.6330527021},{"$f":"Generation!$H42","v":0},{"$f":"Transmission!$H42","v":0},{"$f":"Distribution!$H42","v":0},{"$f":"Retail!$H42","v":0},{"$f":"Misc!$H42","v":4640709.633052703},null,{"$f":"'Distribution Summary'!E109","v":0},{"$f":"'Distribution Summary'!E180","v":0},{"$f":"'Distribution Summary'!E251","v":0},{"$f":"'Distribution Summary'!E322","v":0},{"$f":"'Distribution Summary'!E393","v":0},0]
[39,null,"Miscellaneous Rate Base",null,{"$f":"'Class Summary'!E43","v":0},{"$f":"Generation!$H43","v":0},{"$f":"Transmission!$H43","v":0},{"$f":"Distribution!$H43","v":0},{"$f":"Retail!$H43","v":0},{"$f":"Misc!$H43","v":0},null,{"$f":"'Distribution Summary'!E110","v":0},{"$f":"'Distribution Summary'!E181","v":0},{"$f":"'Distribution Summary'!E252","v":0},{"$f":"'Distribution Summary'!E323","v":0},{"$f":"'Distribution Summary'!E394","v":0},0]
[40]
[41,null,"Total Rate Base Additions",null,{"$f":"SUM(E29:E39)","v":10508741994.896296},5436402012.988884,2247927089.2411203,2741209645.4628987,72890721.464173585,10312525.739218727,null,{"$f":"SUM(L29:L39)","v":511512783.34722155},1407303490.2416935,482594900.74492961,81154861.090968162,258643610.0380857,{"$f":"ROUND(SUM(-E41,F41:J41),0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"'Class Summary'!E48","v":-2972320861.6413469},{"$f":"Generation!$H48","v":-1534117165.4311161},{"$f":"Transmission!$H48","v":-596810758.79467237},{"$f":"Distribution!$H48","v":-837214472.54843414},{"$f":"Retail!$H48","v":-4178464.8671246883},{"$f":"Misc!$H48","v":0},null,{"$f":"'Distribution Summary'!E115","v":-99498075.80816038},{"$f":"'Distribution Summary'!E186","v":-543566761.84322011},{"$f":"'Distribution Summary'!E257","v":-102067211.90936536},{"$f":"'Distribution Summary'!E328","v":-26524477.603092201},{"$f":"'Distribution Summary'!E399","v":-65557945.38459605},{"$f":"ROUND(SUM(-E44,F44:J44),0)","v":0}]
[45,null,"Accum Provision For Amortization",null,{"$f":"'Class Summary'!E49","v":-212996878.59609967},{"$f":"Generation!$H49","v":-93222463.605702415},{"$f":"Transmission!$H49","v":-32562371.880653858},{"$f":"Distribution!$H49","v":-33598670.001487441},{"$f":"Retail!$H49","v":-53613373.108255975},{"$f":"Misc!$H49","v":0},null,{"$f":"'Distribution Summary'!E116","v":-6178936.0307881711},{"$f":"'Distribution Summary'!E187","v":-17004627.984838706},{"$f":"'Distribution Summary'!E258","v":-6111555.68277172},{"$f":"'Distribution Summary'!E329","v":-1027947.4521368949},{"$f":"'Distribution Summary'!E400","v":-3275602.8509519468},0]
[46,null,"Accum Deferred Income Taxes",null,{"$f":"'Class Summary'!E50","v":-1557231578.7170882},{"$f":"Generation!$H50","v":-794635316.97051048},{"$f":"Transmission!$H50","v":-361049413.40192783},{"$f":"Distribution!$H50","v":-399807832.30732512},{"$f":"Retail!$H50","v":-1739016.0373243038},{"$f":"Misc!$H50","v":0},null,{"$f":"'Distribution Summary'!E117","v":-74634187.000107557},{"$f":"'Distribution Summary'!E188","v":-198335494.71561205},{"$f":"'Distribution Summary'!E259","v":-75142363.904425651},{"$f":"'Distribution Summary'!E330","v":-11363094.407398481},{"$f":"'Distribution Summary'!E401","v":-40332692.279781498},0]
[{"$f":"A46+1","v":47},null,"Unamortized ITC",null,{"$f":"'Class Summary'!E51","v":-108792.51753461521},{"$f":"Generation!$H51","v":-55114.728696742903},{"$f":"Transmission!$H51","v":-24162.384747043194},{"$f":"Distribution!$H51","v":-29515.404090829092},{"$f":"Retail!$H51","v":0},{"$f":"Misc!$H51","v":0},null,{"$f":"'Distribution Summary'!E118","v":-5428.0063404897492},{"$f":"'Distribution Summary'!E189","v":-14938.045653727248},{"$f":"'Distribution Summary'!E260","v":-5368.8147653649503},{"$f":"'Distribution Summary'!E331","v":-903.02040029011482},{"$f":"'Distribution Summary'!E402","v":-2877.516930957042},0]
[48,null,"Customer Advance For Construction",null,{"$f":"'Class Summary'!E52","v":-10012242.755973715},{"$f":"Generation!$H52","v":0},{"$f":"Transmission!$H52","v":-6407458.4667429477},{"$f":"Distribution!$H52","v":-3604784.289230769},{"$f":"Retail!$H52","v":0},{"$f":"Misc!$H52","v":0},null,{"$f":"'Distribution Summary'!E119","v":-662934.91757147072},{"$f":"'Distribution Summary'!E190","v":-1824417.9249132997},{"$f":"'Distribution Summary'!E261","v":-655705.71415592311},{"$f":"'Distribution Summary'!E332","v":-110287.96156079481},{"$f":"'Distribution Summary'!E403","v":-351437.77102928038},0]
[49,null,"Customer Service Deposits",null,{"$f":"'Class Summary'!E53","v":-15625767.562307695},{"$f":"Generation!$H53","v":0},{"$f":"Transmission!$H53","v":0},{"$f":"Distribution!$H53","v":0},{"$f":"Retail!$H53","v":-15625767.562307693},{"$f":"Misc!$H53","v":0},null,{"$f":"'Distribution Summary'!E120","v":0},{"$f":"'Distribution Summary'!E191","v":0},{"$f":"'Distribution Summary'!E262","v":0},{"$f":"'Distribution Summary'!E333","v":0},{"$f":"'Distribution Summary'!E404","v":0},0]
[50,null,"Misc Rate Base Deductions",null,{"$f":"'Class Summary'!E54","v":-31531548.984897342},{"$f":"Generation!$H54","v":-19133028.732331082},{"$f":"Transmission!$H54","v":-4098071.7972010882},{"$f":"Distribution!$H54","v":-7087147.8091896446},{"$f":"Retail!$H54","v":-1213300.6461755212},{"$f":"Misc!$H54","v":0},null,{"$f":"'Distribution Summary'!E121","v":-1303356.1433171218},{"$f":"'Distribution Summary'!E192","v":-3586877.4556700997},{"$f":"'Distribution Summary'!E263","v":-1289143.2448361367},{"$f":"'Distribution Summary'!E334","v":-216830.47373754825},{"$f":"'Distribution Summary'!E405","v":-690940.49162873742},0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E44:E50)","v":-4799827670.7752476},-2441163089.4683571,-1000952236.7259451,-1281342422.3597581,-76369922.221188173,0,null,{"$f":"SUM(L44:L50)","v":-182282917.90628523},-764333117.969908,-185271349.27032012,-39243540.918326207,-110211496.29491845,{"$f":"ROUND(SUM(-E52,F52:J52),0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E41+E52","v":5708914324.121048},2995238923.5205269,{"$f":"G41+G52","v":1246974852.5151753},1459867223.1031406,{"$f":"I41+I52","v":-3479200.7570145875},10312525.739218727,null,329229865.44093633,642970372.2717855,297323551.47460949,41911320.172641955,148432113.74316725,{"$f":"ROUND(SUM(-E54,F54:J54),0)","v":0}]
[55]
[56]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9243345727087388E-2},{"$f":"$D$57*E54","v":395304328.27143514},207400364.31656089,{"$f":"$D$57*G54","v":86344710.825692087},101086090.84497379,{"$f":"$D$57*I54","v":-240911.50087190524},714073.78508020972,null,{"$f":"$D$57*L54","v":22796977.396409214},{"$f":"$D$57*M54","v":44521419.779489323},{"$f":"$D$57*N54","v":20587677.467561848},{"$f":"$D$57*O54","v":2902080.0325928987},{"$f":"$D$57*P54","v":10277936.168920489},{"$f":"ROUND(SUM(-E57,F57:J57),0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E25","v":1645937836.4970641},1159677213.4367247,{"$f":"G25","v":197430709.61756289},236560600.42463958,{"$f":"I25","v":45700543.420090191},6568769.7040664107,null,{"$f":"L25","v":49959995.370674007},{"$f":"M25","v":118431123.56263152},{"$f":"N25","v":41073894.782670617},{"$f":"O25","v":6486220.8646236937},{"$f":"P25","v":20609365.844041061},{"$f":"ROUND(SUM(-E58,F58:J58),0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"'Class Summary'!E64","v":-270312209.07116455},{"$f":"Generation!$H99","v":-206295202.97931656},{"$f":"Transmission!$H99","v":-40081330.76346381},{"$f":"Distribution!$H99","v":-15275557.419917006},{"$f":"Retail!$H99","v":-8704450.9370882604},{"$f":"Misc!$H99","v":44333.028621065168},null,{"$f":"'Distribution Summary'!E131","v":-3283878.5742270602},{"$f":"'Distribution Summary'!E202","v":-6981181.1120655341},{"$f":"'Distribution Summary'!E273","v":-3027384.8992105415},{"$f":"'Distribution Summary'!E344","v":-445941.26076001249},{"$f":"'Distribution Summary'!E415","v":-1537171.5736538733},{"$f":"ROUND(SUM(-E59,F59:J59),0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E57+E58+E59","v":1770929955.6973348},1160782374.7739692,{"$f":"G57+G58+G59","v":243694089.67979115},322371133.8496964,{"$f":"I57+I58+I59","v":36755180.982130028},7327176.5177676855,null,69473094.192856163,155971362.2300553,58634187.351021923,8942359.636456579,29350130.439307678,{"$f":"ROUND(SUM(-E61,F61:J61),0)","v":0}]
[62]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7800318763364462E-2},{"$f":"$D64*E54","v":444155354.20935494},{"$f":"$D64*F54","v":233030543.02233362},{"$f":"$D64*G54","v":97015041.015580028},113578135.30961204,{"$f":"$D64*I54","v":-270682.92793747387},802317.7897666177,null,25614188.477724437,50023299.918144025,23131867.08058022,3260714.0692249713,11548065.763938382,{"$f":"ROUND(SUM(-E64,F64:J64),0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"E58+((E64-E57)*(1/NetToGross))-(E64-E57)","v":1675979623.5591443},1175438937.0906022,{"$f":"G58+((G64-G57)*(1/NetToGross))-(G64-G57)","v":203992614.53751412},244242800.18547189,{"$f":"I58+((I64-I57)*(1/NetToGross))-(I64-I57)","v":45682234.963813864},6623036.887762066,null,{"$f":"L58+((L64-L57)*(1/NetToGross))-(L64-L57)","v":51692488.26696156},{"$f":"M58+((M64-M57)*(1/NetToGross))-(M64-M57)","v":121814600.33498427},{"$f":"N58+((N64-N57)*(1/NetToGross))-(N64-N57)","v":42638488.383979723},{"$f":"O58+((O64-O57)*(1/NetToGross))-(O64-O57)","v":6706769.0957991593},{"$f":"P58+((P64-P57)*(1/NetToGross))-(P64-P57)","v":21390454.103748523},{"$f":"ROUND(SUM(-E65,F65:J65),0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E59","v":-270312209.07116455},{"$f":"F59","v":-206295202.97931656},{"$f":"G59","v":-40081330.76346381},-15275557.419917006,{"$f":"I59","v":-8704450.9370882604},44333.028621065168,null,-3283878.5742270602,-6981181.1120655341,-3027384.8992105415,-445941.26076001249,-1537171.5736538733,{"$f":"ROUND(SUM(-E66,F66:J66),0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E64:E66)","v":1849822768.6973345},{"$f":"SUM(F64:F66)","v":1202174277.1336193},{"$f":"SUM(G64:G66)","v":260926324.78963035},342545378.07516694,{"$f":"SUM(I64:I66)","v":36707101.098788135},7469687.7061497495,null,74022798.170458928,164856719.14106277,62742970.5653494,9521541.9042641185,31401348.294033032,{"$f":"ROUND(SUM(-E68,F68:J68),0)","v":0}]

{"sheet":"Class Summary","index":5,"n_rows":85,"n_cols":17,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
[null,null,"Class Summary"]
[null,null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,null,"Cost Of Service By Rate Schedule - All Functions"]
[null,null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"},null,null,"Chk Total"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},"Cust 1","Cust2",{"$f":"ROUND(SUM(Q14:Q68),0)","v":0}]
[]
[14,null,"Operating Revenues",null,{"$f":"'G+T+D+R+M'!H$14","v":2041242164.7684991},{"$f":"'G+T+D+R+M'!I$14","v":752315257.14647758},{"$f":"'G+T+D+R+M'!J$14","v":567600484.95990801},{"$f":"'G+T+D+R+M'!K$14","v":170330565.35587102},{"$f":"'G+T+D+R+M'!L$14","v":12836423.911383973},{"$f":"'G+T+D+R+M'!M$14","v":289980703.07351619},{"$f":"'G+T+D+R+M'!N$14","v":20241067.06644984},{"$f":"'G+T+D+R+M'!O$14","v":621615.57583566394},{"$f":"'G+T+D+R+M'!P$14","v":1514688.2622710017},{"$f":"'G+T+D+R+M'!Q$14","v":147866058.21301314},{"$f":"'G+T+D+R+M'!R$14","v":33561825.788919866},{"$f":"'G+T+D+R+M'!S$14","v":44373475.414852962},{"$f":"ROUND(SUM(F14:P14)-E14,0)","v":0}]
[{"$f":"A14+1","v":15}]
[{"$f":"A15+1","v":16},null,"Operating Expenses"]
[{"$f":"A16+1","v":17},null,"Operation & Maintenance Expenses",null,{"$f":"'G+T+D+R+M'!$H17","v":1217632106.8391299},{"$f":"'G+T+D+R+M'!$I17","v":439020086.2769804},{"$f":"'G+T+D+R+M'!$J17","v":313964390.37155181},{"$f":"'G+T+D+R+M'!$K17","v":102793241.77225426},{"$f":"'G+T+D+R+M'!$L17","v":6222107.6303754719},{"$f":"'G+T+D+R+M'!$M17","v":202595106.94959834},{"$f":"'G+T+D+R+M'!$N17","v":12285244.057401612},{"$f":"'G+T+D+R+M'!$O17","v":428302.40117906249},{"$f":"'G+T+D+R+M'!$P17","v":696337.67598003894},{"$f":"'G+T+D+R+M'!$Q17","v":82219406.192762062},{"$f":"'G+T+D+R+M'!R17","v":24879697.261057835},{"$f":"'G+T+D+R+M'!S17","v":32528186.249989044},{"$f":"ROUND(SUM(F17:P17)-E17,0)","v":0}]
[18,null,"Depreciation Expense",null,{"$f":"'G+T+D+R+M'!$H18","v":238134487.38652393},{"$f":"'G+T+D+R+M'!$I18","v":97496584.901267067},{"$f":"'G+T+D+R+M'!$J18","v":61500064.050689034},{"$f":"'G+T+D+R+M'!$K18","v":19199668.009673659},{"$f":"'G+T+D+R+M'!$L18","v":1972578.2855406769},{"$f":"'G+T+D+R+M'!$M18","v":30069682.269180331},{"$f":"'G+T+D+R+M'!$N18","v":2507708.6256568725},{"$f":"'G+T+D+R+M'!$O18","v":70769.629564720177},{"$f":"'G+T+D+R+M'!$P18","v":92769.891815434807},{"$f":"'G+T+D+R+M'!$Q18","v":17621444.188227791},{"$f":"'G+T+D+R+M'!R18","v":3669379.2517862194},{"$f":"'G+T+D+R+M'!S18","v":3933838.28312212},0]
[19,null,"Amortization Expense",null,{"$f":"'G+T+D+R+M'!$H19","v":21931213.288493287},{"$f":"'G+T+D+R+M'!$I19","v":10023818.3190821},{"$f":"'G+T+D+R+M'!$J19","v":5003650.8589207539},{"$f":"'G+T+D+R+M'!$K19","v":1556176.5266707027},{"$f":"'G+T+D+R+M'!$L19","v":115008.89405631043},{"$f":"'G+T+D+R+M'!$M19","v":2688392.7135103196},{"$f":"'G+T+D+R+M'!$N19","v":201992.53001911676},{"$f":"'G+T+D+R+M'!$O19","v":13008.599636079001},{"$f":"'G+T+D+R+M'!$P19","v":9846.7425665448682},{"$f":"'G+T+D+R+M'!$Q19","v":1639325.3364885247},{"$f":"'G+T+D+R+M'!R19","v":328040.02892170876},{"$f":"'G+T+D+R+M'!S19","v":351952.73862113059},0]
[20,null,"Taxes Other Than Income",null,{"$f":"'G+T+D+R+M'!$H20","v":57002645.824075058},{"$f":"'G+T+D+R+M'!$I20","v":22286169.614649665},{"$f":"'G+T+D+R+M'!$J20","v":14811793.276585266},{"$f":"'G+T+D+R+M'!$K20","v":4777433.2665868914},{"$f":"'G+T+D+R+M'!$L20","v":240270.40461836857},{"$f":"'G+T+D+R+M'!$M20","v":7779051.7279166067},{"$f":"'G+T+D+R+M'!$N20","v":604767.74831879046},{"$f":"'G+T+D+R+M'!$O20","v":13174.507855609534},{"$f":"'G+T+D+R+M'!$P20","v":22646.010974337183},{"$f":"'G+T+D+R+M'!$Q20","v":4535815.2222306877},{"$f":"'G+T+D+R+M'!R20","v":918769.50723576872},{"$f":"'G+T+D+R+M'!S20","v":1012754.5371030669},0]
[21,null,"Income Taxes - Federal",null,{"$f":"'G+T+D+R+M'!$H21","v":-1825512.5078084448},{"$f":"'G+T+D+R+M'!$I21","v":-1466226.490312482},{"$f":"'G+T+D+R+M'!$J21","v":12285759.899628162},{"$f":"'G+T+D+R+M'!$K21","v":-379734.69614112162},{"$f":"'G+T+D+R+M'!$L21","v":839112.55565920798},{"$f":"'G+T+D+R+M'!$M21","v":-11797227.991135908},{"$f":"'G+T+D+R+M'!$N21","v":-109508.46406129001},{"$f":"'G+T+D+R+M'!$O21","v":-12219.414312335181},{"$f":"'G+T+D+R+M'!$P21","v":159667.71870639204},{"$f":"'G+T+D+R+M'!$Q21","v":2230469.6979522691},{"$f":"'G+T+D+R+M'!R21","v":-2103054.8142970353},{"$f":"'G+T+D+R+M'!S21","v":-1472550.5094943047},0]
[22,null,"Income Taxes - State",null,{"$f":"'G+T+D+R+M'!$H22","v":3743910.8485130579},{"$f":"'G+T+D+R+M'!$I22","v":1180150.0945140745},{"$f":"'G+T+D+R+M'!$J22","v":2744218.5000248579},{"$f":"'G+T+D+R+M'!$K22","v":292988.77762738935},{"$f":"'G+T+D+R+M'!$L22","v":121594.17248033307},{"$f":"'G+T+D+R+M'!$M22","v":-904293.08486773702},{"$f":"'G+T+D+R+M'!$N22","v":22352.970056255261},{"$f":"'G+T+D+R+M'!$O22","v":-726.57025473926683},{"$f":"'G+T+D+R+M'!$P22","v":23390.839279096424},{"$f":"'G+T+D+R+M'!$Q22","v":572038.24057394767},{"$f":"'G+T+D+R+M'!R22","v":-199943.82984353366},{"$f":"'G+T+D+R+M'!S22","v":-107859.26107688587},0]
[23,null,"Income Taxes Deferred",null,{"$f":"'G+T+D+R+M'!$H23","v":110977073.73694393},{"$f":"'G+T+D+R+M'!$I23","v":41163217.283321485},{"$f":"'G+T+D+R+M'!$J23","v":29664472.325935252},{"$f":"'G+T+D+R+M'!$K23","v":9197384.7400363479},{"$f":"'G+T+D+R+M'!$L23","v":315779.81126626994},{"$f":"'G+T+D+R+M'!$M23","v":17929805.08028537},{"$f":"'G+T+D+R+M'!$N23","v":1065492.7765952712},{"$f":"'G+T+D+R+M'!$O23","v":35282.349801267184},{"$f":"'G+T+D+R+M'!$P23","v":49415.001005660888},{"$f":"'G+T+D+R+M'!$Q23","v":6795976.569035219},{"$f":"'G+T+D+R+M'!R23","v":2258562.6544343345},{"$f":"'G+T+D+R+M'!S23","v":2501685.1452274323},0]
[24,null,"Investment Tax Credit Adj",null,{"$f":"'G+T+D+R+M'!$H24","v":-1515707.9434105484},{"$f":"'G+T+D+R+M'!$I24","v":-617310.88198419474},{"$f":"'G+T+D+R+M'!$J24","v":-393553.79394309747},{"$f":"'G+T+D+R+M'!$K24","v":-122907.86353146052},{"$f":"'G+T+D+R+M'!$L24","v":-6883.3561758743717},{"$f":"'G+T+D+R+M'!$M24","v":-196651.5253971772},{"$f":"'G+T+D+R+M'!$N24","v":-16017.791154891675},{"$f":"'G+T+D+R+M'!$O24","v":-455.8446114492283},{"$f":"'G+T+D+R+M'!$P24","v":-615.85875112070266},{"$f":"'G+T+D+R+M'!$Q24","v":-110781.86993694468},{"$f":"'G+T+D+R+M'!R24","v":-24034.720008334662},{"$f":"'G+T+D+R+M'!S24","v":-26494.437916003088},0]
[25,null,"Misc Revenues & Expense",null,{"$f":"'G+T+D+R+M'!$H25","v":-142380.97539618087},{"$f":"'G+T+D+R+M'!$I25","v":495225.73240707087},{"$f":"'G+T+D+R+M'!$J25","v":-237576.02183697728},{"$f":"'G+T+D+R+M'!$K25","v":-82513.643753335811},{"$f":"'G+T+D+R+M'!$L25","v":-3705.1974794469479},{"$f":"'G+T+D+R+M'!$M25","v":-187371.74125976645},{"$f":"'G+T+D+R+M'!$N25","v":-7545.9365269546042},{"$f":"'G+T+D+R+M'!$O25","v":-291.51566559145965},{"$f":"'G+T+D+R+M'!$P25","v":-786.37589308542988},{"$f":"'G+T+D+R+M'!$Q25","v":-53020.587873752345},{"$f":"'G+T+D+R+M'!R25","v":-26295.265483861269},{"$f":"'G+T+D+R+M'!S25","v":-38500.422030480157},0]
[26]
[27,null,"Total Operating Expenses",null,{"$f":"SUM(E17:E25)","v":1645937836.4970641},{"$f":"SUM(F17:F25)","v":609581714.84992528},439343219.46755505,{"$f":"SUM(H17:H25)","v":137231736.88942331},9815863.2003413178,247976494.3978304,16554486.516304784,546844.14319262316,1052671.6456832991,115450672.9894598,{"$f":"SUM(O17:O25)","v":29701120.073803104},{"$f":"SUM(P17:P25)","v":38683012.323545121},{"$f":"ROUND(SUM(F27:P27)-E27,0)","v":0}]
[28]
[29,null,"Operating Revenue For Return",null,{"$f":"E14-E27","v":395304328.27143502},{"$f":"F14-F27","v":142733542.2965523},128257265.49235296,{"$f":"H14-H27","v":33098828.466447711},3020560.7110426556,42004208.675685793,3686580.5501450561,74771.432643040782,462016.61658770265,32415385.223553345,{"$f":"O14-O27","v":3860705.7151167616},{"$f":"P14-P27","v":5690463.0913078412},{"$f":"ROUND(SUM(F29:P29)-E29,0)","v":0}]
[30]
[31]
[32,null,"Rate Base :"]
[{"$f":"A32+1","v":33},null,"Electric Plant In Service",null,{"$f":"'G+T+D+R+M'!H33","v":10191224319.208752},{"$f":"'G+T+D+R+M'!I33","v":4177225742.0998187},{"$f":"'G+T+D+R+M'!J33","v":2624217196.9864926},{"$f":"'G+T+D+R+M'!K33","v":819744336.20570672},{"$f":"'G+T+D+R+M'!L33","v":55814490.163748786},{"$f":"'G+T+D+R+M'!M33","v":1313965857.8999507},{"$f":"'G+T+D+R+M'!N33","v":106479649.30526578},{"$f":"'G+T+D+R+M'!O33","v":3210327.0967387259},{"$f":"'G+T+D+R+M'!P33","v":4156856.6037803553},{"$f":"'G+T+D+R+M'!Q33","v":751815322.20441949},{"$f":"'G+T+D+R+M'!R33","v":160284833.37495339},{"$f":"'G+T+D+R+M'!S33","v":174309707.26787612},{"$f":"ROUND(SUM(F33:P33)-E33,0)","v":0}]
[34,null,"Plant Held For Future Use ",null,{"$f":"'G+T+D+R+M'!H34","v":16257903.216156265},{"$f":"'G+T+D+R+M'!I34","v":5579165.6368670631},{"$f":"'G+T+D+R+M'!J34","v":4540876.9793703817},{"$f":"'G+T+D+R+M'!K34","v":1511979.6246234137},{"$f":"'G+T+D+R+M'!L34","v":49096.803207201563},{"$f":"'G+T+D+R+M'!M34","v":2471796.8733415096},{"$f":"'G+T+D+R+M'!N34","v":205085.00002811488},{"$f":"'G+T+D+R+M'!O34","v":4297.9243530049553},{"$f":"'G+T+D+R+M'!P34","v":10389.639747233119},{"$f":"'G+T+D+R+M'!Q34","v":1111074.6230234476},{"$f":"'G+T+D+R+M'!R34","v":304922.09888070071},{"$f":"'G+T+D+R+M'!S34","v":469218.01271419419},0]
[35,null,"Electric Plant Acquisition Adj",null,{"$f":"'G+T+D+R+M'!H35","v":20001840.464112874},{"$f":"'G+T+D+R+M'!I35","v":6912148.4647020968},{"$f":"'G+T+D+R+M'!J35","v":5385237.1361868521},{"$f":"'G+T+D+R+M'!K35","v":1726485.2002269828},{"$f":"'G+T+D+R+M'!L35","v":37917.663665278073},{"$f":"'G+T+D+R+M'!M35","v":3500734.3741844869},{"$f":"'G+T+D+R+M'!N35","v":186536.26618142184},{"$f":"'G+T+D+R+M'!O35","v":4678.4329679597995},{"$f":"'G+T+D+R+M'!P35","v":8486.0034796332166},{"$f":"'G+T+D+R+M'!Q35","v":1347691.11875426},{"$f":"'G+T+D+R+M'!R35","v":429985.74954552634},{"$f":"'G+T+D+R+M'!S35","v":461940.05421837792},0]
[36,null,"Nuclear Fuel",null,{"$f":"'G+T+D+R+M'!H36","v":0},{"$f":"'G+T+D+R+M'!I36","v":0},{"$f":"'G+T+D+R+M'!J36","v":0},{"$f":"'G+T+D+R+M'!K36","v":0},{"$f":"'G+T+D+R+M'!L36","v":0},{"$f":"'G+T+D+R+M'!M36","v":0},{"$f":"'G+T+D+R+M'!N36","v":0},{"$f":"'G+T+D+R+M'!O36","v":0},{"$f":"'G+T+D+R+M'!P36","v":0},{"$f":"'G+T+D+R+M'!Q36","v":0},{"$f":"'G+T+D+R+M'!R36","v":0},{"$f":"'G+T+D+R+M'!S36","v":0},0]
[37,null,"Prepayments",null,{"$f":"'G+T+D+R+M'!H37","v":13825020.42698874},{"$f":"'G+T+D+R+M'!I37","v":5369254.1696913727},{"$f":"'G+T+D+R+M'!J37","v":3613592.0751435515},{"$f":"'G+T+D+R+M'!K37","v":1143661.888745412},{"$f":"'G+T+D+R+M'!L37","v":67218.410634553264},{"$f":"'G+T+D+R+M'!M37","v":1969790.8257305832},{"$f":"'G+T+D+R+M'!N37","v":143829.21303461803},{"$f":"'G+T+D+R+M'!O37","v":4003.4078322415421},{"$f":"'G+T+D+R+M'!P37","v":6163.8228063713941},{"$f":"'G+T+D+R+M'!Q37","v":990506.77911665733},{"$f":"'G+T+D+R+M'!R37","v":240703.56770473384},{"$f":"'G+T+D+R+M'!S37","v":276296.26654864685},0]
[38,null,"Fuel Stock",null,{"$f":"'G+T+D+R+M'!H38","v":112033056.60418136},{"$f":"'G+T+D+R+M'!I38","v":32613968.600007214},{"$f":"'G+T+D+R+M'!J38","v":30252333.250251409},{"$f":"'G+T+D+R+M'!K38","v":10384037.35830296},{"$f":"'G+T+D+R+M'!L38","v":433607.0623780255},{"$f":"'G+T+D+R+M'!M38","v":22972918.75477431},{"$f":"'G+T+D+R+M'!N38","v":1237254.1419968451},{"$f":"'G+T+D+R+M'!O38","v":31555.766978985765},{"$f":"'G+T+D+R+M'!P38","v":91364.91551234106},{"$f":"'G+T+D+R+M'!Q38","v":6778676.8612933438},{"$f":"'G+T+D+R+M'!R38","v":2834338.4596125288},{"$f":"'G+T+D+R+M'!S38","v":4403001.4330734061},0]
[39,null,"Materials & Supplies",null,{"$f":"'G+T+D+R+M'!H39","v":87497359.426271513},{"$f":"'G+T+D+R+M'!I39","v":32734480.016647022},{"$f":"'G+T+D+R+M'!J39","v":23166657.535214506},{"$f":"'G+T+D+R+M'!K39","v":7338599.3935204726},{"$f":"'G+T+D+R+M'!L39","v":306019.70921586995},{"$f":"'G+T+D+R+M'!M39","v":13451511.655028211},{"$f":"'G+T+D+R+M'!N39","v":861796.42318173335},{"$f":"'G+T+D+R+M'!O39","v":23046.765599999853},{"$f":"'G+T+D+R+M'!P39","v":36073.601651926467},{"$f":"'G+T+D+R+M'!Q39","v":6154105.3117907466},{"$f":"'G+T+D+R+M'!R39","v":1651265.7399392249},{"$f":"'G+T+D+R+M'!S39","v":1773803.2744817985},0]
[40,null,"Misc Deferred Debits",null,{"$f":"'G+T+D+R+M'!H40","v":37831775.382811099},{"$f":"'G+T+D+R+M'!I40","v":13180544.82930785},{"$f":"'G+T+D+R+M'!J40","v":10107446.631566785},{"$f":"'G+T+D+R+M'!K40","v":3262861.8575736512},{"$f":"'G+T+D+R+M'!L40","v":110470.87718857428},{"$f":"'G+T+D+R+M'!M40","v":6494396.0237927269},{"$f":"'G+T+D+R+M'!N40","v":371994.00106877915},{"$f":"'G+T+D+R+M'!O40","v":9627.7517840803539},{"$f":"'G+T+D+R+M'!P40","v":18334.550695727314},{"$f":"'G+T+D+R+M'!Q40","v":2551055.3432379398},{"$f":"'G+T+D+R+M'!R40","v":795013.47621843277},{"$f":"'G+T+D+R+M'!S40","v":930030.04037655774},0]
[41,null,"Cash Working Capital",null,{"$f":"'G+T+D+R+M'!H41","v":25430010.533969637},{"$f":"'G+T+D+R+M'!I41","v":9761561.0162864868},{"$f":"'G+T+D+R+M'!J41","v":6721957.6146431668},{"$f":"'G+T+D+R+M'!K41","v":2090363.6027280842},{"$f":"'G+T+D+R+M'!L41","v":201386.80800742173},{"$f":"'G+T+D+R+M'!M41","v":3542199.7286744183},{"$f":"'G+T+D+R+M'!N41","v":260970.17148868469},{"$f":"'G+T+D+R+M'!O41","v":9124.762365388784},{"$f":"'G+T+D+R+M'!P41","v":16151.412814257372},{"$f":"'G+T+D+R+M'!Q41","v":1845727.8406199296},{"$f":"'G+T+D+R+M'!R41","v":421290.54616378254},{"$f":"'G+T+D+R+M'!S41","v":559277.0301780164},0]
[42,null,"Weatherization Loans",null,{"$f":"'G+T+D+R+M'!H42","v":4640709.6330527021},{"$f":"'G+T+D+R+M'!I42","v":1519463.4251834566},{"$f":"'G+T+D+R+M'!J42","v":1250678.3321617211},{"$f":"'G+T+D+R+M'!K42","v":410424.19999946048},{"$f":"'G+T+D+R+M'!L42","v":11852.011618092147},{"$f":"'G+T+D+R+M'!M42","v":858679.8620979666},{"$f":"'G+T+D+R+M'!N42","v":45936.161257979511},{"$f":"'G+T+D+R+M'!O42","v":1159.3498690375484},{"$f":"'G+T+D+R+M'!P42","v":2574.10841688853},{"$f":"'G+T+D+R+M'!Q42","v":302052.58026611799},{"$f":"'G+T+D+R+M'!R42","v":105643.81319842208},{"$f":"'G+T+D+R+M'!S42","v":132245.78898355979},0]
[43,null,"Miscellaneous Rate Base",null,{"$f":"'G+T+D+R+M'!H43","v":0},{"$f":"'G+T+D+R+M'!I43","v":0},{"$f":"'G+T+D+R+M'!J43","v":0},{"$f":"'G+T+D+R+M'!K43","v":0},{"$f":"'G+T+D+R+M'!L43","v":0},{"$f":"'G+T+D+R+M'!M43","v":0},{"$f":"'G+T+D+R+M'!N43","v":0},{"$f":"'G+T+D+R+M'!O43","v":0},{"$f":"'G+T+D+R+M'!P43","v":0},{"$f":"'G+T+D+R+M'!Q43","v":0},{"$f":"'G+T+D+R+M'!R43","v":0},{"$f":"'G+T+D+R+M'!S43","v":0},0]
[44]
[45,null,"Total Rate Base Additions",null,{"$f":"SUM(E33:E43)","v":10508741994.896296},4284896328.2585111,2709255976.5410314,{"$f":"SUM(H33:H43)","v":847612749.33142722},57032059.509663805,1369227885.9975748,109793050.68350397,3297821.2584894244,4346394.6589047341,772896212.66252184,{"$f":"SUM(O33:O43)","v":167067996.82621673},{"$f":"SUM(P33:P43)","v":183315519.16845065},{"$f":"ROUND(SUM(F45:P45)-E45,0)","v":0}]
[46]
[47,null,"Rate Base Deductions :"]
[48,null,"Accum Provision For Depreciation",null,{"$f":"'G+T+D+R+M'!H48","v":-2972320861.6413469},{"$f":"'G+T+D+R+M'!I48","v":-1211677930.9556243},{"$f":"'G+T+D+R+M'!J48","v":-767755876.68042183},{"$f":"'G+T+D+R+M'!K48","v":-240648546.95978206},{"$f":"'G+T+D+R+M'!L48","v":-23938083.273450781},{"$f":"'G+T+D+R+M'!M48","v":-378537905.42967933},{"$f":"'G+T+D+R+M'!N48","v":-31231706.374898814},{"$f":"'G+T+D+R+M'!O48","v":-878454.45244651975},{"$f":"'G+T+D+R+M'!P48","v":-1167721.127107268},{"$f":"'G+T+D+R+M'!Q48","v":-219936731.50831962},{"$f":"'G+T+D+R+M'!R48","v":-46190753.880499169},{"$f":"'G+T+D+R+M'!S48","v":-50357150.999117233},{"$f":"ROUND(SUM(F48:P48)-E48,0)","v":0}]
[{"$f":"A48+1","v":49},null,"Accum Provision For Amortization",null,{"$f":"'G+T+D+R+M'!H49","v":-212996878.59609967},{"$f":"'G+T+D+R+M'!I49","v":-109365190.42875186},{"$f":"'G+T+D+R+M'!J49","v":-42691751.744840607},{"$f":"'G+T+D+R+M'!K49","v":-13110241.38142279},{"$f":"'G+T+D+R+M'!L49","v":-1301679.0574135093},{"$f":"'G+T+D+R+M'!M49","v":-22298889.527574506},{"$f":"'G+T+D+R+M'!N49","v":-1817857.7088423048},{"$f":"'G+T+D+R+M'!O49","v":-181307.61812591986},{"$f":"'G+T+D+R+M'!P49","v":-103916.02037639753},{"$f":"'G+T+D+R+M'!Q49","v":-16459377.95593752},{"$f":"'G+T+D+R+M'!R49","v":-2719286.8303393177},{"$f":"'G+T+D+R+M'!S49","v":-2947380.3224749546},0]
[50,null,"Accum Deferred Income Taxes",null,{"$f":"'G+T+D+R+M'!H50","v":-1557231578.7170882},{"$f":"'G+T+D+R+M'!I50","v":-631769423.15633929},{"$f":"'G+T+D+R+M'!J50","v":-403539151.01049989},{"$f":"'G+T+D+R+M'!K50","v":-126026735.09426475},{"$f":"'G+T+D+R+M'!L50","v":-6405825.326727042},{"$f":"'G+T+D+R+M'!M50","v":-205219305.6993607},{"$f":"'G+T+D+R+M'!N50","v":-16361301.56708801},{"$f":"'G+T+D+R+M'!O50","v":-465021.70568009507},{"$f":"'G+T+D+R+M'!P50","v":-648003.66886916803},{"$f":"'G+T+D+R+M'!Q50","v":-114362460.56772615},{"$f":"'G+T+D+R+M'!R50","v":-25082947.123689324},{"$f":"'G+T+D+R+M'!S50","v":-27351403.796843447},0]
[51,null,"Unamortized ITC",null,{"$f":"'G+T+D+R+M'!H51","v":-108792.51753461521},{"$f":"'G+T+D+R+M'!I51","v":-44434.198422089561},{"$f":"'G+T+D+R+M'!J51","v":-28166.057445120798},{"$f":"'G+T+D+R+M'!K51","v":-8786.628890360269},{"$f":"'G+T+D+R+M'!L51","v":-479.78404832958535},{"$f":"'G+T+D+R+M'!M51","v":-14082.199564685567},{"$f":"'G+T+D+R+M'!N51","v":-1149.6511806262074},{"$f":"'G+T+D+R+M'!O51","v":-33.143954378661739},{"$f":"'G+T+D+R+M'!P51","v":-44.720330338362054},{"$f":"'G+T+D+R+M'!Q51","v":-8019.0787731924747},{"$f":"'G+T+D+R+M'!R51","v":-1720.8038553750689},{"$f":"'G+T+D+R+M'!S51","v":-1876.2510701186541},0]
[52,null,"Customer Advance For Construction",null,{"$f":"'G+T+D+R+M'!H52","v":-10012242.755973715},{"$f":"'G+T+D+R+M'!I52","v":-3908503.8895044588},{"$f":"'G+T+D+R+M'!J52","v":-552723.68884136644},{"$f":"'G+T+D+R+M'!K52","v":-177088.25610649757},{"$f":"'G+T+D+R+M'!L52","v":-9584.516209115558},{"$f":"'G+T+D+R+M'!M52","v":-1726507.0046558804},{"$f":"'G+T+D+R+M'!N52","v":-37750.669647883224},{"$f":"'G+T+D+R+M'!O52","v":-28831.281457693502},{"$f":"'G+T+D+R+M'!P52","v":-74217.783889619706},{"$f":"'G+T+D+R+M'!Q52","v":-3497035.6656612009},{"$f":"'G+T+D+R+M'!R52","v":0},{"$f":"'G+T+D+R+M'!S52","v":0},0]
[53,null,"Customer Service Deposits",null,{"$f":"'G+T+D+R+M'!H53","v":-15625767.562307695},{"$f":"'G+T+D+R+M'!I53","v":-4811270.487592754},{"$f":"'G+T+D+R+M'!J53","v":-673766.10716115544},{"$f":"'G+T+D+R+M'!K53","v":-1696159.8486890453},{"$f":"'G+T+D+R+M'!L53","v":-25532.156557010494},{"$f":"'G+T+D+R+M'!M53","v":-2859842.7480056654},{"$f":"'G+T+D+R+M'!N53","v":-131724.73812312406},{"$f":"'G+T+D+R+M'!O53","v":0},{"$f":"'G+T+D+R+M'!P53","v":0},{"$f":"'G+T+D+R+M'!Q53","v":-5427471.4761789385},{"$f":"'G+T+D+R+M'!R53","v":0},{"$f":"'G+T+D+R+M'!S53","v":0},0]
[54,null,"Misc Rate Base Deductions",null,{"$f":"'G+T+D+R+M'!H54","v":-31531548.984897342},{"$f":"'G+T+D+R+M'!I54","v":-11844203.104279254},{"$f":"'G+T+D+R+M'!J54","v":-8330434.65119405},{"$f":"'G+T+D+R+M'!K54","v":-2639867.0741434623},{"$f":"'G+T+D+R+M'!L54","v":-116792.1118444209},{"$f":"'G+T+D+R+M'!M54","v":-4813215.6621190375},{"$f":"'G+T+D+R+M'!N54","v":-313310.91734442033},{"$f":"'G+T+D+R+M'!O54","v":-8430.1354748814611},{"$f":"'G+T+D+R+M'!P54","v":-13230.930246601605},{"$f":"'G+T+D+R+M'!Q54","v":-2221314.3839023588},{"$f":"'G+T+D+R+M'!R54","v":-589516.57602537901},{"$f":"'G+T+D+R+M'!S54","v":-641233.438323471},0]
[55]
[56,null,"Total Rate Base Deductions",null,{"$f":"SUM(E48:E54)","v":-4799827670.7752476},-1973420956.2205143,-1223571869.9404039,{"$f":"SUM(H48:H54)","v":-384307425.24329895},-31797976.226250213,-615469748.27095973,-49894801.627125181,-1562078.3371394882,-2007134.2508193932,-361912410.63649899,{"$f":"SUM(O48:O54)","v":-74584225.214408576},{"$f":"SUM(P48:P54)","v":-81299044.807829216},{"$f":"ROUND(SUM(F56:P56)-E56,0)","v":0}]
[57]
[58,null,"Total Rate Base",null,{"$f":"E45+E56","v":5708914324.121048},{"$f":"F45+F56","v":2311475372.0379968},1485684106.6006274,{"$f":"H45+H56","v":463305324.08812827},25234083.283413593,753758137.72661507,59898249.056378789,1735742.9213499362,2339260.4080853406,410983802.02602285,{"$f":"O45+O56","v":92483771.611808151},{"$f":"P45+P56","v":102016474.36062144},{"$f":"ROUND(SUM(F58:P58)-E58,0)","v":0}]
[59]
[60,null,"Calculated Return On Rate Base",null,{"$f":"'G+T+D+R+M'!H61","v":6.9243345727087388E-2},{"$f":"'G+T+D+R+M'!I61","v":6.1749973208975246E-2},{"$f":"'G+T+D+R+M'!J61","v":8.6328759204281014E-2},{"$f":"'G+T+D+R+M'!K61","v":7.1440639132719697E-2},{"$f":"'G+T+D+R+M'!L61","v":0.1197016224888215},{"$f":"'G+T+D+R+M'!M61","v":5.5726375044352183E-2},{"$f":"'G+T+D+R+M'!N61","v":6.1547384242819685E-2},{"$f":"'G+T+D+R+M'!O61","v":4.3077480958348895E-2},{"$f":"'G+T+D+R+M'!P61","v":0.19750542307765495},{"$f":"'G+T+D+R+M'!Q61","v":7.8872658882796653E-2},{"$f":"'G+T+D+R+M'!R61","v":4.1744682854433134E-2},{"$f":"'G+T+D+R+M'!S61","v":5.5779844647369722E-2}]
[61]
[62,null,"Return On RB @ Jurisdictional Ave.",{"$f":"ActualROR","v":6.9243345727087388E-2},{"$f":"$D$62*E58","v":395304328.27143514},{"$f":"$D$62*F58","v":160054288.32567495},{"$f":"$D$62*G58","v":102873738.23458619},{"$f":"$D$62*H58","v":32080810.733034533},1747292.3528995239,52192735.325209558,4147555.1678580223,120188.64719637828,161978.21718274077,28457893.491920739,{"$f":"$D$62*O58","v":6403885.7718614219},{"$f":"$D$62*P58","v":7063962.0040110564},{"$f":"ROUND(SUM(F62:P62)-E62,0)","v":0}]
[63,null,"Total Operating Expenses",null,{"$f":"E27","v":1645937836.4970641},609581714.84992528,439343219.46755505,{"$f":"H27","v":137231736.88942331},9815863.2003413178,247976494.3978304,16554486.516304784,546844.14319262316,1052671.6456832991,115450672.9894598,{"$f":"O27","v":29701120.073803104},{"$f":"P27","v":38683012.323545121},{"$f":"ROUND(SUM(F63:P63)-E63,0)","v":0}]
[64,null,"Revenue Credits",null,{"$f":"'G+T+D+R+M'!H$99","v":-270312209.07116455},{"$f":"'G+T+D+R+M'!I$99","v":-96903744.146477625},{"$f":"'G+T+D+R+M'!J$99","v":-72319067.959908023},{"$f":"'G+T+D+R+M'!K$99","v":-22703955.355871011},{"$f":"'G+T+D+R+M'!L$99","v":-746003.91138397215},{"$f":"'G+T+D+R+M'!M$99","v":-43698620.073516227},{"$f":"'G+T+D+R+M'!N$99","v":-2835769.0664498429},{"$f":"'G+T+D+R+M'!O$99","v":-81421.575835663927},{"$f":"'G+T+D+R+M'!P$99","v":-124115.26227100179},{"$f":"'G+T+D+R+M'!Q$99","v":-19600478.21301315},{"$f":"'G+T+D+R+M'!R$99","v":-5329144.7889198679},{"$f":"'G+T+D+R+M'!S$99","v":-5969888.4148529684},{"$f":"ROUND(SUM(F64:P64)-E64,0)","v":0}]
[{"$f":"A64+1","v":65}]
[66,null,"Total Revenue Requirements",null,{"$f":"'G+T+D+R+M'!H$101","v":1770929955.8033545},{"$f":"'G+T+D+R+M'!I$101","v":672732259.02912259},{"$f":"'G+T+D+R+M'!J$101","v":469897889.74223328},{"$f":"'G+T+D+R+M'!K$101","v":146608592.26658681},{"$f":"'G+T+D+R+M'!L$101","v":10817151.641856868},{"$f":"'G+T+D+R+M'!M$101","v":256470609.64952371},{"$f":"'G+T+D+R+M'!N$101","v":17866272.61771296},{"$f":"'G+T+D+R+M'!O$101","v":585611.21455333754},{"$f":"'G+T+D+R+M'!P$101","v":1090534.6005950379},{"$f":"'G+T+D+R+M'!Q$101","v":124308088.26836739},{"$f":"'G+T+D+R+M'!R$101","v":30775861.056744665},{"$f":"'G+T+D+R+M'!S$101","v":39777085.912703216},{"$f":"ROUND(SUM(F66:P66)-E66,0)","v":0}]
[67,null,"Class Revenue",null,{"$f":"'G+T+D+R+M'!H$102","v":1770929956},{"$f":"'G+T+D+R+M'!I$102","v":655411513},{"$f":"'G+T+D+R+M'!J$102","v":495281417},{"$f":"'G+T+D+R+M'!K$102","v":147626610},{"$f":"'G+T+D+R+M'!L$102","v":12090420},{"$f":"'G+T+D+R+M'!M$102","v":246282083},{"$f":"'G+T+D+R+M'!N$102","v":17405298},{"$f":"'G+T+D+R+M'!O$102","v":540194},{"$f":"'G+T+D+R+M'!P$102","v":1390573},{"$f":"'G+T+D+R+M'!Q$102","v":128265580},{"$f":"'G+T+D+R+M'!R$102","v":28232681},{"$f":"'G+T+D+R+M'!S$102","v":38403587},{"$f":"ROUND(SUM(F67:P67)-E67,0)","v":0}]
[68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(-J68,K68:N68),0)","v":0}]
[69,null,"Increase / (Decrease) Required to "]
[70,null,"Earn Equal Rates of Return",null,{"$f":"'G+T+D+R+M'!H$105","v":-0.19664549827575684},{"$f":"'G+T+D+R+M'!I$105","v":17320746.029122591},{"$f":"'G+T+D+R+M'!J$105","v":-25383527.257766724},{"$f":"'G+T+D+R+M'!K$105","v":-1018017.7334131896},{"$f":"'G+T+D+R+M'!L$105","v":-1273268.3581431322},{"$f":"'G+T+D+R+M'!M$105","v":10188526.649523705},{"$f":"'G+T+D+R+M'!N$105","v":460974.61771295965},{"$f":"'G+T+D+R+M'!O$105","v":45417.214553337544},{"$f":"'G+T+D+R+M'!P$105","v":-300038.39940496208},{"$f":"'G+T+D+R+M'!Q$105","v":-3957491.7316326052},{"$f":"'G+T+D+R+M'!R$105","v":2543180.0567446649},{"$f":"'G+T+D+R+M'!S$105","v":1373498.9127032161},{"$f":"ROUND(SUM(F70:P70)-E70,0)","v":0}]
[71]
[72,null,"Percent %",null,{"$f":"'G+T+D+R+M'!H$111","v":-1.110408108706503E-10},{"$f":"'G+T+D+R+M'!I$111","v":2.6427283753135095E-2},{"$f":"'G+T+D+R+M'!J$111","v":-5.1250716030330538E-2},{"$f":"'G+T+D+R+M'!K$111","v":-6.8958958917581976E-3},{"$f":"'G+T+D+R+M'!L$111","v":-0.10531216931613062},{"$f":"'G+T+D+R+M'!M$111","v":4.1369337653050897E-2},{"$f":"'G+T+D+R+M'!N$111","v":2.6484729977789508E-2},{"$f":"'G+T+D+R+M'!O$111","v":8.4075747885643939E-2},{"$f":"'G+T+D+R+M'!P$111","v":-0.21576601832838843},{"$f":"'G+T+D+R+M'!Q$111","v":-3.0853887158445822E-2},{"$f":"'G+T+D+R+M'!R$111","v":9.007929699431183E-2},{"$f":"'G+T+D+R+M'!S$111","v":3.5764860003916203E-2}]
[73]
[74]
[75,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7800318763364462E-2},{"$f":"$D75*E58","v":444155354.20935494},{"$f":"$D75*F58","v":179833520.75822261},115586697.07519317,{"$f":"$D75*H58","v":36045301.898820259},1963219.723150864,58642623.385610625,4660102.869953664,135041.3525722785,181995.20541955755,31974670.80420405,{"$f":"$D75*O58","v":7195266.9118368709},{"$f":"$D75*P58","v":7936914.2243709452},{"$f":"ROUND(SUM(F75:P75)-E75,0)","v":0}]
[76,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"E63+((E75-(E60*E58))*(1/NetToGross))-(E75-(E60*E58))","v":1675979623.5591443},632396991.12210917,431551233.30072284,139043721.91409609,9165632.9912435338,258208576.57357335,17153170.979329962,583908.17748872447,880467.61423005746,115179648.0009958,31751766.411193151,40064506.47416161,{"$f":"ROUND(SUM(F76:P76)-E76,0)","v":0}]
[77,null,"Revenue Credits",null,{"$f":"E64","v":-270312209.07116455},{"$f":"F64","v":-96903744.146477625},-72319067.959908023,{"$f":"H64","v":-22703955.355871011},-746003.91138397215,-43698620.073516227,-2835769.0664498429,-81421.575835663927,-124115.26227100179,-19600478.21301315,{"$f":"O64","v":-5329144.7889198679},{"$f":"P64","v":-5969888.4148529684},{"$f":"ROUND(SUM(F77:P77)-E77,0)","v":0}]
[78]
[79,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E75:E77)","v":1849822768.6973345},{"$f":"SUM(F75:F77)","v":715326767.73385417},{"$f":"SUM(G75:G77)","v":474818862.416008},{"$f":"SUM(H75:H77)","v":152385068.45704532},10382848.803010426,273152579.88566774,18977504.782833785,637527.954225339,938347.55737861327,127553840.59218672,{"$f":"SUM(O75:O77)","v":33617888.534110159},{"$f":"SUM(P75:P77)","v":42031532.283679582},{"$f":"ROUND(SUM(F79:P79)-E79,0)","v":0}]
[80,null,"Class Revenue",null,{"$f":"E67","v":1770929956},{"$f":"F67","v":655411513},495281417,{"$f":"H67","v":147626610},12090420,246282083,17405298,540194,1390573,128265580,{"$f":"O67","v":28232681},{"$f":"P67","v":38403587},{"$f":"ROUND(SUM(F80:P80)-E80,0)","v":0}]
[81]
[82,null,"Increase / (Decrease) Required to "]
[83,null,"Earn Target Rate of Return",null,{"$f":"E79-E80","v":78892812.697334528},{"$f":"F79-F80","v":59915254.733854175},-20462554.583992004,{"$f":"H79-H80","v":4758458.4570453167},-1707571.1969895735,26870496.885667741,1572206.7828337848,97333.954225338995,-452225.44262138673,-711739.40781328082,{"$f":"O79-O80","v":5385207.5341101587},{"$f":"P79-P80","v":3627945.2836795822},{"$f":"ROUND(SUM(F83:P83)-E83,0)","v":0}]
[84]
[85,null,"Percent %",null,{"$f":"E83/E80","v":4.4548804671828889E-2},{"$f":"F83/F80","v":9.1416237807000769E-2},-4.131500573539993E-2,{"$f":"H83/H80","v":3.2233067311139348E-2},-0.14123340603465998,0.1091045542507765,9.0329207970687136E-2,0.18018333085028526,-0.32520798449372074,-5.548950917411209E-3,{"$f":"O83/O80","v":0.19074375310336836},{"$f":"P83/P80","v":9.4468917283158524E-2}]

{"sheet":"Generation Summary","index":6,"n_rows":211,"n_cols":17,"rows_kept":211,"cut":false,"hidden":false,"merged":[]}
[null,null,"Generation Summary"]
[null,null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,null,"Cost Of Service By Rate Schedule - Generation Function"]
[null,null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"},null,null,"Chk Total"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"},{"$f":"ROUND(SUM(Q15:Q69),0)","v":0}]
[]
[14,null,"Operating Expenses"]
[{"$f":"A14+1","v":15},null,"Operation & Maintenance Expenses",null,{"$f":"'Function Summary'!$F15","v":961886212.63016367},{"$f":"Generation!$I$17","v":306854261.76243907},{"$f":"Generation!J17","v":259307308.42085382},{"$f":"Generation!K17","v":86020264.999917656},{"$f":"Generation!L17","v":2770098.1282294639},{"$f":"Generation!M17","v":182405339.16888195},{"$f":"Generation!N17","v":9787057.4434145726},{"$f":"Generation!O17","v":247900.103390793},{"$f":"Generation!P17","v":593197.6901642977},{"$f":"Generation!Q17","v":61579976.561021931},{"$f":"Generation!R17","v":22457382.592546612},{"$f":"Generation!S17","v":29863425.759303592},{"$f":"ROUND(SUM(F15:P15)-E15,0)","v":0}]
[{"$f":"A15+1","v":16},null,"Depreciation Expense",null,{"$f":"'Function Summary'!$F16","v":127057593.4067826},{"$f":"Generation!$I$18","v":43907480.278876498},{"$f":"Generation!J18","v":34208623.20675686},{"$f":"Generation!K18","v":10967205.098572733},{"$f":"Generation!L18","v":240883.28233057936},{"$f":"Generation!M18","v":22237988.253258329},{"$f":"Generation!N18","v":1184950.0202321874},{"$f":"Generation!O18","v":29719.248709194526},{"$f":"Generation!P18","v":53909.381475818787},{"$f":"Generation!Q18","v":8560865.2575246822},{"$f":"Generation!R18","v":2731433.1347044786},{"$f":"Generation!S18","v":2934536.2443412286},0]
[17,null,"Amortization Expense",null,{"$f":"'Function Summary'!$F17","v":11195775.910590405},{"$f":"Generation!$I$19","v":3867712.6105409255},{"$f":"Generation!J19","v":3014336.5884748115},{"$f":"Generation!K19","v":966527.23648281116},{"$f":"Generation!L19","v":21270.141676100578},{"$f":"Generation!M19","v":1960194.4297207596},{"$f":"Generation!N19","v":104451.50172674745},{"$f":"Generation!O19","v":2619.8111838773698},{"$f":"Generation!P19","v":4759.0888838911114},{"$f":"Generation!Q19","v":754192.14202660415},{"$f":"Generation!R19","v":240768.02804241164},{"$f":"Generation!S19","v":258944.33183146652},0]
[18,null,"Taxes Other Than Income",null,{"$f":"'Function Summary'!$F18","v":29296660.599998597},{"$f":"Generation!$I$20","v":9993329.6073685121},{"$f":"Generation!J20","v":7893786.4642138053},{"$f":"Generation!K20","v":2544749.2879025564},{"$f":"Generation!L20","v":60303.939392044245},{"$f":"Generation!M20","v":5197098.4252743125},{"$f":"Generation!N20","v":276910.11581054714},{"$f":"Generation!O20","v":6959.9228660435838},{"$f":"Generation!P20","v":13377.365972156063},{"$f":"Generation!Q20","v":1958009.687518114},{"$f":"Generation!R20","v":638203.89210310939},{"$f":"Generation!S20","v":713931.89157740795},0]
[19,null,"Income Taxes - Federal",null,{"$f":"'Function Summary'!$F19","v":-47816833.87736775},{"$f":"Generation!$I$21","v":-20718166.725802716},{"$f":"Generation!J21","v":-5264769.9392891228},{"$f":"Generation!K21","v":-3735508.7045796015},{"$f":"Generation!L21","v":87958.846303615108},{"$f":"Generation!M21","v":-12001834.372201052},{"$f":"Generation!N21","v":-551123.56685292628},{"$f":"Generation!O21","v":-20879.571286508984},{"$f":"Generation!P21","v":76492.65736164285},{"$f":"Generation!Q21","v":-2175159.8098168164},{"$f":"Generation!R21","v":-1966859.8892210759},{"$f":"Generation!S21","v":-1546982.8019825264},0]
[20,null,"Income Taxes - State",null,{"$f":"'Function Summary'!$F20","v":-2505545.8878251957},{"$f":"Generation!$I$22","v":-1435868.8414389128},{"$f":"Generation!J22","v":359392.97942731401},{"$f":"Generation!K22","v":-163005.17640902786},{"$f":"Generation!L22","v":19524.858767052505},{"$f":"Generation!M22","v":-932095.69388978463},{"$f":"Generation!N22","v":-37655.187935844362},{"$f":"Generation!O22","v":-1903.3417570213537},{"$f":"Generation!P22","v":12088.729838937175},{"$f":"Generation!Q22","v":-26613.639503622449},{"$f":"Generation!R22","v":-181437.20149224609},{"$f":"Generation!S22","v":-117973.37343199387},0]
[21,null,"Income Taxes Deferred",null,{"$f":"'Function Summary'!$F21","v":82352036.717437699},{"$f":"Generation!$I$23","v":28090950.637408424},{"$f":"Generation!J23","v":22189197.656902205},{"$f":"Generation!K23","v":7153214.1377927139},{"$f":"Generation!L23","v":169512.57001011245},{"$f":"Generation!M23","v":14608888.234256582},{"$f":"Generation!N23","v":778386.05348287371},{"$f":"Generation!O23","v":19564.135013223411},{"$f":"Generation!P23","v":37603.375646221277},{"$f":"Generation!Q23","v":5503906.6698133564},{"$f":"Generation!R23","v":1793972.0527632227},{"$f":"Generation!S23","v":2006841.1943487944},0]
[22,null,"Investment Tax Credit Adj",null,{"$f":"'Function Summary'!$F22","v":-767863.76469310722},{"$f":"Generation!$I$24","v":-261924.5858394333},{"$f":"Generation!J24","v":-206895.68257806811},{"$f":"Generation!K24","v":-66697.730334803215},{"$f":"Generation!L24","v":-1580.5627323751116},{"$f":"Generation!M24","v":-136215.64644510864},{"$f":"Generation!N24","v":-7257.7979760567396},{"$f":"Generation!O24","v":-182.41917216647286},{"$f":"Generation!P24","v":-350.61998148204356},{"$f":"Generation!Q24","v":-51319.319648441618},{"$f":"Generation!R24","v":-16727.286769063045},{"$f":"Generation!S24","v":-18712.11321610921},0]
[23,null,"Misc Revenues & Expense",null,{"$f":"'Function Summary'!$F23","v":-1020822.2983625736},{"$f":"Generation!$I$25","v":-306711.182766093},{"$f":"Generation!J25","v":-275514.12354509777},{"$f":"Generation!K25","v":-93501.381842323273},{"$f":"Generation!L25","v":-3605.0893721688194},{"$f":"Generation!M25","v":-204064.1788266013},{"$f":"Generation!N25","v":-10972.759654296289},{"$f":"Generation!O25","v":-279.16392700375417},{"$f":"Generation!P25","v":-763.97161854465389},{"$f":"Generation!Q25","v":-62969.57220956582},{"$f":"Generation!R25","v":-25160.041016353076},{"$f":"Generation!S25","v":-37280.833584525761},0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E15:E23)","v":1159677213.4367247},{"$f":"SUM(F15:F23)","v":369991063.56078631},321225465.57121652,103593247.7675027,3364366.1146044247,213135298.62002939,11524745.822247805,283518.72502043121,790313.6977429383,76040887.976726219,{"$f":"SUM(O15:O23)","v":25671575.281661101},{"$f":"SUM(P15:P23)","v":34056730.299187332},{"$f":"ROUND(SUM(F25:P25)-E25,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"'Function Summary'!$F29","v":5168568203.3265429},{"$f":"Generation!$I$33","v":1774746821.237258},{"$f":"Generation!J33","v":1391736038.2723298},{"$f":"Generation!K33","v":447463425.51863247},{"$f":"Generation!L33","v":10210839.076141801},{"$f":"Generation!M33","v":910883722.1709137},{"$f":"Generation!N33","v":48560867.965578921},{"$f":"Generation!O33","v":1218912.50984462},{"$f":"Generation!P33","v":2274602.9624174326},{"$f":"Generation!Q33","v":346813175.87788063},{"$f":"Generation!R33","v":111904964.39901054},{"$f":"Generation!S33","v":122754833.33653489},{"$f":"ROUND(SUM(F29:P29)-E29,0)","v":0}]
[30,null,"Plant Held For Future Use ",null,{"$f":"'Function Summary'!$F30","v":11684486.30293324},{"$f":"Generation!$I$34","v":3401473.4663309744},{"$f":"Generation!J34","v":3155166.7356823809},{"$f":"Generation!K34","v":1083003.0524911124},{"$f":"Generation!L34","v":45223.0434014782},{"$f":"Generation!M34","v":2395960.2876579924},{"$f":"Generation!N34","v":129039.40598966033},{"$f":"Generation!O34","v":3291.1083408818722},{"$f":"Generation!P34","v":9528.902774154587},{"$f":"Generation!Q34","v":706982.022436728},{"$f":"Generation!R34","v":295607.29585577908},{"$f":"Generation!S34","v":459210.98197209695},0]
[{"$f":"A30+1","v":31},null,"Electric Plant Acquisition Adj",null,{"$f":"'Function Summary'!$F31","v":20001840.464112878},{"$f":"Generation!$I$35","v":6912148.4647020968},{"$f":"Generation!J35","v":5385237.1361868521},{"$f":"Generation!K35","v":1726485.2002269828},{"$f":"Generation!L35","v":37917.663665278073},{"$f":"Generation!M35","v":3500734.3741844869},{"$f":"Generation!N35","v":186536.26618142184},{"$f":"Generation!O35","v":4678.4329679597995},{"$f":"Generation!P35","v":8486.0034796332166},{"$f":"Generation!Q35","v":1347691.11875426},{"$f":"Generation!R35","v":429985.74954552634},{"$f":"Generation!S35","v":461940.05421837792},0]
[32,null,"Nuclear Fuel",null,{"$f":"'Function Summary'!$F32","v":0},{"$f":"Generation!$I$36","v":0},{"$f":"Generation!J36","v":0},{"$f":"Generation!K36","v":0},{"$f":"Generation!L36","v":0},{"$f":"Generation!M36","v":0},{"$f":"Generation!N36","v":0},{"$f":"Generation!O36","v":0},{"$f":"Generation!P36","v":0},{"$f":"Generation!Q36","v":0},{"$f":"Generation!R36","v":0},{"$f":"Generation!S36","v":0},0]
[33,null,"Prepayments",null,{"$f":"'Function Summary'!$F33","v":6694425.6068005124},{"$f":"Generation!$I$37","v":2231462.5031608623},{"$f":"Generation!J37","v":1803581.5439191172},{"$f":"Generation!K37","v":587426.12839476648},{"$f":"Generation!L37","v":15662.419887297005},{"$f":"Generation!M37","v":1216862.5114418531},{"$f":"Generation!N37","v":65016.964328204718},{"$f":"Generation!O37","v":1637.7104933277642},{"$f":"Generation!P37","v":3429.006509124235},{"$f":"Generation!Q37","v":440716.8888979241},{"$f":"Generation!R37","v":149633.68879680408},{"$f":"Generation!S37","v":178996.24097123212},0]
[34,null,"Fuel Stock",null,{"$f":"'Function Summary'!$F34","v":112033056.60418138},{"$f":"Generation!$I$38","v":32613968.600007214},{"$f":"Generation!J38","v":30252333.250251409},{"$f":"Generation!K38","v":10384037.35830296},{"$f":"Generation!L38","v":433607.0623780255},{"$f":"Generation!M38","v":22972918.75477431},{"$f":"Generation!N38","v":1237254.1419968451},{"$f":"Generation!O38","v":31555.766978985765},{"$f":"Generation!P38","v":91364.91551234106},{"$f":"Generation!Q38","v":6778676.8612933438},{"$f":"Generation!R38","v":2834338.4596125288},{"$f":"Generation!S38","v":4403001.4330734061},0]
[35,null,"Materials & Supplies",null,{"$f":"'Function Summary'!$F35","v":76183470.786045507},{"$f":"Generation!$I$39","v":26327150.322703917},{"$f":"Generation!J39","v":20511415.27584495},{"$f":"Generation!K39","v":6575876.6074562771},{"$f":"Generation!L39","v":144421.67096081431},{"$f":"Generation!M39","v":13333677.73850094},{"$f":"Generation!N39","v":710483.62827748654},{"$f":"Generation!O39","v":17819.323275701641},{"$f":"Generation!P39","v":32321.68556392848},{"$f":"Generation!Q39","v":5133116.9828317035},{"$f":"Generation!R39","v":1637739.6293951676},{"$f":"Generation!S39","v":1759447.9212346284},0]
[36,null,"Misc Deferred Debits",null,{"$f":"'Function Summary'!$F36","v":26648812.570418108},{"$f":"Generation!$I$40","v":8861694.5995925218},{"$f":"Generation!J40","v":7179909.9460538765},{"$f":"Generation!K40","v":2340873.537570416},{"$f":"Generation!L40","v":63116.454654655558},{"$f":"Generation!M40","v":4855707.6630322505},{"$f":"Generation!N40","v":259484.41796782962},{"$f":"Generation!O40","v":6537.8957551345011},{"$f":"Generation!P40","v":13802.243339071425},{"$f":"Generation!Q40","v":1751708.293538999},{"$f":"Generation!R40","v":597133.09043617058},{"$f":"Generation!S40","v":718844.42847718578},0]
[37,null,"Cash Working Capital",null,{"$f":"'Function Summary'!$F37","v":14587717.327849759},{"$f":"Generation!$I$41","v":4564248.776112929},{"$f":"Generation!J41","v":4074540.3144504554},{"$f":"Generation!K41","v":1313195.4036872494},{"$f":"Generation!L41","v":45754.954039458338},{"$f":"Generation!M41","v":2704824.1594263315},{"$f":"Generation!N41","v":146822.01633440648},{"$f":"Generation!O41","v":3588.9781519698749},{"$f":"Generation!P41","v":10880.860756958517},{"$f":"Generation!Q41","v":951981.86025914748},{"$f":"Generation!R41","v":323869.71336826024},{"$f":"Generation!S41","v":448010.29126260191},0]
[38,null,"Weatherization Loans",null,{"$f":"'Function Summary'!$F38","v":0},{"$f":"Generation!$I$42","v":0},{"$f":"Generation!J42","v":0},{"$f":"Generation!K42","v":0},{"$f":"Generation!L42","v":0},{"$f":"Generation!M42","v":0},{"$f":"Generation!N42","v":0},{"$f":"Generation!O42","v":0},{"$f":"Generation!P42","v":0},{"$f":"Generation!Q42","v":0},{"$f":"Generation!R42","v":0},{"$f":"Generation!S42","v":0},0]
[39,null,"Miscellaneous Rate Base",null,{"$f":"'Function Summary'!$F39","v":0},{"$f":"Generation!$I$43","v":0},{"$f":"Generation!J43","v":0},{"$f":"Generation!K43","v":0},{"$f":"Generation!L43","v":0},{"$f":"Generation!M43","v":0},{"$f":"Generation!N43","v":0},{"$f":"Generation!O43","v":0},{"$f":"Generation!P43","v":0},{"$f":"Generation!Q43","v":0},{"$f":"Generation!R43","v":0},{"$f":"Generation!S43","v":0},0]
[40]
[41,null,"Total Rate Base Additions",null,{"$f":"SUM(E29:E39)","v":5436402012.988884},1859658967.9698687,1464098222.474719,471474322.80676222,10996542.345128806,961864407.6599319,51295504.806654781,1288021.7258085813,2444416.580352644,363924049.90589273,{"$f":"SUM(O29:O39)","v":118173272.0260208},{"$f":"SUM(P29:P39)","v":131184284.68774441},{"$f":"ROUND(SUM(F41:P41)-E41,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"'Function Summary'!$F44","v":-1534117165.4311161},{"$f":"Generation!$I$48","v":-526346780.81256539},{"$f":"Generation!J48","v":-413096675.42764479},{"$f":"Generation!K48","v":-132864623.66510947},{"$f":"Generation!L48","v":-3046251.5364148291},{"$f":"Generation!M48","v":-270601287.31064814},{"$f":"Generation!N48","v":-14427161.678285118},{"$f":"Generation!O48","v":-362168.57893604785},{"$f":"Generation!P48","v":-678212.10221234441},{"$f":"Generation!Q48","v":-102885969.87614819},{"$f":"Generation!R48","v":-33245108.947966289},{"$f":"Generation!S48","v":-36562925.495185241},{"$f":"ROUND(SUM(F44:P44)-E44,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,{"$f":"'Function Summary'!$F45","v":-93222463.605702415},{"$f":"Generation!$I$49","v":-32071105.286538329},{"$f":"Generation!J49","v":-25101045.905014567},{"$f":"Generation!K49","v":-8063499.476321524},{"$f":"Generation!L49","v":-181954.4312198323},{"$f":"Generation!M49","v":-16395428.081216766},{"$f":"Generation!N49","v":-873939.53434248932},{"$f":"Generation!O49","v":-21931.297863185537},{"$f":"Generation!P49","v":-40587.298175798591},{"$f":"Generation!Q49","v":-6262968.166170653},{"$f":"Generation!R49","v":-2014105.0079685287},{"$f":"Generation!S49","v":-2195899.1208707402},0]
[46,null,"Accum Deferred Income Taxes",null,{"$f":"'Function Summary'!$F46","v":-794635316.97051048},{"$f":"Generation!$I$50","v":-272948320.74494934},{"$f":"Generation!J50","v":-213686988.75588447},{"$f":"Generation!K50","v":-68714760.005008414},{"$f":"Generation!L50","v":-1565193.7431427331},{"$f":"Generation!M50","v":-140145900.64417398},{"$f":"Generation!N50","v":-7503434.0024484145},{"$f":"Generation!O50","v":-187829.61897743773},{"$f":"Generation!P50","v":-349520.82442280569},{"$f":"Generation!Q50","v":-53303659.636362143},{"$f":"Generation!R50","v":-17250026.637848884},{"$f":"Generation!S50","v":-18979682.357291915},0]
[{"$f":"A46+1","v":47},null,"Unamortized ITC",null,{"$f":"'Function Summary'!$F47","v":-55114.728696742903},{"$f":"Generation!$I$51","v":-18933.207646031849},{"$f":"Generation!J51","v":-14821.418790616895},{"$f":"Generation!K51","v":-4765.8360708011105},{"$f":"Generation!L51","v":-108.49207476356685},{"$f":"Generation!M51","v":-9719.0190650847817},{"$f":"Generation!N51","v":-520.30460357222444},{"$f":"Generation!O51","v":-13.025120520252456},{"$f":"Generation!P51","v":-24.227750176271051},{"$f":"Generation!Q51","v":-3697.3481748673794},{"$f":"Generation!R51","v":-1196.2230773467465},{"$f":"Generation!S51","v":-1315.6263229618319},0]
[48,null,"Customer Advance For Construction",null,{"$f":"'Function Summary'!$F48","v":0},{"$f":"Generation!$I$52","v":0},{"$f":"Generation!J52","v":0},{"$f":"Generation!K52","v":0},{"$f":"Generation!L52","v":0},{"$f":"Generation!M52","v":0},{"$f":"Generation!N52","v":0},{"$f":"Generation!O52","v":0},{"$f":"Generation!P52","v":0},{"$f":"Generation!Q52","v":0},{"$f":"Generation!R52","v":0},{"$f":"Generation!S52","v":0},0]
[49,null,"Customer Service Deposits",null,{"$f":"'Function Summary'!$F49","v":0},{"$f":"Generation!$I$53","v":0},{"$f":"Generation!J53","v":0},{"$f":"Generation!K53","v":0},{"$f":"Generation!L53","v":0},{"$f":"Generation!M53","v":0},{"$f":"Generation!N53","v":0},{"$f":"Generation!O53","v":0},{"$f":"Generation!P53","v":0},{"$f":"Generation!Q53","v":0},{"$f":"Generation!R53","v":0},{"$f":"Generation!S53","v":0},0]
[50,null,"Misc Rate Base Deductions",null,{"$f":"'Function Summary'!$F50","v":-19133028.732331082},{"$f":"Generation!$I$54","v":-6573429.2194284573},{"$f":"Generation!J54","v":-5151881.2851304002},{"$f":"Generation!K54","v":-1655993.5615586326},{"$f":"Generation!L54","v":-37665.707463216357},{"$f":"Generation!M54","v":-3369893.1910552992},{"$f":"Generation!N54","v":-179647.29774206775},{"$f":"Generation!O54","v":-4508.962906562937},{"$f":"Generation!P54","v":-8393.8179304022888},{"$f":"Generation!Q54","v":-1284296.8133486435},{"$f":"Generation!R54","v":-413994.56929449155},{"$f":"Generation!S54","v":-453324.30647290795},0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E44:E50)","v":-2441163089.4683571},-837958569.27112746,-657051412.79246485,-211303642.54406887,-4831173.9103153739,-430522228.24615926,-22984702.817421664,-576451.48380375432,-1076738.2704915272,-163740591.84020451,{"$f":"SUM(O44:O50)","v":-52924431.386155538},{"$f":"SUM(P44:P50)","v":-58193146.906143762},{"$f":"ROUND(SUM(F52:P52)-E52,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E41+E52","v":2995238923.5205269},{"$f":"F41+F52","v":1021700398.6987412},807046809.6822542,260170680.26269335,6165368.4348134324,531342179.41377264,28310801.989233118,711570.24200482701,1367678.3098611168,200183458.06568822,{"$f":"O41+O52","v":65248840.639865257},{"$f":"P41+P52","v":72991137.781600654},{"$f":"ROUND(SUM(F54:P54)-E54,0)","v":0}]
[55]
[56,null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.1749973208975246E-2},{"$f":"'Class Summary'!G60","v":8.6328759204281014E-2},{"$f":"'Class Summary'!H60","v":7.1440639132719697E-2},{"$f":"'Class Summary'!I60","v":0.1197016224888215},{"$f":"'Class Summary'!J60","v":5.5726375044352183E-2},{"$f":"'Class Summary'!K60","v":6.1547384242819685E-2},{"$f":"'Class Summary'!L60","v":4.3077480958348895E-2},{"$f":"'Class Summary'!M60","v":0.19750542307765495},{"$f":"'Class Summary'!N60","v":7.8872658882796653E-2},{"$f":"'Class Summary'!O60","v":4.1744682854433134E-2},{"$f":"'Class Summary'!P60","v":5.5779844647369722E-2}]
[57]
[58,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9243345727087388E-2},{"$f":"$D$58*E54","v":207400364.31656089},{"$f":"$D$58*F54","v":70745953.936599955},55882621.260771222,{"$f":"$D$58*H54","v":18015088.361481186},426910.73806665814,36791910.228531957,1960334.6499515821,49271.504276247477,94702.622053151863,13861372.395686351,{"$f":"$D$58*O54","v":4518048.0307178199},{"$f":"$D$58*P54","v":5054150.5884248447},{"$f":"ROUND(SUM(F58:P58)-E58,0)","v":0}]
[59,null,"Total Operating Expenses",null,{"$f":"E25","v":1159677213.4367247},369991063.56078631,321225465.57121652,{"$f":"H25","v":103593247.7675027},3364366.1146044247,213135298.62002939,11524745.822247805,283518.72502043121,790313.6977429383,76040887.976726219,{"$f":"O25","v":25671575.281661101},{"$f":"P25","v":34056730.299187332},{"$f":"ROUND(SUM(F59:P59)-E59,0)","v":0}]
[60,null,"Revenue Credits",null,{"$f":"'Function Summary'!$F$59","v":-206295202.97931656},{"$f":"Generation!I$99","v":-70493617.759326011},{"$f":"Generation!J99","v":-55769657.023957044},{"$f":"Generation!K99","v":-17897356.096137449},{"$f":"Generation!L99","v":-421245.31947807723},{"$f":"Generation!M99","v":-36373999.6759471},{"$f":"Generation!N99","v":-1942402.9504055697},{"$f":"Generation!O99","v":-48580.164733692378},{"$f":"Generation!P99","v":-95193.575918155286},{"$f":"Generation!Q99","v":-13844275.575283436},{"$f":"Generation!R99","v":-4454938.5167920515},{"$f":"Generation!S99","v":-4953936.3213379793},{"$f":"ROUND(SUM(F60:P60)-E60,0)","v":0}]
[61]
[62,null,"Total Revenue Requirements",null,{"$f":"E58+E59+E60","v":1160782374.7739692},{"$f":"F58+F59+F60","v":370243399.73806024},321338429.80803072,103710980.03284644,3370031.5331930057,213553209.17261425,11542677.521793818,284210.06456298631,789822.74387793487,76057984.797129124,{"$f":"O58+O59+O60","v":25734684.795586869},{"$f":"P58+P59+P60","v":34156944.566274196},{"$f":"ROUND(SUM(F62:P62)-E62,0)","v":0}]
[63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(F63:P63)-E63,0)","v":0}]
[64]
[65,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7800318763364462E-2},{"$f":"$D65*E54","v":233030543.02233362},{"$f":"$D65*F54","v":79488616.699418634},62788499.050235711,{"$f":"$D65*H54","v":20241361.857318915},479667.62952207046,41338590.930812299,2202589.4192088293,55360.391650499936,106405.80847293444,15574336.848663146,{"$f":"$D65*O54","v":5076380.6007214868},{"$f":"$D65*P54","v":5678733.7863091864},{"$f":"ROUND(SUM(F65:P65)-E65,0)","v":0}]
[66,null,"Total Op. exp. Adjusted for Taxes",null,{"$f":"SUM(F66:P66)","v":1176101284.0609934},{"$f":"F59+((F65-(F56*F54))*(1/NetToGross))-(F65-(F56*F54))","v":380075694.85112959},316992736.99244827,104610774.11996321,3205497.3036590051,220348138.61615551,11807712.979948573,298713.17779874959,689632.42349266773,75908876.157414898,27118340.414020848,35045167.024962351,{"$f":"ROUND(SUM(F66:P66)-E66,0)","v":0}]
[67,null,"Revenue Credits",null,{"$f":"E60","v":-206295202.97931656},{"$f":"F60","v":-70493617.759326011},-55769657.023957044,{"$f":"H60","v":-17897356.096137449},-421245.31947807723,-36373999.6759471,-1942402.9504055697,-48580.164733692378,-95193.575918155286,-13844275.575283436,{"$f":"O60","v":-4454938.5167920515},{"$f":"P60","v":-4953936.3213379793},{"$f":"ROUND(SUM(F67:P67)-E67,0)","v":0}]
[68]
[69,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E65:E67)","v":1202836624.1040106},{"$f":"SUM(F65:F67)","v":389070693.79122221},324011579.01872694,{"$f":"SUM(H65:H67)","v":106954779.88114469},3263919.613702998,225312729.8710207,12067899.448751831,305493.40471555718,700844.65604744689,77638937.430794612,{"$f":"SUM(O65:O67)","v":27739782.497950282},{"$f":"SUM(P65:P67)","v":35769964.48993355},{"$f":"ROUND(SUM(F69:P69)-E69,0)","v":0}]
[null,null,"Generation Demand Summary"]
[null,null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,null,{"$f":"\"Cost Of Service By Rate Schedule - \"&C70","v":"Cost Of Service By Rate Schedule - Generation Demand Summary"}]
[null,null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","Q"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"},null,null,"Chk Total"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"},{"$f":"ROUND(SUM(Q86:Q140),0)","v":0}]
[]
[null,null,"Operating Revenues",null,{"$f":"SUM(F83:P83)","v":655054133.6373024},228957013.77056384,191596393.66788518,55898484.117839091,1027237.5956065026,101205300.15590106,5542167.0588326408,125241.29109790383,309600.02876428398,47859849.676072411,11486920.544277539,11045925.730462069]
[13]
[{"$f":"A84+1","v":14},null,"Operating Expenses"]
[{"$f":"A85+1","v":15},null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F86:P86)","v":366969839.73271841},133139476.68063915,98679561.814570814,30939638.215803806,481645.83974111523,60714793.219532676,3230985.7328839754,80669.628484151603,111438.533956812,25518869.871643618,7444423.3829020839,6628336.8125602249,{"$f":"ROUND(SUM(F86:P86)-E86,0)","v":0}]
[16,null,"Depreciation Expense",null,{"$f":"SUM(F87:P87)","v":95285943.312729582},34100143.69169531,25637443.134118713,8087681.6503751278,138156.4720793415,16030916.512440531,851681.7978666476,21259.893736204223,32009.523707426953,6568045.4752566302,1966607.7466001927,1851997.4148534758,0]
[17,null,"Amortization Expense",null,8379280.1615745518,2930908.0559786414,2255499.7267050501,719147.30298845796,14607.300294229144,1447117.9272450428,77033.630046007747,1929.0162078752398,3301.9032211288873,569027.74638624676,177672.62050311331,183034.93199875852,0]
[18,null,"Taxes Other Than Income",null,21972495.44999896,7494997.2055263836,5920339.8481603544,1908561.9659269173,45227.954544033186,3897823.8189557348,207682.58685791038,5219.9421495326878,10033.024479117048,1468507.2656385857,478652.91907733202,535448.91868305602,0]
[19,null,"Income Taxes - Federal",null,-37043822.691816397,-14821636.330670549,-4832221.2553499248,-3077117.4877245156,-42412.663729763393,-9376683.3919292744,-446261.69711334456,-15609.977043488812,15239.368602896991,-1613944.0451902403,-1461002.157098213,-1372173.0545699792,0]
[20,null,"Income Taxes - State",null,-2039664.5090540401,-979474.77285541722,149472.21785417572,-159687.84882006334,-83.642297370185375,-750069.84177150449,-32714.53930902182,-1420.7527200549557,3341.763180608426,-17592.35116665106,-134156.13494720813,-117278.60620153281,0]
[21,null,"Income Taxes Deferred",null,61764027.538078271,21068212.978056308,16641898.242676646,5364910.6033445327,127134.42750758429,10956666.175692432,583789.54011215502,14673.101259917556,28202.531734665947,4127930.0023600156,1345479.0395724163,1505130.8957615951,0]
[22,null,"Investment Tax Credit Adj",null,-575897.82351983059,-196443.43937957496,-155171.76193355105,-50023.297751102407,-1185.4220492813336,-102161.73483383146,-5443.3484820425547,-136.81437912485464,-262.96498611153265,-38489.489736331212,-12545.465076797282,-14034.084912081908,0]
[23,null,"Misc Revenues & Expense",null,-765616.72377193009,-230033.38707456973,-206635.59265882333,-70126.036381742451,-2703.8170291266142,-153048.13411995099,-8229.5697407222178,-209.37294525281561,-572.97871390849036,-47227.17915717436,-18870.030762264807,-27960.625188394326,0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E86:E94)","v":513946584.44693756},{"$f":"SUM(F86:F94)","v":182506150.6819157},144090186.37414342,43662985.067761414,760386.44906076195,82665354.551211834,4458524.133121565,106374.66474975986,202730.70518263621,36535127.296034686,{"$f":"SUM(O86:O94)","v":9786261.9207706526},{"$f":"SUM(P86:P94)","v":9172502.6029851213},{"$f":"ROUND(SUM(F96:P96)-E96,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"SUM(F100:P100)","v":3719661221.2228937},1349118774.2483687,1000542959.1455203,313616956.75690448,4742151.676955048,615893889.8219403,32680633.089988779,814170.85692260193,1120553.1130441027,258661480.23420602,75516673.984388158,66952978.294654138,0]
[30,null,"Plant Held For Future Use ",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,"Electric Plant Acquisition Adj",null,15001380.348084657,5456463.3825221099,4034960.7943644463,1263006.2393967467,18564.136347801017,2475365.9029138549,131312.92248292424,3269.9794365472735,4408.0408686702476,1045133.0674810644,303478.47702960059,265417.40524088917,0]
[32,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Prepayments",null,5020819.2051003855,1673596.8773706467,1352686.1579393381,440569.59629607486,11746.814915472754,912646.88358139002,48762.723246153546,1228.2828699958234,2571.754881843176,330537.66667344305,112225.26659760307,134247.18072842411,0]
[34,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,"Materials & Supplies",null,57137603.089534149,19745362.742027938,15383561.456883712,4931907.4555922085,108316.25322061073,10000258.303875705,532862.72120811499,13364.492456776234,24241.264172946361,3849837.7371237776,1228304.7220463757,1319585.9409259714,0]
[36,null,"Misc Deferred Debits",null,19986609.427813586,6646270.9496943913,5384932.4595404081,1755655.153177812,47337.340990991666,3641780.7472741874,194613.31347587222,4903.4218163508758,10351.682504303568,1313781.2201542491,447849.81782712787,539133.32135788933,0]
[37,null,"Cash Working Capital",null,5106501.7094429936,1845888.6322371718,1468475.909227324,429183.83031751274,6126.971571758997,773895.40564828261,42117.780877729543,966.6512679048808,1907.7420708200402,375422.31956568896,89044.637906462536,73471.828752336747,0]
[38,null,"Weatherization Loans",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,"Miscellaneous Rate Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40]
[41,null,"Total Rate Base Additions",null,{"$f":"SUM(E100:E110)","v":3821914135.0028696},1384486356.832221,1028167575.9234755,322437279.03168482,4934243.194001683,633697837.06523359,33630302.551279575,837903.684770177,1164033.5975426859,265576192.24520427,{"$f":"SUM(O100:O110)","v":77697576.905795336},{"$f":"SUM(P100:P110)","v":69284833.971659645},{"$f":"ROUND(SUM(F112:P112)-E112,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F115:P115)","v":-1098168627.8464489},-398984080.01230532,-295383916.46413332,-92510808.334187716,-1375424.4948016615,-181458080.69318911,-9627003.6236431226,-239775.04195613146,-325947.08572997019,-76451212.178943932,-22247655.771213707,-19564724.146344718,{"$f":"ROUND(SUM(F115:P115)-E115,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,-69294241.750808269,-23878871.608348638,-18657562.985259414,-5989122.7695742799,-133809.96408545782,-12165158.670198798,-648364.68046553317,-16267.152927056584,-29883.953953235221,-4660411.3985008793,-1494353.4383572026,-1620435.1291377677,0]
[46,null,"Accum Deferred Income Taxes",null,-595976487.72788274,-204711240.55871198,-160265241.56691331,-51536070.003756315,-1173895.3073570498,-105109425.48313047,-5627575.5018363101,-140872.21423307827,-262140.61831710424,-39977744.727271594,-12937519.978386661,-14234761.767968932,0]
[47,null,"Unamortized ITC",null,-41336.046522557182,-14199.905734523887,-11116.064092962672,-3574.3770531008327,-81.369056072675122,-7289.2642988135858,-390.22845267916824,-9.7688403901893412,-18.170812632203287,-2773.0111311505343,-897.16730801005997,-986.71974222137385,0]
[48,null,"Customer Advance For Construction",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,"Customer Service Deposits",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,"Misc Rate Base Deductions",null,-13211277.148153109,-4656940.5858903006,-3555633.7079956504,-1129652.2164552833,-21729.389302284399,-2261819.5565477703,-120323.83096263889,-3009.9243677443146,-4948.1273223245607,-901692.47398825292,-277623.80799332052,-277903.52732753748,0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E115:E121)","v":-1776691970.5198157},-632245332.67099082,-477873470.78839463,-151169227.70102671,-2704940.5246025263,-301001773.66736495,-16023657.865360282,-399934.1023244008,-622937.95613526646,-121993833.78983581,{"$f":"SUM(O115:O121)","v":-36958050.163258903},{"$f":"SUM(P115:P121)","v":-35698811.290521182},{"$f":"ROUND(SUM(F123:P123)-E123,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E112+E123","v":2045222164.4830539},{"$f":"F112+F123","v":752241024.16123021},550294105.13508081,171268051.33065811,2229302.6693991567,332696063.39786863,17606644.685919292,437969.58244577621,541095.64140741946,143582358.45536846,{"$f":"O112+O123","v":40739526.742536433},{"$f":"P112+P123","v":33586022.681138463},{"$f":"ROUND(SUM(F125:P125)-E125,0)","v":0}]
[55]
[null,null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.1749973208975246E-2},{"$f":"'Class Summary'!G60","v":8.6328759204281014E-2},{"$f":"'Class Summary'!H60","v":7.1440639132719697E-2},{"$f":"'Class Summary'!I60","v":0.1197016224888215},{"$f":"'Class Summary'!J60","v":5.5726375044352183E-2},{"$f":"'Class Summary'!K60","v":6.1547384242819685E-2},{"$f":"'Class Summary'!L60","v":4.3077480958348895E-2},{"$f":"'Class Summary'!M60","v":0.19750542307765495},{"$f":"'Class Summary'!N60","v":7.8872658882796653E-2},{"$f":"'Class Summary'!O60","v":4.1744682854433134E-2},{"$f":"'Class Summary'!P60","v":5.5779844647369722E-2}]
[{"$f":"A126+1","v":56}]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9243345727087388E-2},{"$f":"$D$58*E125","v":141618025.42400208},{"$f":"$D$58*F125","v":52087685.306094363},38104204.973446578,{"$f":"$D$58*H125","v":11859172.890293309},154364.3754675246,23036988.539899603,1219142.9850810955,30326.479215240986,37467.272569394045,9942122.8868356682,{"$f":"$D$58*O125","v":2820941.1349913725},{"$f":"$D$58*P125","v":2325608.5801078691},{"$f":"ROUND(SUM(F129:P129)-E129,0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E96","v":513946584.44693756},182506150.6819157,144090186.37414342,{"$f":"H96","v":43662985.067761414},760386.44906076195,82665354.551211834,4458524.133121565,106374.66474975986,202730.70518263621,36535127.296034686,{"$f":"O96","v":9786261.9207706526},{"$f":"P96","v":9172502.6029851213},{"$f":"ROUND(SUM(F130:P130)-E130,0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"SUM(F131:P131)","v":-146126657.38296747},-52429329.895238198,-39422445.359470151,-12385925.430488737,-207624.12562884783,-24424369.396955874,-1298539.8390609426,-32299.536397927011,-49093.346517464714,-10111990.613286812,-2988763.1490083933,-2776276.6909141149,{"$f":"ROUND(SUM(F131:P131)-E131,0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E129+E130+E131","v":509437952.48797214},{"$f":"F129+F130+F131","v":182164506.09277186},142771945.98811984,43136232.527565986,707126.69889943872,81277973.694155559,4379127.2791417176,104401.60756707384,191104.63123456552,36365259.56958355,{"$f":"O129+O130+O131","v":9618439.9067536313},{"$f":"P129+P130+P131","v":8721834.492178876},{"$f":"ROUND(SUM(F133:P133)-E133,0)","v":0}]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(F134:P134)-E134,0)","v":0}]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7800318763364462E-2},{"$f":"$D136*E125","v":159118936.33867982},{"$f":"$D136*F125","v":58524591.466623455},42813056.793109685,{"$f":"$D136*H125","v":13324708.987505468},173440.45829927368,25883859.78367069,1369802.5689178179,34074.173122939021,42097.413382964383,11170753.256623324,{"$f":"$D136*O125","v":3169548.1668379456},{"$f":"$D136*P125","v":2613003.2705861614},{"$f":"ROUND(SUM(F136:P136)-E136,0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F137:P137)","v":525022999.87555093},{"$f":"F130+((F136-(F127*F125))*(1/NetToGross))-(F136-(F127*F125))","v":189931099.69808322},141204051.9423005,44332813.64101781,702941.92355194513,87181622.157290876,4634502.9770030156,115726.80983112627,162898.09375978011,36440441.308771521,10689581.063638736,9627320.2603023984,{"$f":"ROUND(SUM(F137:P137)-E137,0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E131","v":-146126657.38296747},{"$f":"F131","v":-52429329.895238198},-39422445.359470151,{"$f":"H131","v":-12385925.430488737},-207624.12562884783,-24424369.396955874,-1298539.8390609426,-32299.536397927011,-49093.346517464714,-10111990.613286812,{"$f":"O131","v":-2988763.1490083933},{"$f":"P131","v":-2776276.6909141149},{"$f":"ROUND(SUM(F138:P138)-E138,0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E136:E138)","v":538015278.8312633},{"$f":"SUM(F136:F138)","v":196026361.26946849},144594663.37594002,{"$f":"SUM(H136:H138)","v":45271597.19803454},668758.25622237101,88641112.544005692,4705765.7068598913,117501.44655613828,155902.16062527976,37499203.95210804,{"$f":"SUM(O136:O138)","v":10870366.081468288},{"$f":"SUM(P136:P138)","v":9464046.8399744444},{"$f":"ROUND(SUM(F140:P140)-E140,0)","v":0}]
[null,null,"Generation Energy Summary"]
[null,null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,null,{"$f":"\"Cost Of Service By Rate Schedule - \"&C141","v":"Cost Of Service By Rate Schedule - Generation Energy Summary"}]
[null,null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"},null,null,"Chk Total"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"},{"$f":"ROUND(SUM(Q157:Q211),0)","v":0}]
[]
[null,null,"Operating Revenues",null,{"$f":"SUM(F154:P154)","v":710946400.00988019},204123819.05131751,199300424.56157398,66281547.081073031,3075140.4944127887,141539883.94720626,7725040.9732916476,188930.2653985387,750839.0156045967,43970014.278753959,16908461.057955869,27082299.283291921]
[13]
[{"$f":"A155+1","v":14},null,"Operating Expenses"]
[{"$f":"A156+1","v":15},null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F157:P157)","v":594916372.8974452},173714582.37485659,160627749.55889601,55080650.495223835,2288459.6376199494,121690657.72937547,6556078.1033821255,167230.65267508992,481760.61236837198,36061081.112300918,15012973.359082745,23235149.261664186,{"$f":"ROUND(SUM(F157:P157)-E157,0)","v":0}]
[16,null,"Depreciation Expense",null,31771650.094052982,9807336.5871811863,8571180.0726381447,2879523.4481976042,102726.81025123782,6207071.7408177964,333268.22236553958,8459.3549729902988,21899.85776839183,1992819.7822680501,764825.38810428535,1082538.8294877529,0]
[17,null,"Amortization Expense",null,2816495.7490158551,936804.55456228449,758836.86176976166,247379.9334943532,6662.8413818714344,513076.50247571681,27417.871680739703,690.79497600212994,1457.1856627622242,185164.39564035728,63095.407539298358,75909.399832707932,0]
[18,null,"Taxes Other Than Income",null,7324165.1499996521,2498332.401842128,1973446.6160534513,636187.32197563909,15075.984848011061,1299274.6063185781,69227.528952636785,1739.9807165108959,3344.3414930390159,489502.4218795285,159550.97302577735,178482.97289435199,0]
[19,null,"Income Taxes - Federal",null,-10773011.192906816,-5896530.4601685591,-432548.68235038873,-658391.20721703686,130371.51615678114,-2625150.9503575992,-104861.86769994505,-5269.5942153104561,61253.290975093558,-561215.77670318948,-505857.73008388944,-174809.73124277056,0]
[20,null,"Income Taxes - State",null,-465881.37977066304,-456394.07742084679,209920.76178904533,-3317.3262793129647,19608.501896490867,-182025.84805344586,-4940.6483496701876,-482.58903320112142,8746.9669594934876,-9021.2899779783511,-47281.066267976472,-694.76503326100033,0]
[21,null,"Income Taxes Deferred",null,20588009.179359432,7022737.659352106,5547299.4142255513,1788303.5344481785,42378.142502528113,3652222.0585641456,194596.51337071843,4891.0337533058528,9400.8439115553192,1375976.6674533391,448493.01319080568,501710.2985871986,0]
[22,null,"Investment Tax Credit Adj",null,-191965.94117327689,-65481.146459858326,-51723.920644517028,-16674.432583700804,-395.14068309377791,-34053.911611277159,-1814.4494940141849,-45.604793041618215,-87.654995370510889,-12829.829912110405,-4181.8216922657612,-4678.0283040273025,0]
[23,null,"Misc Revenues & Expense",null,-255205.57459064337,-76677.79569152325,-68878.530886274442,-23375.345460580818,-901.27234304220485,-51016.044706650326,-2743.1899135740723,-69.790981750938542,-190.99290463616347,-15742.393052391455,-6290.010254088269,-9320.2083961314402,0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E157:E165)","v":645730628.9814316},{"$f":"SUM(F157:F165)","v":187484710.09805346},177135282.15149081,59930286.421798982,2603987.0216307342,130470055.88282274,7066228.0842945566,177144.23807059493,587584.45123870077,39505735.08989653,{"$f":"SUM(O157:O165)","v":15885327.512644691},{"$f":"SUM(P157:P165)","v":24884288.029490005},{"$f":"ROUND(SUM(F167:P167)-E167,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"SUM(F171:P171)","v":1448906982.1036496},425628046.9888888,391193079.12680936,133846468.76172805,5468687.3991867518,294989832.34897357,15880234.875590133,404741.65292201814,1154049.8493733301,88151695.643674538,36388290.414622381,55801855.041880749,{"$f":"ROUND(SUM(F171:P171)-E171,0)","v":0}]
[30,null,"Plant Held For Future Use ",null,11684486.302933238,3401473.4663309744,3155166.7356823809,1083003.0524911124,45223.0434014782,2395960.2876579924,129039.40598966033,3291.1083408818722,9528.902774154587,706982.022436728,295607.29585577908,459210.98197209695,0]
[31,null,"Electric Plant Acquisition Adj",null,5000460.1160282195,1455685.0821799859,1350276.3418224053,463478.96083023597,19353.527317477052,1025368.4712706316,55223.343698497556,1408.4535314125255,4077.9626109629676,302558.05127319554,126507.27251592575,196522.64897748877,0]
[32,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Prepayments",null,1673606.4017001281,557865.62579021556,450895.3859797793,146856.53209869162,3915.6049718242512,304215.62786046328,16254.24108205118,409.42762333194105,857.25162728105875,110179.22222448103,37408.422199201021,44749.060242808031,0]
[34,null,"Fuel Stock",null,112033056.60418136,32613968.600007214,30252333.250251409,10384037.35830296,433607.0623780255,22972918.75477431,1237254.1419968451,31555.766978985765,91364.91551234106,6778676.8612933438,2834338.4596125288,4403001.4330734061,0]
[35,null,"Materials & Supplies",null,19045867.696511373,6581787.5806759791,5127853.8189612376,1643969.1518640693,36105.417740203578,3333419.4346252349,177620.90706937163,4454.8308189254103,8080.4213909821201,1283279.2457079259,409434.90734879189,439861.9803086571,0]
[36,null,"Misc Deferred Debits",null,6662203.1426045289,2215423.6498981304,1794977.4865134691,585218.384392604,15779.113663663889,1213926.9157580626,64871.104491957405,1634.4739387836253,3450.5608347678562,437927.07338474976,149283.27260904264,179711.10711929644,0]
[37,null,"Cash Working Capital",null,9481215.6182697583,2718356.8186195549,2606064.4536704966,884011.96237063257,39628.10309485982,1930930.5873351856,104704.34032642454,2622.3297996775609,8973.1426059523055,576559.12104848924,234825.30752619743,374539.45187228854,0]
[38,null,"Weatherization Loans",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,"Miscellaneous Rate Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40]
[41,null,"Total Rate Base Additions",null,{"$f":"SUM(E171:E181)","v":1614487877.985878},{"$f":"SUM(F171:F181)","v":475172607.8123908},435930646.59969056,149037044.16407833,6062299.2717542844,328166572.42825544,17665202.360244937,450118.04395401682,1280383.0067297721,98347857.241043448,{"$f":"SUM(O171:O181)","v":40475695.352289841},{"$f":"SUM(P171:P181)","v":61899451.705446802},{"$f":"ROUND(SUM(F183:P183)-E183,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F186:P186)","v":-435948537.58466727},-127362700.80026016,-117712758.96351148,-40353815.330921747,-1670827.0416131681,-89143206.617459029,-4800158.0546419937,-122393.5369799164,-352265.01648237405,-26434757.697204262,-10997453.176752586,-16998201.348840531,{"$f":"ROUND(SUM(F186:P186)-E186,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,-23928221.854894161,-8192233.6781896902,-6443482.9197551543,-2074376.7067472464,-48144.467134374521,-4230269.4110179693,-225574.85387695601,-5664.1449361289497,-10703.344222563366,-1602556.7676697741,-519751.56961132609,-575463.99173297209,0]
[46,null,"Accum Deferred Income Taxes",null,-198658829.24262765,-68237080.186237335,-53421747.188971117,-17178690.001252104,-391298.43578568328,-35036475.161043495,-1875858.5006121036,-46957.404744359432,-87380.206105701422,-13325914.909090536,-4312506.659462221,-4744920.5893229786,0]
[47,null,"Unamortized ITC",null,-13778.682174185727,-4733.3019115079624,-3705.3546976542239,-1191.4590177002776,-27.123018690891712,-2429.7547662711954,-130.07615089305611,-3.2562801300631139,-6.0569375440677629,-924.33704371684485,-299.05576933668664,-328.90658074045797,0]
[48,null,"Customer Advance For Construction",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,"Customer Service Deposits",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,"Misc Rate Base Deductions",null,-5921751.5841779737,-1916488.633538157,-1596247.5771347496,-526341.34510334907,-15936.318160931962,-1108073.634507529,-59323.466779428854,-1499.0385388186219,-3445.6906080777271,-382604.33936039062,-136370.76130117109,-175420.77914537053,0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E186:E192)","v":-664471118.94854128},{"$f":"SUM(F186:F192)","v":-205713236.60013685},-179177942.00407016,{"$f":"SUM(H186:H192)","v":-60134414.84304215},-2126233.3857128485,-129520454.57879429,-6961044.9520613747,-176517.3814793535,-453800.3143562607,-41746758.050368682,{"$f":"SUM(O186:O192)","v":-15966381.222896641},{"$f":"SUM(P186:P192)","v":-22494335.615622591},{"$f":"ROUND(SUM(F194:P194)-E194,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E183+E194","v":950016759.03733671},{"$f":"F183+F194","v":269459371.21225393},256752704.59562039,{"$f":"H183+H194","v":88902629.321036175},3936065.8860414359,198646117.84946114,10704157.408183564,273600.66247466335,826582.69237351138,56601099.190674767,{"$f":"O183+O194","v":24509314.129393198},{"$f":"P183+P194","v":39405116.089824215},{"$f":"ROUND(SUM(F196:P196)-E196,0)","v":0}]
[55]
[null,null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.1749973208975246E-2},{"$f":"'Class Summary'!G60","v":8.6328759204281014E-2},{"$f":"'Class Summary'!H60","v":7.1440639132719697E-2},{"$f":"'Class Summary'!I60","v":0.1197016224888215},{"$f":"'Class Summary'!J60","v":5.5726375044352183E-2},{"$f":"'Class Summary'!K60","v":6.1547384242819685E-2},{"$f":"'Class Summary'!L60","v":4.3077480958348895E-2},{"$f":"'Class Summary'!M60","v":0.19750542307765495},{"$f":"'Class Summary'!N60","v":7.8872658882796653E-2},{"$f":"'Class Summary'!O60","v":4.1744682854433134E-2},{"$f":"'Class Summary'!P60","v":5.5779844647369722E-2}]
[{"$f":"A197+1","v":56}]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9243345727087388E-2},{"$f":"$D$58*E196","v":65782338.892549381},{"$f":"$D$58*F196","v":18658268.400253676},17778416.290679283,{"$f":"$D$58*H196","v":6155915.4981236039},272546.37095176167,13754921.815593982,741191.67213201814,18945.025262893258,57235.351140045772,3919249.4797930592,{"$f":"$D$58*O196","v":1697106.911795361},{"$f":"$D$58*P196","v":2728542.0768237119},{"$f":"ROUND(SUM(F200:P200)-E200,0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E167","v":645730628.9814316},{"$f":"F167","v":187484710.09805346},177135282.15149081,{"$f":"H167","v":59930286.421798982},2603987.0216307342,130470055.88282274,7066228.0842945566,177144.23807059493,587584.45123870077,39505735.08989653,{"$f":"O167","v":15885327.512644691},{"$f":"P167","v":24884288.029490005},{"$f":"ROUND(SUM(F201:P201)-E201,0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"SUM(F202:P202)","v":-60168545.596349105},-18064287.864087816,-16347211.664486894,-5511430.6656487081,-213621.1938492294,-11949630.278991226,-643863.11134462699,-16280.628335765363,-46100.229400690558,-3732284.9619966224,-1466175.3677836584,-2177659.6304238634,{"$f":"ROUND(SUM(F202:P202)-E202,0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E200+E201+E202","v":651344422.27763188},{"$f":"F200+F201+F202","v":188078690.63421932},178566486.7776832,60574771.254273877,2662912.1987332664,132275347.41942549,7163556.6450819476,179808.63499772284,598719.57297805604,39692699.607692964,{"$f":"O200+O201+O202","v":16116259.056656394},{"$f":"P200+P201+P202","v":25435170.475889854},{"$f":"ROUND(SUM(F204:P204)-E204,0)","v":0}]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(F205:P205)-E205,0)","v":0}]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7800318763364462E-2},{"$f":"$D207*E196","v":73911606.683643207},{"$f":"$D207*F196","v":20964024.974089108},19975442.260895219,{"$f":"$D207*H196","v":6916652.9000778459},306227.18060762831,15454731.28979294,832786.85844991042,21286.218754396497,64308.396950939212,4403583.5593913067,{"$f":"$D207*O196","v":1906832.4519382233},{"$f":"$D207*P196","v":3065730.5926957056},{"$f":"ROUND(SUM(F207:P207)-E207,0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F208:P208)","v":651078284.18548381},{"$f":"F201+((F207-(F198*F196))*(1/NetToGross))-(F207-(F198*F196))","v":190144392.33940741},175788688.00431141,60277984.202524491,2502562.7330858186,133166628.29775991,7173216.3991620503,182986.54582980514,526735.78665043553,39468409.258125111,16428773.507281931,25417907.111345567,{"$f":"ROUND(SUM(F208:P208)-E208,0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E202","v":-60168545.596349105},{"$f":"F202","v":-18064287.864087816},-16347211.664486894,{"$f":"H202","v":-5511430.6656487081},-213621.1938492294,-11949630.278991226,-643863.11134462699,-16280.628335765363,-46100.229400690558,-3732284.9619966224,{"$f":"O202","v":-1466175.3677836584},{"$f":"P202","v":-2177659.6304238634},{"$f":"ROUND(SUM(F209:P209)-E209,0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E207:E209)","v":664821345.27277792},{"$f":"SUM(F207:F209)","v":193044129.44940871},179416918.60071975,{"$f":"SUM(H207:H209)","v":61683206.436953627},2595168.7198442174,136671729.30856162,7362140.146267334,187992.13624843626,544943.95420068421,40139707.855519794,{"$f":"SUM(O207:O209)","v":16869430.591436498},{"$f":"SUM(P207:P209)","v":26305978.07361741},{"$f":"ROUND(SUM(F211:P211)-E211,0)","v":0}]

{"sheet":"Transmission Summary","index":7,"n_rows":211,"n_cols":17,"rows_kept":211,"cut":false,"hidden":false,"merged":[]}
[null,null,"Transmission Summary"]
[null,null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,null,"Cost Of Service By Rate Schedule - Transmission Function"]
[null,null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"},null,null,"Chk Total"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"},{"$f":"ROUND(SUM(Q15:Q69),0)","v":0}]
[]
[14,null,"Operating Expenses"]
[{"$f":"A14+1","v":15},null,"Operation & Maintenance Expenses",null,{"$f":"'Function Summary'!$G15","v":104093223.81253408},{"$f":"Transmission!$I$17","v":35932972.260138758},{"$f":"Transmission!J17","v":27919767.422741614},{"$f":"Transmission!K17","v":8969415.796457855},{"$f":"Transmission!L17","v":220359.65801453165},{"$f":"Transmission!M17","v":18323832.266615052},{"$f":"Transmission!N17","v":980831.5396397044},{"$f":"Transmission!O17","v":24901.431272401558},{"$f":"Transmission!P17","v":45753.721525941262},{"$f":"Transmission!Q17","v":6995723.8160546403},{"$f":"Transmission!R17","v":2233253.7496506618},{"$f":"Transmission!S17","v":2446412.1504229298},{"$f":"ROUND(SUM(F15:P15)-E15,0)","v":0}]
[{"$f":"A15+1","v":16},null,"Depreciation Expense",null,{"$f":"'Function Summary'!$G16","v":43151912.051724352},{"$f":"Transmission!$I$18","v":14837888.066048604},{"$f":"Transmission!J18","v":11560160.526631925},{"$f":"Transmission!K18","v":3706140.6130780429},{"$f":"Transmission!L18","v":81395.538892800992},{"$f":"Transmission!M18","v":7722754.3108401187},{"$f":"Transmission!N18","v":400426.04003556696},{"$f":"Transmission!O18","v":10042.907072611737},{"$f":"Transmission!P18","v":18216.386757590186},{"$f":"Transmission!Q18","v":2893006.4320522891},{"$f":"Transmission!R18","v":930262.65430782794},{"$f":"Transmission!S18","v":991618.57600697828},0]
[17,null,"Amortization Expense",null,{"$f":"'Function Summary'!$G17","v":4032293.6750030406},{"$f":"Transmission!$I$19","v":1386537.7370697588},{"$f":"Transmission!J19","v":1080247.9928599845},{"$f":"Transmission!K19","v":346323.12837609102},{"$f":"Transmission!L19","v":7606.0681483774733},{"$f":"Transmission!M19","v":721591.42194620229},{"$f":"Transmission!N19","v":37418.115894538503},{"$f":"Transmission!O19","v":938.46709107642721},{"$f":"Transmission!P19","v":1702.2441153250413},{"$f":"Transmission!Q19","v":270339.18656875705},{"$f":"Transmission!R19","v":86926.760985421352},{"$f":"Transmission!S19","v":92662.551947508415},0]
[18,null,"Taxes Other Than Income",null,{"$f":"'Function Summary'!$G18","v":12820655.02117447},{"$f":"Transmission!$I$20","v":4404932.7726443512},{"$f":"Transmission!J20","v":3450267.8543840442},{"$f":"Transmission!K20","v":1105921.9379660306},{"$f":"Transmission!L20","v":24276.412931136609},{"$f":"Transmission!M20","v":2293990.8888871805},{"$f":"Transmission!N20","v":119189.02880594211},{"$f":"Transmission!O20","v":2807.1222999031552},{"$f":"Transmission!P20","v":4957.8883597427903},{"$f":"Transmission!Q20","v":841090.67418435647},{"$f":"Transmission!R20","v":277547.76986320084},{"$f":"Transmission!S20","v":295672.67084858008},0]
[19,null,"Income Taxes - Federal",null,{"$f":"'Function Summary'!$G19","v":10571629.419634081},{"$f":"Transmission!$I$21","v":1988344.5787588016},{"$f":"Transmission!J21","v":6047306.8472680002},{"$f":"Transmission!K21","v":1074369.8270242114},{"$f":"Transmission!L21","v":84997.176184901065},{"$f":"Transmission!M21","v":314185.73257382191},{"$f":"Transmission!N21","v":53308.92154382747},{"$f":"Transmission!O21","v":-1890.9341018572181},{"$f":"Transmission!P21","v":36478.55299060839},{"$f":"Transmission!Q21","v":1093118.7729548642},{"$f":"Transmission!R21","v":-162626.45594528285},{"$f":"Transmission!S21","v":44036.400381809319},0]
[20,null,"Income Taxes - State",null,{"$f":"'Function Summary'!$G20","v":1436508.861307316},{"$f":"Transmission!$I$22","v":270183.00522479851},{"$f":"Transmission!J22","v":821728.56504135823},{"$f":"Transmission!K22","v":145989.01603334013},{"$f":"Transmission!L22","v":11549.704584702789},{"$f":"Transmission!M22","v":42692.622965037132},{"$f":"Transmission!N22","v":7243.79706710344},{"$f":"Transmission!O22","v":-256.94653923651197},{"$f":"Transmission!P22","v":4956.8295045752056},{"$f":"Transmission!Q22","v":148536.68639715071},{"$f":"Transmission!R22","v":-22098.234413564809},{"$f":"Transmission!S22","v":5983.8154420214096},0]
[21,null,"Income Taxes Deferred",null,{"$f":"'Function Summary'!$G21","v":21660443.820480868},{"$f":"Transmission!$I$23","v":7442115.765323624},{"$f":"Transmission!J23","v":5829213.3203854375},{"$f":"Transmission!K23","v":1868450.5563551229},{"$f":"Transmission!L23","v":41014.899596721931},{"$f":"Transmission!M23","v":3875688.1525452565},{"$f":"Transmission!N23","v":201369.37295363582},{"$f":"Transmission!O23","v":4742.621556687146},{"$f":"Transmission!P23","v":8376.3319508293735},{"$f":"Transmission!Q23","v":1421019.227645647},{"$f":"Transmission!R23","v":468915.81332565076},{"$f":"Transmission!S23","v":499537.75884225522},0]
[22,null,"Investment Tax Credit Adj",null,{"$f":"'Function Summary'!$G22","v":-336632.69609679386},{"$f":"Transmission!$I$24","v":-115660.57997281279},{"$f":"Transmission!J24","v":-90593.886830206684},{"$f":"Transmission!K24","v":-29038.257642470402},{"$f":"Transmission!L24","v":-637.42720813175333},{"$f":"Transmission!M24","v":-60233.454255820841},{"$f":"Transmission!N24","v":-3129.5533688283545},{"$f":"Transmission!O24","v":-73.706776021126061},{"$f":"Transmission!P24","v":-130.17956748158682},{"$f":"Transmission!Q24","v":-22084.567508050168},{"$f":"Transmission!R24","v":-7287.5881856575152},{"$f":"Transmission!S24","v":-7763.4947813126182},0]
[23,null,"Misc Revenues & Expense",null,{"$f":"'Function Summary'!$G23","v":675.65180149713603},{"$f":"Transmission!$I$25","v":233.48879173248457},{"$f":"Transmission!J25","v":181.91051863863075},{"$f":"Transmission!K25","v":58.319775016925739},{"$f":"Transmission!L25","v":1.2808390212877288},{"$f":"Transmission!M25","v":118.25299230460602},{"$f":"Transmission!N25","v":6.3010983672305185},{"$f":"Transmission!O25","v":0.15803504025827295},{"$f":"Transmission!P25","v":0.28665279821685868},{"$f":"Transmission!Q25","v":45.524307319706047},{"$f":"Transmission!R25","v":14.524695705866705},{"$f":"Transmission!S25","v":15.604095551922725},0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E15:E23)","v":197430709.61756289},{"$f":"SUM(F15:F23)","v":66147547.094027609},56618280.553000793,17187630.93742324,470563.31198406202,33234620.195109155,1796663.5636698578,41211.119910605426,120312.06228992887,13640795.752656976,{"$f":"SUM(O15:O23)","v":3804908.9942839635},{"$f":"SUM(P15:P23)","v":4368176.0332063222},{"$f":"ROUND(SUM(F25:P25)-E25,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"'Function Summary'!$G29","v":2232974459.7450943},{"$f":"Transmission!$I$33","v":767813905.37719464},{"$f":"Transmission!J33","v":598201843.90326643},{"$f":"Transmission!K33","v":191781086.72458035},{"$f":"Transmission!L33","v":4211962.3978404906},{"$f":"Transmission!M33","v":399627327.73523742},{"$f":"Transmission!N33","v":20720784.53792445},{"$f":"Transmission!O33","v":519688.76341683877},{"$f":"Transmission!P33","v":942640.5561186769},{"$f":"Transmission!Q33","v":149703957.66484252},{"$f":"Transmission!R33","v":48138128.564636916},{"$f":"Transmission!S33","v":51313133.520035319},{"$f":"ROUND(SUM(F29:P29)-E29,0)","v":0}]
[30,null,"Plant Held For Future Use ",null,{"$f":"'Function Summary'!$G30","v":433300.8809153366},{"$f":"Transmission!$I$34","v":149738.22154749627},{"$f":"Transmission!J34","v":116660.66426408925},{"$f":"Transmission!K34","v":37400.936153243245},{"$f":"Transmission!L34","v":821.41226443109383},{"$f":"Transmission!M34","v":75836.585683517202},{"$f":"Transmission!N34","v":4040.9445622809394},{"$f":"Transmission!O34","v":101.34912984419921},{"$f":"Transmission!P34","v":183.83272228237755},{"$f":"Transmission!Q34","v":29195.100821133165},{"$f":"Transmission!R34","v":9314.8030249215972},{"$f":"Transmission!S34","v":10007.030742097211},0]
[{"$f":"A30+1","v":31},null,"Electric Plant Acquisition Adj",null,{"$f":"'Function Summary'!$G31","v":0},{"$f":"Transmission!$I$35","v":0},{"$f":"Transmission!J35","v":0},{"$f":"Transmission!K35","v":0},{"$f":"Transmission!L35","v":0},{"$f":"Transmission!M35","v":0},{"$f":"Transmission!N35","v":0},{"$f":"Transmission!O35","v":0},{"$f":"Transmission!P35","v":0},{"$f":"Transmission!Q35","v":0},{"$f":"Transmission!R35","v":0},{"$f":"Transmission!S35","v":0},0]
[32,null,"Nuclear Fuel",null,{"$f":"'Function Summary'!$G32","v":0},{"$f":"Transmission!$I$36","v":0},{"$f":"Transmission!J36","v":0},{"$f":"Transmission!K36","v":0},{"$f":"Transmission!L36","v":0},{"$f":"Transmission!M36","v":0},{"$f":"Transmission!N36","v":0},{"$f":"Transmission!O36","v":0},{"$f":"Transmission!P36","v":0},{"$f":"Transmission!Q36","v":0},{"$f":"Transmission!R36","v":0},{"$f":"Transmission!S36","v":0},0]
[33,null,"Prepayments",null,{"$f":"'Function Summary'!$G33","v":2289816.776890303},{"$f":"Transmission!$I$37","v":787358.97001580999},{"$f":"Transmission!J37","v":613429.35362163291},{"$f":"Transmission!K37","v":196662.96462526041},{"$f":"Transmission!L37","v":4319.1798847141717},{"$f":"Transmission!M37","v":409800.89975079038},{"$f":"Transmission!N37","v":21248.241868822355},{"$f":"Transmission!O37","v":532.91768568799023},{"$f":"Transmission!P37","v":966.63591550366857},{"$f":"Transmission!Q37","v":153514.7424249576},{"$f":"Transmission!R37","v":49363.537592384586},{"$f":"Transmission!S37","v":52619.333504739021},0]
[34,null,"Fuel Stock",null,{"$f":"'Function Summary'!$G34","v":0},{"$f":"Transmission!$I$38","v":0},{"$f":"Transmission!J38","v":0},{"$f":"Transmission!K38","v":0},{"$f":"Transmission!L38","v":0},{"$f":"Transmission!M38","v":0},{"$f":"Transmission!N38","v":0},{"$f":"Transmission!O38","v":0},{"$f":"Transmission!P38","v":0},{"$f":"Transmission!Q38","v":0},{"$f":"Transmission!R38","v":0},{"$f":"Transmission!S38","v":0},0]
[35,null,"Materials & Supplies",null,{"$f":"'Function Summary'!$G35","v":583210.34389667388},{"$f":"Transmission!$I$39","v":200538.27027010635},{"$f":"Transmission!J39","v":156238.85189968883},{"$f":"Transmission!K39","v":50089.542704198735},{"$f":"Transmission!L39","v":1100.0838195170686},{"$f":"Transmission!M39","v":104375.21730336874},{"$f":"Transmission!N39","v":5411.8716277137555},{"$f":"Transmission!O39","v":135.73274066093623},{"$f":"Transmission!P39","v":246.19963937436822},{"$f":"Transmission!Q39","v":39099.803367000124},{"$f":"Transmission!R39","v":12572.763910966052},{"$f":"Transmission!S39","v":13402.006614078879},0]
[36,null,"Misc Deferred Debits",null,{"$f":"'Function Summary'!$G36","v":7048192.6338200131},{"$f":"Transmission!$I$40","v":2423537.8780716299},{"$f":"Transmission!J40","v":1888172.1433784794},{"$f":"Transmission!K40","v":605340.33666195394},{"$f":"Transmission!L40","v":13294.693337398141},{"$f":"Transmission!M40","v":1261391.6153059546},{"$f":"Transmission!N40","v":65403.355994641774},{"$f":"Transmission!O40","v":1640.3524267122807},{"$f":"Transmission!P40","v":2975.3630106996152},{"$f":"Transmission!Q40","v":472527.53480642248},{"$f":"Transmission!R40","v":151943.91339487079},{"$f":"Transmission!S40","v":161965.44743124978},0]
[37,null,"Cash Working Capital",null,{"$f":"'Function Summary'!$G37","v":4598108.8605038933},{"$f":"Transmission!$I$41","v":1555988.1159754174},{"$f":"Transmission!J41","v":1293313.2220079936},{"$f":"Transmission!K41","v":399270.00117035618},{"$f":"Transmission!L41","v":10853.325656082874},{"$f":"Transmission!M41","v":781216.43720350321},{"$f":"Transmission!N41","v":42437.299110348671},{"$f":"Transmission!O41","v":1013.3818135068942},{"$f":"Transmission!P41","v":2602.8876392637158},{"$f":"Transmission!Q41","v":315812.46161140694},{"$f":"Transmission!R41","v":91436.500671541668},{"$f":"Transmission!S41","v":104165.22764446842},0]
[38,null,"Weatherization Loans",null,{"$f":"'Function Summary'!$G38","v":0},{"$f":"Transmission!$I$42","v":0},{"$f":"Transmission!J42","v":0},{"$f":"Transmission!K42","v":0},{"$f":"Transmission!L42","v":0},{"$f":"Transmission!M42","v":0},{"$f":"Transmission!N42","v":0},{"$f":"Transmission!O42","v":0},{"$f":"Transmission!P42","v":0},{"$f":"Transmission!Q42","v":0},{"$f":"Transmission!R42","v":0},{"$f":"Transmission!S42","v":0},0]
[39,null,"Miscellaneous Rate Base",null,{"$f":"'Function Summary'!$G39","v":0},{"$f":"Transmission!$I$43","v":0},{"$f":"Transmission!J43","v":0},{"$f":"Transmission!K43","v":0},{"$f":"Transmission!L43","v":0},{"$f":"Transmission!M43","v":0},{"$f":"Transmission!N43","v":0},{"$f":"Transmission!O43","v":0},{"$f":"Transmission!P43","v":0},{"$f":"Transmission!Q43","v":0},{"$f":"Transmission!R43","v":0},{"$f":"Transmission!S43","v":0},0]
[40]
[41,null,"Total Rate Base Additions",null,{"$f":"SUM(E29:E39)","v":2247927089.2411203},772931066.83307505,602269658.13843834,193069850.50589538,4242351.0928026335,402259948.4904846,20859326.251088262,523112.49721325113,949615.47504580079,150714107.30787346,{"$f":"SUM(O29:O39)","v":48452760.083231598},{"$f":"SUM(P29:P39)","v":51655292.565971948},{"$f":"ROUND(SUM(F41:P41)-E41,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"'Function Summary'!$G44","v":-596810758.79467237},{"$f":"Transmission!$I$48","v":-205214805.4295781},{"$f":"Transmission!J48","v":-159882328.4450897},{"$f":"Transmission!K48","v":-51257626.518138781},{"$f":"Transmission!L48","v":-1125737.6792686677},{"$f":"Transmission!M48","v":-106809238.36498089},{"$f":"Transmission!N48","v":-5538076.0071145669},{"$f":"Transmission!O48","v":-138898.01646159694},{"$f":"Transmission!P48","v":-251940.99372150959},{"$f":"Transmission!Q48","v":-40011607.407834433},{"$f":"Transmission!R48","v":-12865959.680542482},{"$f":"Transmission!S48","v":-13714540.251941592},{"$f":"ROUND(SUM(F44:P44)-E44,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,{"$f":"'Function Summary'!$G45","v":-32562371.880653858},{"$f":"Transmission!$I$49","v":-11196652.194088822},{"$f":"Transmission!J49","v":-8723283.0001393519},{"$f":"Transmission!K49","v":-2796649.1755637457},{"$f":"Transmission!L49","v":-61420.974135695913},{"$f":"Transmission!M49","v":-5827573.0402047038},{"$f":"Transmission!N49","v":-302161.00025672239},{"$f":"Transmission!O49","v":-7578.3653987041762},{"$f":"Transmission!P49","v":-13746.063176230638},{"$f":"Transmission!Q49","v":-2183059.1166858338},{"$f":"Transmission!R49","v":-701974.78588531003},{"$f":"Transmission!S49","v":-748274.16511873552},0]
[46,null,"Accum Deferred Income Taxes",null,{"$f":"'Function Summary'!$G46","v":-361049413.40192783},{"$f":"Transmission!$I$50","v":-124163023.29398379},{"$f":"Transmission!J50","v":-96621925.245311543},{"$f":"Transmission!K50","v":-30982701.641243983},{"$f":"Transmission!L50","v":-680081.64878831105},{"$f":"Transmission!M50","v":-64662554.755517371},{"$f":"Transmission!N50","v":-3363971.2017710875},{"$f":"Transmission!O50","v":-84196.052012140353},{"$f":"Transmission!P50","v":-152471.45813521248},{"$f":"Transmission!Q50","v":-24197932.5499948},{"$f":"Transmission!R50","v":-7800877.3007292356},{"$f":"Transmission!S50","v":-8339678.2544403262},0]
[{"$f":"A46+1","v":47},null,"Unamortized ITC",null,{"$f":"'Function Summary'!$G47","v":-24162.384747043194},{"$f":"Transmission!$I$51","v":-8309.3105277665691},{"$f":"Transmission!J51","v":-6466.2514033853904},{"$f":"Transmission!K51","v":-2073.4591251323095},{"$f":"Transmission!L51","v":-45.51339193828165},{"$f":"Transmission!M51","v":-4327.3639788295595},{"$f":"Transmission!N51","v":-225.11836641734209},{"$f":"Transmission!O51","v":-5.634530803186232},{"$f":"Transmission!P51","v":-10.20376364638537},{"$f":"Transmission!Q51","v":-1619.3940828109098},{"$f":"Transmission!R51","v":-522.04580359237946},{"$f":"Transmission!S51","v":-558.08977272087941},0]
[48,null,"Customer Advance For Construction",null,{"$f":"'Function Summary'!$G48","v":-6407458.4667429477},{"$f":"Transmission!$I$52","v":-2501295.3590404163},{"$f":"Transmission!J52","v":-353722.35433694127},{"$f":"Transmission!K52","v":-113329.81766481053},{"$f":"Transmission!L52","v":-6133.729577930113},{"$f":"Transmission!M52","v":-1104899.4910029494},{"$f":"Transmission!N52","v":-24159.007502712248},{"$f":"Transmission!O52","v":-18450.934819067039},{"$f":"Transmission!P52","v":-47496.587863164925},{"$f":"Transmission!Q52","v":-2237971.1849349556},{"$f":"Transmission!R52","v":0},{"$f":"Transmission!S52","v":0},0]
[49,null,"Customer Service Deposits",null,{"$f":"'Function Summary'!$G49","v":0},{"$f":"Transmission!$I$53","v":0},{"$f":"Transmission!J53","v":0},{"$f":"Transmission!K53","v":0},{"$f":"Transmission!L53","v":0},{"$f":"Transmission!M53","v":0},{"$f":"Transmission!N53","v":0},{"$f":"Transmission!O53","v":0},{"$f":"Transmission!P53","v":0},{"$f":"Transmission!Q53","v":0},{"$f":"Transmission!R53","v":0},{"$f":"Transmission!S53","v":0},0]
[50,null,"Misc Rate Base Deductions",null,{"$f":"'Function Summary'!$G50","v":-4098071.7972010882},{"$f":"Transmission!$I$54","v":-1410182.5459823636},{"$f":"Transmission!J54","v":-1098669.6038442289},{"$f":"Transmission!K54","v":-352229.02223381097},{"$f":"Transmission!L54","v":-7735.7753176543356},{"$f":"Transmission!M54","v":-731012.12129777134},{"$f":"Transmission!N54","v":-38056.211915161512},{"$f":"Transmission!O54","v":-954.47089246653127},{"$f":"Transmission!P54","v":-1731.2727082230167},{"$f":"Transmission!Q54","v":-274949.3160842589},{"$f":"Transmission!R54","v":-88308.718205708341},{"$f":"Transmission!S54","v":-94242.738719440749},0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E44:E50)","v":-1000952236.7259451},-344494268.13320124,-266686394.90012518,-85504609.633970276,-1881155.3204801974,-179139605.13698253,-9266648.5469266679,-250083.47411477822,-467396.57936798705,-68907138.969617099,{"$f":"SUM(O44:O50)","v":-21457642.531166326},{"$f":"SUM(P44:P50)","v":-22897293.499992814},{"$f":"ROUND(SUM(F52:P52)-E52,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E41+E52","v":1246974852.5151753},{"$f":"F41+F52","v":428436798.69987381},335583263.2383132,107565240.8719251,2361195.7723224359,223120343.35350206,11592677.704161594,273029.02309847291,482218.89567781374,81806968.338256359,{"$f":"O41+O52","v":26995117.552065272},{"$f":"P41+P52","v":28757999.065979134},{"$f":"ROUND(SUM(F54:P54)-E54,0)","v":0}]
[55]
[56,null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.1749973208975246E-2},{"$f":"'Class Summary'!G60","v":8.6328759204281014E-2},{"$f":"'Class Summary'!H60","v":7.1440639132719697E-2},{"$f":"'Class Summary'!I60","v":0.1197016224888215},{"$f":"'Class Summary'!J60","v":5.5726375044352183E-2},{"$f":"'Class Summary'!K60","v":6.1547384242819685E-2},{"$f":"'Class Summary'!L60","v":4.3077480958348895E-2},{"$f":"'Class Summary'!M60","v":0.19750542307765495},{"$f":"'Class Summary'!N60","v":7.8872658882796653E-2},{"$f":"'Class Summary'!O60","v":4.1744682854433134E-2},{"$f":"'Class Summary'!P60","v":5.5779844647369722E-2}]
[57]
[58,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9243345727087388E-2},{"$f":"$D$58*E54","v":86344710.825692087},{"$f":"$D$58*F54","v":29666397.374581907},23236907.916634697,{"$f":"$D$58*H54","v":7448177.1619121404},163497.09519225956,15449599.073572988,802715.79017195897,18905.443039936486,33390.449709553141,5664588.1915307771,{"$f":"$D$58*O54","v":1869232.2576010206},{"$f":"$D$58*P54","v":1991300.0717448494},{"$f":"ROUND(SUM(F58:P58)-E58,0)","v":0}]
[59,null,"Total Operating Expenses",null,{"$f":"E25","v":197430709.61756289},66147547.094027609,56618280.553000793,{"$f":"H25","v":17187630.93742324},470563.31198406202,33234620.195109155,1796663.5636698578,41211.119910605426,120312.06228992887,13640795.752656976,{"$f":"O25","v":3804908.9942839635},{"$f":"P25","v":4368176.0332063222},{"$f":"ROUND(SUM(F59:P59)-E59,0)","v":0}]
[60,null,"Revenue Credits",null,{"$f":"'Function Summary'!$G$59","v":-40081330.76346381},{"$f":"Transmission!$I$99","v":-13480312.054816121},{"$f":"Transmission!J99","v":-10882333.804947635},{"$f":"Transmission!K99","v":-3499748.2588964715},{"$f":"Transmission!L99","v":-89764.405272070362},{"$f":"Transmission!M99","v":-7164660.1009617187},{"$f":"Transmission!N99","v":-382482.59023210843},{"$f":"Transmission!O99","v":-9492.0748406748371},{"$f":"Transmission!P99","v":-20094.578119683763},{"$f":"Transmission!Q99","v":-2665589.0570576116},{"$f":"Transmission!R99","v":-872821.36346886796},{"$f":"Transmission!S99","v":-1014032.4748508319},{"$f":"ROUND(SUM(F60:P60)-E60,0)","v":0}]
[61]
[62,null,"Total Revenue Requirements",null,{"$f":"E58+E59+E60","v":243694089.67979115},{"$f":"F58+F59+F60","v":82333632.413793385},68972854.664687857,21136059.84043891,544296.00190425129,41519559.167720422,2216896.7636097088,50624.488109867074,133607.93387979822,16639794.887130141,{"$f":"O58+O59+O60","v":4801319.8884161161},{"$f":"P58+P59+P60","v":5345443.6301003397},{"$f":"ROUND(SUM(F62:P62)-E62,0)","v":0}]
[63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(F63:P63)-E63,0)","v":0}]
[64]
[65,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7800318763364462E-2},{"$f":"$D65*E54","v":97015041.015580028},{"$f":"$D65*F54","v":33332519.508805595},26108484.851590812,{"$f":"$D65*H54","v":8368610.0276938528},183701.78374939406,17358833.835493788,901914.02070472005,21241.74502871119,37516.783797451499,6364608.2137808083,{"$f":"$D65*O54","v":2100228.7506051729},{"$f":"$D65*P54","v":2237381.4943297142},{"$f":"ROUND(SUM(F65:P65)-E65,0)","v":0}]
[66,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F66:P66)","v":204308432.94811583},{"$f":"F59+((F65-(F56*F54))*(1/NetToGross))-(F65-(F56*F54))","v":70376406.309122458},54858242.780936055,17608318.107420396,409720.1736178195,36263424.229197137,1912532.6606080234,47041.221218512561,84813.646811415703,13586847.804974241,4403472.8068403322,4757613.2073694421,{"$f":"ROUND(SUM(F66:P66)-E66,0)","v":0}]
[67,null,"Revenue Credits",null,{"$f":"E60","v":-40081330.76346381},{"$f":"F60","v":-13480312.054816121},-10882333.804947635,-3499748.2588964715,-89764.405272070362,-7164660.1009617187,-382482.59023210843,-9492.0748406748371,-20094.578119683763,-2665589.0570576116,{"$f":"O60","v":-872821.36346886796},{"$f":"P60","v":-1014032.4748508319},{"$f":"ROUND(SUM(F67:P67)-E67,0)","v":0}]
[68]
[69,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E65:E67)","v":261242143.20023209},{"$f":"SUM(F65:F67)","v":90228613.763111919},70084393.827579245,22477179.876217779,503657.55209514318,46457597.963729203,2431964.0910806353,58790.891406548915,102235.85248918344,17285866.961697437,{"$f":"SUM(O65:O67)","v":5630880.1939766379},{"$f":"SUM(P65:P67)","v":5980962.2268483248},{"$f":"ROUND(SUM(F69:P69)-E69,0)","v":0}]
[null,null,"Transmission Demand Summary"]
[null,null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,null,{"$f":"\"Cost Of Service By Rate Schedule - \"&C70","v":"Cost Of Service By Rate Schedule - Transmission Demand Summary"}]
[null,null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"},null,null,"Chk Total"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"},{"$f":"ROUND(SUM(Q86:Q140),0)","v":0}]
[]
[null,null,"Operating Revenues",null,{"$f":"SUM(F83:P83)","v":209967926.37934095},71765335.593841463,63411245.020276301,17995335.41862119,348414.30873196363,32151670.866616629,1756132.75761735,37005.97965288072,93535.863108956837,15395148.881241025,3478596.7422924745,3535504.9473406924]
[13]
[{"$f":"A84+1","v":14},null,"Operating Expenses"]
[{"$f":"A85+1","v":15},null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F86:P86)","v":75411514.520142764},26929346.589222897,20211000.29400963,6392522.3656397182,127662.47347147894,12782245.101446724,682501.55261554534,17266.490858893907,26734.450048189559,5181018.9566412475,1555088.4909173953,1506127.7552710439,{"$f":"ROUND(SUM(F86:P86)-E86,0)","v":0}]
[16,null,"Depreciation Expense",null,{"$f":"SUM(F87:P87)","v":32363934.03879327},11128416.049536454,8670120.394973943,2779605.4598085321,61046.654169600748,5792065.733130089,300319.5300266752,7532.1803044588032,13662.29006819264,2169754.8240392166,697696.99073087098,743713.93200523371,0]
[17,null,"Amortization Expense",null,3024220.2562522809,1040092.3182275465,810183.24146153894,259720.23670128229,5697.6983650860147,541089.33643753885,28057.625864363628,703.68455694588886,1275.3252796784564,202778.23944095903,65181.87700214683,69440.672915193994,0]
[18,null,"Taxes Other Than Income",null,9615491.2658808492,3303699.5794832632,2587700.8907880327,829441.4534745228,18207.309698352456,1720493.166665385,89391.771604456575,2105.3417249273662,3718.4162698070922,630818.00563826726,208160.8273974006,221754.503136435,0]
[19,null,"Income Taxes - Federal",null,7989198.9943841267,2034665.1349628814,4521813.259417057,725110.6611431815,12552.402648722558,-14566.63806735972,22922.518161976863,-1649.9498648080485,8828.6711638725792,920714.55161378451,-139023.85483105577,-102167.76196412576,0]
[20,null,"Income Taxes - State",null,1085599.4563019576,276477.19950709864,614439.32231162349,98530.495992042008,1705.6630458593131,-1979.3641862151851,3114.7895140936771,-224.2007837606869,1199.6697819275964,125109.8160583827,-18891.032921282589,-13882.902017811275,0]
[21,null,"Income Taxes Deferred",null,16245332.865360649,5581586.823992718,4371909.9902890781,1401337.9172663423,30761.174697541457,2906766.1144089424,151027.02971522688,3556.9661675153611,6282.2489631220305,1065764.4207342353,351686.85999423818,374653.31913169142,0]
[22,null,"Investment Tax Credit Adj",null,-252474.52207259537,-86745.434979609592,-67945.415122655017,-21778.693231852802,-478.070406098815,-45175.090691865633,-2347.165026621266,-55.280082015844549,-97.634675611190104,-16563.425631037626,-5465.6911392431366,-5822.6210859844641,0]
[23,null,"Misc Revenues & Expense",null,506.73885112285194,175.11659379936341,136.43288897897307,43.739831262694302,0.96062926596579645,88.689744228454515,4.7258237754228887,0.1185262801937047,0.214989598662644,34.143230489779533,10.893521779400027,11.703071663942044,0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E86:E94)","v":145483323.61389443},{"$f":"SUM(F86:F94)","v":50207713.376547039},41719358.411017224,12464533.636625033,257156.26631980861,23681027.048887465,1274992.3782994924,29235.351408436942,61603.651888777429,10279429.531765547,{"$f":"SUM(O86:O94)","v":2714445.3606722499},{"$f":"SUM(P86:P94)","v":2793828.600463341},{"$f":"ROUND(SUM(F96:P96)-E96,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"SUM(F100:P100)","v":1674730844.8088205},603636887.69340682,448246793.26937443,140586737.05964488,2151937.4718145342,284403540.07192868,14664590.900256591,365407.37755102647,507446.09427147952,115782735.38477466,34164731.975392736,30220037.510404434,{"$f":"ROUND(SUM(F100:P100)-E100,0)","v":0}]
[30,null,"Plant Held For Future Use ",null,324975.66068650241,118203.64203839624,87409.559624967456,27360.5679994333,402.15582397863921,53623.9766657859,2844.6384766194033,70.837729806571147,95.491612131020815,22640.770464388279,6574.2695864264242,5749.7506645692019,0]
[31,null,"Electric Plant Acquisition Adj",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Prepayments",null,1717362.582667727,590519.22751185752,460072.01521622471,147497.22346894533,3239.384913535629,307350.6748130928,15936.181401616768,399.6882642659927,724.97693662775157,115136.05681871822,37022.653194288447,39464.500128554275,0]
[34,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,"Materials & Supplies",null,437407.75792250544,150403.70270257976,117179.13892476661,37567.157028149042,825.06286463780145,78281.412977526561,4058.9037207853157,101.79955549570214,184.64972953077611,29324.852525250088,9429.5729332245373,10051.504960559158,0]
[36,null,"Misc Deferred Debits",null,5286144.475365011,1817653.4085537228,1416129.1075338596,454005.25249646546,9971.0200030486067,946043.71147946606,49052.516995981336,1230.2643200342106,2231.5222580247114,354395.65110481688,113957.9350461531,121474.08557343736,0]
[37,null,"Cash Working Capital",null,3406114.8839144581,1176778.6294276095,957778.87059124385,292464.08845982945,6569.705558164801,565499.19612239418,30639.110111334383,732.60494747107782,1482.6988224472007,237659.72758929292,66294.354913258794,70215.897371412153,0]
[38,null,"Weatherization Loans",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,"Miscellaneous Rate Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40]
[41,null,"Total Rate Base Additions",null,{"$f":"SUM(E100:E110)","v":1685902850.1693766},{"$f":"SUM(F100:F110)","v":607490446.30364084},451285361.9612655,141545631.34909767,2172944.8009779002,286354339.04398698,14767122.250962928,367942.57236809999,512165.43363024102,116541892.44327714,{"$f":"SUM(O100:O110)","v":34398010.761066087},{"$f":"SUM(P100:P110)","v":30466993.249102969},{"$f":"ROUND(SUM(F112:P112)-E112,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F115:P115)","v":-447608069.09600437},-153911104.07218361,-119911746.33381729,-38443219.88860409,-844303.25945150084,-80106928.773735687,-4153557.0053359251,-104173.51234619771,-188955.74529113222,-30008705.55587583,-9649469.7604068629,-10285905.188956197,{"$f":"ROUND(SUM(F115:P115)-E115,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,-24421778.910490394,-8397489.1455666181,-6542462.250104514,-2097486.8816728094,-46065.730601771938,-4370679.7801535288,-226620.75019254177,-5683.774049028133,-10309.547382172981,-1637294.3375143756,-526481.08941398247,-561205.62383905158,0]
[46,null,"Accum Deferred Income Taxes",null,-270787060.05144584,-93122267.470487833,-72466443.933983669,-23237026.230932988,-510061.23659123323,-48496916.066638023,-2522978.401328315,-63147.039009105269,-114353.59360140935,-18148449.412496097,-5850657.9755469253,-6254758.6908302447,0]
[47,null,"Unamortized ITC",null,-18121.788560282395,-6231.9828958249273,-4849.6885525390435,-1555.094343849232,-34.135043953711239,-3245.5229841221699,-168.83877481300655,-4.2258981023896736,-7.6528227347890274,-1214.5455621081824,-391.53435269428462,-418.56732954065956,0]
[48,null,"Customer Advance For Construction",null,-4805593.8500572108,-1875971.5192803124,-265291.76575270592,-84997.3632486079,-4600.2971834475848,-828674.61825221207,-18119.255627034185,-13838.20111430028,-35622.440897373694,-1678478.3887012166,0,0,0]
[49,null,"Customer Service Deposits",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,"Misc Rate Base Deductions",null,-3073553.8479008162,-1065939.6784467781,-823881.26541970065,-263200.57217709045,-5500.8149529630728,-543680.64034551464,-28280.311126058252,-708.57186791745278,-1238.8109530497854,-207259.61059741321,-65651.985164256854,-68211.586850073698,0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E115:E121)","v":-750714177.54445899},{"$f":"SUM(F115:F121)","v":-258379003.86886096},-200014675.2376304,-64127486.030979432,-1410565.4738248703,-134350125.40210909,-6949724.5623846874,-187555.32428465123,-350487.79094787285,-51681401.850747041,{"$f":"SUM(O115:O121)","v":-16092652.344884722},{"$f":"SUM(P115:P121)","v":-17170499.657805108},{"$f":"ROUND(SUM(F123:P123)-E123,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E112+E123","v":935188672.62491763},{"$f":"F112+F123","v":349111442.43477988},251270686.72363511,77418145.318118244,762379.32715302985,152004213.64187789,7817397.6885782406,180387.24808344877,161677.64268236817,64860490.592530094,{"$f":"O112+O123","v":18305358.416181363},{"$f":"P112+P123","v":13296493.591297861},{"$f":"ROUND(SUM(F125:P125)-E125,0)","v":0}]
[55]
[null,null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.1749973208975246E-2},{"$f":"'Class Summary'!G60","v":8.6328759204281014E-2},{"$f":"'Class Summary'!H60","v":7.1440639132719697E-2},{"$f":"'Class Summary'!I60","v":0.1197016224888215},{"$f":"'Class Summary'!J60","v":5.5726375044352183E-2},{"$f":"'Class Summary'!K60","v":6.1547384242819685E-2},{"$f":"'Class Summary'!L60","v":4.3077480958348895E-2},{"$f":"'Class Summary'!M60","v":0.19750542307765495},{"$f":"'Class Summary'!N60","v":7.8872658882796653E-2},{"$f":"'Class Summary'!O60","v":4.1744682854433134E-2},{"$f":"'Class Summary'!P60","v":5.5779844647369722E-2}]
[{"$f":"A126+1","v":56}]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9243345727087388E-2},{"$f":"$D$58*E125","v":64755592.578623116},{"$f":"$D$58*F125","v":24173644.305793632},17398823.031887334,{"$f":"$D$58*H125","v":5360691.4018123532},52789.695325241504,10525280.317178603,541302.77083635691,12490.616583800125,11195.100908595719,4491157.3741270602,{"$f":"$D$58*O125","v":1267524.261469895},{"$f":"$D$58*P125","v":920693.70270023961},{"$f":"ROUND(SUM(F129:P129)-E129,0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E96","v":145483323.61389443},{"$f":"F96","v":50207713.376547039},41719358.411017224,{"$f":"H96","v":12464533.636625033},257156.26631980861,23681027.048887465,1274992.3782994924,29235.351408436942,61603.651888777429,10279429.531765547,{"$f":"O96","v":2714445.3606722499},{"$f":"P96","v":2793828.600463341},{"$f":"ROUND(SUM(F130:P130)-E130,0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"SUM(F131:P131)","v":-23958447.013182111},-8615871.6441833917,-6488254.3176055448,-2026946.2065643268,-33383.892594643417,-3980539.9379319018,-211312.18888671993,-5204.5376981823247,-7959.5638456417473,-1662600.2114931224,-484202.32636323717,-442172.18601539638,{"$f":"ROUND(SUM(F131:P131)-E131,0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E129+E130+E131","v":186280469.17933545},{"$f":"F129+F130+F131","v":65765486.038157277},52629927.125299014,15798278.831873059,276562.06905040669,30225767.428134166,1604982.9602491294,36521.43029405475,64839.188951731398,13107986.694399484,{"$f":"O129+O130+O131","v":3497767.2957789078},{"$f":"P129+P130+P131","v":3272350.1171481842},{"$f":"ROUND(SUM(F133:P133)-E133,0)","v":0}]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(F134:P134)-E134,0)","v":0}]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7800318763364462E-2},{"$f":"$D136*E125","v":72757976.834106281},{"$f":"$D136*F125","v":27160981.505363837},19548939.522988301,{"$f":"$D136*H125","v":6023156.3838180713},59313.354671105044,11825976.274712652,608196.03207137564,14034.185401738419,12578.572137597583,5046166.843247043,{"$f":"$D136*O125","v":1424162.7198565465},{"$f":"$D136*P125","v":1034471.4398380063},{"$f":"ROUND(SUM(F136:P136)-E136,0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F137:P137)","v":150571178.72611815},{"$f":"F130+((F136-(F127*F125))*(1/NetToGross))-(F136-(F127*F125))","v":53653596.514772922},40401515.872093633,12767315.652416607,237511.32563625381,25744447.033623986,1353127.4592270765,33087.23469559128,49701.795314994568,10236657.00976358,3120330.7991285855,2973888.0294449227,{"$f":"ROUND(SUM(F137:P137)-E137,0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E131","v":-23958447.013182111},{"$f":"F131","v":-8615871.6441833917},-6488254.3176055448,{"$f":"H131","v":-2026946.2065643268},-33383.892594643417,-3980539.9379319018,-211312.18888671993,-5204.5376981823247,-7959.5638456417473,-1662600.2114931224,{"$f":"O131","v":-484202.32636323717},{"$f":"P131","v":-442172.18601539638},{"$f":"ROUND(SUM(F138:P138)-E138,0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E136:E138)","v":199370708.54704231},{"$f":"SUM(F136:F138)","v":72198706.375953361},53462201.07747639,{"$f":"SUM(H136:H138)","v":16763525.829670351},263440.78771271545,33589883.370404735,1750011.302411732,41916.882399147376,54320.803606950401,13620223.641517501,{"$f":"SUM(O136:O138)","v":4060291.1926218946},{"$f":"SUM(P136:P138)","v":3566187.2832675325},{"$f":"ROUND(SUM(F140:P140)-E140,0)","v":0}]
[null,null,"Transmission Energy Summary"]
[null,null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,null,{"$f":"\"Cost Of Service By Rate Schedule - \"&C141","v":"Cost Of Service By Rate Schedule - Transmission Energy Summary"}]
[null,null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","Q"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"},null,null,"Chk Total"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"},{"$f":"ROUND(SUM(Q157:Q211),0)","v":0}]
[]
[null,null,"Operating Revenues",null,{"$f":"SUM(F154:P154)","v":73293940.947513178},20838172.341642503,22177522.257811967,6876825.0751574263,404787.96821281966,13516637.262234718,754029.7951137129,15966.542801325728,122017.0461878588,4697979.9793950245,1453214.8728206297,2436787.8061351944]
[13]
[{"$f":"A155+1","v":14},null,"Operating Expenses"]
[{"$f":"A156+1","v":15},null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F157:P157)","v":28681709.292391326},9003625.6709158607,7708767.1287319809,2576893.4308181368,92697.184543052688,5541587.1651683291,298329.98702415894,7634.9404135076538,19019.271477751699,1814704.8594133928,678165.25873326696,940284.39515188592,{"$f":"ROUND(SUM(F157:P157)-E157,0)","v":0}]
[16,null,"Depreciation Expense",null,10787978.01293109,3709472.0165121509,2890040.1316579813,926535.15326951072,20348.884723200248,1930688.5777100297,100106.51000889174,2510.7267681529343,4554.0966893975465,723251.60801307228,232565.66357695698,247904.64400174457,0]
[17,null,"Amortization Expense",null,1008073.4187507599,346445.41884221224,270064.7513984454,86602.89167480875,1908.3697832914595,180502.08550866338,9360.4900301748676,234.78253413053847,426.91883564658497,67560.947127798034,21744.883983274511,23221.879032314406,0]
[18,null,"Taxes Other Than Income",null,3205163.755293617,1101233.1931610878,862566.96359601105,276480.48449150764,6069.1032327841522,573497.72222179512,29797.257201485529,701.7805749757888,1239.4720899356976,210272.66854608912,69386.94246580021,73918.167712145019,0]
[19,null,"Income Taxes - Federal",null,2582430.4252499091,-46320.556204167246,1525493.5878510773,349259.16588108346,72444.77353616101,328752.37064137909,30386.403381850265,-240.98423704927922,27649.881826736149,172404.22134108035,-23602.60111420571,146204.1623459633,0]
[20,null,"Income Taxes - State",null,350909.40500540414,-6294.1942823191202,207289.242729766,47458.520041309726,9844.0415388395959,44671.987151296693,4129.0075530096883,-32.745755475849549,3757.1597226476797,23426.870338768214,-3207.2014922774565,19866.717459838892,0]
[21,null,"Income Taxes Deferred",null,5415110.9551202171,1860528.941330906,1457303.3300963594,467112.63908878074,10253.724899180483,968922.03813631414,50342.343238408954,1185.6553891717865,2094.0829877073434,355254.80691141175,117228.95333141269,124884.43971056381,0]
[22,null,"Investment Tax Credit Adj",null,-84158.174024198452,-28915.144993203197,-22648.471707551671,-7259.5644106176005,-159.35680203293833,-15058.36356395521,-782.38834220708861,-18.426694005281515,-32.544891870396704,-5521.141877012542,-1821.8970464143788,-1940.8736953281546,0]
[23,null,"Misc Revenues & Expense",null,168.91295037428401,58.372197933121143,45.477629659657687,14.579943754231435,0.32020975532193219,29.563248076151506,1.5752745918076296,3.9508760064568237E-2,7.1663199554214671E-2,11.381076829926512,3.6311739264666762,3.9010238879806813,0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E157:E165)","v":51947386.003668502},{"$f":"SUM(F157:F165)","v":15939833.71748046},14898922.141983729,4723097.3007982736,213407.04566423205,9553593.1462219283,521671.18537036469,11975.768502168356,58708.410401151858,3361366.22089143,{"$f":"SUM(O157:O165)","v":1090463.6336117401},{"$f":"SUM(P157:P165)","v":1574347.4327430155},{"$f":"ROUND(SUM(F167:P167)-E167,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"SUM(F171:P171)","v":558243614.93627346},164177017.68378773,149955050.63389197,51194349.66493547,2060024.9260259564,115223787.66330861,6056193.6376678571,154281.38586581236,435194.46184719732,33921222.280067876,13973396.589244178,21093096.009630885,{"$f":"ROUND(SUM(F171:P171)-E171,0)","v":0}]
[30,null,"Plant Held For Future Use ",null,108325.22022883415,31534.579509100044,29251.104639121804,10040.368153809943,419.25644045245457,22212.609017731309,1196.3060856615359,30.511400037628057,88.34111015135673,6554.3303567448829,2740.5334384951743,4257.2800775280093,0]
[31,null,"Electric Plant Acquisition Adj",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Prepayments",null,572454.19422257575,196839.7425039525,153357.33840540823,49165.741156315104,1079.7949711785429,102450.2249376976,5312.0604672055888,133.22942142199756,241.65897887591714,38378.6856062394,12340.884398096146,13154.833376184755,0]
[34,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,"Materials & Supplies",null,145802.58597416847,50134.567567526588,39059.712974922208,12522.385676049684,275.02095487926715,26093.804325842186,1352.9679069284389,33.933185165234057,61.549909843592054,9774.950841750031,3143.1909777415131,3350.5016535197196,0]
[36,null,"Misc Deferred Debits",null,1762048.1584550035,605884.46951790748,472043.03584461985,151335.08416548849,3323.6733343495353,315347.90382648865,16350.838998660443,410.08810667807018,743.8407526749038,118131.88370160562,37985.978348717697,40491.361857812444,0]
[37,null,"Cash Working Capital",null,1191993.9765894415,379209.48654780514,335534.35141675407,106805.91271052838,4283.6200979175164,215717.24108111532,11798.188999014274,280.77686603581299,1120.1888168165251,78152.734022114062,25142.14575828355,33949.330273057174,0]
[38,null,"Weatherization Loans",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,"Miscellaneous Rate Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40]
[41,null,"Total Rate Base Additions",null,{"$f":"SUM(E171:E181)","v":562024239.07174349},{"$f":"SUM(F171:F181)","v":165440620.52943403},150984296.17717281,51524219.156797662,2069406.2918247338,115905609.44649749,6092204.0001253281,155169.92484515111,437450.04141555965,34172214.86459633,{"$f":"SUM(O171:O181)","v":14054749.32216551},{"$f":"SUM(P171:P181)","v":21188299.316868987},{"$f":"ROUND(SUM(F183:P183)-E183,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F186:P186)","v":-149202689.69866806},-51303701.357394524,-39970582.111272424,-12814406.629534695,-281434.41981716693,-26702309.591245223,-1384519.0017786417,-34724.504115399235,-62985.248430377396,-10002901.851958608,-3216489.9201356205,-3428635.0629853979,{"$f":"ROUND(SUM(F186:P186)-E186,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,-8140592.9701634636,-2799163.0485222056,-2180820.750034838,-699162.29389093642,-15355.243533923978,-1456893.260051176,-75540.250064180596,-1894.591349676044,-3436.5157940576596,-545764.77917145845,-175493.69647132751,-187068.54127968388,0]
[46,null,"Accum Deferred Income Taxes",null,-90262353.350481942,-31040755.823495947,-24155481.311327886,-7745675.4103109958,-170020.41219707776,-16165638.688879343,-840992.80044277187,-21049.013003035088,-38117.86453380312,-6049483.1374987001,-1950219.3251823089,-2084919.5636100816,0]
[47,null,"Unamortized ITC",null,-6040.5961867607984,-2077.3276319416423,-1616.5628508463476,-518.36478128307738,-11.378347984570413,-1081.8409947073899,-56.279591604335522,-1.408632700796558,-2.5509409115963426,-404.84852070272746,-130.51145089809486,-139.52244318021985,0]
[48,null,"Customer Advance For Construction",null,-1601864.6166857369,-625323.83976010408,-88430.588584235316,-28332.454416202632,-1533.4323944825283,-276224.87275073736,-6039.7518756780619,-4612.7337047667597,-11874.146965791231,-559492.79623373889,0,0,0]
[49,null,"Customer Service Deposits",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,"Misc Rate Base Deductions",null,-1024517.9493002719,-344242.86753558554,-274788.33842452813,-89028.450056720554,-2234.9603646912637,-187331.48095225671,-9775.9007891032597,-245.89902454907869,-492.46175517323138,-67689.70548684572,-22656.733041451487,-26031.151869367059,0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E186:E192)","v":-250238059.18148622},{"$f":"SUM(F186:F192)","v":-86115264.264340311},-66671719.662494764,-21377123.602990836,-470589.84665532707,-44789479.734873444,-2316923.9845419801,-62528.149830127004,-116908.78842011424,-17225737.118870053,{"$f":"SUM(O186:O192)","v":-5364990.1862816056},{"$f":"SUM(P186:P192)","v":-5726793.8421877101},{"$f":"ROUND(SUM(F194:P194)-E194,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E183+E194","v":311786179.89025724},{"$f":"F183+F194","v":79325356.265093714},84312576.514678046,30147095.553806826,1598816.4451694067,71116129.711624041,3775280.015583348,92641.775015024105,320541.25299544539,16946477.745726276,{"$f":"O183+O194","v":8689759.135883905},{"$f":"P183+P194","v":15461505.474681277},{"$f":"ROUND(SUM(F196:P196)-E196,0)","v":0}]
[55]
[null,null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.1749973208975246E-2},{"$f":"'Class Summary'!G60","v":8.6328759204281014E-2},{"$f":"'Class Summary'!H60","v":7.1440639132719697E-2},{"$f":"'Class Summary'!I60","v":0.1197016224888215},{"$f":"'Class Summary'!J60","v":5.5726375044352183E-2},{"$f":"'Class Summary'!K60","v":6.1547384242819685E-2},{"$f":"'Class Summary'!L60","v":4.3077480958348895E-2},{"$f":"'Class Summary'!M60","v":0.19750542307765495},{"$f":"'Class Summary'!N60","v":7.8872658882796653E-2},{"$f":"'Class Summary'!O60","v":4.1744682854433134E-2},{"$f":"'Class Summary'!P60","v":5.5779844647369722E-2}]
[{"$f":"A197+1","v":56}]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9243345727087388E-2},{"$f":"$D$58*E196","v":21589118.247068942},{"$f":"$D$58*F196","v":5492753.0687882612},5838084.8847473608,{"$f":"$D$58*H196","v":2087485.7600997852},110707.39986701809,4924318.7563943751,261413.01933560162,6414.8264561363603,22195.34880095741,1173430.817403717,{"$f":"$D$58*O196","v":601707.99613112537},{"$f":"$D$58*P196","v":1070606.3690446101},{"$f":"ROUND(SUM(F200:P200)-E200,0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E167","v":51947386.003668502},{"$f":"F167","v":15939833.71748046},14898922.141983729,{"$f":"H167","v":4723097.3007982736},213407.04566423205,9553593.1462219283,521671.18537036469,11975.768502168356,58708.410401151858,3361366.22089143,{"$f":"O167","v":1090463.6336117401},{"$f":"P167","v":1574347.4327430155},{"$f":"ROUND(SUM(F201:P201)-E201,0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"SUM(F202:P202)","v":-16122883.750281692},-4864440.4106327323,-4394079.4873420913,-1472802.0523321449,-56380.512677426959,-3184120.1630298169,-171170.40134538853,-4287.5371424925133,-12135.014274042011,-1002988.8455644894,-388619.03710563073,-571860.28883543552,{"$f":"ROUND(SUM(F202:P202)-E202,0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E200+E201+E202","v":57413620.500455752},{"$f":"F200+F201+F202","v":16568146.375635989},16342927.539388997,5337781.0085659139,267733.93285382318,11293791.739586487,611913.80336057779,14103.057815812201,68768.744928067259,3531808.1927306578,{"$f":"O200+O201+O202","v":1303552.5926372348},{"$f":"P200+P201+P202","v":2073093.5129521899},{"$f":"ROUND(SUM(F204:P204)-E204,0)","v":0}]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(F205:P205)-E205,0)","v":0}]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7800318763364462E-2},{"$f":"$D207*E196","v":24257064.18147371},{"$f":"$D207*F196","v":6171538.0034417408},6559545.3286025086,{"$f":"$D207*H196","v":2345453.6438757787},124388.42907828906,5532857.560781125,293717.98863334401,7207.5596269727685,24938.211659853907,1318441.3705337662,{"$f":"$D207*O196","v":676066.03074862633},{"$f":"$D207*P196","v":1202910.0544917081},{"$f":"ROUND(SUM(F207:P207)-E207,0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F208:P208)","v":53737254.221998058},{"$f":"F201+((F207-(F198*F196))*(1/NetToGross))-(F207-(F198*F196))","v":16722809.794349417},14456726.908842586,4841002.4550038548,172208.84798154439,10518977.195573386,559405.20138094644,13953.986522921154,35111.851496421572,3350190.7952106628,1283142.0077117735,1783725.1779245534,{"$f":"ROUND(SUM(F208:P208)-E208,0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E202","v":-16122883.750281692},{"$f":"F202","v":-4864440.4106327323},-4394079.4873420913,{"$f":"H202","v":-1472802.0523321449},-56380.512677426959,-3184120.1630298169,-171170.40134538853,-4287.5371424925133,-12135.014274042011,-1002988.8455644894,{"$f":"O202","v":-388619.03710563073},{"$f":"P202","v":-571860.28883543552},{"$f":"ROUND(SUM(F209:P209)-E209,0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E207:E209)","v":61871434.653190076},{"$f":"SUM(F207:F209)","v":18029907.387158424},16622192.750103002,5713654.0465474883,240216.76438240649,12867714.593324695,681952.78866890189,16874.009007401408,47915.048882233466,3665643.3201799402,{"$f":"SUM(O207:O209)","v":1570589.0013547693},{"$f":"SUM(P207:P209)","v":2414774.9435808258},{"$f":"ROUND(SUM(F211:P211)-E211,0)","v":0}]

{"sheet":"Distribution Summary","index":8,"n_rows":424,"n_cols":17,"rows_kept":424,"cut":false,"hidden":false,"merged":[]}
[null,null,"Distribution Summary"]
[null,null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,null,"Cost Of Service By Rate Schedule - Distribution Function"]
[null,null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"},null,null,"Chk Total"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"},{"$f":"ROUND(SUM(Q15:Q69),0)","v":0}]
[]
[{"$f":"ROW()","v":14},null,"Operating Expenses"]
[{"$f":"ROW()","v":15},null,"Operation & Maintenance Expenses",null,{"$f":"'Function Summary'!$H15","v":104371123.83311331},{"$f":"Distribution!$I$17","v":58109982.491294146},{"$f":"Distribution!J17","v":24153753.747136131},{"$f":"Distribution!K17","v":7086309.0625108611},{"$f":"Distribution!L17","v":2863536.2182652457},{"$f":"Distribution!M17","v":845533.06446894491},{"$f":"Distribution!N17","v":1352447.7956408719},{"$f":"Distribution!O17","v":57965.661297734259},{"$f":"Distribution!P17","v":27642.701763584369},{"$f":"Distribution!Q17","v":9677150.6028317902},{"$f":"Distribution!R17","v":87903.016134093472},{"$f":"Distribution!S17","v":108899.47176989427},{"$f":"ROUND(SUM(F15:P15)-E15,0)","v":0}]
[{"$f":"ROW()","v":16},null,"Depreciation Expense",null,{"$f":"'Function Summary'!$H16","v":67119647.928753525},{"$f":"Distribution!$I$18","v":38050172.285273135},{"$f":"Distribution!J18","v":15715580.872105114},{"$f":"Distribution!K18","v":4526039.6137812911},{"$f":"Distribution!L18","v":1641975.9738045733},{"$f":"Distribution!M18","v":108421.79891610326},{"$f":"Distribution!N18","v":919557.58514395321},{"$f":"Distribution!O18","v":28972.803655464482},{"$f":"Distribution!P18","v":20065.93228715807},{"$f":"Distribution!Q18","v":6093500.952793722},{"$f":"Distribution!R18","v":7680.0554965065085},{"$f":"Distribution!S18","v":7680.0554965065085},0]
[{"$f":"ROW()","v":17},null,"Amortization Expense",null,{"$f":"'Function Summary'!$H17","v":3647688.067180668},{"$f":"Distribution!$I$19","v":2109789.952804673},{"$f":"Distribution!J19","v":849502.22299123032},{"$f":"Distribution!K19","v":242253.65132560016},{"$f":"Distribution!L19","v":54553.170614853807},{"$f":"Distribution!M19","v":4641.9139900975888},{"$f":"Distribution!N19","v":49594.573799368663},{"$f":"Distribution!O19","v":1730.7363027138649},{"$f":"Distribution!P19","v":1191.7385537576713},{"$f":"Distribution!Q19","v":333764.86663935863},{"$f":"Distribution!R19","v":332.31260536751017},{"$f":"Distribution!S19","v":332.92755364734649},0]
[{"$f":"ROW()","v":18},null,"Taxes Other Than Income",null,{"$f":"'Function Summary'!$H18","v":14563027.964118797},{"$f":"Distribution!$I$20","v":8489870.676960526},{"$f":"Distribution!J20","v":3402108.2761023231},{"$f":"Distribution!K20","v":962290.2089488284},{"$f":"Distribution!L20","v":165223.64238352445},{"$f":"Distribution!M20","v":7168.8574776584037},{"$f":"Distribution!N20","v":199401.66038373296},{"$f":"Distribution!O20","v":7073.0234951116572},{"$f":"Distribution!P20","v":4783.1128773208593},{"$f":"Distribution!Q20","v":1323738.8338599743},{"$f":"Distribution!R20","v":702.81128554526606},{"$f":"Distribution!S20","v":666.86034425245771},0]
[{"$f":"ROW()","v":19},null,"Income Taxes - Federal",null,{"$f":"'Function Summary'!$H19","v":34963125.096638381},{"$f":"Distribution!$I$21","v":16652140.744929461},{"$f":"Distribution!J21","v":11088873.500372244},{"$f":"Distribution!K21","v":2345009.7999945879},{"$f":"Distribution!L21","v":645549.04977221182},{"$f":"Distribution!M21","v":1339.8066928312624},{"$f":"Distribution!N21","v":383780.22727237118},{"$f":"Distribution!O21","v":7371.8877392101231},{"$f":"Distribution!P21","v":44989.695442038406},{"$f":"Distribution!Q21","v":3793897.2486915556},{"$f":"Distribution!R21","v":-139.03854245469597},{"$f":"Distribution!S21","v":312.1742748663122},0]
[{"$f":"ROW()","v":20},null,"Income Taxes - State",null,{"$f":"'Function Summary'!$H20","v":4750908.0224697972},{"$f":"Distribution!$I$22","v":2262749.3634425588},{"$f":"Distribution!J22","v":1506793.7413333845},{"$f":"Distribution!K22","v":318647.88518677559},{"$f":"Distribution!L22","v":87719.39439004584},{"$f":"Distribution!M22","v":182.05747764059331},{"$f":"Distribution!N22","v":52149.358948147419},{"$f":"Distribution!O22","v":1001.717109215943},{"$f":"Distribution!P22","v":6113.3524080947491},{"$f":"Distribution!Q22","v":515527.62590343173},{"$f":"Distribution!R22","v":-18.8930287254008},{"$f":"Distribution!S22","v":42.419299269491731},0]
[{"$f":"ROW()","v":21},null,"Income Taxes Deferred",null,{"$f":"'Function Summary'!$H21","v":7609774.3938208595},{"$f":"Distribution!$I$23","v":4436302.7142133266},{"$f":"Distribution!J23","v":1777739.9389932454},{"$f":"Distribution!K23","v":502835.77079750644},{"$f":"Distribution!L23","v":86336.072838821856},{"$f":"Distribution!M23","v":3746.0195915882214},{"$f":"Distribution!N23","v":104195.47727383033},{"$f":"Distribution!O23","v":3695.9424381116951},{"$f":"Distribution!P23","v":2499.3710089873839},{"$f":"Distribution!Q23","v":691707.37753393129},{"$f":"Distribution!R23","v":367.24748023611323},{"$f":"Distribution!S23","v":348.46165127541713},0]
[{"$f":"ROW()","v":22},null,"Investment Tax Credit Adj",null,{"$f":"'Function Summary'!$H22","v":-411211.48262064694},{"$f":"Distribution!$I$24","v":-239725.71617194862},{"$f":"Distribution!J24","v":-96064.224534822672},{"$f":"Distribution!K24","v":-27171.875554186907},{"$f":"Distribution!L24","v":-4665.3662353675072},{"$f":"Distribution!M24","v":-202.42469624773537},{"$f":"Distribution!N24","v":-5630.43981000658},{"$f":"Distribution!O24","v":-199.71866326162942},{"$f":"Distribution!P24","v":-135.05920215707238},{"$f":"Distribution!Q24","v":-37377.98278045289},{"$f":"Distribution!R24","v":-19.84505361410114},{"$f":"Distribution!S24","v":-18.829918581259903},0]
[{"$f":"ROW()","v":23},null,"Misc Revenues & Expense",null,{"$f":"'Function Summary'!$H23","v":-53483.398835104934},{"$f":"Distribution!$I$25","v":-18482.558832943712},{"$f":"Distribution!J25","v":-14399.714170956619},{"$f":"Distribution!K25","v":-4616.4900031233756},{"$f":"Distribution!L25","v":-101.38894629941636},{"$f":"Distribution!M25","v":-9360.697236146787},{"$f":"Distribution!N25","v":-498.78377638758769},{"$f":"Distribution!O25","v":-12.509773627963758},{"$f":"Distribution!P25","v":-22.690927338992811},{"$f":"Distribution!Q25","v":-3603.6234635600927},{"$f":"Distribution!R25","v":-1149.7491632140609},{"$f":"Distribution!S25","v":-1235.1925415063183},0]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,"Total Operating Expenses",null,{"$f":"SUM(E15:E23)","v":236560600.42463958},{"$f":"SUM(F15:F23)","v":129852799.95391293},58383888.360327899,15951597.626988137,5540126.766887608,961470.39668246964,3054997.4548758813,107599.54360067243,107128.15421144545,22388305.902009752,95657.917213740599,117028.34792962421,{"$f":"ROUND(SUM(F25:P25)-E25,0)","v":0}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},null,"Rate Base :"]
[{"$f":"ROW()","v":29},null,"Electric Plant In Service",null,{"$f":"'Function Summary'!$H29","v":2717546303.777298},{"$f":"Distribution!$I$33","v":1571871099.4708533},{"$f":"Distribution!J33","v":632873084.58587182},{"$f":"Distribution!K33","v":180474503.37824869},{"$f":"Distribution!L33","v":40646137.252042487},{"$f":"Distribution!M33","v":3408418.1185527006},{"$f":"Distribution!N33","v":36949436.356084488},{"$f":"Distribution!O33","v":1289476.4130291911},{"$f":"Distribution!P33","v":887823.35225791938},{"$f":"Distribution!Q33","v":248663454.42084125},{"$f":"Distribution!R33","v":241435.21475823017},{"$f":"Distribution!S33","v":241435.21475823017},{"$f":"ROUND(SUM(F29:P29)-E29,0)","v":0}]
[{"$f":"ROW()","v":30},null,"Plant Held For Future Use ",null,{"$f":"'Function Summary'!$H30","v":4140116.03230769},{"$f":"Distribution!$I$34","v":2027953.9489885927},{"$f":"Distribution!J34","v":1269049.5794239119},{"$f":"Distribution!K34","v":391575.63597905816},{"$f":"Distribution!L34","v":3052.3475412922708},{"$f":"Distribution!M34","v":0},{"$f":"Distribution!N34","v":72004.649476173596},{"$f":"Distribution!O34","v":905.46688227888421},{"$f":"Distribution!P34","v":676.90425079615454},{"$f":"Distribution!Q34","v":374897.49976558634},{"$f":"Distribution!R34","v":0},{"$f":"Distribution!S34","v":0},0]
[{"$f":"ROW()","v":31},null,"Electric Plant Acquisition Adj",null,{"$f":"'Function Summary'!$H31","v":0},{"$f":"Distribution!$I$35","v":0},{"$f":"Distribution!J35","v":0},{"$f":"Distribution!K35","v":0},{"$f":"Distribution!L35","v":0},{"$f":"Distribution!M35","v":0},{"$f":"Distribution!N35","v":0},{"$f":"Distribution!O35","v":0},{"$f":"Distribution!P35","v":0},{"$f":"Distribution!Q35","v":0},{"$f":"Distribution!R35","v":0},{"$f":"Distribution!S35","v":0},0]
[{"$f":"ROW()","v":32},null,"Nuclear Fuel",null,{"$f":"'Function Summary'!$H32","v":0},{"$f":"Distribution!$I$36","v":0},{"$f":"Distribution!J36","v":0},{"$f":"Distribution!K36","v":0},{"$f":"Distribution!L36","v":0},{"$f":"Distribution!M36","v":0},{"$f":"Distribution!N36","v":0},{"$f":"Distribution!O36","v":0},{"$f":"Distribution!P36","v":0},{"$f":"Distribution!Q36","v":0},{"$f":"Distribution!R36","v":0},{"$f":"Distribution!S36","v":0},0]
[{"$f":"ROW()","v":33},null,"Prepayments",null,{"$f":"'Function Summary'!$H33","v":2197201.2977465475},{"$f":"Distribution!$I$37","v":1270895.4452209701},{"$f":"Distribution!J37","v":511693.05223175808},{"$f":"Distribution!K37","v":145917.96006628335},{"$f":"Distribution!L37","v":32863.375830776931},{"$f":"Distribution!M37","v":2755.7877129590788},{"$f":"Distribution!N37","v":29874.504585164712},{"$f":"Distribution!O37","v":1042.5725751878431},{"$f":"Distribution!P37","v":717.82645213417197},{"$f":"Distribution!Q37","v":201050.36075969884},{"$f":"Distribution!R37","v":195.20615580722503},{"$f":"Distribution!S37","v":195.20615580722503},0]
[{"$f":"ROW()","v":34},null,"Fuel Stock",null,{"$f":"'Function Summary'!$H34","v":0},{"$f":"Distribution!$I$38","v":0},{"$f":"Distribution!J38","v":0},{"$f":"Distribution!K38","v":0},{"$f":"Distribution!L38","v":0},{"$f":"Distribution!M38","v":0},{"$f":"Distribution!N38","v":0},{"$f":"Distribution!O38","v":0},{"$f":"Distribution!P38","v":0},{"$f":"Distribution!Q38","v":0},{"$f":"Distribution!R38","v":0},{"$f":"Distribution!S38","v":0},0]
[{"$f":"ROW()","v":35},null,"Materials & Supplies",null,{"$f":"'Function Summary'!$H35","v":10730678.296329321},{"$f":"Distribution!$I$39","v":6206791.4236729983},{"$f":"Distribution!J39","v":2499003.4074698649},{"$f":"Distribution!K39","v":712633.24335999647},{"$f":"Distribution!L39","v":160497.95443553856},{"$f":"Distribution!M39","v":13458.699223903403},{"$f":"Distribution!N39","v":145900.92327653299},{"$f":"Distribution!O39","v":5091.7095836372764},{"$f":"Distribution!P39","v":3505.7164486236206},{"$f":"Distribution!Q39","v":981888.52559204283},{"$f":"Distribution!R39","v":953.34663309128348},{"$f":"Distribution!S39","v":953.34663309128348},0]
[{"$f":"ROW()","v":36},null,"Misc Deferred Debits",null,{"$f":"'Function Summary'!$H36","v":1216253.5902517226},{"$f":"Distribution!$I$40","v":703500.01598391111},{"$f":"Distribution!J40","v":283246.01506562892},{"$f":"Distribution!K40","v":80772.409425955382},{"$f":"Distribution!L40","v":18191.414179013831},{"$f":"Distribution!M40","v":1525.4572729843228},{"$f":"Distribution!N40","v":16536.934279059151},{"$f":"Distribution!O40","v":577.11263823241597},{"$f":"Distribution!P40","v":397.35048421883482},{"$f":"Distribution!Q40","v":111290.76946485342},{"$f":"Distribution!R40","v":108.05572893265311},{"$f":"Distribution!S40","v":108.05572893265311},0]
[{"$f":"ROW()","v":37},null,"Cash Working Capital",null,{"$f":"'Function Summary'!$H37","v":5379092.4689649586},{"$f":"Distribution!$I$41","v":2948723.557028098},{"$f":"Distribution!J41","v":1301198.1980156568},{"$f":"Distribution!K41","v":364244.17670818651},{"$f":"Distribution!L41","v":137895.51586751628},{"$f":"Distribution!M41","v":36509.214815104366},{"$f":"Distribution!N41","v":68587.637666328854},{"$f":"Distribution!O41","v":2746.4234673047031},{"$f":"Distribution!P41","v":2105.3600209190554},{"$f":"Distribution!Q41","v":508592.1495878041},{"$f":"Distribution!R41","v":3789.6775841553253},{"$f":"Distribution!S41","v":4700.5582038898556},0]
[{"$f":"ROW()","v":38},null,"Weatherization Loans",null,{"$f":"'Function Summary'!$H38","v":0},{"$f":"Distribution!$I$42","v":0},{"$f":"Distribution!J42","v":0},{"$f":"Distribution!K42","v":0},{"$f":"Distribution!L42","v":0},{"$f":"Distribution!M42","v":0},{"$f":"Distribution!N42","v":0},{"$f":"Distribution!O42","v":0},{"$f":"Distribution!P42","v":0},{"$f":"Distribution!Q42","v":0},{"$f":"Distribution!R42","v":0},{"$f":"Distribution!S42","v":0},0]
[{"$f":"ROW()","v":39},null,"Miscellaneous Rate Base",null,{"$f":"'Function Summary'!$H39","v":0},{"$f":"Distribution!$I$43","v":0},{"$f":"Distribution!J43","v":0},{"$f":"Distribution!K43","v":0},{"$f":"Distribution!L43","v":0},{"$f":"Distribution!M43","v":0},{"$f":"Distribution!N43","v":0},{"$f":"Distribution!O43","v":0},{"$f":"Distribution!P43","v":0},{"$f":"Distribution!Q43","v":0},{"$f":"Distribution!R43","v":0},{"$f":"Distribution!S43","v":0},0]
[{"$f":"ROW()","v":40}]
[{"$f":"ROW()","v":41},null,"Total Rate Base Additions",null,{"$f":"SUM(E29:E39)","v":2741209645.4628987},1585028963.8617477,638737274.83807874,182169646.80378816,40998637.85989663,3462667.2775776521,37282341.005367748,1299839.6981758324,895226.50991461112,250841173.72601122,246481.50086021662,247392.38147995115,{"$f":"ROUND(SUM(F41:P41)-E41,0)","v":0}]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43},null,"Rate Base Deductions :"]
[{"$f":"ROW()","v":44},null,"Accum Provision For Depreciation",null,{"$f":"'Function Summary'!$H44","v":-837214472.54843414},{"$f":"Distribution!$I$48","v":-476478985.72995436},{"$f":"Distribution!J48","v":-194695416.44269937},{"$f":"Distribution!K48","v":-56524830.073062852},{"$f":"Distribution!L48","v":-19722907.736674335},{"$f":"Distribution!M48","v":-1124692.6047182642},{"$f":"Distribution!N48","v":-11252070.740980882},{"$f":"Distribution!O48","v":-366830.99784323963},{"$f":"Distribution!P48","v":-234568.09324170876},{"$f":"Distribution!Q48","v":-76654834.982506201},{"$f":"Distribution!R48","v":-79667.573376370332},{"$f":"Distribution!S48","v":-79667.573376370332},{"$f":"ROUND(SUM(F44:P44)-E44,0)","v":0}]
[{"$f":"ROW()","v":45},null,"Accum Provision For Amortization",null,{"$f":"'Function Summary'!$H45","v":-33598670.001487441},{"$f":"Distribution!$I$49","v":-19433993.92407351},{"$f":"Distribution!J49","v":-7824593.0500865197},{"$f":"Distribution!K49","v":-2231315.5342596238},{"$f":"Distribution!L49","v":-502532.79970550089},{"$f":"Distribution!M49","v":-42140.336462037929},{"$f":"Distribution!N49","v":-456828.24875641271},{"$f":"Distribution!O49","v":-15942.577469921909},{"$f":"Distribution!P49","v":-10976.697541699994},{"$f":"Distribution!Q49","v":-3074376.8137098239},{"$f":"Distribution!R49","v":-2985.0097111959985},{"$f":"Distribution!S49","v":-2985.0097111959985},0]
[{"$f":"ROW()","v":46},null,"Accum Deferred Income Taxes",null,{"$f":"'Function Summary'!$H46","v":-399807832.30732512},{"$f":"Distribution!$I$50","v":-233185243.01984435},{"$f":"Distribution!J50","v":-93214644.433493778},{"$f":"Distribution!K50","v":-26356328.854380932},{"$f":"Distribution!L50","v":-4137526.0440956522},{"$f":"Distribution!M50","v":-455592.89154254616},{"$f":"Distribution!N50","v":-5486182.5904749976},{"$f":"Distribution!O50","v":-194954.84840490442},{"$f":"Distribution!P50","v":-140877.15512581595},{"$f":"Distribution!Q50","v":-36571997.178422406},{"$f":"Distribution!R50","v":-32242.645769964707},{"$f":"Distribution!S50","v":-32242.645769964707},0]
[{"$f":"ROW()","v":47},null,"Unamortized ITC",null,{"$f":"'Function Summary'!$H47","v":-29515.404090829092},{"$f":"Distribution!$I$51","v":-17191.680248291144},{"$f":"Distribution!J51","v":-6878.3872511185109},{"$f":"Distribution!K51","v":-1947.333694426849},{"$f":"Distribution!L51","v":-325.77858162773686},{"$f":"Distribution!M51","v":-35.816520771225164},{"$f":"Distribution!N51","v":-404.22821063664094},{"$f":"Distribution!O51","v":-14.484303055223052},{"$f":"Distribution!P51","v":-10.28881651570563},{"$f":"Distribution!Q51","v":-2702.3365155141851},{"$f":"Distribution!R51","v":-2.5349744359428188},{"$f":"Distribution!S51","v":-2.5349744359428188},0]
[{"$f":"ROW()","v":48},null,"Customer Advance For Construction",null,{"$f":"'Function Summary'!$H48","v":-3604784.289230769},{"$f":"Distribution!$I$52","v":-1407208.5304640422},{"$f":"Distribution!J52","v":-199001.33450442523},{"$f":"Distribution!K52","v":-63758.438441687038},{"$f":"Distribution!L52","v":-3450.7866311854441},{"$f":"Distribution!M52","v":-621607.51365293097},{"$f":"Distribution!N52","v":-13591.662145170976},{"$f":"Distribution!O52","v":-10380.346638626463},{"$f":"Distribution!P52","v":-26721.196026454785},{"$f":"Distribution!Q52","v":-1259064.4807262456},{"$f":"Distribution!R52","v":0},{"$f":"Distribution!S52","v":0},0]
[{"$f":"ROW()","v":49},null,"Customer Service Deposits",null,{"$f":"'Function Summary'!$H49","v":0},{"$f":"Distribution!$I$53","v":0},{"$f":"Distribution!J53","v":0},{"$f":"Distribution!K53","v":0},{"$f":"Distribution!L53","v":0},{"$f":"Distribution!M53","v":0},{"$f":"Distribution!N53","v":0},{"$f":"Distribution!O53","v":0},{"$f":"Distribution!P53","v":0},{"$f":"Distribution!Q53","v":0},{"$f":"Distribution!R53","v":0},{"$f":"Distribution!S53","v":0},0]
[{"$f":"ROW()","v":50},null,"Misc Rate Base Deductions",null,{"$f":"'Function Summary'!$H50","v":-7087147.8091896446},{"$f":"Distribution!$I$54","v":-3441304.2130796234},{"$f":"Distribution!J54","v":-1753218.2381709211},{"$f":"Distribution!K54","v":-526916.84727206035},{"$f":"Distribution!L54","v":-69090.564431543433},{"$f":"Distribution!M54","v":-499957.72722067538},{"$f":"Distribution!N54","v":-84292.220332349505},{"$f":"Distribution!O54","v":-2682.9105040696295},{"$f":"Distribution!P54","v":-2591.0833022373436},{"$f":"Distribution!Q54","v":-580318.05212366069},{"$f":"Distribution!R54","v":-61130.589350276387},{"$f":"Distribution!S54","v":-65645.363402227638},0]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},null,"Total Rate Base Deductions",null,{"$f":"SUM(E44:E50)","v":-1281342422.3597581},-733963927.09766412,-297693751.88620615,-85705097.08111158,-24435833.710119843,-2744026.8901172257,-17293369.690900449,-590806.16516381723,-415744.51405443251,-118143293.84400386,-176028.35318224336,-180543.1272341946,{"$f":"ROUND(SUM(F52:P52)-E52,0)","v":0}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54},null,"Total Rate Base",null,{"$f":"E41+E52","v":1459867223.1031406},{"$f":"F41+F52","v":851065036.76408362},341043522.95187259,{"$f":"H41+H52","v":96464549.722676575},16562804.149776787,718640.38746042643,19988971.3144673,709033.53301201516,479481.99586017861,132697879.88200736,{"$f":"O41+O52","v":70453.147677973262},{"$f":"P41+P52","v":66849.254245756543},{"$f":"ROUND(SUM(F54:P54)-E54,0)","v":0}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.1749973208975246E-2},{"$f":"'Class Summary'!G60","v":8.6328759204281014E-2},{"$f":"'Class Summary'!H60","v":7.1440639132719697E-2},{"$f":"'Class Summary'!I60","v":0.1197016224888215},{"$f":"'Class Summary'!J60","v":5.5726375044352183E-2},{"$f":"'Class Summary'!K60","v":6.1547384242819685E-2},{"$f":"'Class Summary'!L60","v":4.3077480958348895E-2},{"$f":"'Class Summary'!M60","v":0.19750542307765495},{"$f":"'Class Summary'!N60","v":7.8872658882796653E-2},{"$f":"'Class Summary'!O60","v":4.1744682854433134E-2},{"$f":"'Class Summary'!P60","v":5.5779844647369722E-2}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58},null,"Return On Rate Base",{"$f":"ActualROR","v":6.9243345727087388E-2},{"$f":"$D$58*E54","v":101086090.84497379},{"$f":"$D$58*F54","v":58930590.57689178},23614994.567740377,{"$f":"$D$58*H54","v":6679528.1668551061},1146863.9739530317,49761.06480237034,1384103.2514564916,49095.854058449193,33200.937609260232,9188445.1739213504,{"$f":"$D$58*O54","v":4878.4116622274469},{"$f":"$D$58*P54","v":4628.8660233368846},{"$f":"ROUND(SUM(F58:P58)-E58,0)","v":0}]
[{"$f":"ROW()","v":59},null,"Total Operating Expenses",null,{"$f":"E25","v":236560600.42463958},129852799.95391293,58383888.360327899,{"$f":"H25","v":15951597.626988137},5540126.766887608,961470.39668246964,3054997.4548758813,107599.54360067243,107128.15421144545,22388305.902009752,{"$f":"O25","v":95657.917213740599},{"$f":"P25","v":117028.34792962421},{"$f":"ROUND(SUM(F59:P59)-E59,0)","v":0}]
[{"$f":"ROW()","v":60},null,"Revenue Credits",null,{"$f":"'Function Summary'!$H$59","v":-15275557.419917006},{"$f":"Distribution!$I$99","v":-6685621.3817539616},{"$f":"Distribution!$J$99","v":-4988059.8459361754},{"$f":"Distribution!$K$99","v":-1220045.9688074724},{"$f":"Distribution!$L$99","v":-176264.11874929405},{"$f":"Distribution!$M$99","v":-155871.04654724311},{"$f":"Distribution!$N$99","v":-383182.705628581},{"$f":"Distribution!$O$99","v":-9535.4011209121963},{"$f":"Distribution!$P$99","v":-4213.0631807932668},{"$f":"Distribution!$Q$99","v":-1647122.5616058551},{"$f":"Distribution!$R$99","v":-2556.0150011862966},{"$f":"Distribution!$S$99","v":-3085.3115855371916},{"$f":"ROUND(SUM(F60:P60)-E60,0)","v":0}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62},null,"Total Revenue Requirements",null,{"$f":"E58+E59+E60","v":322371133.8496964},{"$f":"F58+F59+F60","v":182097769.14905074},77010823.082132101,21411079.825035769,6510726.6220913455,855360.41493759688,4055918.0007037916,147159.99653820944,136116.0286399124,29929628.514325246,{"$f":"O58+O59+O60","v":97980.313874781743},{"$f":"P58+P59+P60","v":118571.90236742391},{"$f":"ROUND(SUM(F62:P62)-E62,0)","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(F63:P63)-E63,0)","v":0}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65},null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7800318763364462E-2},{"$f":"$D65*E54","v":113578135.30961204},{"$f":"$D65*F54","v":66213131.148600198},26533294.79783649,{"$f":"$D65*H54","v":7504972.7177886581},1288591.4424678097,55910.451220648923,1555148.3400173043,55163.034882249282,37303.852119216092,10323937.354042821,{"$f":"$D65*O54","v":5481.2773472287108},{"$f":"$D65*P54","v":5200.8932894130539},{"$f":"ROUND(SUM(F65:P65)-E65,0)","v":0}]
[{"$f":"ROW()","v":66},null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F66:P66)","v":243227141.93186644},{"$f":"F59+((F65-(F56*F54))*(1/NetToGross))-(F65-(F56*F54))","v":138253185.34164429},56595213.095295221,16328870.044164259,5113337.5118710054,971225.76399628806,3254787.7116255178,122739.82898590951,71831.214883535868,22300797.729699977,97220.077652545515,117933.61204791877,{"$f":"ROUND(SUM(F66:P66)-E66,0)","v":0}]
[{"$f":"ROW()","v":67},null,"Revenue Credits",null,{"$f":"E60","v":-15275557.419917006},{"$f":"F60","v":-6685621.3817539616},-4988059.8459361754,{"$f":"H60","v":-1220045.9688074724},-176264.11874929405,-155871.04654724311,-383182.705628581,-9535.4011209121963,-4213.0631807932668,-1647122.5616058551,{"$f":"O60","v":-2556.0150011862966},{"$f":"P60","v":-3085.3115855371916},{"$f":"ROUND(SUM(F67:P67)-E67,0)","v":0}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},null,"Total Target Revenue Requirements",null,{"$f":"SUM(E65:E67)","v":341529719.82156146},{"$f":"SUM(F65:F67)","v":197780695.10849053},78140448.047195524,22613796.793145444,6225664.8355895206,871265.16866969387,4426753.3460142408,168367.46274724658,104922.00382195869,30977612.522136942,{"$f":"SUM(O65:O67)","v":100145.33999858792},{"$f":"SUM(P65:P67)","v":120049.19375179464},{"$f":"ROUND(SUM(F69:P69)-E69,0)","v":0}]
[]
[null,null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,null,"Cost Of Service By Rate Schedule - Distribution Substations"]
[null,null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"}]
[]
[null,null,"Operating Revenues",null,{"$f":"SUM(F83:P83)","v":73671183.307750568},34484645.012524754,24024341.009388261,6583269.0381239709,294485.94505999051,103148.96143382312,1128025.6062129489,16659.052668938821,21241.759043920498,6985882.2214806098,13015.297104846029,16469.40470850165]
[14]
[{"$f":"A84+1","v":15},null,"Operating Expenses"]
[{"$f":"A85+1","v":16},null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F86:P86)","v":18852437.728252325},9632799.8410120234,5303603.0673368433,1612402.5634754349,145211.78110098638,113198.23826393086,299149.08688308595,6011.9641438751969,4063.7656172111956,1705797.092573077,13169.495889919104,17030.831955934558,{"$f":"ROUND(SUM(F86:P86)-E86,0)","v":0}]
[17,null,"Depreciation Expense",null,{"$f":"SUM(F87:P87)","v":11461457.400134703},5694989.3437594315,3446037.9363914439,1058333.2251191747,21423.44705188899,1144.2975359756094,195874.30357263482,2740.0608352395725,2022.8326438625654,1038729.840648637,81.056288206476736,81.056288206476736,0]
[18,null,"Amortization Expense",null,670825.10189780977,387999.20223635464,156227.01415391688,44551.46036136186,10032.556392587323,853.6674101672445,9120.6496854469424,318.28964956524663,219.16570771303341,61380.755851283451,61.113678925371012,61.226770487721055,0]
[19,null,"Taxes Other Than Income",null,2678201.791942528,1561322.7493910021,625661.95051532215,176969.19681300962,30385.319330093196,1318.3828933207087,36670.799882539643,1300.7586228449488,879.63447647470366,243441.11167283729,129.24993682511678,122.6384082591036,0]
[20,null,"Income Taxes - Federal",null,12984806.685759285,5798093.113635187,4521584.0802918645,1118723.4791042849,73829.160062294846,1564.790666507379,179279.07952812346,2729.2200314901988,5149.93628753351,1283426.665882682,275.80985152653619,151.350417791257,0]
[21,null,"Income Taxes - State",null,1764419.5729953088,787864.55765773845,614408.18067476992,152015.94071214274,10032.156675430944,212.62906307863634,24361.049386658669,370.8556745672156,699.79080977548745,174396.3683549485,37.477978090656123,20.566008107617535,0]
[22,null,"Income Taxes Deferred",null,1633306.4232377689,952175.62881172914,381561.12270052452,107924.99905702408,18530.544406056812,804.01829855609185,22363.756597286338,793.27010390565829,536.44674753408435,148463.02193196374,78.823318188590463,74.791265000224485,0]
[23,null,"Investment Tax Credit Adj",null,-75623.51266065157,-44086.56250666397,-17666.612940978401,-4997.0216344404407,-857.98037622497145,-37.226748829971854,-1035.461445637389,-36.729098038508646,-24.83795252790938,-6873.9674680603594,-3.6495884153647746,-3.4629008342712266,0]
[24,null,"Misc Revenues & Expense",null,-9835.8208850711544,-3399.019922782129,-2648.1677018773621,-848.99183255794344,-18.645851558569912,-1721.471398218026,-91.728423992896595,-2.3005997262215114,-4.1729565039536389,-662.72143687233336,-211.44368305761509,-227.15707792410598,0]
[25]
[26,null,"Total Operating Expenses",null,{"$f":"SUM(E86:E94)","v":49959995.370674007},24767758.854074016,15028768.571421828,4265074.851175434,308568.33879155491,117337.32598448855,765691.53566614562,14225.389363723307,13542.561381072717,4648098.1680104965,{"$f":"SUM(O86:O94)","v":13617.933670208869},{"$f":"SUM(P86:P94)","v":17311.841135028582},{"$f":"ROUND(SUM(F96:P96)-E96,0)","v":0}]
[27]
[28]
[29,null,"Rate Base :"]
[30,null,"Electric Plant In Service",null,{"$f":"SUM(F100:P100)","v":507044505.67836308},252437004.89677942,152074748.02097797,46710118.159576207,930790.07536481519,49223.37004212584,8643605.8951111939,120606.34844400041,89062.437001696599,45982373.002619587,3486.736223046144,3486.736223046144,{"$f":"ROUND(SUM(F100:P100)-E100,0)","v":0}]
[31,null,"Plant Held For Future Use ",null,761384.66559947864,372949.21863365523,233383.52889599025,72012.398283107075,561.33948756136886,0,13241.956393300836,166.51914922080968,124.48552470835503,68945.219231934752,0,0,0]
[32,null,"Electric Plant Acquisition Adj",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,"Prepayments",null,404074.51440606534,233722.9913414066,94102.493848679471,26834.92355360353,6043.7123554334466,506.80089396551546,5494.0464243093129,191.73345996298605,132.01128880245309,36974.002781838288,35.899229031849011,35.899229031849011,0]
[35,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,"Materials & Supplies",null,1973416.6488450444,1141454.9195436086,459577.18548961519,131056.23597420908,29516.245538458628,2475.1111147684101,26831.790416665885,936.38670230854325,644.71592706402555,180573.40926678211,175.32443578205732,175.32443578205732,0]
[37,null,"Misc Deferred Debits",null,223674.12552488351,129376.59723526562,52090.127614834229,14854.384142988836,3345.47720242269,280.53797686198334,3041.2114244739732,106.13342950895456,73.074417043358892,20466.838279910466,19.871900786712445,19.871900786712445,0]
[38,null,"Cash Working Capital",null,1105727.7144830266,575957.46851101459,299661.51248670474,84861.500977866803,18269.040026649363,6045.1265332582298,15465.199901257814,454.44041474136458,312.27423038649397,103230.6643115285,653.41810360065097,817.06898601817102,0]
[39,null,"Weatherization Loans",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,"Miscellaneous Rate Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41]
[42,null,"Total Rate Base Additions",null,{"$f":"SUM(E100:E110)","v":511512783.34722155},254890466.09204435,153213562.86931381,47039737.602507979,988525.88997534069,58530.946560979981,8707680.0996712018,122461.56159974306,90348.998389701301,46392563.136491582,{"$f":"SUM(O100:O110)","v":4371.2498922474133},{"$f":"SUM(P100:P110)","v":4534.9007746649331},{"$f":"ROUND(SUM(F112:P112)-E112,0)","v":0}]
[43]
[44,null,"Rate Base Deductions :"]
[45,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F115:P115)","v":-99498075.80816038},-49558894.845887125,-29815554.479376394,-9149302.1750652101,-205259.7301264141,-11634.383418945412,-1695258.6007045915,-24133.581300355403,-17781.702475745406,-9018608.0672710389,-824.12126729493741,-824.12126729493741,{"$f":"ROUND(SUM(F115:P115)-E115,0)","v":0}]
[46,null,"Accum Provision For Amortization",null,-6178936.0307881711,-3573992.8179972623,-1438975.4094818013,-410348.26527608919,-92417.885071513505,-7749.7842415576361,-84012.626868798558,-2931.9067197651325,-2018.6606177110996,-565390.76295610436,-548.95577878365441,-548.95577878365441,0]
[47,null,"Accum Deferred Income Taxes",null,-74634187.000107557,-43504206.449812159,-17397406.106398981,-4921864.9939112561,-795093.50962191599,-87487.356974097944,-1023258.2210418608,-36495.998551812518,-26173.883385365596,-6829816.9149433728,-6191.7827333620899,-6191.7827333620899,0]
[48,null,"Unamortized ITC",null,-5428.0063404897492,-3161.6219484656017,-1264.9642029809102,-358.12281640699507,-59.912044613360386,-6.5868080695158069,-74.339259716327931,-2.6637239517162667,-1.8921564181036765,-496.9709950508738,-0.46619240817212615,-0.46619240817212615,0]
[49,null,"Customer Advance For Construction",null,-662934.91757147072,-258791.53821659629,-36597.178277886778,-11725.443671927751,-634.61410374428283,-114316.2233192179,-2499.5635524673635,-1908.9891907816716,-4914.139783101703,-231547.22745574705,0,0,0]
[50,null,"Customer Service Deposits",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,"Misc Rate Base Deductions",null,-1303356.1433171218,-632870.24736870418,-322424.17158743704,-96902.213471381605,-12706.043957533317,-91944.318464333061,-15501.692099825133,-493.39847024426825,-476.51106351111923,-106722.91853888714,-11242.171225915083,-12072.457069349781,0]
[52]
[53,null,"Total Rate Base Deductions",null,{"$f":"SUM(E115:E121)","v":-182282917.90628523},-97531917.52123031,-49012222.309325479,-14590501.21421227,-1106171.6949257345,-313138.6532262215,-2820605.0435272595,-65966.537956910703,-51366.789481853019,-16752582.862160202,{"$f":"SUM(O115:O121)","v":-18807.497197763936},{"$f":"SUM(P115:P121)","v":-19637.783041198636},{"$f":"ROUND(SUM(F123:P123)-E123,0)","v":0}]
[54]
[55,null,"Total Rate Base",null,{"$f":"E112+E123","v":329229865.44093633},157358548.57081404,104201340.55998832,32449236.38829571,-117645.80495039385,-254607.70666524151,5887075.0561439423,56495.023642832355,38982.208907848282,29639980.27433138,{"$f":"O112+O123","v":-14436.247305516523},{"$f":"P112+P123","v":-15102.882266533703},{"$f":"ROUND(SUM(F125:P125)-E125,0)","v":0}]
[56]
[57,null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.1749973208975246E-2},{"$f":"'Class Summary'!G60","v":8.6328759204281014E-2},{"$f":"'Class Summary'!H60","v":7.1440639132719697E-2},{"$f":"'Class Summary'!I60","v":0.1197016224888215},{"$f":"'Class Summary'!J60","v":5.5726375044352183E-2},{"$f":"'Class Summary'!K60","v":6.1547384242819685E-2},{"$f":"'Class Summary'!L60","v":4.3077480958348895E-2},{"$f":"'Class Summary'!M60","v":0.19750542307765495},{"$f":"'Class Summary'!N60","v":7.8872658882796653E-2},{"$f":"'Class Summary'!O60","v":4.1744682854433134E-2},{"$f":"'Class Summary'!P60","v":5.5779844647369722E-2}]
[58]
[59,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9243345727087388E-2},{"$f":"$D$129*E125","v":22796977.396409214},10896032.381801549,7215249.4496212453,{"$f":"$D$129*H125","v":2246893.6938147442},-8146.18914552161,-17629.889457402169,407640.7734338874,3911.9044539606166,2699.2585686116845,2052371.4014795781,{"$f":"$D$129*O125","v":-999.6140631776143},{"$f":"$D$129*P125","v":-1045.7740982570904},{"$f":"ROUND(SUM(F129:P129)-E129,0)","v":0}]
[60,null,"Total Operating Expenses",null,{"$f":"E96","v":49959995.370674007},24767758.854074016,15028768.571421828,{"$f":"H96","v":4265074.851175434},308568.33879155491,117337.32598448855,765691.53566614562,14225.389363723307,13542.561381072717,4648098.1680104965,{"$f":"O96","v":13617.933670208869},{"$f":"P96","v":17311.841135028582},{"$f":"ROUND(SUM(F130:P130)-E130,0)","v":0}]
[61,null,"Revenue Credits",null,{"$f":"SUM(F131:P131)","v":-3283878.5742270602},-1427396.2681991858,-1076770.6878479943,-260410.0730233388,-39376.39238989666,-35118.312373438639,-83669.694537670919,-2110.3390878737146,-920.87258667074855,-356837.18288712669,-574.71304645132182,-694.03824741248161,{"$f":"ROUND(SUM(F131:P131)-E131,0)","v":0}]
[62]
[63,null,"Total Revenue Requirements",null,{"$f":"E129+E130+E131","v":69473094.192856163},34236394.967676379,21167247.333195079,6251558.4719668394,261045.75725613663,64589.124153647739,1089662.6145623622,16026.954729810208,15320.947363013654,6343632.3866029484,{"$f":"O129+O130+O131","v":12043.606560579934},{"$f":"P129+P130+P131","v":15572.02878935901},{"$f":"ROUND(SUM(F133:P133)-E133,0)","v":0}]
[64]
[65]
[66,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7800318763364462E-2},{"$f":"$D136*E125","v":25614188.477724437},12242545.238949701,8106897.51113699,{"$f":"$D136*H125","v":2524560.9346371717},-9152.8811263132429,-19808.560738164982,458016.31595185044,4395.3308479561692,3032.8282791306619,2305999.913482816,{"$f":"$D136*O125","v":-1123.1446421159467},{"$f":"$D136*P125","v":-1175.0090545818864},{"$f":"ROUND(SUM(F136:P136)-E136,0)","v":0}]
[67,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F137:P137)","v":51130278.612909533},{"$f":"F130+((F136-(F127*F125))*(1/NetToGross))-(F136-(F127*F125))","v":26320956.782489575},14482262.486715449,4391983.6677606609,311599.82820582076,113881.08870254879,824532.99471211969,15431.750898084903,10672.896462330998,4628551.9589571878,13297.838185922472,17107.31981982501,{"$f":"ROUND(SUM(F137:P137)-E137,0)","v":0}]
[68,null,"Revenue Credits",null,{"$f":"E131","v":-3283878.5742270602},-1427396.2681991858,-1076770.6878479943,{"$f":"H131","v":-260410.0730233388},-39376.39238989666,-35118.312373438639,-83669.694537670919,-2110.3390878737146,-920.87258667074855,-356837.18288712669,{"$f":"O131","v":-574.71304645132182},{"$f":"P131","v":-694.03824741248161},{"$f":"ROUND(SUM(F138:P138)-E138,0)","v":0}]
[69]
[70,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E136:E138)","v":73460588.516406909},37136105.753240094,21512389.310004443,{"$f":"SUM(H136:H138)","v":6656134.5293744942},263070.55468961084,58954.215590945161,1198879.6161262994,17716.742658167357,12784.852154790913,6577714.6895528771,{"$f":"SUM(O136:O138)","v":11599.980497355204},{"$f":"SUM(P136:P138)","v":15238.272517830643},{"$f":"ROUND(SUM(F140:P140)-E140,0)","v":0}]
[]
[null,null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,null,"Cost Of Service By Rate Schedule - Distribution Poles & Wires"]
[null,null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"},null,null,"Chk Total"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"},{"$f":"ROUND(SUM(Q157:Q211),0)","v":0}]
[]
[null,null,"Operating Revenues",null,{"$f":"SUM(F154:P154)","v":164196782.9993228},86644226.780817568,41344020.724466734,11563392.987699527,6406197.6882946957,231095.09114029142,1968309.5489024585,43459.308658588285,30797.604965783135,15891711.316507867,32011.729252467732,41560.218616776881]
[14]
[{"$f":"A155+1","v":15},null,"Operating Expenses"]
[{"$f":"A156+1","v":16},null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F157:P157)","v":70261110.775796846},39353316.205082968,15933224.29310216,4740894.7385791522,2442706.9289494446,313018.60067195282,870637.35087578394,35448.268731218181,16801.421626191746,6471739.1297498699,36348.659536339888,46975.178891753552,{"$f":"ROUND(SUM(F157:P157)-E157,0)","v":0}]
[17,null,"Depreciation Expense",null,38115967.569269992,20893914.369841475,8933217.5732629988,2742739.841072171,1562027.8789149625,3149.1431220968252,507823.80443221499,7148.0323965428106,5273.3255163198137,3460227.4617578671,223.06947667286164,223.06947667286164,0]
[18,null,"Amortization Expense",null,1846131.9624972239,1067786.113914795,429941.69928809255,122607.03231938314,27609.913477466693,2349.3197955673018,25100.317288974766,875.94321341295813,603.15098070672911,168921.78742076212,168.18678324757647,168.49801481501856,0]
[19,null,"Taxes Other Than Income",null,7370496.2979689389,4296809.7396329455,1721841.5370816705,487024.8440162398,83621.362777380215,3628.2315484069322,100919.20466597096,3579.7289969237695,2420.7819858563421,669957.662546659,355.69992662550084,337.50479025962926,0]
[20,null,"Income Taxes - Federal",null,-1700970.9307651024,-2716588.6508996524,758608.77109467587,-37459.810512899159,296993.47678267473,-43938.011870167436,-77892.46395429362,-6626.047046981128,-1736.4135120857115,133358.87498816935,-2681.2899311849633,-3009.3659033578233,0]
[21,null,"Income Taxes - State",null,-231133.69925097187,-369139.27973077138,103082.33278769633,-5090.1661048334036,40356.480937214466,-5970.4460773565734,-10584.29218977271,-900.36974628997655,-235.9497574113044,18121.256246332669,-364.34276997335797,-408.92284580661209,0]
[22,null,"Income Taxes Deferred",null,3004708.3842486446,1751667.6934976671,701938.03695994709,198543.97492286074,34089.673161999963,1479.1104035284461,41141.433104729804,1459.337512096552,986.87301848927473,273119.65495461854,145.00713501515338,137.58957769189055,0]
[23,null,"Investment Tax Credit Adj",null,-208118.30601474716,-121327.61867426749,-48619.079290768263,-13751.962069594607,-2361.1892149879686,-102.4491938069075,-2849.6227486370499,-101.07964304071953,-68.354833346333876,-18917.376550237557,-10.043783103082035,-9.530012957207866,0]
[24,null,"Misc Revenues & Expense",null,-27068.491119304796,-9354.2106621538496,-7287.8415292714617,-2336.4524576527747,-51.313975032941414,-4737.5439019561536,-252.43953293295289,-6.3313234335958022,-11.484108686846739,-1823.8304192565508,-581.89972387208081,-625.14348505558473,0]
[25]
[26,null,"Total Operating Expenses",null,{"$f":"SUM(E157:E165)","v":118431123.56263152},64147084.362002991,28525947.322757196,8233172.0397648271,4484993.2118111225,268875.95449826523,1454043.2919420379,40877.483090448848,24033.350916033709,11174704.620694783,{"$f":"SUM(O157:O165)","v":33603.046649767501},{"$f":"SUM(P157:P165)","v":43788.878504015731},{"$f":"ROUND(SUM(F167:P167)-E167,0)","v":0}]
[27]
[28]
[29,null,"Rate Base :"]
[30,null,"Electric Plant In Service",null,{"$f":"SUM(F171:P171)","v":1395402565.7257354},783270725.7090925,326754341.50888854,100234369.41249332,37045989.751645818,135464.27597821163,18581092.961186621,266441.60133362102,196158.25830626625,128898791.02940369,9595.6087032994074,9595.6087032994074,{"$f":"ROUND(SUM(F171:P171)-E171,0)","v":0}]
[31,null,"Plant Held For Future Use ",null,2095354.7548263674,1026368.0815761138,642278.87566574197,198180.40468434393,1544.8240783880535,0,36442.284098353819,458.26598151243866,342.58811332814628,189739.43062858519,0,0,0]
[32,null,"Electric Plant Acquisition Adj",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,"Prepayments",null,1112025.8829986663,643213.0870850489,258973.0484939577,73850.560963390846,16632.488140261554,1394.7321385633429,15119.790059534929,527.65656460448281,363.29925487163149,101753.62866401975,98.795817206614757,98.795817206614757,0]
[35,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,"Materials & Supplies",null,5430905.224700409,3141320.1514933258,1264770.994655089,360670.91918904218,81229.644131243986,6811.5843112891962,73841.938471138987,2576.9659118279624,1774.2786850353145,496943.75103345752,482.49840947865238,482.49840947865238,0]
[37,null,"Misc Deferred Debits",null,615558.28955549106,356048.50009255996,143353.68376682201,40879.736420121524,9206.8593970700495,772.04941245342684,8369.5103232562051,292.08256511512457,201.10311400533655,56325.388261276377,54.688101405472111,54.688101405472111,0]
[38,null,"Cash Working Capital",null,2647080.3638770734,1447849.7040158082,628961.55479572027,180474.19921751603,85527.379435988667,15762.24494058362,32696.643658908673,1297.291297718129,655.17774893511671,249933.76588784362,1735.8807421838203,2186.522135867946,0]
[39,null,"Weatherization Loans",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,"Miscellaneous Rate Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41]
[42,null,"Total Rate Base Additions",null,{"$f":"SUM(E171:E181)","v":1407303490.2416935},789885525.23335528,329692679.6662659,101088425.23296773,37240130.946828768,160204.88678110123,18747563.127797816,271593.86365439917,199494.70522244179,129993486.99387886,{"$f":"SUM(O171:O181)","v":11967.471773573969},{"$f":"SUM(P171:P181)","v":12418.113167258094},{"$f":"ROUND(SUM(F183:P183)-E183,0)","v":0}]
[43]
[44,null,"Rate Base Deductions :"]
[45,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F186:P186)","v":-543566761.84322011},-297490004.44285876,-130007150.36588962,-39975706.929490268,-18928703.483880207,-32018.19227232019,-7386257.7417213619,-100631.41691360534,-74514.108720621662,-49567239.145727195,-2268.0078730248092,-2268.0078730248092,{"$f":"ROUND(SUM(F186:P186)-E186,0)","v":0}]
[46,null,"Accum Provision For Amortization",null,-17004627.984838706,-9835741.6208396256,-3960105.9787064567,-1129291.4444291035,-254336.95169461155,-21327.65209638255,-231205.414462068,-8068.7003081815874,-5555.4180623946904,-1555973.316801972,-1510.7437189558887,-1510.7437189558887,0]
[47,null,"Accum Deferred Income Taxes",null,-198335494.71561205,-115770845.67877989,-46254144.488499574,-13068276.805104595,-1970266.5573954871,-217176.30938574439,-2724740.1989695397,-96340.508517464885,-70336.281836931375,-18132630.153194636,-15368.866964112698,-15368.866964112698,0]
[48,null,"Unamortized ITC",null,-14938.045653727248,-8700.8839053316224,-3481.2216178720623,-985.56535227746144,-164.87984749880954,-18.127104775247631,-204.58400116876035,-7.3306528223535876,-5.2072744917014013,-1367.6799448945358,-1.2829762973467587,-1.2829762973467587,0]
[49,null,"Customer Advance For Construction",null,-1824417.9249132997,-712202.52339075471,-100716.59567430461,-32268.792977434216,-1746.4781467768075,-314601.87328190933,-6878.8781955957002,-5253.5988161346731,-13523.868585265369,-637225.31584512419,0,0,0]
[50,null,"Customer Service Deposits",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,"Misc Rate Base Deductions",null,-3586877.4556700997,-1741678.9987069864,-887321.54918664997,-266677.96571735706,-34967.43607318127,-253033.68136764586,-42661.148453322843,-1357.8482432876192,-1311.3735642012862,-293704.85762716859,-30938.811874082316,-33223.784856216284,0]
[52]
[53,null,"Total Rate Base Deductions",null,{"$f":"SUM(E186:E192)","v":-764333117.969908},-425559174.14848143,-181212920.1995745,-54473207.50307104,-21190185.787037764,-838175.83550877753,-10391947.965803057,-211659.40345149647,-165246.25804390607,-70188140.469140977,{"$f":"SUM(O186:O192)","v":-50087.713406473056},{"$f":"SUM(P186:P192)","v":-52372.68638860702},{"$f":"ROUND(SUM(F194:P194)-E194,0)","v":0}]
[54]
[55,null,"Total Rate Base",null,{"$f":"E183+E194","v":642970372.2717855},364326351.08487386,148479759.4666914,46615217.729896694,16049945.159791004,-677970.9487276763,8355615.161994759,59934.460202902701,34248.447178535716,59805346.52473788,{"$f":"O183+O194","v":-38120.241632899088},{"$f":"P183+P194","v":-39954.573221348925},{"$f":"ROUND(SUM(F196:P196)-E196,0)","v":0}]
[56]
[57,null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.1749973208975246E-2},{"$f":"'Class Summary'!G60","v":8.6328759204281014E-2},{"$f":"'Class Summary'!H60","v":7.1440639132719697E-2},{"$f":"'Class Summary'!I60","v":0.1197016224888215},{"$f":"'Class Summary'!J60","v":5.5726375044352183E-2},{"$f":"'Class Summary'!K60","v":6.1547384242819685E-2},{"$f":"'Class Summary'!L60","v":4.3077480958348895E-2},{"$f":"'Class Summary'!M60","v":0.19750542307765495},{"$f":"'Class Summary'!N60","v":7.8872658882796653E-2},{"$f":"'Class Summary'!O60","v":4.1744682854433134E-2},{"$f":"'Class Summary'!P60","v":5.5779844647369722E-2}]
[58]
[59,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9243345727087388E-2},{"$f":"$D$200*E196","v":44521419.779489323},25227175.485658139,10281235.318226889,{"$f":"$D$200*H196","v":3227793.6374146906},1111351.9016002014,-46944.97679567193,578570.74942449643,4150.0625487959514,2371.4770685992394,4141122.2857406894,{"$f":"$D$200*O196","v":-2639.5730705869419},{"$f":"$D$200*P196","v":-2766.588326944091},{"$f":"ROUND(SUM(F200:P200)-E200,0)","v":0}]
[60,null,"Total Operating Expenses",null,{"$f":"E167","v":118431123.56263152},64147084.362002991,28525947.322757196,{"$f":"H167","v":8233172.0397648271},4484993.2118111225,268875.95449826523,1454043.2919420379,40877.483090448848,24033.350916033709,11174704.620694783,{"$f":"O167","v":33603.046649767501},{"$f":"P167","v":43788.878504015731},{"$f":"ROUND(SUM(F201:P201)-E201,0)","v":0}]
[61,null,"Revenue Credits",null,{"$f":"SUM(F202:P202)","v":-6981181.1120655341},-3071005.2475099051,-2272582.6764770187,-560536.57548378757,-78211.137057283908,-68692.179074796062,-173075.3249890279,-4262.3136052484942,-1901.4783737797034,-748424.48288313311,-1128.2756085108435,-1361.4210030419013,{"$f":"ROUND(SUM(F202:P202)-E202,0)","v":0}]
[62]
[63,null,"Total Revenue Requirements",null,{"$f":"E200+E201+E202","v":155971362.2300553},86303254.600151226,36534599.964507073,10900429.101695729,5518133.9763540402,153238.79862779725,1859538.7163775065,40765.232033996304,24503.349610853245,14567402.423552338,{"$f":"O200+O201+O202","v":29835.197970669713},{"$f":"P200+P201+P202","v":39660.869174029744},{"$f":"ROUND(SUM(F204:P204)-E204,0)","v":0}]
[64]
[65]
[66,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7800318763364462E-2},{"$f":"$D207*E196","v":50023299.918144025},28344706.248296618,11551772.616416274,{"$f":"$D207*H196","v":3626678.7986096013},1248690.8495662587,-52746.355923313837,650069.52306719346,4662.920108696012,2664.5401076403291,4652875.0233780779,{"$f":"$D207*O196","v":-2965.7669503760262},{"$f":"$D207*P196","v":-3108.4785326751321},{"$f":"ROUND(SUM(F207:P207)-E207,0)","v":0}]
[67,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F208:P208)","v":121049433.542308},{"$f":"F201+((F207-(F198*F196))*(1/NetToGross))-(F207-(F198*F196))","v":67743145.325399414},27747213.656105649,8415483.9452338181,4071419.2737351325,259672.66485807556,1537557.8696685995,42157.288331855823,21512.16060529594,11135265.734607182,32757.805019559728,43247.818743407319,{"$f":"ROUND(SUM(F208:P208)-E208,0)","v":0}]
[68,null,"Revenue Credits",null,{"$f":"E202","v":-6981181.1120655341},-3071005.2475099051,-2272582.6764770187,{"$f":"H202","v":-560536.57548378757},-78211.137057283908,-68692.179074796062,-173075.3249890279,-4262.3136052484942,-1901.4783737797034,-748424.48288313311,{"$f":"O202","v":-1128.2756085108435},{"$f":"P202","v":-1361.4210030419013},{"$f":"ROUND(SUM(F209:P209)-E209,0)","v":0}]
[69]
[70,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E207:E209)","v":164091552.3483865},93016846.326186121,37026403.596044898,11481626.168359632,5241898.9862441076,138234.12985996567,2014552.067746765,42557.894835303341,22275.222339156564,15039716.275102127,{"$f":"SUM(O207:O209)","v":28663.762460672857},{"$f":"SUM(P207:P209)","v":38777.919207690291},{"$f":"ROUND(SUM(F211:P211)-E211,0)","v":0}]
[]
[null,null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,null,"Cost Of Service By Rate Schedule - Distribution Transformers"]
[null,null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"}]
[]
[null,null,"Operating Revenues",null,{"$f":"SUM(F225:P225)","v":61939999.991394833},33637876.383641787,17415918.88546849,3907792.2789027775,615384.5465835681,108248.58824239072,971857.71379319555,12849.762826737397,91675.782579584571,5148333.2877352787,13327.203909675391,16735.55771134629]
[14]
[{"$f":"A226+1","v":15},null,"Operating Expenses"]
[{"$f":"A227+1","v":16},null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F228:P228)","v":5812375.7599765193},3207561.074106656,1375173.1641958633,395789.55170853756,100303.9263949489,108030.83966444401,78295.201306546514,2674.236108784412,2132.4858355209853,513101.46913399379,12747.291365855639,16566.520155369086,{"$f":"ROUND(SUM(F228:P228)-E228,0)","v":0}]
[17,null,"Depreciation Expense",null,10195535.973561963,5988840.0891366433,2576316.5712206578,620031.92063869955,49020.382300737532,1131.8191471681805,183422.68762992835,1558.7826443425538,7667.5219561575886,767385.85412395257,80.172381837959492,80.172381837959492,0]
[18,null,"Amortization Expense",null,663509.85723451746,383768.13055240695,154523.38256899503,44065.633531494699,9923.1529066378152,844.35829822616518,9021.1904020234833,314.81874984223953,216.77573934543844,60711.408139935673,60.447243646863662,60.559101963102897,0]
[19,null,"Taxes Other Than Income",null,2648996.4129096009,1544296.7647075919,618839.20307849569,175039.37491324611,30053.972091531225,1304.0061304398093,36270.910444323199,1286.5740499256019,870.04219766540587,240786.42375499915,127.84048612341238,121.30105526054405,0]
[20,null,"Income Taxes - Federal",null,17557665.323120899,9362961.6494094841,4954122.668575475,1135180.6853461186,262503.31858304591,10580.760057865074,253669.78797961224,4796.7561693297021,26652.900766702944,1545488.6660216104,916.98427459594916,791.14593705941127,0]
[21,null,"Income Taxes - State",null,2385795.1143925516,1272270.9852539387,673182.9910907431,154252.20171414909,35669.84126087492,1437.7495633985084,34469.511161816255,651.79949743368729,3621.6865547523284,210006.24176882452,124.60293336523068,107.50359325521235,0]
[22,null,"Income Taxes Deferred",null,1894543.7541188828,1104470.2725245287,442589.4807869941,125186.93979752116,21494.391172064134,932.6160872539399,25940.70211028363,920.14878488292015,622.24811002909883,172208.77045303257,91.430623812210399,86.753668480613214,0]
[23,null,"Investment Tax Credit Adj",null,-74798.84987471049,-43605.805316470309,-17473.96124134861,-4942.5298813139088,-848.62423205172433,-36.82079685390574,-1024.1698976723314,-36.328572867858931,-24.567098471967132,-6799.0079090126828,-3.6097902144578904,-3.4251384327514462,0]
[24,null,"Misc Revenues & Expense",null,-9728.5627696025203,-3361.9541327867751,-2619.2898399818296,-839.73370707228685,-18.442521412276211,-1702.6990171261461,-90.728139623412062,-2.2755120396963622,-4.1274510544566878,-655.49456143100815,-209.13792218239115,-224.67996489224072,0]
[25]
[26,null,"Total Operating Expenses",null,{"$f":"SUM(E228:E236)","v":41073894.782670617},22817201.206241988,10774654.210435895,2643764.0440613809,508101.91795637645,122522.62913481564,619975.09299723792,12164.511919633562,41754.96661064736,3502234.3309259051,{"$f":"SUM(O228:O236)","v":13936.021596840415},{"$f":"SUM(P228:P236)","v":17585.850789900938},{"$f":"ROUND(SUM(F238:P238)-E238,0)","v":0}]
[27]
[28]
[29,null,"Rate Base :"]
[30,null,"Electric Plant In Service",null,{"$f":"SUM(F242:P242)","v":478297998.34933603},280986061.91417271,120937832.66308695,29065653.338045437,2260519.7191053671,48686.596755033228,8621764.3497370686,71885.787687653239,361343.30152077723,35937353.251424566,3448.7139002741023,3448.7139002741023,{"$f":"ROUND(SUM(F242:P242)-E242,0)","v":0}]
[31,null,"Plant Held For Future Use ",null,753081.88280858123,368882.26470845094,230838.51737297664,71227.114144602034,555.21816669984867,0,13097.554893470855,164.70328348437954,123.12802918872754,68193.382209707837,0,0,0]
[32,null,"Electric Plant Acquisition Adj",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,"Prepayments",null,399668.14391289366,231174.27803258447,93076.32061219569,26542.292835462551,5977.8066008194928,501.27430808725222,5434.1346922175844,189.64263604211487,130.57172598172016,36570.806962592404,35.50775345520676,35.50775345520676,0]
[35,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,"Materials & Supplies",null,1951896.8435067001,1129007.5290315996,454565.56689631467,129627.08785782335,29194.375416060429,2448.120408364995,26539.193864901797,926.17554919655993,637.68539894059654,178604.28398400082,173.41254974861729,173.41254974861729,0]
[37,null,"Misc Deferred Debits",null,221234.99355377298,127965.76532125006,51522.092776891222,14692.39936629954,3308.9952875659669,277.47875332922558,3008.0474811750605,104.97606076765999,72.27755175345348,20243.650553216863,19.655200761969461,19.655200761969461,0]
[38,null,"Cash Working Capital",null,971020.53181166865,533615.27552202856,241897.77365405901,64807.847148342524,20888.715654728068,6082.9651852071966,13150.480868545739,434.89226830122425,679.49765016757976,87993.822312071803,653.72310892805126,815.53843928884908,0]
[39,null,"Weatherization Loans",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,"Miscellaneous Rate Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41]
[42,null,"Total Rate Base Additions",null,{"$f":"SUM(E242:E252)","v":482594900.74492961},283376707.02678865,122009732.9343994,29372550.079397969,2320444.8302312405,57996.435410021899,8682993.7615373824,73706.17748544518,362986.46187680925,36328959.19744616,{"$f":"SUM(O242:O252)","v":4331.012513167947},{"$f":"SUM(P242:P252)","v":4492.8278435287448},{"$f":"ROUND(SUM(F254:P254)-E254,0)","v":0}]
[43]
[44,null,"Rate Base Deductions :"]
[45,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F257:P257)","v":-102067211.90936536},-59952712.660192691,-25788364.782539897,-6207987.4491910804,-492312.07708749117,-11507.51225539569,-1835559.2329226364,-15654.69434408326,-76693.518461197353,-7684789.7136678584,-815.13435150208852,-815.13435150208852,{"$f":"ROUND(SUM(F257:P257)-E257,0)","v":0}]
[46,null,"Accum Provision For Amortization",null,-6111555.68277172,-3535018.9754643375,-1423283.603741318,-405873.48049364763,-91410.082234902991,-7665.2740351650364,-83096.482081412891,-2899.9347274762995,-1996.6474338440494,-559225.26355888683,-542.9695003635868,-542.9695003635868,0]
[47,null,"Accum Deferred Income Taxes",null,-75142363.904425651,-43770227.756263055,-17511805.528493054,-4957485.8182087988,-827217.81867023278,-90950.985420281257,-1029195.9438836683,-36865.319415152553,-26205.873022461165,-6879534.4861268429,-6437.1874610500654,-6437.1874610500654,0]
[48,null,"Unamortized ITC",null,-5368.8147653649503,-3127.1449469037493,-1251.1699627103344,-354.21754211998194,-59.25871297239329,-6.5149799395869472,-73.528601511418046,-2.6346764513064733,-1.8715227430958565,-491.55160270990149,-0.46110865159190795,-0.46110865159190795,0]
[49,null,"Customer Advance For Construction",null,-655705.71415592311,-255969.45625590582,-36198.091671957045,-11597.579510310748,-627.69373445200108,-113069.62246871629,-2472.306195987981,-1888.1719569741692,-4860.5518438291456,-229022.24051778988,0,0,0]
[50,null,"Customer Service Deposits",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,"Misc Rate Base Deductions",null,-1289143.2448361367,-625968.89456225291,-318908.18553705118,-95845.509722591785,-12567.486500471936,-90941.679798809899,-15332.648529326008,-488.01803573739022,-471.31478357990034,-105559.12151029667,-11119.577076066586,-11940.808779952824,0]
[52]
[53,null,"Total Rate Base Deductions",null,{"$f":"SUM(E257:E263)","v":-185271349.27032012},-108143024.88768516,-45079811.361945987,-11679144.054668549,-1424194.4169405228,-314141.58895830775,-2965730.1422145427,-57798.77315587498,-110229.77706765471,-15458622.376984386,{"$f":"SUM(O257:O263)","v":-18915.329497633917},{"$f":"SUM(P257:P263)","v":-19736.561201520155},{"$f":"ROUND(SUM(F265:P265)-E265,0)","v":0}]
[54]
[55,null,"Total Rate Base",null,{"$f":"E254+E265","v":297323551.47460949},175233682.13910347,76929921.572453409,17693406.024729419,896250.41329071764,-256145.15354828586,5717263.6193228401,15907.404329570199,252756.68480915454,20870336.820461772,{"$f":"O254+O265","v":-14584.31698446597},{"$f":"P254+P265","v":-15243.73335799141},{"$f":"ROUND(SUM(F267:P267)-E267,0)","v":0}]
[56]
[57,null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.1749973208975246E-2},{"$f":"'Class Summary'!G60","v":8.6328759204281014E-2},{"$f":"'Class Summary'!H60","v":7.1440639132719697E-2},{"$f":"'Class Summary'!I60","v":0.1197016224888215},{"$f":"'Class Summary'!J60","v":5.5726375044352183E-2},{"$f":"'Class Summary'!K60","v":6.1547384242819685E-2},{"$f":"'Class Summary'!L60","v":4.3077480958348895E-2},{"$f":"'Class Summary'!M60","v":0.19750542307765495},{"$f":"'Class Summary'!N60","v":7.8872658882796653E-2},{"$f":"'Class Summary'!O60","v":4.1744682854433134E-2},{"$f":"'Class Summary'!P60","v":5.5779844647369722E-2}]
[58]
[59,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9243345727087388E-2},{"$f":"$D$271*E267","v":20587677.467561848},12133766.435388479,5326885.1561991097,{"$f":"$D$271*H267","v":1225150.6304600702},62059.377225534117,-17736.347423461844,395882.46140567033,1101.4818976129961,17501.718511072744,1445131.9478999963,{"$f":"$D$271*O267","v":-1009.8669031488097},{"$f":"$D$271*P267","v":-1055.527099078934},{"$f":"ROUND(SUM(F271:P271)-E271,0)","v":0}]
[60,null,"Total Operating Expenses",null,{"$f":"E238","v":41073894.782670617},22817201.206241988,10774654.210435895,{"$f":"H238","v":2643764.0440613809},508101.91795637645,122522.62913481564,619975.09299723792,12164.511919633562,41754.96661064736,3502234.3309259051,{"$f":"O238","v":13936.021596840415},{"$f":"P238","v":17585.850789900938},{"$f":"ROUND(SUM(F272:P272)-E272,0)","v":0}]
[61,null,"Revenue Credits",null,{"$f":"SUM(F273:P273)","v":-3027384.8992105415},-1319825.3448160507,-990894.50619550259,-240814.25070236385,-35710.63233907125,-31735.044957326871,-76619.587417708084,-1921.4605669363973,-842.91420667045429,-327873.77937627101,-519.78836519839831,-627.59026744113112,{"$f":"ROUND(SUM(F273:P273)-E273,0)","v":0}]
[62]
[63,null,"Total Revenue Requirements",null,{"$f":"E271+E272+E273","v":58634187.351021923},33631142.296814419,15110644.860439504,3628100.423819087,534450.66284283926,73051.236754026919,939237.96698520018,11344.53325031016,58413.770915049652,4619492.4994496303,{"$f":"O271+O272+O273","v":12406.366328493208},{"$f":"P271+P272+P273","v":15902.733423380874},{"$f":"ROUND(SUM(F275:P275)-E275,0)","v":0}]
[64]
[65]
[66,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7800318763364462E-2},{"$f":"$D278*E267","v":23131867.08058022},13633236.328500336,5985172.4207775034,{"$f":"$D278*H267","v":1376552.6287335821},69728.567845814978,-19928.174595747576,444804.93203750375,1237.6011275382855,19664.550647723463,1623718.8573307083,{"$f":"$D278*O267","v":-1134.6645103374028},{"$f":"$D278*P267","v":-1185.967314395464},{"$f":"ROUND(SUM(F278:P278)-E278,0)","v":0}]
[67,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F279:P279)","v":42467264.407582581},{"$f":"F272+((F278-(F269*F267))*(1/NetToGross))-(F278-(F269*F267))","v":24546834.547163427},10371178.8807579,2712962.8749087611,485007.39587318065,119045.5213878543,677119.28258257895,12504.189283361249,23148.350626188385,3488471.2999545597,13612.642957687771,17379.422087089861,{"$f":"ROUND(SUM(F279:P279)-E279,0)","v":0}]
[68,null,"Revenue Credits",null,{"$f":"E273","v":-3027384.8992105415},-1319825.3448160507,-990894.50619550259,{"$f":"H273","v":-240814.25070236385},-35710.63233907125,-31735.044957326871,-76619.587417708084,-1921.4605669363973,-842.91420667045429,-327873.77937627101,{"$f":"O273","v":-519.78836519839831},{"$f":"P273","v":-627.59026744113112},{"$f":"ROUND(SUM(F280:P280)-E280,0)","v":0}]
[69]
[70,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E278:E280)","v":62571746.588952258},36860245.530847713,15365456.795339901,3848701.2529399791,519025.33137992444,67382.30183477985,1045304.6272023745,11820.329843963138,41969.987067241396,4784316.3779089963,{"$f":"SUM(O278:O280)","v":11958.19008215197},{"$f":"SUM(P278:P280)","v":15565.864505253265},{"$f":"ROUND(SUM(F282:P282)-E282,0)","v":0}]
[]
[null,null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,null,"Cost Of Service By Rate Schedule - Distribution Meters"]
[null,null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"}]
[]
[null,null,"Operating Revenues",null,{"$f":"SUM(F296:P296)","v":9246725.9551959485},6518671.772557986,826475.22624597466,-46607.178748664475,16187.875514220803,500568.09056960657,74759.4096930417,21672.520192434022,12227.749976596828,1252709.4330718194,33070.097784111276,36990.958338820994]
[14]
[{"$f":"A297+1","v":15},null,"Operating Expenses"]
[{"$f":"A298+1","v":16},null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F299:P299)","v":6583267.1189965755},4346066.6535984771,869138.1648837449,140378.60029521532,122620.47298123295,253396.65602553845,67053.483809050973,12430.011501096496,3701.5672393424393,730226.52530906477,18806.299601836603,19448.683751976212,{"$f":"ROUND(SUM(F299:P299)-E299,0)","v":0}]
[17,null,"Depreciation Expense",null,2557099.4380438882,1751687.3407586792,316481.91656891507,42731.216480627379,2270.1920170802314,102389.91941897682,25860.643356307934,5272.2066519544378,1527.3217653400282,294373.10610875156,7252.7874586277303,7252.7874586277303,0]
[18,null,"Amortization Expense",null,111600.59772254447,64548.781437883415,25990.423003940461,7411.7226556880341,1669.0479931808516,142.01882571388026,1517.3402927740669,52.951678522298188,36.461104260801761,10211.497784273908,10.167066017356708,10.185880289392646,0]
[19,null,"Taxes Other Than Income",null,445554.16897310322,259746.6188681561,104087.11220290576,29441.158488161476,5054.998373846418,219.33037166546299,6100.6709115048398,216.39834196956437,146.338789461234,40499.637679133855,21.502430610417864,20.402515688123934,0]
[20,null,"Income Taxes - Federal",null,-2858115.3365569087,-1550766.2254364665,-748803.65844888496,-249653.33015384091,-98437.891789980815,27059.965552193171,-44139.747443038745,-636.66207614685402,1359.7077196208995,-196853.37101920732,829.36221619699097,1926.5143226467997,0]
[21,null,"Income Taxes - State",null,-388370.40579352982,-210723.37444198254,-101749.98082541085,-33923.741249839943,-13376.074607958537,3676.9998984450972,-5997.8585912241751,-86.51180227188982,184.76169665918252,-26749.103721143394,112.69655088246121,261.78130031474552,0]
[22,null,"Income Taxes Deferred",null,49402.569797051692,28800.427336943918,11541.067694258294,3264.4041699119698,560.49281406904629,24.319117066707122,676.4358668421628,23.994016749426919,16.22588848632472,4490.556517089819,2.3841665122014604,2.2622091218247036,0]
[23,null,"Investment Tax Credit Adj",null,-12580.968110660797,-7334.3807698262317,-2939.0739230959393,-831.32041370895536,-142.73634446599269,-6.1931603467706449,-172.26265970796391,-6.1103695781675169,-4.132120787485281,-1143.5750928082057,-0.6071571374471737,-0.57609919763771533,0]
[24,null,"Misc Revenues & Expense",null,-1636.3184483711275,-565.47176600900104,-440.55760221696545,-141.24098175064762,-3.1019831742957527,-286.38945749031063,-15.260232386643304,-0.38273508823728342,-0.69422631740210106,-110.25244623264359,-35.176443676791308,-37.79057402818934,0]
[25]
[26,null,"Total Operating Expenses",null,{"$f":"SUM(E299:E307)","v":6486220.8646236937},4681460.3695858559,473305.41355415579,-61322.530709536288,20215.399453829858,386616.62659176253,50883.44531012245,17265.895207207075,6967.5578560660224,854945.02111892228,{"$f":"SUM(O299:O307)","v":26999.41588986952},{"$f":"SUM(P299:P307)","v":28884.250765439003},{"$f":"ROUND(SUM(F309:P309)-E309,0)","v":0}]
[27]
[28]
[29,null,"Rate Base :"]
[30,null,"Electric Plant In Service",null,{"$f":"SUM(F313:P313)","v":80448454.417484149},54910737.244892657,10160240.972522685,1437028.8777640578,97655.109978146604,3148949.3814436696,820092.11137139588,162908.33278458938,47546.27080973862,9217184.6098004282,223055.75305839439,223055.75305839439,{"$f":"ROUND(SUM(F313:P313)-E313,0)","v":0}]
[31,null,"Plant Held For Future Use ",null,126666.37479321033,62045.018294518501,38826.426217063243,11980.21163652422,93.386222668004393,0,2202.9739858085468,27.702655331050625,20.709807855957873,11469.945973440786,0,0,0]
[32,null,"Electric Plant Acquisition Adj",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,"Prepayments",null,67223.121503037226,38882.900269250087,15655.190199329336,4464.3432393159819,1005.4512113833317,84.313008760198983,914.00703869565416,31.89738826818737,21.961817908718466,6151.1127102646187,5.97230993055949,5.97230993055949,0]
[35,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,"Materials & Supplies",null,328303.87077595846,189896.07117267829,76456.722408248359,21802.932282365033,4910.4164935067774,411.76735792446027,4463.8220006891052,155.78027026930633,107.25699234873035,30040.766736305599,29.167530811371016,29.167530811371016,0]
[37,null,"Misc Deferred Debits",null,37211.138988426028,21523.50223913361,8665.8793190847064,2471.2225950816846,556.56422874049451,46.671190170280831,505.94560610766928,17.656694923958302,12.156892455565355,3404.9283174806014,3.3059526237258292,3.3059526237258292,0]
[38,null,"Cash Working Capital",null,147002.16742338389,93954.828773062676,21677.453090192554,3904.2086630888916,2591.5763348065875,5351.3269763402295,1478.5870970538458,242.71585067443189,110.93220263430882,16850.967523702599,395.76181053507014,443.80910129268835,0]
[39,null,"Weatherization Loans",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,"Miscellaneous Rate Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41]
[42,null,"Total Rate Base Additions",null,{"$f":"SUM(E313:E323)","v":81154861.090968162},55317039.565641299,10321522.643756602,1481651.7961804336,106812.5044692518,3154843.4599768645,829657.44709975075,163384.08564405632,47819.288522941904,9285102.331061624,{"$f":"SUM(O313:O323)","v":223489.96066229511},{"$f":"SUM(P313:P323)","v":223538.00795305273},{"$f":"ROUND(SUM(F325:P325)-E325,0)","v":0}]
[43]
[44,null,"Rate Base Deductions :"]
[45,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F328:P328)","v":-26524477.603092201},-18173574.152825631,-3279207.7969092955,-441596.7746397779,-23081.657987510916,-1063364.8498292242,-268133.7040315303,-54740.611177602084,-15851.697715323173,-3054279.511283752,-75323.423346278723,-75323.423346278723,{"$f":"ROUND(SUM(F328:P328)-E328,0)","v":0}]
[46,null,"Accum Provision For Amortization",null,-1027947.4521368949,-594580.81341347308,-239392.52623655667,-68266.842653417887,-15374.933324730437,-1289.2787570587066,-13976.607834551924,-487.76132775421695,-335.83080134922892,-94060.205729031819,-91.326029485452025,-91.326029485452025,0]
[47,null,"Accum Deferred Income Taxes",null,-11363094.407398481,-6647594.638426085,-2651997.1627810509,-747676.83031876583,-99772.912163705623,-11035.09446945056,-156611.8477831991,-5460.2745057464272,-4101.4865546673709,-1037282.6098561669,-780.77526982069446,-780.77526982069446,0]
[48,null,"Unamortized ITC",null,-903.02040029011482,-525.97748388256741,-210.44346842554037,-59.578450860042565,-9.9671583110336801,-1.0958023418652922,-12.367315705871555,-0.44314558942172488,-0.31478516031602977,-82.677675509665193,-7.7557251895513143E-2,-7.7557251895513143E-2,0]
[49,null,"Customer Advance For Construction",null,-110287.96156079481,-43053.383465826977,-6088.4229871780544,-1950.6821057338793,-105.57642088922262,-19018.0105301904,-415.83534323874892,-317.58551392068387,-817.53192528837258,-38520.933268528461,0,0,0]
[50,null,"Customer Service Deposits",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,"Misc Rate Base Deductions",null,-216830.47373754825,-105286.30739569612,-53639.510757061173,-16120.960461153394,-2113.8178883557257,-15296.149277631936,-2578.910805748098,-82.083338919296324,-79.273896219445987,-17754.76419403368,-1870.2833644147659,-2008.412358314572,0]
[52]
[53,null,"Total Rate Base Deductions",null,{"$f":"SUM(E328:E334)","v":-39243540.918326207},-25564615.273010597,-6230535.863139567,-1275671.6686297087,-140458.86494350299,-1110004.4786658976,-441729.27311397402,-61088.759009532136,-21186.135678007908,-4241980.7020070236,{"$f":"SUM(O328:O334)","v":-78065.88556725152},{"$f":"SUM(P328:P334)","v":-78204.014561151329},{"$f":"ROUND(SUM(F336:P336)-E336,0)","v":0}]
[54]
[55,null,"Total Rate Base",null,{"$f":"E325+E336","v":41911320.172641955},29752424.292630702,4090986.780617035,205980.12755072489,-33646.360474251196,2044838.9813109669,387928.17398577672,102295.32663452419,26633.152844933997,5043121.6290546004,{"$f":"O325+O336","v":145424.07509504358},{"$f":"P325+P336","v":145333.9933919014},{"$f":"ROUND(SUM(F338:P338)-E338,0)","v":0}]
[56]
[57,null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.1749973208975246E-2},{"$f":"'Class Summary'!G60","v":8.6328759204281014E-2},{"$f":"'Class Summary'!H60","v":7.1440639132719697E-2},{"$f":"'Class Summary'!I60","v":0.1197016224888215},{"$f":"'Class Summary'!J60","v":5.5726375044352183E-2},{"$f":"'Class Summary'!K60","v":6.1547384242819685E-2},{"$f":"'Class Summary'!L60","v":4.3077480958348895E-2},{"$f":"'Class Summary'!M60","v":0.19750542307765495},{"$f":"'Class Summary'!N60","v":7.8872658882796653E-2},{"$f":"'Class Summary'!O60","v":4.1744682854433134E-2},{"$f":"'Class Summary'!P60","v":5.5779844647369722E-2}]
[58]
[59,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9243345727087388E-2},{"$f":"$D$342*E338","v":2902080.0325928987},2060157.4015136212,283273.61201520957,{"$f":"$D$342*H338","v":14262.753184904403},-2329.7865707767837,141591.49253914045,26861.444668574844,7083.2706684196892,1844.1686102441258,349202.61450437986,{"$f":"$D$342*O338","v":10069.649508848021},{"$f":"$D$342*P338","v":10063.411950333662},{"$f":"ROUND(SUM(F342:P342)-E342,0)","v":0}]
[60,null,"Total Operating Expenses",null,{"$f":"E309","v":6486220.8646236937},4681460.3695858559,473305.41355415579,{"$f":"H309","v":-61322.530709536288},20215.399453829858,386616.62659176253,50883.44531012245,17265.895207207075,6967.5578560660224,854945.02111892228,{"$f":"O309","v":26999.41588986952},{"$f":"P309","v":28884.250765439003},{"$f":"ROUND(SUM(F343:P343)-E343,0)","v":0}]
[61,null,"Revenue Credits",null,{"$f":"SUM(F344:P344)","v":-445941.26076001249},-195618.6417398284,-145415.96572111154,-35701.34214769231,-5078.7595501172336,-4477.7403735549788,-11127.896719773111,-275.64075425220807,-122.30833351437884,-47960.803884420136,-73.479801890009327,-88.681733858108586,{"$f":"ROUND(SUM(F344:P344)-E344,0)","v":0}]
[62]
[63,null,"Total Revenue Requirements",null,{"$f":"E342+E343+E344","v":8942359.636456579},6545999.1293596486,611163.05984825385,-82761.119672324188,12806.85333293584,523730.37875734793,66616.99325892418,24073.525121374558,8689.4181327957704,1156186.831738882,{"$f":"O342+O343+O344","v":36995.585596827528},{"$f":"P342+P343+P344","v":38858.980981914552},{"$f":"ROUND(SUM(F346:P346)-E346,0)","v":0}]
[64]
[65]
[66,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7800318763364462E-2},{"$f":"$D349*E338","v":3260714.0692249713},2314748.0939495373,318280.0755887155,{"$f":"$D349*H338","v":16025.319582364868},-2617.6975701238098,159089.12456574669,30180.935593383339,7958.6090201684683,2072.067781009272,392356.47030286578,{"$f":"$D349*O338","v":11314.039398261841},{"$f":"$D349*P338","v":11307.031013042633},{"$f":"ROUND(SUM(F349:P349)-E349,0)","v":0}]
[67,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F350:P350)","v":6793833.0658971705},{"$f":"F343+((F349-(F340*F338))*(1/NetToGross))-(F349-(F340*F338))","v":4975129.8536803843},451849.36360273068,-60516.943363358696,21082.396671871542,414374.81512162887,54760.796888737255,19450.249496126853,5006.9654079760421,851619.31345210155,30223.909676884483,30852.345262087762,{"$f":"ROUND(SUM(F350:P350)-E350,0)","v":0}]
[68,null,"Revenue Credits",null,{"$f":"E344","v":-445941.26076001249},-195618.6417398284,-145415.96572111154,{"$f":"H344","v":-35701.34214769231},-5078.7595501172336,-4477.7403735549788,-11127.896719773111,-275.64075425220807,-122.30833351437884,-47960.803884420136,{"$f":"O344","v":-73.479801890009327},{"$f":"P344","v":-88.681733858108586},{"$f":"ROUND(SUM(F351:P351)-E351,0)","v":0}]
[69]
[70,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E349:E351)","v":9608605.8743621297},7094259.3058900926,624713.47347033466,{"$f":"SUM(H349:H351)","v":-80192.965928686142},13385.939551630501,568986.19931382057,73813.835762347488,27133.217762043114,6956.7248554709349,1196014.9798705473,{"$f":"SUM(O349:O351)","v":41464.469273256313},{"$f":"SUM(P349:P351)","v":42070.694541272285},{"$f":"ROUND(SUM(F353:P353)-E353,0)","v":0}]
[]
[null,null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,null,"Cost Of Service By Rate Schedule - Distribution Services"]
[null,null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"},null,null,"Chk Total"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"},{"$f":"ROUND(SUM(Q370:Q424),0)","v":0}]
[]
[null,null,"Operating Revenues",null,{"$f":"SUM(F367:P367)","v":30243563.471435323},21120623.223648496,4214996.6858505681,835239.58684865874,190465.24112802703,58456.88905038331,142314.07438445871,43502.27777112968,45885.552096049025,3575904.2576180878,7174.6334685916554,9001.0495708743001]
[14]
[{"$f":"A368+1","v":15},null,"Operating Expenses"]
[{"$f":"A369+1","v":16},null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F370:P370)","v":2861932.4500910332},1570238.7174940095,672615.05761752138,196843.60845252138,52693.108838633074,57888.729843078851,37312.67276640427,1401.1808127599695,943.46144531800064,256286.38606578379,6831.2697401422365,8878.2570148608611,{"$f":"ROUND(SUM(F370:P370)-E370,0)","v":0}]
[17,null,"Depreciation Expense",null,4789587.5477429871,3720741.1417769119,443526.87466109951,62203.410470618583,7234.073519904061,606.61969188583339,6576.1461528671953,12253.721127385106,3574.9304054780769,532784.69015451369,42.969891161480476,42.969891161480476,0]
[18,null,"Amortization Expense",null,355620.54782857263,205687.72466323254,82819.703976285396,23617.802457672424,5318.4998449811301,452.54966042299435,4835.0761301494022,168.73301137112233,116.18502173166853,32539.417443103524,32.397833530341998,32.457786092110986,0]
[19,null,"Taxes Other Than Income",null,1419779.2923246254,827694.80436082999,331678.47322392912,93815.634718171335,16107.989810673396,698.90653382548976,19440.074479394323,689.56348344777234,466.31542786317311,129053.998206345,68.518505360818125,65.013574785056761,0]
[20,null,"Income Taxes - Federal",null,8979739.3550813515,5758440.8582209805,1603361.6388592802,378218.7762109852,110660.98613419388,6072.3022866329775,72863.571161971369,7108.6206615181509,13563.564180269779,1028476.4128183227,520.09504643034018,452.52950076534978,0]
[21,null,"Income Taxes - State",null,1220197.4401266093,782476.47470364789,217870.21760562289,51393.65011517013,15036.990124487531,825.12503011926265,9900.949180670128,965.9434857768947,1843.0631043197188,139752.86325447398,70.672278913946187,61.491243407106168,0]
[22,null,"Income Taxes Deferred",null,1027813.2624185135,599188.69204245741,240110.23085152311,67915.452850188594,11660.971284631851,505.95568518303594,14073.149594688308,499.19202047713702,337.57724444860173,93425.373677226598,49.602236707957786,47.064930980864517,0]
[23,null,"Investment Tax Credit Adj",null,-40089.845959876897,-23371.348904720591,-9365.4971386314537,-2649.0415551289934,-454.83606763685043,-19.734796410179612,-548.9230583518455,-19.47097973637478,-13.167197023376707,-3644.0557603340831,-1.9347347437492652,-1.835767159391648,0]
[24,null,"Misc Revenues & Expense",null,-5214.2056127553224,-1801.9023492119566,-1403.8574976089974,-450.07102408972253,-9.8846151213330558,-912.59346135614874,-48.627447451682762,-1.2196033402127964,-2.2121847763336415,-351.32459976755609,-112.09139042518241,-120.42143960619744,0]
[25]
[26,null,"Total Operating Expenses",null,{"$f":"SUM(E370:E378)","v":20609365.844041061},13439295.162008135,3581212.8421590207,870909.22269610898,218247.89887474672,66117.860473382112,164404.0889603415,23066.264019659564,20829.717447629308,2208323.7612596676,{"$f":"SUM(O370:O378)","v":7501.4994070781895},{"$f":"SUM(P370:P378)","v":9457.5267352872397},{"$f":"ROUND(SUM(F380:P380)-E380,0)","v":0}]
[27]
[28]
[29,null,"Rate Base :"]
[30,null,"Electric Plant In Service",null,{"$f":"SUM(F384:P384)","v":256352779.60637957},200266569.7059159,22945921.420395579,3027333.5903696585,311182.59594834194,26094.494333660085,282881.03867819899,667634.34277932707,193713.08461944055,28627752.527593024,1848.4028732161053,1848.4028732161053,{"$f":"ROUND(SUM(F384:P384)-E384,0)","v":0}]
[31,null,"Plant Held For Future Use ",null,403628.35428005207,197709.36577585398,123722.23127213982,38175.507230480878,297.57958597499533,0,7019.8801052395274,88.275812730205658,65.992775714967735,36549.52172191775,0,0,0]
[32,null,"Electric Plant Acquisition Adj",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,"Prepayments",null,214209.63492588501,123902.18849268011,49885.999077595865,14225.839474510451,3203.9175228791082,268.66736358276916,2912.5263704072318,101.64252631007194,69.982364569648752,19600.809640983764,19.031046182995002,19.031046182995002,0]
[35,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,"Materials & Supplies",null,1046155.7085012118,605112.75243178674,243632.93802059817,69476.068056556862,15647.272856268759,1312.1160315563397,14224.178523137231,496.4011500349045,341.77944523495393,95726.314571496783,92.943707270585392,92.943707270585392,0]
[37,null,"Misc Deferred Debits",null,118575.04262914903,68585.651095701774,27614.231587996717,7874.6669014637855,1773.5180632146264,148.71994016940604,1612.219444046239,56.263887916718488,38.738508961120509,10849.964052969093,10.534573354773261,10.534573354773261,0]
[38,null,"Cash Working Capital",null,508261.69136982883,297346.28020618542,108999.90398898566,30196.420701374089,10618.80441534407,3267.5511797214454,5796.7261405628815,317.08363586955113,347.47818879565102,50582.929552658163,350.89381890835409,437.61954142342984,0]
[39,null,"Weatherization Loans",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,"Miscellaneous Rate Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41]
[42,null,"Total Rate Base Additions",null,{"$f":"SUM(E384:E394)","v":258643610.0380857},201559225.94391808,23499776.724342898,3187282.0927340444,342723.68839202344,31091.548848690043,314446.56926159211,668694.00979218842,194577.05590271688,28841062.06713305,{"$f":"SUM(O384:O394)","v":2321.806018932813},{"$f":"SUM(P384:P394)","v":2408.5317414478886},{"$f":"ROUND(SUM(F396:P396)-E396,0)","v":0}]
[43]
[44,null,"Rate Base Deductions :"]
[45,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F399:P399)","v":-65557945.38459605},-51303799.628190205,-5805139.0179841835,-750236.74467650533,-73550.78759271036,-6167.666942378828,-66861.461600761977,-171670.69410759347,-49727.065868821119,-7329918.5445563504,-436.88653826977514,-436.88653826977514,{"$f":"ROUND(SUM(F399:P399)-E399,0)","v":0}]
[46,null,"Accum Provision For Amortization",null,-3275602.8509519468,-1894659.6963588088,-762835.53192038625,-217535.50140736584,-48992.947379742363,-4108.3473318739934,-44537.117509581316,-1554.2743867446718,-1070.1406264009247,-299727.2646638286,-291.01468360741643,-291.01468360741643,0]
[47,null,"Accum Deferred Income Taxes",null,-40332692.279781498,-23492368.496563133,-9399291.1473211013,-2661024.4068375169,-445175.24624431087,-48943.145292971923,-552376.37879672868,-19792.747414728008,-14059.630326390421,-3692733.0143013787,-3464.0333416191529,-3464.0333416191529,0]
[48,null,"Unamortized ITC",null,-2877.516930957042,-1676.0519637076027,-670.58799912966379,-189.8495327623678,-31.760818232139965,-3.4918256450094867,-39.409032534263005,-1.412104240424999,-1.0030777024886646,-263.45629734920874,-0.24713982693651249,-0.24713982693651249,0]
[49,null,"Customer Advance For Construction",null,-351437.77102928038,-137191.62913495838,-19401.04589309873,-6215.9401762804437,-336.4242253231302,-60601.784052897048,-1325.0788578811819,-1012.0011608152647,-2605.1038889701945,-122748.76363905599,0,0,0]
[50,null,"Customer Service Deposits",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,"Misc Rate Base Deductions",null,-690940.49162873742,-335499.76504598313,-170924.82110272156,-51370.197899576451,-6735.7800120011825,-48741.898312254605,-8217.8204441274065,-261.56241588105559,-252.60999472559138,-56576.3902532746,-5959.7458097976278,-6399.9003383941672,0]
[52]
[53,null,"Total Rate Base Deductions",null,{"$f":"SUM(E399:E405)","v":-110211496.29491845},-77165195.267256781,-16158262.152220622,{"$f":"SUM(H399:H405)","v":-3686572.640530007},-574822.94627232,-168566.33375802141,-673357.26624161482,-194292.69159000291,-67715.553783010735,-11501967.433711236,{"$f":"SUM(O399:O405)","v":-10151.927513120909},{"$f":"SUM(P399:P405)","v":-10592.082041717447},{"$f":"ROUND(SUM(F407:P407)-E407,0)","v":0}]
[54]
[55,null,"Total Rate Base",null,{"$f":"E396+E407","v":148432113.74316725},124394030.6766613,7341514.5721222758,{"$f":"H396+H407","v":-499290.54779596254},-232099.25788029656,-137474.78490933136,-358910.69698002271,474401.3182021855,126861.50211970614,17339094.633421816,{"$f":"O396+O407","v":-7830.1214941880953},{"$f":"P396+P407","v":-8183.5503002695586},{"$f":"ROUND(SUM(F409:P409)-E409,0)","v":0}]
[56]
[57,null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.1749973208975246E-2},{"$f":"'Class Summary'!G60","v":8.6328759204281014E-2},{"$f":"'Class Summary'!H60","v":7.1440639132719697E-2},{"$f":"'Class Summary'!I60","v":0.1197016224888215},{"$f":"'Class Summary'!J60","v":5.5726375044352183E-2},{"$f":"'Class Summary'!K60","v":6.1547384242819685E-2},{"$f":"'Class Summary'!L60","v":4.3077480958348895E-2},{"$f":"'Class Summary'!M60","v":0.19750542307765495},{"$f":"'Class Summary'!N60","v":7.8872658882796653E-2},{"$f":"'Class Summary'!O60","v":4.1744682854433134E-2},{"$f":"'Class Summary'!P60","v":5.5779844647369722E-2}]
[58]
[59,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9243345727087388E-2},{"$f":"$D$413*E409","v":10277936.168920489},8613458.8725299723,508351.0316779128,{"$f":"$D$413*H409","v":-34572.548019302681},-16071.329156405787,-9519.2140602338077,-24852.177476137611,32849.134489659926,8784.3148507324422,1200616.9242967123,{"$f":"$D$413*O409","v":-542.18380970716441},{"$f":"$D$413*P409","v":-566.6564027165748},{"$f":"ROUND(SUM(F413:P413)-E413,0)","v":0}]
[60,null,"Total Operating Expenses",null,{"$f":"E380","v":20609365.844041061},13439295.162008135,3581212.8421590207,{"$f":"H380","v":870909.22269610898},218247.89887474672,66117.860473382112,164404.0889603415,23066.264019659564,20829.717447629308,2208323.7612596676,{"$f":"O380","v":7501.4994070781895},{"$f":"P380","v":9457.5267352872397},{"$f":"ROUND(SUM(F414:P414)-E414,0)","v":0}]
[61,null,"Revenue Credits",null,{"$f":"SUM(F415:P415)","v":-1537171.5736538733},-671775.879488996,-502396.00969455042,-122583.72745029043,-17887.197412925081,-15847.769768126573,-38690.201964401131,-965.6471066013894,-425.48968015798295,-166026.31257490505,-259.75817913572683,-313.58033378357322,{"$f":"ROUND(SUM(F415:P415)-E415,0)","v":0}]
[62]
[63,null,"Total Revenue Requirements",null,{"$f":"E413+E414+E415","v":29350130.439307678},21380978.155049108,3587167.8641423834,{"$f":"H413+H414+H415","v":713752.94722651585},184289.37230541586,40750.876645021737,100861.70951980275,54949.751402718102,29188.54261820377,3242914.3729814752,{"$f":"O413+O414+O415","v":6699.5574182352984},{"$f":"P413+P414+P415","v":8577.2899987870915},{"$f":"ROUND(SUM(F417:P417)-E417,0)","v":0}]
[64]
[65]
[66,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7800318763364462E-2},{"$f":"$D420*E409","v":11548065.763938382},9677895.2389039863,571172.17391699832,{"$f":"$D420*H409","v":-38844.963774060743},-18057.396247827404,-10695.582087870946,-27923.366632627076,36908.573777890328,9869.865303712375,1348987.0895483594,{"$f":"$D420*O409","v":-609.18594820370549},{"$f":"$D420*P409","v":-636.68282197699864},{"$f":"ROUND(SUM(F420:P420)-E420,0)","v":0}]
[67,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F421:P421)","v":21786332.303169899},{"$f":"F414+((F420-(F411*F409))*(1/NetToGross))-(F420-(F411*F409))","v":14667118.832911558},3542708.7081136857,868956.49962445511,224228.61738502225,64251.673926424985,160816.76777348627,33196.350976480608,11490.841781748177,2196889.4227289679,7327.8818125149737,9346.7061355561218,{"$f":"ROUND(SUM(F421:P421)-E421,0)","v":0}]
[68,null,"Revenue Credits",null,{"$f":"E415","v":-1537171.5736538733},-671775.879488996,-502396.00969455042,{"$f":"H415","v":-122583.72745029043},-17887.197412925081,-15847.769768126573,-38690.201964401131,-965.6471066013894,-425.48968015798295,-166026.31257490505,{"$f":"O415","v":-259.75817913572683},{"$f":"P415","v":-313.58033378357322},{"$f":"ROUND(SUM(F422:P422)-E422,0)","v":0}]
[69]
[70,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E420:E422)","v":31797226.493454408},23673238.192326546,3611484.8723361334,707527.80840010394,188284.02372426976,37708.322070427472,94203.199176458045,69139.277647769544,20935.21740530257,3379850.1997024226,{"$f":"SUM(O420:O422)","v":6458.9376851755414},{"$f":"SUM(P420:P422)","v":8396.4429797955509},{"$f":"ROUND(SUM(F424:P424)-E424,0)","v":0}]

{"sheet":"Retail Summary","index":9,"n_rows":69,"n_cols":17,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[null,null,"Retail Summary"]
[null,null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,null,"Cost Of Service By Rate Schedule - Retail Services Function"]
[null,null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!K10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"},null,null,"Chk Total"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!K11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!K12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"},{"$f":"ROUND(SUM(Q15:Q69),0)","v":0}]
[]
[{"$f":"ROW()","v":14},null,"Operating Expenses"]
[{"$f":"ROW()","v":15},null,"Operation & Maintenance Expenses",null,{"$f":"'Function Summary'!$I15","v":40941008.629072353},{"$f":"Retail!$I$17","v":35533632.698295146},{"$f":"Retail!J17","v":940877.56879033393},{"$f":"Retail!K17","v":204807.3275954462},{"$f":"Retail!L17","v":333639.38175068004},{"$f":"Retail!M17","v":204031.51761510296},{"$f":"Retail!N17","v":98494.854816232924},{"$f":"Retail!O17","v":95639.917720753132},{"$f":"Retail!P17","v":27224.320765491277},{"$f":"Retail!Q17","v":3498314.5347732371},{"$f":"Retail!R17","v":1594.7152317743412},{"$f":"Retail!S17","v":2751.7917181639791},{"$f":"ROUND(SUM(F15:P15)-E15,0)","v":0}]
[{"$f":"ROW()","v":16},null,"Depreciation Expense",null,{"$f":"'Function Summary'!$I16","v":805333.9992634512},{"$f":"Retail!$I$18","v":701044.2710688326},{"$f":"Retail!J18","v":15699.445195128203},{"$f":"Retail!K18","v":282.68424159283859},{"$f":"Retail!L18","v":8323.4905127234506},{"$f":"Retail!M18","v":517.9061657812498},{"$f":"Retail!N18","v":2774.9802451651708},{"$f":"Retail!O18","v":2034.6701274494205},{"$f":"Retail!P18","v":578.19129486776353},{"$f":"Retail!Q18","v":74071.545857097488},{"$f":"Retail!R18","v":3.4072774064555911},{"$f":"Retail!S18","v":3.4072774064555911},0]
[{"$f":"ROW()","v":17},null,"Amortization Expense",null,{"$f":"'Function Summary'!$I17","v":3055455.6357191764},{"$f":"Retail!$I$19","v":2659778.0186667428},{"$f":"Retail!J19","v":59564.054594727946},{"$f":"Retail!K19","v":1072.5104862005035},{"$f":"Retail!L19","v":31579.513616978569},{"$f":"Retail!M19","v":1964.9478532600258},{"$f":"Retail!N19","v":10528.338598462176},{"$f":"Retail!O19","v":7719.5850584113396},{"$f":"Retail!P19","v":2193.6710135710427},{"$f":"Retail!Q19","v":281029.14125380479},{"$f":"Retail!R19","v":12.927288508289646},{"$f":"Retail!S19","v":12.927288508289646},0]
[{"$f":"ROW()","v":18},null,"Taxes Other Than Income",null,{"$f":"'Function Summary'!$I18","v":324809.96878318087},{"$f":"Retail!$I$20","v":-601030.82479855372},{"$f":"Retail!J20","v":66292.258926010079},{"$f":"Retail!K20","v":164683.11422165402},{"$f":"Retail!L20","v":-9523.2048526536037},{"$f":"Retail!M20","v":281179.91770592757},{"$f":"Retail!N20","v":9292.5580292856066},{"$f":"Retail!O20","v":-3664.8668094792283},{"$f":"Retail!P20","v":-471.18069754236251},{"$f":"Retail!Q20","v":413151.34600025759},{"$f":"Retail!R20","v":2362.3712491585006},{"$f":"Retail!S20","v":2538.4798091159641},0]
[{"$f":"ROW()","v":19},null,"Income Taxes - Federal",null,{"$f":"'Function Summary'!$I19","v":253430.33814184894},{"$f":"Retail!$I$21","v":551195.19042710902},{"$f":"Retail!J21","v":335487.62539960252},{"$f":"Retail!K21","v":-81820.920640927245},{"$f":"Retail!L21","v":18603.04642252341},{"$f":"Retail!M21","v":-130803.02600995993},{"$f":"Retail!N21","v":2880.503039601921},{"$f":"Retail!O21","v":3163.0690775320163},{"$f":"Retail!P21","v":1276.7206506474915},{"$f":"Retail!Q21","v":-499376.32704795414},{"$f":"Retail!R21","v":25601.751053774304},{"$f":"Retail!S21","v":27222.705770449666},0]
[{"$f":"ROW()","v":20},null,"Income Taxes - State",null,{"$f":"'Function Summary'!$I20","v":34436.973905719424},{"$f":"Retail!$I$22","v":74898.271962469167},{"$f":"Retail!J22","v":45587.196411786492},{"$f":"Retail!K22","v":-11118.10420848777},{"$f":"Retail!L22","v":2527.8450437953129},{"$f":"Retail!M22","v":-17773.958818508188},{"$f":"Retail!N22","v":391.41252281559713},{"$f":"Retail!O22","v":429.80855442795269},{"$f":"Retail!P22","v":173.48513225999656},{"$f":"Retail!Q22","v":-67856.949052639466},{"$f":"Retail!R22","v":3478.8527665779579},{"$f":"Retail!S22","v":3699.113591267625},0]
[{"$f":"ROW()","v":21},null,"Income Taxes Deferred",null,{"$f":"'Function Summary'!$I21","v":-645181.19479554472},{"$f":"Retail!$I$23","v":1193848.1663761116},{"$f":"Retail!J23","v":-131678.5903456345},{"$f":"Retail!K23","v":-327115.72490899393},{"$f":"Retail!L23","v":18916.268820613666},{"$f":"Retail!M23","v":-558517.32610805589},{"$f":"Retail!N23","v":-18458.127115068612},{"$f":"Retail!O23","v":7279.6507932449331},{"$f":"Retail!P23","v":935.92239962285601},{"$f":"Retail!Q23","v":-820656.70595771575},{"$f":"Retail!R23","v":-4692.4591347753239},{"$f":"Retail!S23","v":-5042.2696148930845},0]
[{"$f":"ROW()","v":22},null,"Investment Tax Credit Adj",null,{"$f":"'Function Summary'!$I22","v":0},{"$f":"Retail!$I$24","v":0},{"$f":"Retail!J24","v":0},{"$f":"Retail!K24","v":0},{"$f":"Retail!L24","v":0},{"$f":"Retail!M24","v":0},{"$f":"Retail!N24","v":0},{"$f":"Retail!O24","v":0},{"$f":"Retail!P24","v":0},{"$f":"Retail!Q24","v":0},{"$f":"Retail!R24","v":0},{"$f":"Retail!S24","v":0},0]
[{"$f":"ROW()","v":23},null,"Misc Revenues & Expense",null,{"$f":"'Function Summary'!$I23","v":931249.07000000018},{"$f":"Retail!$I$25","v":820185.98521437508},{"$f":"Retail!J25","v":52155.905360438439},{"$f":"Retail!K25","v":15545.908317093907},{"$f":"Retail!L25","v":0},{"$f":"Retail!M25","v":25934.881810677034},{"$f":"Retail!N25","v":3919.3058053620416},{"$f":"Retail!O25","v":0},{"$f":"Retail!P25","v":0},{"$f":"Retail!Q25","v":13507.083492053865},{"$f":"Retail!R25","v":0},{"$f":"Retail!S25","v":0},0]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,"Total Operating Expenses",null,{"$f":"SUM(E15:E23)","v":45700543.420090191},{"$f":"SUM(F15:F23)","v":40933551.77721224},{"$f":"SUM(G15:G23)","v":1383985.4643323934},{"$f":"SUM(H15:H23)","v":-33663.20489642147},404066.34131466079,-193465.13978577513,109823.82594185683,112601.83452233956,31911.130558918063,2892183.669318141,28361.565732424526,31186.155840018895,{"$f":"ROUND(SUM(F25:P25)-E25,0)","v":0}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},null,"Rate Base :"]
[{"$f":"ROW()","v":29},null,"Electric Plant In Service",null,{"$f":"'Function Summary'!$I29","v":72135352.359815955},{"$f":"Retail!$I$33","v":62793916.014512435},{"$f":"Retail!J33","v":1406230.2250245856},{"$f":"Retail!K33","v":25320.584245190941},{"$f":"Retail!L33","v":745551.43772400822},{"$f":"Retail!M33","v":46389.87524694117},{"$f":"Retail!N33","v":248560.44567793608},{"$f":"Retail!O33","v":182249.41044807644},{"$f":"Retail!P33","v":51789.732986326228},{"$f":"Retail!Q33","v":6634734.2408550978},{"$f":"Retail!R33","v":305.19654767724461},{"$f":"Retail!S33","v":305.19654767724461},{"$f":"ROUND(SUM(F29:P29)-E29,0)","v":0}]
[{"$f":"ROW()","v":30},null,"Plant Held For Future Use ",null,{"$f":"'Function Summary'!$I30","v":0},{"$f":"Retail!$I$34","v":0},{"$f":"Retail!J34","v":0},{"$f":"Retail!K34","v":0},{"$f":"Retail!L34","v":0},{"$f":"Retail!M34","v":0},{"$f":"Retail!N34","v":0},{"$f":"Retail!O34","v":0},{"$f":"Retail!P34","v":0},{"$f":"Retail!Q34","v":0},{"$f":"Retail!R34","v":0},{"$f":"Retail!S34","v":0},0]
[{"$f":"ROW()","v":31},null,"Electric Plant Acquisition Adj",null,{"$f":"'Function Summary'!$I31","v":0},{"$f":"Retail!$I$35","v":0},{"$f":"Retail!J35","v":0},{"$f":"Retail!K35","v":0},{"$f":"Retail!L35","v":0},{"$f":"Retail!M35","v":0},{"$f":"Retail!N35","v":0},{"$f":"Retail!O35","v":0},{"$f":"Retail!P35","v":0},{"$f":"Retail!Q35","v":0},{"$f":"Retail!R35","v":0},{"$f":"Retail!S35","v":0},0]
[{"$f":"ROW()","v":32},null,"Nuclear Fuel",null,{"$f":"'Function Summary'!$I32","v":0},{"$f":"Retail!$I$36","v":0},{"$f":"Retail!J36","v":0},{"$f":"Retail!K36","v":0},{"$f":"Retail!L36","v":0},{"$f":"Retail!M36","v":0},{"$f":"Retail!N36","v":0},{"$f":"Retail!O36","v":0},{"$f":"Retail!P36","v":0},{"$f":"Retail!Q36","v":0},{"$f":"Retail!R36","v":0},{"$f":"Retail!S36","v":0},0]
[{"$f":"ROW()","v":33},null,"Prepayments",null,{"$f":"'Function Summary'!$I33","v":11004.179397537051},{"$f":"Retail!$I$37","v":4493.6927212538758},{"$f":"Retail!J37","v":2850.9222633723389},{"$f":"Retail!K37","v":889.36178785067818},{"$f":"Retail!L37","v":59.831006576432124},{"$f":"Retail!M37","v":1416.8343891345628},{"$f":"Retail!N37","v":115.26060316839887},{"$f":"Retail!O37","v":3.2893240048983108},{"$f":"Retail!P37","v":4.3722139301532552},{"$f":"Retail!Q37","v":812.64468034986919},{"$f":"Retail!R37","v":172.79467261991266},{"$f":"Retail!S37","v":185.17573527593092},0]
[{"$f":"ROW()","v":34},null,"Fuel Stock",null,{"$f":"'Function Summary'!$I34","v":0},{"$f":"Retail!$I$38","v":0},{"$f":"Retail!J38","v":0},{"$f":"Retail!K38","v":0},{"$f":"Retail!L38","v":0},{"$f":"Retail!M38","v":0},{"$f":"Retail!N38","v":0},{"$f":"Retail!O38","v":0},{"$f":"Retail!P38","v":0},{"$f":"Retail!Q38","v":0},{"$f":"Retail!R38","v":0},{"$f":"Retail!S38","v":0},0]
[{"$f":"ROW()","v":35},null,"Materials & Supplies",null,{"$f":"'Function Summary'!$I35","v":0},{"$f":"Retail!$I$39","v":0},{"$f":"Retail!J39","v":0},{"$f":"Retail!K39","v":0},{"$f":"Retail!L39","v":0},{"$f":"Retail!M39","v":0},{"$f":"Retail!N39","v":0},{"$f":"Retail!O39","v":0},{"$f":"Retail!P39","v":0},{"$f":"Retail!Q39","v":0},{"$f":"Retail!R39","v":0},{"$f":"Retail!S39","v":0},0]
[{"$f":"ROW()","v":36},null,"Misc Deferred Debits",null,{"$f":"'Function Summary'!$I36","v":-13010.441923583228},{"$f":"Retail!$I$40","v":-5312.9748307618293},{"$f":"Retail!J40","v":-3370.6973683615261},{"$f":"Retail!K40","v":-1051.508656108897},{"$f":"Retail!L40","v":-70.739289879845415},{"$f":"Retail!M40","v":-1675.1491291841855},{"$f":"Retail!N40","v":-136.27471249107992},{"$f":"Retail!O40","v":-3.8890277400563047},{"$f":"Retail!P40","v":-5.1693482413120542},{"$f":"Retail!Q40","v":-960.80462124847236},{"$f":"Retail!R40","v":-204.29829173169662},{"$f":"Retail!S40","v":-218.93664783432652},0]
[{"$f":"ROW()","v":37},null,"Cash Working Capital",null,{"$f":"'Function Summary'!$I37","v":757375.36688367429},{"$f":"Retail!$I$41","v":649034.40177713544},{"$f":"Retail!J41","v":24510.629934947072},{"$f":"Retail!K41","v":4914.9891713547559},{"$f":"Retail!L41","v":6280.5287979880341},{"$f":"Retail!M41","v":5898.8079325435774},{"$f":"Retail!N41","v":2003.9399835151653},{"$f":"Retail!O41","v":1744.6103364470496},{"$f":"Retail!P41","v":513.00132015007966},{"$f":"Retail!Q41","v":61330.815478869343},{"$f":"Retail!R41","v":544.7202399247609},{"$f":"Retail!S41","v":598.92191080543057},0]
[{"$f":"ROW()","v":38},null,"Weatherization Loans",null,{"$f":"'Function Summary'!$I38","v":0},{"$f":"Retail!$I$42","v":0},{"$f":"Retail!J42","v":0},{"$f":"Retail!K42","v":0},{"$f":"Retail!L42","v":0},{"$f":"Retail!M42","v":0},{"$f":"Retail!N42","v":0},{"$f":"Retail!O42","v":0},{"$f":"Retail!P42","v":0},{"$f":"Retail!Q42","v":0},{"$f":"Retail!R42","v":0},{"$f":"Retail!S42","v":0},0]
[{"$f":"ROW()","v":39},null,"Miscellaneous Rate Base",null,{"$f":"'Function Summary'!$I39","v":0},{"$f":"Retail!$I$43","v":0},{"$f":"Retail!J43","v":0},{"$f":"Retail!K43","v":0},{"$f":"Retail!L43","v":0},{"$f":"Retail!M43","v":0},{"$f":"Retail!N43","v":0},{"$f":"Retail!O43","v":0},{"$f":"Retail!P43","v":0},{"$f":"Retail!Q43","v":0},{"$f":"Retail!R43","v":0},{"$f":"Retail!S43","v":0},0]
[{"$f":"ROW()","v":40}]
[{"$f":"ROW()","v":41},null,"Total Rate Base Additions",null,{"$f":"SUM(E29:E39)","v":72890721.464173585},{"$f":"SUM(F29:F39)","v":63442131.134180062},{"$f":"SUM(G29:G39)","v":1430221.0798545433},{"$f":"SUM(H29:H39)","v":30073.426548287476},751821.05823869293,52030.368439435122,250543.37155212855,183993.42108078834,52301.937172165148,6695916.8963930691,818.41316849022155,870.35754592427952,{"$f":"ROUND(SUM(F41:P41)-E41,0)","v":0}]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43},null,"Rate Base Deductions :"]
[{"$f":"ROW()","v":44},null,"Accum Provision For Depreciation",null,{"$f":"'Function Summary'!$I44","v":-4178464.8671246883},{"$f":"Retail!$I$48","v":-3637358.9835263952},{"$f":"Retail!J48","v":-81456.36498792957},{"$f":"Retail!K48","v":-1466.7034709397124},{"$f":"Retail!L48","v":-43186.321092949547},{"$f":"Retail!M48","v":-2687.1493320329496},{"$f":"Retail!N48","v":-14397.948518245241},{"$f":"Retail!O48","v":-10556.859205635374},{"$f":"Retail!P48","v":-2999.937931705208},{"$f":"Retail!Q48","v":-384319.24183080188},{"$f":"Retail!R48","v":-17.678614026532564},{"$f":"Retail!S48","v":-17.678614026532564},{"$f":"ROUND(SUM(F44:P44)-E44,0)","v":0}]
[{"$f":"ROW()","v":45},null,"Accum Provision For Amortization",null,{"$f":"'Function Summary'!$I45","v":-53613373.108255975},{"$f":"Retail!$I$49","v":-46663439.024051189},{"$f":"Retail!J49","v":-1042829.7896001668},{"$f":"Retail!K49","v":-18777.195277895637},{"$f":"Retail!L49","v":-555770.85235248029},{"$f":"Retail!M49","v":-33748.06969100007},{"$f":"Retail!N49","v":-184928.92548668044},{"$f":"Retail!O49","v":-135855.37739410825},{"$f":"Retail!P49","v":-38605.961482668303},{"$f":"Retail!Q49","v":-4938973.8593712095},{"$f":"Retail!R49","v":-222.02677428289519},{"$f":"Retail!S49","v":-222.02677428289519},0]
[{"$f":"ROW()","v":46},null,"Accum Deferred Income Taxes",null,{"$f":"'Function Summary'!$I46","v":-1739016.0373243038},{"$f":"Retail!$I$50","v":-1472836.0975618488},{"$f":"Retail!J50","v":-15592.575810155457},{"$f":"Retail!K50","v":27055.406368578046},{"$f":"Retail!L50","v":-23023.890700346219},{"$f":"Retail!M50","v":44742.591873209443},{"$f":"Retail!N50","v":-7713.7723935106796},{"$f":"Retail!O50","v":1958.8137143874151},{"$f":"Retail!P50","v":-5134.2311853339743},{"$f":"Retail!Q50","v":-288871.2029467955},{"$f":"Retail!R50","v":199.46065875718074},{"$f":"Retail!S50","v":199.46065875718074},0]
[{"$f":"ROW()","v":47},null,"Unamortized ITC",null,{"$f":"'Function Summary'!$I47","v":0},{"$f":"Retail!$I$51","v":0},{"$f":"Retail!J51","v":0},{"$f":"Retail!K51","v":0},{"$f":"Retail!L51","v":0},{"$f":"Retail!M51","v":0},{"$f":"Retail!N51","v":0},{"$f":"Retail!O51","v":0},{"$f":"Retail!P51","v":0},{"$f":"Retail!Q51","v":0},{"$f":"Retail!R51","v":0},{"$f":"Retail!S51","v":0},0]
[{"$f":"ROW()","v":48},null,"Customer Advance For Construction",null,{"$f":"'Function Summary'!$I48","v":0},{"$f":"Retail!$I$52","v":0},{"$f":"Retail!J52","v":0},{"$f":"Retail!K52","v":0},{"$f":"Retail!L52","v":0},{"$f":"Retail!M52","v":0},{"$f":"Retail!N52","v":0},{"$f":"Retail!O52","v":0},{"$f":"Retail!P52","v":0},{"$f":"Retail!Q52","v":0},{"$f":"Retail!R52","v":0},{"$f":"Retail!S52","v":0},0]
[{"$f":"ROW()","v":49},null,"Customer Service Deposits",null,{"$f":"'Function Summary'!$I49","v":-15625767.562307693},{"$f":"Retail!$I$53","v":-4811270.487592754},{"$f":"Retail!J53","v":-673766.10716115544},{"$f":"Retail!K53","v":-1696159.8486890453},{"$f":"Retail!L53","v":-25532.156557010494},{"$f":"Retail!M53","v":-2859842.7480056654},{"$f":"Retail!N53","v":-131724.73812312406},{"$f":"Retail!O53","v":0},{"$f":"Retail!P53","v":0},{"$f":"Retail!Q53","v":-5427471.4761789385},{"$f":"Retail!R53","v":0},{"$f":"Retail!S53","v":0},0]
[{"$f":"ROW()","v":50},null,"Misc Rate Base Deductions",null,{"$f":"'Function Summary'!$I50","v":-1213300.6461755212},{"$f":"Retail!$I$54","v":-419287.12578880921},{"$f":"Retail!J54","v":-326665.52404849976},{"$f":"Retail!K54","v":-104727.64307895796},{"$f":"Retail!L54","v":-2300.0646320067726},{"$f":"Retail!M54","v":-212352.62254529132},{"$f":"Retail!N54","v":-11315.187354841553},{"$f":"Retail!O54","v":-283.79117178236345},{"$f":"Retail!P54","v":-514.75630573895569},{"$f":"Retail!Q54","v":-81750.202345795842},{"$f":"Retail!R54","v":-26082.699174902726},{"$f":"Retail!S54","v":-28021.029728894566},0]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},null,"Total Rate Base Deductions",null,{"$f":"SUM(E44:E50)","v":-76369922.221188173},{"$f":"SUM(F44:F50)","v":-57004191.718520999},{"$f":"SUM(G44:G50)","v":-2140310.3616079069},{"$f":"SUM(H44:H50)","v":-1794075.9841482604},-649813.28533479339,-3063887.9977007802,-350080.57187640195,-144737.21405713857,-47254.886905446438,-11121385.982673541,-26122.943904454973,-28061.274458446813,{"$f":"ROUND(SUM(F52:P52)-E52,0)","v":0}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54},null,"Total Rate Base",null,{"$f":"E41+E52","v":-3479200.7570145875},{"$f":"F41+F52","v":6437939.4156590626},{"$f":"G41+G52","v":-710089.28175336355},{"$f":"H41+H52","v":-1764002.5575999729},102007.77290389955,-3011857.6292613451,-99537.200324273406,39256.207023649768,5047.0502667187102,-4425469.0862804716,-25304.530735964752,-27190.916912522534,{"$f":"ROUND(SUM(F54:P54)-E54,0)","v":0}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.1749973208975246E-2},{"$f":"'Class Summary'!G60","v":8.6328759204281014E-2},{"$f":"'Class Summary'!H60","v":7.1440639132719697E-2},{"$f":"'Class Summary'!I60","v":0.1197016224888215},{"$f":"'Class Summary'!J60","v":5.5726375044352183E-2},{"$f":"'Class Summary'!K60","v":6.1547384242819685E-2},{"$f":"'Class Summary'!L60","v":4.3077480958348895E-2},{"$f":"'Class Summary'!M60","v":0.19750542307765495},{"$f":"'Class Summary'!N60","v":7.8872658882796653E-2},{"$f":"'Class Summary'!O60","v":4.1744682854433134E-2},{"$f":"'Class Summary'!P60","v":5.5779844647369722E-2}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58},null,"Return On Rate Base",{"$f":"ActualROR","v":6.9243345727087388E-2},{"$f":"$D$58*E54","v":-240911.50087190524},{"$f":"$D$58*F54","v":445784.46472852345},{"$f":"$D$58*G54","v":-49168.957633547318},{"$f":"$D$58*H54","v":-122145.43895936132},7063.3594860349331,-208551.0991037091,-6892.288774760018,2718.2311148726972,349.47464652039224,-306434.28594585625,-1752.1703702121165,-1882.7900604103054,{"$f":"ROUND(SUM(F58:P58)-E58,0)","v":0}]
[{"$f":"ROW()","v":59},null,"Total Operating Expenses",null,{"$f":"E25","v":45700543.420090191},{"$f":"F25","v":40933551.77721224},{"$f":"G25","v":1383985.4643323934},{"$f":"H25","v":-33663.20489642147},404066.34131466079,-193465.13978577513,109823.82594185683,112601.83452233956,31911.130558918063,2892183.669318141,28361.565732424526,31186.155840018895,{"$f":"ROUND(SUM(F59:P59)-E59,0)","v":0}]
[{"$f":"ROW()","v":60},null,"Revenue Credits",null,{"$f":"'Function Summary'!$I$59","v":-8704450.9370882604},{"$f":"Retail!$I$99","v":-6249318.7131108576},{"$f":"Retail!J99","v":-691979.83530574804},{"$f":"Retail!K99","v":-91525.198703614064},{"$f":"Retail!L99","v":-58163.228844998906},{"$f":"Retail!M99","v":-20045.234571598296},{"$f":"Retail!N99","v":-127922.45940781728},{"$f":"Retail!O99","v":-13814.071353896972},{"$f":"Retail!P99","v":-4626.5314266648784},{"$f":"Retail!Q99","v":-1445278.6184535772},{"$f":"Retail!R99","v":-849.47786596047752},{"$f":"Retail!S99","v":-927.56804354155918},{"$f":"ROUND(SUM(F60:P60)-E60,0)","v":0}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62},null,"Total Revenue Requirements",null,{"$f":"E58+E59+E60","v":36755180.982130028},{"$f":"F58+F59+F60","v":35130017.52882991},{"$f":"G58+G59+G60","v":642836.67139309808},{"$f":"H58+H59+H60","v":-247333.84255939684},352966.47195569682,-422061.4734610825,-24990.922240720465,101505.99428331529,27634.073778773578,1140470.7649187073,25759.917496251932,28375.79773606703,{"$f":"ROUND(SUM(F62:P62)-E62,0)","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(F63:P63)-E63,0)","v":0}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65},null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7800318763364462E-2},{"$f":"$D65*E54","v":-270682.92793747387},{"$f":"$D65*F54","v":500873.73871750338},{"$f":"$D65*G54","v":-55245.172470860205},{"$f":"$D65*H54","v":-137239.96128066807},7936.2372482642768,-234323.48362640385,-7744.0259140413355,3054.1454198805786,392.6621195654393,-344302.90559003595,-1968.7005574154114,-2115.4620032624111,{"$f":"ROUND(SUM(F65:P65)-E65,0)","v":0}]
[{"$f":"ROW()","v":66},null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F66:P66)","v":45718861.095715187},{"$f":"F59+((F65-(F56*F54))*(1/NetToGross))-(F65-(F56*F54))","v":40997097.064420879},1387709.6785418985,-40562.210911831848,401437.81168828439,-234350.36970473599,108828.94919226976,113440.08849737396,31539.593298734409,2895102.0634303764,27800.487368418286,30817.939893526152,{"$f":"ROUND(SUM(F66:P66)-E66,0)","v":0}]
[{"$f":"ROW()","v":67},null,"Revenue Credits",null,{"$f":"E60","v":-8704450.9370882604},{"$f":"F60","v":-6249318.7131108576},{"$f":"G60","v":-691979.83530574804},{"$f":"H60","v":-91525.198703614064},-58163.228844998906,-20045.234571598296,-127922.45940781728,-13814.071353896972,-4626.5314266648784,-1445278.6184535772,-849.47786596047752,-927.56804354155918,{"$f":"ROUND(SUM(F67:P67)-E67,0)","v":0}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},null,"Total Target Revenue Requirements",null,{"$f":"SUM(E65:E67)","v":36743727.230689459},{"$f":"SUM(F65:F67)","v":35248652.090027526},{"$f":"SUM(G65:G67)","v":640484.67076529027},{"$f":"SUM(H65:H67)","v":-269327.37089611398},351210.82009154971,-488719.08790273813,-26837.536129588858,102680.16256335756,27305.723991634972,1105520.5393867632,24982.308945042398,27774.909846722181,{"$f":"ROUND(SUM(F69:P69)-E69,0)","v":0}]

{"sheet":"Misc Summary","index":10,"n_rows":69,"n_cols":17,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[null,null,"MISC Summary"]
[null,null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,null,"Cost Of Service By Rate Schedule - Miscellaneous Function"]
[null,null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"},null,null,"Chk Total"]
[null,null,null,null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"},{"$f":"ROUND(SUM(Q15:Q69),0)","v":0}]
[]
[{"$f":"ROW()","v":14},null,"Operating Expenses"]
[{"$f":"ROW()","v":15},null,"Operation & Maintenance Expenses",null,{"$f":"'Function Summary'!$J15","v":6340537.9342463929},{"$f":"Misc!$I$17","v":2589237.0648132348},{"$f":"Misc!$J$17","v":1642683.2120299444},{"$f":"Misc!K17","v":512444.5857724332},{"$f":"Misc!L17","v":34474.244115551366},{"$f":"Misc!M17","v":816370.93201726524},{"$f":"Misc!N17","v":66412.423890228791},{"$f":"Misc!O17","v":1895.2874973805865},{"$f":"Misc!P17","v":2519.2417607242924},{"$f":"Misc!Q17","v":468240.67808046937},{"$f":"Misc!R17","v":99563.187494695128},{"$f":"Misc!S17","v":106697.07677446601},{"$f":"ROUND(SUM(F15:P15)-E15,0)","v":0}]
[{"$f":"ROW()","v":16},null,"Depreciation Expense",null,{"$f":"'Function Summary'!$J16","v":0},{"$f":"Misc!$I$18","v":0},{"$f":"Misc!$J$18","v":0},{"$f":"Misc!K18","v":0},{"$f":"Misc!L18","v":0},{"$f":"Misc!M18","v":0},{"$f":"Misc!N18","v":0},{"$f":"Misc!O18","v":0},{"$f":"Misc!P18","v":0},{"$f":"Misc!Q18","v":0},{"$f":"Misc!R18","v":0},{"$f":"Misc!S18","v":0},0]
[{"$f":"ROW()","v":17},null,"Amortization Expense",null,{"$f":"'Function Summary'!$J17","v":0},{"$f":"Misc!$I$19","v":0},{"$f":"Misc!$J$19","v":0},{"$f":"Misc!K19","v":0},{"$f":"Misc!L19","v":0},{"$f":"Misc!M19","v":0},{"$f":"Misc!N19","v":0},{"$f":"Misc!O19","v":0},{"$f":"Misc!P19","v":0},{"$f":"Misc!Q19","v":0},{"$f":"Misc!R19","v":0},{"$f":"Misc!S19","v":0},0]
[{"$f":"ROW()","v":18},null,"Taxes Other Than Income",null,{"$f":"'Function Summary'!$J18","v":-2507.73},{"$f":"Misc!$I$20","v":-932.61752517284992},{"$f":"Misc!$J$20","v":-661.57704091659184},{"$f":"Misc!K20","v":-211.28245217765297},{"$f":"Misc!L20","v":-10.385235683108995},{"$f":"Misc!M20","v":-386.36142847293911},{"$f":"Misc!N20","v":-25.614710717435731},{"$f":"Misc!O20","v":-0.69399596963170285},{"$f":"Misc!P20","v":-1.1755373401688469},{"$f":"Misc!Q20","v":-175.31933201490551},{"$f":"Misc!R20","v":-47.33726524524085},{"$f":"Misc!S20","v":-55.36547628947298},0]
[{"$f":"ROW()","v":19},null,"Income Taxes - Federal",null,{"$f":"'Function Summary'!$J19","v":203136.62116466163},{"$f":"Misc!$I$21","v":60259.721374863606},{"$f":"Misc!$J$21","v":78861.865877436809},{"$f":"Misc!K21","v":18215.302060608137},{"$f":"Misc!L21","v":2004.4369759565518},{"$f":"Misc!M21","v":19883.867808450523},{"$f":"Misc!N21","v":1645.4509358357084},{"$f":"Misc!O21","v":16.134259288883907},{"$f":"Misc!P21","v":430.09226145488344},{"$f":"Misc!Q21","v":17989.813170620069},{"$f":"Misc!R21","v":968.81835800382009},{"$f":"Misc!S21","v":2861.012061096445},0]
[{"$f":"ROW()","v":20},null,"Income Taxes - State",null,{"$f":"'Function Summary'!$J20","v":27602.878655356009},{"$f":"Misc!$I$22","v":8188.2953231610481},{"$f":"Misc!$J$22","v":10716.017811014775},{"$f":"Misc!K22","v":2475.1570247893269},{"$f":"Misc!L22","v":272.36969473663305},{"$f":"Misc!M22","v":2701.887397878138},{"$f":"Misc!N22","v":223.58945403316341},{"$f":"Misc!O22","v":2.1923778747031415},{"$f":"Misc!P22","v":58.442395229297418},{"$f":"Misc!Q22","v":2444.5168296271477},{"$f":"Misc!R22","v":131.64632442467953},{"$f":"Misc!S22","v":388.76402254947442},0]
[{"$f":"ROW()","v":21},null,"Income Taxes Deferred",null,{"$f":"'Function Summary'!$J21","v":0},{"$f":"Misc!$I$23","v":0},{"$f":"Misc!$J$23","v":0},{"$f":"Misc!K23","v":0},{"$f":"Misc!L23","v":0},{"$f":"Misc!M23","v":0},{"$f":"Misc!N23","v":0},{"$f":"Misc!O23","v":0},{"$f":"Misc!P23","v":0},{"$f":"Misc!Q23","v":0},{"$f":"Misc!R23","v":0},{"$f":"Misc!S23","v":0},0]
[{"$f":"ROW()","v":22},null,"Investment Tax Credit Adj",null,{"$f":"'Function Summary'!$J22","v":0},{"$f":"Misc!$I$24","v":0},{"$f":"Misc!$J$24","v":0},{"$f":"Misc!K24","v":0},{"$f":"Misc!L24","v":0},{"$f":"Misc!M24","v":0},{"$f":"Misc!N24","v":0},{"$f":"Misc!O24","v":0},{"$f":"Misc!P24","v":0},{"$f":"Misc!Q24","v":0},{"$f":"Misc!R24","v":0},{"$f":"Misc!S24","v":0},0]
[{"$f":"ROW()","v":23},null,"Misc Revenues & Expense",null,{"$f":"'Function Summary'!$J23","v":0},{"$f":"Misc!$I$25","v":0},{"$f":"Misc!$J$25","v":0},{"$f":"Misc!K25","v":0},{"$f":"Misc!L25","v":0},{"$f":"Misc!M25","v":0},{"$f":"Misc!N25","v":0},{"$f":"Misc!O25","v":0},{"$f":"Misc!P25","v":0},{"$f":"Misc!Q25","v":0},{"$f":"Misc!R25","v":0},{"$f":"Misc!S25","v":0},0]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,"Total Operating Expenses",null,{"$f":"SUM(E15:E23)","v":6568769.7040664107},{"$f":"SUM(F15:F23)","v":2656752.4639860867},{"$f":"SUM(G15:G23)","v":1731599.5186774794},{"$f":"SUM(H15:H23)","v":532923.76240565302},36740.66555056144,838570.32579512091,68255.849569380225,1912.9201385745419,3006.6008800683044,488499.68874870171,100616.31491187839,109891.48738182246,{"$f":"ROUND(SUM(F25:P25)-E25,0)","v":0}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},null,"Rate Base :"]
[{"$f":"ROW()","v":29},null,"Electric Plant In Service",null,{"$f":"'Function Summary'!$J29","v":0},{"$f":"Misc!$I$33","v":0},{"$f":"Misc!$J$33","v":0},{"$f":"Misc!K33","v":0},{"$f":"Misc!L33","v":0},{"$f":"Misc!M33","v":0},{"$f":"Misc!N33","v":0},{"$f":"Misc!O33","v":0},{"$f":"Misc!P33","v":0},{"$f":"Misc!Q33","v":0},{"$f":"Misc!R33","v":0},{"$f":"Misc!S33","v":0},{"$f":"ROUND(SUM(F29:P29)-E29,0)","v":0}]
[{"$f":"ROW()","v":30},null,"Plant Held For Future Use ",null,{"$f":"'Function Summary'!$J30","v":0},{"$f":"Misc!$I$34","v":0},{"$f":"Misc!$J$34","v":0},{"$f":"Misc!K34","v":0},{"$f":"Misc!L34","v":0},{"$f":"Misc!M34","v":0},{"$f":"Misc!N34","v":0},{"$f":"Misc!O34","v":0},{"$f":"Misc!P34","v":0},{"$f":"Misc!Q34","v":0},{"$f":"Misc!R34","v":0},{"$f":"Misc!S34","v":0},0]
[{"$f":"ROW()","v":31},null,"Electric Plant Acquisition Adj",null,{"$f":"'Function Summary'!$J31","v":0},{"$f":"Misc!$I$35","v":0},{"$f":"Misc!$J$35","v":0},{"$f":"Misc!K35","v":0},{"$f":"Misc!L35","v":0},{"$f":"Misc!M35","v":0},{"$f":"Misc!N35","v":0},{"$f":"Misc!O35","v":0},{"$f":"Misc!P35","v":0},{"$f":"Misc!Q35","v":0},{"$f":"Misc!R35","v":0},{"$f":"Misc!S35","v":0},0]
[{"$f":"ROW()","v":32},null,"Nuclear Fuel",null,{"$f":"'Function Summary'!$J32","v":0},{"$f":"Misc!$I$36","v":0},{"$f":"Misc!$J$36","v":0},{"$f":"Misc!K36","v":0},{"$f":"Misc!L36","v":0},{"$f":"Misc!M36","v":0},{"$f":"Misc!N36","v":0},{"$f":"Misc!O36","v":0},{"$f":"Misc!P36","v":0},{"$f":"Misc!Q36","v":0},{"$f":"Misc!R36","v":0},{"$f":"Misc!S36","v":0},0]
[{"$f":"ROW()","v":33},null,"Prepayments",null,{"$f":"'Function Summary'!$J33","v":2632572.5661538402},{"$f":"Misc!$I$37","v":1075043.5585724753},{"$f":"Misc!$J$37","v":682037.20310767158},{"$f":"Misc!K37","v":212765.4738712509},{"$f":"Misc!L37","v":14313.604025188728},{"$f":"Misc!M37","v":338954.792435846},{"$f":"Misc!N37","v":27574.241649257849},{"$f":"Misc!O37","v":786.91775403304598},{"$f":"Misc!P37","v":1045.9817156791646},{"$f":"Misc!Q37","v":194412.14235372693},{"$f":"Misc!R37","v":41338.340487118046},{"$f":"Misc!S37","v":44300.310181592555},0]
[{"$f":"ROW()","v":34},null,"Fuel Stock",null,{"$f":"'Function Summary'!$J34","v":0},{"$f":"Misc!$I$38","v":0},{"$f":"Misc!$J$38","v":0},{"$f":"Misc!K38","v":0},{"$f":"Misc!L38","v":0},{"$f":"Misc!M38","v":0},{"$f":"Misc!N38","v":0},{"$f":"Misc!O38","v":0},{"$f":"Misc!P38","v":0},{"$f":"Misc!Q38","v":0},{"$f":"Misc!R38","v":0},{"$f":"Misc!S38","v":0},0]
[{"$f":"ROW()","v":35},null,"Materials & Supplies",null,{"$f":"'Function Summary'!$J35","v":0},{"$f":"Misc!$I$39","v":0},{"$f":"Misc!$J$39","v":0},{"$f":"Misc!K39","v":0},{"$f":"Misc!L39","v":0},{"$f":"Misc!M39","v":0},{"$f":"Misc!N39","v":0},{"$f":"Misc!O39","v":0},{"$f":"Misc!P39","v":0},{"$f":"Misc!Q39","v":0},{"$f":"Misc!R39","v":0},{"$f":"Misc!S39","v":0},0]
[{"$f":"ROW()","v":36},null,"Misc Deferred Debits",null,{"$f":"'Function Summary'!$J36","v":2931527.0302448412},{"$f":"Misc!$I$40","v":1197125.3104905481},{"$f":"Misc!$J$40","v":759489.22443716228},{"$f":"Misc!K40","v":236927.08257143467},{"$f":"Misc!L40","v":15939.054307386583},{"$f":"Misc!M40","v":377446.43731072213},{"$f":"Misc!N40","v":30705.567539739652},{"$f":"Misc!O40","v":876.27999174121476},{"$f":"Misc!P40","v":1164.7632099787513},{"$f":"Misc!Q40","v":216489.55004891352},{"$f":"Misc!R40","v":46032.714950190501},{"$f":"Misc!S40","v":49331.045387023994},0]
[{"$f":"ROW()","v":37},null,"Cash Working Capital",null,{"$f":"'Function Summary'!$J37","v":107716.50976734162},{"$f":"Misc!$I$41","v":43566.165392908173},{"$f":"Misc!$J$41","v":28395.250234114119},{"$f":"Misc!K41","v":8739.0319909372738},{"$f":"Misc!L41","v":602.48364637619432},{"$f":"Misc!M41","v":13751.109296935658},{"$f":"Misc!N41","v":1119.2783940855193},{"$f":"Misc!O41","v":31.368596160262992},{"$f":"Misc!P41","v":49.303076966003509},{"$f":"Misc!Q41","v":8010.5536827015712},{"$f":"Misc!R41","v":1649.93429990053},{"$f":"Misc!S41","v":1802.0311562509057},0]
[{"$f":"ROW()","v":38},null,"Weatherization Loans",null,{"$f":"'Function Summary'!$J38","v":4640709.633052703},{"$f":"Misc!$I$42","v":1519463.4251834566},{"$f":"Misc!$J$42","v":1250678.3321617211},{"$f":"Misc!K42","v":410424.19999946048},{"$f":"Misc!L42","v":11852.011618092147},{"$f":"Misc!M42","v":858679.8620979666},{"$f":"Misc!N42","v":45936.161257979511},{"$f":"Misc!O42","v":1159.3498690375484},{"$f":"Misc!P42","v":2574.10841688853},{"$f":"Misc!Q42","v":302052.58026611799},{"$f":"Misc!R42","v":105643.81319842208},{"$f":"Misc!S42","v":132245.78898355979},0]
[{"$f":"ROW()","v":39},null,"Miscellaneous Rate Base",null,{"$f":"'Function Summary'!$J39","v":0},{"$f":"Misc!$I$43","v":0},{"$f":"Misc!$J$43","v":0},{"$f":"Misc!K43","v":0},{"$f":"Misc!L43","v":0},{"$f":"Misc!M43","v":0},{"$f":"Misc!N43","v":0},{"$f":"Misc!O43","v":0},{"$f":"Misc!P43","v":0},{"$f":"Misc!Q43","v":0},{"$f":"Misc!R43","v":0},{"$f":"Misc!S43","v":0},0]
[{"$f":"ROW()","v":40}]
[{"$f":"ROW()","v":41},null,"Total Rate Base Additions",null,{"$f":"SUM(E29:E39)","v":10312525.739218727},{"$f":"SUM(F29:F39)","v":3835198.4596393881},{"$f":"SUM(G29:G39)","v":2720600.0099406689},{"$f":"SUM(H29:H39)","v":868855.78843308333},42707.153597043653,1588832.2011414703,105335.24884106254,2853.9162109720719,4834.1564195124492,720964.82635146007,194664.80293563116,227679.17570842724,{"$f":"ROUND(SUM(F41:P41)-E41,0)","v":0}]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43},null,"Rate Base Deductions :"]
[{"$f":"ROW()","v":44},null,"Accum Provision For Depreciation",null,{"$f":"'Function Summary'!$J44","v":0},{"$f":"Misc!$I$48","v":0},{"$f":"Misc!$J$48","v":0},{"$f":"Misc!K48","v":0},{"$f":"Misc!L48","v":0},{"$f":"Misc!M48","v":0},{"$f":"Misc!N48","v":0},{"$f":"Misc!O48","v":0},{"$f":"Misc!P48","v":0},{"$f":"Misc!Q48","v":0},{"$f":"Misc!R48","v":0},{"$f":"Misc!S48","v":0},{"$f":"ROUND(SUM(F44:P44)-E44,0)","v":0}]
[{"$f":"ROW()","v":45},null,"Accum Provision For Amortization",null,{"$f":"'Function Summary'!$J45","v":0},{"$f":"Misc!$I$49","v":0},{"$f":"Misc!$J$49","v":0},{"$f":"Misc!K49","v":0},{"$f":"Misc!L49","v":0},{"$f":"Misc!M49","v":0},{"$f":"Misc!N49","v":0},{"$f":"Misc!O49","v":0},{"$f":"Misc!P49","v":0},{"$f":"Misc!Q49","v":0},{"$f":"Misc!R49","v":0},{"$f":"Misc!S49","v":0},0]
[{"$f":"ROW()","v":46},null,"Accum Deferred Income Taxes",null,{"$f":"'Function Summary'!$J46","v":0},{"$f":"Misc!$I$50","v":0},{"$f":"Misc!$J$50","v":0},{"$f":"Misc!K50","v":0},{"$f":"Misc!L50","v":0},{"$f":"Misc!M50","v":0},{"$f":"Misc!N50","v":0},{"$f":"Misc!O50","v":0},{"$f":"Misc!P50","v":0},{"$f":"Misc!Q50","v":0},{"$f":"Misc!R50","v":0},{"$f":"Misc!S50","v":0},0]
[{"$f":"ROW()","v":47},null,"Unamortized ITC",null,{"$f":"'Function Summary'!$J47","v":0},{"$f":"Misc!$I$51","v":0},{"$f":"Misc!$J$51","v":0},{"$f":"Misc!K51","v":0},{"$f":"Misc!L51","v":0},{"$f":"Misc!M51","v":0},{"$f":"Misc!N51","v":0},{"$f":"Misc!O51","v":0},{"$f":"Misc!P51","v":0},{"$f":"Misc!Q51","v":0},{"$f":"Misc!R51","v":0},{"$f":"Misc!S51","v":0},0]
[{"$f":"ROW()","v":48},null,"Customer Advance For Construction",null,{"$f":"'Function Summary'!$J48","v":0},{"$f":"Misc!$I$52","v":0},{"$f":"Misc!$J$52","v":0},{"$f":"Misc!K52","v":0},{"$f":"Misc!L52","v":0},{"$f":"Misc!M52","v":0},{"$f":"Misc!N52","v":0},{"$f":"Misc!O52","v":0},{"$f":"Misc!P52","v":0},{"$f":"Misc!Q52","v":0},{"$f":"Misc!R52","v":0},{"$f":"Misc!S52","v":0},0]
[{"$f":"ROW()","v":49},null,"Customer Service Deposits",null,{"$f":"'Function Summary'!$J49","v":0},{"$f":"Misc!$I$53","v":0},{"$f":"Misc!$J$53","v":0},{"$f":"Misc!K53","v":0},{"$f":"Misc!L53","v":0},{"$f":"Misc!M53","v":0},{"$f":"Misc!N53","v":0},{"$f":"Misc!O53","v":0},{"$f":"Misc!P53","v":0},{"$f":"Misc!Q53","v":0},{"$f":"Misc!R53","v":0},{"$f":"Misc!S53","v":0},0]
[{"$f":"ROW()","v":50},null,"Misc Rate Base Deductions",null,{"$f":"'Function Summary'!$J50","v":0},{"$f":"Misc!$I$54","v":0},{"$f":"Misc!$J$54","v":0},{"$f":"Misc!K54","v":0},{"$f":"Misc!L54","v":0},{"$f":"Misc!M54","v":0},{"$f":"Misc!N54","v":0},{"$f":"Misc!O54","v":0},{"$f":"Misc!P54","v":0},{"$f":"Misc!Q54","v":0},{"$f":"Misc!R54","v":0},{"$f":"Misc!S54","v":0},0]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},null,"Total Rate Base Deductions",null,{"$f":"SUM(E44:E50)","v":0},{"$f":"SUM(F44:F50)","v":0},{"$f":"SUM(G44:G50)","v":0},{"$f":"SUM(H44:H50)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(F52:P52)-E52,0)","v":0}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54},null,"Total Rate Base",null,{"$f":"E41+E52","v":10312525.739218727},{"$f":"F41+F52","v":3835198.4596393881},{"$f":"G41+G52","v":2720600.0099406689},{"$f":"H41+H52","v":868855.78843308333},42707.153597043653,1588832.2011414703,105335.24884106254,2853.9162109720719,4834.1564195124492,720964.82635146007,194664.80293563116,227679.17570842724,{"$f":"ROUND(SUM(F54:P54)-E54,0)","v":0}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.1749973208975246E-2},{"$f":"'Class Summary'!G60","v":8.6328759204281014E-2},{"$f":"'Class Summary'!H60","v":7.1440639132719697E-2},{"$f":"'Class Summary'!I60","v":0.1197016224888215},{"$f":"'Class Summary'!J60","v":5.5726375044352183E-2},{"$f":"'Class Summary'!K60","v":6.1547384242819685E-2},{"$f":"'Class Summary'!L60","v":4.3077480958348895E-2},{"$f":"'Class Summary'!M60","v":0.19750542307765495},{"$f":"'Class Summary'!N60","v":7.8872658882796653E-2},{"$f":"'Class Summary'!O60","v":4.1744682854433134E-2},{"$f":"'Class Summary'!P60","v":5.5779844647369722E-2}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58},null,"Return On Rate Base",{"$f":"ActualROR","v":6.9243345727087388E-2},{"$f":"$D$58*E54","v":714073.78508020972},{"$f":"$D$58*F54","v":265561.97287280316},{"$f":"$D$58*G54","v":188383.44707343914},{"$f":"$D$58*H54","v":60162.481745453086},2957.1862015399174,110016.05740596808,7293.7650527504748,197.61470687247845,334.73316425511945,49922.016728123672,13479.242250567244,15765.267878436904,{"$f":"ROUND(SUM(F58:P58)-E58,0)","v":0}]
[{"$f":"ROW()","v":59},null,"Total Operating Expenses",null,{"$f":"E25","v":6568769.7040664107},{"$f":"F25","v":2656752.4639860867},{"$f":"G25","v":1731599.5186774794},{"$f":"H25","v":532923.76240565302},36740.66555056144,838570.32579512091,68255.849569380225,1912.9201385745419,3006.6008800683044,488499.68874870171,100616.31491187839,109891.48738182246,{"$f":"ROUND(SUM(F59:P59)-E59,0)","v":0}]
[{"$f":"ROW()","v":60},null,"Revenue Credits",null,{"$f":"'Function Summary'!$J$59","v":44333.028621065168},{"$f":"Misc!$I$99","v":5125.7625293272431},{"$f":"Misc!$J$99","v":12962.550238576587},{"$f":"Misc!K99","v":4720.1666739951143},{"$f":"Misc!L99","v":-566.83903953170898},{"$f":"Misc!M99","v":15955.984511433526},{"$f":"Misc!N99","v":221.63922423326744},{"$f":"Misc!O99","v":0.13621351245048885},{"$f":"Misc!P99","v":12.486374295405781},{"$f":"Misc!Q99","v":1787.5993873300449},{"$f":"Misc!R99","v":2020.58420819819},{"$f":"Misc!S99","v":2093.2609649206811},{"$f":"ROUND(SUM(F60:P60)-E60,0)","v":0}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62},null,"Total Revenue Requirements",null,{"$f":"E58+E59+E60","v":7327176.5177676855},{"$f":"F58+F59+F60","v":2927440.1993882167},{"$f":"G58+G59+G60","v":1932945.515989495},{"$f":"H58+H59+H60","v":597806.41082510119},39131.012712569645,964542.36771252251,75771.253846363965,2110.6710589594709,3353.8204186188295,540209.30486415536,116116.14137064383,127750.01622518005,{"$f":"ROUND(SUM(F62:P62)-E62,0)","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(F63:P63)-E63,0)","v":0}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65},null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7800318763364462E-2},{"$f":"$D65*E54","v":802317.7897666177},298379.66268070875,211663.54800099655,67597.257299488236,3322.6301633259632,123611.65171030439,8195.1159368529825,222.0355909375605,376.09891039003315,56091.293307317297,15144.98372039963,17713.512445895707,{"$f":"ROUND(SUM(F65:P65)-E65,0)","v":0}]
[{"$f":"ROW()","v":66},null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F66:P66)","v":6623903.5224529756},{"$f":"F59+((F65-(F56*F54))*(1/NetToGross))-(F65-(F56*F54))","v":2694607.5557918791},1717330.7535013841,536321.85346005578,35640.190407419243,860138.33392910741,69308.677955576917,1973.860988178815,2650.7357437036994,488024.24547628657,104932.62531100727,112974.68988837555,{"$f":"ROUND(SUM(F66:P66)-E66,0)","v":0}]
[{"$f":"ROW()","v":67},null,"Revenue Credits",null,{"$f":"E60","v":44333.028621065168},{"$f":"F60","v":5125.7625293272431},{"$f":"G60","v":12962.550238576587},{"$f":"H60","v":4720.1666739951143},-566.83903953170898,15955.984511433526,221.63922423326744,0.13621351245048885,12.486374295405781,1787.5993873300449,2020.58420819819,2093.2609649206811,{"$f":"ROUND(SUM(F67:P67)-E67,0)","v":0}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},null,"Total Target Revenue Requirements",null,{"$f":"SUM(E65:E67)","v":7470554.3408406591},{"$f":"SUM(F65:F67)","v":2998112.9810019149},{"$f":"SUM(G65:G67)","v":1941956.851740957},{"$f":"SUM(H65:H67)","v":608639.27743353904},38395.981531213496,999705.97015084536,77725.43311666316,2196.032792628826,3039.3210283891385,545903.13817093382,122098.19323960508,132781.46329919194,{"$f":"ROUND(SUM(F69:P69)-E69,0)","v":0}]

{"sheet":"G+T+D+R+M","index":11,"n_rows":1443,"n_cols":20,"rows_kept":1443,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Results of Operations - Gen+Tran+Dist+Rtl+Misc - TOTAL Unbundled"]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[]
[]
[null,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O"]
[null,null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!K10","v":"General"},{"$f":"'Hot Sheet'!L10","v":"Street & Area"},{"$f":"'Hot Sheet'!M10","v":"General"},null,{"$f":"'Hot Sheet'!O10","v":"Traffic"},{"$f":"'Hot Sheet'!P10","v":"Outdoor"},{"$f":"'Hot Sheet'!Q10","v":"General"},null,null,"Chk Total"]
[null,null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!K11","v":"+1 MW"},{"$f":"'Hot Sheet'!L11","v":"Lighting"},{"$f":"'Hot Sheet'!M11","v":"Trans"},{"$f":"'Hot Sheet'!N11","v":"Irrigation"},{"$f":"'Hot Sheet'!O11","v":"Signals"},{"$f":"'Hot Sheet'!P11","v":"Lighting"},{"$f":"'Hot Sheet'!Q11","v":"Small Dist."},{"$f":"'Hot Sheet'!R11","v":"Industrial"},{"$f":"'Hot Sheet'!S11","v":"Industrial"}]
[null,null,null,null,"DESCRIPTION ",null,null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!K12","v":"Sch 8"},{"$f":"'Hot Sheet'!L12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!M12","v":"Sch 9"},{"$f":"'Hot Sheet'!N12","v":"Sch 10"},{"$f":"'Hot Sheet'!O12","v":"Sch 15"},{"$f":"'Hot Sheet'!P12","v":"Sch 15"},{"$f":"'Hot Sheet'!Q12","v":"Sch 23"},{"$f":"'Hot Sheet'!R12","v":"Cust 1"},{"$f":"'Hot Sheet'!S12","v":"Cust 2"},{"$f":"ROUND(SUM(T14:T1440),0)","v":0}]
[]
[{"$f":"ROW()","v":14},null,null,null,"Operating Revenues",null,null,{"$f":"SUM(I14:S14)","v":2041242164.7684991},{"$f":"I181","v":752315257.14647758},567600484.95990801,170330565.35587102,12836423.911383973,289980703.07351619,20241067.06644984,621615.57583566394,1514688.2622710017,147866058.21301314,33561825.788919866,44373475.414852962,{"$f":"ROUND(SUM(I14:S14)-H14,0)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,"Operating Expenses"]
[{"$f":"ROW()","v":17},null,null,null,"Operation & Maintenance Expenses",null,null,{"$f":"SUM(I17:S17)","v":1217632106.8391299},{"$f":"+Distribution!I17+Transmission!I17+Generation!I17+Retail!I17+Misc!I17","v":439020086.2769804},{"$f":"+Distribution!J17+Transmission!J17+Generation!J17+Retail!J17+Misc!J17","v":313964390.37155181},{"$f":"+Distribution!K17+Transmission!K17+Generation!K17+Retail!K17+Misc!K17","v":102793241.77225426},{"$f":"+Distribution!L17+Transmission!L17+Generation!L17+Retail!L17+Misc!L17","v":6222107.6303754719},{"$f":"+Distribution!M17+Transmission!M17+Generation!M17+Retail!M17+Misc!M17","v":202595106.94959834},{"$f":"+Distribution!N17+Transmission!N17+Generation!N17+Retail!N17+Misc!N17","v":12285244.057401612},{"$f":"+Distribution!O17+Transmission!O17+Generation!O17+Retail!O17+Misc!O17","v":428302.40117906249},{"$f":"+Distribution!P17+Transmission!P17+Generation!P17+Retail!P17+Misc!P17","v":696337.67598003894},{"$f":"+Distribution!Q17+Transmission!Q17+Generation!Q17+Retail!Q17+Misc!Q17","v":82219406.192762062},{"$f":"+Distribution!R17+Transmission!R17+Generation!R17+Retail!R17+Misc!R17","v":24879697.261057835},{"$f":"+Distribution!S17+Transmission!S17+Generation!S17+Retail!S17+Misc!S17","v":32528186.249989044},{"$f":"ROUND(SUM(I17:S17)-H17,0)","v":0}]
[{"$f":"ROW()","v":18},null,null,null,"Depreciation Expense",null,null,{"$f":"SUM(I18:S18)","v":238134487.38652393},{"$f":"+Distribution!I18+Transmission!I18+Generation!I18+Retail!I18+Misc!I18","v":97496584.901267067},{"$f":"+Distribution!J18+Transmission!J18+Generation!J18+Retail!J18+Misc!J18","v":61500064.050689034},{"$f":"+Distribution!K18+Transmission!K18+Generation!K18+Retail!K18+Misc!K18","v":19199668.009673659},{"$f":"+Distribution!L18+Transmission!L18+Generation!L18+Retail!L18+Misc!L18","v":1972578.2855406769},{"$f":"+Distribution!M18+Transmission!M18+Generation!M18+Retail!M18+Misc!M18","v":30069682.269180331},{"$f":"+Distribution!N18+Transmission!N18+Generation!N18+Retail!N18+Misc!N18","v":2507708.6256568725},{"$f":"+Distribution!O18+Transmission!O18+Generation!O18+Retail!O18+Misc!O18","v":70769.629564720177},{"$f":"+Distribution!P18+Transmission!P18+Generation!P18+Retail!P18+Misc!P18","v":92769.891815434807},{"$f":"+Distribution!Q18+Transmission!Q18+Generation!Q18+Retail!Q18+Misc!Q18","v":17621444.188227791},{"$f":"+Distribution!R18+Transmission!R18+Generation!R18+Retail!R18+Misc!R18","v":3669379.2517862194},{"$f":"+Distribution!S18+Transmission!S18+Generation!S18+Retail!S18+Misc!S18","v":3933838.28312212},0]
[{"$f":"ROW()","v":19},null,null,null,"Amortization Expense",null,null,21931213.288493287,{"$f":"+Distribution!I19+Transmission!I19+Generation!I19+Retail!I19+Misc!I19","v":10023818.3190821},{"$f":"+Distribution!J19+Transmission!J19+Generation!J19+Retail!J19+Misc!J19","v":5003650.8589207539},{"$f":"+Distribution!K19+Transmission!K19+Generation!K19+Retail!K19+Misc!K19","v":1556176.5266707027},{"$f":"+Distribution!L19+Transmission!L19+Generation!L19+Retail!L19+Misc!L19","v":115008.89405631043},{"$f":"+Distribution!M19+Transmission!M19+Generation!M19+Retail!M19+Misc!M19","v":2688392.7135103196},{"$f":"+Distribution!N19+Transmission!N19+Generation!N19+Retail!N19+Misc!N19","v":201992.53001911676},{"$f":"+Distribution!O19+Transmission!O19+Generation!O19+Retail!O19+Misc!O19","v":13008.599636079001},{"$f":"+Distribution!P19+Transmission!P19+Generation!P19+Retail!P19+Misc!P19","v":9846.7425665448682},{"$f":"+Distribution!Q19+Transmission!Q19+Generation!Q19+Retail!Q19+Misc!Q19","v":1639325.3364885247},{"$f":"+Distribution!R19+Transmission!R19+Generation!R19+Retail!R19+Misc!R19","v":328040.02892170876},{"$f":"+Distribution!S19+Transmission!S19+Generation!S19+Retail!S19+Misc!S19","v":351952.73862113059},0]
[{"$f":"ROW()","v":20},null,null,null,"Taxes Other Than Income",null,null,57002645.824075058,{"$f":"+Distribution!I20+Transmission!I20+Generation!I20+Retail!I20+Misc!I20","v":22286169.614649665},{"$f":"+Distribution!J20+Transmission!J20+Generation!J20+Retail!J20+Misc!J20","v":14811793.276585266},{"$f":"+Distribution!K20+Transmission!K20+Generation!K20+Retail!K20+Misc!K20","v":4777433.2665868914},{"$f":"+Distribution!L20+Transmission!L20+Generation!L20+Retail!L20+Misc!L20","v":240270.40461836857},{"$f":"+Distribution!M20+Transmission!M20+Generation!M20+Retail!M20+Misc!M20","v":7779051.7279166067},{"$f":"+Distribution!N20+Transmission!N20+Generation!N20+Retail!N20+Misc!N20","v":604767.74831879046},{"$f":"+Distribution!O20+Transmission!O20+Generation!O20+Retail!O20+Misc!O20","v":13174.507855609534},{"$f":"+Distribution!P20+Transmission!P20+Generation!P20+Retail!P20+Misc!P20","v":22646.010974337183},{"$f":"+Distribution!Q20+Transmission!Q20+Generation!Q20+Retail!Q20+Misc!Q20","v":4535815.2222306877},{"$f":"+Distribution!R20+Transmission!R20+Generation!R20+Retail!R20+Misc!R20","v":918769.50723576872},{"$f":"+Distribution!S20+Transmission!S20+Generation!S20+Retail!S20+Misc!S20","v":1012754.5371030669},0]
[{"$f":"ROW()","v":21},null,null,null,"Income Taxes - Federal",null,null,-1825512.5078084448,{"$f":"+Distribution!I21+Transmission!I21+Generation!I21+Retail!I21+Misc!I21","v":-1466226.490312482},{"$f":"+Distribution!J21+Transmission!J21+Generation!J21+Retail!J21+Misc!J21","v":12285759.899628162},{"$f":"+Distribution!K21+Transmission!K21+Generation!K21+Retail!K21+Misc!K21","v":-379734.69614112162},{"$f":"+Distribution!L21+Transmission!L21+Generation!L21+Retail!L21+Misc!L21","v":839112.55565920798},{"$f":"+Distribution!M21+Transmission!M21+Generation!M21+Retail!M21+Misc!M21","v":-11797227.991135908},{"$f":"+Distribution!N21+Transmission!N21+Generation!N21+Retail!N21+Misc!N21","v":-109508.46406129001},{"$f":"+Distribution!O21+Transmission!O21+Generation!O21+Retail!O21+Misc!O21","v":-12219.414312335181},{"$f":"+Distribution!P21+Transmission!P21+Generation!P21+Retail!P21+Misc!P21","v":159667.71870639204},{"$f":"+Distribution!Q21+Transmission!Q21+Generation!Q21+Retail!Q21+Misc!Q21","v":2230469.6979522691},{"$f":"+Distribution!R21+Transmission!R21+Generation!R21+Retail!R21+Misc!R21","v":-2103054.8142970353},{"$f":"+Distribution!S21+Transmission!S21+Generation!S21+Retail!S21+Misc!S21","v":-1472550.5094943047},0]
[{"$f":"ROW()","v":22},null,null,null,"Income Taxes - State",null,null,3743910.8485130579,{"$f":"+Distribution!I22+Transmission!I22+Generation!I22+Retail!I22+Misc!I22","v":1180150.0945140745},{"$f":"+Distribution!J22+Transmission!J22+Generation!J22+Retail!J22+Misc!J22","v":2744218.5000248579},{"$f":"+Distribution!K22+Transmission!K22+Generation!K22+Retail!K22+Misc!K22","v":292988.77762738935},{"$f":"+Distribution!L22+Transmission!L22+Generation!L22+Retail!L22+Misc!L22","v":121594.17248033307},{"$f":"+Distribution!M22+Transmission!M22+Generation!M22+Retail!M22+Misc!M22","v":-904293.08486773702},{"$f":"+Distribution!N22+Transmission!N22+Generation!N22+Retail!N22+Misc!N22","v":22352.970056255261},{"$f":"+Distribution!O22+Transmission!O22+Generation!O22+Retail!O22+Misc!O22","v":-726.57025473926683},{"$f":"+Distribution!P22+Transmission!P22+Generation!P22+Retail!P22+Misc!P22","v":23390.839279096424},{"$f":"+Distribution!Q22+Transmission!Q22+Generation!Q22+Retail!Q22+Misc!Q22","v":572038.24057394767},{"$f":"+Distribution!R22+Transmission!R22+Generation!R22+Retail!R22+Misc!R22","v":-199943.82984353366},{"$f":"+Distribution!S22+Transmission!S22+Generation!S22+Retail!S22+Misc!S22","v":-107859.26107688587},0]
[{"$f":"ROW()","v":23},null,null,null,"Income Taxes Deferred",null,null,110977073.73694393,{"$f":"+Distribution!I23+Transmission!I23+Generation!I23+Retail!I23+Misc!I23","v":41163217.283321485},{"$f":"+Distribution!J23+Transmission!J23+Generation!J23+Retail!J23+Misc!J23","v":29664472.325935252},{"$f":"+Distribution!K23+Transmission!K23+Generation!K23+Retail!K23+Misc!K23","v":9197384.7400363479},{"$f":"+Distribution!L23+Transmission!L23+Generation!L23+Retail!L23+Misc!L23","v":315779.81126626994},{"$f":"+Distribution!M23+Transmission!M23+Generation!M23+Retail!M23+Misc!M23","v":17929805.08028537},{"$f":"+Distribution!N23+Transmission!N23+Generation!N23+Retail!N23+Misc!N23","v":1065492.7765952712},{"$f":"+Distribution!O23+Transmission!O23+Generation!O23+Retail!O23+Misc!O23","v":35282.349801267184},{"$f":"+Distribution!P23+Transmission!P23+Generation!P23+Retail!P23+Misc!P23","v":49415.001005660888},{"$f":"+Distribution!Q23+Transmission!Q23+Generation!Q23+Retail!Q23+Misc!Q23","v":6795976.569035219},{"$f":"+Distribution!R23+Transmission!R23+Generation!R23+Retail!R23+Misc!R23","v":2258562.6544343345},{"$f":"+Distribution!S23+Transmission!S23+Generation!S23+Retail!S23+Misc!S23","v":2501685.1452274323},0]
[{"$f":"ROW()","v":24},null,null,null,"Investment Tax Credit Adj",null,null,-1515707.9434105484,{"$f":"+Distribution!I24+Transmission!I24+Generation!I24+Retail!I24+Misc!I24","v":-617310.88198419474},{"$f":"+Distribution!J24+Transmission!J24+Generation!J24+Retail!J24+Misc!J24","v":-393553.79394309747},{"$f":"+Distribution!K24+Transmission!K24+Generation!K24+Retail!K24+Misc!K24","v":-122907.86353146052},{"$f":"+Distribution!L24+Transmission!L24+Generation!L24+Retail!L24+Misc!L24","v":-6883.3561758743717},{"$f":"+Distribution!M24+Transmission!M24+Generation!M24+Retail!M24+Misc!M24","v":-196651.5253971772},{"$f":"+Distribution!N24+Transmission!N24+Generation!N24+Retail!N24+Misc!N24","v":-16017.791154891675},{"$f":"+Distribution!O24+Transmission!O24+Generation!O24+Retail!O24+Misc!O24","v":-455.8446114492283},{"$f":"+Distribution!P24+Transmission!P24+Generation!P24+Retail!P24+Misc!P24","v":-615.85875112070266},{"$f":"+Distribution!Q24+Transmission!Q24+Generation!Q24+Retail!Q24+Misc!Q24","v":-110781.86993694468},{"$f":"+Distribution!R24+Transmission!R24+Generation!R24+Retail!R24+Misc!R24","v":-24034.720008334662},{"$f":"+Distribution!S24+Transmission!S24+Generation!S24+Retail!S24+Misc!S24","v":-26494.437916003088},0]
[{"$f":"ROW()","v":25},null,null,null,"Misc Revenues & Expense",null,null,-142380.97539618087,{"$f":"+Distribution!I25+Transmission!I25+Generation!I25+Retail!I25+Misc!I25","v":495225.73240707087},{"$f":"+Distribution!J25+Transmission!J25+Generation!J25+Retail!J25+Misc!J25","v":-237576.02183697728},{"$f":"+Distribution!K25+Transmission!K25+Generation!K25+Retail!K25+Misc!K25","v":-82513.643753335811},{"$f":"+Distribution!L25+Transmission!L25+Generation!L25+Retail!L25+Misc!L25","v":-3705.1974794469479},{"$f":"+Distribution!M25+Transmission!M25+Generation!M25+Retail!M25+Misc!M25","v":-187371.74125976645},{"$f":"+Distribution!N25+Transmission!N25+Generation!N25+Retail!N25+Misc!N25","v":-7545.9365269546042},{"$f":"+Distribution!O25+Transmission!O25+Generation!O25+Retail!O25+Misc!O25","v":-291.51566559145965},{"$f":"+Distribution!P25+Transmission!P25+Generation!P25+Retail!P25+Misc!P25","v":-786.37589308542988},{"$f":"+Distribution!Q25+Transmission!Q25+Generation!Q25+Retail!Q25+Misc!Q25","v":-53020.587873752345},{"$f":"+Distribution!R25+Transmission!R25+Generation!R25+Retail!R25+Misc!R25","v":-26295.265483861269},{"$f":"+Distribution!S25+Transmission!S25+Generation!S25+Retail!S25+Misc!S25","v":-38500.422030480157},0]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},null,null,null,"Total Operating Expenses",null,null,{"$f":"SUM(H17:H25)","v":1645937836.4970641},{"$f":"+Distribution!I27+Transmission!I27+Generation!I27+Retail!I27+Misc!I27","v":609581714.84992516},{"$f":"+Distribution!J27+Transmission!J27+Generation!J27+Retail!J27+Misc!J27","v":439343219.46755511},{"$f":"+Distribution!K27+Transmission!K27+Generation!K27+Retail!K27+Misc!K27","v":137231736.88942331},{"$f":"+Distribution!L27+Transmission!L27+Generation!L27+Retail!L27+Misc!L27","v":9815863.2003413178},{"$f":"+Distribution!M27+Transmission!M27+Generation!M27+Retail!M27+Misc!M27","v":247976494.39783037},{"$f":"+Distribution!N27+Transmission!N27+Generation!N27+Retail!N27+Misc!N27","v":16554486.516304782},{"$f":"+Distribution!O27+Transmission!O27+Generation!O27+Retail!O27+Misc!O27","v":546844.14319262316},{"$f":"+Distribution!P27+Transmission!P27+Generation!P27+Retail!P27+Misc!P27","v":1052671.6456832988},{"$f":"+Distribution!Q27+Transmission!Q27+Generation!Q27+Retail!Q27+Misc!Q27","v":115450672.9894598},{"$f":"+Distribution!R27+Transmission!R27+Generation!R27+Retail!R27+Misc!R27","v":29701120.073803108},{"$f":"+Distribution!S27+Transmission!S27+Generation!S27+Retail!S27+Misc!S27","v":38683012.323545121},{"$f":"ROUND(SUM(I27:S27)-H27,0)","v":0}]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,"Operating Revenue For Return",null,null,{"$f":"H14-H27","v":395304328.27143502},142733542.29655242,128257265.4923529,33098828.466447711,3020560.7110426556,42004208.675685823,3686580.550145058,74771.432643040782,462016.61658770288,32415385.223553345,3860705.7151167579,5690463.0913078412,{"$f":"ROUND(SUM(I29:S29)-H29,0)","v":0}]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31}]
[{"$f":"ROW()","v":32},null,null,null,"Rate Base :"]
[{"$f":"ROW()","v":33},null,null,null,"Electric Plant In Service",null,null,{"$f":"SUM(I33:S33)","v":10191224319.208752},{"$f":"+Distribution!I33+Transmission!I33+Generation!I33+Retail!I33+Misc!I33","v":4177225742.0998187},{"$f":"+Distribution!J33+Transmission!J33+Generation!J33+Retail!J33+Misc!J33","v":2624217196.9864926},{"$f":"+Distribution!K33+Transmission!K33+Generation!K33+Retail!K33+Misc!K33","v":819744336.20570672},{"$f":"+Distribution!L33+Transmission!L33+Generation!L33+Retail!L33+Misc!L33","v":55814490.163748786},{"$f":"+Distribution!M33+Transmission!M33+Generation!M33+Retail!M33+Misc!M33","v":1313965857.8999507},{"$f":"+Distribution!N33+Transmission!N33+Generation!N33+Retail!N33+Misc!N33","v":106479649.30526578},{"$f":"+Distribution!O33+Transmission!O33+Generation!O33+Retail!O33+Misc!O33","v":3210327.0967387259},{"$f":"+Distribution!P33+Transmission!P33+Generation!P33+Retail!P33+Misc!P33","v":4156856.6037803553},{"$f":"+Distribution!Q33+Transmission!Q33+Generation!Q33+Retail!Q33+Misc!Q33","v":751815322.20441949},{"$f":"+Distribution!R33+Transmission!R33+Generation!R33+Retail!R33+Misc!R33","v":160284833.37495339},{"$f":"+Distribution!S33+Transmission!S33+Generation!S33+Retail!S33+Misc!S33","v":174309707.26787612},{"$f":"ROUND(SUM(I33:S33)-H33,0)","v":0}]
[{"$f":"ROW()","v":34},null,null,null,"Plant Held For Future Use ",null,null,16257903.216156265,{"$f":"+Distribution!I34+Transmission!I34+Generation!I34+Retail!I34+Misc!I34","v":5579165.6368670631},{"$f":"+Distribution!J34+Transmission!J34+Generation!J34+Retail!J34+Misc!J34","v":4540876.9793703817},{"$f":"+Distribution!K34+Transmission!K34+Generation!K34+Retail!K34+Misc!K34","v":1511979.6246234137},{"$f":"+Distribution!L34+Transmission!L34+Generation!L34+Retail!L34+Misc!L34","v":49096.803207201563},{"$f":"+Distribution!M34+Transmission!M34+Generation!M34+Retail!M34+Misc!M34","v":2471796.8733415096},{"$f":"+Distribution!N34+Transmission!N34+Generation!N34+Retail!N34+Misc!N34","v":205085.00002811488},{"$f":"+Distribution!O34+Transmission!O34+Generation!O34+Retail!O34+Misc!O34","v":4297.9243530049553},{"$f":"+Distribution!P34+Transmission!P34+Generation!P34+Retail!P34+Misc!P34","v":10389.639747233119},{"$f":"+Distribution!Q34+Transmission!Q34+Generation!Q34+Retail!Q34+Misc!Q34","v":1111074.6230234476},{"$f":"+Distribution!R34+Transmission!R34+Generation!R34+Retail!R34+Misc!R34","v":304922.09888070071},{"$f":"+Distribution!S34+Transmission!S34+Generation!S34+Retail!S34+Misc!S34","v":469218.01271419419},0]
[{"$f":"ROW()","v":35},null,null,null,"Electric Plant Acquisition Adj",null,null,20001840.464112874,{"$f":"+Distribution!I35+Transmission!I35+Generation!I35+Retail!I35+Misc!I35","v":6912148.4647020968},{"$f":"+Distribution!J35+Transmission!J35+Generation!J35+Retail!J35+Misc!J35","v":5385237.1361868521},{"$f":"+Distribution!K35+Transmission!K35+Generation!K35+Retail!K35+Misc!K35","v":1726485.2002269828},{"$f":"+Distribution!L35+Transmission!L35+Generation!L35+Retail!L35+Misc!L35","v":37917.663665278073},{"$f":"+Distribution!M35+Transmission!M35+Generation!M35+Retail!M35+Misc!M35","v":3500734.3741844869},{"$f":"+Distribution!N35+Transmission!N35+Generation!N35+Retail!N35+Misc!N35","v":186536.26618142184},{"$f":"+Distribution!O35+Transmission!O35+Generation!O35+Retail!O35+Misc!O35","v":4678.4329679597995},{"$f":"+Distribution!P35+Transmission!P35+Generation!P35+Retail!P35+Misc!P35","v":8486.0034796332166},{"$f":"+Distribution!Q35+Transmission!Q35+Generation!Q35+Retail!Q35+Misc!Q35","v":1347691.11875426},{"$f":"+Distribution!R35+Transmission!R35+Generation!R35+Retail!R35+Misc!R35","v":429985.74954552634},{"$f":"+Distribution!S35+Transmission!S35+Generation!S35+Retail!S35+Misc!S35","v":461940.05421837792},0]
[{"$f":"ROW()","v":36},null,null,null,"Nuclear Fuel",null,null,0,{"$f":"+Distribution!I36+Transmission!I36+Generation!I36+Retail!I36+Misc!I36","v":0},{"$f":"+Distribution!J36+Transmission!J36+Generation!J36+Retail!J36+Misc!J36","v":0},{"$f":"+Distribution!K36+Transmission!K36+Generation!K36+Retail!K36+Misc!K36","v":0},{"$f":"+Distribution!L36+Transmission!L36+Generation!L36+Retail!L36+Misc!L36","v":0},{"$f":"+Distribution!M36+Transmission!M36+Generation!M36+Retail!M36+Misc!M36","v":0},{"$f":"+Distribution!N36+Transmission!N36+Generation!N36+Retail!N36+Misc!N36","v":0},{"$f":"+Distribution!O36+Transmission!O36+Generation!O36+Retail!O36+Misc!O36","v":0},{"$f":"+Distribution!P36+Transmission!P36+Generation!P36+Retail!P36+Misc!P36","v":0},{"$f":"+Distribution!Q36+Transmission!Q36+Generation!Q36+Retail!Q36+Misc!Q36","v":0},{"$f":"+Distribution!R36+Transmission!R36+Generation!R36+Retail!R36+Misc!R36","v":0},{"$f":"+Distribution!S36+Transmission!S36+Generation!S36+Retail!S36+Misc!S36","v":0},0]
[{"$f":"ROW()","v":37},null,null,null,"Prepayments",null,null,13825020.42698874,{"$f":"+Distribution!I37+Transmission!I37+Generation!I37+Retail!I37+Misc!I37","v":5369254.1696913727},{"$f":"+Distribution!J37+Transmission!J37+Generation!J37+Retail!J37+Misc!J37","v":3613592.0751435515},{"$f":"+Distribution!K37+Transmission!K37+Generation!K37+Retail!K37+Misc!K37","v":1143661.888745412},{"$f":"+Distribution!L37+Transmission!L37+Generation!L37+Retail!L37+Misc!L37","v":67218.410634553264},{"$f":"+Distribution!M37+Transmission!M37+Generation!M37+Retail!M37+Misc!M37","v":1969790.8257305832},{"$f":"+Distribution!N37+Transmission!N37+Generation!N37+Retail!N37+Misc!N37","v":143829.21303461803},{"$f":"+Distribution!O37+Transmission!O37+Generation!O37+Retail!O37+Misc!O37","v":4003.4078322415421},{"$f":"+Distribution!P37+Transmission!P37+Generation!P37+Retail!P37+Misc!P37","v":6163.8228063713941},{"$f":"+Distribution!Q37+Transmission!Q37+Generation!Q37+Retail!Q37+Misc!Q37","v":990506.77911665733},{"$f":"+Distribution!R37+Transmission!R37+Generation!R37+Retail!R37+Misc!R37","v":240703.56770473384},{"$f":"+Distribution!S37+Transmission!S37+Generation!S37+Retail!S37+Misc!S37","v":276296.26654864685},0]
[{"$f":"ROW()","v":38},null,null,null,"Fuel Stock",null,null,112033056.60418136,{"$f":"+Distribution!I38+Transmission!I38+Generation!I38+Retail!I38+Misc!I38","v":32613968.600007214},{"$f":"+Distribution!J38+Transmission!J38+Generation!J38+Retail!J38+Misc!J38","v":30252333.250251409},{"$f":"+Distribution!K38+Transmission!K38+Generation!K38+Retail!K38+Misc!K38","v":10384037.35830296},{"$f":"+Distribution!L38+Transmission!L38+Generation!L38+Retail!L38+Misc!L38","v":433607.0623780255},{"$f":"+Distribution!M38+Transmission!M38+Generation!M38+Retail!M38+Misc!M38","v":22972918.75477431},{"$f":"+Distribution!N38+Transmission!N38+Generation!N38+Retail!N38+Misc!N38","v":1237254.1419968451},{"$f":"+Distribution!O38+Transmission!O38+Generation!O38+Retail!O38+Misc!O38","v":31555.766978985765},{"$f":"+Distribution!P38+Transmission!P38+Generation!P38+Retail!P38+Misc!P38","v":91364.91551234106},{"$f":"+Distribution!Q38+Transmission!Q38+Generation!Q38+Retail!Q38+Misc!Q38","v":6778676.8612933438},{"$f":"+Distribution!R38+Transmission!R38+Generation!R38+Retail!R38+Misc!R38","v":2834338.4596125288},{"$f":"+Distribution!S38+Transmission!S38+Generation!S38+Retail!S38+Misc!S38","v":4403001.4330734061},0]
[{"$f":"ROW()","v":39},null,null,null,"Materials & Supplies",null,null,87497359.426271513,{"$f":"+Distribution!I39+Transmission!I39+Generation!I39+Retail!I39+Misc!I39","v":32734480.016647022},{"$f":"+Distribution!J39+Transmission!J39+Generation!J39+Retail!J39+Misc!J39","v":23166657.535214506},{"$f":"+Distribution!K39+Transmission!K39+Generation!K39+Retail!K39+Misc!K39","v":7338599.3935204726},{"$f":"+Distribution!L39+Transmission!L39+Generation!L39+Retail!L39+Misc!L39","v":306019.70921586995},{"$f":"+Distribution!M39+Transmission!M39+Generation!M39+Retail!M39+Misc!M39","v":13451511.655028211},{"$f":"+Distribution!N39+Transmission!N39+Generation!N39+Retail!N39+Misc!N39","v":861796.42318173335},{"$f":"+Distribution!O39+Transmission!O39+Generation!O39+Retail!O39+Misc!O39","v":23046.765599999853},{"$f":"+Distribution!P39+Transmission!P39+Generation!P39+Retail!P39+Misc!P39","v":36073.601651926467},{"$f":"+Distribution!Q39+Transmission!Q39+Generation!Q39+Retail!Q39+Misc!Q39","v":6154105.3117907466},{"$f":"+Distribution!R39+Transmission!R39+Generation!R39+Retail!R39+Misc!R39","v":1651265.7399392249},{"$f":"+Distribution!S39+Transmission!S39+Generation!S39+Retail!S39+Misc!S39","v":1773803.2744817985},0]
[{"$f":"ROW()","v":40},null,null,null,"Misc Deferred Debits",null,null,37831775.382811099,{"$f":"+Distribution!I40+Transmission!I40+Generation!I40+Retail!I40+Misc!I40","v":13180544.82930785},{"$f":"+Distribution!J40+Transmission!J40+Generation!J40+Retail!J40+Misc!J40","v":10107446.631566785},{"$f":"+Distribution!K40+Transmission!K40+Generation!K40+Retail!K40+Misc!K40","v":3262861.8575736512},{"$f":"+Distribution!L40+Transmission!L40+Generation!L40+Retail!L40+Misc!L40","v":110470.87718857428},{"$f":"+Distribution!M40+Transmission!M40+Generation!M40+Retail!M40+Misc!M40","v":6494396.0237927269},{"$f":"+Distribution!N40+Transmission!N40+Generation!N40+Retail!N40+Misc!N40","v":371994.00106877915},{"$f":"+Distribution!O40+Transmission!O40+Generation!O40+Retail!O40+Misc!O40","v":9627.7517840803539},{"$f":"+Distribution!P40+Transmission!P40+Generation!P40+Retail!P40+Misc!P40","v":18334.550695727314},{"$f":"+Distribution!Q40+Transmission!Q40+Generation!Q40+Retail!Q40+Misc!Q40","v":2551055.3432379398},{"$f":"+Distribution!R40+Transmission!R40+Generation!R40+Retail!R40+Misc!R40","v":795013.47621843277},{"$f":"+Distribution!S40+Transmission!S40+Generation!S40+Retail!S40+Misc!S40","v":930030.04037655774},0]
[{"$f":"ROW()","v":41},null,null,null,"Cash Working Capital",null,null,25430010.533969637,{"$f":"+Distribution!I41+Transmission!I41+Generation!I41+Retail!I41+Misc!I41","v":9761561.0162864868},{"$f":"+Distribution!J41+Transmission!J41+Generation!J41+Retail!J41+Misc!J41","v":6721957.6146431668},{"$f":"+Distribution!K41+Transmission!K41+Generation!K41+Retail!K41+Misc!K41","v":2090363.6027280842},{"$f":"+Distribution!L41+Transmission!L41+Generation!L41+Retail!L41+Misc!L41","v":201386.80800742173},{"$f":"+Distribution!M41+Transmission!M41+Generation!M41+Retail!M41+Misc!M41","v":3542199.7286744183},{"$f":"+Distribution!N41+Transmission!N41+Generation!N41+Retail!N41+Misc!N41","v":260970.17148868469},{"$f":"+Distribution!O41+Transmission!O41+Generation!O41+Retail!O41+Misc!O41","v":9124.762365388784},{"$f":"+Distribution!P41+Transmission!P41+Generation!P41+Retail!P41+Misc!P41","v":16151.412814257372},{"$f":"+Distribution!Q41+Transmission!Q41+Generation!Q41+Retail!Q41+Misc!Q41","v":1845727.8406199296},{"$f":"+Distribution!R41+Transmission!R41+Generation!R41+Retail!R41+Misc!R41","v":421290.54616378254},{"$f":"+Distribution!S41+Transmission!S41+Generation!S41+Retail!S41+Misc!S41","v":559277.0301780164},0]
[{"$f":"ROW()","v":42},null,null,null,"Weatherization Loans",null,null,4640709.6330527021,{"$f":"+Distribution!I42+Transmission!I42+Generation!I42+Retail!I42+Misc!I42","v":1519463.4251834566},{"$f":"+Distribution!J42+Transmission!J42+Generation!J42+Retail!J42+Misc!J42","v":1250678.3321617211},{"$f":"+Distribution!K42+Transmission!K42+Generation!K42+Retail!K42+Misc!K42","v":410424.19999946048},{"$f":"+Distribution!L42+Transmission!L42+Generation!L42+Retail!L42+Misc!L42","v":11852.011618092147},{"$f":"+Distribution!M42+Transmission!M42+Generation!M42+Retail!M42+Misc!M42","v":858679.8620979666},{"$f":"+Distribution!N42+Transmission!N42+Generation!N42+Retail!N42+Misc!N42","v":45936.161257979511},{"$f":"+Distribution!O42+Transmission!O42+Generation!O42+Retail!O42+Misc!O42","v":1159.3498690375484},{"$f":"+Distribution!P42+Transmission!P42+Generation!P42+Retail!P42+Misc!P42","v":2574.10841688853},{"$f":"+Distribution!Q42+Transmission!Q42+Generation!Q42+Retail!Q42+Misc!Q42","v":302052.58026611799},{"$f":"+Distribution!R42+Transmission!R42+Generation!R42+Retail!R42+Misc!R42","v":105643.81319842208},{"$f":"+Distribution!S42+Transmission!S42+Generation!S42+Retail!S42+Misc!S42","v":132245.78898355979},0]
[{"$f":"ROW()","v":43},null,null,null,"Miscellaneous Rate Base",null,null,0,{"$f":"+Distribution!I43+Transmission!I43+Generation!I43+Retail!I43+Misc!I43","v":0},{"$f":"+Distribution!J43+Transmission!J43+Generation!J43+Retail!J43+Misc!J43","v":0},{"$f":"+Distribution!K43+Transmission!K43+Generation!K43+Retail!K43+Misc!K43","v":0},{"$f":"+Distribution!L43+Transmission!L43+Generation!L43+Retail!L43+Misc!L43","v":0},{"$f":"+Distribution!M43+Transmission!M43+Generation!M43+Retail!M43+Misc!M43","v":0},{"$f":"+Distribution!N43+Transmission!N43+Generation!N43+Retail!N43+Misc!N43","v":0},{"$f":"+Distribution!O43+Transmission!O43+Generation!O43+Retail!O43+Misc!O43","v":0},{"$f":"+Distribution!P43+Transmission!P43+Generation!P43+Retail!P43+Misc!P43","v":0},{"$f":"+Distribution!Q43+Transmission!Q43+Generation!Q43+Retail!Q43+Misc!Q43","v":0},{"$f":"+Distribution!R43+Transmission!R43+Generation!R43+Retail!R43+Misc!R43","v":0},{"$f":"+Distribution!S43+Transmission!S43+Generation!S43+Retail!S43+Misc!S43","v":0},0]
[{"$f":"ROW()","v":44}]
[{"$f":"ROW()","v":45},null,null,null,"Total Rate Base Additions",null,null,{"$f":"SUM(I45:S45)","v":10508741994.896297},{"$f":"+Distribution!I45+Transmission!I45+Generation!I45+Retail!I45+Misc!I45","v":4284896328.2585111},{"$f":"+Distribution!J45+Transmission!J45+Generation!J45+Retail!J45+Misc!J45","v":2709255976.5410314},{"$f":"+Distribution!K45+Transmission!K45+Generation!K45+Retail!K45+Misc!K45","v":847612749.3314271},{"$f":"+Distribution!L45+Transmission!L45+Generation!L45+Retail!L45+Misc!L45","v":57032059.509663805},{"$f":"+Distribution!M45+Transmission!M45+Generation!M45+Retail!M45+Misc!M45","v":1369227885.997575},{"$f":"+Distribution!N45+Transmission!N45+Generation!N45+Retail!N45+Misc!N45","v":109793050.68350399},{"$f":"+Distribution!O45+Transmission!O45+Generation!O45+Retail!O45+Misc!O45","v":3297821.2584894253},{"$f":"+Distribution!P45+Transmission!P45+Generation!P45+Retail!P45+Misc!P45","v":4346394.6589047341},{"$f":"+Distribution!Q45+Transmission!Q45+Generation!Q45+Retail!Q45+Misc!Q45","v":772896212.66252184},{"$f":"+Distribution!R45+Transmission!R45+Generation!R45+Retail!R45+Misc!R45","v":167067996.82621673},{"$f":"+Distribution!S45+Transmission!S45+Generation!S45+Retail!S45+Misc!S45","v":183315519.16845062},{"$f":"ROUND(SUM(I45:S45)-H45,0)","v":0}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47},null,null,null,"Rate Base Deductions :"]
[{"$f":"ROW()","v":48},null,null,null,"Accum Provision For Depreciation",null,null,{"$f":"SUM(I48:S48)","v":-2972320861.6413469},{"$f":"+Distribution!I48+Transmission!I48+Generation!I48+Retail!I48+Misc!I48","v":-1211677930.9556243},{"$f":"+Distribution!J48+Transmission!J48+Generation!J48+Retail!J48+Misc!J48","v":-767755876.68042183},{"$f":"+Distribution!K48+Transmission!K48+Generation!K48+Retail!K48+Misc!K48","v":-240648546.95978206},{"$f":"+Distribution!L48+Transmission!L48+Generation!L48+Retail!L48+Misc!L48","v":-23938083.273450781},{"$f":"+Distribution!M48+Transmission!M48+Generation!M48+Retail!M48+Misc!M48","v":-378537905.42967933},{"$f":"+Distribution!N48+Transmission!N48+Generation!N48+Retail!N48+Misc!N48","v":-31231706.374898814},{"$f":"+Distribution!O48+Transmission!O48+Generation!O48+Retail!O48+Misc!O48","v":-878454.45244651975},{"$f":"+Distribution!P48+Transmission!P48+Generation!P48+Retail!P48+Misc!P48","v":-1167721.127107268},{"$f":"+Distribution!Q48+Transmission!Q48+Generation!Q48+Retail!Q48+Misc!Q48","v":-219936731.50831962},{"$f":"+Distribution!R48+Transmission!R48+Generation!R48+Retail!R48+Misc!R48","v":-46190753.880499169},{"$f":"+Distribution!S48+Transmission!S48+Generation!S48+Retail!S48+Misc!S48","v":-50357150.999117233},{"$f":"ROUND(SUM(I48:S48)-H48,0)","v":0}]
[{"$f":"ROW()","v":49},null,null,null,"Accum Provision For Amortization",null,null,-212996878.59609967,{"$f":"+Distribution!I49+Transmission!I49+Generation!I49+Retail!I49+Misc!I49","v":-109365190.42875186},{"$f":"+Distribution!J49+Transmission!J49+Generation!J49+Retail!J49+Misc!J49","v":-42691751.744840607},{"$f":"+Distribution!K49+Transmission!K49+Generation!K49+Retail!K49+Misc!K49","v":-13110241.38142279},{"$f":"+Distribution!L49+Transmission!L49+Generation!L49+Retail!L49+Misc!L49","v":-1301679.0574135093},{"$f":"+Distribution!M49+Transmission!M49+Generation!M49+Retail!M49+Misc!M49","v":-22298889.527574506},{"$f":"+Distribution!N49+Transmission!N49+Generation!N49+Retail!N49+Misc!N49","v":-1817857.7088423048},{"$f":"+Distribution!O49+Transmission!O49+Generation!O49+Retail!O49+Misc!O49","v":-181307.61812591986},{"$f":"+Distribution!P49+Transmission!P49+Generation!P49+Retail!P49+Misc!P49","v":-103916.02037639753},{"$f":"+Distribution!Q49+Transmission!Q49+Generation!Q49+Retail!Q49+Misc!Q49","v":-16459377.95593752},{"$f":"+Distribution!R49+Transmission!R49+Generation!R49+Retail!R49+Misc!R49","v":-2719286.8303393177},{"$f":"+Distribution!S49+Transmission!S49+Generation!S49+Retail!S49+Misc!S49","v":-2947380.3224749546},0]
[{"$f":"ROW()","v":50},null,null,null,"Accum Deferred Income Taxes",null,null,-1557231578.7170882,{"$f":"+Distribution!I50+Transmission!I50+Generation!I50+Retail!I50+Misc!I50","v":-631769423.15633929},{"$f":"+Distribution!J50+Transmission!J50+Generation!J50+Retail!J50+Misc!J50","v":-403539151.01049989},{"$f":"+Distribution!K50+Transmission!K50+Generation!K50+Retail!K50+Misc!K50","v":-126026735.09426475},{"$f":"+Distribution!L50+Transmission!L50+Generation!L50+Retail!L50+Misc!L50","v":-6405825.326727042},{"$f":"+Distribution!M50+Transmission!M50+Generation!M50+Retail!M50+Misc!M50","v":-205219305.6993607},{"$f":"+Distribution!N50+Transmission!N50+Generation!N50+Retail!N50+Misc!N50","v":-16361301.56708801},{"$f":"+Distribution!O50+Transmission!O50+Generation!O50+Retail!O50+Misc!O50","v":-465021.70568009507},{"$f":"+Distribution!P50+Transmission!P50+Generation!P50+Retail!P50+Misc!P50","v":-648003.66886916803},{"$f":"+Distribution!Q50+Transmission!Q50+Generation!Q50+Retail!Q50+Misc!Q50","v":-114362460.56772615},{"$f":"+Distribution!R50+Transmission!R50+Generation!R50+Retail!R50+Misc!R50","v":-25082947.123689324},{"$f":"+Distribution!S50+Transmission!S50+Generation!S50+Retail!S50+Misc!S50","v":-27351403.796843447},0]
[{"$f":"ROW()","v":51},null,null,null,"Unamortized ITC",null,null,-108792.51753461521,{"$f":"+Distribution!I51+Transmission!I51+Generation!I51+Retail!I51+Misc!I51","v":-44434.198422089561},{"$f":"+Distribution!J51+Transmission!J51+Generation!J51+Retail!J51+Misc!J51","v":-28166.057445120798},{"$f":"+Distribution!K51+Transmission!K51+Generation!K51+Retail!K51+Misc!K51","v":-8786.628890360269},{"$f":"+Distribution!L51+Transmission!L51+Generation!L51+Retail!L51+Misc!L51","v":-479.78404832958535},{"$f":"+Distribution!M51+Transmission!M51+Generation!M51+Retail!M51+Misc!M51","v":-14082.199564685567},{"$f":"+Distribution!N51+Transmission!N51+Generation!N51+Retail!N51+Misc!N51","v":-1149.6511806262074},{"$f":"+Distribution!O51+Transmission!O51+Generation!O51+Retail!O51+Misc!O51","v":-33.143954378661739},{"$f":"+Distribution!P51+Transmission!P51+Generation!P51+Retail!P51+Misc!P51","v":-44.720330338362054},{"$f":"+Distribution!Q51+Transmission!Q51+Generation!Q51+Retail!Q51+Misc!Q51","v":-8019.0787731924747},{"$f":"+Distribution!R51+Transmission!R51+Generation!R51+Retail!R51+Misc!R51","v":-1720.8038553750689},{"$f":"+Distribution!S51+Transmission!S51+Generation!S51+Retail!S51+Misc!S51","v":-1876.2510701186541},0]
[{"$f":"ROW()","v":52},null,null,null,"Customer Advance For Construction",null,null,-10012242.755973715,{"$f":"+Distribution!I52+Transmission!I52+Generation!I52+Retail!I52+Misc!I52","v":-3908503.8895044588},{"$f":"+Distribution!J52+Transmission!J52+Generation!J52+Retail!J52+Misc!J52","v":-552723.68884136644},{"$f":"+Distribution!K52+Transmission!K52+Generation!K52+Retail!K52+Misc!K52","v":-177088.25610649757},{"$f":"+Distribution!L52+Transmission!L52+Generation!L52+Retail!L52+Misc!L52","v":-9584.516209115558},{"$f":"+Distribution!M52+Transmission!M52+Generation!M52+Retail!M52+Misc!M52","v":-1726507.0046558804},{"$f":"+Distribution!N52+Transmission!N52+Generation!N52+Retail!N52+Misc!N52","v":-37750.669647883224},{"$f":"+Distribution!O52+Transmission!O52+Generation!O52+Retail!O52+Misc!O52","v":-28831.281457693502},{"$f":"+Distribution!P52+Transmission!P52+Generation!P52+Retail!P52+Misc!P52","v":-74217.783889619706},{"$f":"+Distribution!Q52+Transmission!Q52+Generation!Q52+Retail!Q52+Misc!Q52","v":-3497035.6656612009},{"$f":"+Distribution!R52+Transmission!R52+Generation!R52+Retail!R52+Misc!R52","v":0},{"$f":"+Distribution!S52+Transmission!S52+Generation!S52+Retail!S52+Misc!S52","v":0},0]
[{"$f":"ROW()","v":53},null,null,null,"Customer Service Deposits",null,null,-15625767.562307695,{"$f":"+Distribution!I53+Transmission!I53+Generation!I53+Retail!I53+Misc!I53","v":-4811270.487592754},{"$f":"+Distribution!J53+Transmission!J53+Generation!J53+Retail!J53+Misc!J53","v":-673766.10716115544},{"$f":"+Distribution!K53+Transmission!K53+Generation!K53+Retail!K53+Misc!K53","v":-1696159.8486890453},{"$f":"+Distribution!L53+Transmission!L53+Generation!L53+Retail!L53+Misc!L53","v":-25532.156557010494},{"$f":"+Distribution!M53+Transmission!M53+Generation!M53+Retail!M53+Misc!M53","v":-2859842.7480056654},{"$f":"+Distribution!N53+Transmission!N53+Generation!N53+Retail!N53+Misc!N53","v":-131724.73812312406},{"$f":"+Distribution!O53+Transmission!O53+Generation!O53+Retail!O53+Misc!O53","v":0},{"$f":"+Distribution!P53+Transmission!P53+Generation!P53+Retail!P53+Misc!P53","v":0},{"$f":"+Distribution!Q53+Transmission!Q53+Generation!Q53+Retail!Q53+Misc!Q53","v":-5427471.4761789385},{"$f":"+Distribution!R53+Transmission!R53+Generation!R53+Retail!R53+Misc!R53","v":0},{"$f":"+Distribution!S53+Transmission!S53+Generation!S53+Retail!S53+Misc!S53","v":0},0]
[{"$f":"ROW()","v":54},null,null,null,"Misc Rate Base Deductions",null,null,{"$f":"SUM(I54:S54)","v":-31531548.984897342},{"$f":"+Distribution!I54+Transmission!I54+Generation!I54+Retail!I54+Misc!I54","v":-11844203.104279254},{"$f":"+Distribution!J54+Transmission!J54+Generation!J54+Retail!J54+Misc!J54","v":-8330434.65119405},{"$f":"+Distribution!K54+Transmission!K54+Generation!K54+Retail!K54+Misc!K54","v":-2639867.0741434623},{"$f":"+Distribution!L54+Transmission!L54+Generation!L54+Retail!L54+Misc!L54","v":-116792.1118444209},{"$f":"+Distribution!M54+Transmission!M54+Generation!M54+Retail!M54+Misc!M54","v":-4813215.6621190375},{"$f":"+Distribution!N54+Transmission!N54+Generation!N54+Retail!N54+Misc!N54","v":-313310.91734442033},{"$f":"+Distribution!O54+Transmission!O54+Generation!O54+Retail!O54+Misc!O54","v":-8430.1354748814611},{"$f":"+Distribution!P54+Transmission!P54+Generation!P54+Retail!P54+Misc!P54","v":-13230.930246601605},{"$f":"+Distribution!Q54+Transmission!Q54+Generation!Q54+Retail!Q54+Misc!Q54","v":-2221314.3839023588},{"$f":"+Distribution!R54+Transmission!R54+Generation!R54+Retail!R54+Misc!R54","v":-589516.57602537901},{"$f":"+Distribution!S54+Transmission!S54+Generation!S54+Retail!S54+Misc!S54","v":-641233.438323471},0]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},null,null,null,"Total Rate Base Deductions",null,null,{"$f":"SUM(I56:S56)","v":-4799827670.7752476},{"$f":"+Distribution!I56+Transmission!I56+Generation!I56+Retail!I56+Misc!I56","v":-1973420956.2205138},{"$f":"+Distribution!J56+Transmission!J56+Generation!J56+Retail!J56+Misc!J56","v":-1223571869.9404039},{"$f":"+Distribution!K56+Transmission!K56+Generation!K56+Retail!K56+Misc!K56","v":-384307425.24329901},{"$f":"+Distribution!L56+Transmission!L56+Generation!L56+Retail!L56+Misc!L56","v":-31797976.226250205},{"$f":"+Distribution!M56+Transmission!M56+Generation!M56+Retail!M56+Misc!M56","v":-615469748.27095985},{"$f":"+Distribution!N56+Transmission!N56+Generation!N56+Retail!N56+Misc!N56","v":-49894801.627125181},{"$f":"+Distribution!O56+Transmission!O56+Generation!O56+Retail!O56+Misc!O56","v":-1562078.3371394884},{"$f":"+Distribution!P56+Transmission!P56+Generation!P56+Retail!P56+Misc!P56","v":-2007134.2508193932},{"$f":"+Distribution!Q56+Transmission!Q56+Generation!Q56+Retail!Q56+Misc!Q56","v":-361912410.63649899},{"$f":"+Distribution!R56+Transmission!R56+Generation!R56+Retail!R56+Misc!R56","v":-74584225.214408576},{"$f":"+Distribution!S56+Transmission!S56+Generation!S56+Retail!S56+Misc!S56","v":-81299044.807829216},{"$f":"ROUND(SUM(I56:S56)-H56,0)","v":0}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58},null,null,null,"Total Rate Base",null,null,{"$f":"SUM(I58:S58)","v":5708914324.1210461},{"$f":"+Distribution!I58+Transmission!I58+Generation!I58+Retail!I58+Misc!I58","v":2311475372.0379972},{"$f":"+Distribution!J58+Transmission!J58+Generation!J58+Retail!J58+Misc!J58","v":1485684106.6006272},{"$f":"+Distribution!K58+Transmission!K58+Generation!K58+Retail!K58+Misc!K58","v":463305324.08812815},{"$f":"+Distribution!L58+Transmission!L58+Generation!L58+Retail!L58+Misc!L58","v":25234083.283413596},{"$f":"+Distribution!M58+Transmission!M58+Generation!M58+Retail!M58+Misc!M58","v":753758137.72661519},{"$f":"+Distribution!N58+Transmission!N58+Generation!N58+Retail!N58+Misc!N58","v":59898249.056378804},{"$f":"+Distribution!O58+Transmission!O58+Generation!O58+Retail!O58+Misc!O58","v":1735742.9213499366},{"$f":"+Distribution!P58+Transmission!P58+Generation!P58+Retail!P58+Misc!P58","v":2339260.4080853402},{"$f":"+Distribution!Q58+Transmission!Q58+Generation!Q58+Retail!Q58+Misc!Q58","v":410983802.02602297},{"$f":"+Distribution!R58+Transmission!R58+Generation!R58+Retail!R58+Misc!R58","v":92483771.611808166},{"$f":"+Distribution!S58+Transmission!S58+Generation!S58+Retail!S58+Misc!S58","v":102016474.36062145},{"$f":"ROUND(SUM(I58:S58)-H58,0)","v":0}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61},null,null,null,"Return On Rate Base",null,null,{"$f":"IF(ISERROR(H29/H58),1,(H29/H58))","v":6.9243345727087388E-2},{"$f":"(I29/I58)","v":6.1749973208975246E-2},8.6328759204281014E-2,7.1440639132719697E-2,0.1197016224888215,5.5726375044352183E-2,6.1547384242819685E-2,4.3077480958348895E-2,0.19750542307765495,7.8872658882796653E-2,4.1744682854433134E-2,5.5779844647369722E-2]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63},null,null,null,"Return On Equity",null,null,{"$f":"(+H61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":8.3614550728773496E-2},{"$f":"(+I61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":6.926575322937259E-2},{"$f":"(+J61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":0.11633081267694505},{"$f":"(+K61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":8.7822071180743533E-2},{"$f":"(+L61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":0.18023534379262299},{"$f":"(+M61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":5.7731375341041655E-2},{"$f":"(+N61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":6.8877822688891269E-2},{"$f":"(+O61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":3.3510449530568705E-2},{"$f":"(+P61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":0.32921912601278169},{"$f":"(+Q61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":0.10205338640598328},{"$f":"(+R61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":3.0958320959027889E-2},{"$f":"(+S61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":5.7833762417650696E-2}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[]
[]
[{"$f":"ROW()","v":78},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":79},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!K10","v":"General"},{"$f":"'Hot Sheet'!L10","v":"Street & Area"},{"$f":"'Hot Sheet'!M10","v":"General"},null,{"$f":"'Hot Sheet'!O10","v":"Traffic"},{"$f":"'Hot Sheet'!P10","v":"Outdoor"},{"$f":"'Hot Sheet'!Q10","v":"General"}]
[{"$f":"ROW()","v":80},null,null,null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!K11","v":"+1 MW"},{"$f":"'Hot Sheet'!L11","v":"Lighting"},{"$f":"'Hot Sheet'!M11","v":"Trans"},{"$f":"'Hot Sheet'!N11","v":"Irrigation"},{"$f":"'Hot Sheet'!O11","v":"Signals"},{"$f":"'Hot Sheet'!P11","v":"Lighting"},{"$f":"'Hot Sheet'!Q11","v":"Small Dist."},{"$f":"'Hot Sheet'!R11","v":"Industrial"},{"$f":"'Hot Sheet'!S11","v":"Industrial"}]
[{"$f":"ROW()","v":81},null,null,null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!K12","v":"Sch 8"},{"$f":"'Hot Sheet'!L12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!M12","v":"Sch 9"},{"$f":"'Hot Sheet'!N12","v":"Sch 10"},{"$f":"'Hot Sheet'!O12","v":"Sch 15"},{"$f":"'Hot Sheet'!P12","v":"Sch 15"},{"$f":"'Hot Sheet'!Q12","v":"Sch 23"},{"$f":"'Hot Sheet'!R12","v":"Cust 1"},{"$f":"'Hot Sheet'!S12","v":"Cust 2"}]
[{"$f":"ROW()","v":82}]
[{"$f":"ROW()","v":83},null,null,null,"Total Rate Base",null,null,{"$f":"+Distribution!H83+Transmission!H83+Generation!H83+Retail!H83+Misc!H83","v":5708914324.121047},{"$f":"+Distribution!I83+Transmission!I83+Generation!I83+Retail!I83+Misc!I83","v":2311475372.0379972},{"$f":"+Distribution!J83+Transmission!J83+Generation!J83+Retail!J83+Misc!J83","v":1485684106.6006272},{"$f":"+Distribution!K83+Transmission!K83+Generation!K83+Retail!K83+Misc!K83","v":463305324.08812815},{"$f":"+Distribution!L83+Transmission!L83+Generation!L83+Retail!L83+Misc!L83","v":25234083.283413596},{"$f":"+Distribution!M83+Transmission!M83+Generation!M83+Retail!M83+Misc!M83","v":753758137.72661519},{"$f":"+Distribution!N83+Transmission!N83+Generation!N83+Retail!N83+Misc!N83","v":59898249.056378804},{"$f":"+Distribution!O83+Transmission!O83+Generation!O83+Retail!O83+Misc!O83","v":1735742.9213499366},{"$f":"+Distribution!P83+Transmission!P83+Generation!P83+Retail!P83+Misc!P83","v":2339260.4080853402},{"$f":"+Distribution!Q83+Transmission!Q83+Generation!Q83+Retail!Q83+Misc!Q83","v":410983802.02602297},{"$f":"+Distribution!R83+Transmission!R83+Generation!R83+Retail!R83+Misc!R83","v":92483771.611808166},{"$f":"+Distribution!S83+Transmission!S83+Generation!S83+Retail!S83+Misc!S83","v":102016474.36062145},{"$f":"ROUND(SUM(I83:S83)-H83,0)","v":0}]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86},null,null,null,"Return On Ratebase ($$)",{"$f":"ActualROR","v":6.9243345727087388E-2},null,{"$f":"+Distribution!H86+Transmission!H86+Generation!H86+Retail!H86+Misc!H86","v":395304328.27143502},{"$f":"+Distribution!I86+Transmission!I86+Generation!I86+Retail!I86+Misc!I86","v":160054288.32567495},{"$f":"+Distribution!J86+Transmission!J86+Generation!J86+Retail!J86+Misc!J86","v":102873738.23458621},{"$f":"+Distribution!K86+Transmission!K86+Generation!K86+Retail!K86+Misc!K86","v":32080810.733034525},{"$f":"+Distribution!L86+Transmission!L86+Generation!L86+Retail!L86+Misc!L86","v":1747292.3528995242},{"$f":"+Distribution!M86+Transmission!M86+Generation!M86+Retail!M86+Misc!M86","v":52192735.325209573},{"$f":"+Distribution!N86+Transmission!N86+Generation!N86+Retail!N86+Misc!N86","v":4147555.1678580237},{"$f":"+Distribution!O86+Transmission!O86+Generation!O86+Retail!O86+Misc!O86","v":120188.64719637834},{"$f":"+Distribution!P86+Transmission!P86+Generation!P86+Retail!P86+Misc!P86","v":161978.21718274077},{"$f":"+Distribution!Q86+Transmission!Q86+Generation!Q86+Retail!Q86+Misc!Q86","v":28457893.491920747},{"$f":"+Distribution!R86+Transmission!R86+Generation!R86+Retail!R86+Misc!R86","v":6403885.7718614237},{"$f":"+Distribution!S86+Transmission!S86+Generation!S86+Retail!S86+Misc!S86","v":7063962.0040110573},{"$f":"ROUND(SUM(I86:S86)-H86,0)","v":0}]
[{"$f":"ROW()","v":87},null,null,null,"Operating & Maintenance Expense",null,null,{"$f":"+Distribution!H87+Transmission!H87+Generation!H87+Retail!H87+Misc!H87","v":1217632106.8391299},{"$f":"+Distribution!I87+Transmission!I87+Generation!I87+Retail!I87+Misc!I87","v":439020086.2769804},{"$f":"+Distribution!J87+Transmission!J87+Generation!J87+Retail!J87+Misc!J87","v":313964390.37155181},{"$f":"+Distribution!K87+Transmission!K87+Generation!K87+Retail!K87+Misc!K87","v":102793241.77225426},{"$f":"+Distribution!L87+Transmission!L87+Generation!L87+Retail!L87+Misc!L87","v":6222107.6303754719},{"$f":"+Distribution!M87+Transmission!M87+Generation!M87+Retail!M87+Misc!M87","v":202595106.94959834},{"$f":"+Distribution!N87+Transmission!N87+Generation!N87+Retail!N87+Misc!N87","v":12285244.057401612},{"$f":"+Distribution!O87+Transmission!O87+Generation!O87+Retail!O87+Misc!O87","v":428302.40117906249},{"$f":"+Distribution!P87+Transmission!P87+Generation!P87+Retail!P87+Misc!P87","v":696337.67598003894},{"$f":"+Distribution!Q87+Transmission!Q87+Generation!Q87+Retail!Q87+Misc!Q87","v":82219406.192762062},{"$f":"+Distribution!R87+Transmission!R87+Generation!R87+Retail!R87+Misc!R87","v":24879697.261057835},{"$f":"+Distribution!S87+Transmission!S87+Generation!S87+Retail!S87+Misc!S87","v":32528186.249989044},0]
[{"$f":"ROW()","v":88},null,null,null,"        Bad Debt to Produce ROR","F80",null,{"$f":"+Distribution!H88+Transmission!H88+Generation!H88+Retail!H88+Misc!H88","v":0},{"$f":"+Distribution!I88+Transmission!I88+Generation!I88+Retail!I88+Misc!I88","v":0},{"$f":"+Distribution!J88+Transmission!J88+Generation!J88+Retail!J88+Misc!J88","v":0},{"$f":"+Distribution!K88+Transmission!K88+Generation!K88+Retail!K88+Misc!K88","v":0},{"$f":"+Distribution!L88+Transmission!L88+Generation!L88+Retail!L88+Misc!L88","v":0},{"$f":"+Distribution!M88+Transmission!M88+Generation!M88+Retail!M88+Misc!M88","v":0},{"$f":"+Distribution!N88+Transmission!N88+Generation!N88+Retail!N88+Misc!N88","v":0},{"$f":"+Distribution!O88+Transmission!O88+Generation!O88+Retail!O88+Misc!O88","v":0},{"$f":"+Distribution!P88+Transmission!P88+Generation!P88+Retail!P88+Misc!P88","v":0},{"$f":"+Distribution!Q88+Transmission!Q88+Generation!Q88+Retail!Q88+Misc!Q88","v":0},{"$f":"+Distribution!R88+Transmission!R88+Generation!R88+Retail!R88+Misc!R88","v":0},{"$f":"+Distribution!S88+Transmission!S88+Generation!S88+Retail!S88+Misc!S88","v":0},0]
[{"$f":"ROW()","v":89},null,null,null,"Depreciation Expense",null,null,{"$f":"+Distribution!H89+Transmission!H89+Generation!H89+Retail!H89+Misc!H89","v":238134487.38652393},{"$f":"+Distribution!I89+Transmission!I89+Generation!I89+Retail!I89+Misc!I89","v":97496584.901267067},{"$f":"+Distribution!J89+Transmission!J89+Generation!J89+Retail!J89+Misc!J89","v":61500064.050689034},{"$f":"+Distribution!K89+Transmission!K89+Generation!K89+Retail!K89+Misc!K89","v":19199668.009673659},{"$f":"+Distribution!L89+Transmission!L89+Generation!L89+Retail!L89+Misc!L89","v":1972578.2855406769},{"$f":"+Distribution!M89+Transmission!M89+Generation!M89+Retail!M89+Misc!M89","v":30069682.269180331},{"$f":"+Distribution!N89+Transmission!N89+Generation!N89+Retail!N89+Misc!N89","v":2507708.6256568725},{"$f":"+Distribution!O89+Transmission!O89+Generation!O89+Retail!O89+Misc!O89","v":70769.629564720177},{"$f":"+Distribution!P89+Transmission!P89+Generation!P89+Retail!P89+Misc!P89","v":92769.891815434807},{"$f":"+Distribution!Q89+Transmission!Q89+Generation!Q89+Retail!Q89+Misc!Q89","v":17621444.188227791},{"$f":"+Distribution!R89+Transmission!R89+Generation!R89+Retail!R89+Misc!R89","v":3669379.2517862194},{"$f":"+Distribution!S89+Transmission!S89+Generation!S89+Retail!S89+Misc!S89","v":3933838.28312212},0]
[{"$f":"ROW()","v":90},null,null,null,"Amortization Expense",null,null,{"$f":"+Distribution!H90+Transmission!H90+Generation!H90+Retail!H90+Misc!H90","v":21931213.288493291},{"$f":"+Distribution!I90+Transmission!I90+Generation!I90+Retail!I90+Misc!I90","v":10023818.3190821},{"$f":"+Distribution!J90+Transmission!J90+Generation!J90+Retail!J90+Misc!J90","v":5003650.8589207539},{"$f":"+Distribution!K90+Transmission!K90+Generation!K90+Retail!K90+Misc!K90","v":1556176.5266707027},{"$f":"+Distribution!L90+Transmission!L90+Generation!L90+Retail!L90+Misc!L90","v":115008.89405631043},{"$f":"+Distribution!M90+Transmission!M90+Generation!M90+Retail!M90+Misc!M90","v":2688392.7135103196},{"$f":"+Distribution!N90+Transmission!N90+Generation!N90+Retail!N90+Misc!N90","v":201992.53001911676},{"$f":"+Distribution!O90+Transmission!O90+Generation!O90+Retail!O90+Misc!O90","v":13008.599636079001},{"$f":"+Distribution!P90+Transmission!P90+Generation!P90+Retail!P90+Misc!P90","v":9846.7425665448682},{"$f":"+Distribution!Q90+Transmission!Q90+Generation!Q90+Retail!Q90+Misc!Q90","v":1639325.3364885247},{"$f":"+Distribution!R90+Transmission!R90+Generation!R90+Retail!R90+Misc!R90","v":328040.02892170876},{"$f":"+Distribution!S90+Transmission!S90+Generation!S90+Retail!S90+Misc!S90","v":351952.73862113059},0]
[{"$f":"ROW()","v":91},null,null,null,"Taxes Other Than Income",null,null,{"$f":"+Distribution!H91+Transmission!H91+Generation!H91+Retail!H91+Misc!H91","v":57002645.824075043},{"$f":"+Distribution!I91+Transmission!I91+Generation!I91+Retail!I91+Misc!I91","v":22286169.614649665},{"$f":"+Distribution!J91+Transmission!J91+Generation!J91+Retail!J91+Misc!J91","v":14811793.276585266},{"$f":"+Distribution!K91+Transmission!K91+Generation!K91+Retail!K91+Misc!K91","v":4777433.2665868914},{"$f":"+Distribution!L91+Transmission!L91+Generation!L91+Retail!L91+Misc!L91","v":240270.40461836857},{"$f":"+Distribution!M91+Transmission!M91+Generation!M91+Retail!M91+Misc!M91","v":7779051.7279166067},{"$f":"+Distribution!N91+Transmission!N91+Generation!N91+Retail!N91+Misc!N91","v":604767.74831879046},{"$f":"+Distribution!O91+Transmission!O91+Generation!O91+Retail!O91+Misc!O91","v":13174.507855609534},{"$f":"+Distribution!P91+Transmission!P91+Generation!P91+Retail!P91+Misc!P91","v":22646.010974337183},{"$f":"+Distribution!Q91+Transmission!Q91+Generation!Q91+Retail!Q91+Misc!Q91","v":4535815.2222306877},{"$f":"+Distribution!R91+Transmission!R91+Generation!R91+Retail!R91+Misc!R91","v":918769.50723576872},{"$f":"+Distribution!S91+Transmission!S91+Generation!S91+Retail!S91+Misc!S91","v":1012754.5371030669},0]
[{"$f":"ROW()","v":92},null,null,null,"Federal Income Taxes",null,null,{"$f":"+Distribution!H92+Transmission!H92+Generation!H92+Retail!H92+Misc!H92","v":-1825512.4017887763},{"$f":"+Distribution!I92+Transmission!I92+Generation!I92+Retail!I92+Misc!I92","v":-1466226.490312482},{"$f":"+Distribution!J92+Transmission!J92+Generation!J92+Retail!J92+Misc!J92","v":12285759.899628162},{"$f":"+Distribution!K92+Transmission!K92+Generation!K92+Retail!K92+Misc!K92","v":-379734.69614112162},{"$f":"+Distribution!L92+Transmission!L92+Generation!L92+Retail!L92+Misc!L92","v":839112.55565920798},{"$f":"+Distribution!M92+Transmission!M92+Generation!M92+Retail!M92+Misc!M92","v":-11797227.991135908},{"$f":"+Distribution!N92+Transmission!N92+Generation!N92+Retail!N92+Misc!N92","v":-109508.46406129001},{"$f":"+Distribution!O92+Transmission!O92+Generation!O92+Retail!O92+Misc!O92","v":-12219.414312335181},{"$f":"+Distribution!P92+Transmission!P92+Generation!P92+Retail!P92+Misc!P92","v":159667.71870639204},{"$f":"+Distribution!Q92+Transmission!Q92+Generation!Q92+Retail!Q92+Misc!Q92","v":2230469.6979522691},{"$f":"+Distribution!R92+Transmission!R92+Generation!R92+Retail!R92+Misc!R92","v":-2103054.8142970353},{"$f":"+Distribution!S92+Transmission!S92+Generation!S92+Retail!S92+Misc!S92","v":-1472550.5094943047},0]
[{"$f":"ROW()","v":93},null,null,null,"        FIT Adj to Produce Target ROR","F101",null,{"$f":"+Distribution!H93+Transmission!H93+Generation!H93+Retail!H93+Misc!H93","v":0},{"$f":"+Distribution!I93+Transmission!I93+Generation!I93+Retail!I93+Misc!I93","v":0},{"$f":"+Distribution!J93+Transmission!J93+Generation!J93+Retail!J93+Misc!J93","v":0},{"$f":"+Distribution!K93+Transmission!K93+Generation!K93+Retail!K93+Misc!K93","v":0},{"$f":"+Distribution!L93+Transmission!L93+Generation!L93+Retail!L93+Misc!L93","v":0},{"$f":"+Distribution!M93+Transmission!M93+Generation!M93+Retail!M93+Misc!M93","v":0},{"$f":"+Distribution!N93+Transmission!N93+Generation!N93+Retail!N93+Misc!N93","v":0},{"$f":"+Distribution!O93+Transmission!O93+Generation!O93+Retail!O93+Misc!O93","v":0},{"$f":"+Distribution!P93+Transmission!P93+Generation!P93+Retail!P93+Misc!P93","v":0},{"$f":"+Distribution!Q93+Transmission!Q93+Generation!Q93+Retail!Q93+Misc!Q93","v":0},{"$f":"+Distribution!R93+Transmission!R93+Generation!R93+Retail!R93+Misc!R93","v":0},{"$f":"+Distribution!S93+Transmission!S93+Generation!S93+Retail!S93+Misc!S93","v":0},0]
[{"$f":"ROW()","v":94},null,null,null,"State Income Taxes",null,null,{"$f":"+Distribution!H94+Transmission!H94+Generation!H94+Retail!H94+Misc!H94","v":3743910.8485129932},{"$f":"+Distribution!I94+Transmission!I94+Generation!I94+Retail!I94+Misc!I94","v":1180150.0945140745},{"$f":"+Distribution!J94+Transmission!J94+Generation!J94+Retail!J94+Misc!J94","v":2744218.5000248579},{"$f":"+Distribution!K94+Transmission!K94+Generation!K94+Retail!K94+Misc!K94","v":292988.77762738935},{"$f":"+Distribution!L94+Transmission!L94+Generation!L94+Retail!L94+Misc!L94","v":121594.17248033307},{"$f":"+Distribution!M94+Transmission!M94+Generation!M94+Retail!M94+Misc!M94","v":-904293.08486773702},{"$f":"+Distribution!N94+Transmission!N94+Generation!N94+Retail!N94+Misc!N94","v":22352.970056255261},{"$f":"+Distribution!O94+Transmission!O94+Generation!O94+Retail!O94+Misc!O94","v":-726.57025473926683},{"$f":"+Distribution!P94+Transmission!P94+Generation!P94+Retail!P94+Misc!P94","v":23390.839279096424},{"$f":"+Distribution!Q94+Transmission!Q94+Generation!Q94+Retail!Q94+Misc!Q94","v":572038.24057394767},{"$f":"+Distribution!R94+Transmission!R94+Generation!R94+Retail!R94+Misc!R94","v":-199943.82984353366},{"$f":"+Distribution!S94+Transmission!S94+Generation!S94+Retail!S94+Misc!S94","v":-107859.26107688587},0]
[{"$f":"ROW()","v":95},null,null,null,"        SIT Adj to Produce Target ROR","F101",null,{"$f":"+Distribution!H95+Transmission!H95+Generation!H95+Retail!H95+Misc!H95","v":0},{"$f":"+Distribution!I95+Transmission!I95+Generation!I95+Retail!I95+Misc!I95","v":0},{"$f":"+Distribution!J95+Transmission!J95+Generation!J95+Retail!J95+Misc!J95","v":0},{"$f":"+Distribution!K95+Transmission!K95+Generation!K95+Retail!K95+Misc!K95","v":0},{"$f":"+Distribution!L95+Transmission!L95+Generation!L95+Retail!L95+Misc!L95","v":0},{"$f":"+Distribution!M95+Transmission!M95+Generation!M95+Retail!M95+Misc!M95","v":0},{"$f":"+Distribution!N95+Transmission!N95+Generation!N95+Retail!N95+Misc!N95","v":0},{"$f":"+Distribution!O95+Transmission!O95+Generation!O95+Retail!O95+Misc!O95","v":0},{"$f":"+Distribution!P95+Transmission!P95+Generation!P95+Retail!P95+Misc!P95","v":0},{"$f":"+Distribution!Q95+Transmission!Q95+Generation!Q95+Retail!Q95+Misc!Q95","v":0},{"$f":"+Distribution!R95+Transmission!R95+Generation!R95+Retail!R95+Misc!R95","v":0},{"$f":"+Distribution!S95+Transmission!S95+Generation!S95+Retail!S95+Misc!S95","v":0},0]
[{"$f":"ROW()","v":96},null,null,null,"Deferred Income Taxes",null,null,{"$f":"+Distribution!H96+Transmission!H96+Generation!H96+Retail!H96+Misc!H96","v":110977073.73694387},{"$f":"+Distribution!I96+Transmission!I96+Generation!I96+Retail!I96+Misc!I96","v":41163217.283321485},{"$f":"+Distribution!J96+Transmission!J96+Generation!J96+Retail!J96+Misc!J96","v":29664472.325935252},{"$f":"+Distribution!K96+Transmission!K96+Generation!K96+Retail!K96+Misc!K96","v":9197384.7400363479},{"$f":"+Distribution!L96+Transmission!L96+Generation!L96+Retail!L96+Misc!L96","v":315779.81126626994},{"$f":"+Distribution!M96+Transmission!M96+Generation!M96+Retail!M96+Misc!M96","v":17929805.08028537},{"$f":"+Distribution!N96+Transmission!N96+Generation!N96+Retail!N96+Misc!N96","v":1065492.7765952712},{"$f":"+Distribution!O96+Transmission!O96+Generation!O96+Retail!O96+Misc!O96","v":35282.349801267184},{"$f":"+Distribution!P96+Transmission!P96+Generation!P96+Retail!P96+Misc!P96","v":49415.001005660888},{"$f":"+Distribution!Q96+Transmission!Q96+Generation!Q96+Retail!Q96+Misc!Q96","v":6795976.569035219},{"$f":"+Distribution!R96+Transmission!R96+Generation!R96+Retail!R96+Misc!R96","v":2258562.6544343345},{"$f":"+Distribution!S96+Transmission!S96+Generation!S96+Retail!S96+Misc!S96","v":2501685.1452274323},0]
[{"$f":"ROW()","v":97},null,null,null,"Investment Tax Credit",null,null,{"$f":"+Distribution!H97+Transmission!H97+Generation!H97+Retail!H97+Misc!H97","v":-1515707.9434105479},{"$f":"+Distribution!I97+Transmission!I97+Generation!I97+Retail!I97+Misc!I97","v":-617310.88198419474},{"$f":"+Distribution!J97+Transmission!J97+Generation!J97+Retail!J97+Misc!J97","v":-393553.79394309747},{"$f":"+Distribution!K97+Transmission!K97+Generation!K97+Retail!K97+Misc!K97","v":-122907.86353146052},{"$f":"+Distribution!L97+Transmission!L97+Generation!L97+Retail!L97+Misc!L97","v":-6883.3561758743717},{"$f":"+Distribution!M97+Transmission!M97+Generation!M97+Retail!M97+Misc!M97","v":-196651.5253971772},{"$f":"+Distribution!N97+Transmission!N97+Generation!N97+Retail!N97+Misc!N97","v":-16017.791154891675},{"$f":"+Distribution!O97+Transmission!O97+Generation!O97+Retail!O97+Misc!O97","v":-455.8446114492283},{"$f":"+Distribution!P97+Transmission!P97+Generation!P97+Retail!P97+Misc!P97","v":-615.85875112070266},{"$f":"+Distribution!Q97+Transmission!Q97+Generation!Q97+Retail!Q97+Misc!Q97","v":-110781.86993694468},{"$f":"+Distribution!R97+Transmission!R97+Generation!R97+Retail!R97+Misc!R97","v":-24034.720008334662},{"$f":"+Distribution!S97+Transmission!S97+Generation!S97+Retail!S97+Misc!S97","v":-26494.437916003088},0]
[{"$f":"ROW()","v":98},null,null,null,"Misc Revenue & Expenses",null,null,{"$f":"+Distribution!H98+Transmission!H98+Generation!H98+Retail!H98+Misc!H98","v":-142380.97539618111},{"$f":"+Distribution!I98+Transmission!I98+Generation!I98+Retail!I98+Misc!I98","v":495225.73240707087},{"$f":"+Distribution!J98+Transmission!J98+Generation!J98+Retail!J98+Misc!J98","v":-237576.02183697728},{"$f":"+Distribution!K98+Transmission!K98+Generation!K98+Retail!K98+Misc!K98","v":-82513.643753335811},{"$f":"+Distribution!L98+Transmission!L98+Generation!L98+Retail!L98+Misc!L98","v":-3705.1974794469479},{"$f":"+Distribution!M98+Transmission!M98+Generation!M98+Retail!M98+Misc!M98","v":-187371.74125976645},{"$f":"+Distribution!N98+Transmission!N98+Generation!N98+Retail!N98+Misc!N98","v":-7545.9365269546042},{"$f":"+Distribution!O98+Transmission!O98+Generation!O98+Retail!O98+Misc!O98","v":-291.51566559145965},{"$f":"+Distribution!P98+Transmission!P98+Generation!P98+Retail!P98+Misc!P98","v":-786.37589308542988},{"$f":"+Distribution!Q98+Transmission!Q98+Generation!Q98+Retail!Q98+Misc!Q98","v":-53020.587873752345},{"$f":"+Distribution!R98+Transmission!R98+Generation!R98+Retail!R98+Misc!R98","v":-26295.265483861269},{"$f":"+Distribution!S98+Transmission!S98+Generation!S98+Retail!S98+Misc!S98","v":-38500.422030480157},0]
[{"$f":"ROW()","v":99},null,null,null,"Revenue Credits",null,null,{"$f":"+Distribution!H99+Transmission!H99+Generation!H99+Retail!H99+Misc!H99","v":-270312209.07116455},{"$f":"+Distribution!I99+Transmission!I99+Generation!I99+Retail!I99+Misc!I99","v":-96903744.146477625},{"$f":"+Distribution!J99+Transmission!J99+Generation!J99+Retail!J99+Misc!J99","v":-72319067.959908023},{"$f":"+Distribution!K99+Transmission!K99+Generation!K99+Retail!K99+Misc!K99","v":-22703955.355871011},{"$f":"+Distribution!L99+Transmission!L99+Generation!L99+Retail!L99+Misc!L99","v":-746003.91138397215},{"$f":"+Distribution!M99+Transmission!M99+Generation!M99+Retail!M99+Misc!M99","v":-43698620.073516227},{"$f":"+Distribution!N99+Transmission!N99+Generation!N99+Retail!N99+Misc!N99","v":-2835769.0664498429},{"$f":"+Distribution!O99+Transmission!O99+Generation!O99+Retail!O99+Misc!O99","v":-81421.575835663927},{"$f":"+Distribution!P99+Transmission!P99+Generation!P99+Retail!P99+Misc!P99","v":-124115.26227100179},{"$f":"+Distribution!Q99+Transmission!Q99+Generation!Q99+Retail!Q99+Misc!Q99","v":-19600478.21301315},{"$f":"+Distribution!R99+Transmission!R99+Generation!R99+Retail!R99+Misc!R99","v":-5329144.7889198679},{"$f":"+Distribution!S99+Transmission!S99+Generation!S99+Retail!S99+Misc!S99","v":-5969888.4148529684},0]
[{"$f":"ROW()","v":100}]
[{"$f":"ROW()","v":101},null,null,null,"Total Revenue Requirements",null,null,{"$f":"+Distribution!H101+Transmission!H101+Generation!H101+Retail!H101+Misc!H101","v":1770929955.8033545},{"$f":"+Distribution!I101+Transmission!I101+Generation!I101+Retail!I101+Misc!I101","v":672732259.02912259},{"$f":"+Distribution!J101+Transmission!J101+Generation!J101+Retail!J101+Misc!J101","v":469897889.74223328},{"$f":"+Distribution!K101+Transmission!K101+Generation!K101+Retail!K101+Misc!K101","v":146608592.26658681},{"$f":"+Distribution!L101+Transmission!L101+Generation!L101+Retail!L101+Misc!L101","v":10817151.641856868},{"$f":"+Distribution!M101+Transmission!M101+Generation!M101+Retail!M101+Misc!M101","v":256470609.64952371},{"$f":"+Distribution!N101+Transmission!N101+Generation!N101+Retail!N101+Misc!N101","v":17866272.61771296},{"$f":"+Distribution!O101+Transmission!O101+Generation!O101+Retail!O101+Misc!O101","v":585611.21455333754},{"$f":"+Distribution!P101+Transmission!P101+Generation!P101+Retail!P101+Misc!P101","v":1090534.6005950379},{"$f":"+Distribution!Q101+Transmission!Q101+Generation!Q101+Retail!Q101+Misc!Q101","v":124308088.26836739},{"$f":"+Distribution!R101+Transmission!R101+Generation!R101+Retail!R101+Misc!R101","v":30775861.056744665},{"$f":"+Distribution!S101+Transmission!S101+Generation!S101+Retail!S101+Misc!S101","v":39777085.912703216},{"$f":"ROUND(SUM(I101:S101)-H101,0)","v":0}]
[{"$f":"ROW()","v":102},null,null,null,"Operating Revenues",null,null,{"$f":"H126+H128+H133+H135+H137","v":1770929956},655411513,495281417,147626610,12090420,246282083,17405298,540194,1390573,128265580,28232681,38403587,{"$f":"ROUND(SUM(I102:S102)-H102,0)","v":0}]
[{"$f":"ROW()","v":103}]
[{"$f":"ROW()","v":104},null,null,null,"Increase / (Decrease) Required to "]
[{"$f":"ROW()","v":105},null,null,null,"Earn Equal Rates of Return",null,null,{"$f":"H101-H102","v":-0.19664549827575684},17320746.029122591,-25383527.257766724,-1018017.7334131896,-1273268.3581431322,10188526.649523705,460974.61771295965,45417.214553337544,-300038.39940496208,-3957491.7316326052,2543180.0567446649,1373498.9127032161,{"$f":"ROUND(SUM(I105:S105)-H105,0)","v":0}]
[{"$f":"ROW()","v":106}]
[{"$f":"ROW()","v":107},null,null,null,"Existing Revenues",null,null,{"$f":"H14+H99","v":1770929955.6973345},655411513,495281417,147626610,12090420.000000002,246282082.99999997,17405297.999999996,540194,1390573,128265580,28232681,38403586.999999993,{"$f":"ROUND(SUM(I107:S107)-H107,0)","v":0}]
[{"$f":"ROW()","v":108}]
[{"$f":"ROW()","v":109},null,null,null,"Percent Increase / (Decrease) "]
[{"$f":"ROW()","v":110},null,null,null,"Over Existing Rates To "]
[{"$f":"ROW()","v":111},null,null,null,"Equal Authorized RoE & RoR",null,null,{"$f":"(H105/H107)","v":-1.110408108706503E-10},2.6427283753135095E-2,-5.1250716030330538E-2,-6.8958958917581976E-3,-0.10531216931613062,4.1369337653050897E-2,2.6484729977789508E-2,8.4075747885643939E-2,-0.21576601832838843,-3.0853887158445822E-2,9.007929699431183E-2,3.5764860003916203E-2]
[]
[]
[]
[]
[]
[]
[{"$f":"ROW()","v":118},null,{"$f":"$E$1","v":"Results of Operations - Gen+Tran+Dist+Rtl+Misc - TOTAL Unbundled"}]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120},null,null,null,null,"2010 Protocol",null,"ELECTRIC REVENUES"]
[{"$f":"ROW()","v":121},null,null,null,null,"(Non-Wgt)"]
[{"$f":"ROW()","v":122},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!K10","v":"General"},{"$f":"'Hot Sheet'!L10","v":"Street & Area"},{"$f":"'Hot Sheet'!M10","v":"General"},null,{"$f":"'Hot Sheet'!O10","v":"Traffic"},{"$f":"'Hot Sheet'!P10","v":"Outdoor"},{"$f":"'Hot Sheet'!Q10","v":"General"}]
[{"$f":"ROW()","v":124},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!K11","v":"+1 MW"},{"$f":"'Hot Sheet'!L11","v":"Lighting"},{"$f":"'Hot Sheet'!M11","v":"Trans"},{"$f":"'Hot Sheet'!N11","v":"Irrigation"},{"$f":"'Hot Sheet'!O11","v":"Signals"},{"$f":"'Hot Sheet'!P11","v":"Lighting"},{"$f":"'Hot Sheet'!Q11","v":"Small Dist."},{"$f":"'Hot Sheet'!R11","v":"Industrial"},{"$f":"'Hot Sheet'!S11","v":"Industrial"}]
[{"$f":"ROW()","v":125},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!K12","v":"Sch 8"},{"$f":"'Hot Sheet'!L12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!M12","v":"Sch 9"},{"$f":"'Hot Sheet'!N12","v":"Sch 10"},{"$f":"'Hot Sheet'!O12","v":"Sch 15"},{"$f":"'Hot Sheet'!P12","v":"Sch 15"},{"$f":"'Hot Sheet'!Q12","v":"Sch 23"},{"$f":"'Hot Sheet'!R12","v":"Cust 1"},{"$f":"'Hot Sheet'!S12","v":"Cust 2"}]
[{"$f":"ROW()","v":126},null,"440","Residential Sales",null,"A",null,{"$f":"SUM(I126:S126)","v":655411513},{"$f":"ROUND((Revenues!D15+Revenues!D32+Revenues!D33+Revenues!D36),1)","v":655411513},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I126:S126)-H126,0)","v":0}]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},null,"442","Commercial & Industrial Sales",null,"A",null,{"$f":"SUM(I128:S128)","v":1087996623},0,{"$f":"Revenues!E17+Revenues!E19+Revenues!E33+Revenues!E34+Revenues!E35+Revenues!E36","v":495281417},{"$f":"Revenues!F17+Revenues!F19+Revenues!F33+Revenues!F34+Revenues!F35+Revenues!F36","v":147626610},{"$f":"Revenues!G17+Revenues!G19+Revenues!G33+Revenues!G34+Revenues!G35+Revenues!G36","v":0},{"$f":"Revenues!H17+Revenues!H19+Revenues!H33+Revenues!H34+Revenues!H35+Revenues!H36","v":232781450},{"$f":"Revenues!I17+Revenues!I19+Revenues!I33+Revenues!I34+Revenues!I35+Revenues!I36","v":17405298},{"$f":"Revenues!J17+Revenues!J19+Revenues!J33+Revenues!J34+Revenues!J35+Revenues!J36","v":0},{"$f":"Revenues!K17+Revenues!K19+Revenues!K33+Revenues!K34+Revenues!K35+Revenues!K36","v":0},{"$f":"Revenues!L17+Revenues!L19+Revenues!L33+Revenues!L34+Revenues!L35+Revenues!L36","v":128265580},{"$f":"Revenues!M17+Revenues!M19+Revenues!M33+Revenues!M34+Revenues!M35+Revenues!M36","v":28232681},{"$f":"Revenues!N17+Revenues!N19+Revenues!N33+Revenues!N34+Revenues!N35+Revenues!N36","v":38403587},{"$f":"ROUND(SUM(I128:S128)-H128,0)","v":0}]
[{"$f":"ROW()","v":129},null,null,null,"Interruptible Demand","F10",null,{"$f":"+Distribution!H129+Transmission!H129+Generation!H129+Retail!H129+Misc!H129","v":0},{"$f":"+Distribution!I129+Transmission!I129+Generation!I129+Retail!I129+Misc!I129","v":0},{"$f":"+Distribution!J129+Transmission!J129+Generation!J129+Retail!J129+Misc!J129","v":0},{"$f":"+Distribution!K129+Transmission!K129+Generation!K129+Retail!K129+Misc!K129","v":0},{"$f":"+Distribution!L129+Transmission!L129+Generation!L129+Retail!L129+Misc!L129","v":0},{"$f":"+Distribution!M129+Transmission!M129+Generation!M129+Retail!M129+Misc!M129","v":0},{"$f":"+Distribution!N129+Transmission!N129+Generation!N129+Retail!N129+Misc!N129","v":0},{"$f":"+Distribution!O129+Transmission!O129+Generation!O129+Retail!O129+Misc!O129","v":0},{"$f":"+Distribution!P129+Transmission!P129+Generation!P129+Retail!P129+Misc!P129","v":0},{"$f":"+Distribution!Q129+Transmission!Q129+Generation!Q129+Retail!Q129+Misc!Q129","v":0},{"$f":"+Distribution!R129+Transmission!R129+Generation!R129+Retail!R129+Misc!R129","v":0},{"$f":"+Distribution!S129+Transmission!S129+Generation!S129+Retail!S129+Misc!S129","v":0},{"$f":"ROUND(SUM(I129:S129)-H129,0)","v":0}]
[{"$f":"ROW()","v":130},null,null,null,"Interruptible Energy","F30",null,{"$f":"+Distribution!H130+Transmission!H130+Generation!H130+Retail!H130+Misc!H130","v":0},{"$f":"+Distribution!I130+Transmission!I130+Generation!I130+Retail!I130+Misc!I130","v":0},{"$f":"+Distribution!J130+Transmission!J130+Generation!J130+Retail!J130+Misc!J130","v":0},{"$f":"+Distribution!K130+Transmission!K130+Generation!K130+Retail!K130+Misc!K130","v":0},{"$f":"+Distribution!L130+Transmission!L130+Generation!L130+Retail!L130+Misc!L130","v":0},{"$f":"+Distribution!M130+Transmission!M130+Generation!M130+Retail!M130+Misc!M130","v":0},{"$f":"+Distribution!N130+Transmission!N130+Generation!N130+Retail!N130+Misc!N130","v":0},{"$f":"+Distribution!O130+Transmission!O130+Generation!O130+Retail!O130+Misc!O130","v":0},{"$f":"+Distribution!P130+Transmission!P130+Generation!P130+Retail!P130+Misc!P130","v":0},{"$f":"+Distribution!Q130+Transmission!Q130+Generation!Q130+Retail!Q130+Misc!Q130","v":0},{"$f":"+Distribution!R130+Transmission!R130+Generation!R130+Retail!R130+Misc!R130","v":0},{"$f":"+Distribution!S130+Transmission!S130+Generation!S130+Retail!S130+Misc!S130","v":0},{"$f":"ROUND(SUM(I130:S130)-H130,0)","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,{"$f":"SUM(H128:H130)","v":1087996623},0,495281417,147626610,0,232781450,17405298,0,0,128265580,28232681,38403587,{"$f":"ROUND(SUM(I131:S131)-H131,0)","v":0}]
[{"$f":"ROW()","v":132}]
[{"$f":"ROW()","v":133},null,"444","Public Street & Highway Lighting",null,"A",null,{"$f":"SUM(I133:S133)","v":14021187},0,0,0,{"$f":"Revenues!G21+Revenues!G33+Revenues!G36","v":12090420},0,0,{"$f":"Revenues!J21+Revenues!J33+Revenues!J36","v":540194},{"$f":"Revenues!K21+Revenues!K33+Revenues!K36","v":1390573},0,0,0,{"$f":"ROUND(SUM(I133:S133)-H133,0)","v":0}]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":135},null,"445","Other Sales to Public Authority",null,"A",null,{"$f":"SUM(I135:S135)","v":13500633},0,{"$f":"Revenues!E23","v":0},{"$f":"Revenues!F23","v":0},{"$f":"Revenues!G23","v":0},{"$f":"Revenues!H23","v":13500633},{"$f":"Revenues!I23","v":0},{"$f":"Revenues!J23","v":0},{"$f":"Revenues!K23","v":0},{"$f":"Revenues!L23","v":0},{"$f":"Revenues!M23","v":0},{"$f":"Revenues!N23","v":0},{"$f":"ROUND(SUM(I135:S135)-H135,0)","v":0}]
[{"$f":"ROW()","v":136}]
[{"$f":"ROW()","v":137},null,"448","Interdepartmental",null,"A",null,{"$f":"SUM(I137:S137)","v":0},{"$f":"Revenues!D25","v":0},{"$f":"Revenues!E25","v":0},{"$f":"Revenues!F25","v":0},{"$f":"Revenues!G25","v":0},{"$f":"Revenues!H25","v":0},{"$f":"Revenues!I25","v":0},{"$f":"Revenues!J25","v":0},{"$f":"Revenues!K25","v":0},{"$f":"Revenues!L25","v":0},{"$f":"Revenues!M25","v":0},{"$f":"Revenues!N25","v":0},{"$f":"ROUND(SUM(I137:S137)-H137,0)","v":0}]
[{"$f":"ROW()","v":138},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H138+Transmission!H138+Generation!H138+Retail!H138+Misc!H138","v":0},{"$f":"+Distribution!I138+Transmission!I138+Generation!I138+Retail!I138+Misc!I138","v":0},{"$f":"+Distribution!J138+Transmission!J138+Generation!J138+Retail!J138+Misc!J138","v":0},{"$f":"+Distribution!K138+Transmission!K138+Generation!K138+Retail!K138+Misc!K138","v":0},{"$f":"+Distribution!L138+Transmission!L138+Generation!L138+Retail!L138+Misc!L138","v":0},{"$f":"+Distribution!M138+Transmission!M138+Generation!M138+Retail!M138+Misc!M138","v":0},{"$f":"+Distribution!N138+Transmission!N138+Generation!N138+Retail!N138+Misc!N138","v":0},{"$f":"+Distribution!O138+Transmission!O138+Generation!O138+Retail!O138+Misc!O138","v":0},{"$f":"+Distribution!P138+Transmission!P138+Generation!P138+Retail!P138+Misc!P138","v":0},{"$f":"+Distribution!Q138+Transmission!Q138+Generation!Q138+Retail!Q138+Misc!Q138","v":0},{"$f":"+Distribution!R138+Transmission!R138+Generation!R138+Retail!R138+Misc!R138","v":0},{"$f":"+Distribution!S138+Transmission!S138+Generation!S138+Retail!S138+Misc!S138","v":0},{"$f":"ROUND(SUM(I138:S138)-H138,0)","v":0}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,{"$f":"+Distribution!H139+Transmission!H139+Generation!H139+Retail!H139+Misc!H139","v":0},{"$f":"+Distribution!I139+Transmission!I139+Generation!I139+Retail!I139+Misc!I139","v":0},{"$f":"+Distribution!J139+Transmission!J139+Generation!J139+Retail!J139+Misc!J139","v":0},{"$f":"+Distribution!K139+Transmission!K139+Generation!K139+Retail!K139+Misc!K139","v":0},{"$f":"+Distribution!L139+Transmission!L139+Generation!L139+Retail!L139+Misc!L139","v":0},{"$f":"+Distribution!M139+Transmission!M139+Generation!M139+Retail!M139+Misc!M139","v":0},{"$f":"+Distribution!N139+Transmission!N139+Generation!N139+Retail!N139+Misc!N139","v":0},{"$f":"+Distribution!O139+Transmission!O139+Generation!O139+Retail!O139+Misc!O139","v":0},{"$f":"+Distribution!P139+Transmission!P139+Generation!P139+Retail!P139+Misc!P139","v":0},{"$f":"+Distribution!Q139+Transmission!Q139+Generation!Q139+Retail!Q139+Misc!Q139","v":0},{"$f":"+Distribution!R139+Transmission!R139+Generation!R139+Retail!R139+Misc!R139","v":0},{"$f":"+Distribution!S139+Transmission!S139+Generation!S139+Retail!S139+Misc!S139","v":0},{"$f":"ROUND(SUM(I139:S139)-H139,0)","v":0}]
[{"$f":"ROW()","v":140}]
[{"$f":"ROW()","v":141},null,"Total Sales to Ultimate Customers",null,null,null,null,{"$f":"H126+H131+H133+H135+H139","v":1770929956},655411513,495281417,147626610,12090420,246282083,17405298,540194,1390573,128265580,28232681,38403587,{"$f":"ROUND(SUM(I141:S141)-H141,0)","v":0}]
[{"$f":"ROW()","v":142}]
[{"$f":"ROW()","v":143},null,"447","Sales for Resale",null,"F11",null,{"$f":"+Distribution!H143+Transmission!H143+Generation!H143+Retail!H143+Misc!H143","v":0},{"$f":"+Distribution!I143+Transmission!I143+Generation!I143+Retail!I143+Misc!I143","v":0},{"$f":"+Distribution!J143+Transmission!J143+Generation!J143+Retail!J143+Misc!J143","v":0},{"$f":"+Distribution!K143+Transmission!K143+Generation!K143+Retail!K143+Misc!K143","v":0},{"$f":"+Distribution!L143+Transmission!L143+Generation!L143+Retail!L143+Misc!L143","v":0},{"$f":"+Distribution!M143+Transmission!M143+Generation!M143+Retail!M143+Misc!M143","v":0},{"$f":"+Distribution!N143+Transmission!N143+Generation!N143+Retail!N143+Misc!N143","v":0},{"$f":"+Distribution!O143+Transmission!O143+Generation!O143+Retail!O143+Misc!O143","v":0},{"$f":"+Distribution!P143+Transmission!P143+Generation!P143+Retail!P143+Misc!P143","v":0},{"$f":"+Distribution!Q143+Transmission!Q143+Generation!Q143+Retail!Q143+Misc!Q143","v":0},{"$f":"+Distribution!R143+Transmission!R143+Generation!R143+Retail!R143+Misc!R143","v":0},{"$f":"+Distribution!S143+Transmission!S143+Generation!S143+Retail!S143+Misc!S143","v":0},{"$f":"ROUND(SUM(I143:S143)-H143,0)","v":0}]
[{"$f":"ROW()","v":144},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H144+Transmission!H144+Generation!H144+Retail!H144+Misc!H144","v":137195148.91053981},{"$f":"+Distribution!I144+Transmission!I144+Generation!I144+Retail!I144+Misc!I144","v":47411298.955614522},{"$f":"+Distribution!J144+Transmission!J144+Generation!J144+Retail!J144+Misc!J144","v":36938021.385748148},{"$f":"+Distribution!K144+Transmission!K144+Generation!K144+Retail!K144+Misc!K144","v":11842179.951488255},{"$f":"+Distribution!L144+Transmission!L144+Generation!L144+Retail!L144+Misc!L144","v":260082.04206163855},{"$f":"+Distribution!M144+Transmission!M144+Generation!M144+Retail!M144+Misc!M144","v":24011979.028840214},{"$f":"+Distribution!N144+Transmission!N144+Generation!N144+Retail!N144+Misc!N144","v":1279475.7993342145},{"$f":"+Distribution!O144+Transmission!O144+Generation!O144+Retail!O144+Misc!O144","v":32089.962364155428},{"$f":"+Distribution!P144+Transmission!P144+Generation!P144+Retail!P144+Misc!P144","v":58206.569197094854},{"$f":"+Distribution!Q144+Transmission!Q144+Generation!Q144+Retail!Q144+Misc!Q144","v":9243983.5251482315},{"$f":"+Distribution!R144+Transmission!R144+Generation!R144+Retail!R144+Misc!R144","v":2949326.5404326869},{"$f":"+Distribution!S144+Transmission!S144+Generation!S144+Retail!S144+Misc!S144","v":3168505.150310629},{"$f":"ROUND(SUM(I144:S144)-H144,0)","v":0}]
[{"$f":"ROW()","v":145},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H145+Transmission!H145+Generation!H145+Retail!H145+Misc!H145","v":0},{"$f":"+Distribution!I145+Transmission!I145+Generation!I145+Retail!I145+Misc!I145","v":0},{"$f":"+Distribution!J145+Transmission!J145+Generation!J145+Retail!J145+Misc!J145","v":0},{"$f":"+Distribution!K145+Transmission!K145+Generation!K145+Retail!K145+Misc!K145","v":0},{"$f":"+Distribution!L145+Transmission!L145+Generation!L145+Retail!L145+Misc!L145","v":0},{"$f":"+Distribution!M145+Transmission!M145+Generation!M145+Retail!M145+Misc!M145","v":0},{"$f":"+Distribution!N145+Transmission!N145+Generation!N145+Retail!N145+Misc!N145","v":0},{"$f":"+Distribution!O145+Transmission!O145+Generation!O145+Retail!O145+Misc!O145","v":0},{"$f":"+Distribution!P145+Transmission!P145+Generation!P145+Retail!P145+Misc!P145","v":0},{"$f":"+Distribution!Q145+Transmission!Q145+Generation!Q145+Retail!Q145+Misc!Q145","v":0},{"$f":"+Distribution!R145+Transmission!R145+Generation!R145+Retail!R145+Misc!R145","v":0},{"$f":"+Distribution!S145+Transmission!S145+Generation!S145+Retail!S145+Misc!S145","v":0},{"$f":"ROUND(SUM(I145:S145)-H145,0)","v":0}]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,{"$f":"+Distribution!H146+Transmission!H146+Generation!H146+Retail!H146+Misc!H146","v":137195148.91053981},{"$f":"+Distribution!I146+Transmission!I146+Generation!I146+Retail!I146+Misc!I146","v":47411298.955614522},{"$f":"+Distribution!J146+Transmission!J146+Generation!J146+Retail!J146+Misc!J146","v":36938021.385748148},{"$f":"+Distribution!K146+Transmission!K146+Generation!K146+Retail!K146+Misc!K146","v":11842179.951488255},{"$f":"+Distribution!L146+Transmission!L146+Generation!L146+Retail!L146+Misc!L146","v":260082.04206163855},{"$f":"+Distribution!M146+Transmission!M146+Generation!M146+Retail!M146+Misc!M146","v":24011979.028840214},{"$f":"+Distribution!N146+Transmission!N146+Generation!N146+Retail!N146+Misc!N146","v":1279475.7993342145},{"$f":"+Distribution!O146+Transmission!O146+Generation!O146+Retail!O146+Misc!O146","v":32089.962364155428},{"$f":"+Distribution!P146+Transmission!P146+Generation!P146+Retail!P146+Misc!P146","v":58206.569197094854},{"$f":"+Distribution!Q146+Transmission!Q146+Generation!Q146+Retail!Q146+Misc!Q146","v":9243983.5251482315},{"$f":"+Distribution!R146+Transmission!R146+Generation!R146+Retail!R146+Misc!R146","v":2949326.5404326869},{"$f":"+Distribution!S146+Transmission!S146+Generation!S146+Retail!S146+Misc!S146","v":3168505.150310629},{"$f":"ROUND(SUM(I146:S146)-H146,0)","v":0}]
[{"$f":"ROW()","v":147}]
[{"$f":"ROW()","v":148},null,"449","Provision for Rate Refund",null,"F11",null,{"$f":"+Distribution!H148+Transmission!H148+Generation!H148+Retail!H148+Misc!H148","v":0},{"$f":"+Distribution!I148+Transmission!I148+Generation!I148+Retail!I148+Misc!I148","v":0},{"$f":"+Distribution!J148+Transmission!J148+Generation!J148+Retail!J148+Misc!J148","v":0},{"$f":"+Distribution!K148+Transmission!K148+Generation!K148+Retail!K148+Misc!K148","v":0},{"$f":"+Distribution!L148+Transmission!L148+Generation!L148+Retail!L148+Misc!L148","v":0},{"$f":"+Distribution!M148+Transmission!M148+Generation!M148+Retail!M148+Misc!M148","v":0},{"$f":"+Distribution!N148+Transmission!N148+Generation!N148+Retail!N148+Misc!N148","v":0},{"$f":"+Distribution!O148+Transmission!O148+Generation!O148+Retail!O148+Misc!O148","v":0},{"$f":"+Distribution!P148+Transmission!P148+Generation!P148+Retail!P148+Misc!P148","v":0},{"$f":"+Distribution!Q148+Transmission!Q148+Generation!Q148+Retail!Q148+Misc!Q148","v":0},{"$f":"+Distribution!R148+Transmission!R148+Generation!R148+Retail!R148+Misc!R148","v":0},{"$f":"+Distribution!S148+Transmission!S148+Generation!S148+Retail!S148+Misc!S148","v":0},{"$f":"ROUND(SUM(I148:S148)-H148,0)","v":0}]
[{"$f":"ROW()","v":149}]
[{"$f":"ROW()","v":150},null,"State Revenue Credit",null,null,"F140D",null,{"$f":"+Distribution!H150+Transmission!H150+Generation!H150+Retail!H150+Misc!H150","v":51307965.999999993},{"$f":"+Distribution!I150+Transmission!I150+Generation!I150+Retail!I150+Misc!I150","v":19339949.138238717},{"$f":"+Distribution!J150+Transmission!J150+Generation!J150+Retail!J150+Misc!J150","v":13629636.992820395},{"$f":"+Distribution!K150+Transmission!K150+Generation!K150+Retail!K150+Misc!K150","v":4256238.2356620887},{"$f":"+Distribution!L150+Transmission!L150+Generation!L150+Retail!L150+Misc!L150","v":290215.95585521788},{"$f":"+Distribution!M150+Transmission!M150+Generation!M150+Retail!M150+Misc!M150","v":7549258.3469152246},{"$f":"+Distribution!N150+Transmission!N150+Generation!N150+Retail!N150+Misc!N150","v":520263.43414376664},{"$f":"+Distribution!O150+Transmission!O150+Generation!O150+Retail!O150+Misc!O150","v":16762.551547038118},{"$f":"+Distribution!P150+Transmission!P150+Generation!P150+Retail!P150+Misc!P150","v":30536.135041052832},{"$f":"+Distribution!Q150+Transmission!Q150+Generation!Q150+Retail!Q150+Misc!Q150","v":3616540.6537409821},{"$f":"+Distribution!R150+Transmission!R150+Generation!R150+Retail!R150+Misc!R150","v":908040.75271091738},{"$f":"+Distribution!S150+Transmission!S150+Generation!S150+Retail!S150+Misc!S150","v":1150523.800659406},{"$f":"ROUND(SUM(I150:S150)-H150,0)","v":0}]
[{"$f":"ROW()","v":151}]
[{"$f":"ROW()","v":152},null,"AGA Revenue",null,null,"A",0,{"$f":"+Distribution!H152+Transmission!H152+Generation!H152+Retail!H152+Misc!H152","v":2965395.62},{"$f":"+Distribution!I152+Transmission!I152+Generation!I152+Retail!I152+Misc!I152","v":33040.269999999997},{"$f":"+Distribution!J152+Transmission!J152+Generation!J152+Retail!J152+Misc!J152","v":1783728.86},{"$f":"+Distribution!K152+Transmission!K152+Generation!K152+Retail!K152+Misc!K152","v":300482.54000000004},{"$f":"+Distribution!L152+Transmission!L152+Generation!L152+Retail!L152+Misc!L152","v":0},{"$f":"+Distribution!M152+Transmission!M152+Generation!M152+Retail!M152+Misc!M152","v":130013.39},{"$f":"+Distribution!N152+Transmission!N152+Generation!N152+Retail!N152+Misc!N152","v":206563.33000000002},{"$f":"+Distribution!O152+Transmission!O152+Generation!O152+Retail!O152+Misc!O152","v":4661.6400000000003},{"$f":"+Distribution!P152+Transmission!P152+Generation!P152+Retail!P152+Misc!P152","v":0},{"$f":"+Distribution!Q152+Transmission!Q152+Generation!Q152+Retail!Q152+Misc!Q152","v":506905.58999999997},{"$f":"+Distribution!R152+Transmission!R152+Generation!R152+Retail!R152+Misc!R152","v":0},{"$f":"+Distribution!S152+Transmission!S152+Generation!S152+Retail!S152+Misc!S152","v":0},{"$f":"ROUND(SUM(I152:S152)-H152,0)","v":0}]
[{"$f":"ROW()","v":153}]
[{"$f":"ROW()","v":154},null,"Total Sales from Electricity",null,null,null,null,{"$f":"H141+H146+H148+H150+H152","v":1962398466.5305398},722195801.36385322,547632804.23856854,164025510.72715035,12640717.997916857,277973333.76575541,19411600.563477978,593708.1539111936,1479315.7042381477,141633009.76888922,32090048.293143604,42722615.950970031,{"$f":"ROUND(SUM(I154:S154)-H154,0)","v":0}]
[{"$f":"ROW()","v":155}]
[{"$f":"ROW()","v":156},null,"Other Electric Operating Revenues"]
[{"$f":"ROW()","v":157},null,"450","Forfeited Discounts & Interest",null,"A",null,{"$f":"+Distribution!H157+Transmission!H157+Generation!H157+Retail!H157+Misc!H157","v":3627201.35},{"$f":"+Distribution!I157+Transmission!I157+Generation!I157+Retail!I157+Misc!I157","v":2455013.6700000004},{"$f":"+Distribution!J157+Transmission!J157+Generation!J157+Retail!J157+Misc!J157","v":176037.12880863904},{"$f":"+Distribution!K157+Transmission!K157+Generation!K157+Retail!K157+Misc!K157","v":5384.8013849178915},{"$f":"+Distribution!L157+Transmission!L157+Generation!L157+Retail!L157+Misc!L157","v":33683.081134974258},{"$f":"+Distribution!M157+Transmission!M157+Generation!M157+Retail!M157+Misc!M157","v":4472.2922962400653},{"$f":"+Distribution!N157+Transmission!N157+Generation!N157+Retail!N157+Misc!N157","v":103634.72865207662},{"$f":"+Distribution!O157+Transmission!O157+Generation!O157+Retail!O157+Misc!O157","v":8229.4498133848138},{"$f":"+Distribution!P157+Transmission!P157+Generation!P157+Retail!P157+Misc!P157","v":2338.5590516409266},{"$f":"+Distribution!Q157+Transmission!Q157+Generation!Q157+Retail!Q157+Misc!Q157","v":838337.75704514456},{"$f":"+Distribution!R157+Transmission!R157+Generation!R157+Retail!R157+Misc!R157","v":34.940906490922664},{"$f":"+Distribution!S157+Transmission!S157+Generation!S157+Retail!S157+Misc!S157","v":34.940906490922664},{"$f":"ROUND(SUM(I157:S157)-H157,0)","v":0}]
[{"$f":"ROW()","v":158},null,null,null,"Customers","F40",null,{"$f":"+Distribution!H158+Transmission!H158+Generation!H158+Retail!H158+Misc!H158","v":0},{"$f":"+Distribution!I158+Transmission!I158+Generation!I158+Retail!I158+Misc!I158","v":0},{"$f":"+Distribution!J158+Transmission!J158+Generation!J158+Retail!J158+Misc!J158","v":0},{"$f":"+Distribution!K158+Transmission!K158+Generation!K158+Retail!K158+Misc!K158","v":0},{"$f":"+Distribution!L158+Transmission!L158+Generation!L158+Retail!L158+Misc!L158","v":0},{"$f":"+Distribution!M158+Transmission!M158+Generation!M158+Retail!M158+Misc!M158","v":0},{"$f":"+Distribution!N158+Transmission!N158+Generation!N158+Retail!N158+Misc!N158","v":0},{"$f":"+Distribution!O158+Transmission!O158+Generation!O158+Retail!O158+Misc!O158","v":0},{"$f":"+Distribution!P158+Transmission!P158+Generation!P158+Retail!P158+Misc!P158","v":0},{"$f":"+Distribution!Q158+Transmission!Q158+Generation!Q158+Retail!Q158+Misc!Q158","v":0},{"$f":"+Distribution!R158+Transmission!R158+Generation!R158+Retail!R158+Misc!R158","v":0},{"$f":"+Distribution!S158+Transmission!S158+Generation!S158+Retail!S158+Misc!S158","v":0},{"$f":"ROUND(SUM(I158:S158)-H158,0)","v":0}]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,{"$f":"+Distribution!H159+Transmission!H159+Generation!H159+Retail!H159+Misc!H159","v":3627201.35},{"$f":"+Distribution!I159+Transmission!I159+Generation!I159+Retail!I159+Misc!I159","v":2455013.6700000004},{"$f":"+Distribution!J159+Transmission!J159+Generation!J159+Retail!J159+Misc!J159","v":176037.12880863904},{"$f":"+Distribution!K159+Transmission!K159+Generation!K159+Retail!K159+Misc!K159","v":5384.8013849178915},{"$f":"+Distribution!L159+Transmission!L159+Generation!L159+Retail!L159+Misc!L159","v":33683.081134974258},{"$f":"+Distribution!M159+Transmission!M159+Generation!M159+Retail!M159+Misc!M159","v":4472.2922962400653},{"$f":"+Distribution!N159+Transmission!N159+Generation!N159+Retail!N159+Misc!N159","v":103634.72865207662},{"$f":"+Distribution!O159+Transmission!O159+Generation!O159+Retail!O159+Misc!O159","v":8229.4498133848138},{"$f":"+Distribution!P159+Transmission!P159+Generation!P159+Retail!P159+Misc!P159","v":2338.5590516409266},{"$f":"+Distribution!Q159+Transmission!Q159+Generation!Q159+Retail!Q159+Misc!Q159","v":838337.75704514456},{"$f":"+Distribution!R159+Transmission!R159+Generation!R159+Retail!R159+Misc!R159","v":34.940906490922664},{"$f":"+Distribution!S159+Transmission!S159+Generation!S159+Retail!S159+Misc!S159","v":34.940906490922664},{"$f":"ROUND(SUM(I159:S159)-H159,0)","v":0}]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":161},null,"451","Misc Electric Revenue",null,"A",null,{"$f":"+Distribution!H161+Transmission!H161+Generation!H161+Retail!H161+Misc!H161","v":3919411.11},{"$f":"+Distribution!I161+Transmission!I161+Generation!I161+Retail!I161+Misc!I161","v":2745218.9472680492},{"$f":"+Distribution!J161+Transmission!J161+Generation!J161+Retail!J161+Misc!J161","v":479895.93199634866},{"$f":"+Distribution!K161+Transmission!K161+Generation!K161+Retail!K161+Misc!K161","v":89316.850524388894},{"$f":"+Distribution!L161+Transmission!L161+Generation!L161+Retail!L161+Misc!L161","v":14030.04970022574},{"$f":"+Distribution!M161+Transmission!M161+Generation!M161+Retail!M161+Misc!M161","v":24503.962334928397},{"$f":"+Distribution!N161+Transmission!N161+Generation!N161+Retail!N161+Misc!N161","v":21584.167241528787},{"$f":"+Distribution!O161+Transmission!O161+Generation!O161+Retail!O161+Misc!O161","v":2666.7582501232155},{"$f":"+Distribution!P161+Transmission!P161+Generation!P161+Retail!P161+Misc!P161","v":1468.7645142353679},{"$f":"+Distribution!Q161+Transmission!Q161+Generation!Q161+Retail!Q161+Misc!Q161","v":540723.46989380207},{"$f":"+Distribution!R161+Transmission!R161+Generation!R161+Retail!R161+Misc!R161","v":1.1041381842597788},{"$f":"+Distribution!S161+Transmission!S161+Generation!S161+Retail!S161+Misc!S161","v":1.1041381842597788},{"$f":"ROUND(SUM(I161:S161)-H161,0)","v":0}]
[{"$f":"ROW()","v":162},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H162+Transmission!H162+Generation!H162+Retail!H162+Misc!H162","v":0},{"$f":"+Distribution!I162+Transmission!I162+Generation!I162+Retail!I162+Misc!I162","v":0},{"$f":"+Distribution!J162+Transmission!J162+Generation!J162+Retail!J162+Misc!J162","v":0},{"$f":"+Distribution!K162+Transmission!K162+Generation!K162+Retail!K162+Misc!K162","v":0},{"$f":"+Distribution!L162+Transmission!L162+Generation!L162+Retail!L162+Misc!L162","v":0},{"$f":"+Distribution!M162+Transmission!M162+Generation!M162+Retail!M162+Misc!M162","v":0},{"$f":"+Distribution!N162+Transmission!N162+Generation!N162+Retail!N162+Misc!N162","v":0},{"$f":"+Distribution!O162+Transmission!O162+Generation!O162+Retail!O162+Misc!O162","v":0},{"$f":"+Distribution!P162+Transmission!P162+Generation!P162+Retail!P162+Misc!P162","v":0},{"$f":"+Distribution!Q162+Transmission!Q162+Generation!Q162+Retail!Q162+Misc!Q162","v":0},{"$f":"+Distribution!R162+Transmission!R162+Generation!R162+Retail!R162+Misc!R162","v":0},{"$f":"+Distribution!S162+Transmission!S162+Generation!S162+Retail!S162+Misc!S162","v":0},{"$f":"ROUND(SUM(I162:S162)-H162,0)","v":0}]
[{"$f":"ROW()","v":163},null,null,null,"Customer","F40",null,{"$f":"+Distribution!H163+Transmission!H163+Generation!H163+Retail!H163+Misc!H163","v":5090.3133067672661},{"$f":"+Distribution!I163+Transmission!I163+Generation!I163+Retail!I163+Misc!I163","v":4408.4404995075738},{"$f":"+Distribution!J163+Transmission!J163+Generation!J163+Retail!J163+Misc!J163","v":91.767032353788252},{"$f":"+Distribution!K163+Transmission!K163+Generation!K163+Retail!K163+Misc!K163","v":1.6523573681575743},{"$f":"+Distribution!L163+Transmission!L163+Generation!L163+Retail!L163+Misc!L163","v":57.91206583287083},{"$f":"+Distribution!M163+Transmission!M163+Generation!M163+Retail!M163+Misc!M163","v":0.93021599985167147},{"$f":"+Distribution!N163+Transmission!N163+Generation!N163+Retail!N163+Misc!N163","v":18.151451681316168},{"$f":"+Distribution!O163+Transmission!O163+Generation!O163+Retail!O163+Misc!O163","v":14.149074945112265},{"$f":"+Distribution!P163+Transmission!P163+Generation!P163+Retail!P163+Misc!P163","v":4.0207362625167642},{"$f":"+Distribution!Q163+Transmission!Q163+Generation!Q163+Retail!Q163+Misc!Q163","v":493.27763313187018},{"$f":"+Distribution!R163+Transmission!R163+Generation!R163+Retail!R163+Misc!R163","v":6.1198421042873118E-3},{"$f":"+Distribution!S163+Transmission!S163+Generation!S163+Retail!S163+Misc!S163","v":6.1198421042873118E-3},{"$f":"ROUND(SUM(I163:S163)-H163,0)","v":0}]
[{"$f":"ROW()","v":164},null,null,null,null,null,null,{"$f":"+Distribution!H164+Transmission!H164+Generation!H164+Retail!H164+Misc!H164","v":3924501.4233067674},{"$f":"+Distribution!I164+Transmission!I164+Generation!I164+Retail!I164+Misc!I164","v":2749627.3877675566},{"$f":"+Distribution!J164+Transmission!J164+Generation!J164+Retail!J164+Misc!J164","v":479987.69902870245},{"$f":"+Distribution!K164+Transmission!K164+Generation!K164+Retail!K164+Misc!K164","v":89318.502881757056},{"$f":"+Distribution!L164+Transmission!L164+Generation!L164+Retail!L164+Misc!L164","v":14087.96176605861},{"$f":"+Distribution!M164+Transmission!M164+Generation!M164+Retail!M164+Misc!M164","v":24504.892550928249},{"$f":"+Distribution!N164+Transmission!N164+Generation!N164+Retail!N164+Misc!N164","v":21602.318693210102},{"$f":"+Distribution!O164+Transmission!O164+Generation!O164+Retail!O164+Misc!O164","v":2680.9073250683277},{"$f":"+Distribution!P164+Transmission!P164+Generation!P164+Retail!P164+Misc!P164","v":1472.7852504978846},{"$f":"+Distribution!Q164+Transmission!Q164+Generation!Q164+Retail!Q164+Misc!Q164","v":541216.7475269339},{"$f":"+Distribution!R164+Transmission!R164+Generation!R164+Retail!R164+Misc!R164","v":1.1102580263640662},{"$f":"+Distribution!S164+Transmission!S164+Generation!S164+Retail!S164+Misc!S164","v":1.1102580263640662},{"$f":"ROUND(SUM(I164:S164)-H164,0)","v":0}]
[{"$f":"ROW()","v":165}]
[{"$f":"ROW()","v":166},null,"453","Water Sales",null,"F10",null,{"$f":"+Distribution!H166+Transmission!H166+Generation!H166+Retail!H166+Misc!H166","v":856.67405426795926},{"$f":"+Distribution!I166+Transmission!I166+Generation!I166+Retail!I166+Misc!I166","v":296.04566937640675},{"$f":"+Distribution!J166+Transmission!J166+Generation!J166+Retail!J166+Misc!J166","v":230.64842152545276},{"$f":"+Distribution!K166+Transmission!K166+Generation!K166+Retail!K166+Misc!K166","v":73.944949154341586},{"$f":"+Distribution!L166+Transmission!L166+Generation!L166+Retail!L166+Misc!L166","v":1.6240044869262655},{"$f":"+Distribution!M166+Transmission!M166+Generation!M166+Retail!M166+Misc!M166","v":149.93561790619165},{"$f":"+Distribution!N166+Transmission!N166+Generation!N166+Retail!N166+Misc!N166","v":7.9893037695385578},{"$f":"+Distribution!O166+Transmission!O166+Generation!O166+Retail!O166+Misc!O166","v":0.20037616765686772},{"$f":"+Distribution!P166+Transmission!P166+Generation!P166+Retail!P166+Misc!P166","v":0.36345350411491872},{"$f":"+Distribution!Q166+Transmission!Q166+Generation!Q166+Retail!Q166+Misc!Q166","v":57.721289032156051},{"$f":"+Distribution!R166+Transmission!R166+Generation!R166+Retail!R166+Misc!R166","v":18.416187050462547},{"$f":"+Distribution!S166+Transmission!S166+Generation!S166+Retail!S166+Misc!S166","v":19.784782294711214},{"$f":"ROUND(SUM(I166:S166)-H166,0)","v":0}]
[{"$f":"ROW()","v":167}]
[{"$f":"ROW()","v":168},null,"454","Rent of Electric Property",null,"A",null,{"$f":"+Distribution!H168+Transmission!H168+Generation!H168+Retail!H168+Misc!H168","v":3437330.19},{"$f":"+Distribution!I168+Transmission!I168+Generation!I168+Retail!I168+Misc!I168","v":1683708.2048888211},{"$f":"+Distribution!J168+Transmission!J168+Generation!J168+Retail!J168+Misc!J168","v":1053628.0620930251},{"$f":"+Distribution!K168+Transmission!K168+Generation!K168+Retail!K168+Misc!K168","v":325105.56339867215},{"$f":"+Distribution!L168+Transmission!L168+Generation!L168+Retail!L168+Misc!L168","v":2534.2107013865557},{"$f":"+Distribution!M168+Transmission!M168+Generation!M168+Retail!M168+Misc!M168","v":0},{"$f":"+Distribution!N168+Transmission!N168+Generation!N168+Retail!N168+Misc!N168","v":59781.840299500305},{"$f":"+Distribution!O168+Transmission!O168+Generation!O168+Retail!O168+Misc!O168","v":751.76362841394746},{"$f":"+Distribution!P168+Transmission!P168+Generation!P168+Retail!P168+Misc!P168","v":561.9995668826781},{"$f":"+Distribution!Q168+Transmission!Q168+Generation!Q168+Retail!Q168+Misc!Q168","v":311258.54542329808},{"$f":"+Distribution!R168+Transmission!R168+Generation!R168+Retail!R168+Misc!R168","v":0},{"$f":"+Distribution!S168+Transmission!S168+Generation!S168+Retail!S168+Misc!S168","v":0},{"$f":"ROUND(SUM(I168:S168)-H168,0)","v":0}]
[{"$f":"ROW()","v":169},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H169+Transmission!H169+Generation!H169+Retail!H169+Misc!H169","v":2342813.9323127572},{"$f":"+Distribution!I169+Transmission!I169+Generation!I169+Retail!I169+Misc!I169","v":809619.38249498664},{"$f":"+Distribution!J169+Transmission!J169+Generation!J169+Retail!J169+Misc!J169","v":630772.38387653453},{"$f":"+Distribution!K169+Transmission!K169+Generation!K169+Retail!K169+Misc!K169","v":202223.06983603633},{"$f":"+Distribution!L169+Transmission!L169+Generation!L169+Retail!L169+Misc!L169","v":4441.2928337843659},{"$f":"+Distribution!M169+Transmission!M169+Generation!M169+Retail!M169+Misc!M169","v":410040.72999586107},{"$f":"+Distribution!N169+Transmission!N169+Generation!N169+Retail!N169+Misc!N169","v":21848.977551617463},{"$f":"+Distribution!O169+Transmission!O169+Generation!O169+Retail!O169+Misc!O169","v":547.98446964883692},{"$f":"+Distribution!P169+Transmission!P169+Generation!P169+Retail!P169+Misc!P169","v":993.96489125137145},{"$f":"+Distribution!Q169+Transmission!Q169+Generation!Q169+Retail!Q169+Misc!Q169","v":157854.95015504234},{"$f":"+Distribution!R169+Transmission!R169+Generation!R169+Retail!R169+Misc!R169","v":50364.195561834873},{"$f":"+Distribution!S169+Transmission!S169+Generation!S169+Retail!S169+Misc!S169","v":54107.000646159082},{"$f":"ROUND(SUM(I169:S169)-H169,0)","v":0}]
[{"$f":"ROW()","v":170},null,null,null,"System Overhead","F102D",null,{"$f":"+Distribution!H170+Transmission!H170+Generation!H170+Retail!H170+Misc!H170","v":1580425.8008101219},{"$f":"+Distribution!I170+Transmission!I170+Generation!I170+Retail!I170+Misc!I170","v":641873.46587822924},{"$f":"+Distribution!J170+Transmission!J170+Generation!J170+Retail!J170+Misc!J170","v":409978.23506689433},{"$f":"+Distribution!K170+Transmission!K170+Generation!K170+Retail!K170+Misc!K170","v":128023.33520131803},{"$f":"+Distribution!L170+Transmission!L170+Generation!L170+Retail!L170+Misc!L170","v":8397.0430856676394},{"$f":"+Distribution!M170+Transmission!M170+Generation!M170+Retail!M170+Misc!M170","v":206143.03626942605},{"$f":"+Distribution!N170+Transmission!N170+Generation!N170+Retail!N170+Misc!N170","v":16489.157442920277},{"$f":"+Distribution!O170+Transmission!O170+Generation!O170+Retail!O170+Misc!O170","v":468.7923973047358},{"$f":"+Distribution!P170+Transmission!P170+Generation!P170+Retail!P170+Misc!P170","v":629.3743008026222},{"$f":"+Distribution!Q170+Transmission!Q170+Generation!Q170+Retail!Q170+Misc!Q170","v":116346.39736888015},{"$f":"+Distribution!R170+Transmission!R170+Generation!R170+Retail!R170+Misc!R170","v":25138.572659505233},{"$f":"+Distribution!S170+Transmission!S170+Generation!S170+Retail!S170+Misc!S170","v":26938.391139173826},{"$f":"ROUND(SUM(I170:S170)-H170,0)","v":0}]
[{"$f":"ROW()","v":171},null,null,null,null,null,null,{"$f":"+Distribution!H171+Transmission!H171+Generation!H171+Retail!H171+Misc!H171","v":7360569.9231228791},{"$f":"+Distribution!I171+Transmission!I171+Generation!I171+Retail!I171+Misc!I171","v":3135201.0532620372},{"$f":"+Distribution!J171+Transmission!J171+Generation!J171+Retail!J171+Misc!J171","v":2094378.6810364539},{"$f":"+Distribution!K171+Transmission!K171+Generation!K171+Retail!K171+Misc!K171","v":655351.9684360266},{"$f":"+Distribution!L171+Transmission!L171+Generation!L171+Retail!L171+Misc!L171","v":15372.546620838561},{"$f":"+Distribution!M171+Transmission!M171+Generation!M171+Retail!M171+Misc!M171","v":616183.76626528718},{"$f":"+Distribution!N171+Transmission!N171+Generation!N171+Retail!N171+Misc!N171","v":98119.975294038057},{"$f":"+Distribution!O171+Transmission!O171+Generation!O171+Retail!O171+Misc!O171","v":1768.5404953675202},{"$f":"+Distribution!P171+Transmission!P171+Generation!P171+Retail!P171+Misc!P171","v":2185.3387589366716},{"$f":"+Distribution!Q171+Transmission!Q171+Generation!Q171+Retail!Q171+Misc!Q171","v":585459.89294722071},{"$f":"+Distribution!R171+Transmission!R171+Generation!R171+Retail!R171+Misc!R171","v":75502.768221340099},{"$f":"+Distribution!S171+Transmission!S171+Generation!S171+Retail!S171+Misc!S171","v":81045.391785332904},{"$f":"ROUND(SUM(I171:S171)-H171,0)","v":0}]
[{"$f":"ROW()","v":172}]
[{"$f":"ROW()","v":173},null,"456","Other Electric Revenue",null,"A",null,{"$f":"+Distribution!H173+Transmission!H173+Generation!H173+Retail!H173+Misc!H173","v":-359934.7},{"$f":"+Distribution!I173+Transmission!I173+Generation!I173+Retail!I173+Misc!I173","v":-124384.76159763199},{"$f":"+Distribution!J173+Transmission!J173+Generation!J173+Retail!J173+Misc!J173","v":-96907.848659784999},{"$f":"+Distribution!K173+Transmission!K173+Generation!K173+Retail!K173+Misc!K173","v":-31068.263525981503},{"$f":"+Distribution!L173+Transmission!L173+Generation!L173+Retail!L173+Misc!L173","v":-682.3319231972074},{"$f":"+Distribution!M173+Transmission!M173+Generation!M173+Retail!M173+Misc!M173","v":-62996.044250669831},{"$f":"+Distribution!N173+Transmission!N173+Generation!N173+Retail!N173+Misc!N173","v":-3356.7376506413862},{"$f":"+Distribution!O173+Transmission!O173+Generation!O173+Retail!O173+Misc!O173","v":-84.188841189084854},{"$f":"+Distribution!P173+Transmission!P173+Generation!P173+Retail!P173+Misc!P173","v":-152.70643058682404},{"$f":"+Distribution!Q173+Transmission!Q173+Generation!Q173+Retail!Q173+Misc!Q173","v":-24251.828410447677},{"$f":"+Distribution!R173+Transmission!R173+Generation!R173+Retail!R173+Misc!R173","v":-7737.6339962490174},{"$f":"+Distribution!S173+Transmission!S173+Generation!S173+Retail!S173+Misc!S173","v":-8312.6547136204354},{"$f":"ROUND(SUM(I173:S173)-H173,0)","v":0}]
[{"$f":"ROW()","v":174},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H174+Transmission!H174+Generation!H174+Retail!H174+Misc!H174","v":58534032.364977926},{"$f":"+Distribution!I174+Transmission!I174+Generation!I174+Retail!I174+Misc!I174","v":20227934.657829482},{"$f":"+Distribution!J174+Transmission!J174+Generation!J174+Retail!J174+Misc!J174","v":15759531.998478165},{"$f":"+Distribution!K174+Transmission!K174+Generation!K174+Retail!K174+Misc!K174","v":5052442.0874698609},{"$f":"+Distribution!L174+Transmission!L174+Generation!L174+Retail!L174+Misc!L174","v":110963.4763945795},{"$f":"+Distribution!M174+Transmission!M174+Generation!M174+Retail!M174+Misc!M174","v":10244662.211327849},{"$f":"+Distribution!N174+Transmission!N174+Generation!N174+Retail!N174+Misc!N174","v":545885.75793791341},{"$f":"+Distribution!O174+Transmission!O174+Generation!O174+Retail!O174+Misc!O174","v":13691.117437681469},{"$f":"+Distribution!P174+Transmission!P174+Generation!P174+Retail!P174+Misc!P174","v":24833.714838260836},{"$f":"+Distribution!Q174+Transmission!Q174+Generation!Q174+Retail!Q174+Misc!Q174","v":3943926.8453666233},{"$f":"+Distribution!R174+Transmission!R174+Generation!R174+Retail!R174+Misc!R174","v":1258324.1939927861},{"$f":"+Distribution!S174+Transmission!S174+Generation!S174+Retail!S174+Misc!S174","v":1351836.3039047185},{"$f":"ROUND(SUM(I174:S174)-H174,0)","v":0}]
[{"$f":"ROW()","v":175},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H175+Transmission!H175+Generation!H175+Retail!H175+Misc!H175","v":5756471.5051629329},{"$f":"+Distribution!I175+Transmission!I175+Generation!I175+Retail!I175+Misc!I175","v":1675767.7296935692},{"$f":"+Distribution!J175+Transmission!J175+Generation!J175+Retail!J175+Misc!J175","v":1554422.4142257823},{"$f":"+Distribution!K175+Transmission!K175+Generation!K175+Retail!K175+Misc!K175","v":533551.58712493244},{"$f":"+Distribution!L175+Transmission!L175+Generation!L175+Retail!L175+Misc!L175","v":22279.555469375198},{"$f":"+Distribution!M175+Transmission!M175+Generation!M175+Retail!M175+Misc!M175","v":1180392.2539532478},{"$f":"+Distribution!N175+Transmission!N175+Generation!N175+Retail!N175+Misc!N175","v":63572.470741495708},{"$f":"+Distribution!O175+Transmission!O175+Generation!O175+Retail!O175+Misc!O175","v":1621.3953179896846},{"$f":"+Distribution!P175+Transmission!P175+Generation!P175+Retail!P175+Misc!P175","v":4694.503110600489},{"$f":"+Distribution!Q175+Transmission!Q175+Generation!Q175+Retail!Q175+Misc!Q175","v":348301.30835942994},{"$f":"+Distribution!R175+Transmission!R175+Generation!R175+Retail!R175+Misc!R175","v":145633.70020681887},{"$f":"+Distribution!S175+Transmission!S175+Generation!S175+Retail!S175+Misc!S175","v":226234.58695969073},{"$f":"ROUND(SUM(I175:S175)-H175,0)","v":0}]
[{"$f":"ROW()","v":176},null,null,null,"Customer","F40",null,{"$f":"+Distribution!H176+Transmission!H176+Generation!H176+Retail!H176+Misc!H176","v":0},{"$f":"+Distribution!I176+Transmission!I176+Generation!I176+Retail!I176+Misc!I176","v":0},{"$f":"+Distribution!J176+Transmission!J176+Generation!J176+Retail!J176+Misc!J176","v":0},{"$f":"+Distribution!K176+Transmission!K176+Generation!K176+Retail!K176+Misc!K176","v":0},{"$f":"+Distribution!L176+Transmission!L176+Generation!L176+Retail!L176+Misc!L176","v":0},{"$f":"+Distribution!M176+Transmission!M176+Generation!M176+Retail!M176+Misc!M176","v":0},{"$f":"+Distribution!N176+Transmission!N176+Generation!N176+Retail!N176+Misc!N176","v":0},{"$f":"+Distribution!O176+Transmission!O176+Generation!O176+Retail!O176+Misc!O176","v":0},{"$f":"+Distribution!P176+Transmission!P176+Generation!P176+Retail!P176+Misc!P176","v":0},{"$f":"+Distribution!Q176+Transmission!Q176+Generation!Q176+Retail!Q176+Misc!Q176","v":0},{"$f":"+Distribution!R176+Transmission!R176+Generation!R176+Retail!R176+Misc!R176","v":0},{"$f":"+Distribution!S176+Transmission!S176+Generation!S176+Retail!S176+Misc!S176","v":0},{"$f":"ROUND(SUM(I176:S176)-H176,0)","v":0}]
[{"$f":"ROW()","v":177},null,null,null,null,null,null,{"$f":"+Distribution!H177+Transmission!H177+Generation!H177+Retail!H177+Misc!H177","v":63930569.170140862},{"$f":"+Distribution!I177+Transmission!I177+Generation!I177+Retail!I177+Misc!I177","v":21779317.625925422},{"$f":"+Distribution!J177+Transmission!J177+Generation!J177+Retail!J177+Misc!J177","v":17217046.564044163},{"$f":"+Distribution!K177+Transmission!K177+Generation!K177+Retail!K177+Misc!K177","v":5554925.411068812},{"$f":"+Distribution!L177+Transmission!L177+Generation!L177+Retail!L177+Misc!L177","v":132560.69994075748},{"$f":"+Distribution!M177+Transmission!M177+Generation!M177+Retail!M177+Misc!M177","v":11362058.421030426},{"$f":"+Distribution!N177+Transmission!N177+Generation!N177+Retail!N177+Misc!N177","v":606101.49102876778},{"$f":"+Distribution!O177+Transmission!O177+Generation!O177+Retail!O177+Misc!O177","v":15228.323914482069},{"$f":"+Distribution!P177+Transmission!P177+Generation!P177+Retail!P177+Misc!P177","v":29375.511518274499},{"$f":"+Distribution!Q177+Transmission!Q177+Generation!Q177+Retail!Q177+Misc!Q177","v":4267976.3253156058},{"$f":"+Distribution!R177+Transmission!R177+Generation!R177+Retail!R177+Misc!R177","v":1396220.2602033562},{"$f":"+Distribution!S177+Transmission!S177+Generation!S177+Retail!S177+Misc!S177","v":1569758.2361507888},{"$f":"ROUND(SUM(I177:S177)-H177,0)","v":0}]
[{"$f":"ROW()","v":178}]
[{"$f":"ROW()","v":179},null,"Total Other Electric Operating Revenues",null,null,null,null,{"$f":"+Distribution!H179+Transmission!H179+Generation!H179+Retail!H179+Misc!H179","v":78843698.540624768},{"$f":"+Distribution!I179+Transmission!I179+Generation!I179+Retail!I179+Misc!I179","v":30119455.782624394},{"$f":"+Distribution!J179+Transmission!J179+Generation!J179+Retail!J179+Misc!J179","v":19967680.721339483},{"$f":"+Distribution!K179+Transmission!K179+Generation!K179+Retail!K179+Misc!K179","v":6305054.6287206681},{"$f":"+Distribution!L179+Transmission!L179+Generation!L179+Retail!L179+Misc!L179","v":195705.91346711584},{"$f":"+Distribution!M179+Transmission!M179+Generation!M179+Retail!M179+Misc!M179","v":12007369.30776079},{"$f":"+Distribution!N179+Transmission!N179+Generation!N179+Retail!N179+Misc!N179","v":829466.50297186198},{"$f":"+Distribution!O179+Transmission!O179+Generation!O179+Retail!O179+Misc!O179","v":27907.421924470389},{"$f":"+Distribution!P179+Transmission!P179+Generation!P179+Retail!P179+Misc!P179","v":35372.558032854096},{"$f":"+Distribution!Q179+Transmission!Q179+Generation!Q179+Retail!Q179+Misc!Q179","v":6233048.4441239368},{"$f":"+Distribution!R179+Transmission!R179+Generation!R179+Retail!R179+Misc!R179","v":1471777.495776264},{"$f":"+Distribution!S179+Transmission!S179+Generation!S179+Retail!S179+Misc!S179","v":1650859.4638829338},{"$f":"ROUND(SUM(I179:S179)-H179,0)","v":0}]
[{"$f":"ROW()","v":180}]
[{"$f":"ROW()","v":181},null,"Total Electric Operating Revenues",null,null,null,null,{"$f":"H154+H179","v":2041242165.0711646},752315257.14647758,567600484.95990801,170330565.35587102,12836423.911383973,289980703.07351619,20241067.06644984,621615.57583566394,1514688.2622710017,147866058.21301314,33561825.788919866,44373475.414852962,{"$f":"ROUND(SUM(I181:S181)-H181,0)","v":0}]
[{"$f":"ROW()","v":182}]
[{"$f":"ROW()","v":183},null,"Miscellaneous Revenues"]
[{"$f":"ROW()","v":184},null,"41160","Gain on Sale of Utility Plant - CR",null,"F10",null,{"$f":"+Distribution!H184+Transmission!H184+Generation!H184+Retail!H184+Misc!H184","v":0},{"$f":"+Distribution!I184+Transmission!I184+Generation!I184+Retail!I184+Misc!I184","v":0},{"$f":"+Distribution!J184+Transmission!J184+Generation!J184+Retail!J184+Misc!J184","v":0},{"$f":"+Distribution!K184+Transmission!K184+Generation!K184+Retail!K184+Misc!K184","v":0},{"$f":"+Distribution!L184+Transmission!L184+Generation!L184+Retail!L184+Misc!L184","v":0},{"$f":"+Distribution!M184+Transmission!M184+Generation!M184+Retail!M184+Misc!M184","v":0},{"$f":"+Distribution!N184+Transmission!N184+Generation!N184+Retail!N184+Misc!N184","v":0},{"$f":"+Distribution!O184+Transmission!O184+Generation!O184+Retail!O184+Misc!O184","v":0},{"$f":"+Distribution!P184+Transmission!P184+Generation!P184+Retail!P184+Misc!P184","v":0},{"$f":"+Distribution!Q184+Transmission!Q184+Generation!Q184+Retail!Q184+Misc!Q184","v":0},{"$f":"+Distribution!R184+Transmission!R184+Generation!R184+Retail!R184+Misc!R184","v":0},{"$f":"+Distribution!S184+Transmission!S184+Generation!S184+Retail!S184+Misc!S184","v":0},{"$f":"ROUND(SUM(I184:S184)-H184,0)","v":0}]
[{"$f":"ROW()","v":185},null,"41170","Loss on Sale of Utility Plant ",null,"F10",null,{"$f":"+Distribution!H185+Transmission!H185+Generation!H185+Retail!H185+Misc!H185","v":0},{"$f":"+Distribution!I185+Transmission!I185+Generation!I185+Retail!I185+Misc!I185","v":0},{"$f":"+Distribution!J185+Transmission!J185+Generation!J185+Retail!J185+Misc!J185","v":0},{"$f":"+Distribution!K185+Transmission!K185+Generation!K185+Retail!K185+Misc!K185","v":0},{"$f":"+Distribution!L185+Transmission!L185+Generation!L185+Retail!L185+Misc!L185","v":0},{"$f":"+Distribution!M185+Transmission!M185+Generation!M185+Retail!M185+Misc!M185","v":0},{"$f":"+Distribution!N185+Transmission!N185+Generation!N185+Retail!N185+Misc!N185","v":0},{"$f":"+Distribution!O185+Transmission!O185+Generation!O185+Retail!O185+Misc!O185","v":0},{"$f":"+Distribution!P185+Transmission!P185+Generation!P185+Retail!P185+Misc!P185","v":0},{"$f":"+Distribution!Q185+Transmission!Q185+Generation!Q185+Retail!Q185+Misc!Q185","v":0},{"$f":"+Distribution!R185+Transmission!R185+Generation!R185+Retail!R185+Misc!R185","v":0},{"$f":"+Distribution!S185+Transmission!S185+Generation!S185+Retail!S185+Misc!S185","v":0},0]
[{"$f":"ROW()","v":186},null,"4118","Gain from Emission Allowances",null,"F30",null,{"$f":"+Distribution!H186+Transmission!H186+Generation!H186+Retail!H186+Misc!H186","v":-845676.75390379375},{"$f":"+Distribution!I186+Transmission!I186+Generation!I186+Retail!I186+Misc!I186","v":-246185.15225393721},{"$f":"+Distribution!J186+Transmission!J186+Generation!J186+Retail!J186+Misc!J186","v":-228358.44844863014},{"$f":"+Distribution!K186+Transmission!K186+Generation!K186+Retail!K186+Misc!K186","v":-78383.46352194075},{"$f":"+Distribution!L186+Transmission!L186+Generation!L186+Retail!L186+Misc!L186","v":-3273.0644338050001},{"$f":"+Distribution!M186+Transmission!M186+Generation!M186+Retail!M186+Misc!M186","v":-173410.09831475068},{"$f":"+Distribution!N186+Transmission!N186+Generation!N186+Retail!N186+Misc!N186","v":-9339.3601698702932},{"$f":"+Distribution!O186+Transmission!O186+Generation!O186+Retail!O186+Misc!O186","v":-238.19736240899115},{"$f":"+Distribution!P186+Transmission!P186+Generation!P186+Retail!P186+Misc!P186","v":-689.66417156815487},{"$f":"+Distribution!Q186+Transmission!Q186+Generation!Q186+Retail!Q186+Misc!Q186","v":-51168.553439319068},{"$f":"+Distribution!R186+Transmission!R186+Generation!R186+Retail!R186+Misc!R186","v":-21394.883087572049},{"$f":"+Distribution!S186+Transmission!S186+Generation!S186+Retail!S186+Misc!S186","v":-33235.868699991348},0]
[{"$f":"ROW()","v":187},null,41181,"Gain from Disposition of NOX Credits",null,"F10",null,{"$f":"+Distribution!H187+Transmission!H187+Generation!H187+Retail!H187+Misc!H187","v":0},{"$f":"+Distribution!I187+Transmission!I187+Generation!I187+Retail!I187+Misc!I187","v":0},{"$f":"+Distribution!J187+Transmission!J187+Generation!J187+Retail!J187+Misc!J187","v":0},{"$f":"+Distribution!K187+Transmission!K187+Generation!K187+Retail!K187+Misc!K187","v":0},{"$f":"+Distribution!L187+Transmission!L187+Generation!L187+Retail!L187+Misc!L187","v":0},{"$f":"+Distribution!M187+Transmission!M187+Generation!M187+Retail!M187+Misc!M187","v":0},{"$f":"+Distribution!N187+Transmission!N187+Generation!N187+Retail!N187+Misc!N187","v":0},{"$f":"+Distribution!O187+Transmission!O187+Generation!O187+Retail!O187+Misc!O187","v":0},{"$f":"+Distribution!P187+Transmission!P187+Generation!P187+Retail!P187+Misc!P187","v":0},{"$f":"+Distribution!Q187+Transmission!Q187+Generation!Q187+Retail!Q187+Misc!Q187","v":0},{"$f":"+Distribution!R187+Transmission!R187+Generation!R187+Retail!R187+Misc!R187","v":0},{"$f":"+Distribution!S187+Transmission!S187+Generation!S187+Retail!S187+Misc!S187","v":0},0]
[{"$f":"ROW()","v":188},null,"4194","Impact Housing Interest Income",null,"F10",null,{"$f":"+Distribution!H188+Transmission!H188+Generation!H188+Retail!H188+Misc!H188","v":0},{"$f":"+Distribution!I188+Transmission!I188+Generation!I188+Retail!I188+Misc!I188","v":0},{"$f":"+Distribution!J188+Transmission!J188+Generation!J188+Retail!J188+Misc!J188","v":0},{"$f":"+Distribution!K188+Transmission!K188+Generation!K188+Retail!K188+Misc!K188","v":0},{"$f":"+Distribution!L188+Transmission!L188+Generation!L188+Retail!L188+Misc!L188","v":0},{"$f":"+Distribution!M188+Transmission!M188+Generation!M188+Retail!M188+Misc!M188","v":0},{"$f":"+Distribution!N188+Transmission!N188+Generation!N188+Retail!N188+Misc!N188","v":0},{"$f":"+Distribution!O188+Transmission!O188+Generation!O188+Retail!O188+Misc!O188","v":0},{"$f":"+Distribution!P188+Transmission!P188+Generation!P188+Retail!P188+Misc!P188","v":0},{"$f":"+Distribution!Q188+Transmission!Q188+Generation!Q188+Retail!Q188+Misc!Q188","v":0},{"$f":"+Distribution!R188+Transmission!R188+Generation!R188+Retail!R188+Misc!R188","v":0},{"$f":"+Distribution!S188+Transmission!S188+Generation!S188+Retail!S188+Misc!S188","v":0},0]
[{"$f":"ROW()","v":189},null,"421","(Gain)/Loss on Sale of Utility Plant",null,"F10",null,{"$f":"+Distribution!H189+Transmission!H189+Generation!H189+Retail!H189+Misc!H189","v":-227953.29149238768},{"$f":"+Distribution!I189+Transmission!I189+Generation!I189+Retail!I189+Misc!I189","v":-78775.100553366996},{"$f":"+Distribution!J189+Transmission!J189+Generation!J189+Retail!J189+Misc!J189","v":-61373.478748785652},{"$f":"+Distribution!K189+Transmission!K189+Generation!K189+Retail!K189+Misc!K189","v":-19676.088548488973},{"$f":"+Distribution!L189+Transmission!L189+Generation!L189+Retail!L189+Misc!L189","v":-432.13304564194783},{"$f":"+Distribution!M189+Transmission!M189+Generation!M189+Retail!M189+Misc!M189","v":-39896.524755692815},{"$f":"+Distribution!N189+Transmission!N189+Generation!N189+Retail!N189+Misc!N189","v":-2125.882162446354},{"$f":"+Distribution!O189+Transmission!O189+Generation!O189+Retail!O189+Misc!O189","v":-53.318303182468483},{"$f":"+Distribution!P189+Transmission!P189+Generation!P189+Retail!P189+Misc!P189","v":-96.711721517274981},{"$f":"+Distribution!Q189+Transmission!Q189+Generation!Q189+Retail!Q189+Misc!Q189","v":-15359.117926487139},{"$f":"+Distribution!R189+Transmission!R189+Generation!R189+Retail!R189+Misc!R189","v":-4900.3823962892211},{"$f":"+Distribution!S189+Transmission!S189+Generation!S189+Retail!S189+Misc!S189","v":-5264.5533304888095},0]
[{"$f":"ROW()","v":190}]
[{"$f":"ROW()","v":191},null,"Total Miscellaneous Revenues",null,null,null,null,{"$f":"+Distribution!H191+Transmission!H191+Generation!H191+Retail!H191+Misc!H191","v":-1073630.0453961813},{"$f":"+Distribution!I191+Transmission!I191+Generation!I191+Retail!I191+Misc!I191","v":-324960.2528073042},{"$f":"+Distribution!J191+Transmission!J191+Generation!J191+Retail!J191+Misc!J191","v":-289731.92719741573},{"$f":"+Distribution!K191+Transmission!K191+Generation!K191+Retail!K191+Misc!K191","v":-98059.552070429723},{"$f":"+Distribution!L191+Transmission!L191+Generation!L191+Retail!L191+Misc!L191","v":-3705.1974794469479},{"$f":"+Distribution!M191+Transmission!M191+Generation!M191+Retail!M191+Misc!M191","v":-213306.62307044349},{"$f":"+Distribution!N191+Transmission!N191+Generation!N191+Retail!N191+Misc!N191","v":-11465.242332316646},{"$f":"+Distribution!O191+Transmission!O191+Generation!O191+Retail!O191+Misc!O191","v":-291.51566559145965},{"$f":"+Distribution!P191+Transmission!P191+Generation!P191+Retail!P191+Misc!P191","v":-786.37589308542988},{"$f":"+Distribution!Q191+Transmission!Q191+Generation!Q191+Retail!Q191+Misc!Q191","v":-66527.671365806207},{"$f":"+Distribution!R191+Transmission!R191+Generation!R191+Retail!R191+Misc!R191","v":-26295.265483861269},{"$f":"+Distribution!S191+Transmission!S191+Generation!S191+Retail!S191+Misc!S191","v":-38500.422030480157},{"$f":"ROUND(SUM(I191:S191)-H191,0)","v":0}]
[{"$f":"ROW()","v":192}]
[{"$f":"ROW()","v":193},null,"Miscellaneous Expenses"]
[{"$f":"ROW()","v":194},null,"4311","Interest on Customer Deposits",null,"F80",null,{"$f":"+Distribution!H194+Transmission!H194+Generation!H194+Retail!H194+Misc!H194","v":931249.07000000018},{"$f":"+Distribution!I194+Transmission!I194+Generation!I194+Retail!I194+Misc!I194","v":820185.98521437508},{"$f":"+Distribution!J194+Transmission!J194+Generation!J194+Retail!J194+Misc!J194","v":52155.905360438439},{"$f":"+Distribution!K194+Transmission!K194+Generation!K194+Retail!K194+Misc!K194","v":15545.908317093907},{"$f":"+Distribution!L194+Transmission!L194+Generation!L194+Retail!L194+Misc!L194","v":0},{"$f":"+Distribution!M194+Transmission!M194+Generation!M194+Retail!M194+Misc!M194","v":25934.881810677034},{"$f":"+Distribution!N194+Transmission!N194+Generation!N194+Retail!N194+Misc!N194","v":3919.3058053620416},{"$f":"+Distribution!O194+Transmission!O194+Generation!O194+Retail!O194+Misc!O194","v":0},{"$f":"+Distribution!P194+Transmission!P194+Generation!P194+Retail!P194+Misc!P194","v":0},{"$f":"+Distribution!Q194+Transmission!Q194+Generation!Q194+Retail!Q194+Misc!Q194","v":13507.083492053865},{"$f":"+Distribution!R194+Transmission!R194+Generation!R194+Retail!R194+Misc!R194","v":0},{"$f":"+Distribution!S194+Transmission!S194+Generation!S194+Retail!S194+Misc!S194","v":0},{"$f":"ROUND(SUM(I194:S194)-H194,0)","v":0}]
[{"$f":"ROW()","v":195}]
[{"$f":"ROW()","v":196},null,"DFA","Divergence Fairness Adjustment"]
[{"$f":"ROW()","v":197},null,null,"Production ",null,"F105",null,{"$f":"+Distribution!H197+Transmission!H197+Generation!H197+Retail!H197+Misc!H197","v":0},{"$f":"+Distribution!I197+Transmission!I197+Generation!I197+Retail!I197+Misc!I197","v":0},{"$f":"+Distribution!J197+Transmission!J197+Generation!J197+Retail!J197+Misc!J197","v":0},{"$f":"+Distribution!K197+Transmission!K197+Generation!K197+Retail!K197+Misc!K197","v":0},{"$f":"+Distribution!L197+Transmission!L197+Generation!L197+Retail!L197+Misc!L197","v":0},{"$f":"+Distribution!M197+Transmission!M197+Generation!M197+Retail!M197+Misc!M197","v":0},{"$f":"+Distribution!N197+Transmission!N197+Generation!N197+Retail!N197+Misc!N197","v":0},{"$f":"+Distribution!O197+Transmission!O197+Generation!O197+Retail!O197+Misc!O197","v":0},{"$f":"+Distribution!P197+Transmission!P197+Generation!P197+Retail!P197+Misc!P197","v":0},{"$f":"+Distribution!Q197+Transmission!Q197+Generation!Q197+Retail!Q197+Misc!Q197","v":0},{"$f":"+Distribution!R197+Transmission!R197+Generation!R197+Retail!R197+Misc!R197","v":0},{"$f":"+Distribution!S197+Transmission!S197+Generation!S197+Retail!S197+Misc!S197","v":0},{"$f":"ROUND(SUM(I197:S197)-H197,0)","v":0}]
[{"$f":"ROW()","v":198},null,null,"Transmission",null,"F105",null,{"$f":"+Distribution!H198+Transmission!H198+Generation!H198+Retail!H198+Misc!H198","v":0},{"$f":"+Distribution!I198+Transmission!I198+Generation!I198+Retail!I198+Misc!I198","v":0},{"$f":"+Distribution!J198+Transmission!J198+Generation!J198+Retail!J198+Misc!J198","v":0},{"$f":"+Distribution!K198+Transmission!K198+Generation!K198+Retail!K198+Misc!K198","v":0},{"$f":"+Distribution!L198+Transmission!L198+Generation!L198+Retail!L198+Misc!L198","v":0},{"$f":"+Distribution!M198+Transmission!M198+Generation!M198+Retail!M198+Misc!M198","v":0},{"$f":"+Distribution!N198+Transmission!N198+Generation!N198+Retail!N198+Misc!N198","v":0},{"$f":"+Distribution!O198+Transmission!O198+Generation!O198+Retail!O198+Misc!O198","v":0},{"$f":"+Distribution!P198+Transmission!P198+Generation!P198+Retail!P198+Misc!P198","v":0},{"$f":"+Distribution!Q198+Transmission!Q198+Generation!Q198+Retail!Q198+Misc!Q198","v":0},{"$f":"+Distribution!R198+Transmission!R198+Generation!R198+Retail!R198+Misc!R198","v":0},{"$f":"+Distribution!S198+Transmission!S198+Generation!S198+Retail!S198+Misc!S198","v":0},{"$f":"ROUND(SUM(I198:S198)-H198,0)","v":0}]
[{"$f":"ROW()","v":199},null,null,"Distribution",null,"F105",null,{"$f":"+Distribution!H199+Transmission!H199+Generation!H199+Retail!H199+Misc!H199","v":0},{"$f":"+Distribution!I199+Transmission!I199+Generation!I199+Retail!I199+Misc!I199","v":0},{"$f":"+Distribution!J199+Transmission!J199+Generation!J199+Retail!J199+Misc!J199","v":0},{"$f":"+Distribution!K199+Transmission!K199+Generation!K199+Retail!K199+Misc!K199","v":0},{"$f":"+Distribution!L199+Transmission!L199+Generation!L199+Retail!L199+Misc!L199","v":0},{"$f":"+Distribution!M199+Transmission!M199+Generation!M199+Retail!M199+Misc!M199","v":0},{"$f":"+Distribution!N199+Transmission!N199+Generation!N199+Retail!N199+Misc!N199","v":0},{"$f":"+Distribution!O199+Transmission!O199+Generation!O199+Retail!O199+Misc!O199","v":0},{"$f":"+Distribution!P199+Transmission!P199+Generation!P199+Retail!P199+Misc!P199","v":0},{"$f":"+Distribution!Q199+Transmission!Q199+Generation!Q199+Retail!Q199+Misc!Q199","v":0},{"$f":"+Distribution!R199+Transmission!R199+Generation!R199+Retail!R199+Misc!R199","v":0},{"$f":"+Distribution!S199+Transmission!S199+Generation!S199+Retail!S199+Misc!S199","v":0},{"$f":"ROUND(SUM(I199:S199)-H199,0)","v":0}]
[{"$f":"ROW()","v":200},null,null,null,"Total DFA",null,null,{"$f":"+Distribution!H200+Transmission!H200+Generation!H200+Retail!H200+Misc!H200","v":0},{"$f":"+Distribution!I200+Transmission!I200+Generation!I200+Retail!I200+Misc!I200","v":0},{"$f":"+Distribution!J200+Transmission!J200+Generation!J200+Retail!J200+Misc!J200","v":0},{"$f":"+Distribution!K200+Transmission!K200+Generation!K200+Retail!K200+Misc!K200","v":0},{"$f":"+Distribution!L200+Transmission!L200+Generation!L200+Retail!L200+Misc!L200","v":0},{"$f":"+Distribution!M200+Transmission!M200+Generation!M200+Retail!M200+Misc!M200","v":0},{"$f":"+Distribution!N200+Transmission!N200+Generation!N200+Retail!N200+Misc!N200","v":0},{"$f":"+Distribution!O200+Transmission!O200+Generation!O200+Retail!O200+Misc!O200","v":0},{"$f":"+Distribution!P200+Transmission!P200+Generation!P200+Retail!P200+Misc!P200","v":0},{"$f":"+Distribution!Q200+Transmission!Q200+Generation!Q200+Retail!Q200+Misc!Q200","v":0},{"$f":"+Distribution!R200+Transmission!R200+Generation!R200+Retail!R200+Misc!R200","v":0},{"$f":"+Distribution!S200+Transmission!S200+Generation!S200+Retail!S200+Misc!S200","v":0},{"$f":"ROUND(SUM(I200:S200)-H200,0)","v":0}]
[{"$f":"ROW()","v":201}]
[{"$f":"ROW()","v":202},null,"Net Miscellaneous Revenues And Expense",null,null,null,null,{"$f":"+Distribution!H202+Transmission!H202+Generation!H202+Retail!H202+Misc!H202","v":-142380.97539618111},{"$f":"+Distribution!I202+Transmission!I202+Generation!I202+Retail!I202+Misc!I202","v":495225.73240707087},{"$f":"+Distribution!J202+Transmission!J202+Generation!J202+Retail!J202+Misc!J202","v":-237576.02183697728},{"$f":"+Distribution!K202+Transmission!K202+Generation!K202+Retail!K202+Misc!K202","v":-82513.643753335811},{"$f":"+Distribution!L202+Transmission!L202+Generation!L202+Retail!L202+Misc!L202","v":-3705.1974794469479},{"$f":"+Distribution!M202+Transmission!M202+Generation!M202+Retail!M202+Misc!M202","v":-187371.74125976645},{"$f":"+Distribution!N202+Transmission!N202+Generation!N202+Retail!N202+Misc!N202","v":-7545.9365269546042},{"$f":"+Distribution!O202+Transmission!O202+Generation!O202+Retail!O202+Misc!O202","v":-291.51566559145965},{"$f":"+Distribution!P202+Transmission!P202+Generation!P202+Retail!P202+Misc!P202","v":-786.37589308542988},{"$f":"+Distribution!Q202+Transmission!Q202+Generation!Q202+Retail!Q202+Misc!Q202","v":-53020.587873752345},{"$f":"+Distribution!R202+Transmission!R202+Generation!R202+Retail!R202+Misc!R202","v":-26295.265483861269},{"$f":"+Distribution!S202+Transmission!S202+Generation!S202+Retail!S202+Misc!S202","v":-38500.422030480157},{"$f":"ROUND(SUM(I202:S202)-H202,0)","v":0}]
[{"$f":"ROW()","v":203}]
[{"$f":"ROW()","v":204},null,{"$f":"$E$1","v":"Results of Operations - Gen+Tran+Dist+Rtl+Misc - TOTAL Unbundled"}]
[{"$f":"ROW()","v":205},null,null,null,null,null,null,"STEAM POWER GENERATION"]
[{"$f":"ROW()","v":206}]
[{"$f":"ROW()","v":207},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":208},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!K10","v":"General"},{"$f":"'Hot Sheet'!L10","v":"Street & Area"},{"$f":"'Hot Sheet'!M10","v":"General"},null,{"$f":"'Hot Sheet'!O10","v":"Traffic"},{"$f":"'Hot Sheet'!P10","v":"Outdoor"},{"$f":"'Hot Sheet'!Q10","v":"General"}]
[{"$f":"ROW()","v":209},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!K11","v":"+1 MW"},{"$f":"'Hot Sheet'!L11","v":"Lighting"},{"$f":"'Hot Sheet'!M11","v":"Trans"},{"$f":"'Hot Sheet'!N11","v":"Irrigation"},{"$f":"'Hot Sheet'!O11","v":"Signals"},{"$f":"'Hot Sheet'!P11","v":"Lighting"},{"$f":"'Hot Sheet'!Q11","v":"Small Dist."},{"$f":"'Hot Sheet'!R11","v":"Industrial"},{"$f":"'Hot Sheet'!S11","v":"Industrial"}]
[{"$f":"ROW()","v":210},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!K12","v":"Sch 8"},{"$f":"'Hot Sheet'!L12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!M12","v":"Sch 9"},{"$f":"'Hot Sheet'!N12","v":"Sch 10"},{"$f":"'Hot Sheet'!O12","v":"Sch 15"},{"$f":"'Hot Sheet'!P12","v":"Sch 15"},{"$f":"'Hot Sheet'!Q12","v":"Sch 23"},{"$f":"'Hot Sheet'!R12","v":"Cust 1"},{"$f":"'Hot Sheet'!S12","v":"Cust 2"}]
[{"$f":"ROW()","v":211},null,"500","Operation Suprvn & Engineering",null,"F10",null,{"$f":"+Distribution!H211+Transmission!H211+Generation!H211+Retail!H211+Misc!H211","v":7415739.8039326016},{"$f":"+Distribution!I211+Transmission!I211+Generation!I211+Retail!I211+Misc!I211","v":2562698.8972515226},{"$f":"+Distribution!J211+Transmission!J211+Generation!J211+Retail!J211+Misc!J211","v":1996592.1364130864},{"$f":"+Distribution!K211+Transmission!K211+Generation!K211+Retail!K211+Misc!K211","v":640099.34701734607},{"$f":"+Distribution!L211+Transmission!L211+Generation!L211+Retail!L211+Misc!L211","v":14058.082715899853},{"$f":"+Distribution!M211+Transmission!M211+Generation!M211+Retail!M211+Misc!M211","v":1297907.3244891211},{"$f":"+Distribution!N211+Transmission!N211+Generation!N211+Retail!N211+Misc!N211","v":69158.856480254864},{"$f":"+Distribution!O211+Transmission!O211+Generation!O211+Retail!O211+Misc!O211","v":1734.5424608689266},{"$f":"+Distribution!P211+Transmission!P211+Generation!P211+Retail!P211+Misc!P211","v":3146.2101646663482},{"$f":"+Distribution!Q211+Transmission!Q211+Generation!Q211+Retail!Q211+Misc!Q211","v":499660.35329017835},{"$f":"+Distribution!R211+Transmission!R211+Generation!R211+Retail!R211+Misc!R211","v":159418.45170446308},{"$f":"+Distribution!S211+Transmission!S211+Generation!S211+Retail!S211+Misc!S211","v":171265.60194519293},{"$f":"ROUND(SUM(I211:S211)-H211,0)","v":0}]
[{"$f":"ROW()","v":212},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H212+Transmission!H212+Generation!H212+Retail!H212+Misc!H212","v":605065.4712478111},{"$f":"+Distribution!I212+Transmission!I212+Generation!I212+Retail!I212+Misc!I212","v":209095.87673362644},{"$f":"+Distribution!J212+Transmission!J212+Generation!J212+Retail!J212+Misc!J212","v":162906.06114144047},{"$f":"+Distribution!K212+Transmission!K212+Generation!K212+Retail!K212+Misc!K212","v":52227.022965810989},{"$f":"+Distribution!L212+Transmission!L212+Generation!L212+Retail!L212+Misc!L212","v":1147.0278985281884},{"$f":"+Distribution!M212+Transmission!M212+Generation!M212+Retail!M212+Misc!M212","v":105898.92953249754},{"$f":"+Distribution!N212+Transmission!N212+Generation!N212+Retail!N212+Misc!N212","v":5642.8134203136697},{"$f":"+Distribution!O212+Transmission!O212+Generation!O212+Retail!O212+Misc!O212","v":141.52488884904429},{"$f":"+Distribution!P212+Transmission!P212+Generation!P212+Retail!P212+Misc!P212","v":256.70576183363067},{"$f":"+Distribution!Q212+Transmission!Q212+Generation!Q212+Retail!Q212+Misc!Q212","v":40768.316462107257},{"$f":"+Distribution!R212+Transmission!R212+Generation!R212+Retail!R212+Misc!R212","v":13007.279537370623},{"$f":"+Distribution!S212+Transmission!S212+Generation!S212+Retail!S212+Misc!S212","v":13973.912905433166},{"$f":"ROUND(SUM(I212:S212)-H212,0)","v":0}]
[{"$f":"ROW()","v":213},null,null,null,"Total 500",null,null,{"$f":"+Distribution!H213+Transmission!H213+Generation!H213+Retail!H213+Misc!H213","v":8020805.2751804125},{"$f":"+Distribution!I213+Transmission!I213+Generation!I213+Retail!I213+Misc!I213","v":2771794.7739851489},{"$f":"+Distribution!J213+Transmission!J213+Generation!J213+Retail!J213+Misc!J213","v":2159498.1975545269},{"$f":"+Distribution!K213+Transmission!K213+Generation!K213+Retail!K213+Misc!K213","v":692326.36998315703},{"$f":"+Distribution!L213+Transmission!L213+Generation!L213+Retail!L213+Misc!L213","v":15205.110614428042},{"$f":"+Distribution!M213+Transmission!M213+Generation!M213+Retail!M213+Misc!M213","v":1403806.2540216185},{"$f":"+Distribution!N213+Transmission!N213+Generation!N213+Retail!N213+Misc!N213","v":74801.669900568537},{"$f":"+Distribution!O213+Transmission!O213+Generation!O213+Retail!O213+Misc!O213","v":1876.067349717971},{"$f":"+Distribution!P213+Transmission!P213+Generation!P213+Retail!P213+Misc!P213","v":3402.9159264999789},{"$f":"+Distribution!Q213+Transmission!Q213+Generation!Q213+Retail!Q213+Misc!Q213","v":540428.66975228558},{"$f":"+Distribution!R213+Transmission!R213+Generation!R213+Retail!R213+Misc!R213","v":172425.73124183371},{"$f":"+Distribution!S213+Transmission!S213+Generation!S213+Retail!S213+Misc!S213","v":185239.51485062609},{"$f":"ROUND(SUM(I213:S213)-H213,0)","v":0}]
[{"$f":"ROW()","v":214}]
[{"$f":"ROW()","v":215},null,"501","Fuel Related",null,"F30",null,{"$f":"+Distribution!H215+Transmission!H215+Generation!H215+Retail!H215+Misc!H215","v":302791580.64540726},{"$f":"+Distribution!I215+Transmission!I215+Generation!I215+Retail!I215+Misc!I215","v":88145725.938778803},{"$f":"+Distribution!J215+Transmission!J215+Generation!J215+Retail!J215+Misc!J215","v":81762937.482090905},{"$f":"+Distribution!K215+Transmission!K215+Generation!K215+Retail!K215+Misc!K215","v":28064922.804972928},{"$f":"+Distribution!L215+Transmission!L215+Generation!L215+Retail!L215+Misc!L215","v":1171909.1826648766},{"$f":"+Distribution!M215+Transmission!M215+Generation!M215+Retail!M215+Misc!M215","v":62088874.414741419},{"$f":"+Distribution!N215+Transmission!N215+Generation!N215+Retail!N215+Misc!N215","v":3343924.9867018242},{"$f":"+Distribution!O215+Transmission!O215+Generation!O215+Retail!O215+Misc!O215","v":85285.725942503981},{"$f":"+Distribution!P215+Transmission!P215+Generation!P215+Retail!P215+Misc!P215","v":246931.82549911184},{"$f":"+Distribution!Q215+Transmission!Q215+Generation!Q215+Retail!Q215+Misc!Q215","v":18320720.184999879},{"$f":"+Distribution!R215+Transmission!R215+Generation!R215+Retail!R215+Misc!R215","v":7660362.4705363568},{"$f":"+Distribution!S215+Transmission!S215+Generation!S215+Retail!S215+Misc!S215","v":11899985.628478622},{"$f":"ROUND(SUM(I215:S215)-H215,0)","v":0}]
[{"$f":"ROW()","v":216},null,null,null,"System Energy - Non NPC","F30",null,{"$f":"+Distribution!H216+Transmission!H216+Generation!H216+Retail!H216+Misc!H216","v":5906540.6017118664},{"$f":"+Distribution!I216+Transmission!I216+Generation!I216+Retail!I216+Misc!I216","v":1719454.3785366011},{"$f":"+Distribution!J216+Transmission!J216+Generation!J216+Retail!J216+Misc!J216","v":1594945.6352908143},{"$f":"+Distribution!K216+Transmission!K216+Generation!K216+Retail!K216+Misc!K216","v":547461.08091297164},{"$f":"+Distribution!L216+Transmission!L216+Generation!L216+Retail!L216+Misc!L216","v":22860.375292386962},{"$f":"+Distribution!M216+Transmission!M216+Generation!M216+Retail!M216+Misc!M216","v":1211164.6462017368},{"$f":"+Distribution!N216+Transmission!N216+Generation!N216+Retail!N216+Misc!N216","v":65229.781689878444},{"$f":"+Distribution!O216+Transmission!O216+Generation!O216+Retail!O216+Misc!O216","v":1663.6644980422827},{"$f":"+Distribution!P216+Transmission!P216+Generation!P216+Retail!P216+Misc!P216","v":4816.8870813926851},{"$f":"+Distribution!Q216+Transmission!Q216+Generation!Q216+Retail!Q216+Misc!Q216","v":357381.39546234207},{"$f":"+Distribution!R216+Transmission!R216+Generation!R216+Retail!R216+Misc!R216","v":149430.31724861503},{"$f":"+Distribution!S216+Transmission!S216+Generation!S216+Retail!S216+Misc!S216","v":232132.43949708482},0]
[{"$f":"ROW()","v":217},null,null,null,"Simple Cycle Combustion Turbine","F30",null,{"$f":"+Distribution!H217+Transmission!H217+Generation!H217+Retail!H217+Misc!H217","v":0},{"$f":"+Distribution!I217+Transmission!I217+Generation!I217+Retail!I217+Misc!I217","v":0},{"$f":"+Distribution!J217+Transmission!J217+Generation!J217+Retail!J217+Misc!J217","v":0},{"$f":"+Distribution!K217+Transmission!K217+Generation!K217+Retail!K217+Misc!K217","v":0},{"$f":"+Distribution!L217+Transmission!L217+Generation!L217+Retail!L217+Misc!L217","v":0},{"$f":"+Distribution!M217+Transmission!M217+Generation!M217+Retail!M217+Misc!M217","v":0},{"$f":"+Distribution!N217+Transmission!N217+Generation!N217+Retail!N217+Misc!N217","v":0},{"$f":"+Distribution!O217+Transmission!O217+Generation!O217+Retail!O217+Misc!O217","v":0},{"$f":"+Distribution!P217+Transmission!P217+Generation!P217+Retail!P217+Misc!P217","v":0},{"$f":"+Distribution!Q217+Transmission!Q217+Generation!Q217+Retail!Q217+Misc!Q217","v":0},{"$f":"+Distribution!R217+Transmission!R217+Generation!R217+Retail!R217+Misc!R217","v":0},{"$f":"+Distribution!S217+Transmission!S217+Generation!S217+Retail!S217+Misc!S217","v":0},0]
[{"$f":"ROW()","v":218},null,null,null,"Cholla - Non NPC","F30",null,{"$f":"+Distribution!H218+Transmission!H218+Generation!H218+Retail!H218+Misc!H218","v":1550891.3864681269},{"$f":"+Distribution!I218+Transmission!I218+Generation!I218+Retail!I218+Misc!I218","v":451480.34440404025},{"$f":"+Distribution!J218+Transmission!J218+Generation!J218+Retail!J218+Misc!J218","v":418787.85137624375},{"$f":"+Distribution!K218+Transmission!K218+Generation!K218+Retail!K218+Misc!K218","v":143747.87749167098},{"$f":"+Distribution!L218+Transmission!L218+Generation!L218+Retail!L218+Misc!L218","v":6002.4913943901884},{"$f":"+Distribution!M218+Transmission!M218+Generation!M218+Retail!M218+Misc!M218","v":318017.76099610416},{"$f":"+Distribution!N218+Transmission!N218+Generation!N218+Retail!N218+Misc!N218","v":17127.505486834172},{"$f":"+Distribution!O218+Transmission!O218+Generation!O218+Retail!O218+Misc!O218","v":436.83149138749661},{"$f":"+Distribution!P218+Transmission!P218+Generation!P218+Retail!P218+Misc!P218","v":1264.7790285156727},{"$f":"+Distribution!Q218+Transmission!Q218+Generation!Q218+Retail!Q218+Misc!Q218","v":93838.299824074173},{"$f":"+Distribution!R218+Transmission!R218+Generation!R218+Retail!R218+Misc!R218","v":39236.197213460197},{"$f":"+Distribution!S218+Transmission!S218+Generation!S218+Retail!S218+Misc!S218","v":60951.447761405674},0]
[{"$f":"ROW()","v":219},null,null,null,"Cholla","F30",null,{"$f":"+Distribution!H219+Transmission!H219+Generation!H219+Retail!H219+Misc!H219","v":21539993.132513583},{"$f":"+Distribution!I219+Transmission!I219+Generation!I219+Retail!I219+Misc!I219","v":6270512.3020088132},{"$f":"+Distribution!J219+Transmission!J219+Generation!J219+Retail!J219+Misc!J219","v":5816453.3772847792},{"$f":"+Distribution!K219+Transmission!K219+Generation!K219+Retail!K219+Misc!K219","v":1996483.0039035303},{"$f":"+Distribution!L219+Transmission!L219+Generation!L219+Retail!L219+Misc!L219","v":83367.29737572356},{"$f":"+Distribution!M219+Transmission!M219+Generation!M219+Retail!M219+Misc!M219","v":4416879.5104815736},{"$f":"+Distribution!N219+Transmission!N219+Generation!N219+Retail!N219+Misc!N219","v":237880.19830560763},{"$f":"+Distribution!O219+Transmission!O219+Generation!O219+Retail!O219+Misc!O219","v":6067.0575687317605},{"$f":"+Distribution!P219+Transmission!P219+Generation!P219+Retail!P219+Misc!P219","v":17566.240825166053},{"$f":"+Distribution!Q219+Transmission!Q219+Generation!Q219+Retail!Q219+Misc!Q219","v":1303299.7355026889},{"$f":"+Distribution!R219+Transmission!R219+Generation!R219+Retail!R219+Misc!R219","v":544943.00883864646},{"$f":"+Distribution!S219+Transmission!S219+Generation!S219+Retail!S219+Misc!S219","v":846541.40041832032},0]
[{"$f":"ROW()","v":220},null,null,null,"Total 501",null,null,{"$f":"+Distribution!H220+Transmission!H220+Generation!H220+Retail!H220+Misc!H220","v":331789005.76610082},{"$f":"+Distribution!I220+Transmission!I220+Generation!I220+Retail!I220+Misc!I220","v":96587172.963728249},{"$f":"+Distribution!J220+Transmission!J220+Generation!J220+Retail!J220+Misc!J220","v":89593124.346042752},{"$f":"+Distribution!K220+Transmission!K220+Generation!K220+Retail!K220+Misc!K220","v":30752614.7672811},{"$f":"+Distribution!L220+Transmission!L220+Generation!L220+Retail!L220+Misc!L220","v":1284139.346727377},{"$f":"+Distribution!M220+Transmission!M220+Generation!M220+Retail!M220+Misc!M220","v":68034936.332420826},{"$f":"+Distribution!N220+Transmission!N220+Generation!N220+Retail!N220+Misc!N220","v":3664162.4721841449},{"$f":"+Distribution!O220+Transmission!O220+Generation!O220+Retail!O220+Misc!O220","v":93453.279500665521},{"$f":"+Distribution!P220+Transmission!P220+Generation!P220+Retail!P220+Misc!P220","v":270579.73243418627},{"$f":"+Distribution!Q220+Transmission!Q220+Generation!Q220+Retail!Q220+Misc!Q220","v":20075239.615788985},{"$f":"+Distribution!R220+Transmission!R220+Generation!R220+Retail!R220+Misc!R220","v":8393971.993837079},{"$f":"+Distribution!S220+Transmission!S220+Generation!S220+Retail!S220+Misc!S220","v":13039610.916155433},0]
[{"$f":"ROW()","v":221}]
[{"$f":"ROW()","v":222},null,"502","Steam Expenses",null,"F10",null,{"$f":"+Distribution!H222+Transmission!H222+Generation!H222+Retail!H222+Misc!H222","v":15097770.150925662},{"$f":"+Distribution!I222+Transmission!I222+Generation!I222+Retail!I222+Misc!I222","v":5217421.3146227319},{"$f":"+Distribution!J222+Transmission!J222+Generation!J222+Retail!J222+Misc!J222","v":4064879.5612711282},{"$f":"+Distribution!K222+Transmission!K222+Generation!K222+Retail!K222+Misc!K222","v":1303183.9129388807},{"$f":"+Distribution!L222+Transmission!L222+Generation!L222+Retail!L222+Misc!L222","v":28620.974740079455},{"$f":"+Distribution!M222+Transmission!M222+Generation!M222+Retail!M222+Misc!M222","v":2642420.982994583},{"$f":"+Distribution!N222+Transmission!N222+Generation!N222+Retail!N222+Misc!N222","v":140801.12660992082},{"$f":"+Distribution!O222+Transmission!O222+Generation!O222+Retail!O222+Misc!O222","v":3531.3703128219991},{"$f":"+Distribution!P222+Transmission!P222+Generation!P222+Retail!P222+Misc!P222","v":6405.3970566023136},{"$f":"+Distribution!Q222+Transmission!Q222+Generation!Q222+Retail!Q222+Misc!Q222","v":1017262.9254743992},{"$f":"+Distribution!R222+Transmission!R222+Generation!R222+Retail!R222+Misc!R222","v":324561.43355704797},{"$f":"+Distribution!S222+Transmission!S222+Generation!S222+Retail!S222+Misc!S222","v":348681.15134746581},{"$f":"ROUND(SUM(I222:S222)-H222,0)","v":0}]
[{"$f":"ROW()","v":223},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H223+Transmission!H223+Generation!H223+Retail!H223+Misc!H223","v":3367271.9862062666},{"$f":"+Distribution!I223+Transmission!I223+Generation!I223+Retail!I223+Misc!I223","v":1163647.1119470217},{"$f":"+Distribution!J223+Transmission!J223+Generation!J223+Retail!J223+Misc!J223","v":906594.47965774522},{"$f":"+Distribution!K223+Transmission!K223+Generation!K223+Retail!K223+Misc!K223","v":290650.51587400906},{"$f":"+Distribution!L223+Transmission!L223+Generation!L223+Retail!L223+Misc!L223","v":6383.366914237854},{"$f":"+Distribution!M223+Transmission!M223+Generation!M223+Retail!M223+Misc!M223","v":589342.00632639462},{"$f":"+Distribution!N223+Transmission!N223+Generation!N223+Retail!N223+Misc!N223","v":31403.027368965442},{"$f":"+Distribution!O223+Transmission!O223+Generation!O223+Retail!O223+Misc!O223","v":787.6053356499749},{"$f":"+Distribution!P223+Transmission!P223+Generation!P223+Retail!P223+Misc!P223","v":1428.6026249977479},{"$f":"+Distribution!Q223+Transmission!Q223+Generation!Q223+Retail!Q223+Misc!Q223","v":226881.24917216084},{"$f":"+Distribution!R223+Transmission!R223+Generation!R223+Retail!R223+Misc!R223","v":72387.287135417675},{"$f":"+Distribution!S223+Transmission!S223+Generation!S223+Retail!S223+Misc!S223","v":77766.733849666096},{"$f":"ROUND(SUM(I223:S223)-H223,0)","v":0}]
[{"$f":"ROW()","v":224},null,null,null,"Total 502",null,null,{"$f":"+Distribution!H224+Transmission!H224+Generation!H224+Retail!H224+Misc!H224","v":18465042.137131929},{"$f":"+Distribution!I224+Transmission!I224+Generation!I224+Retail!I224+Misc!I224","v":6381068.4265697533},{"$f":"+Distribution!J224+Transmission!J224+Generation!J224+Retail!J224+Misc!J224","v":4971474.0409288732},{"$f":"+Distribution!K224+Transmission!K224+Generation!K224+Retail!K224+Misc!K224","v":1593834.4288128898},{"$f":"+Distribution!L224+Transmission!L224+Generation!L224+Retail!L224+Misc!L224","v":35004.341654317308},{"$f":"+Distribution!M224+Transmission!M224+Generation!M224+Retail!M224+Misc!M224","v":3231762.9893209776},{"$f":"+Distribution!N224+Transmission!N224+Generation!N224+Retail!N224+Misc!N224","v":172204.15397888626},{"$f":"+Distribution!O224+Transmission!O224+Generation!O224+Retail!O224+Misc!O224","v":4318.9756484719737},{"$f":"+Distribution!P224+Transmission!P224+Generation!P224+Retail!P224+Misc!P224","v":7833.9996816000612},{"$f":"+Distribution!Q224+Transmission!Q224+Generation!Q224+Retail!Q224+Misc!Q224","v":1244144.1746465601},{"$f":"+Distribution!R224+Transmission!R224+Generation!R224+Retail!R224+Misc!R224","v":396948.72069246566},{"$f":"+Distribution!S224+Transmission!S224+Generation!S224+Retail!S224+Misc!S224","v":426447.88519713189},{"$f":"ROUND(SUM(I224:S224)-H224,0)","v":0}]
[{"$f":"ROW()","v":225}]
[{"$f":"ROW()","v":226},null,"503","Steam From Other Sources",null,"F30",null,{"$f":"+Distribution!H226+Transmission!H226+Generation!H226+Retail!H226+Misc!H226","v":1691390.1755064675},{"$f":"+Distribution!I226+Transmission!I226+Generation!I226+Retail!I226+Misc!I226","v":492380.97885003872},{"$f":"+Distribution!J226+Transmission!J226+Generation!J226+Retail!J226+Misc!J226","v":456726.79829136358},{"$f":"+Distribution!K226+Transmission!K226+Generation!K226+Retail!K226+Misc!K226","v":156770.32567252338},{"$f":"+Distribution!L226+Transmission!L226+Generation!L226+Retail!L226+Misc!L226","v":6546.270784412749},{"$f":"+Distribution!M226+Transmission!M226+Generation!M226+Retail!M226+Misc!M226","v":346827.71551805828},{"$f":"+Distribution!N226+Transmission!N226+Generation!N226+Retail!N226+Misc!N226","v":18679.125285063797},{"$f":"+Distribution!O226+Transmission!O226+Generation!O226+Retail!O226+Misc!O226","v":476.40505281756191},{"$f":"+Distribution!P226+Transmission!P226+Generation!P226+Retail!P226+Misc!P226","v":1379.3582462855386},{"$f":"+Distribution!Q226+Transmission!Q226+Generation!Q226+Retail!Q226+Misc!Q226","v":102339.32549597742},{"$f":"+Distribution!R226+Transmission!R226+Generation!R226+Retail!R226+Misc!R226","v":42790.693835892729},{"$f":"+Distribution!S226+Transmission!S226+Generation!S226+Retail!S226+Misc!S226","v":66473.178474033601},{"$f":"ROUND(SUM(I226:S226)-H226,0)","v":0}]
[{"$f":"ROW()","v":227},null,null,null,"System Energy - Non NPC","F30",null,{"$f":"+Distribution!H227+Transmission!H227+Generation!H227+Retail!H227+Misc!H227","v":0},{"$f":"+Distribution!I227+Transmission!I227+Generation!I227+Retail!I227+Misc!I227","v":0},{"$f":"+Distribution!J227+Transmission!J227+Generation!J227+Retail!J227+Misc!J227","v":0},{"$f":"+Distribution!K227+Transmission!K227+Generation!K227+Retail!K227+Misc!K227","v":0},{"$f":"+Distribution!L227+Transmission!L227+Generation!L227+Retail!L227+Misc!L227","v":0},{"$f":"+Distribution!M227+Transmission!M227+Generation!M227+Retail!M227+Misc!M227","v":0},{"$f":"+Distribution!N227+Transmission!N227+Generation!N227+Retail!N227+Misc!N227","v":0},{"$f":"+Distribution!O227+Transmission!O227+Generation!O227+Retail!O227+Misc!O227","v":0},{"$f":"+Distribution!P227+Transmission!P227+Generation!P227+Retail!P227+Misc!P227","v":0},{"$f":"+Distribution!Q227+Transmission!Q227+Generation!Q227+Retail!Q227+Misc!Q227","v":0},{"$f":"+Distribution!R227+Transmission!R227+Generation!R227+Retail!R227+Misc!R227","v":0},{"$f":"+Distribution!S227+Transmission!S227+Generation!S227+Retail!S227+Misc!S227","v":0},{"$f":"ROUND(SUM(I227:S227)-H227,0)","v":0}]
[{"$f":"ROW()","v":228},null,null,null,"Total 503",null,null,{"$f":"+Distribution!H228+Transmission!H228+Generation!H228+Retail!H228+Misc!H228","v":1691390.1755064675},{"$f":"+Distribution!I228+Transmission!I228+Generation!I228+Retail!I228+Misc!I228","v":492380.97885003872},{"$f":"+Distribution!J228+Transmission!J228+Generation!J228+Retail!J228+Misc!J228","v":456726.79829136358},{"$f":"+Distribution!K228+Transmission!K228+Generation!K228+Retail!K228+Misc!K228","v":156770.32567252338},{"$f":"+Distribution!L228+Transmission!L228+Generation!L228+Retail!L228+Misc!L228","v":6546.270784412749},{"$f":"+Distribution!M228+Transmission!M228+Generation!M228+Retail!M228+Misc!M228","v":346827.71551805828},{"$f":"+Distribution!N228+Transmission!N228+Generation!N228+Retail!N228+Misc!N228","v":18679.125285063797},{"$f":"+Distribution!O228+Transmission!O228+Generation!O228+Retail!O228+Misc!O228","v":476.40505281756191},{"$f":"+Distribution!P228+Transmission!P228+Generation!P228+Retail!P228+Misc!P228","v":1379.3582462855386},{"$f":"+Distribution!Q228+Transmission!Q228+Generation!Q228+Retail!Q228+Misc!Q228","v":102339.32549597742},{"$f":"+Distribution!R228+Transmission!R228+Generation!R228+Retail!R228+Misc!R228","v":42790.693835892729},{"$f":"+Distribution!S228+Transmission!S228+Generation!S228+Retail!S228+Misc!S228","v":66473.178474033601},{"$f":"ROUND(SUM(I228:S228)-H228,0)","v":0}]
[{"$f":"ROW()","v":229}]
[{"$f":"ROW()","v":230},null,"505","Electric Expenses",null,"F10",null,{"$f":"+Distribution!H230+Transmission!H230+Generation!H230+Retail!H230+Misc!H230","v":1336192.8205163283},{"$f":"+Distribution!I230+Transmission!I230+Generation!I230+Retail!I230+Misc!I230","v":461755.6654073401},{"$f":"+Distribution!J230+Transmission!J230+Generation!J230+Retail!J230+Misc!J230","v":359752.65431505028},{"$f":"+Distribution!K230+Transmission!K230+Generation!K230+Retail!K230+Misc!K230","v":115335.24294477001},{"$f":"+Distribution!L230+Transmission!L230+Generation!L230+Retail!L230+Misc!L230","v":2533.0324002533989},{"$f":"+Distribution!M230+Transmission!M230+Generation!M230+Retail!M230+Misc!M230","v":233861.28620076945},{"$f":"+Distribution!N230+Transmission!N230+Generation!N230+Retail!N230+Misc!N230","v":12461.274255473536},{"$f":"+Distribution!O230+Transmission!O230+Generation!O230+Retail!O230+Misc!O230","v":312.53566661881877},{"$f":"+Distribution!P230+Transmission!P230+Generation!P230+Retail!P230+Misc!P230","v":566.89467875252296},{"$f":"+Distribution!Q230+Transmission!Q230+Generation!Q230+Retail!Q230+Misc!Q230","v":90030.474964741137},{"$f":"+Distribution!R230+Transmission!R230+Generation!R230+Retail!R230+Misc!R230","v":28724.550248158703},{"$f":"+Distribution!S230+Transmission!S230+Generation!S230+Retail!S230+Misc!S230","v":30859.209434400214},{"$f":"ROUND(SUM(I230:S230)-H230,0)","v":0}]
[{"$f":"ROW()","v":231},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H231+Transmission!H231+Generation!H231+Retail!H231+Misc!H231","v":374550.30327317462},{"$f":"+Distribution!I231+Transmission!I231+Generation!I231+Retail!I231+Misc!I231","v":129435.45412075677},{"$f":"+Distribution!J231+Transmission!J231+Generation!J231+Retail!J231+Misc!J231","v":100842.83024733183},{"$f":"+Distribution!K231+Transmission!K231+Generation!K231+Retail!K231+Misc!K231","v":32329.802675003211},{"$f":"+Distribution!L231+Transmission!L231+Generation!L231+Retail!L231+Misc!L231","v":710.03828126323504},{"$f":"+Distribution!M231+Transmission!M231+Generation!M231+Retail!M231+Misc!M231","v":65554.023585088173},{"$f":"+Distribution!N231+Transmission!N231+Generation!N231+Retail!N231+Misc!N231","v":3493.039312809854},{"$f":"+Distribution!O231+Transmission!O231+Generation!O231+Retail!O231+Misc!O231","v":87.607362439298399},{"$f":"+Distribution!P231+Transmission!P231+Generation!P231+Retail!P231+Misc!P231","v":158.90713569966505},{"$f":"+Distribution!Q231+Transmission!Q231+Generation!Q231+Retail!Q231+Misc!Q231","v":25236.583511084416},{"$f":"+Distribution!R231+Transmission!R231+Generation!R231+Retail!R231+Misc!R231","v":8051.8236901437631},{"$f":"+Distribution!S231+Transmission!S231+Generation!S231+Retail!S231+Misc!S231","v":8650.1933515543606},{"$f":"ROUND(SUM(I231:S231)-H231,0)","v":0}]
[{"$f":"ROW()","v":232},null,null,null,"Total 505",null,null,{"$f":"+Distribution!H232+Transmission!H232+Generation!H232+Retail!H232+Misc!H232","v":1710743.123789503},{"$f":"+Distribution!I232+Transmission!I232+Generation!I232+Retail!I232+Misc!I232","v":591191.11952809687},{"$f":"+Distribution!J232+Transmission!J232+Generation!J232+Retail!J232+Misc!J232","v":460595.4845623821},{"$f":"+Distribution!K232+Transmission!K232+Generation!K232+Retail!K232+Misc!K232","v":147665.04561977321},{"$f":"+Distribution!L232+Transmission!L232+Generation!L232+Retail!L232+Misc!L232","v":3243.0706815166341},{"$f":"+Distribution!M232+Transmission!M232+Generation!M232+Retail!M232+Misc!M232","v":299415.30978585762},{"$f":"+Distribution!N232+Transmission!N232+Generation!N232+Retail!N232+Misc!N232","v":15954.313568283389},{"$f":"+Distribution!O232+Transmission!O232+Generation!O232+Retail!O232+Misc!O232","v":400.14302905811718},{"$f":"+Distribution!P232+Transmission!P232+Generation!P232+Retail!P232+Misc!P232","v":725.80181445218795},{"$f":"+Distribution!Q232+Transmission!Q232+Generation!Q232+Retail!Q232+Misc!Q232","v":115267.05847582556},{"$f":"+Distribution!R232+Transmission!R232+Generation!R232+Retail!R232+Misc!R232","v":36776.373938302466},{"$f":"+Distribution!S232+Transmission!S232+Generation!S232+Retail!S232+Misc!S232","v":39509.402785954575},{"$f":"ROUND(SUM(I232:S232)-H232,0)","v":0}]
[{"$f":"ROW()","v":233}]
[{"$f":"ROW()","v":234},null,"506","Misc. Steam Expense",null,"F10",null,{"$f":"+Distribution!H234+Transmission!H234+Generation!H234+Retail!H234+Misc!H234","v":22559049.541136324},{"$f":"+Distribution!I234+Transmission!I234+Generation!I234+Retail!I234+Misc!I234","v":7795857.5827396922},{"$f":"+Distribution!J234+Transmission!J234+Generation!J234+Retail!J234+Misc!J234","v":6073732.6429522866},{"$f":"+Distribution!K234+Transmission!K234+Generation!K234+Retail!K234+Misc!K234","v":1947214.0693172251},{"$f":"+Distribution!L234+Transmission!L234+Generation!L234+Retail!L234+Misc!L234","v":42765.387247432525},{"$f":"+Distribution!M234+Transmission!M234+Generation!M234+Retail!M234+Misc!M234","v":3948298.6737785344},{"$f":"+Distribution!N234+Transmission!N234+Generation!N234+Retail!N234+Misc!N234","v":210384.68322729543},{"$f":"+Distribution!O234+Transmission!O234+Generation!O234+Retail!O234+Misc!O234","v":5276.5644885755028},{"$f":"+Distribution!P234+Transmission!P234+Generation!P234+Retail!P234+Misc!P234","v":9570.9278976989153},{"$f":"+Distribution!Q234+Transmission!Q234+Generation!Q234+Retail!Q234+Misc!Q234","v":1519991.6612011238},{"$f":"+Distribution!R234+Transmission!R234+Generation!R234+Retail!R234+Misc!R234","v":484958.86382975319},{"$f":"+Distribution!S234+Transmission!S234+Generation!S234+Retail!S234+Misc!S234","v":520998.48445670406},{"$f":"ROUND(SUM(I234:S234)-H234,0)","v":0}]
[{"$f":"ROW()","v":235},null,null,null,"System Energy","F30",null,{"$f":"+Distribution!H235+Transmission!H235+Generation!H235+Retail!H235+Misc!H235","v":0},{"$f":"+Distribution!I235+Transmission!I235+Generation!I235+Retail!I235+Misc!I235","v":0},{"$f":"+Distribution!J235+Transmission!J235+Generation!J235+Retail!J235+Misc!J235","v":0},{"$f":"+Distribution!K235+Transmission!K235+Generation!K235+Retail!K235+Misc!K235","v":0},{"$f":"+Distribution!L235+Transmission!L235+Generation!L235+Retail!L235+Misc!L235","v":0},{"$f":"+Distribution!M235+Transmission!M235+Generation!M235+Retail!M235+Misc!M235","v":0},{"$f":"+Distribution!N235+Transmission!N235+Generation!N235+Retail!N235+Misc!N235","v":0},{"$f":"+Distribution!O235+Transmission!O235+Generation!O235+Retail!O235+Misc!O235","v":0},{"$f":"+Distribution!P235+Transmission!P235+Generation!P235+Retail!P235+Misc!P235","v":0},{"$f":"+Distribution!Q235+Transmission!Q235+Generation!Q235+Retail!Q235+Misc!Q235","v":0},{"$f":"+Distribution!R235+Transmission!R235+Generation!R235+Retail!R235+Misc!R235","v":0},{"$f":"+Distribution!S235+Transmission!S235+Generation!S235+Retail!S235+Misc!S235","v":0},{"$f":"ROUND(SUM(I235:S235)-H235,0)","v":0}]
[{"$f":"ROW()","v":236},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H236+Transmission!H236+Generation!H236+Retail!H236+Misc!H236","v":807855.85927469016},{"$f":"+Distribution!I236+Transmission!I236+Generation!I236+Retail!I236+Misc!I236","v":279175.29126406845},{"$f":"+Distribution!J236+Transmission!J236+Generation!J236+Retail!J236+Misc!J236","v":217504.75321797616},{"$f":"+Distribution!K236+Transmission!K236+Generation!K236+Retail!K236+Misc!K236","v":69731.14236446665},{"$f":"+Distribution!L236+Transmission!L236+Generation!L236+Retail!L236+Misc!L236","v":1531.4594082960307},{"$f":"+Distribution!M236+Transmission!M236+Generation!M236+Retail!M236+Misc!M236","v":141391.42750505309},{"$f":"+Distribution!N236+Transmission!N236+Generation!N236+Retail!N236+Misc!N236","v":7534.0274747346093},{"$f":"+Distribution!O236+Transmission!O236+Generation!O236+Retail!O236+Misc!O236","v":188.95758578673531},{"$f":"+Distribution!P236+Transmission!P236+Generation!P236+Retail!P236+Misc!P236","v":342.7418414393976},{"$f":"+Distribution!Q236+Transmission!Q236+Generation!Q236+Retail!Q236+Misc!Q236","v":54431.999331836443},{"$f":"+Distribution!R236+Transmission!R236+Generation!R236+Retail!R236+Misc!R236","v":17366.727216838608},{"$f":"+Distribution!S236+Transmission!S236+Generation!S236+Retail!S236+Misc!S236","v":18657.332064193924},{"$f":"ROUND(SUM(I236:S236)-H236,0)","v":0}]
[{"$f":"ROW()","v":237},null,null,null,"Total 506",null,null,{"$f":"+Distribution!H237+Transmission!H237+Generation!H237+Retail!H237+Misc!H237","v":23366905.400411014},{"$f":"+Distribution!I237+Transmission!I237+Generation!I237+Retail!I237+Misc!I237","v":8075032.8740037605},{"$f":"+Distribution!J237+Transmission!J237+Generation!J237+Retail!J237+Misc!J237","v":6291237.3961702632},{"$f":"+Distribution!K237+Transmission!K237+Generation!K237+Retail!K237+Misc!K237","v":2016945.2116816917},{"$f":"+Distribution!L237+Transmission!L237+Generation!L237+Retail!L237+Misc!L237","v":44296.846655728557},{"$f":"+Distribution!M237+Transmission!M237+Generation!M237+Retail!M237+Misc!M237","v":4089690.1012835875},{"$f":"+Distribution!N237+Transmission!N237+Generation!N237+Retail!N237+Misc!N237","v":217918.71070203005},{"$f":"+Distribution!O237+Transmission!O237+Generation!O237+Retail!O237+Misc!O237","v":5465.5220743622376},{"$f":"+Distribution!P237+Transmission!P237+Generation!P237+Retail!P237+Misc!P237","v":9913.6697391383132},{"$f":"+Distribution!Q237+Transmission!Q237+Generation!Q237+Retail!Q237+Misc!Q237","v":1574423.6605329602},{"$f":"+Distribution!R237+Transmission!R237+Generation!R237+Retail!R237+Misc!R237","v":502325.59104659181},{"$f":"+Distribution!S237+Transmission!S237+Generation!S237+Retail!S237+Misc!S237","v":539655.81652089802},{"$f":"ROUND(SUM(I237:S237)-H237,0)","v":0}]
[{"$f":"ROW()","v":238}]
[{"$f":"ROW()","v":239},null,"507","Rents",null,"F10",null,{"$f":"+Distribution!H239+Transmission!H239+Generation!H239+Retail!H239+Misc!H239","v":184387.72626107844},{"$f":"+Distribution!I239+Transmission!I239+Generation!I239+Retail!I239+Misc!I239","v":63719.903239511768},{"$f":"+Distribution!J239+Transmission!J239+Generation!J239+Retail!J239+Misc!J239","v":49644.013144680161},{"$f":"+Distribution!K239+Transmission!K239+Generation!K239+Retail!K239+Misc!K239","v":15915.669413743384},{"$f":"+Distribution!L239+Transmission!L239+Generation!L239+Retail!L239+Misc!L239","v":349.54542312829221},{"$f":"+Distribution!M239+Transmission!M239+Generation!M239+Retail!M239+Misc!M239","v":32271.652834048629},{"$f":"+Distribution!N239+Transmission!N239+Generation!N239+Retail!N239+Misc!N239","v":1719.5916569845094},{"$f":"+Distribution!O239+Transmission!O239+Generation!O239+Retail!O239+Misc!O239","v":43.128312065818506},{"$f":"+Distribution!P239+Transmission!P239+Generation!P239+Retail!P239+Misc!P239","v":78.228545491129481},{"$f":"+Distribution!Q239+Transmission!Q239+Generation!Q239+Retail!Q239+Misc!Q239","v":12423.741781922488},{"$f":"+Distribution!R239+Transmission!R239+Generation!R239+Retail!R239+Misc!R239","v":3963.8399689076587},{"$f":"+Distribution!S239+Transmission!S239+Generation!S239+Retail!S239+Misc!S239","v":4258.4119405945748},{"$f":"ROUND(SUM(I239:S239)-H239,0)","v":0}]
[{"$f":"ROW()","v":240},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H240+Transmission!H240+Generation!H240+Retail!H240+Misc!H240","v":0},{"$f":"+Distribution!I240+Transmission!I240+Generation!I240+Retail!I240+Misc!I240","v":0},{"$f":"+Distribution!J240+Transmission!J240+Generation!J240+Retail!J240+Misc!J240","v":0},{"$f":"+Distribution!K240+Transmission!K240+Generation!K240+Retail!K240+Misc!K240","v":0},{"$f":"+Distribution!L240+Transmission!L240+Generation!L240+Retail!L240+Misc!L240","v":0},{"$f":"+Distribution!M240+Transmission!M240+Generation!M240+Retail!M240+Misc!M240","v":0},{"$f":"+Distribution!N240+Transmission!N240+Generation!N240+Retail!N240+Misc!N240","v":0},{"$f":"+Distribution!O240+Transmission!O240+Generation!O240+Retail!O240+Misc!O240","v":0},{"$f":"+Distribution!P240+Transmission!P240+Generation!P240+Retail!P240+Misc!P240","v":0},{"$f":"+Distribution!Q240+Transmission!Q240+Generation!Q240+Retail!Q240+Misc!Q240","v":0},{"$f":"+Distribution!R240+Transmission!R240+Generation!R240+Retail!R240+Misc!R240","v":0},{"$f":"+Distribution!S240+Transmission!S240+Generation!S240+Retail!S240+Misc!S240","v":0},{"$f":"ROUND(SUM(I240:S240)-H240,0)","v":0}]
[{"$f":"ROW()","v":241},null,null,null,"Total 507",null,null,{"$f":"+Distribution!H241+Transmission!H241+Generation!H241+Retail!H241+Misc!H241","v":184387.72626107844},{"$f":"+Distribution!I241+Transmission!I241+Generation!I241+Retail!I241+Misc!I241","v":63719.903239511768},{"$f":"+Distribution!J241+Transmission!J241+Generation!J241+Retail!J241+Misc!J241","v":49644.013144680161},{"$f":"+Distribution!K241+Transmission!K241+Generation!K241+Retail!K241+Misc!K241","v":15915.669413743384},{"$f":"+Distribution!L241+Transmission!L241+Generation!L241+Retail!L241+Misc!L241","v":349.54542312829221},{"$f":"+Distribution!M241+Transmission!M241+Generation!M241+Retail!M241+Misc!M241","v":32271.652834048629},{"$f":"+Distribution!N241+Transmission!N241+Generation!N241+Retail!N241+Misc!N241","v":1719.5916569845094},{"$f":"+Distribution!O241+Transmission!O241+Generation!O241+Retail!O241+Misc!O241","v":43.128312065818506},{"$f":"+Distribution!P241+Transmission!P241+Generation!P241+Retail!P241+Misc!P241","v":78.228545491129481},{"$f":"+Distribution!Q241+Transmission!Q241+Generation!Q241+Retail!Q241+Misc!Q241","v":12423.741781922488},{"$f":"+Distribution!R241+Transmission!R241+Generation!R241+Retail!R241+Misc!R241","v":3963.8399689076587},{"$f":"+Distribution!S241+Transmission!S241+Generation!S241+Retail!S241+Misc!S241","v":4258.4119405945748},{"$f":"ROUND(SUM(I241:S241)-H241,0)","v":0}]
[{"$f":"ROW()","v":242}]
[{"$f":"ROW()","v":243},null,"510","Maint Supervision & Engineering",null,"F10",null,{"$f":"+Distribution!H243+Transmission!H243+Generation!H243+Retail!H243+Misc!H243","v":7671555.5736009637},{"$f":"+Distribution!I243+Transmission!I243+Generation!I243+Retail!I243+Misc!I243","v":2651102.5910382173},{"$f":"+Distribution!J243+Transmission!J243+Generation!J243+Retail!J243+Misc!J243","v":2065467.2274484348},{"$f":"+Distribution!K243+Transmission!K243+Generation!K243+Retail!K243+Misc!K243","v":662180.42206189153},{"$f":"+Distribution!L243+Transmission!L243+Generation!L243+Retail!L243+Misc!L243","v":14543.034904772809},{"$f":"+Distribution!M243+Transmission!M243+Generation!M243+Retail!M243+Misc!M243","v":1342680.3572479449},{"$f":"+Distribution!N243+Transmission!N243+Generation!N243+Retail!N243+Misc!N243","v":71544.582863278454},{"$f":"+Distribution!O243+Transmission!O243+Generation!O243+Retail!O243+Misc!O243","v":1794.3778011561262},{"$f":"+Distribution!P243+Transmission!P243+Generation!P243+Retail!P243+Misc!P243","v":3254.742852718015},{"$f":"+Distribution!Q243+Transmission!Q243+Generation!Q243+Retail!Q243+Misc!Q243","v":516896.7991781407},{"$f":"+Distribution!R243+Transmission!R243+Generation!R243+Retail!R243+Misc!R243","v":164917.80240990303},{"$f":"+Distribution!S243+Transmission!S243+Generation!S243+Retail!S243+Misc!S243","v":177173.63579450504},{"$f":"ROUND(SUM(I243:S243)-H243,0)","v":0}]
[{"$f":"ROW()","v":244},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H244+Transmission!H244+Generation!H244+Retail!H244+Misc!H244","v":-349823.91295576713},{"$f":"+Distribution!I244+Transmission!I244+Generation!I244+Retail!I244+Misc!I244","v":-120890.61640061083},{"$f":"+Distribution!J244+Transmission!J244+Generation!J244+Retail!J244+Misc!J244","v":-94185.569100785651},{"$f":"+Distribution!K244+Transmission!K244+Generation!K244+Retail!K244+Misc!K244","v":-30195.511732395538},{"$f":"+Distribution!L244+Transmission!L244+Generation!L244+Retail!L244+Misc!L244","v":-663.16424717652092},{"$f":"+Distribution!M244+Transmission!M244+Generation!M244+Retail!M244+Misc!M244","v":-61226.395600605603},{"$f":"+Distribution!N244+Transmission!N244+Generation!N244+Retail!N244+Misc!N244","v":-3262.4421068062802},{"$f":"+Distribution!O244+Transmission!O244+Generation!O244+Retail!O244+Misc!O244","v":-81.823856674058717},{"$f":"+Distribution!P244+Transmission!P244+Generation!P244+Retail!P244+Misc!P244","v":-148.41668935055228},{"$f":"+Distribution!Q244+Transmission!Q244+Generation!Q244+Retail!Q244+Misc!Q244","v":-23570.559992428211},{"$f":"+Distribution!R244+Transmission!R244+Generation!R244+Retail!R244+Misc!R244","v":-7520.2728314484575},{"$f":"+Distribution!S244+Transmission!S244+Generation!S244+Retail!S244+Misc!S244","v":-8079.1403974853856},{"$f":"ROUND(SUM(I244:S244)-H244,0)","v":0}]
[{"$f":"ROW()","v":245},null,null,null,"Total 510",null,null,{"$f":"+Distribution!H245+Transmission!H245+Generation!H245+Retail!H245+Misc!H245","v":7321731.6606451962},{"$f":"+Distribution!I245+Transmission!I245+Generation!I245+Retail!I245+Misc!I245","v":2530211.9746376066},{"$f":"+Distribution!J245+Transmission!J245+Generation!J245+Retail!J245+Misc!J245","v":1971281.658347649},{"$f":"+Distribution!K245+Transmission!K245+Generation!K245+Retail!K245+Misc!K245","v":631984.91032949602},{"$f":"+Distribution!L245+Transmission!L245+Generation!L245+Retail!L245+Misc!L245","v":13879.870657596288},{"$f":"+Distribution!M245+Transmission!M245+Generation!M245+Retail!M245+Misc!M245","v":1281453.9616473394},{"$f":"+Distribution!N245+Transmission!N245+Generation!N245+Retail!N245+Misc!N245","v":68282.140756472174},{"$f":"+Distribution!O245+Transmission!O245+Generation!O245+Retail!O245+Misc!O245","v":1712.5539444820674},{"$f":"+Distribution!P245+Transmission!P245+Generation!P245+Retail!P245+Misc!P245","v":3106.3261633674629},{"$f":"+Distribution!Q245+Transmission!Q245+Generation!Q245+Retail!Q245+Misc!Q245","v":493326.23918571247},{"$f":"+Distribution!R245+Transmission!R245+Generation!R245+Retail!R245+Misc!R245","v":157397.52957845456},{"$f":"+Distribution!S245+Transmission!S245+Generation!S245+Retail!S245+Misc!S245","v":169094.49539701967},{"$f":"ROUND(SUM(I245:S245)-H245,0)","v":0}]
[{"$f":"ROW()","v":246}]
[{"$f":"ROW()","v":247},null,"511","Maintenance of Structures",null,"F10",null,{"$f":"+Distribution!H247+Transmission!H247+Generation!H247+Retail!H247+Misc!H247","v":11589350.934505487},{"$f":"+Distribution!I247+Transmission!I247+Generation!I247+Retail!I247+Misc!I247","v":4004997.160764467},{"$f":"+Distribution!J247+Transmission!J247+Generation!J247+Retail!J247+Misc!J247","v":3120283.0133946287},{"$f":"+Distribution!K247+Transmission!K247+Generation!K247+Retail!K247+Misc!K247","v":1000350.0880111589},{"$f":"+Distribution!L247+Transmission!L247+Generation!L247+Retail!L247+Misc!L247","v":21970.033788735414},{"$f":"+Distribution!M247+Transmission!M247+Generation!M247+Retail!M247+Misc!M247","v":2028375.301947989},{"$f":"+Distribution!N247+Transmission!N247+Generation!N247+Retail!N247+Misc!N247","v":108081.76650881548},{"$f":"+Distribution!O247+Transmission!O247+Generation!O247+Retail!O247+Misc!O247","v":2710.7506225003253},{"$f":"+Distribution!P247+Transmission!P247+Generation!P247+Retail!P247+Misc!P247","v":4916.9111479195035},{"$f":"+Distribution!Q247+Transmission!Q247+Generation!Q247+Retail!Q247+Misc!Q247","v":780871.40803780814},{"$f":"+Distribution!R247+Transmission!R247+Generation!R247+Retail!R247+Misc!R247","v":249139.8607673329},{"$f":"+Distribution!S247+Transmission!S247+Generation!S247+Retail!S247+Misc!S247","v":267654.63951413013},{"$f":"ROUND(SUM(I247:S247)-H247,0)","v":0}]
[{"$f":"ROW()","v":248},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H248+Transmission!H248+Generation!H248+Retail!H248+Misc!H248","v":289090.46063571202},{"$f":"+Distribution!I248+Transmission!I248+Generation!I248+Retail!I248+Misc!I248","v":99902.615823197673},{"$f":"+Distribution!J248+Transmission!J248+Generation!J248+Retail!J248+Misc!J248","v":77833.871694259011},{"$f":"+Distribution!K248+Transmission!K248+Generation!K248+Retail!K248+Misc!K248","v":24953.223815071287},{"$f":"+Distribution!L248+Transmission!L248+Generation!L248+Retail!L248+Misc!L248","v":548.03131116321549},{"$f":"+Distribution!M248+Transmission!M248+Generation!M248+Retail!M248+Misc!M248","v":50596.789561042518},{"$f":"+Distribution!N248+Transmission!N248+Generation!N248+Retail!N248+Misc!N248","v":2696.044657110745},{"$f":"+Distribution!O248+Transmission!O248+Generation!O248+Retail!O248+Misc!O248","v":67.61829463580743},{"$f":"+Distribution!P248+Transmission!P248+Generation!P248+Retail!P248+Misc!P248","v":122.64984611216011},{"$f":"+Distribution!Q248+Transmission!Q248+Generation!Q248+Retail!Q248+Misc!Q248","v":19478.439847290669},{"$f":"+Distribution!R248+Transmission!R248+Generation!R248+Retail!R248+Misc!R248","v":6214.6670265636112},{"$f":"+Distribution!S248+Transmission!S248+Generation!S248+Retail!S248+Misc!S248","v":6676.5087592652962},{"$f":"ROUND(SUM(I248:S248)-H248,0)","v":0}]
[{"$f":"ROW()","v":249},null,null,null,"Total 511",null,null,{"$f":"+Distribution!H249+Transmission!H249+Generation!H249+Retail!H249+Misc!H249","v":11878441.395141199},{"$f":"+Distribution!I249+Transmission!I249+Generation!I249+Retail!I249+Misc!I249","v":4104899.7765876646},{"$f":"+Distribution!J249+Transmission!J249+Generation!J249+Retail!J249+Misc!J249","v":3198116.8850888875},{"$f":"+Distribution!K249+Transmission!K249+Generation!K249+Retail!K249+Misc!K249","v":1025303.3118262301},{"$f":"+Distribution!L249+Transmission!L249+Generation!L249+Retail!L249+Misc!L249","v":22518.065099898631},{"$f":"+Distribution!M249+Transmission!M249+Generation!M249+Retail!M249+Misc!M249","v":2078972.0915090316},{"$f":"+Distribution!N249+Transmission!N249+Generation!N249+Retail!N249+Misc!N249","v":110777.81116592622},{"$f":"+Distribution!O249+Transmission!O249+Generation!O249+Retail!O249+Misc!O249","v":2778.3689171361329},{"$f":"+Distribution!P249+Transmission!P249+Generation!P249+Retail!P249+Misc!P249","v":5039.5609940316635},{"$f":"+Distribution!Q249+Transmission!Q249+Generation!Q249+Retail!Q249+Misc!Q249","v":800349.84788509877},{"$f":"+Distribution!R249+Transmission!R249+Generation!R249+Retail!R249+Misc!R249","v":255354.5277938965},{"$f":"+Distribution!S249+Transmission!S249+Generation!S249+Retail!S249+Misc!S249","v":274331.14827339543},{"$f":"ROUND(SUM(I249:S249)-H249,0)","v":0}]
[{"$f":"ROW()","v":250}]
[{"$f":"ROW()","v":251},null,"512","Maintenance of Boiler Plant",null,"F10",null,{"$f":"+Distribution!H251+Transmission!H251+Generation!H251+Retail!H251+Misc!H251","v":40956284.651538156},{"$f":"+Distribution!I251+Transmission!I251+Generation!I251+Retail!I251+Misc!I251","v":14153493.553853689},{"$f":"+Distribution!J251+Transmission!J251+Generation!J251+Retail!J251+Misc!J251","v":11026950.517950006},{"$f":"+Distribution!K251+Transmission!K251+Generation!K251+Retail!K251+Misc!K251","v":3535195.6453223471},{"$f":"+Distribution!L251+Transmission!L251+Generation!L251+Retail!L251+Misc!L251","v":77641.186528946317},{"$f":"+Distribution!M251+Transmission!M251+Generation!M251+Retail!M251+Misc!M251","v":7168194.0357323606},{"$f":"+Distribution!N251+Transmission!N251+Generation!N251+Retail!N251+Misc!N251","v":381956.47191910777},{"$f":"+Distribution!O251+Transmission!O251+Generation!O251+Retail!O251+Misc!O251","v":9579.6800650764708},{"$f":"+Distribution!P251+Transmission!P251+Generation!P251+Retail!P251+Misc!P251","v":17376.159693373302},{"$f":"+Distribution!Q251+Transmission!Q251+Generation!Q251+Retail!Q251+Misc!Q251","v":2759567.1098908279},{"$f":"+Distribution!R251+Transmission!R251+Generation!R251+Retail!R251+Misc!R251","v":880449.91590090841},{"$f":"+Distribution!S251+Transmission!S251+Generation!S251+Retail!S251+Misc!S251","v":945880.37468150898},{"$f":"ROUND(SUM(I251:S251)-H251,0)","v":0}]
[{"$f":"ROW()","v":252},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H252+Transmission!H252+Generation!H252+Retail!H252+Misc!H252","v":3305137.1827274323},{"$f":"+Distribution!I252+Transmission!I252+Generation!I252+Retail!I252+Misc!I252","v":1142174.8385709105},{"$f":"+Distribution!J252+Transmission!J252+Generation!J252+Retail!J252+Misc!J252","v":889865.48655612313},{"$f":"+Distribution!K252+Transmission!K252+Generation!K252+Retail!K252+Misc!K252","v":285287.26848596538},{"$f":"+Distribution!L252+Transmission!L252+Generation!L252+Retail!L252+Misc!L252","v":6265.5774245933535},{"$f":"+Distribution!M252+Transmission!M252+Generation!M252+Retail!M252+Misc!M252","v":578467.13494834222},{"$f":"+Distribution!N252+Transmission!N252+Generation!N252+Retail!N252+Misc!N252","v":30823.560981277093},{"$f":"+Distribution!O252+Transmission!O252+Generation!O252+Retail!O252+Misc!O252","v":773.07199740169506},{"$f":"+Distribution!P252+Transmission!P252+Generation!P252+Retail!P252+Misc!P252","v":1402.2412429302453},{"$f":"+Distribution!Q252+Transmission!Q252+Generation!Q252+Retail!Q252+Misc!Q252","v":222694.70829037501},{"$f":"+Distribution!R252+Transmission!R252+Generation!R252+Retail!R252+Misc!R252","v":71051.556051338383},{"$f":"+Distribution!S252+Transmission!S252+Generation!S252+Retail!S252+Misc!S252","v":76331.738178174826},{"$f":"ROUND(SUM(I252:S252)-H252,0)","v":0}]
[{"$f":"ROW()","v":253},null,null,null,"Total 512",null,null,{"$f":"+Distribution!H253+Transmission!H253+Generation!H253+Retail!H253+Misc!H253","v":44261421.83426559},{"$f":"+Distribution!I253+Transmission!I253+Generation!I253+Retail!I253+Misc!I253","v":15295668.392424598},{"$f":"+Distribution!J253+Transmission!J253+Generation!J253+Retail!J253+Misc!J253","v":11916816.00450613},{"$f":"+Distribution!K253+Transmission!K253+Generation!K253+Retail!K253+Misc!K253","v":3820482.9138083123},{"$f":"+Distribution!L253+Transmission!L253+Generation!L253+Retail!L253+Misc!L253","v":83906.763953539674},{"$f":"+Distribution!M253+Transmission!M253+Generation!M253+Retail!M253+Misc!M253","v":7746661.1706807027},{"$f":"+Distribution!N253+Transmission!N253+Generation!N253+Retail!N253+Misc!N253","v":412780.03290038486},{"$f":"+Distribution!O253+Transmission!O253+Generation!O253+Retail!O253+Misc!O253","v":10352.752062478166},{"$f":"+Distribution!P253+Transmission!P253+Generation!P253+Retail!P253+Misc!P253","v":18778.400936303547},{"$f":"+Distribution!Q253+Transmission!Q253+Generation!Q253+Retail!Q253+Misc!Q253","v":2982261.8181812027},{"$f":"+Distribution!R253+Transmission!R253+Generation!R253+Retail!R253+Misc!R253","v":951501.47195224673},{"$f":"+Distribution!S253+Transmission!S253+Generation!S253+Retail!S253+Misc!S253","v":1022212.1128596838},{"$f":"ROUND(SUM(I253:S253)-H253,0)","v":0}]
[{"$f":"ROW()","v":254}]
[{"$f":"ROW()","v":255},null,"513","Maintenance of Electric Plant",null,"F10",null,{"$f":"+Distribution!H255+Transmission!H255+Generation!H255+Retail!H255+Misc!H255","v":12438679.280809352},{"$f":"+Distribution!I255+Transmission!I255+Generation!I255+Retail!I255+Misc!I255","v":4298504.3325402522},{"$f":"+Distribution!J255+Transmission!J255+Generation!J255+Retail!J255+Misc!J255","v":3348953.6979517862},{"$f":"+Distribution!K255+Transmission!K255+Generation!K255+Retail!K255+Misc!K255","v":1073660.9827089643},{"$f":"+Distribution!L255+Transmission!L255+Generation!L255+Retail!L255+Misc!L255","v":23580.112952916224},{"$f":"+Distribution!M255+Transmission!M255+Generation!M255+Retail!M255+Misc!M255","v":2177025.2695452119},{"$f":"+Distribution!N255+Transmission!N255+Generation!N255+Retail!N255+Misc!N255","v":116002.56453566802},{"$f":"+Distribution!O255+Transmission!O255+Generation!O255+Retail!O255+Misc!O255","v":2909.4086281523573},{"$f":"+Distribution!P255+Transmission!P255+Generation!P255+Retail!P255+Misc!P255","v":5277.2481536574096},{"$f":"+Distribution!Q255+Transmission!Q255+Generation!Q255+Retail!Q255+Misc!Q255","v":838097.7553468796},{"$f":"+Distribution!R255+Transmission!R255+Generation!R255+Retail!R255+Misc!R255","v":267398.13486220769},{"$f":"+Distribution!S255+Transmission!S255+Generation!S255+Retail!S255+Misc!S255","v":287269.77358365455},{"$f":"ROUND(SUM(I255:S255)-H255,0)","v":0}]
[{"$f":"ROW()","v":256},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H256+Transmission!H256+Generation!H256+Retail!H256+Misc!H256","v":334580.93507196807},{"$f":"+Distribution!I256+Transmission!I256+Generation!I256+Retail!I256+Misc!I256","v":115623.01483334362},{"$f":"+Distribution!J256+Transmission!J256+Generation!J256+Retail!J256+Misc!J256","v":90081.594233413358},{"$f":"+Distribution!K256+Transmission!K256+Generation!K256+Retail!K256+Misc!K256","v":28879.794022768587},{"$f":"+Distribution!L256+Transmission!L256+Generation!L256+Retail!L256+Misc!L256","v":634.2680008689789},{"$f":"+Distribution!M256+Transmission!M256+Generation!M256+Retail!M256+Misc!M256","v":58558.560271227274},{"$f":"+Distribution!N256+Transmission!N256+Generation!N256+Retail!N256+Misc!N256","v":3120.2867793987143},{"$f":"+Distribution!O256+Transmission!O256+Generation!O256+Retail!O256+Misc!O256","v":78.25852225448881},{"$f":"+Distribution!P256+Transmission!P256+Generation!P256+Retail!P256+Misc!P256","v":141.94968629680963},{"$f":"+Distribution!Q256+Transmission!Q256+Generation!Q256+Retail!Q256+Misc!Q256","v":22543.513208697415},{"$f":"+Distribution!R256+Transmission!R256+Generation!R256+Retail!R256+Misc!R256","v":7192.5898223558288},{"$f":"+Distribution!S256+Transmission!S256+Generation!S256+Retail!S256+Misc!S256","v":7727.1056913429593},{"$f":"ROUND(SUM(I256:S256)-H256,0)","v":0}]
[{"$f":"ROW()","v":257},null,null,null,"Total 513",null,null,{"$f":"+Distribution!H257+Transmission!H257+Generation!H257+Retail!H257+Misc!H257","v":12773260.21588132},{"$f":"+Distribution!I257+Transmission!I257+Generation!I257+Retail!I257+Misc!I257","v":4414127.3473735955},{"$f":"+Distribution!J257+Transmission!J257+Generation!J257+Retail!J257+Misc!J257","v":3439035.2921851994},{"$f":"+Distribution!K257+Transmission!K257+Generation!K257+Retail!K257+Misc!K257","v":1102540.7767317328},{"$f":"+Distribution!L257+Transmission!L257+Generation!L257+Retail!L257+Misc!L257","v":24214.380953785203},{"$f":"+Distribution!M257+Transmission!M257+Generation!M257+Retail!M257+Misc!M257","v":2235583.8298164392},{"$f":"+Distribution!N257+Transmission!N257+Generation!N257+Retail!N257+Misc!N257","v":119122.85131506673},{"$f":"+Distribution!O257+Transmission!O257+Generation!O257+Retail!O257+Misc!O257","v":2987.6671504068463},{"$f":"+Distribution!P257+Transmission!P257+Generation!P257+Retail!P257+Misc!P257","v":5419.1978399542195},{"$f":"+Distribution!Q257+Transmission!Q257+Generation!Q257+Retail!Q257+Misc!Q257","v":860641.26855557703},{"$f":"+Distribution!R257+Transmission!R257+Generation!R257+Retail!R257+Misc!R257","v":274590.72468456352},{"$f":"+Distribution!S257+Transmission!S257+Generation!S257+Retail!S257+Misc!S257","v":294996.87927499751},{"$f":"ROUND(SUM(I257:S257)-H257,0)","v":0}]
[{"$f":"ROW()","v":258}]
[{"$f":"ROW()","v":259},null,"514","Maint of Misc. Steam Plant",null,"F10",null,{"$f":"+Distribution!H259+Transmission!H259+Generation!H259+Retail!H259+Misc!H259","v":4432416.5345400684},{"$f":"+Distribution!I259+Transmission!I259+Generation!I259+Retail!I259+Misc!I259","v":1531735.1020327797},{"$f":"+Distribution!J259+Transmission!J259+Generation!J259+Retail!J259+Misc!J259","v":1193370.8884280152},{"$f":"+Distribution!K259+Transmission!K259+Generation!K259+Retail!K259+Misc!K259","v":382589.87025993178},{"$f":"+Distribution!L259+Transmission!L259+Generation!L259+Retail!L259+Misc!L259","v":8402.5707375604652},{"$f":"+Distribution!M259+Transmission!M259+Generation!M259+Retail!M259+Misc!M259","v":775764.25784457405},{"$f":"+Distribution!N259+Transmission!N259+Generation!N259+Retail!N259+Misc!N259","v":41336.517606834743},{"$f":"+Distribution!O259+Transmission!O259+Generation!O259+Retail!O259+Misc!O259","v":1036.7427777522821},{"$f":"+Distribution!P259+Transmission!P259+Generation!P259+Retail!P259+Misc!P259","v":1880.502056937042},{"$f":"+Distribution!Q259+Transmission!Q259+Generation!Q259+Retail!Q259+Misc!Q259","v":298648.93727838877},{"$f":"+Distribution!R259+Transmission!R259+Generation!R259+Retail!R259+Misc!R259","v":95285.02886130409},{"$f":"+Distribution!S259+Transmission!S259+Generation!S259+Retail!S259+Misc!S259","v":102366.1166559897},{"$f":"ROUND(SUM(I259:S259)-H259,0)","v":0}]
[{"$f":"ROW()","v":260},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H260+Transmission!H260+Generation!H260+Retail!H260+Misc!H260","v":1784873.0883878982},{"$f":"+Distribution!I260+Transmission!I260+Generation!I260+Retail!I260+Misc!I260","v":616808.62817219179},{"$f":"+Distribution!J260+Transmission!J260+Generation!J260+Retail!J260+Misc!J260","v":480554.0198269618},{"$f":"+Distribution!K260+Transmission!K260+Generation!K260+Retail!K260+Misc!K260","v":154063.67113636545},{"$f":"+Distribution!L260+Transmission!L260+Generation!L260+Retail!L260+Misc!L260","v":3383.5995028620546},{"$f":"+Distribution!M260+Transmission!M260+Generation!M260+Retail!M260+Misc!M260","v":312389.58161310724},{"$f":"+Distribution!N260+Transmission!N260+Generation!N260+Retail!N260+Misc!N260","v":16645.646290047447},{"$f":"+Distribution!O260+Transmission!O260+Generation!O260+Retail!O260+Misc!O260","v":417.48203698156658},{"$f":"+Distribution!P260+Transmission!P260+Generation!P260+Retail!P260+Misc!P260","v":757.25227715614437},{"$f":"+Distribution!Q260+Transmission!Q260+Generation!Q260+Retail!Q260+Misc!Q260","v":120261.81358858992},{"$f":"+Distribution!R260+Transmission!R260+Generation!R260+Retail!R260+Misc!R260","v":38369.968710184279},{"$f":"+Distribution!S260+Transmission!S260+Generation!S260+Retail!S260+Misc!S260","v":41221.425233450274},{"$f":"ROUND(SUM(I260:S260)-H260,0)","v":0}]
[{"$f":"ROW()","v":261},null,null,null,"Total 514",null,null,{"$f":"+Distribution!H261+Transmission!H261+Generation!H261+Retail!H261+Misc!H261","v":6217289.6229279665},{"$f":"+Distribution!I261+Transmission!I261+Generation!I261+Retail!I261+Misc!I261","v":2148543.7302049715},{"$f":"+Distribution!J261+Transmission!J261+Generation!J261+Retail!J261+Misc!J261","v":1673924.9082549769},{"$f":"+Distribution!K261+Transmission!K261+Generation!K261+Retail!K261+Misc!K261","v":536653.54139629728},{"$f":"+Distribution!L261+Transmission!L261+Generation!L261+Retail!L261+Misc!L261","v":11786.17024042252},{"$f":"+Distribution!M261+Transmission!M261+Generation!M261+Retail!M261+Misc!M261","v":1088153.8394576814},{"$f":"+Distribution!N261+Transmission!N261+Generation!N261+Retail!N261+Misc!N261","v":57982.163896882194},{"$f":"+Distribution!O261+Transmission!O261+Generation!O261+Retail!O261+Misc!O261","v":1454.2248147338487},{"$f":"+Distribution!P261+Transmission!P261+Generation!P261+Retail!P261+Misc!P261","v":2637.7543340931861},{"$f":"+Distribution!Q261+Transmission!Q261+Generation!Q261+Retail!Q261+Misc!Q261","v":418910.75086697866},{"$f":"+Distribution!R261+Transmission!R261+Generation!R261+Retail!R261+Misc!R261","v":133654.99757148838},{"$f":"+Distribution!S261+Transmission!S261+Generation!S261+Retail!S261+Misc!S261","v":143587.54188943998},{"$f":"ROUND(SUM(I261:S261)-H261,0)","v":0}]
[{"$f":"ROW()","v":262}]
[{"$f":"ROW()","v":263},null,"Total Steam Power Generation",null,null,null,null,{"$f":"+Distribution!H263+Transmission!H263+Generation!H263+Retail!H263+Misc!H263","v":467680424.33324248},{"$f":"+Distribution!I263+Transmission!I263+Generation!I263+Retail!I263+Misc!I263","v":143455812.26113302},{"$f":"+Distribution!J263+Transmission!J263+Generation!J263+Retail!J263+Misc!J263","v":126181475.0250777},{"$f":"+Distribution!K263+Transmission!K263+Generation!K263+Retail!K263+Misc!K263","v":42493037.272556953},{"$f":"+Distribution!L263+Transmission!L263+Generation!L263+Retail!L263+Misc!L263","v":1545089.7834461508},{"$f":"+Distribution!M263+Transmission!M263+Generation!M263+Retail!M263+Misc!M263","v":91869535.248296157},{"$f":"+Distribution!N263+Transmission!N263+Generation!N263+Retail!N263+Misc!N263","v":4934385.0373106934},{"$f":"+Distribution!O263+Transmission!O263+Generation!O263+Retail!O263+Misc!O263","v":125319.08785639625},{"$f":"+Distribution!P263+Transmission!P263+Generation!P263+Retail!P263+Misc!P263","v":328894.94665540359},{"$f":"+Distribution!Q263+Transmission!Q263+Generation!Q263+Retail!Q263+Misc!Q263","v":29219756.171149086},{"$f":"+Distribution!R263+Transmission!R263+Generation!R263+Retail!R263+Misc!R263","v":11321702.196141725},{"$f":"+Distribution!S263+Transmission!S263+Generation!S263+Retail!S263+Misc!S263","v":16205417.30361921},{"$f":"ROUND(SUM(I263:S263)-H263,0)","v":0}]
[{"$f":"ROW()","v":264}]
[{"$f":"ROW()","v":265}]
[{"$f":"ROW()","v":266},null,null,null,null,null,null,"NUCLEAR POWER GENERATION"]
[{"$f":"ROW()","v":267}]
[{"$f":"ROW()","v":268}]
[{"$f":"ROW()","v":269},null,"517","Operation Super & Engineering",null,"F10",null,{"$f":"+Distribution!H269+Transmission!H269+Generation!H269+Retail!H269+Misc!H269","v":0},{"$f":"+Distribution!I269+Transmission!I269+Generation!I269+Retail!I269+Misc!I269","v":0},{"$f":"+Distribution!J269+Transmission!J269+Generation!J269+Retail!J269+Misc!J269","v":0},{"$f":"+Distribution!K269+Transmission!K269+Generation!K269+Retail!K269+Misc!K269","v":0},{"$f":"+Distribution!L269+Transmission!L269+Generation!L269+Retail!L269+Misc!L269","v":0},{"$f":"+Distribution!M269+Transmission!M269+Generation!M269+Retail!M269+Misc!M269","v":0},{"$f":"+Distribution!N269+Transmission!N269+Generation!N269+Retail!N269+Misc!N269","v":0},{"$f":"+Distribution!O269+Transmission!O269+Generation!O269+Retail!O269+Misc!O269","v":0},{"$f":"+Distribution!P269+Transmission!P269+Generation!P269+Retail!P269+Misc!P269","v":0},{"$f":"+Distribution!Q269+Transmission!Q269+Generation!Q269+Retail!Q269+Misc!Q269","v":0},{"$f":"+Distribution!R269+Transmission!R269+Generation!R269+Retail!R269+Misc!R269","v":0},{"$f":"+Distribution!S269+Transmission!S269+Generation!S269+Retail!S269+Misc!S269","v":0},{"$f":"ROUND(SUM(I269:S269)-H269,0)","v":0}]
[{"$f":"ROW()","v":270}]
[{"$f":"ROW()","v":271},null,"518","Nuclear Fuel Expense",null,"F30",null,{"$f":"+Distribution!H271+Transmission!H271+Generation!H271+Retail!H271+Misc!H271","v":0},{"$f":"+Distribution!I271+Transmission!I271+Generation!I271+Retail!I271+Misc!I271","v":0},{"$f":"+Distribution!J271+Transmission!J271+Generation!J271+Retail!J271+Misc!J271","v":0},{"$f":"+Distribution!K271+Transmission!K271+Generation!K271+Retail!K271+Misc!K271","v":0},{"$f":"+Distribution!L271+Transmission!L271+Generation!L271+Retail!L271+Misc!L271","v":0},{"$f":"+Distribution!M271+Transmission!M271+Generation!M271+Retail!M271+Misc!M271","v":0},{"$f":"+Distribution!N271+Transmission!N271+Generation!N271+Retail!N271+Misc!N271","v":0},{"$f":"+Distribution!O271+Transmission!O271+Generation!O271+Retail!O271+Misc!O271","v":0},{"$f":"+Distribution!P271+Transmission!P271+Generation!P271+Retail!P271+Misc!P271","v":0},{"$f":"+Distribution!Q271+Transmission!Q271+Generation!Q271+Retail!Q271+Misc!Q271","v":0},{"$f":"+Distribution!R271+Transmission!R271+Generation!R271+Retail!R271+Misc!R271","v":0},{"$f":"+Distribution!S271+Transmission!S271+Generation!S271+Retail!S271+Misc!S271","v":0},{"$f":"ROUND(SUM(I271:S271)-H271,0)","v":0}]
[{"$f":"ROW()","v":272}]
[{"$f":"ROW()","v":273},null,"519","Coolants and Water",null,"F10",null,{"$f":"+Distribution!H273+Transmission!H273+Generation!H273+Retail!H273+Misc!H273","v":0},{"$f":"+Distribution!I273+Transmission!I273+Generation!I273+Retail!I273+Misc!I273","v":0},{"$f":"+Distribution!J273+Transmission!J273+Generation!J273+Retail!J273+Misc!J273","v":0},{"$f":"+Distribution!K273+Transmission!K273+Generation!K273+Retail!K273+Misc!K273","v":0},{"$f":"+Distribution!L273+Transmission!L273+Generation!L273+Retail!L273+Misc!L273","v":0},{"$f":"+Distribution!M273+Transmission!M273+Generation!M273+Retail!M273+Misc!M273","v":0},{"$f":"+Distribution!N273+Transmission!N273+Generation!N273+Retail!N273+Misc!N273","v":0},{"$f":"+Distribution!O273+Transmission!O273+Generation!O273+Retail!O273+Misc!O273","v":0},{"$f":"+Distribution!P273+Transmission!P273+Generation!P273+Retail!P273+Misc!P273","v":0},{"$f":"+Distribution!Q273+Transmission!Q273+Generation!Q273+Retail!Q273+Misc!Q273","v":0},{"$f":"+Distribution!R273+Transmission!R273+Generation!R273+Retail!R273+Misc!R273","v":0},{"$f":"+Distribution!S273+Transmission!S273+Generation!S273+Retail!S273+Misc!S273","v":0},{"$f":"ROUND(SUM(I273:S273)-H273,0)","v":0}]
[{"$f":"ROW()","v":274}]
[{"$f":"ROW()","v":275},null,"520","Steam Expenses",null,"F10",null,{"$f":"+Distribution!H275+Transmission!H275+Generation!H275+Retail!H275+Misc!H275","v":0},{"$f":"+Distribution!I275+Transmission!I275+Generation!I275+Retail!I275+Misc!I275","v":0},{"$f":"+Distribution!J275+Transmission!J275+Generation!J275+Retail!J275+Misc!J275","v":0},{"$f":"+Distribution!K275+Transmission!K275+Generation!K275+Retail!K275+Misc!K275","v":0},{"$f":"+Distribution!L275+Transmission!L275+Generation!L275+Retail!L275+Misc!L275","v":0},{"$f":"+Distribution!M275+Transmission!M275+Generation!M275+Retail!M275+Misc!M275","v":0},{"$f":"+Distribution!N275+Transmission!N275+Generation!N275+Retail!N275+Misc!N275","v":0},{"$f":"+Distribution!O275+Transmission!O275+Generation!O275+Retail!O275+Misc!O275","v":0},{"$f":"+Distribution!P275+Transmission!P275+Generation!P275+Retail!P275+Misc!P275","v":0},{"$f":"+Distribution!Q275+Transmission!Q275+Generation!Q275+Retail!Q275+Misc!Q275","v":0},{"$f":"+Distribution!R275+Transmission!R275+Generation!R275+Retail!R275+Misc!R275","v":0},{"$f":"+Distribution!S275+Transmission!S275+Generation!S275+Retail!S275+Misc!S275","v":0},{"$f":"ROUND(SUM(I275:S275)-H275,0)","v":0}]
[{"$f":"ROW()","v":276}]
[{"$f":"ROW()","v":277},null,"523","Electric Expenses",null,"F10",null,{"$f":"+Distribution!H277+Transmission!H277+Generation!H277+Retail!H277+Misc!H277","v":0},{"$f":"+Distribution!I277+Transmission!I277+Generation!I277+Retail!I277+Misc!I277","v":0},{"$f":"+Distribution!J277+Transmission!J277+Generation!J277+Retail!J277+Misc!J277","v":0},{"$f":"+Distribution!K277+Transmission!K277+Generation!K277+Retail!K277+Misc!K277","v":0},{"$f":"+Distribution!L277+Transmission!L277+Generation!L277+Retail!L277+Misc!L277","v":0},{"$f":"+Distribution!M277+Transmission!M277+Generation!M277+Retail!M277+Misc!M277","v":0},{"$f":"+Distribution!N277+Transmission!N277+Generation!N277+Retail!N277+Misc!N277","v":0},{"$f":"+Distribution!O277+Transmission!O277+Generation!O277+Retail!O277+Misc!O277","v":0},{"$f":"+Distribution!P277+Transmission!P277+Generation!P277+Retail!P277+Misc!P277","v":0},{"$f":"+Distribution!Q277+Transmission!Q277+Generation!Q277+Retail!Q277+Misc!Q277","v":0},{"$f":"+Distribution!R277+Transmission!R277+Generation!R277+Retail!R277+Misc!R277","v":0},{"$f":"+Distribution!S277+Transmission!S277+Generation!S277+Retail!S277+Misc!S277","v":0},{"$f":"ROUND(SUM(I277:S277)-H277,0)","v":0}]
[{"$f":"ROW()","v":278}]
[{"$f":"ROW()","v":279},null,"524","Misc. Nuclear Expenses",null,"F10",null,{"$f":"+Distribution!H279+Transmission!H279+Generation!H279+Retail!H279+Misc!H279","v":0},{"$f":"+Distribution!I279+Transmission!I279+Generation!I279+Retail!I279+Misc!I279","v":0},{"$f":"+Distribution!J279+Transmission!J279+Generation!J279+Retail!J279+Misc!J279","v":0},{"$f":"+Distribution!K279+Transmission!K279+Generation!K279+Retail!K279+Misc!K279","v":0},{"$f":"+Distribution!L279+Transmission!L279+Generation!L279+Retail!L279+Misc!L279","v":0},{"$f":"+Distribution!M279+Transmission!M279+Generation!M279+Retail!M279+Misc!M279","v":0},{"$f":"+Distribution!N279+Transmission!N279+Generation!N279+Retail!N279+Misc!N279","v":0},{"$f":"+Distribution!O279+Transmission!O279+Generation!O279+Retail!O279+Misc!O279","v":0},{"$f":"+Distribution!P279+Transmission!P279+Generation!P279+Retail!P279+Misc!P279","v":0},{"$f":"+Distribution!Q279+Transmission!Q279+Generation!Q279+Retail!Q279+Misc!Q279","v":0},{"$f":"+Distribution!R279+Transmission!R279+Generation!R279+Retail!R279+Misc!R279","v":0},{"$f":"+Distribution!S279+Transmission!S279+Generation!S279+Retail!S279+Misc!S279","v":0},{"$f":"ROUND(SUM(I279:S279)-H279,0)","v":0}]
[{"$f":"ROW()","v":280}]
[{"$f":"ROW()","v":281},null,"528","Maint Supervision & Eng",null,"F10",null,{"$f":"+Distribution!H281+Transmission!H281+Generation!H281+Retail!H281+Misc!H281","v":0},{"$f":"+Distribution!I281+Transmission!I281+Generation!I281+Retail!I281+Misc!I281","v":0},{"$f":"+Distribution!J281+Transmission!J281+Generation!J281+Retail!J281+Misc!J281","v":0},{"$f":"+Distribution!K281+Transmission!K281+Generation!K281+Retail!K281+Misc!K281","v":0},{"$f":"+Distribution!L281+Transmission!L281+Generation!L281+Retail!L281+Misc!L281","v":0},{"$f":"+Distribution!M281+Transmission!M281+Generation!M281+Retail!M281+Misc!M281","v":0},{"$f":"+Distribution!N281+Transmission!N281+Generation!N281+Retail!N281+Misc!N281","v":0},{"$f":"+Distribution!O281+Transmission!O281+Generation!O281+Retail!O281+Misc!O281","v":0},{"$f":"+Distribution!P281+Transmission!P281+Generation!P281+Retail!P281+Misc!P281","v":0},{"$f":"+Distribution!Q281+Transmission!Q281+Generation!Q281+Retail!Q281+Misc!Q281","v":0},{"$f":"+Distribution!R281+Transmission!R281+Generation!R281+Retail!R281+Misc!R281","v":0},{"$f":"+Distribution!S281+Transmission!S281+Generation!S281+Retail!S281+Misc!S281","v":0},{"$f":"ROUND(SUM(I281:S281)-H281,0)","v":0}]
[{"$f":"ROW()","v":282}]
[{"$f":"ROW()","v":283},null,"529","Maintenance of Structures",null,"F10",null,{"$f":"+Distribution!H283+Transmission!H283+Generation!H283+Retail!H283+Misc!H283","v":0},{"$f":"+Distribution!I283+Transmission!I283+Generation!I283+Retail!I283+Misc!I283","v":0},{"$f":"+Distribution!J283+Transmission!J283+Generation!J283+Retail!J283+Misc!J283","v":0},{"$f":"+Distribution!K283+Transmission!K283+Generation!K283+Retail!K283+Misc!K283","v":0},{"$f":"+Distribution!L283+Transmission!L283+Generation!L283+Retail!L283+Misc!L283","v":0},{"$f":"+Distribution!M283+Transmission!M283+Generation!M283+Retail!M283+Misc!M283","v":0},{"$f":"+Distribution!N283+Transmission!N283+Generation!N283+Retail!N283+Misc!N283","v":0},{"$f":"+Distribution!O283+Transmission!O283+Generation!O283+Retail!O283+Misc!O283","v":0},{"$f":"+Distribution!P283+Transmission!P283+Generation!P283+Retail!P283+Misc!P283","v":0},{"$f":"+Distribution!Q283+Transmission!Q283+Generation!Q283+Retail!Q283+Misc!Q283","v":0},{"$f":"+Distribution!R283+Transmission!R283+Generation!R283+Retail!R283+Misc!R283","v":0},{"$f":"+Distribution!S283+Transmission!S283+Generation!S283+Retail!S283+Misc!S283","v":0},{"$f":"ROUND(SUM(I283:S283)-H283,0)","v":0}]
[{"$f":"ROW()","v":284}]
[{"$f":"ROW()","v":285},null,"530","Maintenance of Reactor Plant",null,"F10",null,{"$f":"+Distribution!H285+Transmission!H285+Generation!H285+Retail!H285+Misc!H285","v":0},{"$f":"+Distribution!I285+Transmission!I285+Generation!I285+Retail!I285+Misc!I285","v":0},{"$f":"+Distribution!J285+Transmission!J285+Generation!J285+Retail!J285+Misc!J285","v":0},{"$f":"+Distribution!K285+Transmission!K285+Generation!K285+Retail!K285+Misc!K285","v":0},{"$f":"+Distribution!L285+Transmission!L285+Generation!L285+Retail!L285+Misc!L285","v":0},{"$f":"+Distribution!M285+Transmission!M285+Generation!M285+Retail!M285+Misc!M285","v":0},{"$f":"+Distribution!N285+Transmission!N285+Generation!N285+Retail!N285+Misc!N285","v":0},{"$f":"+Distribution!O285+Transmission!O285+Generation!O285+Retail!O285+Misc!O285","v":0},{"$f":"+Distribution!P285+Transmission!P285+Generation!P285+Retail!P285+Misc!P285","v":0},{"$f":"+Distribution!Q285+Transmission!Q285+Generation!Q285+Retail!Q285+Misc!Q285","v":0},{"$f":"+Distribution!R285+Transmission!R285+Generation!R285+Retail!R285+Misc!R285","v":0},{"$f":"+Distribution!S285+Transmission!S285+Generation!S285+Retail!S285+Misc!S285","v":0},{"$f":"ROUND(SUM(I285:S285)-H285,0)","v":0}]
[{"$f":"ROW()","v":286}]
[{"$f":"ROW()","v":287},null,"531","Maintenance of Electric Plant",null,"F10",null,{"$f":"+Distribution!H287+Transmission!H287+Generation!H287+Retail!H287+Misc!H287","v":0},{"$f":"+Distribution!I287+Transmission!I287+Generation!I287+Retail!I287+Misc!I287","v":0},{"$f":"+Distribution!J287+Transmission!J287+Generation!J287+Retail!J287+Misc!J287","v":0},{"$f":"+Distribution!K287+Transmission!K287+Generation!K287+Retail!K287+Misc!K287","v":0},{"$f":"+Distribution!L287+Transmission!L287+Generation!L287+Retail!L287+Misc!L287","v":0},{"$f":"+Distribution!M287+Transmission!M287+Generation!M287+Retail!M287+Misc!M287","v":0},{"$f":"+Distribution!N287+Transmission!N287+Generation!N287+Retail!N287+Misc!N287","v":0},{"$f":"+Distribution!O287+Transmission!O287+Generation!O287+Retail!O287+Misc!O287","v":0},{"$f":"+Distribution!P287+Transmission!P287+Generation!P287+Retail!P287+Misc!P287","v":0},{"$f":"+Distribution!Q287+Transmission!Q287+Generation!Q287+Retail!Q287+Misc!Q287","v":0},{"$f":"+Distribution!R287+Transmission!R287+Generation!R287+Retail!R287+Misc!R287","v":0},{"$f":"+Distribution!S287+Transmission!S287+Generation!S287+Retail!S287+Misc!S287","v":0},{"$f":"ROUND(SUM(I287:S287)-H287,0)","v":0}]
[{"$f":"ROW()","v":288}]
[{"$f":"ROW()","v":289},null,"532","Maintenance of Misc Nuclear",null,"F10",null,{"$f":"+Distribution!H289+Transmission!H289+Generation!H289+Retail!H289+Misc!H289","v":0},{"$f":"+Distribution!I289+Transmission!I289+Generation!I289+Retail!I289+Misc!I289","v":0},{"$f":"+Distribution!J289+Transmission!J289+Generation!J289+Retail!J289+Misc!J289","v":0},{"$f":"+Distribution!K289+Transmission!K289+Generation!K289+Retail!K289+Misc!K289","v":0},{"$f":"+Distribution!L289+Transmission!L289+Generation!L289+Retail!L289+Misc!L289","v":0},{"$f":"+Distribution!M289+Transmission!M289+Generation!M289+Retail!M289+Misc!M289","v":0},{"$f":"+Distribution!N289+Transmission!N289+Generation!N289+Retail!N289+Misc!N289","v":0},{"$f":"+Distribution!O289+Transmission!O289+Generation!O289+Retail!O289+Misc!O289","v":0},{"$f":"+Distribution!P289+Transmission!P289+Generation!P289+Retail!P289+Misc!P289","v":0},{"$f":"+Distribution!Q289+Transmission!Q289+Generation!Q289+Retail!Q289+Misc!Q289","v":0},{"$f":"+Distribution!R289+Transmission!R289+Generation!R289+Retail!R289+Misc!R289","v":0},{"$f":"+Distribution!S289+Transmission!S289+Generation!S289+Retail!S289+Misc!S289","v":0},{"$f":"ROUND(SUM(I289:S289)-H289,0)","v":0}]
[{"$f":"ROW()","v":290}]
[{"$f":"ROW()","v":291},null,"Total Nuclear Power Generation",null,null,null,null,{"$f":"+Distribution!H291+Transmission!H291+Generation!H291+Retail!H291+Misc!H291","v":0},{"$f":"+Distribution!I291+Transmission!I291+Generation!I291+Retail!I291+Misc!I291","v":0},{"$f":"+Distribution!J291+Transmission!J291+Generation!J291+Retail!J291+Misc!J291","v":0},{"$f":"+Distribution!K291+Transmission!K291+Generation!K291+Retail!K291+Misc!K291","v":0},{"$f":"+Distribution!L291+Transmission!L291+Generation!L291+Retail!L291+Misc!L291","v":0},{"$f":"+Distribution!M291+Transmission!M291+Generation!M291+Retail!M291+Misc!M291","v":0},{"$f":"+Distribution!N291+Transmission!N291+Generation!N291+Retail!N291+Misc!N291","v":0},{"$f":"+Distribution!O291+Transmission!O291+Generation!O291+Retail!O291+Misc!O291","v":0},{"$f":"+Distribution!P291+Transmission!P291+Generation!P291+Retail!P291+Misc!P291","v":0},{"$f":"+Distribution!Q291+Transmission!Q291+Generation!Q291+Retail!Q291+Misc!Q291","v":0},{"$f":"+Distribution!R291+Transmission!R291+Generation!R291+Retail!R291+Misc!R291","v":0},{"$f":"+Distribution!S291+Transmission!S291+Generation!S291+Retail!S291+Misc!S291","v":0},{"$f":"ROUND(SUM(I291:S291)-H291,0)","v":0}]
[{"$f":"ROW()","v":292}]
[{"$f":"ROW()","v":293}]
[{"$f":"ROW()","v":294}]
[{"$f":"ROW()","v":295},null,{"$f":"$E$1","v":"Results of Operations - Gen+Tran+Dist+Rtl+Misc - TOTAL Unbundled"},null,null,null,null,"HYDRAULIC POWER GENERATION"]
[{"$f":"ROW()","v":296}]
[{"$f":"ROW()","v":297},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":298},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!K10","v":"General"},{"$f":"'Hot Sheet'!L10","v":"Street & Area"},{"$f":"'Hot Sheet'!M10","v":"General"},null,{"$f":"'Hot Sheet'!O10","v":"Traffic"},{"$f":"'Hot Sheet'!P10","v":"Outdoor"},{"$f":"'Hot Sheet'!Q10","v":"General"}]
[{"$f":"ROW()","v":299},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!K11","v":"+1 MW"},{"$f":"'Hot Sheet'!L11","v":"Lighting"},{"$f":"'Hot Sheet'!M11","v":"Trans"},{"$f":"'Hot Sheet'!N11","v":"Irrigation"},{"$f":"'Hot Sheet'!O11","v":"Signals"},{"$f":"'Hot Sheet'!P11","v":"Lighting"},{"$f":"'Hot Sheet'!Q11","v":"Small Dist."},{"$f":"'Hot Sheet'!R11","v":"Industrial"},{"$f":"'Hot Sheet'!S11","v":"Industrial"}]
[{"$f":"ROW()","v":300},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!K12","v":"Sch 8"},{"$f":"'Hot Sheet'!L12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!M12","v":"Sch 9"},{"$f":"'Hot Sheet'!N12","v":"Sch 10"},{"$f":"'Hot Sheet'!O12","v":"Sch 15"},{"$f":"'Hot Sheet'!P12","v":"Sch 15"},{"$f":"'Hot Sheet'!Q12","v":"Sch 23"},{"$f":"'Hot Sheet'!R12","v":"Cust 1"},{"$f":"'Hot Sheet'!S12","v":"Cust 2"}]
[{"$f":"ROW()","v":301},null,"535","Operation Super & Engineering",null,"F10",null,{"$f":"+Distribution!H301+Transmission!H301+Generation!H301+Retail!H301+Misc!H301","v":2724211.076317139},{"$f":"+Distribution!I301+Transmission!I301+Generation!I301+Retail!I301+Misc!I301","v":941420.93786193558},{"$f":"+Distribution!J301+Transmission!J301+Generation!J301+Retail!J301+Misc!J301","v":733458.63753469742},{"$f":"+Distribution!K301+Transmission!K301+Generation!K301+Retail!K301+Misc!K301","v":235143.86658540732},{"$f":"+Distribution!L301+Transmission!L301+Generation!L301+Retail!L301+Misc!L301","v":5164.3107308225308},{"$f":"+Distribution!M301+Transmission!M301+Generation!M301+Retail!M301+Misc!M301","v":476793.09184113622},{"$f":"+Distribution!N301+Transmission!N301+Generation!N301+Retail!N301+Misc!N301","v":25405.870193696181},{"$f":"+Distribution!O301+Transmission!O301+Generation!O301+Retail!O301+Misc!O301","v":637.19330898525993},{"$f":"+Distribution!P301+Transmission!P301+Generation!P301+Retail!P301+Misc!P301","v":1155.7768753510506},{"$f":"+Distribution!Q301+Transmission!Q301+Generation!Q301+Retail!Q301+Misc!Q301","v":183552.86253541399},{"$f":"+Distribution!R301+Transmission!R301+Generation!R301+Retail!R301+Misc!R301","v":58563.207904398347},{"$f":"+Distribution!S301+Transmission!S301+Generation!S301+Retail!S301+Misc!S301","v":62915.320945294749},{"$f":"ROUND(SUM(I301:S301)-H301,0)","v":0}]
[{"$f":"ROW()","v":302}]
[{"$f":"ROW()","v":303},null,"536","Water For Power",null,"F10",null,{"$f":"+Distribution!H303+Transmission!H303+Generation!H303+Retail!H303+Misc!H303","v":62860.871323048872},{"$f":"+Distribution!I303+Transmission!I303+Generation!I303+Retail!I303+Misc!I303","v":21723.184723177394},{"$f":"+Distribution!J303+Transmission!J303+Generation!J303+Retail!J303+Misc!J303","v":16924.477488424964},{"$f":"+Distribution!K303+Transmission!K303+Generation!K303+Retail!K303+Misc!K303","v":5425.9188901809939},{"$f":"+Distribution!L303+Transmission!L303+Generation!L303+Retail!L303+Misc!L303","v":119.16590279830558},{"$f":"+Distribution!M303+Transmission!M303+Generation!M303+Retail!M303+Misc!M303","v":11001.948217045991},{"$f":"+Distribution!N303+Transmission!N303+Generation!N303+Retail!N303+Misc!N303","v":586.23766380652489},{"$f":"+Distribution!O303+Transmission!O303+Generation!O303+Retail!O303+Misc!O303","v":14.703165607189241},{"$f":"+Distribution!P303+Transmission!P303+Generation!P303+Retail!P303+Misc!P303","v":26.669424433079421},{"$f":"+Distribution!Q303+Transmission!Q303+Generation!Q303+Retail!Q303+Misc!Q303","v":4235.4621391579376},{"$f":"+Distribution!R303+Transmission!R303+Generation!R303+Retail!R303+Misc!R303","v":1351.3395890454051},{"$f":"+Distribution!S303+Transmission!S303+Generation!S303+Retail!S303+Misc!S303","v":1451.7641193710804},{"$f":"ROUND(SUM(I303:S303)-H303,0)","v":0}]
[{"$f":"ROW()","v":304}]
[{"$f":"ROW()","v":305},null,"537","Hydraulic Expenses",null,"F10",null,{"$f":"+Distribution!H305+Transmission!H305+Generation!H305+Retail!H305+Misc!H305","v":1909962.0774178838},{"$f":"+Distribution!I305+Transmission!I305+Generation!I305+Retail!I305+Misc!I305","v":660036.33339392231},{"$f":"+Distribution!J305+Transmission!J305+Generation!J305+Retail!J305+Misc!J305","v":514232.61406737566},{"$f":"+Distribution!K305+Transmission!K305+Generation!K305+Retail!K305+Misc!K305","v":164860.89195507494},{"$f":"+Distribution!L305+Transmission!L305+Generation!L305+Retail!L305+Misc!L305","v":3620.7317919020879},{"$f":"+Distribution!M305+Transmission!M305+Generation!M305+Retail!M305+Misc!M305","v":334282.73312158661},{"$f":"+Distribution!N305+Transmission!N305+Generation!N305+Retail!N305+Misc!N305","v":17812.220585844247},{"$f":"+Distribution!O305+Transmission!O305+Generation!O305+Retail!O305+Misc!O305","v":446.74036704657453},{"$f":"+Distribution!P305+Transmission!P305+Generation!P305+Retail!P305+Misc!P305","v":810.32267325678345},{"$f":"+Distribution!Q305+Transmission!Q305+Generation!Q305+Retail!Q305+Misc!Q305","v":128690.10396877407},{"$f":"+Distribution!R305+Transmission!R305+Generation!R305+Retail!R305+Misc!R305","v":41059.045388125676},{"$f":"+Distribution!S305+Transmission!S305+Generation!S305+Retail!S305+Misc!S305","v":44110.340104974646},{"$f":"ROUND(SUM(I305:S305)-H305,0)","v":0}]
[{"$f":"ROW()","v":306}]
[{"$f":"ROW()","v":307},null,"538","Electric Expenses",null,"F10",null,{"$f":"+Distribution!H307+Transmission!H307+Generation!H307+Retail!H307+Misc!H307","v":0},{"$f":"+Distribution!I307+Transmission!I307+Generation!I307+Retail!I307+Misc!I307","v":0},{"$f":"+Distribution!J307+Transmission!J307+Generation!J307+Retail!J307+Misc!J307","v":0},{"$f":"+Distribution!K307+Transmission!K307+Generation!K307+Retail!K307+Misc!K307","v":0},{"$f":"+Distribution!L307+Transmission!L307+Generation!L307+Retail!L307+Misc!L307","v":0},{"$f":"+Distribution!M307+Transmission!M307+Generation!M307+Retail!M307+Misc!M307","v":0},{"$f":"+Distribution!N307+Transmission!N307+Generation!N307+Retail!N307+Misc!N307","v":0},{"$f":"+Distribution!O307+Transmission!O307+Generation!O307+Retail!O307+Misc!O307","v":0},{"$f":"+Distribution!P307+Transmission!P307+Generation!P307+Retail!P307+Misc!P307","v":0},{"$f":"+Distribution!Q307+Transmission!Q307+Generation!Q307+Retail!Q307+Misc!Q307","v":0},{"$f":"+Distribution!R307+Transmission!R307+Generation!R307+Retail!R307+Misc!R307","v":0},{"$f":"+Distribution!S307+Transmission!S307+Generation!S307+Retail!S307+Misc!S307","v":0},{"$f":"ROUND(SUM(I307:S307)-H307,0)","v":0}]
[{"$f":"ROW()","v":308}]
[{"$f":"ROW()","v":309},null,"539","Misc. Hydro Expenses",null,"F10",null,{"$f":"+Distribution!H309+Transmission!H309+Generation!H309+Retail!H309+Misc!H309","v":7603575.415724406},{"$f":"+Distribution!I309+Transmission!I309+Generation!I309+Retail!I309+Misc!I309","v":2627610.3056787914},{"$f":"+Distribution!J309+Transmission!J309+Generation!J309+Retail!J309+Misc!J309","v":2047164.4481928197},{"$f":"+Distribution!K309+Transmission!K309+Generation!K309+Retail!K309+Misc!K309","v":656312.6252112193},{"$f":"+Distribution!L309+Transmission!L309+Generation!L309+Retail!L309+Misc!L309","v":14414.164325742813},{"$f":"+Distribution!M309+Transmission!M309+Generation!M309+Retail!M309+Misc!M309","v":1330782.428361454},{"$f":"+Distribution!N309+Transmission!N309+Generation!N309+Retail!N309+Misc!N309","v":70910.602962905366},{"$f":"+Distribution!O309+Transmission!O309+Generation!O309+Retail!O309+Misc!O309","v":1778.4772337884669},{"$f":"+Distribution!P309+Transmission!P309+Generation!P309+Retail!P309+Misc!P309","v":3225.9015139761368},{"$f":"+Distribution!Q309+Transmission!Q309+Generation!Q309+Retail!Q309+Misc!Q309","v":512316.40792933904},{"$f":"+Distribution!R309+Transmission!R309+Generation!R309+Retail!R309+Misc!R309","v":163456.4119348005},{"$f":"+Distribution!S309+Transmission!S309+Generation!S309+Retail!S309+Misc!S309","v":175603.64237956837},{"$f":"ROUND(SUM(I309:S309)-H309,0)","v":0}]
[{"$f":"ROW()","v":310}]
[{"$f":"ROW()","v":311},null,"540","Rents (Hydro Generation)",null,"F10",null,{"$f":"+Distribution!H311+Transmission!H311+Generation!H311+Retail!H311+Misc!H311","v":313718.18664421845},{"$f":"+Distribution!I311+Transmission!I311+Generation!I311+Retail!I311+Misc!I311","v":108413.35756340041},{"$f":"+Distribution!J311+Transmission!J311+Generation!J311+Retail!J311+Misc!J311","v":84464.568750302438},{"$f":"+Distribution!K311+Transmission!K311+Generation!K311+Retail!K311+Misc!K311","v":27078.998417924431},{"$f":"+Distribution!L311+Transmission!L311+Generation!L311+Retail!L311+Misc!L311","v":594.71830645780494},{"$f":"+Distribution!M311+Transmission!M311+Generation!M311+Retail!M311+Misc!M311","v":54907.149257724544},{"$f":"+Distribution!N311+Transmission!N311+Generation!N311+Retail!N311+Misc!N311","v":2925.7217241990629},{"$f":"+Distribution!O311+Transmission!O311+Generation!O311+Retail!O311+Misc!O311","v":73.378722806945106},{"$f":"+Distribution!P311+Transmission!P311+Generation!P311+Retail!P311+Misc!P311","v":133.09843302987946},{"$f":"+Distribution!Q311+Transmission!Q311+Generation!Q311+Retail!Q311+Misc!Q311","v":21137.81552706012},{"$f":"+Distribution!R311+Transmission!R311+Generation!R311+Retail!R311+Misc!R311","v":6744.0968681009044},{"$f":"+Distribution!S311+Transmission!S311+Generation!S311+Retail!S311+Misc!S311","v":7245.28307321188},{"$f":"ROUND(SUM(I311:S311)-H311,0)","v":0}]
[{"$f":"ROW()","v":312}]
[{"$f":"ROW()","v":313},null,"541","Maint Supervision & Engineering",null,"F10",null,{"$f":"+Distribution!H313+Transmission!H313+Generation!H313+Retail!H313+Misc!H313","v":176.66260727838747},{"$f":"+Distribution!I313+Transmission!I313+Generation!I313+Retail!I313+Misc!I313","v":61.050290440046986},{"$f":"+Distribution!J313+Transmission!J313+Generation!J313+Retail!J313+Misc!J313","v":47.56412466133331},{"$f":"+Distribution!K313+Transmission!K313+Generation!K313+Retail!K313+Misc!K313","v":15.248865595487851},{"$f":"+Distribution!L313+Transmission!L313+Generation!L313+Retail!L313+Misc!L313","v":0.33490084760108096},{"$f":"+Distribution!M313+Transmission!M313+Generation!M313+Retail!M313+Misc!M313","v":30.919597776120696},{"$f":"+Distribution!N313+Transmission!N313+Generation!N313+Retail!N313+Misc!N313","v":1.6475475441727985},{"$f":"+Distribution!O313+Transmission!O313+Generation!O313+Retail!O313+Misc!O313","v":4.1321405776625859E-2},{"$f":"+Distribution!P313+Transmission!P313+Generation!P313+Retail!P313+Misc!P313","v":7.4951077765831153E-2},{"$f":"+Distribution!Q313+Transmission!Q313+Generation!Q313+Retail!Q313+Misc!Q313","v":11.903235968321384},{"$f":"+Distribution!R313+Transmission!R313+Generation!R313+Retail!R313+Misc!R313","v":3.797770697329351},{"$f":"+Distribution!S313+Transmission!S313+Generation!S313+Retail!S313+Misc!S313","v":4.080001264431532},{"$f":"ROUND(SUM(I313:S313)-H313,0)","v":0}]
[{"$f":"ROW()","v":314}]
[{"$f":"ROW()","v":315},null,"542","Maintenance of Structures",null,"F10",null,{"$f":"+Distribution!H315+Transmission!H315+Generation!H315+Retail!H315+Misc!H315","v":326076.80737370969},{"$f":"+Distribution!I315+Transmission!I315+Generation!I315+Retail!I315+Misc!I315","v":112684.19561225179},{"$f":"+Distribution!J315+Transmission!J315+Generation!J315+Retail!J315+Misc!J315","v":87791.967717608248},{"$f":"+Distribution!K315+Transmission!K315+Generation!K315+Retail!K315+Misc!K315","v":28145.749041346691},{"$f":"+Distribution!L315+Transmission!L315+Generation!L315+Retail!L315+Misc!L315","v":618.14665171575052},{"$f":"+Distribution!M315+Transmission!M315+Generation!M315+Retail!M315+Misc!M315","v":57070.162630562067},{"$f":"+Distribution!N315+Transmission!N315+Generation!N315+Retail!N315+Misc!N315","v":3040.9776662793838},{"$f":"+Distribution!O315+Transmission!O315+Generation!O315+Retail!O315+Misc!O315","v":76.269405730004195},{"$f":"+Distribution!P315+Transmission!P315+Generation!P315+Retail!P315+Misc!P315","v":138.34171545191936},{"$f":"+Distribution!Q315+Transmission!Q315+Generation!Q315+Retail!Q315+Misc!Q315","v":21970.519068870231},{"$f":"+Distribution!R315+Transmission!R315+Generation!R315+Retail!R315+Misc!R315","v":7009.7739595292433},{"$f":"+Distribution!S315+Transmission!S315+Generation!S315+Retail!S315+Misc!S315","v":7530.7039043643172},{"$f":"ROUND(SUM(I315:S315)-H315,0)","v":0}]
[{"$f":"ROW()","v":316}]
[{"$f":"ROW()","v":317},null,"543","Maint of Dams & Waterways",null,"F10",null,{"$f":"+Distribution!H317+Transmission!H317+Generation!H317+Retail!H317+Misc!H317","v":998249.87216782197},{"$f":"+Distribution!I317+Transmission!I317+Generation!I317+Retail!I317+Misc!I317","v":344970.82074391528},{"$f":"+Distribution!J317+Transmission!J317+Generation!J317+Retail!J317+Misc!J317","v":268765.88144161867},{"$f":"+Distribution!K317+Transmission!K317+Generation!K317+Retail!K317+Misc!K317","v":86165.252318577637},{"$f":"+Distribution!L317+Transmission!L317+Generation!L317+Retail!L317+Misc!L317","v":1892.3910014520297},{"$f":"+Distribution!M317+Transmission!M317+Generation!M317+Retail!M317+Misc!M317","v":174714.30430580414},{"$f":"+Distribution!N317+Transmission!N317+Generation!N317+Retail!N317+Misc!N317","v":9309.6334911961294},{"$f":"+Distribution!O317+Transmission!O317+Generation!O317+Retail!O317+Misc!O317","v":233.49076904152423},{"$f":"+Distribution!P317+Transmission!P317+Generation!P317+Retail!P317+Misc!P317","v":423.51862089683272},{"$f":"+Distribution!Q317+Transmission!Q317+Generation!Q317+Retail!Q317+Misc!Q317","v":67260.434830081387},{"$f":"+Distribution!R317+Transmission!R317+Generation!R317+Retail!R317+Misc!R317","v":21459.686186775321},{"$f":"+Distribution!S317+Transmission!S317+Generation!S317+Retail!S317+Misc!S317","v":23054.458458462894},{"$f":"ROUND(SUM(I317:S317)-H317,0)","v":0}]
[{"$f":"ROW()","v":318}]
[{"$f":"ROW()","v":319},null,"544","Maintenance of Electric Plant",null,"F10",null,{"$f":"+Distribution!H319+Transmission!H319+Generation!H319+Retail!H319+Misc!H319","v":1097559.7382237855},{"$f":"+Distribution!I319+Transmission!I319+Generation!I319+Retail!I319+Misc!I319","v":379289.88950261835},{"$f":"+Distribution!J319+Transmission!J319+Generation!J319+Retail!J319+Misc!J319","v":295503.77986820915},{"$f":"+Distribution!K319+Transmission!K319+Generation!K319+Retail!K319+Misc!K319","v":94737.314189072596},{"$f":"+Distribution!L319+Transmission!L319+Generation!L319+Retail!L319+Misc!L319","v":2080.6535819135652},{"$f":"+Distribution!M319+Transmission!M319+Generation!M319+Retail!M319+Misc!M319","v":192095.57791517687},{"$f":"+Distribution!N319+Transmission!N319+Generation!N319+Retail!N319+Misc!N319","v":10235.792843496421},{"$f":"+Distribution!O319+Transmission!O319+Generation!O319+Retail!O319+Misc!O319","v":256.71935904220436},{"$f":"+Distribution!P319+Transmission!P319+Generation!P319+Retail!P319+Misc!P319","v":465.65193709965212},{"$f":"+Distribution!Q319+Transmission!Q319+Generation!Q319+Retail!Q319+Misc!Q319","v":73951.770296356612},{"$f":"+Distribution!R319+Transmission!R319+Generation!R319+Retail!R319+Misc!R319","v":23594.581086569895},{"$f":"+Distribution!S319+Transmission!S319+Generation!S319+Retail!S319+Misc!S319","v":25348.007644230103},{"$f":"ROUND(SUM(I319:S319)-H319,0)","v":0}]
[{"$f":"ROW()","v":320}]
[{"$f":"ROW()","v":321},null,"545","Maint of Misc. Hydro Plant",null,"F10",null,{"$f":"+Distribution!H321+Transmission!H321+Generation!H321+Retail!H321+Misc!H321","v":1439452.4645285523},{"$f":"+Distribution!I321+Transmission!I321+Generation!I321+Retail!I321+Misc!I321","v":497439.68114106101},{"$f":"+Distribution!J321+Transmission!J321+Generation!J321+Retail!J321+Misc!J321","v":387553.97942819534},{"$f":"+Distribution!K321+Transmission!K321+Generation!K321+Retail!K321+Misc!K321","v":124248.23510105048},{"$f":"+Distribution!L321+Transmission!L321+Generation!L321+Retail!L321+Misc!L321","v":2728.7826092842511},{"$f":"+Distribution!M321+Transmission!M321+Generation!M321+Retail!M321+Misc!M321","v":251933.85236827878},{"$f":"+Distribution!N321+Transmission!N321+Generation!N321+Retail!N321+Misc!N321","v":13424.269059667789},{"$f":"+Distribution!O321+Transmission!O321+Generation!O321+Retail!O321+Misc!O321","v":336.68811017386776},{"$f":"+Distribution!P321+Transmission!P321+Generation!P321+Retail!P321+Misc!P321","v":610.70373222265732},{"$f":"+Distribution!Q321+Transmission!Q321+Generation!Q321+Retail!Q321+Misc!Q321","v":96987.939974557827},{"$f":"+Distribution!R321+Transmission!R321+Generation!R321+Retail!R321+Misc!R321","v":30944.354746052923},{"$f":"+Distribution!S321+Transmission!S321+Generation!S321+Retail!S321+Misc!S321","v":33243.978258007199},{"$f":"ROUND(SUM(I321:S321)-H321,0)","v":0}]
[{"$f":"ROW()","v":322}]
[{"$f":"ROW()","v":323},null,"Total Hydraulic Power Generation ",null,null,null,null,{"$f":"+Distribution!H323+Transmission!H323+Generation!H323+Retail!H323+Misc!H323","v":16475843.172327846},{"$f":"+Distribution!I323+Transmission!I323+Generation!I323+Retail!I323+Misc!I323","v":5693649.7565115141},{"$f":"+Distribution!J323+Transmission!J323+Generation!J323+Retail!J323+Misc!J323","v":4435907.9186139135},{"$f":"+Distribution!K323+Transmission!K323+Generation!K323+Retail!K323+Misc!K323","v":1422134.1005754499},{"$f":"+Distribution!L323+Transmission!L323+Generation!L323+Retail!L323+Misc!L323","v":31233.399802936736},{"$f":"+Distribution!M323+Transmission!M323+Generation!M323+Retail!M323+Misc!M323","v":2883612.1676165452},{"$f":"+Distribution!N323+Transmission!N323+Generation!N323+Retail!N323+Misc!N323","v":153652.97373863528},{"$f":"+Distribution!O323+Transmission!O323+Generation!O323+Retail!O323+Misc!O323","v":3853.7017636278129},{"$f":"+Distribution!P323+Transmission!P323+Generation!P323+Retail!P323+Misc!P323","v":6990.0598767957572},{"$f":"+Distribution!Q323+Transmission!Q323+Generation!Q323+Retail!Q323+Misc!Q323","v":1110115.2195055794},{"$f":"+Distribution!R323+Transmission!R323+Generation!R323+Retail!R323+Misc!R323","v":354186.29543409561},{"$f":"+Distribution!S323+Transmission!S323+Generation!S323+Retail!S323+Misc!S323","v":380507.5788887497},{"$f":"ROUND(SUM(I323:S323)-H323,0)","v":0}]
[{"$f":"ROW()","v":324}]
[{"$f":"ROW()","v":325}]
[{"$f":"ROW()","v":326},null,null,null,null,null,null,"OTHER POWER GENERATION"]
[{"$f":"ROW()","v":327}]
[{"$f":"ROW()","v":328}]
[{"$f":"ROW()","v":329},null,"546","Operation Super & Engineering",null,"F10",null,{"$f":"+Distribution!H329+Transmission!H329+Generation!H329+Retail!H329+Misc!H329","v":188281.88821134373},{"$f":"+Distribution!I329+Transmission!I329+Generation!I329+Retail!I329+Misc!I329","v":65065.630678650276},{"$f":"+Distribution!J329+Transmission!J329+Generation!J329+Retail!J329+Misc!J329","v":50692.465940137685},{"$f":"+Distribution!K329+Transmission!K329+Generation!K329+Retail!K329+Misc!K329","v":16251.799130730318},{"$f":"+Distribution!L329+Transmission!L329+Generation!L329+Retail!L329+Misc!L329","v":356.9276199492902},{"$f":"+Distribution!M329+Transmission!M329+Generation!M329+Retail!M329+Misc!M329","v":32953.211444737186},{"$f":"+Distribution!N329+Transmission!N329+Generation!N329+Retail!N329+Misc!N329","v":1755.9084365034521},{"$f":"+Distribution!O329+Transmission!O329+Generation!O329+Retail!O329+Misc!O329","v":44.039157029479895},{"$f":"+Distribution!P329+Transmission!P329+Generation!P329+Retail!P329+Misc!P329","v":79.880687048777489},{"$f":"+Distribution!Q329+Transmission!Q329+Generation!Q329+Retail!Q329+Misc!Q329","v":12686.124010436883},{"$f":"+Distribution!R329+Transmission!R329+Generation!R329+Retail!R329+Misc!R329","v":4047.553972528513},{"$f":"+Distribution!S329+Transmission!S329+Generation!S329+Retail!S329+Misc!S329","v":4348.3471335918493},{"$f":"ROUND(SUM(I329:S329)-H329,0)","v":0}]
[{"$f":"ROW()","v":330}]
[{"$f":"ROW()","v":331},null,"547","Fuel",null,"F30",null,{"$f":"+Distribution!H331+Transmission!H331+Generation!H331+Retail!H331+Misc!H331","v":131071700.5426891},{"$f":"+Distribution!I331+Transmission!I331+Generation!I331+Retail!I331+Misc!I331","v":38156312.568992831},{"$f":"+Distribution!J331+Transmission!J331+Generation!J331+Retail!J331+Misc!J331","v":35393346.255863875},{"$f":"+Distribution!K331+Transmission!K331+Generation!K331+Retail!K331+Misc!K331","v":12148677.152139612},{"$f":"+Distribution!L331+Transmission!L331+Generation!L331+Retail!L331+Misc!L331","v":507293.26464780653},{"$f":"+Distribution!M331+Transmission!M331+Generation!M331+Retail!M331+Misc!M331","v":26876884.545386244},{"$f":"+Distribution!N331+Transmission!N331+Generation!N331+Retail!N331+Misc!N331","v":1447510.3091042475},{"$f":"+Distribution!O331+Transmission!O331+Generation!O331+Retail!O331+Misc!O331","v":36918.282560810992},{"$f":"+Distribution!P331+Transmission!P331+Generation!P331+Retail!P331+Misc!P331","v":106891.26235706671},{"$f":"+Distribution!Q331+Transmission!Q331+Generation!Q331+Retail!Q331+Misc!Q331","v":7930629.8566697855},{"$f":"+Distribution!R331+Transmission!R331+Generation!R331+Retail!R331+Misc!R331","v":3315999.5190303018},{"$f":"+Distribution!S331+Transmission!S331+Generation!S331+Retail!S331+Misc!S331","v":5151237.5259365132},{"$f":"ROUND(SUM(I331:S331)-H331,0)","v":0}]
[{"$f":"ROW()","v":332},null,null,null,"Simple Cycle Combustion Turbine","F30",null,{"$f":"+Distribution!H332+Transmission!H332+Generation!H332+Retail!H332+Misc!H332","v":4192837.6382159251},{"$f":"+Distribution!I332+Transmission!I332+Generation!I332+Retail!I332+Misc!I332","v":1220577.9188979021},{"$f":"+Distribution!J332+Transmission!J332+Generation!J332+Retail!J332+Misc!J332","v":1132193.7055029084},{"$f":"+Distribution!K332+Transmission!K332+Generation!K332+Retail!K332+Misc!K332","v":388622.64399655722},{"$f":"+Distribution!L332+Transmission!L332+Generation!L332+Retail!L332+Misc!L332","v":16227.746224563612},{"$f":"+Distribution!M332+Transmission!M332+Generation!M332+Retail!M332+Misc!M332","v":859761.58585946553},{"$f":"+Distribution!N332+Transmission!N332+Generation!N332+Retail!N332+Misc!N332","v":46304.241728680172},{"$f":"+Distribution!O332+Transmission!O332+Generation!O332+Retail!O332+Misc!O332","v":1180.9747185575286},{"$f":"+Distribution!P332+Transmission!P332+Generation!P332+Retail!P332+Misc!P332","v":3419.3323665710295},{"$f":"+Distribution!Q332+Transmission!Q332+Generation!Q332+Retail!Q332+Misc!Q332","v":253692.0114725616},{"$f":"+Distribution!R332+Transmission!R332+Generation!R332+Retail!R332+Misc!R332","v":106075.12936911888},{"$f":"+Distribution!S332+Transmission!S332+Generation!S332+Retail!S332+Misc!S332","v":164782.34807903849},{"$f":"ROUND(SUM(I332:S332)-H332,0)","v":0}]
[{"$f":"ROW()","v":333},null,null,null,"Total 547",null,null,{"$f":"+Distribution!H333+Transmission!H333+Generation!H333+Retail!H333+Misc!H333","v":135264538.18090501},{"$f":"+Distribution!I333+Transmission!I333+Generation!I333+Retail!I333+Misc!I333","v":39376890.487890735},{"$f":"+Distribution!J333+Transmission!J333+Generation!J333+Retail!J333+Misc!J333","v":36525539.96136678},{"$f":"+Distribution!K333+Transmission!K333+Generation!K333+Retail!K333+Misc!K333","v":12537299.796136169},{"$f":"+Distribution!L333+Transmission!L333+Generation!L333+Retail!L333+Misc!L333","v":523521.01087237016},{"$f":"+Distribution!M333+Transmission!M333+Generation!M333+Retail!M333+Misc!M333","v":27736646.13124571},{"$f":"+Distribution!N333+Transmission!N333+Generation!N333+Retail!N333+Misc!N333","v":1493814.5508329277},{"$f":"+Distribution!O333+Transmission!O333+Generation!O333+Retail!O333+Misc!O333","v":38099.257279368518},{"$f":"+Distribution!P333+Transmission!P333+Generation!P333+Retail!P333+Misc!P333","v":110310.59472363774},{"$f":"+Distribution!Q333+Transmission!Q333+Generation!Q333+Retail!Q333+Misc!Q333","v":8184321.8681423469},{"$f":"+Distribution!R333+Transmission!R333+Generation!R333+Retail!R333+Misc!R333","v":3422074.6483994205},{"$f":"+Distribution!S333+Transmission!S333+Generation!S333+Retail!S333+Misc!S333","v":5316019.874015552},{"$f":"ROUND(SUM(I333:S333)-H333,0)","v":0}]
[{"$f":"ROW()","v":334}]
[{"$f":"ROW()","v":335},null,"548","Generation Expense",null,"F10",null,{"$f":"+Distribution!H335+Transmission!H335+Generation!H335+Retail!H335+Misc!H335","v":6444371.8714320827},{"$f":"+Distribution!I335+Transmission!I335+Generation!I335+Retail!I335+Misc!I335","v":2227017.8195356526},{"$f":"+Distribution!J335+Transmission!J335+Generation!J335+Retail!J335+Misc!J335","v":1735063.8699323926},{"$f":"+Distribution!K335+Transmission!K335+Generation!K335+Retail!K335+Misc!K335","v":556254.44472217083},{"$f":"+Distribution!L335+Transmission!L335+Generation!L335+Retail!L335+Misc!L335","v":12216.652042263851},{"$f":"+Distribution!M335+Transmission!M335+Generation!M335+Retail!M335+Misc!M335","v":1127897.913735834},{"$f":"+Distribution!N335+Transmission!N335+Generation!N335+Retail!N335+Misc!N335","v":60099.922751525584},{"$f":"+Distribution!O335+Transmission!O335+Generation!O335+Retail!O335+Misc!O335","v":1507.3393808532128},{"$f":"+Distribution!P335+Transmission!P335+Generation!P335+Retail!P335+Misc!P335","v":2734.0965059261389},{"$f":"+Distribution!Q335+Transmission!Q335+Generation!Q335+Retail!Q335+Misc!Q335","v":434211.17934928928},{"$f":"+Distribution!R335+Transmission!R335+Generation!R335+Retail!R335+Misc!R335","v":138536.65488730962},{"$f":"+Distribution!S335+Transmission!S335+Generation!S335+Retail!S335+Misc!S335","v":148831.97858886424},{"$f":"ROUND(SUM(I335:S335)-H335,0)","v":0}]
[{"$f":"ROW()","v":336},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H336+Transmission!H336+Generation!H336+Retail!H336+Misc!H336","v":215354.61381388956},{"$f":"+Distribution!I336+Transmission!I336+Generation!I336+Retail!I336+Misc!I336","v":74421.304674985091},{"$f":"+Distribution!J336+Transmission!J336+Generation!J336+Retail!J336+Misc!J336","v":57981.447549315446},{"$f":"+Distribution!K336+Transmission!K336+Generation!K336+Retail!K336+Misc!K336","v":18588.617093380464},{"$f":"+Distribution!L336+Transmission!L336+Generation!L336+Retail!L336+Misc!L336","v":408.24962232909593},{"$f":"+Distribution!M336+Transmission!M336+Generation!M336+Retail!M336+Misc!M336","v":37691.496468544872},{"$f":"+Distribution!N336+Transmission!N336+Generation!N336+Retail!N336+Misc!N336","v":2008.3874600370029},{"$f":"+Distribution!O336+Transmission!O336+Generation!O336+Retail!O336+Misc!O336","v":50.371470909231519},{"$f":"+Distribution!P336+Transmission!P336+Generation!P336+Retail!P336+Misc!P336","v":91.36659226227799},{"$f":"+Distribution!Q336+Transmission!Q336+Generation!Q336+Retail!Q336+Misc!Q336","v":14510.239742210884},{"$f":"+Distribution!R336+Transmission!R336+Generation!R336+Retail!R336+Misc!R336","v":4629.5447263962387},{"$f":"+Distribution!S336+Transmission!S336+Generation!S336+Retail!S336+Misc!S336","v":4973.5884135189344},{"$f":"ROUND(SUM(I336:S336)-H336,0)","v":0}]
[{"$f":"ROW()","v":337},null,null,null,"Total 548",null,null,{"$f":"+Distribution!H337+Transmission!H337+Generation!H337+Retail!H337+Misc!H337","v":6659726.4852459719},{"$f":"+Distribution!I337+Transmission!I337+Generation!I337+Retail!I337+Misc!I337","v":2301439.1242106375},{"$f":"+Distribution!J337+Transmission!J337+Generation!J337+Retail!J337+Misc!J337","v":1793045.317481708},{"$f":"+Distribution!K337+Transmission!K337+Generation!K337+Retail!K337+Misc!K337","v":574843.06181555125},{"$f":"+Distribution!L337+Transmission!L337+Generation!L337+Retail!L337+Misc!L337","v":12624.901664592948},{"$f":"+Distribution!M337+Transmission!M337+Generation!M337+Retail!M337+Misc!M337","v":1165589.4102043789},{"$f":"+Distribution!N337+Transmission!N337+Generation!N337+Retail!N337+Misc!N337","v":62108.310211562588},{"$f":"+Distribution!O337+Transmission!O337+Generation!O337+Retail!O337+Misc!O337","v":1557.7108517624442},{"$f":"+Distribution!P337+Transmission!P337+Generation!P337+Retail!P337+Misc!P337","v":2825.463098188417},{"$f":"+Distribution!Q337+Transmission!Q337+Generation!Q337+Retail!Q337+Misc!Q337","v":448721.41909150017},{"$f":"+Distribution!R337+Transmission!R337+Generation!R337+Retail!R337+Misc!R337","v":143166.19961370586},{"$f":"+Distribution!S337+Transmission!S337+Generation!S337+Retail!S337+Misc!S337","v":153805.56700238318},{"$f":"ROUND(SUM(I337:S337)-H337,0)","v":0}]
[{"$f":"ROW()","v":338}]
[{"$f":"ROW()","v":339},null,"549","Miscellaneous Other",null,"F10",null,{"$f":"+Distribution!H339+Transmission!H339+Generation!H339+Retail!H339+Misc!H339","v":1728765.9337229209},{"$f":"+Distribution!I339+Transmission!I339+Generation!I339+Retail!I339+Misc!I339","v":597419.36328568542},{"$f":"+Distribution!J339+Transmission!J339+Generation!J339+Retail!J339+Misc!J339","v":465447.89329576935},{"$f":"+Distribution!K339+Transmission!K339+Generation!K339+Retail!K339+Misc!K339","v":149220.70819354377},{"$f":"+Distribution!L339+Transmission!L339+Generation!L339+Retail!L339+Misc!L339","v":3277.2366797198843},{"$f":"+Distribution!M339+Transmission!M339+Generation!M339+Retail!M339+Misc!M339","v":302569.67302390619},{"$f":"+Distribution!N339+Transmission!N339+Generation!N339+Retail!N339+Misc!N339","v":16122.393484584549},{"$f":"+Distribution!O339+Transmission!O339+Generation!O339+Retail!O339+Misc!O339","v":404.35856653923344},{"$f":"+Distribution!P339+Transmission!P339+Generation!P339+Retail!P339+Misc!P339","v":733.44819219838382},{"$f":"+Distribution!Q339+Transmission!Q339+Generation!Q339+Retail!Q339+Misc!Q339","v":116481.4057718078},{"$f":"+Distribution!R339+Transmission!R339+Generation!R339+Retail!R339+Misc!R339","v":37163.815856562011},{"$f":"+Distribution!S339+Transmission!S339+Generation!S339+Retail!S339+Misc!S339","v":39925.637372604142},{"$f":"ROUND(SUM(I339:S339)-H339,0)","v":0}]
[{"$f":"ROW()","v":340},null,null,null,"Wind Generation ","F10",null,{"$f":"+Distribution!H340+Transmission!H340+Generation!H340+Retail!H340+Misc!H340","v":2686056.1408759747},{"$f":"+Distribution!I340+Transmission!I340+Generation!I340+Retail!I340+Misc!I340","v":928235.52230462036},{"$f":"+Distribution!J340+Transmission!J340+Generation!J340+Retail!J340+Misc!J340","v":723185.91410031007},{"$f":"+Distribution!K340+Transmission!K340+Generation!K340+Retail!K340+Misc!K340","v":231850.47308629524},{"$f":"+Distribution!L340+Transmission!L340+Generation!L340+Retail!L340+Misc!L340","v":5091.9800864588678},{"$f":"+Distribution!M340+Transmission!M340+Generation!M340+Retail!M340+Misc!M340","v":470115.19166073413},{"$f":"+Distribution!N340+Transmission!N340+Generation!N340+Retail!N340+Misc!N340","v":25050.038978745848},{"$f":"+Distribution!O340+Transmission!O340+Generation!O340+Retail!O340+Misc!O340","v":628.26886484830197},{"$f":"+Distribution!P340+Transmission!P340+Generation!P340+Retail!P340+Misc!P340","v":1139.5892192451124},{"$f":"+Distribution!Q340+Transmission!Q340+Generation!Q340+Retail!Q340+Misc!Q340","v":180982.04572868269},{"$f":"+Distribution!R340+Transmission!R340+Generation!R340+Retail!R340+Misc!R340","v":57742.979458722773},{"$f":"+Distribution!S340+Transmission!S340+Generation!S340+Retail!S340+Misc!S340","v":62034.137387311006},{"$f":"ROUND(SUM(I340:S340)-H340,0)","v":0}]
[{"$f":"ROW()","v":341}]
[{"$f":"ROW()","v":342},null,550,"Maint Supervision & Engineering",null,"F10",null,{"$f":"+Distribution!H342+Transmission!H342+Generation!H342+Retail!H342+Misc!H342","v":0},{"$f":"+Distribution!I342+Transmission!I342+Generation!I342+Retail!I342+Misc!I342","v":0},{"$f":"+Distribution!J342+Transmission!J342+Generation!J342+Retail!J342+Misc!J342","v":0},{"$f":"+Distribution!K342+Transmission!K342+Generation!K342+Retail!K342+Misc!K342","v":0},{"$f":"+Distribution!L342+Transmission!L342+Generation!L342+Retail!L342+Misc!L342","v":0},{"$f":"+Distribution!M342+Transmission!M342+Generation!M342+Retail!M342+Misc!M342","v":0},{"$f":"+Distribution!N342+Transmission!N342+Generation!N342+Retail!N342+Misc!N342","v":0},{"$f":"+Distribution!O342+Transmission!O342+Generation!O342+Retail!O342+Misc!O342","v":0},{"$f":"+Distribution!P342+Transmission!P342+Generation!P342+Retail!P342+Misc!P342","v":0},{"$f":"+Distribution!Q342+Transmission!Q342+Generation!Q342+Retail!Q342+Misc!Q342","v":0},{"$f":"+Distribution!R342+Transmission!R342+Generation!R342+Retail!R342+Misc!R342","v":0},{"$f":"+Distribution!S342+Transmission!S342+Generation!S342+Retail!S342+Misc!S342","v":0},{"$f":"ROUND(SUM(I342:S342)-H342,0)","v":0}]
[{"$f":"ROW()","v":343},null,null,null,"System Generation","F10",null,{"$f":"+Distribution!H343+Transmission!H343+Generation!H343+Retail!H343+Misc!H343","v":382322.96099748847},{"$f":"+Distribution!I343+Transmission!I343+Generation!I343+Retail!I343+Misc!I343","v":132121.49515043927},{"$f":"+Distribution!J343+Transmission!J343+Generation!J343+Retail!J343+Misc!J343","v":102935.51792269576},{"$f":"+Distribution!K343+Transmission!K343+Generation!K343+Retail!K343+Misc!K343","v":33000.709862346033},{"$f":"+Distribution!L343+Transmission!L343+Generation!L343+Retail!L343+Misc!L343","v":724.77297639814742},{"$f":"+Distribution!M343+Transmission!M343+Generation!M343+Retail!M343+Misc!M343","v":66914.398902704372},{"$f":"+Distribution!N343+Transmission!N343+Generation!N343+Retail!N343+Misc!N343","v":3565.5267697916784},{"$f":"+Distribution!O343+Transmission!O343+Generation!O343+Retail!O343+Misc!O343","v":89.425388046058984},{"$f":"+Distribution!P343+Transmission!P343+Generation!P343+Retail!P343+Misc!P343","v":162.20477226530349},{"$f":"+Distribution!Q343+Transmission!Q343+Generation!Q343+Retail!Q343+Misc!Q343","v":25760.292406921719},{"$f":"+Distribution!R343+Transmission!R343+Generation!R343+Retail!R343+Misc!R343","v":8218.9149167509513},{"$f":"+Distribution!S343+Transmission!S343+Generation!S343+Retail!S343+Misc!S343","v":8829.7019291291326},{"$f":"ROUND(SUM(I343:S343)-H343,0)","v":0}]
[{"$f":"ROW()","v":344},null,null,null,"Wind Generation","F10",null,{"$f":"+Distribution!H344+Transmission!H344+Generation!H344+Retail!H344+Misc!H344","v":1376585.0717544933},{"$f":"+Distribution!I344+Transmission!I344+Generation!I344+Retail!I344+Misc!I344","v":475714.24276339274},{"$f":"+Distribution!J344+Transmission!J344+Generation!J344+Retail!J344+Misc!J344","v":370627.74612333818},{"$f":"+Distribution!K344+Transmission!K344+Generation!K344+Retail!K344+Misc!K344","v":118821.7533032374},{"$f":"+Distribution!L344+Transmission!L344+Generation!L344+Retail!L344+Misc!L344","v":2609.6043437143071},{"$f":"+Distribution!M344+Transmission!M344+Generation!M344+Retail!M344+Misc!M344","v":240930.76276288097},{"$f":"+Distribution!N344+Transmission!N344+Generation!N344+Retail!N344+Misc!N344","v":12837.970577101925},{"$f":"+Distribution!O344+Transmission!O344+Generation!O344+Retail!O344+Misc!O344","v":321.98341919847752},{"$f":"+Distribution!P344+Transmission!P344+Generation!P344+Retail!P344+Misc!P344","v":584.03154099138942},{"$f":"+Distribution!Q344+Transmission!Q344+Generation!Q344+Retail!Q344+Misc!Q344","v":92752.038430754925},{"$f":"+Distribution!R344+Transmission!R344+Generation!R344+Retail!R344+Misc!R344","v":29592.87496335855},{"$f":"+Distribution!S344+Transmission!S344+Generation!S344+Retail!S344+Misc!S344","v":31792.063526524271},{"$f":"ROUND(SUM(I344:S344)-H344,0)","v":0}]
[{"$f":"ROW()","v":345},null,null,null,"Total 550",null,null,{"$f":"+Distribution!H345+Transmission!H345+Generation!H345+Retail!H345+Misc!H345","v":1758908.0327519816},{"$f":"+Distribution!I345+Transmission!I345+Generation!I345+Retail!I345+Misc!I345","v":607835.73791383207},{"$f":"+Distribution!J345+Transmission!J345+Generation!J345+Retail!J345+Misc!J345","v":473563.26404603396},{"$f":"+Distribution!K345+Transmission!K345+Generation!K345+Retail!K345+Misc!K345","v":151822.46316558344},{"$f":"+Distribution!L345+Transmission!L345+Generation!L345+Retail!L345+Misc!L345","v":3334.3773201124545},{"$f":"+Distribution!M345+Transmission!M345+Generation!M345+Retail!M345+Misc!M345","v":307845.16166558536},{"$f":"+Distribution!N345+Transmission!N345+Generation!N345+Retail!N345+Misc!N345","v":16403.497346893604},{"$f":"+Distribution!O345+Transmission!O345+Generation!O345+Retail!O345+Misc!O345","v":411.40880724453649},{"$f":"+Distribution!P345+Transmission!P345+Generation!P345+Retail!P345+Misc!P345","v":746.23631325669294},{"$f":"+Distribution!Q345+Transmission!Q345+Generation!Q345+Retail!Q345+Misc!Q345","v":118512.33083767665},{"$f":"+Distribution!R345+Transmission!R345+Generation!R345+Retail!R345+Misc!R345","v":37811.7898801095},{"$f":"+Distribution!S345+Transmission!S345+Generation!S345+Retail!S345+Misc!S345","v":40621.765455653403},{"$f":"ROUND(SUM(I345:S345)-H345,0)","v":0}]
[{"$f":"ROW()","v":346}]
[{"$f":"ROW()","v":347},null,"551","Maint Supervision & Engineering",null,"F10",null,{"$f":"+Distribution!H347+Transmission!H347+Generation!H347+Retail!H347+Misc!H347","v":0},{"$f":"+Distribution!I347+Transmission!I347+Generation!I347+Retail!I347+Misc!I347","v":0},{"$f":"+Distribution!J347+Transmission!J347+Generation!J347+Retail!J347+Misc!J347","v":0},{"$f":"+Distribution!K347+Transmission!K347+Generation!K347+Retail!K347+Misc!K347","v":0},{"$f":"+Distribution!L347+Transmission!L347+Generation!L347+Retail!L347+Misc!L347","v":0},{"$f":"+Distribution!M347+Transmission!M347+Generation!M347+Retail!M347+Misc!M347","v":0},{"$f":"+Distribution!N347+Transmission!N347+Generation!N347+Retail!N347+Misc!N347","v":0},{"$f":"+Distribution!O347+Transmission!O347+Generation!O347+Retail!O347+Misc!O347","v":0},{"$f":"+Distribution!P347+Transmission!P347+Generation!P347+Retail!P347+Misc!P347","v":0},{"$f":"+Distribution!Q347+Transmission!Q347+Generation!Q347+Retail!Q347+Misc!Q347","v":0},{"$f":"+Distribution!R347+Transmission!R347+Generation!R347+Retail!R347+Misc!R347","v":0},{"$f":"+Distribution!S347+Transmission!S347+Generation!S347+Retail!S347+Misc!S347","v":0},{"$f":"ROUND(SUM(I347:S347)-H347,0)","v":0}]
[{"$f":"ROW()","v":348}]
[{"$f":"ROW()","v":349},null,"552","Maintenance of Structures",null,"F10",null,{"$f":"+Distribution!H349+Transmission!H349+Generation!H349+Retail!H349+Misc!H349","v":1662236.9169140977},{"$f":"+Distribution!I349+Transmission!I349+Generation!I349+Retail!I349+Misc!I349","v":574428.55690372665},{"$f":"+Distribution!J349+Transmission!J349+Generation!J349+Retail!J349+Misc!J349","v":447535.81502498785},{"$f":"+Distribution!K349+Transmission!K349+Generation!K349+Retail!K349+Misc!K349","v":143478.1684951511},{"$f":"+Distribution!L349+Transmission!L349+Generation!L349+Retail!L349+Misc!L349","v":3151.1170414863595},{"$f":"+Distribution!M349+Transmission!M349+Generation!M349+Retail!M349+Misc!M349","v":290925.72373627877},{"$f":"+Distribution!N349+Transmission!N349+Generation!N349+Retail!N349+Misc!N349","v":15501.946860659868},{"$f":"+Distribution!O349+Transmission!O349+Generation!O349+Retail!O349+Misc!O349","v":388.79742124748918},{"$f":"+Distribution!P349+Transmission!P349+Generation!P349+Retail!P349+Misc!P349","v":705.22251620875738},{"$f":"+Distribution!Q349+Transmission!Q349+Generation!Q349+Retail!Q349+Misc!Q349","v":111998.79002184358},{"$f":"+Distribution!R349+Transmission!R349+Generation!R349+Retail!R349+Misc!R349","v":35733.621009723072},{"$f":"+Distribution!S349+Transmission!S349+Generation!S349+Retail!S349+Misc!S349","v":38389.157882784042},{"$f":"ROUND(SUM(I349:S349)-H349,0)","v":0}]
[{"$f":"ROW()","v":350}]
[{"$f":"ROW()","v":351},null,"553","Maint of Generation & Elect Plant",null,"F10",null,{"$f":"+Distribution!H351+Transmission!H351+Generation!H351+Retail!H351+Misc!H351","v":3672959.9445285853},{"$f":"+Distribution!I351+Transmission!I351+Generation!I351+Retail!I351+Misc!I351","v":1269285.4183612033},{"$f":"+Distribution!J351+Transmission!J351+Generation!J351+Retail!J351+Misc!J351","v":988897.01317690266},{"$f":"+Distribution!K351+Transmission!K351+Generation!K351+Retail!K351+Misc!K351","v":317036.37455926347},{"$f":"+Distribution!L351+Transmission!L351+Generation!L351+Retail!L351+Misc!L351","v":6962.8622467292644},{"$f":"+Distribution!M351+Transmission!M351+Generation!M351+Retail!M351+Misc!M351","v":642843.70010268677},{"$f":"+Distribution!N351+Transmission!N351+Generation!N351+Retail!N351+Misc!N351","v":34253.859544353283},{"$f":"+Distribution!O351+Transmission!O351+Generation!O351+Retail!O351+Misc!O351","v":859.10578705540445},{"$f":"+Distribution!P351+Transmission!P351+Generation!P351+Retail!P351+Misc!P351","v":1558.2941442686583},{"$f":"+Distribution!Q351+Transmission!Q351+Generation!Q351+Retail!Q351+Misc!Q351","v":247478.00112007631},{"$f":"+Distribution!R351+Transmission!R351+Generation!R351+Retail!R351+Misc!R351","v":78958.755702127572},{"$f":"+Distribution!S351+Transmission!S351+Generation!S351+Retail!S351+Misc!S351","v":84826.559783918201},{"$f":"ROUND(SUM(I351:S351)-H351,0)","v":0}]
[{"$f":"ROW()","v":352},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H352+Transmission!H352+Generation!H352+Retail!H352+Misc!H352","v":234444.14989228864},{"$f":"+Distribution!I352+Transmission!I352+Generation!I352+Retail!I352+Misc!I352","v":81018.182983904931},{"$f":"+Distribution!J352+Transmission!J352+Generation!J352+Retail!J352+Misc!J352","v":63121.058515937206},{"$f":"+Distribution!K352+Transmission!K352+Generation!K352+Retail!K352+Misc!K352","v":20236.355539134376},{"$f":"+Distribution!L352+Transmission!L352+Generation!L352+Retail!L352+Misc!L352","v":444.43782260224668},{"$f":"+Distribution!M352+Transmission!M352+Generation!M352+Retail!M352+Misc!M352","v":41032.558770125957},{"$f":"+Distribution!N352+Transmission!N352+Generation!N352+Retail!N352+Misc!N352","v":2186.4156164753576},{"$f":"+Distribution!O352+Transmission!O352+Generation!O352+Retail!O352+Misc!O352","v":54.836515768102281},{"$f":"+Distribution!P352+Transmission!P352+Generation!P352+Retail!P352+Misc!P352","v":99.465540450397285},{"$f":"+Distribution!Q352+Transmission!Q352+Generation!Q352+Retail!Q352+Misc!Q352","v":15796.461291680605},{"$f":"+Distribution!R352+Transmission!R352+Generation!R352+Retail!R352+Misc!R352","v":5039.9183864538682},{"$f":"+Distribution!S352+Transmission!S352+Generation!S352+Retail!S352+Misc!S352","v":5414.4589097555645},{"$f":"ROUND(SUM(I352:S352)-H352,0)","v":0}]
[{"$f":"ROW()","v":353},null,null,null,"Wind Generation","F10",null,{"$f":"+Distribution!H353+Transmission!H353+Generation!H353+Retail!H353+Misc!H353","v":5912205.6602310129},{"$f":"+Distribution!I353+Transmission!I353+Generation!I353+Retail!I353+Misc!I353","v":2043114.1499548669},{"$f":"+Distribution!J353+Transmission!J353+Generation!J353+Retail!J353+Misc!J353","v":1591784.9927547788},{"$f":"+Distribution!K353+Transmission!K353+Generation!K353+Retail!K353+Misc!K353","v":510319.81738885236},{"$f":"+Distribution!L353+Transmission!L353+Generation!L353+Retail!L353+Misc!L353","v":11207.819907713454},{"$f":"+Distribution!M353+Transmission!M353+Generation!M353+Retail!M353+Misc!M353","v":1034757.8573658398},{"$f":"+Distribution!N353+Transmission!N353+Generation!N353+Retail!N353+Misc!N353","v":55136.964557579995},{"$f":"+Distribution!O353+Transmission!O353+Generation!O353+Retail!O353+Misc!O353","v":1382.8656379801835},{"$f":"+Distribution!P353+Transmission!P353+Generation!P353+Retail!P353+Misc!P353","v":2508.3190666900841},{"$f":"+Distribution!Q353+Transmission!Q353+Generation!Q353+Retail!Q353+Misc!Q353","v":398354.69515106903},{"$f":"+Distribution!R353+Transmission!R353+Generation!R353+Retail!R353+Misc!R353","v":127096.51328550807},{"$f":"+Distribution!S353+Transmission!S353+Generation!S353+Retail!S353+Misc!S353","v":136541.66516013377},{"$f":"ROUND(SUM(I353:S353)-H353,0)","v":0}]
[{"$f":"ROW()","v":354},null,null,null,"Total 553",null,null,{"$f":"+Distribution!H354+Transmission!H354+Generation!H354+Retail!H354+Misc!H354","v":9819609.7546518873},{"$f":"+Distribution!I354+Transmission!I354+Generation!I354+Retail!I354+Misc!I354","v":3393417.751299975},{"$f":"+Distribution!J354+Transmission!J354+Generation!J354+Retail!J354+Misc!J354","v":2643803.064447619},{"$f":"+Distribution!K354+Transmission!K354+Generation!K354+Retail!K354+Misc!K354","v":847592.54748725018},{"$f":"+Distribution!L354+Transmission!L354+Generation!L354+Retail!L354+Misc!L354","v":18615.119977044964},{"$f":"+Distribution!M354+Transmission!M354+Generation!M354+Retail!M354+Misc!M354","v":1718634.1162386525},{"$f":"+Distribution!N354+Transmission!N354+Generation!N354+Retail!N354+Misc!N354","v":91577.239718408644},{"$f":"+Distribution!O354+Transmission!O354+Generation!O354+Retail!O354+Misc!O354","v":2296.8079408036901},{"$f":"+Distribution!P354+Transmission!P354+Generation!P354+Retail!P354+Misc!P354","v":4166.0787514091398},{"$f":"+Distribution!Q354+Transmission!Q354+Generation!Q354+Retail!Q354+Misc!Q354","v":661629.15756282595},{"$f":"+Distribution!R354+Transmission!R354+Generation!R354+Retail!R354+Misc!R354","v":211095.1873740895},{"$f":"+Distribution!S354+Transmission!S354+Generation!S354+Retail!S354+Misc!S354","v":226782.68385380751},{"$f":"ROUND(SUM(I354:S354)-H354,0)","v":0}]
[{"$f":"ROW()","v":355}]
[{"$f":"ROW()","v":356},null,"554","Maintenance of Misc. Other",null,"F10",null,{"$f":"+Distribution!H356+Transmission!H356+Generation!H356+Retail!H356+Misc!H356","v":125009.18876961537},{"$f":"+Distribution!I356+Transmission!I356+Generation!I356+Retail!I356+Misc!I356","v":43200.128197096645},{"$f":"+Distribution!J356+Transmission!J356+Generation!J356+Retail!J356+Misc!J356","v":33657.10905126865},{"$f":"+Distribution!K356+Transmission!K356+Generation!K356+Retail!K356+Misc!K356","v":10790.332754146104},{"$f":"+Distribution!L356+Transmission!L356+Generation!L356+Retail!L356+Misc!L356","v":236.98101098946861},{"$f":"+Distribution!M356+Transmission!M356+Generation!M356+Retail!M356+Misc!M356","v":21879.184818011665},{"$f":"+Distribution!N356+Transmission!N356+Generation!N356+Retail!N356+Misc!N356","v":1165.8300821512335},{"$f":"+Distribution!O356+Transmission!O356+Generation!O356+Retail!O356+Misc!O356","v":29.239664774199447},{"$f":"+Distribution!P356+Transmission!P356+Generation!P356+Retail!P356+Misc!P356","v":53.036539951831458},{"$f":"+Distribution!Q356+Transmission!Q356+Generation!Q356+Retail!Q356+Misc!Q356","v":8422.9135698667105},{"$f":"+Distribution!R356+Transmission!R356+Generation!R356+Retail!R356+Misc!R356","v":2687.361187067906},{"$f":"+Distribution!S356+Transmission!S356+Generation!S356+Retail!S356+Misc!S356","v":2887.0718942909411},{"$f":"ROUND(SUM(I356:S356)-H356,0)","v":0}]
[{"$f":"ROW()","v":357},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H357+Transmission!H357+Generation!H357+Retail!H357+Misc!H357","v":61642.241611767684},{"$f":"+Distribution!I357+Transmission!I357+Generation!I357+Retail!I357+Misc!I357","v":21302.056002398636},{"$f":"+Distribution!J357+Transmission!J357+Generation!J357+Retail!J357+Misc!J357","v":16596.377182444288},{"$f":"+Distribution!K357+Transmission!K357+Generation!K357+Retail!K357+Misc!K357","v":5320.7312618295555},{"$f":"+Distribution!L357+Transmission!L357+Generation!L357+Retail!L357+Misc!L357","v":116.85573581103357},{"$f":"+Distribution!M357+Transmission!M357+Generation!M357+Retail!M357+Misc!M357","v":10788.662898260514},{"$f":"+Distribution!N357+Transmission!N357+Generation!N357+Retail!N357+Misc!N357","v":574.87277782975741},{"$f":"+Distribution!O357+Transmission!O357+Generation!O357+Retail!O357+Misc!O357","v":14.418127966417012},{"$f":"+Distribution!P357+Transmission!P357+Generation!P357+Retail!P357+Misc!P357","v":26.152407212145636},{"$f":"+Distribution!Q357+Transmission!Q357+Generation!Q357+Retail!Q357+Misc!Q357","v":4153.3528731686201},{"$f":"+Distribution!R357+Transmission!R357+Generation!R357+Retail!R357+Misc!R357","v":1325.1423293100406},{"$f":"+Distribution!S357+Transmission!S357+Generation!S357+Retail!S357+Misc!S357","v":1423.6200155366673},{"$f":"ROUND(SUM(I357:S357)-H357,0)","v":0}]
[{"$f":"ROW()","v":358},null,null,null,"Wind Generation","F10",null,{"$f":"+Distribution!H358+Transmission!H358+Generation!H358+Retail!H358+Misc!H358","v":836477.26310649398},{"$f":"+Distribution!I358+Transmission!I358+Generation!I358+Retail!I358+Misc!I358","v":289066.15070315736},{"$f":"+Distribution!J358+Transmission!J358+Generation!J358+Retail!J358+Misc!J358","v":225210.69643262055},{"$f":"+Distribution!K358+Transmission!K358+Generation!K358+Retail!K358+Misc!K358","v":72201.63652794066},{"$f":"+Distribution!L358+Transmission!L358+Generation!L358+Retail!L358+Misc!L358","v":1585.7172535213037},{"$f":"+Distribution!M358+Transmission!M358+Generation!M358+Retail!M358+Misc!M358","v":146400.76314150024},{"$f":"+Distribution!N358+Transmission!N358+Generation!N358+Retail!N358+Misc!N358","v":7800.9494019059803},{"$f":"+Distribution!O358+Transmission!O358+Generation!O358+Retail!O358+Misc!O358","v":195.65213569659235},{"$f":"+Distribution!P358+Transmission!P358+Generation!P358+Retail!P358+Misc!P358","v":354.8847906317207},{"$f":"+Distribution!Q358+Transmission!Q358+Generation!Q358+Retail!Q358+Misc!Q358","v":56360.462455997847},{"$f":"+Distribution!R358+Transmission!R358+Generation!R358+Retail!R358+Misc!R358","v":17982.010385492216},{"$f":"+Distribution!S358+Transmission!S358+Generation!S358+Retail!S358+Misc!S358","v":19318.339878029416},{"$f":"ROUND(SUM(I358:S358)-H358,0)","v":0}]
[{"$f":"ROW()","v":359},null,null,null,"Total 554",null,null,{"$f":"+Distribution!H359+Transmission!H359+Generation!H359+Retail!H359+Misc!H359","v":1023128.693487877},{"$f":"+Distribution!I359+Transmission!I359+Generation!I359+Retail!I359+Misc!I359","v":353568.33490265266},{"$f":"+Distribution!J359+Transmission!J359+Generation!J359+Retail!J359+Misc!J359","v":275464.18266633351},{"$f":"+Distribution!K359+Transmission!K359+Generation!K359+Retail!K359+Misc!K359","v":88312.700543916319},{"$f":"+Distribution!L359+Transmission!L359+Generation!L359+Retail!L359+Misc!L359","v":1939.5540003218059},{"$f":"+Distribution!M359+Transmission!M359+Generation!M359+Retail!M359+Misc!M359","v":179068.61085777241},{"$f":"+Distribution!N359+Transmission!N359+Generation!N359+Retail!N359+Misc!N359","v":9541.6522618869712},{"$f":"+Distribution!O359+Transmission!O359+Generation!O359+Retail!O359+Misc!O359","v":239.30992843720881},{"$f":"+Distribution!P359+Transmission!P359+Generation!P359+Retail!P359+Misc!P359","v":434.07373779569781},{"$f":"+Distribution!Q359+Transmission!Q359+Generation!Q359+Retail!Q359+Misc!Q359","v":68936.728899033173},{"$f":"+Distribution!R359+Transmission!R359+Generation!R359+Retail!R359+Misc!R359","v":21994.513901870163},{"$f":"+Distribution!S359+Transmission!S359+Generation!S359+Retail!S359+Misc!S359","v":23629.031787857024},{"$f":"ROUND(SUM(I359:S359)-H359,0)","v":0}]
[{"$f":"ROW()","v":360}]
[{"$f":"ROW()","v":361},null,"Total Other Power Generation",null,null,null,null,{"$f":"+Distribution!H361+Transmission!H361+Generation!H361+Retail!H361+Misc!H361","v":160791252.02676705},{"$f":"+Distribution!I361+Transmission!I361+Generation!I361+Retail!I361+Misc!I361","v":48198300.509390518},{"$f":"+Distribution!J361+Transmission!J361+Generation!J361+Retail!J361+Misc!J361","v":43398277.878369689},{"$f":"+Distribution!K361+Transmission!K361+Generation!K361+Retail!K361+Misc!K361","v":14740671.718054188},{"$f":"+Distribution!L361+Transmission!L361+Generation!L361+Retail!L361+Misc!L361","v":571912.22526205657},{"$f":"+Distribution!M361+Transmission!M361+Generation!M361+Retail!M361+Misc!M361","v":32204347.230077758},{"$f":"+Distribution!N361+Transmission!N361+Generation!N361+Retail!N361+Misc!N361","v":1731875.5381321732},{"$f":"+Distribution!O361+Transmission!O361+Generation!O361+Retail!O361+Misc!O361","v":44069.958817280894},{"$f":"+Distribution!P361+Transmission!P361+Generation!P361+Retail!P361+Misc!P361","v":121140.58723898871},{"$f":"+Distribution!Q361+Transmission!Q361+Generation!Q361+Retail!Q361+Misc!Q361","v":9904269.8700661566},{"$f":"+Distribution!R361+Transmission!R361+Generation!R361+Retail!R361+Misc!R361","v":3970830.3094667317},{"$f":"+Distribution!S361+Transmission!S361+Generation!S361+Retail!S361+Misc!S361","v":5905556.2018915452},{"$f":"ROUND(SUM(I361:S361)-H361,0)","v":0}]
[{"$f":"ROW()","v":362}]
[{"$f":"ROW()","v":363}]
[{"$f":"ROW()","v":364}]
[{"$f":"ROW()","v":365},null,null,null,null,null,null,"OTHER POWER SUPPLY"]
[{"$f":"ROW()","v":366}]
[{"$f":"ROW()","v":367},null,"555","Purchased Power",null,"F10",null,{"$f":"+Distribution!H367+Transmission!H367+Generation!H367+Retail!H367+Misc!H367","v":0},{"$f":"+Distribution!I367+Transmission!I367+Generation!I367+Retail!I367+Misc!I367","v":0},{"$f":"+Distribution!J367+Transmission!J367+Generation!J367+Retail!J367+Misc!J367","v":0},{"$f":"+Distribution!K367+Transmission!K367+Generation!K367+Retail!K367+Misc!K367","v":0},{"$f":"+Distribution!L367+Transmission!L367+Generation!L367+Retail!L367+Misc!L367","v":0},{"$f":"+Distribution!M367+Transmission!M367+Generation!M367+Retail!M367+Misc!M367","v":0},{"$f":"+Distribution!N367+Transmission!N367+Generation!N367+Retail!N367+Misc!N367","v":0},{"$f":"+Distribution!O367+Transmission!O367+Generation!O367+Retail!O367+Misc!O367","v":0},{"$f":"+Distribution!P367+Transmission!P367+Generation!P367+Retail!P367+Misc!P367","v":0},{"$f":"+Distribution!Q367+Transmission!Q367+Generation!Q367+Retail!Q367+Misc!Q367","v":0},{"$f":"+Distribution!R367+Transmission!R367+Generation!R367+Retail!R367+Misc!R367","v":0},{"$f":"+Distribution!S367+Transmission!S367+Generation!S367+Retail!S367+Misc!S367","v":0},{"$f":"ROUND(SUM(I367:S367)-H367,0)","v":0}]
[{"$f":"ROW()","v":368},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H368+Transmission!H368+Generation!H368+Retail!H368+Misc!H368","v":253028167.05669481},{"$f":"+Distribution!I368+Transmission!I368+Generation!I368+Retail!I368+Misc!I368","v":87440366.279558212},{"$f":"+Distribution!J368+Transmission!J368+Generation!J368+Retail!J368+Misc!J368","v":68124565.045891553},{"$f":"+Distribution!K368+Transmission!K368+Generation!K368+Retail!K368+Misc!K368","v":21840459.454105508},{"$f":"+Distribution!L368+Transmission!L368+Generation!L368+Retail!L368+Misc!L368","v":479667.70625490387},{"$f":"+Distribution!M368+Transmission!M368+Generation!M368+Retail!M368+Misc!M368","v":44285144.841622584},{"$f":"+Distribution!N368+Transmission!N368+Generation!N368+Retail!N368+Misc!N368","v":2359729.3262171946},{"$f":"+Distribution!O368+Transmission!O368+Generation!O368+Retail!O368+Misc!O368","v":59183.319690225486},{"$f":"+Distribution!P368+Transmission!P368+Generation!P368+Retail!P368+Misc!P368","v":107350.01661176181},{"$f":"+Distribution!Q368+Transmission!Q368+Generation!Q368+Retail!Q368+Misc!Q368","v":17048621.80801826},{"$f":"+Distribution!R368+Transmission!R368+Generation!R368+Retail!R368+Misc!R368","v":5439424.7500978159},{"$f":"+Distribution!S368+Transmission!S368+Generation!S368+Retail!S368+Misc!S368","v":5843654.50862676},{"$f":"ROUND(SUM(I368:S368)-H368,0)","v":0}]
[{"$f":"ROW()","v":369},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H369+Transmission!H369+Generation!H369+Retail!H369+Misc!H369","v":3844437.1074083266},{"$f":"+Distribution!I369+Transmission!I369+Generation!I369+Retail!I369+Misc!I369","v":1119154.9610995627},{"$f":"+Distribution!J369+Transmission!J369+Generation!J369+Retail!J369+Misc!J369","v":1038114.964084703},{"$f":"+Distribution!K369+Transmission!K369+Generation!K369+Retail!K369+Misc!K369","v":356330.35244246194},{"$f":"+Distribution!L369+Transmission!L369+Generation!L369+Retail!L369+Misc!L369","v":14879.314473494265},{"$f":"+Distribution!M369+Transmission!M369+Generation!M369+Retail!M369+Misc!M369","v":788320.37617578288},{"$f":"+Distribution!N369+Transmission!N369+Generation!N369+Retail!N369+Misc!N369","v":42456.627346984264},{"$f":"+Distribution!O369+Transmission!O369+Generation!O369+Retail!O369+Misc!O369","v":1082.8425574011828},{"$f":"+Distribution!P369+Transmission!P369+Generation!P369+Retail!P369+Misc!P369","v":3135.2056451681342},{"$f":"+Distribution!Q369+Transmission!Q369+Generation!Q369+Retail!Q369+Misc!Q369","v":232611.67422003287},{"$f":"+Distribution!R369+Transmission!R369+Generation!R369+Retail!R369+Misc!R369","v":97260.90030361875},{"$f":"+Distribution!S369+Transmission!S369+Generation!S369+Retail!S369+Misc!S369","v":151089.88905911616},{"$f":"ROUND(SUM(I369:S369)-H369,0)","v":0}]
[{"$f":"ROW()","v":370},null,null,null,"Seasonal Contracts","F10",null,{"$f":"+Distribution!H370+Transmission!H370+Generation!H370+Retail!H370+Misc!H370","v":0},{"$f":"+Distribution!I370+Transmission!I370+Generation!I370+Retail!I370+Misc!I370","v":0},{"$f":"+Distribution!J370+Transmission!J370+Generation!J370+Retail!J370+Misc!J370","v":0},{"$f":"+Distribution!K370+Transmission!K370+Generation!K370+Retail!K370+Misc!K370","v":0},{"$f":"+Distribution!L370+Transmission!L370+Generation!L370+Retail!L370+Misc!L370","v":0},{"$f":"+Distribution!M370+Transmission!M370+Generation!M370+Retail!M370+Misc!M370","v":0},{"$f":"+Distribution!N370+Transmission!N370+Generation!N370+Retail!N370+Misc!N370","v":0},{"$f":"+Distribution!O370+Transmission!O370+Generation!O370+Retail!O370+Misc!O370","v":0},{"$f":"+Distribution!P370+Transmission!P370+Generation!P370+Retail!P370+Misc!P370","v":0},{"$f":"+Distribution!Q370+Transmission!Q370+Generation!Q370+Retail!Q370+Misc!Q370","v":0},{"$f":"+Distribution!R370+Transmission!R370+Generation!R370+Retail!R370+Misc!R370","v":0},{"$f":"+Distribution!S370+Transmission!S370+Generation!S370+Retail!S370+Misc!S370","v":0},{"$f":"ROUND(SUM(I370:S370)-H370,0)","v":0}]
[{"$f":"ROW()","v":371},null,null,null,null,null,null,{"$f":"+Distribution!H371+Transmission!H371+Generation!H371+Retail!H371+Misc!H371","v":256872604.16410312},{"$f":"+Distribution!I371+Transmission!I371+Generation!I371+Retail!I371+Misc!I371","v":88559521.240657777},{"$f":"+Distribution!J371+Transmission!J371+Generation!J371+Retail!J371+Misc!J371","v":69162680.009976253},{"$f":"+Distribution!K371+Transmission!K371+Generation!K371+Retail!K371+Misc!K371","v":22196789.80654797},{"$f":"+Distribution!L371+Transmission!L371+Generation!L371+Retail!L371+Misc!L371","v":494547.02072839811},{"$f":"+Distribution!M371+Transmission!M371+Generation!M371+Retail!M371+Misc!M371","v":45073465.217798367},{"$f":"+Distribution!N371+Transmission!N371+Generation!N371+Retail!N371+Misc!N371","v":2402185.9535641787},{"$f":"+Distribution!O371+Transmission!O371+Generation!O371+Retail!O371+Misc!O371","v":60266.162247626671},{"$f":"+Distribution!P371+Transmission!P371+Generation!P371+Retail!P371+Misc!P371","v":110485.22225692993},{"$f":"+Distribution!Q371+Transmission!Q371+Generation!Q371+Retail!Q371+Misc!Q371","v":17281233.482238293},{"$f":"+Distribution!R371+Transmission!R371+Generation!R371+Retail!R371+Misc!R371","v":5536685.6504014349},{"$f":"+Distribution!S371+Transmission!S371+Generation!S371+Retail!S371+Misc!S371","v":5994744.3976858761},{"$f":"ROUND(SUM(I371:S371)-H371,0)","v":0}]
[{"$f":"ROW()","v":372}]
[{"$f":"ROW()","v":373}]
[{"$f":"ROW()","v":374},null,"556","System Control & Load Dispatch",null,"F10",null,{"$f":"+Distribution!H374+Transmission!H374+Generation!H374+Retail!H374+Misc!H374","v":639780.14032202284},{"$f":"+Distribution!I374+Transmission!I374+Generation!I374+Retail!I374+Misc!I374","v":221092.42010044688},{"$f":"+Distribution!J374+Transmission!J374+Generation!J374+Retail!J374+Misc!J374","v":172252.5373021868},{"$f":"+Distribution!K374+Transmission!K374+Generation!K374+Retail!K374+Misc!K374","v":55223.465342948119},{"$f":"+Distribution!L374+Transmission!L374+Generation!L374+Retail!L374+Misc!L374","v":1212.8367998924946},{"$f":"+Distribution!M374+Transmission!M374+Generation!M374+Retail!M374+Misc!M374","v":111974.71218532765},{"$f":"+Distribution!N374+Transmission!N374+Generation!N374+Retail!N374+Misc!N374","v":5966.560865577294},{"$f":"+Distribution!O374+Transmission!O374+Generation!O374+Retail!O374+Misc!O374","v":149.64465425563284},{"$f":"+Distribution!P374+Transmission!P374+Generation!P374+Retail!P374+Misc!P374","v":271.43384663595799},{"$f":"+Distribution!Q374+Transmission!Q374+Generation!Q374+Retail!Q374+Misc!Q374","v":43107.333778326181},{"$f":"+Distribution!R374+Transmission!R374+Generation!R374+Retail!R374+Misc!R374","v":13753.551513136123},{"$f":"+Distribution!S374+Transmission!S374+Generation!S374+Retail!S374+Misc!S374","v":14775.643933289641},{"$f":"ROUND(SUM(I374:S374)-H374,0)","v":0}]
[{"$f":"ROW()","v":375}]
[{"$f":"ROW()","v":376},null,"557","Other Expenses",null,"F10",null,{"$f":"+Distribution!H376+Transmission!H376+Generation!H376+Retail!H376+Misc!H376","v":24105444.058419112},{"$f":"+Distribution!I376+Transmission!I376+Generation!I376+Retail!I376+Misc!I376","v":8330253.8303069044},{"$f":"+Distribution!J376+Transmission!J376+Generation!J376+Retail!J376+Misc!J376","v":6490079.3884734549},{"$f":"+Distribution!K376+Transmission!K376+Generation!K376+Retail!K376+Misc!K376","v":2080693.1485345133},{"$f":"+Distribution!L376+Transmission!L376+Generation!L376+Retail!L376+Misc!L376","v":45696.90084016227},{"$f":"+Distribution!M376+Transmission!M376+Generation!M376+Retail!M376+Misc!M376","v":4218949.5897487504},{"$f":"+Distribution!N376+Transmission!N376+Generation!N376+Retail!N376+Misc!N376","v":224806.28906976295},{"$f":"+Distribution!O376+Transmission!O376+Generation!O376+Retail!O376+Misc!O376","v":5638.2663581663792},{"$f":"+Distribution!P376+Transmission!P376+Generation!P376+Retail!P376+Misc!P376","v":10227.002986293493},{"$f":"+Distribution!Q376+Transmission!Q376+Generation!Q376+Retail!Q376+Misc!Q376","v":1624185.1808310549},{"$f":"+Distribution!R376+Transmission!R376+Generation!R376+Retail!R376+Misc!R376","v":518202.18495312374},{"$f":"+Distribution!S376+Transmission!S376+Generation!S376+Retail!S376+Misc!S376","v":556712.27631692204},{"$f":"ROUND(SUM(I376:S376)-H376,0)","v":0}]
[{"$f":"ROW()","v":377},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H377+Transmission!H377+Generation!H377+Retail!H377+Misc!H377","v":0},{"$f":"+Distribution!I377+Transmission!I377+Generation!I377+Retail!I377+Misc!I377","v":0},{"$f":"+Distribution!J377+Transmission!J377+Generation!J377+Retail!J377+Misc!J377","v":0},{"$f":"+Distribution!K377+Transmission!K377+Generation!K377+Retail!K377+Misc!K377","v":0},{"$f":"+Distribution!L377+Transmission!L377+Generation!L377+Retail!L377+Misc!L377","v":0},{"$f":"+Distribution!M377+Transmission!M377+Generation!M377+Retail!M377+Misc!M377","v":0},{"$f":"+Distribution!N377+Transmission!N377+Generation!N377+Retail!N377+Misc!N377","v":0},{"$f":"+Distribution!O377+Transmission!O377+Generation!O377+Retail!O377+Misc!O377","v":0},{"$f":"+Distribution!P377+Transmission!P377+Generation!P377+Retail!P377+Misc!P377","v":0},{"$f":"+Distribution!Q377+Transmission!Q377+Generation!Q377+Retail!Q377+Misc!Q377","v":0},{"$f":"+Distribution!R377+Transmission!R377+Generation!R377+Retail!R377+Misc!R377","v":0},{"$f":"+Distribution!S377+Transmission!S377+Generation!S377+Retail!S377+Misc!S377","v":0},{"$f":"ROUND(SUM(I377:S377)-H377,0)","v":0}]
[{"$f":"ROW()","v":378},null,null,null,null,null,null,{"$f":"+Distribution!H378+Transmission!H378+Generation!H378+Retail!H378+Misc!H378","v":24105444.058419112},{"$f":"+Distribution!I378+Transmission!I378+Generation!I378+Retail!I378+Misc!I378","v":8330253.8303069044},{"$f":"+Distribution!J378+Transmission!J378+Generation!J378+Retail!J378+Misc!J378","v":6490079.3884734549},{"$f":"+Distribution!K378+Transmission!K378+Generation!K378+Retail!K378+Misc!K378","v":2080693.1485345133},{"$f":"+Distribution!L378+Transmission!L378+Generation!L378+Retail!L378+Misc!L378","v":45696.90084016227},{"$f":"+Distribution!M378+Transmission!M378+Generation!M378+Retail!M378+Misc!M378","v":4218949.5897487504},{"$f":"+Distribution!N378+Transmission!N378+Generation!N378+Retail!N378+Misc!N378","v":224806.28906976295},{"$f":"+Distribution!O378+Transmission!O378+Generation!O378+Retail!O378+Misc!O378","v":5638.2663581663792},{"$f":"+Distribution!P378+Transmission!P378+Generation!P378+Retail!P378+Misc!P378","v":10227.002986293493},{"$f":"+Distribution!Q378+Transmission!Q378+Generation!Q378+Retail!Q378+Misc!Q378","v":1624185.1808310549},{"$f":"+Distribution!R378+Transmission!R378+Generation!R378+Retail!R378+Misc!R378","v":518202.18495312374},{"$f":"+Distribution!S378+Transmission!S378+Generation!S378+Retail!S378+Misc!S378","v":556712.27631692204},{"$f":"ROUND(SUM(I378:S378)-H378,0)","v":0}]
[{"$f":"ROW()","v":379}]
[{"$f":"ROW()","v":380},null,"2010 Protocol Stipulated Embedded Cost Differential and Adjustment",null,"Embedded Cost Differentials"]
[{"$f":"ROW()","v":381},null,null,null,"Company Owned Hydro","F10",null,{"$f":"+Distribution!H381+Transmission!H381+Generation!H381+Retail!H381+Misc!H381","v":0},{"$f":"+Distribution!I381+Transmission!I381+Generation!I381+Retail!I381+Misc!I381","v":0},{"$f":"+Distribution!J381+Transmission!J381+Generation!J381+Retail!J381+Misc!J381","v":0},{"$f":"+Distribution!K381+Transmission!K381+Generation!K381+Retail!K381+Misc!K381","v":0},{"$f":"+Distribution!L381+Transmission!L381+Generation!L381+Retail!L381+Misc!L381","v":0},{"$f":"+Distribution!M381+Transmission!M381+Generation!M381+Retail!M381+Misc!M381","v":0},{"$f":"+Distribution!N381+Transmission!N381+Generation!N381+Retail!N381+Misc!N381","v":0},{"$f":"+Distribution!O381+Transmission!O381+Generation!O381+Retail!O381+Misc!O381","v":0},{"$f":"+Distribution!P381+Transmission!P381+Generation!P381+Retail!P381+Misc!P381","v":0},{"$f":"+Distribution!Q381+Transmission!Q381+Generation!Q381+Retail!Q381+Misc!Q381","v":0},{"$f":"+Distribution!R381+Transmission!R381+Generation!R381+Retail!R381+Misc!R381","v":0},{"$f":"+Distribution!S381+Transmission!S381+Generation!S381+Retail!S381+Misc!S381","v":0},{"$f":"ROUND(SUM(I381:S381)-H381,0)","v":0}]
[{"$f":"ROW()","v":382},null,null,null,"Company Owned Hydro","F10",null,{"$f":"+Distribution!H382+Transmission!H382+Generation!H382+Retail!H382+Misc!H382","v":0},{"$f":"+Distribution!I382+Transmission!I382+Generation!I382+Retail!I382+Misc!I382","v":0},{"$f":"+Distribution!J382+Transmission!J382+Generation!J382+Retail!J382+Misc!J382","v":0},{"$f":"+Distribution!K382+Transmission!K382+Generation!K382+Retail!K382+Misc!K382","v":0},{"$f":"+Distribution!L382+Transmission!L382+Generation!L382+Retail!L382+Misc!L382","v":0},{"$f":"+Distribution!M382+Transmission!M382+Generation!M382+Retail!M382+Misc!M382","v":0},{"$f":"+Distribution!N382+Transmission!N382+Generation!N382+Retail!N382+Misc!N382","v":0},{"$f":"+Distribution!O382+Transmission!O382+Generation!O382+Retail!O382+Misc!O382","v":0},{"$f":"+Distribution!P382+Transmission!P382+Generation!P382+Retail!P382+Misc!P382","v":0},{"$f":"+Distribution!Q382+Transmission!Q382+Generation!Q382+Retail!Q382+Misc!Q382","v":0},{"$f":"+Distribution!R382+Transmission!R382+Generation!R382+Retail!R382+Misc!R382","v":0},{"$f":"+Distribution!S382+Transmission!S382+Generation!S382+Retail!S382+Misc!S382","v":0},0]
[{"$f":"ROW()","v":383},null,null,null,"Mid-C Contract","F10",null,{"$f":"+Distribution!H383+Transmission!H383+Generation!H383+Retail!H383+Misc!H383","v":0},{"$f":"+Distribution!I383+Transmission!I383+Generation!I383+Retail!I383+Misc!I383","v":0},{"$f":"+Distribution!J383+Transmission!J383+Generation!J383+Retail!J383+Misc!J383","v":0},{"$f":"+Distribution!K383+Transmission!K383+Generation!K383+Retail!K383+Misc!K383","v":0},{"$f":"+Distribution!L383+Transmission!L383+Generation!L383+Retail!L383+Misc!L383","v":0},{"$f":"+Distribution!M383+Transmission!M383+Generation!M383+Retail!M383+Misc!M383","v":0},{"$f":"+Distribution!N383+Transmission!N383+Generation!N383+Retail!N383+Misc!N383","v":0},{"$f":"+Distribution!O383+Transmission!O383+Generation!O383+Retail!O383+Misc!O383","v":0},{"$f":"+Distribution!P383+Transmission!P383+Generation!P383+Retail!P383+Misc!P383","v":0},{"$f":"+Distribution!Q383+Transmission!Q383+Generation!Q383+Retail!Q383+Misc!Q383","v":0},{"$f":"+Distribution!R383+Transmission!R383+Generation!R383+Retail!R383+Misc!R383","v":0},{"$f":"+Distribution!S383+Transmission!S383+Generation!S383+Retail!S383+Misc!S383","v":0},0]
[{"$f":"ROW()","v":384},null,null,null,"Mid-C Contract","F10",null,{"$f":"+Distribution!H384+Transmission!H384+Generation!H384+Retail!H384+Misc!H384","v":0},{"$f":"+Distribution!I384+Transmission!I384+Generation!I384+Retail!I384+Misc!I384","v":0},{"$f":"+Distribution!J384+Transmission!J384+Generation!J384+Retail!J384+Misc!J384","v":0},{"$f":"+Distribution!K384+Transmission!K384+Generation!K384+Retail!K384+Misc!K384","v":0},{"$f":"+Distribution!L384+Transmission!L384+Generation!L384+Retail!L384+Misc!L384","v":0},{"$f":"+Distribution!M384+Transmission!M384+Generation!M384+Retail!M384+Misc!M384","v":0},{"$f":"+Distribution!N384+Transmission!N384+Generation!N384+Retail!N384+Misc!N384","v":0},{"$f":"+Distribution!O384+Transmission!O384+Generation!O384+Retail!O384+Misc!O384","v":0},{"$f":"+Distribution!P384+Transmission!P384+Generation!P384+Retail!P384+Misc!P384","v":0},{"$f":"+Distribution!Q384+Transmission!Q384+Generation!Q384+Retail!Q384+Misc!Q384","v":0},{"$f":"+Distribution!R384+Transmission!R384+Generation!R384+Retail!R384+Misc!R384","v":0},{"$f":"+Distribution!S384+Transmission!S384+Generation!S384+Retail!S384+Misc!S384","v":0},0]
[{"$f":"ROW()","v":385},null,null,null,"Existing QF Contracts","F10",null,{"$f":"+Distribution!H385+Transmission!H385+Generation!H385+Retail!H385+Misc!H385","v":0},{"$f":"+Distribution!I385+Transmission!I385+Generation!I385+Retail!I385+Misc!I385","v":0},{"$f":"+Distribution!J385+Transmission!J385+Generation!J385+Retail!J385+Misc!J385","v":0},{"$f":"+Distribution!K385+Transmission!K385+Generation!K385+Retail!K385+Misc!K385","v":0},{"$f":"+Distribution!L385+Transmission!L385+Generation!L385+Retail!L385+Misc!L385","v":0},{"$f":"+Distribution!M385+Transmission!M385+Generation!M385+Retail!M385+Misc!M385","v":0},{"$f":"+Distribution!N385+Transmission!N385+Generation!N385+Retail!N385+Misc!N385","v":0},{"$f":"+Distribution!O385+Transmission!O385+Generation!O385+Retail!O385+Misc!O385","v":0},{"$f":"+Distribution!P385+Transmission!P385+Generation!P385+Retail!P385+Misc!P385","v":0},{"$f":"+Distribution!Q385+Transmission!Q385+Generation!Q385+Retail!Q385+Misc!Q385","v":0},{"$f":"+Distribution!R385+Transmission!R385+Generation!R385+Retail!R385+Misc!R385","v":0},{"$f":"+Distribution!S385+Transmission!S385+Generation!S385+Retail!S385+Misc!S385","v":0},0]
[{"$f":"ROW()","v":386},null,null,null,null,null,null,{"$f":"+Distribution!H386+Transmission!H386+Generation!H386+Retail!H386+Misc!H386","v":0},{"$f":"+Distribution!I386+Transmission!I386+Generation!I386+Retail!I386+Misc!I386","v":0},{"$f":"+Distribution!J386+Transmission!J386+Generation!J386+Retail!J386+Misc!J386","v":0},{"$f":"+Distribution!K386+Transmission!K386+Generation!K386+Retail!K386+Misc!K386","v":0},{"$f":"+Distribution!L386+Transmission!L386+Generation!L386+Retail!L386+Misc!L386","v":0},{"$f":"+Distribution!M386+Transmission!M386+Generation!M386+Retail!M386+Misc!M386","v":0},{"$f":"+Distribution!N386+Transmission!N386+Generation!N386+Retail!N386+Misc!N386","v":0},{"$f":"+Distribution!O386+Transmission!O386+Generation!O386+Retail!O386+Misc!O386","v":0},{"$f":"+Distribution!P386+Transmission!P386+Generation!P386+Retail!P386+Misc!P386","v":0},{"$f":"+Distribution!Q386+Transmission!Q386+Generation!Q386+Retail!Q386+Misc!Q386","v":0},{"$f":"+Distribution!R386+Transmission!R386+Generation!R386+Retail!R386+Misc!R386","v":0},{"$f":"+Distribution!S386+Transmission!S386+Generation!S386+Retail!S386+Misc!S386","v":0},0]
[{"$f":"ROW()","v":387}]
[{"$f":"ROW()","v":388},null,"Total Other Power Supply",null,null,null,null,{"$f":"+Distribution!H388+Transmission!H388+Generation!H388+Retail!H388+Misc!H388","v":281617828.36284429},{"$f":"+Distribution!I388+Transmission!I388+Generation!I388+Retail!I388+Misc!I388","v":97110867.49106513},{"$f":"+Distribution!J388+Transmission!J388+Generation!J388+Retail!J388+Misc!J388","v":75825011.935751885},{"$f":"+Distribution!K388+Transmission!K388+Generation!K388+Retail!K388+Misc!K388","v":24332706.42042543},{"$f":"+Distribution!L388+Transmission!L388+Generation!L388+Retail!L388+Misc!L388","v":541456.75836845289},{"$f":"+Distribution!M388+Transmission!M388+Generation!M388+Retail!M388+Misc!M388","v":49404389.519732445},{"$f":"+Distribution!N388+Transmission!N388+Generation!N388+Retail!N388+Misc!N388","v":2632958.8034995189},{"$f":"+Distribution!O388+Transmission!O388+Generation!O388+Retail!O388+Misc!O388","v":66054.073260048681},{"$f":"+Distribution!P388+Transmission!P388+Generation!P388+Retail!P388+Misc!P388","v":120983.65908985939},{"$f":"+Distribution!Q388+Transmission!Q388+Generation!Q388+Retail!Q388+Misc!Q388","v":18948525.996847674},{"$f":"+Distribution!R388+Transmission!R388+Generation!R388+Retail!R388+Misc!R388","v":6068641.3868676946},{"$f":"+Distribution!S388+Transmission!S388+Generation!S388+Retail!S388+Misc!S388","v":6566232.317936088},{"$f":"ROUND(SUM(I388:S388)-H388,0)","v":0}]
[{"$f":"ROW()","v":389}]
[{"$f":"ROW()","v":390},null,"TOTAL PRODUCTION EXPENSE",null,null,null,null,{"$f":"+Distribution!H390+Transmission!H390+Generation!H390+Retail!H390+Misc!H390","v":926565347.89518166},{"$f":"+Distribution!I390+Transmission!I390+Generation!I390+Retail!I390+Misc!I390","v":294458630.0181002},{"$f":"+Distribution!J390+Transmission!J390+Generation!J390+Retail!J390+Misc!J390","v":249840672.75781319},{"$f":"+Distribution!K390+Transmission!K390+Generation!K390+Retail!K390+Misc!K390","v":82988549.511612028},{"$f":"+Distribution!L390+Transmission!L390+Generation!L390+Retail!L390+Misc!L390","v":2689692.1668795971},{"$f":"+Distribution!M390+Transmission!M390+Generation!M390+Retail!M390+Misc!M390","v":176361884.16572291},{"$f":"+Distribution!N390+Transmission!N390+Generation!N390+Retail!N390+Misc!N390","v":9452872.3526810203},{"$f":"+Distribution!O390+Transmission!O390+Generation!O390+Retail!O390+Misc!O390","v":239296.82169735362},{"$f":"+Distribution!P390+Transmission!P390+Generation!P390+Retail!P390+Misc!P390","v":578009.2528610474},{"$f":"+Distribution!Q390+Transmission!Q390+Generation!Q390+Retail!Q390+Misc!Q390","v":59182667.257568493},{"$f":"+Distribution!R390+Transmission!R390+Generation!R390+Retail!R390+Misc!R390","v":21715360.187910248},{"$f":"+Distribution!S390+Transmission!S390+Generation!S390+Retail!S390+Misc!S390","v":29057713.402335595},{"$f":"ROUND(SUM(I390:S390)-H390,0)","v":0}]
[{"$f":"ROW()","v":391}]
[{"$f":"ROW()","v":392}]
[{"$f":"ROW()","v":393},null,null,null,null,null,null,"TRANSMISSION EXPENSE"]
[{"$f":"ROW()","v":394}]
[{"$f":"ROW()","v":395},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":396},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!K10","v":"General"},{"$f":"'Hot Sheet'!L10","v":"Street & Area"},{"$f":"'Hot Sheet'!M10","v":"General"},null,{"$f":"'Hot Sheet'!O10","v":"Traffic"},{"$f":"'Hot Sheet'!P10","v":"Outdoor"},{"$f":"'Hot Sheet'!Q10","v":"General"}]
[{"$f":"ROW()","v":397},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!K11","v":"+1 MW"},{"$f":"'Hot Sheet'!L11","v":"Lighting"},{"$f":"'Hot Sheet'!M11","v":"Trans"},{"$f":"'Hot Sheet'!N11","v":"Irrigation"},{"$f":"'Hot Sheet'!O11","v":"Signals"},{"$f":"'Hot Sheet'!P11","v":"Lighting"},{"$f":"'Hot Sheet'!Q11","v":"Small Dist."},{"$f":"'Hot Sheet'!R11","v":"Industrial"},{"$f":"'Hot Sheet'!S11","v":"Industrial"}]
[{"$f":"ROW()","v":398},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!K12","v":"Sch 8"},{"$f":"'Hot Sheet'!L12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!M12","v":"Sch 9"},{"$f":"'Hot Sheet'!N12","v":"Sch 10"},{"$f":"'Hot Sheet'!O12","v":"Sch 15"},{"$f":"'Hot Sheet'!P12","v":"Sch 15"},{"$f":"'Hot Sheet'!Q12","v":"Sch 23"},{"$f":"'Hot Sheet'!R12","v":"Cust 1"},{"$f":"'Hot Sheet'!S12","v":"Cust 2"}]
[{"$f":"ROW()","v":399},null,"560","Operation Supervision & Eng",null,"F106",null,{"$f":"+Distribution!H399+Transmission!H399+Generation!H399+Retail!H399+Misc!H399","v":2638056.6191956014},{"$f":"+Distribution!I399+Transmission!I399+Generation!I399+Retail!I399+Misc!I399","v":907102.07187583414},{"$f":"+Distribution!J399+Transmission!J399+Generation!J399+Retail!J399+Misc!J399","v":706720.89708772057},{"$f":"+Distribution!K399+Transmission!K399+Generation!K399+Retail!K399+Misc!K399","v":226571.85536253624},{"$f":"+Distribution!L399+Transmission!L399+Generation!L399+Retail!L399+Misc!L399","v":4976.0492627015865},{"$f":"+Distribution!M399+Transmission!M399+Generation!M399+Retail!M399+Misc!M399","v":472124.22716548044},{"$f":"+Distribution!N399+Transmission!N399+Generation!N399+Retail!N399+Misc!N399","v":24479.716313564804},{"$f":"+Distribution!O399+Transmission!O399+Generation!O399+Retail!O399+Misc!O399","v":613.96485622960984},{"$f":"+Distribution!P399+Transmission!P399+Generation!P399+Retail!P399+Misc!P399","v":1113.6438080909459},{"$f":"+Distribution!Q399+Transmission!Q399+Generation!Q399+Retail!Q399+Misc!Q399","v":176861.56660457922},{"$f":"+Distribution!R399+Transmission!R399+Generation!R399+Retail!R399+Misc!R399","v":56870.841548008982},{"$f":"+Distribution!S399+Transmission!S399+Generation!S399+Retail!S399+Misc!S399","v":60621.785310854895},{"$f":"ROUND(SUM(I399:S399)-H399,0)","v":0}]
[{"$f":"ROW()","v":400}]
[{"$f":"ROW()","v":401},null,"561","Load Dispatching",null,"F106",null,{"$f":"+Distribution!H401+Transmission!H401+Generation!H401+Retail!H401+Misc!H401","v":3818129.8957889886},{"$f":"+Distribution!I401+Transmission!I401+Generation!I401+Retail!I401+Misc!I401","v":1312873.0876963995},{"$f":"+Distribution!J401+Transmission!J401+Generation!J401+Retail!J401+Misc!J401","v":1022856.0545346533},{"$f":"+Distribution!K401+Transmission!K401+Generation!K401+Retail!K401+Misc!K401","v":327923.50558717706},{"$f":"+Distribution!L401+Transmission!L401+Generation!L401+Retail!L401+Misc!L401","v":7201.9691748060113},{"$f":"+Distribution!M401+Transmission!M401+Generation!M401+Retail!M401+Misc!M401","v":683318.02022371022},{"$f":"+Distribution!N401+Transmission!N401+Generation!N401+Retail!N401+Misc!N401","v":35430.148093544383},{"$f":"+Distribution!O401+Transmission!O401+Generation!O401+Retail!O401+Misc!O401","v":888.60775598093744},{"$f":"+Distribution!P401+Transmission!P401+Generation!P401+Retail!P401+Misc!P401","v":1611.8064661663216},{"$f":"+Distribution!Q401+Transmission!Q401+Generation!Q401+Retail!Q401+Misc!Q401","v":255976.47524143223},{"$f":"+Distribution!R401+Transmission!R401+Generation!R401+Retail!R401+Misc!R401","v":82310.689896922006},{"$f":"+Distribution!S401+Transmission!S401+Generation!S401+Retail!S401+Misc!S401","v":87739.531118196537},{"$f":"ROUND(SUM(I401:S401)-H401,0)","v":0}]
[{"$f":"ROW()","v":402}]
[{"$f":"ROW()","v":403},null,"562","Station Expense",null,"F106",null,{"$f":"+Distribution!H403+Transmission!H403+Generation!H403+Retail!H403+Misc!H403","v":1337461.8196852107},{"$f":"+Distribution!I403+Transmission!I403+Generation!I403+Retail!I403+Misc!I403","v":459889.44242645265},{"$f":"+Distribution!J403+Transmission!J403+Generation!J403+Retail!J403+Misc!J403","v":358298.68477831315},{"$f":"+Distribution!K403+Transmission!K403+Generation!K403+Retail!K403+Misc!K403","v":114869.10620403312},{"$f":"+Distribution!L403+Transmission!L403+Generation!L403+Retail!L403+Misc!L403","v":2522.7949443198258},{"$f":"+Distribution!M403+Transmission!M403+Generation!M403+Retail!M403+Misc!M403","v":239361.09763055766},{"$f":"+Distribution!N403+Transmission!N403+Generation!N403+Retail!N403+Misc!N403","v":12410.911004670339},{"$f":"+Distribution!O403+Transmission!O403+Generation!O403+Retail!O403+Misc!O403","v":311.27252836825392},{"$f":"+Distribution!P403+Transmission!P403+Generation!P403+Retail!P403+Misc!P403","v":564.60352791997707},{"$f":"+Distribution!Q403+Transmission!Q403+Generation!Q403+Retail!Q403+Misc!Q403","v":89666.609496601814},{"$f":"+Distribution!R403+Transmission!R403+Generation!R403+Retail!R403+Misc!R403","v":28832.807707903728},{"$f":"+Distribution!S403+Transmission!S403+Generation!S403+Retail!S403+Misc!S403","v":30734.489436070155},{"$f":"ROUND(SUM(I403:S403)-H403,0)","v":0}]
[{"$f":"ROW()","v":404}]
[{"$f":"ROW()","v":405},null,"563","Overhead Line Expense",null,"F106",null,{"$f":"+Distribution!H405+Transmission!H405+Generation!H405+Retail!H405+Misc!H405","v":115222.66894244809},{"$f":"+Distribution!I405+Transmission!I405+Generation!I405+Retail!I405+Misc!I405","v":39619.590028597617},{"$f":"+Distribution!J405+Transmission!J405+Generation!J405+Retail!J405+Misc!J405","v":30867.520949826372},{"$f":"+Distribution!K405+Transmission!K405+Generation!K405+Retail!K405+Misc!K405","v":9896.0021146453164},{"$f":"+Distribution!L405+Transmission!L405+Generation!L405+Retail!L405+Misc!L405","v":217.33941290934283},{"$f":"+Distribution!M405+Transmission!M405+Generation!M405+Retail!M405+Misc!M405","v":20621.018188375663},{"$f":"+Distribution!N405+Transmission!N405+Generation!N405+Retail!N405+Misc!N405","v":1069.2030747478757},{"$f":"+Distribution!O405+Transmission!O405+Generation!O405+Retail!O405+Misc!O405","v":26.816205860362842},{"$f":"+Distribution!P405+Transmission!P405+Generation!P405+Retail!P405+Misc!P405","v":48.640734579304365},{"$f":"+Distribution!Q405+Transmission!Q405+Generation!Q405+Retail!Q405+Misc!Q405","v":7724.80074507877},{"$f":"+Distribution!R405+Transmission!R405+Generation!R405+Retail!R405+Misc!R405","v":2483.9535666079637},{"$f":"+Distribution!S405+Transmission!S405+Generation!S405+Retail!S405+Misc!S405","v":2647.7839212195036},{"$f":"ROUND(SUM(I405:S405)-H405,0)","v":0}]
[{"$f":"ROW()","v":406}]
[{"$f":"ROW()","v":407},null,"564","Underground Line Expense",null,"F106",null,{"$f":"+Distribution!H407+Transmission!H407+Generation!H407+Retail!H407+Misc!H407","v":0},{"$f":"+Distribution!I407+Transmission!I407+Generation!I407+Retail!I407+Misc!I407","v":0},{"$f":"+Distribution!J407+Transmission!J407+Generation!J407+Retail!J407+Misc!J407","v":0},{"$f":"+Distribution!K407+Transmission!K407+Generation!K407+Retail!K407+Misc!K407","v":0},{"$f":"+Distribution!L407+Transmission!L407+Generation!L407+Retail!L407+Misc!L407","v":0},{"$f":"+Distribution!M407+Transmission!M407+Generation!M407+Retail!M407+Misc!M407","v":0},{"$f":"+Distribution!N407+Transmission!N407+Generation!N407+Retail!N407+Misc!N407","v":0},{"$f":"+Distribution!O407+Transmission!O407+Generation!O407+Retail!O407+Misc!O407","v":0},{"$f":"+Distribution!P407+Transmission!P407+Generation!P407+Retail!P407+Misc!P407","v":0},{"$f":"+Distribution!Q407+Transmission!Q407+Generation!Q407+Retail!Q407+Misc!Q407","v":0},{"$f":"+Distribution!R407+Transmission!R407+Generation!R407+Retail!R407+Misc!R407","v":0},{"$f":"+Distribution!S407+Transmission!S407+Generation!S407+Retail!S407+Misc!S407","v":0},{"$f":"ROUND(SUM(I407:S407)-H407,0)","v":0}]
[{"$f":"ROW()","v":408}]
[{"$f":"ROW()","v":409},null,"565","Transm of Electricity by Others",null,"F10",null,{"$f":"+Distribution!H409+Transmission!H409+Generation!H409+Retail!H409+Misc!H409","v":55338315.199323975},{"$f":"+Distribution!I409+Transmission!I409+Generation!I409+Retail!I409+Misc!I409","v":19123572.709746279},{"$f":"+Distribution!J409+Transmission!J409+Generation!J409+Retail!J409+Misc!J409","v":14899126.437894531},{"$f":"+Distribution!K409+Transmission!K409+Generation!K409+Retail!K409+Misc!K409","v":4776599.5518535981},{"$f":"+Distribution!L409+Transmission!L409+Generation!L409+Retail!L409+Misc!L409","v":104905.32745203434},{"$f":"+Distribution!M409+Transmission!M409+Generation!M409+Retail!M409+Misc!M409","v":9685345.834814975},{"$f":"+Distribution!N409+Transmission!N409+Generation!N409+Retail!N409+Misc!N409","v":516082.64312342857},{"$f":"+Distribution!O409+Transmission!O409+Generation!O409+Retail!O409+Misc!O409","v":12943.638795858715},{"$f":"+Distribution!P409+Transmission!P409+Generation!P409+Retail!P409+Misc!P409","v":23477.896255649928},{"$f":"+Distribution!Q409+Transmission!Q409+Generation!Q409+Retail!Q409+Misc!Q409","v":3728604.6778926016},{"$f":"+Distribution!R409+Transmission!R409+Generation!R409+Retail!R409+Misc!R409","v":1189624.8738839871},{"$f":"+Distribution!S409+Transmission!S409+Generation!S409+Retail!S409+Misc!S409","v":1278031.6076110236},{"$f":"ROUND(SUM(I409:S409)-H409,0)","v":0}]
[{"$f":"ROW()","v":410},null,null,"Energy",null,"F30",null,{"$f":"+Distribution!H410+Transmission!H410+Generation!H410+Retail!H410+Misc!H410","v":3544537.7856770684},{"$f":"+Distribution!I410+Transmission!I410+Generation!I410+Retail!I410+Misc!I410","v":1031851.2013113855},{"$f":"+Distribution!J410+Transmission!J410+Generation!J410+Retail!J410+Misc!J410","v":957133.02448992303},{"$f":"+Distribution!K410+Transmission!K410+Generation!K410+Retail!K410+Misc!K410","v":328533.50519951276},{"$f":"+Distribution!L410+Transmission!L410+Generation!L410+Retail!L410+Misc!L410","v":13718.599343097656},{"$f":"+Distribution!M410+Transmission!M410+Generation!M410+Retail!M410+Misc!M410","v":726824.5734049516},{"$f":"+Distribution!N410+Transmission!N410+Generation!N410+Retail!N410+Misc!N410","v":39144.64346257603},{"$f":"+Distribution!O410+Transmission!O410+Generation!O410+Retail!O410+Misc!O410","v":998.37147894848385},{"$f":"+Distribution!P410+Transmission!P410+Generation!P410+Retail!P410+Misc!P410","v":2890.632507357645},{"$f":"+Distribution!Q410+Transmission!Q410+Generation!Q410+Retail!Q410+Misc!Q410","v":214465.95317521962},{"$f":"+Distribution!R410+Transmission!R410+Generation!R410+Retail!R410+Misc!R410","v":89673.709456922777},{"$f":"+Distribution!S410+Transmission!S410+Generation!S410+Retail!S410+Misc!S410","v":139303.57184717295},{"$f":"ROUND(SUM(I410:S410)-H410,0)","v":0}]
[{"$f":"ROW()","v":411},null,null,null,null,null,null,{"$f":"+Distribution!H411+Transmission!H411+Generation!H411+Retail!H411+Misc!H411","v":58882852.985001042},{"$f":"+Distribution!I411+Transmission!I411+Generation!I411+Retail!I411+Misc!I411","v":20155423.911057666},{"$f":"+Distribution!J411+Transmission!J411+Generation!J411+Retail!J411+Misc!J411","v":15856259.462384453},{"$f":"+Distribution!K411+Transmission!K411+Generation!K411+Retail!K411+Misc!K411","v":5105133.0570531106},{"$f":"+Distribution!L411+Transmission!L411+Generation!L411+Retail!L411+Misc!L411","v":118623.92679513199},{"$f":"+Distribution!M411+Transmission!M411+Generation!M411+Retail!M411+Misc!M411","v":10412170.408219926},{"$f":"+Distribution!N411+Transmission!N411+Generation!N411+Retail!N411+Misc!N411","v":555227.28658600454},{"$f":"+Distribution!O411+Transmission!O411+Generation!O411+Retail!O411+Misc!O411","v":13942.010274807199},{"$f":"+Distribution!P411+Transmission!P411+Generation!P411+Retail!P411+Misc!P411","v":26368.528763007573},{"$f":"+Distribution!Q411+Transmission!Q411+Generation!Q411+Retail!Q411+Misc!Q411","v":3943070.6310678213},{"$f":"+Distribution!R411+Transmission!R411+Generation!R411+Retail!R411+Misc!R411","v":1279298.5833409098},{"$f":"+Distribution!S411+Transmission!S411+Generation!S411+Retail!S411+Misc!S411","v":1417335.1794581965},{"$f":"ROUND(SUM(I411:S411)-H411,0)","v":0}]
[{"$f":"ROW()","v":412}]
[{"$f":"ROW()","v":413},null,"566","Misc. Transmission Expense",null,"F106",null,{"$f":"+Distribution!H413+Transmission!H413+Generation!H413+Retail!H413+Misc!H413","v":1102655.4548336819},{"$f":"+Distribution!I413+Transmission!I413+Generation!I413+Retail!I413+Misc!I413","v":379150.71282655466},{"$f":"+Distribution!J413+Transmission!J413+Generation!J413+Retail!J413+Misc!J413","v":295395.34767693648},{"$f":"+Distribution!K413+Transmission!K413+Generation!K413+Retail!K413+Misc!K413","v":94702.551268011521},{"$f":"+Distribution!L413+Transmission!L413+Generation!L413+Retail!L413+Misc!L413","v":2079.8901066467961},{"$f":"+Distribution!M413+Transmission!M413+Generation!M413+Retail!M413+Misc!M413","v":197338.58274880101},{"$f":"+Distribution!N413+Transmission!N413+Generation!N413+Retail!N413+Misc!N413","v":10232.036920482751},{"$f":"+Distribution!O413+Transmission!O413+Generation!O413+Retail!O413+Misc!O413","v":256.62515841080983},{"$f":"+Distribution!P413+Transmission!P413+Generation!P413+Retail!P413+Misc!P413","v":465.48107072382243},{"$f":"+Distribution!Q413+Transmission!Q413+Generation!Q413+Retail!Q413+Misc!Q413","v":73924.634425183292},{"$f":"+Distribution!R413+Transmission!R413+Generation!R413+Retail!R413+Misc!R413","v":23770.886188566859},{"$f":"+Distribution!S413+Transmission!S413+Generation!S413+Retail!S413+Misc!S413","v":25338.706443363957},{"$f":"ROUND(SUM(I413:S413)-H413,0)","v":0}]
[{"$f":"ROW()","v":414}]
[{"$f":"ROW()","v":415},null,"567","Rents - Transmission",null,"F106",null,{"$f":"+Distribution!H415+Transmission!H415+Generation!H415+Retail!H415+Misc!H415","v":882936.93147673574},{"$f":"+Distribution!I415+Transmission!I415+Generation!I415+Retail!I415+Misc!I415","v":303599.97357541695},{"$f":"+Distribution!J415+Transmission!J415+Generation!J415+Retail!J415+Misc!J415","v":236533.9605468307},{"$f":"+Distribution!K415+Transmission!K415+Generation!K415+Retail!K415+Misc!K415","v":75831.829111305255},{"$f":"+Distribution!L415+Transmission!L415+Generation!L415+Retail!L415+Misc!L415","v":1665.4447955808066},{"$f":"+Distribution!M415+Transmission!M415+Generation!M415+Retail!M415+Misc!M415","v":158016.28872409216},{"$f":"+Distribution!N415+Transmission!N415+Generation!N415+Retail!N415+Misc!N415","v":8193.16971745302},{"$f":"+Distribution!O415+Transmission!O415+Generation!O415+Retail!O415+Misc!O415","v":205.48923864993552},{"$f":"+Distribution!P415+Transmission!P415+Generation!P415+Retail!P415+Misc!P415","v":372.72787836286409},{"$f":"+Distribution!Q415+Transmission!Q415+Generation!Q415+Retail!Q415+Misc!Q415","v":59194.183998079316},{"$f":"+Distribution!R415+Transmission!R415+Generation!R415+Retail!R415+Misc!R415","v":19034.226165399668},{"$f":"+Distribution!S415+Transmission!S415+Generation!S415+Retail!S415+Misc!S415","v":20289.637725565051},{"$f":"ROUND(SUM(I415:S415)-H415,0)","v":0}]
[{"$f":"ROW()","v":416}]
[{"$f":"ROW()","v":417},null,"568","Maint Supervision & Engineering",null,"F106",null,{"$f":"+Distribution!H417+Transmission!H417+Generation!H417+Retail!H417+Misc!H417","v":963458.33727010968},{"$f":"+Distribution!I417+Transmission!I417+Generation!I417+Retail!I417+Misc!I417","v":331287.45135510009},{"$f":"+Distribution!J417+Transmission!J417+Generation!J417+Retail!J417+Misc!J417","v":258105.20345457751},{"$f":"+Distribution!K417+Transmission!K417+Generation!K417+Retail!K417+Misc!K417","v":82747.482162211862},{"$f":"+Distribution!L417+Transmission!L417+Generation!L417+Retail!L417+Misc!L417","v":1817.3287540274562},{"$f":"+Distribution!M417+Transmission!M417+Generation!M417+Retail!M417+Misc!M417","v":172426.93715515829},{"$f":"+Distribution!N417+Transmission!N417+Generation!N417+Retail!N417+Misc!N417","v":8940.3641319505641},{"$f":"+Distribution!O417+Transmission!O417+Generation!O417+Retail!O417+Misc!O417","v":224.22928879579226},{"$f":"+Distribution!P417+Transmission!P417+Generation!P417+Retail!P417+Misc!P417","v":406.71962983934003},{"$f":"+Distribution!Q417+Transmission!Q417+Generation!Q417+Retail!Q417+Misc!Q417","v":64592.52983728332},{"$f":"+Distribution!R417+Transmission!R417+Generation!R417+Retail!R417+Misc!R417","v":20770.094939699982},{"$f":"+Distribution!S417+Transmission!S417+Generation!S417+Retail!S417+Misc!S417","v":22139.996561465461},{"$f":"ROUND(SUM(I417:S417)-H417,0)","v":0}]
[{"$f":"ROW()","v":418}]
[{"$f":"ROW()","v":419},null,"569","Maintenance of Structures",null,"F106",null,{"$f":"+Distribution!H419+Transmission!H419+Generation!H419+Retail!H419+Misc!H419","v":1873955.9363151125},{"$f":"+Distribution!I419+Transmission!I419+Generation!I419+Retail!I419+Misc!I419","v":644364.22632725106},{"$f":"+Distribution!J419+Transmission!J419+Generation!J419+Retail!J419+Misc!J419","v":502022.51565749256},{"$f":"+Distribution!K419+Transmission!K419+Generation!K419+Retail!K419+Misc!K419","v":160946.38389073653},{"$f":"+Distribution!L419+Transmission!L419+Generation!L419+Retail!L419+Misc!L419","v":3534.7600151506349},{"$f":"+Distribution!M419+Transmission!M419+Generation!M419+Retail!M419+Misc!M419","v":335375.66697287658},{"$f":"+Distribution!N419+Transmission!N419+Generation!N419+Retail!N419+Misc!N419","v":17389.281705069156},{"$f":"+Distribution!O419+Transmission!O419+Generation!O419+Retail!O419+Misc!O419","v":436.13282544752838},{"$f":"+Distribution!P419+Transmission!P419+Generation!P419+Retail!P419+Misc!P419","v":791.0821208033592},{"$f":"+Distribution!Q419+Transmission!Q419+Generation!Q419+Retail!Q419+Misc!Q419","v":125634.44629391693},{"$f":"+Distribution!R419+Transmission!R419+Generation!R419+Retail!R419+Misc!R419","v":40398.469974698288},{"$f":"+Distribution!S419+Transmission!S419+Generation!S419+Retail!S419+Misc!S419","v":43062.970531669867},{"$f":"ROUND(SUM(I419:S419)-H419,0)","v":0}]
[{"$f":"ROW()","v":420}]
[{"$f":"ROW()","v":421},null,"570","Maint of Station Equipment",null,"F106",null,{"$f":"+Distribution!H421+Transmission!H421+Generation!H421+Retail!H421+Misc!H421","v":5064427.2757024299},{"$f":"+Distribution!I421+Transmission!I421+Generation!I421+Retail!I421+Misc!I421","v":1741415.4196792608},{"$f":"+Distribution!J421+Transmission!J421+Generation!J421+Retail!J421+Misc!J421","v":1356732.2859853159},{"$f":"+Distribution!K421+Transmission!K421+Generation!K421+Retail!K421+Misc!K421","v":434962.87223525095},{"$f":"+Distribution!L421+Transmission!L421+Generation!L421+Retail!L421+Misc!L421","v":9552.8046774633458},{"$f":"+Distribution!M421+Transmission!M421+Generation!M421+Retail!M421+Misc!M421","v":906363.72099771944},{"$f":"+Distribution!N421+Transmission!N421+Generation!N421+Retail!N421+Misc!N421","v":46995.103174729476},{"$f":"+Distribution!O421+Transmission!O421+Generation!O421+Retail!O421+Misc!O421","v":1178.6632408064359},{"$f":"+Distribution!P421+Transmission!P421+Generation!P421+Retail!P421+Misc!P421","v":2137.9253333966171},{"$f":"+Distribution!Q421+Transmission!Q421+Generation!Q421+Retail!Q421+Misc!Q421","v":339531.20468233596},{"$f":"+Distribution!R421+Transmission!R421+Generation!R421+Retail!R421+Misc!R421","v":109178.18784939896},{"$f":"+Distribution!S421+Transmission!S421+Generation!S421+Retail!S421+Misc!S421","v":116379.08784675198},{"$f":"ROUND(SUM(I421:S421)-H421,0)","v":0}]
[{"$f":"ROW()","v":422}]
[{"$f":"ROW()","v":423},null,"571","Maintenance of Overhead Lines",null,"F106",null,{"$f":"+Distribution!H423+Transmission!H423+Generation!H423+Retail!H423+Misc!H423","v":8325381.5586904641},{"$f":"+Distribution!I423+Transmission!I423+Generation!I423+Retail!I423+Misc!I423","v":2862702.341600134},{"$f":"+Distribution!J423+Transmission!J423+Generation!J423+Retail!J423+Misc!J423","v":2230324.050265972},{"$f":"+Distribution!K423+Transmission!K423+Generation!K423+Retail!K423+Misc!K423","v":715032.85131488717},{"$f":"+Distribution!L423+Transmission!L423+Generation!L423+Retail!L423+Misc!L423","v":15703.798191967229},{"$f":"+Distribution!M423+Transmission!M423+Generation!M423+Retail!M423+Misc!M423","v":1489965.8732317144},{"$f":"+Distribution!N423+Transmission!N423+Generation!N423+Retail!N423+Misc!N423","v":77254.967643973578},{"$f":"+Distribution!O423+Transmission!O423+Generation!O423+Retail!O423+Misc!O423","v":1937.5974171838043},{"$f":"+Distribution!P423+Transmission!P423+Generation!P423+Retail!P423+Misc!P423","v":3514.5226055296948},{"$f":"+Distribution!Q423+Transmission!Q423+Generation!Q423+Retail!Q423+Misc!Q423","v":558153.30661850877},{"$f":"+Distribution!R423+Transmission!R423+Generation!R423+Retail!R423+Misc!R423","v":179477.36678804597},{"$f":"+Distribution!S423+Transmission!S423+Generation!S423+Retail!S423+Misc!S423","v":191314.88301254777},{"$f":"ROUND(SUM(I423:S423)-H423,0)","v":0}]
[{"$f":"ROW()","v":424}]
[{"$f":"ROW()","v":425},null,"572","Maint of Underground Lines",null,"F106",null,{"$f":"+Distribution!H425+Transmission!H425+Generation!H425+Retail!H425+Misc!H425","v":40676.809502112512},{"$f":"+Distribution!I425+Transmission!I425+Generation!I425+Retail!I425+Misc!I425","v":13986.818140361162},{"$f":"+Distribution!J425+Transmission!J425+Generation!J425+Retail!J425+Misc!J425","v":10897.094130892792},{"$f":"+Distribution!K425+Transmission!K425+Generation!K425+Retail!K425+Misc!K425","v":3493.5642139221009},{"$f":"+Distribution!L425+Transmission!L425+Generation!L425+Retail!L425+Misc!L425","v":76.726862668231448},{"$f":"+Distribution!M425+Transmission!M425+Generation!M425+Retail!M425+Misc!M425","v":7279.7934320295963},{"$f":"+Distribution!N425+Transmission!N425+Generation!N425+Retail!N425+Misc!N425","v":377.45844797533516},{"$f":"+Distribution!O425+Transmission!O425+Generation!O425+Retail!O425+Misc!O425","v":9.4668671309484154},{"$f":"+Distribution!P425+Transmission!P425+Generation!P425+Retail!P425+Misc!P425","v":17.171533281471156},{"$f":"+Distribution!Q425+Transmission!Q425+Generation!Q425+Retail!Q425+Misc!Q425","v":2727.0696923909477},{"$f":"+Distribution!R425+Transmission!R425+Generation!R425+Retail!R425+Misc!R425","v":876.90475293080249},{"$f":"+Distribution!S425+Transmission!S425+Generation!S425+Retail!S425+Misc!S425","v":934.74142852912371},{"$f":"ROUND(SUM(I425:S425)-H425,0)","v":0}]
[{"$f":"ROW()","v":426}]
[{"$f":"ROW()","v":427},null,"573","Maint of Misc Transmission Plant",null,"F106",null,{"$f":"+Distribution!H427+Transmission!H427+Generation!H427+Retail!H427+Misc!H427","v":1242082.1067286246},{"$f":"+Distribution!I427+Transmission!I427+Generation!I427+Retail!I427+Misc!I427","v":427092.90022629959},{"$f":"+Distribution!J427+Transmission!J427+Generation!J427+Retail!J427+Misc!J427","v":332746.98288754723},{"$f":"+Distribution!K427+Transmission!K427+Generation!K427+Retail!K427+Misc!K427","v":106677.33413543009},{"$f":"+Distribution!L427+Transmission!L427+Generation!L427+Retail!L427+Misc!L427","v":2342.8844197007484},{"$f":"+Distribution!M427+Transmission!M427+Generation!M427+Retail!M427+Misc!M427","v":222291.30733901172},{"$f":"+Distribution!N427+Transmission!N427+Generation!N427+Retail!N427+Misc!N427","v":11525.839661524406},{"$f":"+Distribution!O427+Transmission!O427+Generation!O427+Retail!O427+Misc!O427","v":289.07444841556963},{"$f":"+Distribution!P427+Transmission!P427+Generation!P427+Retail!P427+Misc!P427","v":524.33940850013596},{"$f":"+Distribution!Q427+Transmission!Q427+Generation!Q427+Retail!Q427+Misc!Q427","v":83272.127538538072},{"$f":"+Distribution!R427+Transmission!R427+Generation!R427+Retail!R427+Misc!R427","v":26776.625705220791},{"$f":"+Distribution!S427+Transmission!S427+Generation!S427+Retail!S427+Misc!S427","v":28542.690958436189},{"$f":"ROUND(SUM(I427:S427)-H427,0)","v":0}]
[{"$f":"ROW()","v":428}]
[{"$f":"ROW()","v":429}]
[{"$f":"ROW()","v":430},null,"TOTAL TRANSMISSION EXPENSE",null,null,null,null,{"$f":"+Distribution!H430+Transmission!H430+Generation!H430+Retail!H430+Misc!H430","v":86287298.39913255},{"$f":"+Distribution!I430+Transmission!I430+Generation!I430+Retail!I430+Misc!I430","v":29578507.946815327},{"$f":"+Distribution!J430+Transmission!J430+Generation!J430+Retail!J430+Misc!J430","v":23197760.060340535},{"$f":"+Distribution!K430+Transmission!K430+Generation!K430+Retail!K430+Misc!K430","v":7458788.3946532579},{"$f":"+Distribution!L430+Transmission!L430+Generation!L430+Retail!L430+Misc!L430","v":170315.71741307405},{"$f":"+Distribution!M430+Transmission!M430+Generation!M430+Retail!M430+Misc!M430","v":15316652.942029454},{"$f":"+Distribution!N430+Transmission!N430+Generation!N430+Retail!N430+Misc!N430","v":809525.48647569027},{"$f":"+Distribution!O430+Transmission!O430+Generation!O430+Retail!O430+Misc!O430","v":20319.950106087184},{"$f":"+Distribution!P430+Transmission!P430+Generation!P430+Retail!P430+Misc!P430","v":37937.19288020143},{"$f":"+Distribution!Q430+Transmission!Q430+Generation!Q430+Retail!Q430+Misc!Q430","v":5780329.58624175},{"$f":"+Distribution!R430+Transmission!R430+Generation!R430+Retail!R430+Misc!R430","v":1870079.6384243136},{"$f":"+Distribution!S430+Transmission!S430+Generation!S430+Retail!S430+Misc!S430","v":2047081.4837528672},{"$f":"ROUND(SUM(I430:S430)-H430,0)","v":0}]
[{"$f":"ROW()","v":431}]
[{"$f":"ROW()","v":432}]
[{"$f":"ROW()","v":433}]
[{"$f":"ROW()","v":434}]
[{"$f":"ROW()","v":435}]
[{"$f":"ROW()","v":436}]
[{"$f":"ROW()","v":437}]
[{"$f":"ROW()","v":438}]
[{"$f":"ROW()","v":439}]
[{"$f":"ROW()","v":440}]
[{"$f":"ROW()","v":441}]
[{"$f":"ROW()","v":442}]
[{"$f":"ROW()","v":443},null,null,null,null,null,null,"DISTRIBUTION EXPENSE"]
[{"$f":"ROW()","v":444}]
[{"$f":"ROW()","v":445},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":446},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!K10","v":"General"},{"$f":"'Hot Sheet'!L10","v":"Street & Area"},{"$f":"'Hot Sheet'!M10","v":"General"},null,{"$f":"'Hot Sheet'!O10","v":"Traffic"},{"$f":"'Hot Sheet'!P10","v":"Outdoor"},{"$f":"'Hot Sheet'!Q10","v":"General"}]
[{"$f":"ROW()","v":447},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!K11","v":"+1 MW"},{"$f":"'Hot Sheet'!L11","v":"Lighting"},{"$f":"'Hot Sheet'!M11","v":"Trans"},{"$f":"'Hot Sheet'!N11","v":"Irrigation"},{"$f":"'Hot Sheet'!O11","v":"Signals"},{"$f":"'Hot Sheet'!P11","v":"Lighting"},{"$f":"'Hot Sheet'!Q11","v":"Small Dist."},{"$f":"'Hot Sheet'!R11","v":"Industrial"},{"$f":"'Hot Sheet'!S11","v":"Industrial"}]
[{"$f":"ROW()","v":448},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!K12","v":"Sch 8"},{"$f":"'Hot Sheet'!L12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!M12","v":"Sch 9"},{"$f":"'Hot Sheet'!N12","v":"Sch 10"},{"$f":"'Hot Sheet'!O12","v":"Sch 15"},{"$f":"'Hot Sheet'!P12","v":"Sch 15"},{"$f":"'Hot Sheet'!Q12","v":"Sch 23"},{"$f":"'Hot Sheet'!R12","v":"Cust 1"},{"$f":"'Hot Sheet'!S12","v":"Cust 2"}]
[{"$f":"ROW()","v":449},null,"580","Operation Supervision & Eng",null,"F131",{"$f":"+H449/$H$487","v":7.4473821944983712E-2},{"$f":"+Distribution!H449+Transmission!H449+Generation!H449+Retail!H449+Misc!H449","v":6184296.2059355574},{"$f":"+Distribution!I449+Transmission!I449+Generation!I449+Retail!I449+Misc!I449","v":3463576.8045596411},{"$f":"+Distribution!J449+Transmission!J449+Generation!J449+Retail!J449+Misc!J449","v":1422592.4350729529},{"$f":"+Distribution!K449+Transmission!K449+Generation!K449+Retail!K449+Misc!K449","v":417695.15268329158},{"$f":"+Distribution!L449+Transmission!L449+Generation!L449+Retail!L449+Misc!L449","v":190829.51242599875},{"$f":"+Distribution!M449+Transmission!M449+Generation!M449+Retail!M449+Misc!M449","v":20664.967945357919},{"$f":"+Distribution!N449+Transmission!N449+Generation!N449+Retail!N449+Misc!N449","v":79972.651275671757},{"$f":"+Distribution!O449+Transmission!O449+Generation!O449+Retail!O449+Misc!O449","v":3589.2980488335929},{"$f":"+Distribution!P449+Transmission!P449+Generation!P449+Retail!P449+Misc!P449","v":1484.7901559421296},{"$f":"+Distribution!Q449+Transmission!Q449+Generation!Q449+Retail!Q449+Misc!Q449","v":580962.98876148555},{"$f":"+Distribution!R449+Transmission!R449+Generation!R449+Retail!R449+Misc!R449","v":1463.8025031911261},{"$f":"+Distribution!S449+Transmission!S449+Generation!S449+Retail!S449+Misc!S449","v":1463.8025031911261},{"$f":"ROUND(SUM(I449:S449)-H449,0)","v":0}]
[{"$f":"ROW()","v":450}]
[{"$f":"ROW()","v":451},null,"581","Load Dispatching",null,"F20",{"$f":"+H451/$H$487","v":7.2077633574443564E-2},{"$f":"+Distribution!H451+Transmission!H451+Generation!H451+Retail!H451+Misc!H451","v":5985317.0443774806},{"$f":"+Distribution!I451+Transmission!I451+Generation!I451+Retail!I451+Misc!I451","v":2931789.1675920933},{"$f":"+Distribution!J451+Transmission!J451+Generation!J451+Retail!J451+Misc!J451","v":1834650.0481176635},{"$f":"+Distribution!K451+Transmission!K451+Generation!K451+Retail!K451+Misc!K451","v":566096.29051435879},{"$f":"+Distribution!L451+Transmission!L451+Generation!L451+Retail!L451+Misc!L451","v":4412.7429332160727},{"$f":"+Distribution!M451+Transmission!M451+Generation!M451+Retail!M451+Misc!M451","v":0},{"$f":"+Distribution!N451+Transmission!N451+Generation!N451+Retail!N451+Misc!N451","v":104096.27469883878},{"$f":"+Distribution!O451+Transmission!O451+Generation!O451+Retail!O451+Misc!O451","v":1309.0228199721071},{"$f":"+Distribution!P451+Transmission!P451+Generation!P451+Retail!P451+Misc!P451","v":978.5925124044179},{"$f":"+Distribution!Q451+Transmission!Q451+Generation!Q451+Retail!Q451+Misc!Q451","v":541984.90518893336},{"$f":"+Distribution!R451+Transmission!R451+Generation!R451+Retail!R451+Misc!R451","v":0},{"$f":"+Distribution!S451+Transmission!S451+Generation!S451+Retail!S451+Misc!S451","v":0},{"$f":"ROUND(SUM(I451:S451)-H451,0)","v":0}]
[{"$f":"ROW()","v":452}]
[{"$f":"ROW()","v":453},null,"582","Station Expense",null,"F120",{"$f":"+H453/$H$487","v":2.3473314887550736E-2},{"$f":"+Distribution!H453+Transmission!H453+Generation!H453+Retail!H453+Misc!H453","v":1949220.9263417358},{"$f":"+Distribution!I453+Transmission!I453+Generation!I453+Retail!I453+Misc!I453","v":954787.31614741066},{"$f":"+Distribution!J453+Transmission!J453+Generation!J453+Retail!J453+Misc!J453","v":597485.18579549505},{"$f":"+Distribution!K453+Transmission!K453+Generation!K453+Retail!K453+Misc!K453","v":184358.94500051264},{"$f":"+Distribution!L453+Transmission!L453+Generation!L453+Retail!L453+Misc!L453","v":1437.0852545015005},{"$f":"+Distribution!M453+Transmission!M453+Generation!M453+Retail!M453+Misc!M453","v":0},{"$f":"+Distribution!N453+Transmission!N453+Generation!N453+Retail!N453+Misc!N453","v":33900.733326700189},{"$f":"+Distribution!O453+Transmission!O453+Generation!O453+Retail!O453+Misc!O453","v":426.30568353023398},{"$f":"+Distribution!P453+Transmission!P453+Generation!P453+Retail!P453+Misc!P453","v":318.69539899008299},{"$f":"+Distribution!Q453+Transmission!Q453+Generation!Q453+Retail!Q453+Misc!Q453","v":176506.65973459545},{"$f":"+Distribution!R453+Transmission!R453+Generation!R453+Retail!R453+Misc!R453","v":0},{"$f":"+Distribution!S453+Transmission!S453+Generation!S453+Retail!S453+Misc!S453","v":0},{"$f":"ROUND(SUM(I453:S453)-H453,0)","v":0}]
[{"$f":"ROW()","v":454}]
[{"$f":"ROW()","v":455},null,"583","Overhead Line Expenses",null,"F132",{"$f":"+H455/$H$487","v":2.4788652150046411E-2},{"$f":"+Distribution!H455+Transmission!H455+Generation!H455+Retail!H455+Misc!H455","v":2058446.3565605157},{"$f":"+Distribution!I455+Transmission!I455+Generation!I455+Retail!I455+Misc!I455","v":1122399.8206616913},{"$f":"+Distribution!J455+Transmission!J455+Generation!J455+Retail!J455+Misc!J455","v":528452.3952662003},{"$f":"+Distribution!K455+Transmission!K455+Generation!K455+Retail!K455+Misc!K455","v":163058.31239072233},{"$f":"+Distribution!L455+Transmission!L455+Generation!L455+Retail!L455+Misc!L455","v":22964.894712165249},{"$f":"+Distribution!M455+Transmission!M455+Generation!M455+Retail!M455+Misc!M455","v":0},{"$f":"+Distribution!N455+Transmission!N455+Generation!N455+Retail!N455+Misc!N455","v":29983.879355809284},{"$f":"+Distribution!O455+Transmission!O455+Generation!O455+Retail!O455+Misc!O455","v":377.05078708722272},{"$f":"+Distribution!P455+Transmission!P455+Generation!P455+Retail!P455+Misc!P455","v":281.87367814383163},{"$f":"+Distribution!Q455+Transmission!Q455+Generation!Q455+Retail!Q455+Misc!Q455","v":190928.12970869642},{"$f":"+Distribution!R455+Transmission!R455+Generation!R455+Retail!R455+Misc!R455","v":0},{"$f":"+Distribution!S455+Transmission!S455+Generation!S455+Retail!S455+Misc!S455","v":0},{"$f":"ROUND(SUM(I455:S455)-H455,0)","v":0}]
[{"$f":"ROW()","v":456}]
[{"$f":"ROW()","v":457},null,"584","Underground Line Expense",null,"F133",{"$f":"+H457/$H$487","v":2.3689826239170053E-6},{"$f":"+Distribution!H457+Transmission!H457+Generation!H457+Retail!H457+Misc!H457","v":196.72},{"$f":"+Distribution!I457+Transmission!I457+Generation!I457+Retail!I457+Misc!I457","v":118.08062074524975},{"$f":"+Distribution!J457+Transmission!J457+Generation!J457+Retail!J457+Misc!J457","v":43.335970775040749},{"$f":"+Distribution!K457+Transmission!K457+Generation!K457+Retail!K457+Misc!K457","v":13.371668524337498},{"$f":"+Distribution!L457+Transmission!L457+Generation!L457+Retail!L457+Misc!L457","v":0.50007777660039743},{"$f":"+Distribution!M457+Transmission!M457+Generation!M457+Retail!M457+Misc!M457","v":0},{"$f":"+Distribution!N457+Transmission!N457+Generation!N457+Retail!N457+Misc!N457","v":2.4588411957734708},{"$f":"+Distribution!O457+Transmission!O457+Generation!O457+Retail!O457+Misc!O457","v":3.0920215399320935E-2},{"$f":"+Distribution!P457+Transmission!P457+Generation!P457+Retail!P457+Misc!P457","v":2.3115174777741446E-2},{"$f":"+Distribution!Q457+Transmission!Q457+Generation!Q457+Retail!Q457+Misc!Q457","v":18.918785592821074},{"$f":"+Distribution!R457+Transmission!R457+Generation!R457+Retail!R457+Misc!R457","v":0},{"$f":"+Distribution!S457+Transmission!S457+Generation!S457+Retail!S457+Misc!S457","v":0},{"$f":"ROUND(SUM(I457:S457)-H457,0)","v":0}]
[{"$f":"ROW()","v":458}]
[{"$f":"ROW()","v":459},null,"585","Street Lighting & Signal Systems",null,"F130",{"$f":"+H459/$H$487","v":1.2490423075744758E-3},{"$f":"+Distribution!H459+Transmission!H459+Generation!H459+Retail!H459+Misc!H459","v":103720.30603575213},{"$f":"+Distribution!I459+Transmission!I459+Generation!I459+Retail!I459+Misc!I459","v":0},{"$f":"+Distribution!J459+Transmission!J459+Generation!J459+Retail!J459+Misc!J459","v":0},{"$f":"+Distribution!K459+Transmission!K459+Generation!K459+Retail!K459+Misc!K459","v":0},{"$f":"+Distribution!L459+Transmission!L459+Generation!L459+Retail!L459+Misc!L459","v":103720.30603575213},{"$f":"+Distribution!M459+Transmission!M459+Generation!M459+Retail!M459+Misc!M459","v":0},{"$f":"+Distribution!N459+Transmission!N459+Generation!N459+Retail!N459+Misc!N459","v":0},{"$f":"+Distribution!O459+Transmission!O459+Generation!O459+Retail!O459+Misc!O459","v":0},{"$f":"+Distribution!P459+Transmission!P459+Generation!P459+Retail!P459+Misc!P459","v":0},{"$f":"+Distribution!Q459+Transmission!Q459+Generation!Q459+Retail!Q459+Misc!Q459","v":0},{"$f":"+Distribution!R459+Transmission!R459+Generation!R459+Retail!R459+Misc!R459","v":0},{"$f":"+Distribution!S459+Transmission!S459+Generation!S459+Retail!S459+Misc!S459","v":0},{"$f":"ROUND(SUM(I459:S459)-H459,0)","v":0}]
[{"$f":"ROW()","v":460}]
[{"$f":"ROW()","v":461},null,"586","Meter Expenses",null,"F127",{"$f":"+H461/$H$487","v":2.4113449163349301E-2},{"$f":"+Distribution!H461+Transmission!H461+Generation!H461+Retail!H461+Misc!H461","v":2002377.5909216045},{"$f":"+Distribution!I461+Transmission!I461+Generation!I461+Retail!I461+Misc!I461","v":1385157.9602819686},{"$f":"+Distribution!J461+Transmission!J461+Generation!J461+Retail!J461+Misc!J461","v":234038.57013889766},{"$f":"+Distribution!K461+Transmission!K461+Generation!K461+Retail!K461+Misc!K461","v":27181.496502171543},{"$f":"+Distribution!L461+Transmission!L461+Generation!L461+Retail!L461+Misc!L461","v":0},{"$f":"+Distribution!M461+Transmission!M461+Generation!M461+Retail!M461+Misc!M461","v":85079.036222971947},{"$f":"+Distribution!N461+Transmission!N461+Generation!N461+Retail!N461+Misc!N461","v":19810.450739652297},{"$f":"+Distribution!O461+Transmission!O461+Generation!O461+Retail!O461+Misc!O461","v":4329.0485706674417},{"$f":"+Distribution!P461+Transmission!P461+Generation!P461+Retail!P461+Misc!P461","v":1230.1837850036802},{"$f":"+Distribution!Q461+Transmission!Q461+Generation!Q461+Retail!Q461+Misc!Q461","v":233497.70174566068},{"$f":"+Distribution!R461+Transmission!R461+Generation!R461+Retail!R461+Misc!R461","v":6026.5714673054053},{"$f":"+Distribution!S461+Transmission!S461+Generation!S461+Retail!S461+Misc!S461","v":6026.5714673054053},{"$f":"ROUND(SUM(I461:S461)-H461,0)","v":0}]
[{"$f":"ROW()","v":462}]
[{"$f":"ROW()","v":463},null,"587","Customer Installation Expenses",null,"F20",{"$f":"+H463/$H$487","v":5.4232577662216321E-2},{"$f":"+Distribution!H463+Transmission!H463+Generation!H463+Retail!H463+Misc!H463","v":4503465.99},{"$f":"+Distribution!I463+Transmission!I463+Generation!I463+Retail!I463+Misc!I463","v":2205933.7388826059},{"$f":"+Distribution!J463+Transmission!J463+Generation!J463+Retail!J463+Misc!J463","v":1380425.4701948045},{"$f":"+Distribution!K463+Transmission!K463+Generation!K463+Retail!K463+Misc!K463","v":425941.57878260425},{"$f":"+Distribution!L463+Transmission!L463+Generation!L463+Retail!L463+Misc!L463","v":3320.2314221632573},{"$f":"+Distribution!M463+Transmission!M463+Generation!M463+Retail!M463+Misc!M463","v":0},{"$f":"+Distribution!N463+Transmission!N463+Generation!N463+Retail!N463+Misc!N463","v":78324.010126129622},{"$f":"+Distribution!O463+Transmission!O463+Generation!O463+Retail!O463+Misc!O463","v":984.93358098984675},{"$f":"+Distribution!P463+Transmission!P463+Generation!P463+Retail!P463+Misc!P463","v":736.31155459373292},{"$f":"+Distribution!Q463+Transmission!Q463+Generation!Q463+Retail!Q463+Misc!Q463","v":407799.71545610903},{"$f":"+Distribution!R463+Transmission!R463+Generation!R463+Retail!R463+Misc!R463","v":0},{"$f":"+Distribution!S463+Transmission!S463+Generation!S463+Retail!S463+Misc!S463","v":0},{"$f":"ROUND(SUM(I463:S463)-H463,0)","v":0}]
[{"$f":"ROW()","v":464}]
[{"$f":"ROW()","v":465},null,"588","Misc. Distribution Expenses",null,"F131",{"$f":"+H465/$H$487","v":2.5192488729098319E-2},{"$f":"+Distribution!H465+Transmission!H465+Generation!H465+Retail!H465+Misc!H465","v":2091980.8920311627},{"$f":"+Distribution!I465+Transmission!I465+Generation!I465+Retail!I465+Misc!I465","v":1171634.7749104931},{"$f":"+Distribution!J465+Transmission!J465+Generation!J465+Retail!J465+Misc!J465","v":481224.71696364786},{"$f":"+Distribution!K465+Transmission!K465+Generation!K465+Retail!K465+Misc!K465","v":141295.02355802755},{"$f":"+Distribution!L465+Transmission!L465+Generation!L465+Retail!L465+Misc!L465","v":64552.485899310217},{"$f":"+Distribution!M465+Transmission!M465+Generation!M465+Retail!M465+Misc!M465","v":6990.4022440958297},{"$f":"+Distribution!N465+Transmission!N465+Generation!N465+Retail!N465+Misc!N465","v":27052.594633679528},{"$f":"+Distribution!O465+Transmission!O465+Generation!O465+Retail!O465+Misc!O465","v":1214.1628867578945},{"$f":"+Distribution!P465+Transmission!P465+Generation!P465+Retail!P465+Misc!P465","v":502.2645312373113},{"$f":"+Distribution!Q465+Transmission!Q465+Generation!Q465+Retail!Q465+Misc!Q465","v":196524.13645708992},{"$f":"+Distribution!R465+Transmission!R465+Generation!R465+Retail!R465+Misc!R465","v":495.16497341187198},{"$f":"+Distribution!S465+Transmission!S465+Generation!S465+Retail!S465+Misc!S465","v":495.16497341187198},{"$f":"ROUND(SUM(I465:S465)-H465,0)","v":0}]
[{"$f":"ROW()","v":466}]
[{"$f":"ROW()","v":467},null,"589","Rents",null,"F131",{"$f":"+H467/$H$487","v":6.0030580808863084E-3},{"$f":"+Distribution!H467+Transmission!H467+Generation!H467+Retail!H467+Misc!H467","v":498493.13952305581},{"$f":"+Distribution!I467+Transmission!I467+Generation!I467+Retail!I467+Misc!I467","v":279186.05736042268},{"$f":"+Distribution!J467+Transmission!J467+Generation!J467+Retail!J467+Misc!J467","v":114669.89057552507},{"$f":"+Distribution!K467+Transmission!K467+Generation!K467+Retail!K467+Misc!K467","v":33668.854319237289},{"$f":"+Distribution!L467+Transmission!L467+Generation!L467+Retail!L467+Misc!L467","v":15382.057973159343},{"$f":"+Distribution!M467+Transmission!M467+Generation!M467+Retail!M467+Misc!M467","v":1665.7262857716562},{"$f":"+Distribution!N467+Transmission!N467+Generation!N467+Retail!N467+Misc!N467","v":6446.2982824350747},{"$f":"+Distribution!O467+Transmission!O467+Generation!O467+Retail!O467+Misc!O467","v":289.31997974640359},{"$f":"+Distribution!P467+Transmission!P467+Generation!P467+Retail!P467+Misc!P467","v":119.68341776031556},{"$f":"+Distribution!Q467+Transmission!Q467+Generation!Q467+Retail!Q467+Misc!Q467","v":46829.267966895393},{"$f":"+Distribution!R467+Transmission!R467+Generation!R467+Retail!R467+Misc!R467","v":117.9916810512902},{"$f":"+Distribution!S467+Transmission!S467+Generation!S467+Retail!S467+Misc!S467","v":117.9916810512902},{"$f":"ROUND(SUM(I467:S467)-H467,0)","v":0}]
[{"$f":"ROW()","v":468}]
[{"$f":"ROW()","v":469},null,"590","Maint Supervision & Engineering",null,"F131",{"$f":"+H469/$H$487","v":2.883022763968128E-2},{"$f":"+Distribution!H469+Transmission!H469+Generation!H469+Retail!H469+Misc!H469","v":2394058.2442519409},{"$f":"+Distribution!I469+Transmission!I469+Generation!I469+Retail!I469+Misc!I469","v":1340816.2105167781},{"$f":"+Distribution!J469+Transmission!J469+Generation!J469+Retail!J469+Misc!J469","v":550712.48756294395},{"$f":"+Distribution!K469+Transmission!K469+Generation!K469+Retail!K469+Misc!K469","v":161697.70828663436},{"$f":"+Distribution!L469+Transmission!L469+Generation!L469+Retail!L469+Misc!L469","v":73873.720186875726},{"$f":"+Distribution!M469+Transmission!M469+Generation!M469+Retail!M469+Misc!M469","v":7999.800661116934},{"$f":"+Distribution!N469+Transmission!N469+Generation!N469+Retail!N469+Misc!N469","v":30958.928667978253},{"$f":"+Distribution!O469+Transmission!O469+Generation!O469+Retail!O469+Misc!O469","v":1389.485286400108},{"$f":"+Distribution!P469+Transmission!P469+Generation!P469+Retail!P469+Misc!P469","v":574.79040386288079},{"$f":"+Distribution!Q469+Transmission!Q469+Generation!Q469+Retail!Q469+Misc!Q469","v":224901.78130775251},{"$f":"+Distribution!R469+Transmission!R469+Generation!R469+Retail!R469+Misc!R469","v":566.66568579911598},{"$f":"+Distribution!S469+Transmission!S469+Generation!S469+Retail!S469+Misc!S469","v":566.66568579911598},{"$f":"ROUND(SUM(I469:S469)-H469,0)","v":0}]
[{"$f":"ROW()","v":470}]
[{"$f":"ROW()","v":471},null,"591","Maintenance of Structures",null,"F119",{"$f":"+H471/$H$487","v":5.4395529248855504E-3},{"$f":"+Distribution!H471+Transmission!H471+Generation!H471+Retail!H471+Misc!H471","v":451699.74679433281},{"$f":"+Distribution!I471+Transmission!I471+Generation!I471+Retail!I471+Misc!I471","v":221256.18657072369},{"$f":"+Distribution!J471+Transmission!J471+Generation!J471+Retail!J471+Misc!J471","v":138457.32081468235},{"$f":"+Distribution!K471+Transmission!K471+Generation!K471+Retail!K471+Misc!K471","v":42722.139728045477},{"$f":"+Distribution!L471+Transmission!L471+Generation!L471+Retail!L471+Misc!L471","v":333.02076578793714},{"$f":"+Distribution!M471+Transmission!M471+Generation!M471+Retail!M471+Misc!M471","v":0},{"$f":"+Distribution!N471+Transmission!N471+Generation!N471+Retail!N471+Misc!N471","v":7855.9348778138556},{"$f":"+Distribution!O471+Transmission!O471+Generation!O471+Retail!O471+Misc!O471","v":98.789299204266712},{"$f":"+Distribution!P471+Transmission!P471+Generation!P471+Retail!P471+Misc!P471","v":73.852393580911823},{"$f":"+Distribution!Q471+Transmission!Q471+Generation!Q471+Retail!Q471+Misc!Q471","v":40902.502344494314},{"$f":"+Distribution!R471+Transmission!R471+Generation!R471+Retail!R471+Misc!R471","v":0},{"$f":"+Distribution!S471+Transmission!S471+Generation!S471+Retail!S471+Misc!S471","v":0},{"$f":"ROUND(SUM(I471:S471)-H471,0)","v":0}]
[{"$f":"ROW()","v":472}]
[{"$f":"ROW()","v":473},null,"592","Maint of Station Equipment",null,"F120",{"$f":"+H473/$H$487","v":5.1009458707013594E-2},{"$f":"+Distribution!H473+Transmission!H473+Generation!H473+Retail!H473+Misc!H473","v":4235818.6233768109},{"$f":"+Distribution!I473+Transmission!I473+Generation!I473+Retail!I473+Misc!I473","v":2074831.9702741178},{"$f":"+Distribution!J473+Transmission!J473+Generation!J473+Retail!J473+Misc!J473","v":1298384.8280010757},{"$f":"+Distribution!K473+Transmission!K473+Generation!K473+Retail!K473+Misc!K473","v":400627.26706144749},{"$f":"+Distribution!L473+Transmission!L473+Generation!L473+Retail!L473+Misc!L473","v":3122.905362924701},{"$f":"+Distribution!M473+Transmission!M473+Generation!M473+Retail!M473+Misc!M473","v":0},{"$f":"+Distribution!N473+Transmission!N473+Generation!N473+Retail!N473+Misc!N473","v":73669.103194407318},{"$f":"+Distribution!O473+Transmission!O473+Generation!O473+Retail!O473+Misc!O473","v":926.39758230882194},{"$f":"+Distribution!P473+Transmission!P473+Generation!P473+Retail!P473+Misc!P473","v":692.55151531757531},{"$f":"+Distribution!Q473+Transmission!Q473+Generation!Q473+Retail!Q473+Misc!Q473","v":383563.60038521152},{"$f":"+Distribution!R473+Transmission!R473+Generation!R473+Retail!R473+Misc!R473","v":0},{"$f":"+Distribution!S473+Transmission!S473+Generation!S473+Retail!S473+Misc!S473","v":0},{"$f":"ROUND(SUM(I473:S473)-H473,0)","v":0}]
[{"$f":"ROW()","v":474}]
[{"$f":"ROW()","v":475},null,"593","Maintenance of Overhead Lines",null,"F134",{"$f":"+H475/$H$487","v":0.39036991067456517},{"$f":"+Distribution!H475+Transmission!H475+Generation!H475+Retail!H475+Misc!H475","v":32416265.13111598},{"$f":"+Distribution!I475+Transmission!I475+Generation!I475+Retail!I475+Misc!I475","v":18812236.766090009},{"$f":"+Distribution!J475+Transmission!J475+Generation!J475+Retail!J475+Misc!J475","v":7516553.8695413982},{"$f":"+Distribution!K475+Transmission!K475+Generation!K475+Retail!K475+Misc!K475","v":2244402.4902485721},{"$f":"+Distribution!L475+Transmission!L475+Generation!L475+Retail!L475+Misc!L475","v":311692.30564119777},{"$f":"+Distribution!M475+Transmission!M475+Generation!M475+Retail!M475+Misc!M475","v":0},{"$f":"+Distribution!N475+Transmission!N475+Generation!N475+Retail!N475+Misc!N475","v":406957.86353982118},{"$f":"+Distribution!O475+Transmission!O475+Generation!O475+Retail!O475+Misc!O475","v":17621.964387714241},{"$f":"+Distribution!P475+Transmission!P475+Generation!P475+Retail!P475+Misc!P475","v":7379.1219988946059},{"$f":"+Distribution!Q475+Transmission!Q475+Generation!Q475+Retail!Q475+Misc!Q475","v":3099420.7496683761},{"$f":"+Distribution!R475+Transmission!R475+Generation!R475+Retail!R475+Misc!R475","v":0},{"$f":"+Distribution!S475+Transmission!S475+Generation!S475+Retail!S475+Misc!S475","v":0},{"$f":"ROUND(SUM(I475:S475)-H475,0)","v":0}]
[{"$f":"ROW()","v":476}]
[{"$f":"ROW()","v":477},null,"594","Maint of Underground Lines",null,"F135",{"$f":"+H477/$H$487","v":0.13147436827085016},{"$f":"+Distribution!H477+Transmission!H477+Generation!H477+Retail!H477+Misc!H477","v":10917613.943270421},{"$f":"+Distribution!I477+Transmission!I477+Generation!I477+Retail!I477+Misc!I477","v":6956028.2380012581},{"$f":"+Distribution!J477+Transmission!J477+Generation!J477+Retail!J477+Misc!J477","v":2114568.2731146109},{"$f":"+Distribution!K477+Transmission!K477+Generation!K477+Retail!K477+Misc!K477","v":618597.21365539404},{"$f":"+Distribution!L477+Transmission!L477+Generation!L477+Retail!L477+Misc!L477","v":22605.356609851104},{"$f":"+Distribution!M477+Transmission!M477+Generation!M477+Retail!M477+Misc!M477","v":0},{"$f":"+Distribution!N477+Transmission!N477+Generation!N477+Retail!N477+Misc!N477","v":111148.67462280237},{"$f":"+Distribution!O477+Transmission!O477+Generation!O477+Retail!O477+Misc!O477","v":7052.8905782542424},{"$f":"+Distribution!P477+Transmission!P477+Generation!P477+Retail!P477+Misc!P477","v":2651.9218124456443},{"$f":"+Distribution!Q477+Transmission!Q477+Generation!Q477+Retail!Q477+Misc!Q477","v":1084961.3748758049},{"$f":"+Distribution!R477+Transmission!R477+Generation!R477+Retail!R477+Misc!R477","v":0},{"$f":"+Distribution!S477+Transmission!S477+Generation!S477+Retail!S477+Misc!S477","v":0},{"$f":"ROUND(SUM(I477:S477)-H477,0)","v":0}]
[{"$f":"ROW()","v":478}]
[{"$f":"ROW()","v":479},null,"595","Maint of Line Transformers",null,"F125",{"$f":"+H479/$H$487","v":5.6390798474762194E-3},{"$f":"+Distribution!H479+Transmission!H479+Generation!H479+Retail!H479+Misc!H479","v":468268.43573943648},{"$f":"+Distribution!I479+Transmission!I479+Generation!I479+Retail!I479+Misc!I479","v":275468.51554580865},{"$f":"+Distribution!J479+Transmission!J479+Generation!J479+Retail!J479+Misc!J479","v":119227.67976972957},{"$f":"+Distribution!K479+Transmission!K479+Generation!K479+Retail!K479+Misc!K479","v":28222.813605992666},{"$f":"+Distribution!L479+Transmission!L479+Generation!L479+Retail!L479+Misc!L479","v":1789.9658433326085},{"$f":"+Distribution!M479+Transmission!M479+Generation!M479+Retail!M479+Misc!M479","v":0},{"$f":"+Distribution!N479+Transmission!N479+Generation!N479+Retail!N479+Misc!N479","v":8624.1721191508786},{"$f":"+Distribution!O479+Transmission!O479+Generation!O479+Retail!O479+Misc!O479","v":56.968993607736515},{"$f":"+Distribution!P479+Transmission!P479+Generation!P479+Retail!P479+Misc!P479","v":371.50076870515392},{"$f":"+Distribution!Q479+Transmission!Q479+Generation!Q479+Retail!Q479+Misc!Q479","v":34506.819093109152},{"$f":"+Distribution!R479+Transmission!R479+Generation!R479+Retail!R479+Misc!R479","v":0},{"$f":"+Distribution!S479+Transmission!S479+Generation!S479+Retail!S479+Misc!S479","v":0},{"$f":"ROUND(SUM(I479:S479)-H479,0)","v":0}]
[{"$f":"ROW()","v":480}]
[{"$f":"ROW()","v":481},null,"596","Maint of Street Lighting & Signals",null,"F130",{"$f":"+H481/$H$487","v":2.0403354901301463E-2},{"$f":"+Distribution!H481+Transmission!H481+Generation!H481+Retail!H481+Misc!H481","v":1694291.86},{"$f":"+Distribution!I481+Transmission!I481+Generation!I481+Retail!I481+Misc!I481","v":0},{"$f":"+Distribution!J481+Transmission!J481+Generation!J481+Retail!J481+Misc!J481","v":0},{"$f":"+Distribution!K481+Transmission!K481+Generation!K481+Retail!K481+Misc!K481","v":0},{"$f":"+Distribution!L481+Transmission!L481+Generation!L481+Retail!L481+Misc!L481","v":1694291.86},{"$f":"+Distribution!M481+Transmission!M481+Generation!M481+Retail!M481+Misc!M481","v":0},{"$f":"+Distribution!N481+Transmission!N481+Generation!N481+Retail!N481+Misc!N481","v":0},{"$f":"+Distribution!O481+Transmission!O481+Generation!O481+Retail!O481+Misc!O481","v":0},{"$f":"+Distribution!P481+Transmission!P481+Generation!P481+Retail!P481+Misc!P481","v":0},{"$f":"+Distribution!Q481+Transmission!Q481+Generation!Q481+Retail!Q481+Misc!Q481","v":0},{"$f":"+Distribution!R481+Transmission!R481+Generation!R481+Retail!R481+Misc!R481","v":0},{"$f":"+Distribution!S481+Transmission!S481+Generation!S481+Retail!S481+Misc!S481","v":0},{"$f":"ROUND(SUM(I481:S481)-H481,0)","v":0}]
[{"$f":"ROW()","v":482}]
[{"$f":"ROW()","v":483},null,"597","Maintenance of Meters",null,"F127",{"$f":"+H483/$H$487","v":4.2478831980248856E-2},{"$f":"+Distribution!H483+Transmission!H483+Generation!H483+Retail!H483+Misc!H483","v":3527436.521816934},{"$f":"+Distribution!I483+Transmission!I483+Generation!I483+Retail!I483+Misc!I483","v":2440127.5762056615},{"$f":"+Distribution!J483+Transmission!J483+Generation!J483+Retail!J483+Misc!J483","v":412287.97383903764},{"$f":"+Distribution!K483+Transmission!K483+Generation!K483+Retail!K483+Misc!K483","v":47883.577959574257},{"$f":"+Distribution!L483+Transmission!L483+Generation!L483+Retail!L483+Misc!L483","v":0},{"$f":"+Distribution!M483+Transmission!M483+Generation!M483+Retail!M483+Misc!M483","v":149877.27638110929},{"$f":"+Distribution!N483+Transmission!N483+Generation!N483+Retail!N483+Misc!N483","v":34898.566468945617},{"$f":"+Distribution!O483+Transmission!O483+Generation!O483+Retail!O483+Misc!O483","v":7626.1560767184928},{"$f":"+Distribution!P483+Transmission!P483+Generation!P483+Retail!P483+Misc!P483","v":2167.1213418702632},{"$f":"+Distribution!Q483+Transmission!Q483+Generation!Q483+Retail!Q483+Misc!Q483","v":411335.16706950002},{"$f":"+Distribution!R483+Transmission!R483+Generation!R483+Retail!R483+Misc!R483","v":10616.553237258659},{"$f":"+Distribution!S483+Transmission!S483+Generation!S483+Retail!S483+Misc!S483","v":10616.553237258659},{"$f":"ROUND(SUM(I483:S483)-H483,0)","v":0}]
[{"$f":"ROW()","v":484}]
[{"$f":"ROW()","v":485},null,"598","Maint of Misc. Distribution Plant",null,"F131",{"$f":"+H485/$H$487","v":1.8748807571204461E-2},{"$f":"+Distribution!H485+Transmission!H485+Generation!H485+Retail!H485+Misc!H485","v":1556898.4711711234},{"$f":"+Distribution!I485+Transmission!I485+Generation!I485+Retail!I485+Misc!I485","v":871956.52540496399},{"$f":"+Distribution!J485+Transmission!J485+Generation!J485+Retail!J485+Misc!J485","v":358138.08289760392},{"$f":"+Distribution!K485+Transmission!K485+Generation!K485+Retail!K485+Misc!K485","v":105154.88310602793},{"$f":"+Distribution!L485+Transmission!L485+Generation!L485+Retail!L485+Misc!L485","v":48041.388422698117},{"$f":"+Distribution!M485+Transmission!M485+Generation!M485+Retail!M485+Misc!M485","v":5202.412033571225},{"$f":"+Distribution!N485+Transmission!N485+Generation!N485+Retail!N485+Misc!N485","v":20133.139545789116},{"$f":"+Distribution!O485+Transmission!O485+Generation!O485+Retail!O485+Misc!O485","v":903.6068873032159},{"$f":"+Distribution!P485+Transmission!P485+Generation!P485+Retail!P485+Misc!P485","v":373.79637824875624},{"$f":"+Distribution!Q485+Transmission!Q485+Generation!Q485+Retail!Q485+Misc!Q485","v":146257.6110344849},{"$f":"+Distribution!R485+Transmission!R485+Generation!R485+Retail!R485+Misc!R485","v":368.51273021615611},{"$f":"+Distribution!S485+Transmission!S485+Generation!S485+Retail!S485+Misc!S485","v":368.51273021615611},{"$f":"ROUND(SUM(I485:S485)-H485,0)","v":0}]
[{"$f":"ROW()","v":486}]
[{"$f":"ROW()","v":487},null,"TOTAL DISTRIBUTION EXPENSE",null,null,null,null,{"$f":"+Distribution!H487+Transmission!H487+Generation!H487+Retail!H487+Misc!H487","v":83039866.149263859},{"$f":"+Distribution!I487+Transmission!I487+Generation!I487+Retail!I487+Misc!I487","v":46507305.709626399},{"$f":"+Distribution!J487+Transmission!J487+Generation!J487+Retail!J487+Misc!J487","v":19101912.563637044},{"$f":"+Distribution!K487+Transmission!K487+Generation!K487+Retail!K487+Misc!K487","v":5608617.1190711381},{"$f":"+Distribution!L487+Transmission!L487+Generation!L487+Retail!L487+Misc!L487","v":2562370.3395667113},{"$f":"+Distribution!M487+Transmission!M487+Generation!M487+Retail!M487+Misc!M487","v":277479.62177399482},{"$f":"+Distribution!N487+Transmission!N487+Generation!N487+Retail!N487+Misc!N487","v":1073835.734316821},{"$f":"+Distribution!O487+Transmission!O487+Generation!O487+Retail!O487+Misc!O487","v":48195.432369311267},{"$f":"+Distribution!P487+Transmission!P487+Generation!P487+Retail!P487+Misc!P487","v":19937.074762176075},{"$f":"+Distribution!Q487+Transmission!Q487+Generation!Q487+Retail!Q487+Misc!Q487","v":7800902.0295837922},{"$f":"+Distribution!R487+Transmission!R487+Generation!R487+Retail!R487+Misc!R487","v":19655.262278233626},{"$f":"+Distribution!S487+Transmission!S487+Generation!S487+Retail!S487+Misc!S487","v":19655.262278233626},{"$f":"ROUND(SUM(I487:S487)-H487,0)","v":0}]
[{"$f":"ROW()","v":488}]
[{"$f":"ROW()","v":489}]
[{"$f":"ROW()","v":490}]
[{"$f":"ROW()","v":491},null,null,null,null,null,null,"CUSTOMER ACCOUNTS EXPENSE"]
[{"$f":"ROW()","v":492}]
[{"$f":"ROW()","v":493},null,"901","Supervision",null,"F136",null,{"$f":"+Distribution!H493+Transmission!H493+Generation!H493+Retail!H493+Misc!H493","v":1177907.3582230501},{"$f":"+Distribution!I493+Transmission!I493+Generation!I493+Retail!I493+Misc!I493","v":1023384.8028853328},{"$f":"+Distribution!J493+Transmission!J493+Generation!J493+Retail!J493+Misc!J493","v":27554.440520648732},{"$f":"+Distribution!K493+Transmission!K493+Generation!K493+Retail!K493+Misc!K493","v":6533.3884695969437},{"$f":"+Distribution!L493+Transmission!L493+Generation!L493+Retail!L493+Misc!L493","v":9075.5513807737716},{"$f":"+Distribution!M493+Transmission!M493+Generation!M493+Retail!M493+Misc!M493","v":6402.8396537181143},{"$f":"+Distribution!N493+Transmission!N493+Generation!N493+Retail!N493+Misc!N493","v":2629.7769429515579},{"$f":"+Distribution!O493+Transmission!O493+Generation!O493+Retail!O493+Misc!O493","v":2682.9944327701478},{"$f":"+Distribution!P493+Transmission!P493+Generation!P493+Retail!P493+Misc!P493","v":762.42532107698389},{"$f":"+Distribution!Q493+Transmission!Q493+Generation!Q493+Retail!Q493+Misc!Q493","v":98839.429676479049},{"$f":"+Distribution!R493+Transmission!R493+Generation!R493+Retail!R493+Misc!R493","v":20.854469851124339},{"$f":"+Distribution!S493+Transmission!S493+Generation!S493+Retail!S493+Misc!S493","v":20.854469851124339},{"$f":"ROUND(SUM(I493:S493)-H493,0)","v":0}]
[{"$f":"ROW()","v":494}]
[{"$f":"ROW()","v":495},null,"902","Meter Reading Expense",null,"F47",null,{"$f":"+Distribution!H495+Transmission!H495+Generation!H495+Retail!H495+Misc!H495","v":4990981.2508536521},{"$f":"+Distribution!I495+Transmission!I495+Generation!I495+Retail!I495+Misc!I495","v":4214906.8861320084},{"$f":"+Distribution!J495+Transmission!J495+Generation!J495+Retail!J495+Misc!J495","v":92309.469440033892},{"$f":"+Distribution!K495+Transmission!K495+Generation!K495+Retail!K495+Misc!K495","v":118220.09077044706},{"$f":"+Distribution!L495+Transmission!L495+Generation!L495+Retail!L495+Misc!L495","v":0},{"$f":"+Distribution!M495+Transmission!M495+Generation!M495+Retail!M495+Misc!M495","v":64789.537127383948},{"$f":"+Distribution!N495+Transmission!N495+Generation!N495+Retail!N495+Misc!N495","v":10762.368873169424},{"$f":"+Distribution!O495+Transmission!O495+Generation!O495+Retail!O495+Misc!O495","v":13527.920684244928},{"$f":"+Distribution!P495+Transmission!P495+Generation!P495+Retail!P495+Misc!P495","v":3844.2231356180437},{"$f":"+Distribution!Q495+Transmission!Q495+Generation!Q495+Retail!Q495+Misc!Q495","v":471622.40091357869},{"$f":"+Distribution!R495+Transmission!R495+Generation!R495+Retail!R495+Misc!R495","v":499.17688858416108},{"$f":"+Distribution!S495+Transmission!S495+Generation!S495+Retail!S495+Misc!S495","v":499.17688858416108},{"$f":"ROUND(SUM(I495:S495)-H495,0)","v":0}]
[{"$f":"ROW()","v":496}]
[{"$f":"ROW()","v":497},null,"903","Customer Receipts & Collections",null,"F48",null,{"$f":"+Distribution!H497+Transmission!H497+Generation!H497+Retail!H497+Misc!H497","v":25536125.624019511},{"$f":"+Distribution!I497+Transmission!I497+Generation!I497+Retail!I497+Misc!I497","v":22262481.610678047},{"$f":"+Distribution!J497+Transmission!J497+Generation!J497+Retail!J497+Misc!J497","v":498554.2630874344},{"$f":"+Distribution!K497+Transmission!K497+Generation!K497+Retail!K497+Misc!K497","v":8976.9690585933495},{"$f":"+Distribution!L497+Transmission!L497+Generation!L497+Retail!L497+Misc!L497","v":264322.18637724954},{"$f":"+Distribution!M497+Transmission!M497+Generation!M497+Retail!M497+Misc!M497","v":16446.716659110647},{"$f":"+Distribution!N497+Transmission!N497+Generation!N497+Retail!N497+Misc!N497","v":49924.338702793109},{"$f":"+Distribution!O497+Transmission!O497+Generation!O497+Retail!O497+Misc!O497","v":64613.332089680793},{"$f":"+Distribution!P497+Transmission!P497+Generation!P497+Retail!P497+Misc!P497","v":18361.141515103925},{"$f":"+Distribution!Q497+Transmission!Q497+Generation!Q497+Retail!Q497+Misc!Q497","v":2352228.6616849317},{"$f":"+Distribution!R497+Transmission!R497+Generation!R497+Retail!R497+Misc!R497","v":108.20208328362268},{"$f":"+Distribution!S497+Transmission!S497+Generation!S497+Retail!S497+Misc!S497","v":108.20208328362268},{"$f":"ROUND(SUM(I497:S497)-H497,0)","v":0}]
[{"$f":"ROW()","v":498}]
[{"$f":"ROW()","v":499},null,"904","Uncollectible Accounts",null,"F80",null,{"$f":"+Distribution!H499+Transmission!H499+Generation!H499+Retail!H499+Misc!H499","v":3779023.4319800623},{"$f":"+Distribution!I499+Transmission!I499+Generation!I499+Retail!I499+Misc!I499","v":3328327.6800553212},{"$f":"+Distribution!J499+Transmission!J499+Generation!J499+Retail!J499+Misc!J499","v":211649.48757826019},{"$f":"+Distribution!K499+Transmission!K499+Generation!K499+Retail!K499+Misc!K499","v":63085.541445653842},{"$f":"+Distribution!L499+Transmission!L499+Generation!L499+Retail!L499+Misc!L499","v":0},{"$f":"+Distribution!M499+Transmission!M499+Generation!M499+Retail!M499+Misc!M499","v":105244.15994120884},{"$f":"+Distribution!N499+Transmission!N499+Generation!N499+Retail!N499+Misc!N499","v":15904.604850299223},{"$f":"+Distribution!O499+Transmission!O499+Generation!O499+Retail!O499+Misc!O499","v":0},{"$f":"+Distribution!P499+Transmission!P499+Generation!P499+Retail!P499+Misc!P499","v":0},{"$f":"+Distribution!Q499+Transmission!Q499+Generation!Q499+Retail!Q499+Misc!Q499","v":54811.958109319385},{"$f":"+Distribution!R499+Transmission!R499+Generation!R499+Retail!R499+Misc!R499","v":0},{"$f":"+Distribution!S499+Transmission!S499+Generation!S499+Retail!S499+Misc!S499","v":0},{"$f":"ROUND(SUM(I499:S499)-H499,0)","v":0}]
[{"$f":"ROW()","v":500}]
[{"$f":"ROW()","v":501},null,"905","Misc. Customer Accounts Exp",null,"F136",null,{"$f":"+Distribution!H501+Transmission!H501+Generation!H501+Retail!H501+Misc!H501","v":53038.524581200174},{"$f":"+Distribution!I501+Transmission!I501+Generation!I501+Retail!I501+Misc!I501","v":46080.720733202274},{"$f":"+Distribution!J501+Transmission!J501+Generation!J501+Retail!J501+Misc!J501","v":1240.7146119541469},{"$f":"+Distribution!K501+Transmission!K501+Generation!K501+Retail!K501+Misc!K501","v":294.18381889217261},{"$f":"+Distribution!L501+Transmission!L501+Generation!L501+Retail!L501+Misc!L501","v":408.65170901323557},{"$f":"+Distribution!M501+Transmission!M501+Generation!M501+Retail!M501+Misc!M501","v":288.30549872403873},{"$f":"+Distribution!N501+Transmission!N501+Generation!N501+Retail!N501+Misc!N501","v":118.41295332616271},{"$f":"+Distribution!O501+Transmission!O501+Generation!O501+Retail!O501+Misc!O501","v":120.80921744845421},{"$f":"+Distribution!P501+Transmission!P501+Generation!P501+Retail!P501+Misc!P501","v":34.330300979080619},{"$f":"+Distribution!Q501+Transmission!Q501+Generation!Q501+Retail!Q501+Misc!Q501","v":4450.517677719653},{"$f":"+Distribution!R501+Transmission!R501+Generation!R501+Retail!R501+Misc!R501","v":0.93902997048542547},{"$f":"+Distribution!S501+Transmission!S501+Generation!S501+Retail!S501+Misc!S501","v":0.93902997048542547},{"$f":"ROUND(SUM(I501:S501)-H501,0)","v":0}]
[{"$f":"ROW()","v":502}]
[{"$f":"ROW()","v":503},null,"TOTAL CUSTOMER ACCOUNTS EXPENSE",null,null,null,null,{"$f":"+Distribution!H503+Transmission!H503+Generation!H503+Retail!H503+Misc!H503","v":35537076.189657472},{"$f":"+Distribution!I503+Transmission!I503+Generation!I503+Retail!I503+Misc!I503","v":30875181.700483911},{"$f":"+Distribution!J503+Transmission!J503+Generation!J503+Retail!J503+Misc!J503","v":831308.37523833138},{"$f":"+Distribution!K503+Transmission!K503+Generation!K503+Retail!K503+Misc!K503","v":197110.17356318334},{"$f":"+Distribution!L503+Transmission!L503+Generation!L503+Retail!L503+Misc!L503","v":273806.38946703653},{"$f":"+Distribution!M503+Transmission!M503+Generation!M503+Retail!M503+Misc!M503","v":193171.5588801456},{"$f":"+Distribution!N503+Transmission!N503+Generation!N503+Retail!N503+Misc!N503","v":79339.502322539469},{"$f":"+Distribution!O503+Transmission!O503+Generation!O503+Retail!O503+Misc!O503","v":80945.056424144321},{"$f":"+Distribution!P503+Transmission!P503+Generation!P503+Retail!P503+Misc!P503","v":23002.120272778033},{"$f":"+Distribution!Q503+Transmission!Q503+Generation!Q503+Retail!Q503+Misc!Q503","v":2981952.9680620283},{"$f":"+Distribution!R503+Transmission!R503+Generation!R503+Retail!R503+Misc!R503","v":629.17247168939343},{"$f":"+Distribution!S503+Transmission!S503+Generation!S503+Retail!S503+Misc!S503","v":629.17247168939343},{"$f":"ROUND(SUM(I503:S503)-H503,0)","v":0}]
[{"$f":"ROW()","v":504}]
[{"$f":"ROW()","v":505},null,null,null,null,null,null,"CUSTOMER SERVICE EXPENSE"]
[{"$f":"ROW()","v":506}]
[{"$f":"ROW()","v":507},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":508},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!K10","v":"General"},{"$f":"'Hot Sheet'!L10","v":"Street & Area"},{"$f":"'Hot Sheet'!M10","v":"General"},null,{"$f":"'Hot Sheet'!O10","v":"Traffic"},{"$f":"'Hot Sheet'!P10","v":"Outdoor"},{"$f":"'Hot Sheet'!Q10","v":"General"}]
[{"$f":"ROW()","v":509},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!K11","v":"+1 MW"},{"$f":"'Hot Sheet'!L11","v":"Lighting"},{"$f":"'Hot Sheet'!M11","v":"Trans"},{"$f":"'Hot Sheet'!N11","v":"Irrigation"},{"$f":"'Hot Sheet'!O11","v":"Signals"},{"$f":"'Hot Sheet'!P11","v":"Lighting"},{"$f":"'Hot Sheet'!Q11","v":"Small Dist."},{"$f":"'Hot Sheet'!R11","v":"Industrial"},{"$f":"'Hot Sheet'!S11","v":"Industrial"}]
[{"$f":"ROW()","v":510},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!K12","v":"Sch 8"},{"$f":"'Hot Sheet'!L12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!M12","v":"Sch 9"},{"$f":"'Hot Sheet'!N12","v":"Sch 10"},{"$f":"'Hot Sheet'!O12","v":"Sch 15"},{"$f":"'Hot Sheet'!P12","v":"Sch 15"},{"$f":"'Hot Sheet'!Q12","v":"Sch 23"},{"$f":"'Hot Sheet'!R12","v":"Cust 1"},{"$f":"'Hot Sheet'!S12","v":"Cust 2"}]
[{"$f":"ROW()","v":511},null,"907","Supervision",null,"F40",null,{"$f":"+Distribution!H511+Transmission!H511+Generation!H511+Retail!H511+Misc!H511","v":151951.86679029459},{"$f":"+Distribution!I511+Transmission!I511+Generation!I511+Retail!I511+Misc!I511","v":131597.15781021997},{"$f":"+Distribution!J511+Transmission!J511+Generation!J511+Retail!J511+Misc!J511","v":2739.354345325964},{"$f":"+Distribution!K511+Transmission!K511+Generation!K511+Retail!K511+Misc!K511","v":49.324819822474836},{"$f":"+Distribution!L511+Transmission!L511+Generation!L511+Retail!L511+Misc!L511","v":1728.7435925188124},{"$f":"+Distribution!M511+Transmission!M511+Generation!M511+Retail!M511+Misc!M511","v":27.768046714874721},{"$f":"+Distribution!N511+Transmission!N511+Generation!N511+Retail!N511+Misc!N511","v":541.84227997577909},{"$f":"+Distribution!O511+Transmission!O511+Generation!O511+Retail!O511+Misc!O511","v":422.36660529467338},{"$f":"+Distribution!P511+Transmission!P511+Generation!P511+Retail!P511+Misc!P511","v":120.02372823468876},{"$f":"+Distribution!Q511+Transmission!Q511+Generation!Q511+Retail!Q511+Misc!Q511","v":14724.920193151625},{"$f":"+Distribution!R511+Transmission!R511+Generation!R511+Retail!R511+Misc!R511","v":0.18268451786101789},{"$f":"+Distribution!S511+Transmission!S511+Generation!S511+Retail!S511+Misc!S511","v":0.18268451786101789},{"$f":"ROUND(SUM(I511:S511)-H511,0)","v":0}]
[{"$f":"ROW()","v":512}]
[{"$f":"ROW()","v":513},null,"908","Customer Assistance",null,"F40",null,{"$f":"+Distribution!H513+Transmission!H513+Generation!H513+Retail!H513+Misc!H513","v":3370990.8748083627},{"$f":"+Distribution!I513+Transmission!I513+Generation!I513+Retail!I513+Misc!I513","v":2919429.8661772138},{"$f":"+Distribution!J513+Transmission!J513+Generation!J513+Retail!J513+Misc!J513","v":60771.471229797833},{"$f":"+Distribution!K513+Transmission!K513+Generation!K513+Retail!K513+Misc!K513","v":1094.2512325472101},{"$f":"+Distribution!L513+Transmission!L513+Generation!L513+Retail!L513+Misc!L513","v":38351.479309608323},{"$f":"+Distribution!M513+Transmission!M513+Generation!M513+Retail!M513+Misc!M513","v":616.02291610065151},{"$f":"+Distribution!N513+Transmission!N513+Generation!N513+Retail!N513+Misc!N513","v":12020.55242864824},{"$f":"+Distribution!O513+Transmission!O513+Generation!O513+Retail!O513+Misc!O513","v":9370.0327764783306},{"$f":"+Distribution!P513+Transmission!P513+Generation!P513+Retail!P513+Misc!P513","v":2662.6779991982107},{"$f":"+Distribution!Q513+Transmission!Q513+Generation!Q513+Retail!Q513+Misc!Q513","v":326666.41517408431},{"$f":"+Distribution!R513+Transmission!R513+Generation!R513+Retail!R513+Misc!R513","v":4.0527823427674443},{"$f":"+Distribution!S513+Transmission!S513+Generation!S513+Retail!S513+Misc!S513","v":4.0527823427674443},{"$f":"ROUND(SUM(I513:S513)-H513,0)","v":0}]
[{"$f":"ROW()","v":514}]
[{"$f":"ROW()","v":515},null,"909","Informational & Instructional Adv",null,"F40",null,{"$f":"+Distribution!H515+Transmission!H515+Generation!H515+Retail!H515+Misc!H515","v":1181702.4191594683},{"$f":"+Distribution!I515+Transmission!I515+Generation!I515+Retail!I515+Misc!I515","v":1023407.4975430302},{"$f":"+Distribution!J515+Transmission!J515+Generation!J515+Retail!J515+Misc!J515","v":21303.467507076733},{"$f":"+Distribution!K515+Transmission!K515+Generation!K515+Retail!K515+Misc!K515","v":383.59027855356567},{"$f":"+Distribution!L515+Transmission!L515+Generation!L515+Retail!L515+Misc!L515","v":13444.128910934785},{"$f":"+Distribution!M515+Transmission!M515+Generation!M515+Retail!M515+Misc!M515","v":215.94711977830363},{"$f":"+Distribution!N515+Transmission!N515+Generation!N515+Retail!N515+Misc!N515","v":4213.810245147688},{"$f":"+Distribution!O515+Transmission!O515+Generation!O515+Retail!O515+Misc!O515","v":3284.669348206829},{"$f":"+Distribution!P515+Transmission!P515+Generation!P515+Retail!P515+Misc!P515","v":933.40301114700981},{"$f":"+Distribution!Q515+Transmission!Q515+Generation!Q515+Retail!Q515+Misc!Q515","v":114513.06378612242},{"$f":"+Distribution!R515+Transmission!R515+Generation!R515+Retail!R515+Misc!R515","v":1.4207047353835764},{"$f":"+Distribution!S515+Transmission!S515+Generation!S515+Retail!S515+Misc!S515","v":1.4207047353835764},{"$f":"ROUND(SUM(I515:S515)-H515,0)","v":0}]
[{"$f":"ROW()","v":516}]
[{"$f":"ROW()","v":517},null,"910","Misc. Customer Service",null,"F40",null,{"$f":"+Distribution!H517+Transmission!H517+Generation!H517+Retail!H517+Misc!H517","v":95446.339818072433},{"$f":"+Distribution!I517+Transmission!I517+Generation!I517+Retail!I517+Misc!I517","v":82660.827463088572},{"$f":"+Distribution!J517+Transmission!J517+Generation!J517+Retail!J517+Misc!J517","v":1720.6853146920025},{"$f":"+Distribution!K517+Transmission!K517+Generation!K517+Retail!K517+Misc!K517","v":30.982663218862328},{"$f":"+Distribution!L517+Transmission!L517+Generation!L517+Retail!L517+Misc!L517","v":1085.8849705188675},{"$f":"+Distribution!M517+Transmission!M517+Generation!M517+Retail!M517+Misc!M517","v":17.442091886174349},{"$f":"+Distribution!N517+Transmission!N517+Generation!N517+Retail!N517+Misc!N517","v":340.3502929894284},{"$f":"+Distribution!O517+Transmission!O517+Generation!O517+Retail!O517+Misc!O517","v":265.30339763707298},{"$f":"+Distribution!P517+Transmission!P517+Generation!P517+Retail!P517+Misc!P517","v":75.391147165898332},{"$f":"+Distribution!Q517+Transmission!Q517+Generation!Q517+Retail!Q517+Misc!Q517","v":9249.2429756665188},{"$f":"+Distribution!R517+Transmission!R517+Generation!R517+Retail!R517+Misc!R517","v":0.11475060451430491},{"$f":"+Distribution!S517+Transmission!S517+Generation!S517+Retail!S517+Misc!S517","v":0.11475060451430491},{"$f":"ROUND(SUM(I517:S517)-H517,0)","v":0}]
[{"$f":"ROW()","v":518}]
[{"$f":"ROW()","v":519},null,"TOTAL CUSTOMER SERVICE EXPENSE",null,null,null,null,{"$f":"+Distribution!H519+Transmission!H519+Generation!H519+Retail!H519+Misc!H519","v":4800091.5005761981},{"$f":"+Distribution!I519+Transmission!I519+Generation!I519+Retail!I519+Misc!I519","v":4157095.3489935528},{"$f":"+Distribution!J519+Transmission!J519+Generation!J519+Retail!J519+Misc!J519","v":86534.978396892533},{"$f":"+Distribution!K519+Transmission!K519+Generation!K519+Retail!K519+Misc!K519","v":1558.148994142113},{"$f":"+Distribution!L519+Transmission!L519+Generation!L519+Retail!L519+Misc!L519","v":54610.236783580789},{"$f":"+Distribution!M519+Transmission!M519+Generation!M519+Retail!M519+Misc!M519","v":877.18017448000421},{"$f":"+Distribution!N519+Transmission!N519+Generation!N519+Retail!N519+Misc!N519","v":17116.555246761134},{"$f":"+Distribution!O519+Transmission!O519+Generation!O519+Retail!O519+Misc!O519","v":13342.372127616907},{"$f":"+Distribution!P519+Transmission!P519+Generation!P519+Retail!P519+Misc!P519","v":3791.4958857458078},{"$f":"+Distribution!Q519+Transmission!Q519+Generation!Q519+Retail!Q519+Misc!Q519","v":465153.6421290249},{"$f":"+Distribution!R519+Transmission!R519+Generation!R519+Retail!R519+Misc!R519","v":5.7709222005263436},{"$f":"+Distribution!S519+Transmission!S519+Generation!S519+Retail!S519+Misc!S519","v":5.7709222005263436},{"$f":"ROUND(SUM(I519:S519)-H519,0)","v":0}]
[{"$f":"ROW()","v":520}]
[{"$f":"ROW()","v":521}]
[{"$f":"ROW()","v":522}]
[{"$f":"ROW()","v":523},null,null,null,null,null,null,"SALES EXPENSE"]
[{"$f":"ROW()","v":524}]
[{"$f":"ROW()","v":525},null,"911","Supervision",null,"F40",null,{"$f":"+Distribution!H525+Transmission!H525+Generation!H525+Retail!H525+Misc!H525","v":0},{"$f":"+Distribution!I525+Transmission!I525+Generation!I525+Retail!I525+Misc!I525","v":0},{"$f":"+Distribution!J525+Transmission!J525+Generation!J525+Retail!J525+Misc!J525","v":0},{"$f":"+Distribution!K525+Transmission!K525+Generation!K525+Retail!K525+Misc!K525","v":0},{"$f":"+Distribution!L525+Transmission!L525+Generation!L525+Retail!L525+Misc!L525","v":0},{"$f":"+Distribution!M525+Transmission!M525+Generation!M525+Retail!M525+Misc!M525","v":0},{"$f":"+Distribution!N525+Transmission!N525+Generation!N525+Retail!N525+Misc!N525","v":0},{"$f":"+Distribution!O525+Transmission!O525+Generation!O525+Retail!O525+Misc!O525","v":0},{"$f":"+Distribution!P525+Transmission!P525+Generation!P525+Retail!P525+Misc!P525","v":0},{"$f":"+Distribution!Q525+Transmission!Q525+Generation!Q525+Retail!Q525+Misc!Q525","v":0},{"$f":"+Distribution!R525+Transmission!R525+Generation!R525+Retail!R525+Misc!R525","v":0},{"$f":"+Distribution!S525+Transmission!S525+Generation!S525+Retail!S525+Misc!S525","v":0},{"$f":"ROUND(SUM(I525:S525)-H525,0)","v":0}]
[{"$f":"ROW()","v":526}]
[{"$f":"ROW()","v":527},null,"912","Demonstration & Selling Expense",null,"F40",null,{"$f":"+Distribution!H527+Transmission!H527+Generation!H527+Retail!H527+Misc!H527","v":0},{"$f":"+Distribution!I527+Transmission!I527+Generation!I527+Retail!I527+Misc!I527","v":0},{"$f":"+Distribution!J527+Transmission!J527+Generation!J527+Retail!J527+Misc!J527","v":0},{"$f":"+Distribution!K527+Transmission!K527+Generation!K527+Retail!K527+Misc!K527","v":0},{"$f":"+Distribution!L527+Transmission!L527+Generation!L527+Retail!L527+Misc!L527","v":0},{"$f":"+Distribution!M527+Transmission!M527+Generation!M527+Retail!M527+Misc!M527","v":0},{"$f":"+Distribution!N527+Transmission!N527+Generation!N527+Retail!N527+Misc!N527","v":0},{"$f":"+Distribution!O527+Transmission!O527+Generation!O527+Retail!O527+Misc!O527","v":0},{"$f":"+Distribution!P527+Transmission!P527+Generation!P527+Retail!P527+Misc!P527","v":0},{"$f":"+Distribution!Q527+Transmission!Q527+Generation!Q527+Retail!Q527+Misc!Q527","v":0},{"$f":"+Distribution!R527+Transmission!R527+Generation!R527+Retail!R527+Misc!R527","v":0},{"$f":"+Distribution!S527+Transmission!S527+Generation!S527+Retail!S527+Misc!S527","v":0},{"$f":"ROUND(SUM(I527:S527)-H527,0)","v":0}]
[{"$f":"ROW()","v":528}]
[{"$f":"ROW()","v":529},null,"913","Advertising Expense",null,"F40",null,{"$f":"+Distribution!H529+Transmission!H529+Generation!H529+Retail!H529+Misc!H529","v":0},{"$f":"+Distribution!I529+Transmission!I529+Generation!I529+Retail!I529+Misc!I529","v":0},{"$f":"+Distribution!J529+Transmission!J529+Generation!J529+Retail!J529+Misc!J529","v":0},{"$f":"+Distribution!K529+Transmission!K529+Generation!K529+Retail!K529+Misc!K529","v":0},{"$f":"+Distribution!L529+Transmission!L529+Generation!L529+Retail!L529+Misc!L529","v":0},{"$f":"+Distribution!M529+Transmission!M529+Generation!M529+Retail!M529+Misc!M529","v":0},{"$f":"+Distribution!N529+Transmission!N529+Generation!N529+Retail!N529+Misc!N529","v":0},{"$f":"+Distribution!O529+Transmission!O529+Generation!O529+Retail!O529+Misc!O529","v":0},{"$f":"+Distribution!P529+Transmission!P529+Generation!P529+Retail!P529+Misc!P529","v":0},{"$f":"+Distribution!Q529+Transmission!Q529+Generation!Q529+Retail!Q529+Misc!Q529","v":0},{"$f":"+Distribution!R529+Transmission!R529+Generation!R529+Retail!R529+Misc!R529","v":0},{"$f":"+Distribution!S529+Transmission!S529+Generation!S529+Retail!S529+Misc!S529","v":0},{"$f":"ROUND(SUM(I529:S529)-H529,0)","v":0}]
[{"$f":"ROW()","v":530}]
[{"$f":"ROW()","v":531},null,"916","Misc. Sales Expense",null,"F40",null,{"$f":"+Distribution!H531+Transmission!H531+Generation!H531+Retail!H531+Misc!H531","v":0},{"$f":"+Distribution!I531+Transmission!I531+Generation!I531+Retail!I531+Misc!I531","v":0},{"$f":"+Distribution!J531+Transmission!J531+Generation!J531+Retail!J531+Misc!J531","v":0},{"$f":"+Distribution!K531+Transmission!K531+Generation!K531+Retail!K531+Misc!K531","v":0},{"$f":"+Distribution!L531+Transmission!L531+Generation!L531+Retail!L531+Misc!L531","v":0},{"$f":"+Distribution!M531+Transmission!M531+Generation!M531+Retail!M531+Misc!M531","v":0},{"$f":"+Distribution!N531+Transmission!N531+Generation!N531+Retail!N531+Misc!N531","v":0},{"$f":"+Distribution!O531+Transmission!O531+Generation!O531+Retail!O531+Misc!O531","v":0},{"$f":"+Distribution!P531+Transmission!P531+Generation!P531+Retail!P531+Misc!P531","v":0},{"$f":"+Distribution!Q531+Transmission!Q531+Generation!Q531+Retail!Q531+Misc!Q531","v":0},{"$f":"+Distribution!R531+Transmission!R531+Generation!R531+Retail!R531+Misc!R531","v":0},{"$f":"+Distribution!S531+Transmission!S531+Generation!S531+Retail!S531+Misc!S531","v":0},{"$f":"ROUND(SUM(I531:S531)-H531,0)","v":0}]
[{"$f":"ROW()","v":532}]
[{"$f":"ROW()","v":533},null,"TOTAL SALES EXPENSE",null,null,null,null,{"$f":"+Distribution!H533+Transmission!H533+Generation!H533+Retail!H533+Misc!H533","v":0},{"$f":"+Distribution!I533+Transmission!I533+Generation!I533+Retail!I533+Misc!I533","v":0},{"$f":"+Distribution!J533+Transmission!J533+Generation!J533+Retail!J533+Misc!J533","v":0},{"$f":"+Distribution!K533+Transmission!K533+Generation!K533+Retail!K533+Misc!K533","v":0},{"$f":"+Distribution!L533+Transmission!L533+Generation!L533+Retail!L533+Misc!L533","v":0},{"$f":"+Distribution!M533+Transmission!M533+Generation!M533+Retail!M533+Misc!M533","v":0},{"$f":"+Distribution!N533+Transmission!N533+Generation!N533+Retail!N533+Misc!N533","v":0},{"$f":"+Distribution!O533+Transmission!O533+Generation!O533+Retail!O533+Misc!O533","v":0},{"$f":"+Distribution!P533+Transmission!P533+Generation!P533+Retail!P533+Misc!P533","v":0},{"$f":"+Distribution!Q533+Transmission!Q533+Generation!Q533+Retail!Q533+Misc!Q533","v":0},{"$f":"+Distribution!R533+Transmission!R533+Generation!R533+Retail!R533+Misc!R533","v":0},{"$f":"+Distribution!S533+Transmission!S533+Generation!S533+Retail!S533+Misc!S533","v":0},{"$f":"ROUND(SUM(I533:S533)-H533,0)","v":0}]
[{"$f":"ROW()","v":534}]
[{"$f":"ROW()","v":535}]
[{"$f":"ROW()","v":536}]
[{"$f":"ROW()","v":537},null,null,null,null,null,null,"ADMINISTRATION & GENERAL EXPENSE"]
[{"$f":"ROW()","v":538}]
[{"$f":"ROW()","v":539},null,"920","Administrative & General Salaries",null,"F102D",null,{"$f":"+Distribution!H539+Transmission!H539+Generation!H539+Retail!H539+Misc!H539","v":32933996.000559032},{"$f":"+Distribution!I539+Transmission!I539+Generation!I539+Retail!I539+Misc!I539","v":13449004.488480132},{"$f":"+Distribution!J539+Transmission!J539+Generation!J539+Retail!J539+Misc!J539","v":8532418.3683177903},{"$f":"+Distribution!K539+Transmission!K539+Generation!K539+Retail!K539+Misc!K539","v":2661737.5549766114},{"$f":"+Distribution!L539+Transmission!L539+Generation!L539+Retail!L539+Misc!L539","v":179065.97667234211},{"$f":"+Distribution!M539+Transmission!M539+Generation!M539+Retail!M539+Misc!M539","v":4240390.5297705401},{"$f":"+Distribution!N539+Transmission!N539+Generation!N539+Retail!N539+Misc!N539","v":344959.13839969633},{"$f":"+Distribution!O539+Transmission!O539+Generation!O539+Retail!O539+Misc!O539","v":9844.4945059792735},{"$f":"+Distribution!P539+Transmission!P539+Generation!P539+Retail!P539+Misc!P539","v":13085.43516852193},{"$f":"+Distribution!Q539+Transmission!Q539+Generation!Q539+Retail!Q539+Misc!Q539","v":2432133.7998641129},{"$f":"+Distribution!R539+Transmission!R539+Generation!R539+Retail!R539+Misc!R539","v":517150.69805712422},{"$f":"+Distribution!S539+Transmission!S539+Generation!S539+Retail!S539+Misc!S539","v":554205.5163461864},{"$f":"ROUND(SUM(I539:S539)-H539,0)","v":0}]
[{"$f":"ROW()","v":540},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H540+Transmission!H540+Generation!H540+Retail!H540+Misc!H540","v":0},{"$f":"+Distribution!I540+Transmission!I540+Generation!I540+Retail!I540+Misc!I540","v":0},{"$f":"+Distribution!J540+Transmission!J540+Generation!J540+Retail!J540+Misc!J540","v":0},{"$f":"+Distribution!K540+Transmission!K540+Generation!K540+Retail!K540+Misc!K540","v":0},{"$f":"+Distribution!L540+Transmission!L540+Generation!L540+Retail!L540+Misc!L540","v":0},{"$f":"+Distribution!M540+Transmission!M540+Generation!M540+Retail!M540+Misc!M540","v":0},{"$f":"+Distribution!N540+Transmission!N540+Generation!N540+Retail!N540+Misc!N540","v":0},{"$f":"+Distribution!O540+Transmission!O540+Generation!O540+Retail!O540+Misc!O540","v":0},{"$f":"+Distribution!P540+Transmission!P540+Generation!P540+Retail!P540+Misc!P540","v":0},{"$f":"+Distribution!Q540+Transmission!Q540+Generation!Q540+Retail!Q540+Misc!Q540","v":0},{"$f":"+Distribution!R540+Transmission!R540+Generation!R540+Retail!R540+Misc!R540","v":0},{"$f":"+Distribution!S540+Transmission!S540+Generation!S540+Retail!S540+Misc!S540","v":0},{"$f":"ROUND(SUM(I540:S540)-H540,0)","v":0}]
[{"$f":"ROW()","v":541},null,null,null,{"$f":"D539","v":"Administrative & General Salaries"},null,null,{"$f":"+Distribution!H541+Transmission!H541+Generation!H541+Retail!H541+Misc!H541","v":32933996.000559032},{"$f":"+Distribution!I541+Transmission!I541+Generation!I541+Retail!I541+Misc!I541","v":13449004.488480132},{"$f":"+Distribution!J541+Transmission!J541+Generation!J541+Retail!J541+Misc!J541","v":8532418.3683177903},{"$f":"+Distribution!K541+Transmission!K541+Generation!K541+Retail!K541+Misc!K541","v":2661737.5549766114},{"$f":"+Distribution!L541+Transmission!L541+Generation!L541+Retail!L541+Misc!L541","v":179065.97667234211},{"$f":"+Distribution!M541+Transmission!M541+Generation!M541+Retail!M541+Misc!M541","v":4240390.5297705401},{"$f":"+Distribution!N541+Transmission!N541+Generation!N541+Retail!N541+Misc!N541","v":344959.13839969633},{"$f":"+Distribution!O541+Transmission!O541+Generation!O541+Retail!O541+Misc!O541","v":9844.4945059792735},{"$f":"+Distribution!P541+Transmission!P541+Generation!P541+Retail!P541+Misc!P541","v":13085.43516852193},{"$f":"+Distribution!Q541+Transmission!Q541+Generation!Q541+Retail!Q541+Misc!Q541","v":2432133.7998641129},{"$f":"+Distribution!R541+Transmission!R541+Generation!R541+Retail!R541+Misc!R541","v":517150.69805712422},{"$f":"+Distribution!S541+Transmission!S541+Generation!S541+Retail!S541+Misc!S541","v":554205.5163461864},{"$f":"ROUND(SUM(I541:S541)-H541,0)","v":0}]
[{"$f":"ROW()","v":542}]
[{"$f":"ROW()","v":543},null,"921","Office Supplies & expenses",null,"F102D",null,{"$f":"+Distribution!H543+Transmission!H543+Generation!H543+Retail!H543+Misc!H543","v":-8473254.6343763787},{"$f":"+Distribution!I543+Transmission!I543+Generation!I543+Retail!I543+Misc!I543","v":-3460158.2998864958},{"$f":"+Distribution!J543+Transmission!J543+Generation!J543+Retail!J543+Misc!J543","v":-2195219.598634786},{"$f":"+Distribution!K543+Transmission!K543+Generation!K543+Retail!K543+Misc!K543","v":-684811.5264487305},{"$f":"+Distribution!L543+Transmission!L543+Generation!L543+Retail!L543+Misc!L543","v":-46070.073509218259},{"$f":"+Distribution!M543+Transmission!M543+Generation!M543+Retail!M543+Misc!M543","v":-1090967.1789397814},{"$f":"+Distribution!N543+Transmission!N543+Generation!N543+Retail!N543+Misc!N543","v":-88751.046731957293},{"$f":"+Distribution!O543+Transmission!O543+Generation!O543+Retail!O543+Misc!O543","v":-2532.7903936851681},{"$f":"+Distribution!P543+Transmission!P543+Generation!P543+Retail!P543+Misc!P543","v":-3366.6192278224612},{"$f":"+Distribution!Q543+Transmission!Q543+Generation!Q543+Retail!Q543+Misc!Q543","v":-625739.09922052012},{"$f":"+Distribution!R543+Transmission!R543+Generation!R543+Retail!R543+Misc!R543","v":-133052.47103658863},{"$f":"+Distribution!S543+Transmission!S543+Generation!S543+Retail!S543+Misc!S543","v":-142585.9303467932},{"$f":"ROUND(SUM(I543:S543)-H543,0)","v":0}]
[{"$f":"ROW()","v":544},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H544+Transmission!H544+Generation!H544+Retail!H544+Misc!H544","v":96455.054910408231},{"$f":"+Distribution!I544+Transmission!I544+Generation!I544+Retail!I544+Misc!I544","v":83964.248029283655},{"$f":"+Distribution!J544+Transmission!J544+Generation!J544+Retail!J544+Misc!J544","v":1880.3264853389867},{"$f":"+Distribution!K544+Transmission!K544+Generation!K544+Retail!K544+Misc!K544","v":33.85716245692074},{"$f":"+Distribution!L544+Transmission!L544+Generation!L544+Retail!L544+Misc!L544","v":996.90654459550046},{"$f":"+Distribution!M544+Transmission!M544+Generation!M544+Retail!M544+Misc!M544","v":62.029751264143052},{"$f":"+Distribution!N544+Transmission!N544+Generation!N544+Retail!N544+Misc!N544","v":332.36007938011318},{"$f":"+Distribution!O544+Transmission!O544+Generation!O544+Retail!O544+Misc!O544","v":243.69295105781319},{"$f":"+Distribution!P544+Transmission!P544+Generation!P544+Retail!P544+Misc!P544","v":69.250116282432202},{"$f":"+Distribution!Q544+Transmission!Q544+Generation!Q544+Retail!Q544+Misc!Q544","v":8871.5676098109634},{"$f":"+Distribution!R544+Transmission!R544+Generation!R544+Retail!R544+Misc!R544","v":0.40809046884304639},{"$f":"+Distribution!S544+Transmission!S544+Generation!S544+Retail!S544+Misc!S544","v":0.40809046884304639},{"$f":"ROUND(SUM(I544:S544)-H544,0)","v":0}]
[{"$f":"ROW()","v":545},null,null,null,{"$f":"D543","v":"Office Supplies & expenses"},null,null,{"$f":"+Distribution!H545+Transmission!H545+Generation!H545+Retail!H545+Misc!H545","v":-8376799.5794659704},{"$f":"+Distribution!I545+Transmission!I545+Generation!I545+Retail!I545+Misc!I545","v":-3376194.0518572121},{"$f":"+Distribution!J545+Transmission!J545+Generation!J545+Retail!J545+Misc!J545","v":-2193339.2721494469},{"$f":"+Distribution!K545+Transmission!K545+Generation!K545+Retail!K545+Misc!K545","v":-684777.66928627354},{"$f":"+Distribution!L545+Transmission!L545+Generation!L545+Retail!L545+Misc!L545","v":-45073.16696462276},{"$f":"+Distribution!M545+Transmission!M545+Generation!M545+Retail!M545+Misc!M545","v":-1090905.1491885171},{"$f":"+Distribution!N545+Transmission!N545+Generation!N545+Retail!N545+Misc!N545","v":-88418.686652577177},{"$f":"+Distribution!O545+Transmission!O545+Generation!O545+Retail!O545+Misc!O545","v":-2289.0974426273547},{"$f":"+Distribution!P545+Transmission!P545+Generation!P545+Retail!P545+Misc!P545","v":-3297.3691115400288},{"$f":"+Distribution!Q545+Transmission!Q545+Generation!Q545+Retail!Q545+Misc!Q545","v":-616867.53161070915},{"$f":"+Distribution!R545+Transmission!R545+Generation!R545+Retail!R545+Misc!R545","v":-133052.06294611978},{"$f":"+Distribution!S545+Transmission!S545+Generation!S545+Retail!S545+Misc!S545","v":-142585.52225632436},{"$f":"ROUND(SUM(I545:S545)-H545,0)","v":0}]
[{"$f":"ROW()","v":546}]
[{"$f":"ROW()","v":547},null,"923","Outside Services",null,"F102D",null,{"$f":"+Distribution!H547+Transmission!H547+Generation!H547+Retail!H547+Misc!H547","v":5880826.2938357741},{"$f":"+Distribution!I547+Transmission!I547+Generation!I547+Retail!I547+Misc!I547","v":2401508.1322177481},{"$f":"+Distribution!J547+Transmission!J547+Generation!J547+Retail!J547+Misc!J547","v":1523582.813623918},{"$f":"+Distribution!K547+Transmission!K547+Generation!K547+Retail!K547+Misc!K547","v":475290.52351651754},{"$f":"+Distribution!L547+Transmission!L547+Generation!L547+Retail!L547+Misc!L547","v":31974.738319887379},{"$f":"+Distribution!M547+Transmission!M547+Generation!M547+Retail!M547+Misc!M547","v":757181.12442788621},{"$f":"+Distribution!N547+Transmission!N547+Generation!N547+Retail!N547+Misc!N547","v":61597.286019146697},{"$f":"+Distribution!O547+Transmission!O547+Generation!O547+Retail!O547+Misc!O547","v":1757.8723863117618},{"$f":"+Distribution!P547+Transmission!P547+Generation!P547+Retail!P547+Misc!P547","v":2336.5877376076955},{"$f":"+Distribution!Q547+Transmission!Q547+Generation!Q547+Retail!Q547+Misc!Q547","v":434291.55697124661},{"$f":"+Distribution!R547+Transmission!R547+Generation!R547+Retail!R547+Misc!R547","v":92344.500890758529},{"$f":"+Distribution!S547+Transmission!S547+Generation!S547+Retail!S547+Misc!S547","v":98961.157724746241},{"$f":"ROUND(SUM(I547:S547)-H547,0)","v":0}]
[{"$f":"ROW()","v":548},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H548+Transmission!H548+Generation!H548+Retail!H548+Misc!H548","v":0},{"$f":"+Distribution!I548+Transmission!I548+Generation!I548+Retail!I548+Misc!I548","v":0},{"$f":"+Distribution!J548+Transmission!J548+Generation!J548+Retail!J548+Misc!J548","v":0},{"$f":"+Distribution!K548+Transmission!K548+Generation!K548+Retail!K548+Misc!K548","v":0},{"$f":"+Distribution!L548+Transmission!L548+Generation!L548+Retail!L548+Misc!L548","v":0},{"$f":"+Distribution!M548+Transmission!M548+Generation!M548+Retail!M548+Misc!M548","v":0},{"$f":"+Distribution!N548+Transmission!N548+Generation!N548+Retail!N548+Misc!N548","v":0},{"$f":"+Distribution!O548+Transmission!O548+Generation!O548+Retail!O548+Misc!O548","v":0},{"$f":"+Distribution!P548+Transmission!P548+Generation!P548+Retail!P548+Misc!P548","v":0},{"$f":"+Distribution!Q548+Transmission!Q548+Generation!Q548+Retail!Q548+Misc!Q548","v":0},{"$f":"+Distribution!R548+Transmission!R548+Generation!R548+Retail!R548+Misc!R548","v":0},{"$f":"+Distribution!S548+Transmission!S548+Generation!S548+Retail!S548+Misc!S548","v":0},{"$f":"ROUND(SUM(I548:S548)-H548,0)","v":0}]
[{"$f":"ROW()","v":549},null,null,null,{"$f":"D547","v":"Outside Services"},null,null,{"$f":"+Distribution!H549+Transmission!H549+Generation!H549+Retail!H549+Misc!H549","v":5880826.2938357741},{"$f":"+Distribution!I549+Transmission!I549+Generation!I549+Retail!I549+Misc!I549","v":2401508.1322177481},{"$f":"+Distribution!J549+Transmission!J549+Generation!J549+Retail!J549+Misc!J549","v":1523582.813623918},{"$f":"+Distribution!K549+Transmission!K549+Generation!K549+Retail!K549+Misc!K549","v":475290.52351651754},{"$f":"+Distribution!L549+Transmission!L549+Generation!L549+Retail!L549+Misc!L549","v":31974.738319887379},{"$f":"+Distribution!M549+Transmission!M549+Generation!M549+Retail!M549+Misc!M549","v":757181.12442788621},{"$f":"+Distribution!N549+Transmission!N549+Generation!N549+Retail!N549+Misc!N549","v":61597.286019146697},{"$f":"+Distribution!O549+Transmission!O549+Generation!O549+Retail!O549+Misc!O549","v":1757.8723863117618},{"$f":"+Distribution!P549+Transmission!P549+Generation!P549+Retail!P549+Misc!P549","v":2336.5877376076955},{"$f":"+Distribution!Q549+Transmission!Q549+Generation!Q549+Retail!Q549+Misc!Q549","v":434291.55697124661},{"$f":"+Distribution!R549+Transmission!R549+Generation!R549+Retail!R549+Misc!R549","v":92344.500890758529},{"$f":"+Distribution!S549+Transmission!S549+Generation!S549+Retail!S549+Misc!S549","v":98961.157724746241},{"$f":"ROUND(SUM(I549:S549)-H549,0)","v":0}]
[{"$f":"ROW()","v":550}]
[{"$f":"ROW()","v":551},null,"924","Property Insurance",null,"F102D",null,{"$f":"+Distribution!H551+Transmission!H551+Generation!H551+Retail!H551+Misc!H551","v":5239825.8385506049},{"$f":"+Distribution!I551+Transmission!I551+Generation!I551+Retail!I551+Misc!I551","v":2139747.6704717241},{"$f":"+Distribution!J551+Transmission!J551+Generation!J551+Retail!J551+Misc!J551","v":1357514.7768547873},{"$f":"+Distribution!K551+Transmission!K551+Generation!K551+Retail!K551+Misc!K551","v":423484.63319696207},{"$f":"+Distribution!L551+Transmission!L551+Generation!L551+Retail!L551+Misc!L551","v":28489.544097749673},{"$f":"+Distribution!M551+Transmission!M551+Generation!M551+Retail!M551+Misc!M551","v":674649.61928882881},{"$f":"+Distribution!N551+Transmission!N551+Generation!N551+Retail!N551+Misc!N551","v":54883.282508451186},{"$f":"+Distribution!O551+Transmission!O551+Generation!O551+Retail!O551+Misc!O551","v":1566.2671690074922},{"$f":"+Distribution!P551+Transmission!P551+Generation!P551+Retail!P551+Misc!P551","v":2081.903492777984},{"$f":"+Distribution!Q551+Transmission!Q551+Generation!Q551+Retail!Q551+Misc!Q551","v":386954.48700254667},{"$f":"+Distribution!R551+Transmission!R551+Generation!R551+Retail!R551+Misc!R551","v":82279.101207706626},{"$f":"+Distribution!S551+Transmission!S551+Generation!S551+Retail!S551+Misc!S551","v":88174.553260064},{"$f":"ROUND(SUM(I551:S551)-H551,0)","v":0}]
[{"$f":"ROW()","v":552},null,null,null,"System Generation","F10",null,{"$f":"+Distribution!H553+Transmission!H553+Generation!H553+Retail!H553+Misc!H553","v":0},{"$f":"+Distribution!I553+Transmission!I553+Generation!I553+Retail!I553+Misc!I553","v":0},{"$f":"+Distribution!J553+Transmission!J553+Generation!J553+Retail!J553+Misc!J553","v":0},{"$f":"+Distribution!K553+Transmission!K553+Generation!K553+Retail!K553+Misc!K553","v":0},{"$f":"+Distribution!L553+Transmission!L553+Generation!L553+Retail!L553+Misc!L553","v":0},{"$f":"+Distribution!M553+Transmission!M553+Generation!M553+Retail!M553+Misc!M553","v":0},{"$f":"+Distribution!N553+Transmission!N553+Generation!N553+Retail!N553+Misc!N553","v":0},{"$f":"+Distribution!O553+Transmission!O553+Generation!O553+Retail!O553+Misc!O553","v":0},{"$f":"+Distribution!P553+Transmission!P553+Generation!P553+Retail!P553+Misc!P553","v":0},{"$f":"+Distribution!Q553+Transmission!Q553+Generation!Q553+Retail!Q553+Misc!Q553","v":0},{"$f":"+Distribution!R553+Transmission!R553+Generation!R553+Retail!R553+Misc!R553","v":0},{"$f":"+Distribution!S553+Transmission!S553+Generation!S553+Retail!S553+Misc!S553","v":0},{"$f":"ROUND(SUM(I552:S552)-H552,0)","v":0}]
[{"$f":"ROW()","v":553}]
[{"$f":"ROW()","v":554},null,"925","Injuries & Damages",null,"F102D",null,{"$f":"+Distribution!H554+Transmission!H554+Generation!H554+Retail!H554+Misc!H554","v":23786692.166649729},{"$f":"+Distribution!I554+Transmission!I554+Generation!I554+Retail!I554+Misc!I554","v":9713589.8634935524},{"$f":"+Distribution!J554+Transmission!J554+Generation!J554+Retail!J554+Misc!J554","v":6162568.5859923577},{"$f":"+Distribution!K554+Transmission!K554+Generation!K554+Retail!K554+Misc!K554","v":1922449.1266582059},{"$f":"+Distribution!L554+Transmission!L554+Generation!L554+Retail!L554+Misc!L554","v":129331.01906471302},{"$f":"+Distribution!M554+Transmission!M554+Generation!M554+Retail!M554+Misc!M554","v":3062636.680842388},{"$f":"+Distribution!N554+Transmission!N554+Generation!N554+Retail!N554+Misc!N554","v":249147.9271160115},{"$f":"+Distribution!O554+Transmission!O554+Generation!O554+Retail!O554+Misc!O554","v":7110.2201004101844},{"$f":"+Distribution!P554+Transmission!P554+Generation!P554+Retail!P554+Misc!P554","v":9451.0006685796652},{"$f":"+Distribution!Q554+Transmission!Q554+Generation!Q554+Retail!Q554+Misc!Q554","v":1756617.022862629},{"$f":"+Distribution!R554+Transmission!R554+Generation!R554+Retail!R554+Misc!R554","v":373513.87478895759},{"$f":"+Distribution!S554+Transmission!S554+Generation!S554+Retail!S554+Misc!S554","v":400276.84506192722},{"$f":"ROUND(SUM(I554:S554)-H554,0)","v":0}]
[{"$f":"ROW()","v":555}]
[{"$f":"ROW()","v":556},null,"926","Employee Pensions & Benefits",null,"F138D",null,{"$f":"+Distribution!H556+Transmission!H556+Generation!H556+Retail!H556+Misc!H556","v":0},{"$f":"+Distribution!I556+Transmission!I556+Generation!I556+Retail!I556+Misc!I556","v":0},{"$f":"+Distribution!J556+Transmission!J556+Generation!J556+Retail!J556+Misc!J556","v":0},{"$f":"+Distribution!K556+Transmission!K556+Generation!K556+Retail!K556+Misc!K556","v":0},{"$f":"+Distribution!L556+Transmission!L556+Generation!L556+Retail!L556+Misc!L556","v":0},{"$f":"+Distribution!M556+Transmission!M556+Generation!M556+Retail!M556+Misc!M556","v":0},{"$f":"+Distribution!N556+Transmission!N556+Generation!N556+Retail!N556+Misc!N556","v":0},{"$f":"+Distribution!O556+Transmission!O556+Generation!O556+Retail!O556+Misc!O556","v":0},{"$f":"+Distribution!P556+Transmission!P556+Generation!P556+Retail!P556+Misc!P556","v":0},{"$f":"+Distribution!Q556+Transmission!Q556+Generation!Q556+Retail!Q556+Misc!Q556","v":0},{"$f":"+Distribution!R556+Transmission!R556+Generation!R556+Retail!R556+Misc!R556","v":0},{"$f":"+Distribution!S556+Transmission!S556+Generation!S556+Retail!S556+Misc!S556","v":0},{"$f":"ROUND(SUM(I556:S556)-H556,0)","v":0}]
[{"$f":"ROW()","v":557}]
[{"$f":"ROW()","v":558},null,"927","Franchise Requirements",null,"F102",null,{"$f":"+Distribution!H558+Transmission!H558+Generation!H558+Retail!H558+Misc!H558","v":0},{"$f":"+Distribution!I558+Transmission!I558+Generation!I558+Retail!I558+Misc!I558","v":0},{"$f":"+Distribution!J558+Transmission!J558+Generation!J558+Retail!J558+Misc!J558","v":0},{"$f":"+Distribution!K558+Transmission!K558+Generation!K558+Retail!K558+Misc!K558","v":0},{"$f":"+Distribution!L558+Transmission!L558+Generation!L558+Retail!L558+Misc!L558","v":0},{"$f":"+Distribution!M558+Transmission!M558+Generation!M558+Retail!M558+Misc!M558","v":0},{"$f":"+Distribution!N558+Transmission!N558+Generation!N558+Retail!N558+Misc!N558","v":0},{"$f":"+Distribution!O558+Transmission!O558+Generation!O558+Retail!O558+Misc!O558","v":0},{"$f":"+Distribution!P558+Transmission!P558+Generation!P558+Retail!P558+Misc!P558","v":0},{"$f":"+Distribution!Q558+Transmission!Q558+Generation!Q558+Retail!Q558+Misc!Q558","v":0},{"$f":"+Distribution!R558+Transmission!R558+Generation!R558+Retail!R558+Misc!R558","v":0},{"$f":"+Distribution!S558+Transmission!S558+Generation!S558+Retail!S558+Misc!S558","v":0},{"$f":"ROUND(SUM(I558:S558)-H558,0)","v":0}]
[{"$f":"ROW()","v":559}]
[{"$f":"ROW()","v":560},null,"928","Regulatory Commission Expense",null,"F102",null,{"$f":"+Distribution!H560+Transmission!H560+Generation!H560+Retail!H560+Misc!H560","v":8572087.5368681587},{"$f":"+Distribution!I560+Transmission!I560+Generation!I560+Retail!I560+Misc!I560","v":3500517.9376662206},{"$f":"+Distribution!J560+Transmission!J560+Generation!J560+Retail!J560+Misc!J560","v":2220824.8629519586},{"$f":"+Distribution!K560+Transmission!K560+Generation!K560+Retail!K560+Misc!K560","v":692799.23763401294},{"$f":"+Distribution!L560+Transmission!L560+Generation!L560+Retail!L560+Misc!L560","v":46607.439524922898},{"$f":"+Distribution!M560+Transmission!M560+Generation!M560+Retail!M560+Misc!M560","v":1103692.3308997429},{"$f":"+Distribution!N560+Transmission!N560+Generation!N560+Retail!N560+Misc!N560","v":89786.247953470986},{"$f":"+Distribution!O560+Transmission!O560+Generation!O560+Retail!O560+Misc!O560","v":2562.3331180352225},{"$f":"+Distribution!P560+Transmission!P560+Generation!P560+Retail!P560+Misc!P560","v":3405.8878163669879},{"$f":"+Distribution!Q560+Transmission!Q560+Generation!Q560+Retail!Q560+Misc!Q560","v":633037.78361596516},{"$f":"+Distribution!R560+Transmission!R560+Generation!R560+Retail!R560+Misc!R560","v":134604.40856988306},{"$f":"+Distribution!S560+Transmission!S560+Generation!S560+Retail!S560+Misc!S560","v":144249.06711757922},{"$f":"ROUND(SUM(I560:S560)-H560,0)","v":0}]
[{"$f":"ROW()","v":561},null,null,null,"Regulatory Expense","F103",null,{"$f":"+Distribution!H561+Transmission!H561+Generation!H561+Retail!H561+Misc!H561","v":0},{"$f":"+Distribution!I561+Transmission!I561+Generation!I561+Retail!I561+Misc!I561","v":0},{"$f":"+Distribution!J561+Transmission!J561+Generation!J561+Retail!J561+Misc!J561","v":0},{"$f":"+Distribution!K561+Transmission!K561+Generation!K561+Retail!K561+Misc!K561","v":0},{"$f":"+Distribution!L561+Transmission!L561+Generation!L561+Retail!L561+Misc!L561","v":0},{"$f":"+Distribution!M561+Transmission!M561+Generation!M561+Retail!M561+Misc!M561","v":0},{"$f":"+Distribution!N561+Transmission!N561+Generation!N561+Retail!N561+Misc!N561","v":0},{"$f":"+Distribution!O561+Transmission!O561+Generation!O561+Retail!O561+Misc!O561","v":0},{"$f":"+Distribution!P561+Transmission!P561+Generation!P561+Retail!P561+Misc!P561","v":0},{"$f":"+Distribution!Q561+Transmission!Q561+Generation!Q561+Retail!Q561+Misc!Q561","v":0},{"$f":"+Distribution!R561+Transmission!R561+Generation!R561+Retail!R561+Misc!R561","v":0},{"$f":"+Distribution!S561+Transmission!S561+Generation!S561+Retail!S561+Misc!S561","v":0},{"$f":"ROUND(SUM(I561:S561)-H561,0)","v":0}]
[{"$f":"ROW()","v":562}]
[{"$f":"ROW()","v":563},null,"929","Duplicate Charges",null,"F102D",null,{"$f":"+Distribution!H563+Transmission!H563+Generation!H563+Retail!H563+Misc!H563","v":-1531947.9256270453},{"$f":"+Distribution!I563+Transmission!I563+Generation!I563+Retail!I563+Misc!I563","v":-664598.10491643252},{"$f":"+Distribution!J563+Transmission!J563+Generation!J563+Retail!J563+Misc!J563","v":-391088.14634091448},{"$f":"+Distribution!K563+Transmission!K563+Generation!K563+Retail!K563+Misc!K563","v":-120580.67456484387},{"$f":"+Distribution!L563+Transmission!L563+Generation!L563+Retail!L563+Misc!L563","v":-10502.023090521745},{"$f":"+Distribution!M563+Transmission!M563+Generation!M563+Retail!M563+Misc!M563","v":-167659.48125796148},{"$f":"+Distribution!N563+Transmission!N563+Generation!N563+Retail!N563+Misc!N563","v":-16764.143712006393},{"$f":"+Distribution!O563+Transmission!O563+Generation!O563+Retail!O563+Misc!O563","v":-498.12246456589628},{"$f":"+Distribution!P563+Transmission!P563+Generation!P563+Retail!P563+Misc!P563","v":-592.83900744006201},{"$f":"+Distribution!Q563+Transmission!Q563+Generation!Q563+Retail!Q563+Misc!Q563","v":-117202.0982161977},{"$f":"+Distribution!R563+Transmission!R563+Generation!R563+Retail!R563+Misc!R563","v":-20486.452492540117},{"$f":"+Distribution!S563+Transmission!S563+Generation!S563+Retail!S563+Misc!S563","v":-21975.839563621244},{"$f":"ROUND(SUM(I563:S563)-H563,0)","v":0}]
[{"$f":"ROW()","v":564}]
[{"$f":"ROW()","v":565},null,"930","Misc General Expenses",null,null,null,{"$f":"+Distribution!H565+Transmission!H565+Generation!H565+Retail!H565+Misc!H565","v":0},{"$f":"+Distribution!I565+Transmission!I565+Generation!I565+Retail!I565+Misc!I565","v":0},{"$f":"+Distribution!J565+Transmission!J565+Generation!J565+Retail!J565+Misc!J565","v":0},{"$f":"+Distribution!K565+Transmission!K565+Generation!K565+Retail!K565+Misc!K565","v":0},{"$f":"+Distribution!L565+Transmission!L565+Generation!L565+Retail!L565+Misc!L565","v":0},{"$f":"+Distribution!M565+Transmission!M565+Generation!M565+Retail!M565+Misc!M565","v":0},{"$f":"+Distribution!N565+Transmission!N565+Generation!N565+Retail!N565+Misc!N565","v":0},{"$f":"+Distribution!O565+Transmission!O565+Generation!O565+Retail!O565+Misc!O565","v":0},{"$f":"+Distribution!P565+Transmission!P565+Generation!P565+Retail!P565+Misc!P565","v":0},{"$f":"+Distribution!Q565+Transmission!Q565+Generation!Q565+Retail!Q565+Misc!Q565","v":0},{"$f":"+Distribution!R565+Transmission!R565+Generation!R565+Retail!R565+Misc!R565","v":0},{"$f":"+Distribution!S565+Transmission!S565+Generation!S565+Retail!S565+Misc!S565","v":0},{"$f":"ROUND(SUM(I565:S565)-H565,0)","v":0}]
[{"$f":"ROW()","v":566},null,null,null,"Situs","F102D",null,{"$f":"+Distribution!H566+Transmission!H566+Generation!H566+Retail!H566+Misc!H566","v":51341},{"$f":"+Distribution!I566+Transmission!I566+Generation!I566+Retail!I566+Misc!I566","v":20965.732170227326},{"$f":"+Distribution!J566+Transmission!J566+Generation!J566+Retail!J566+Misc!J566","v":13301.237160542798},{"$f":"+Distribution!K566+Transmission!K566+Generation!K566+Retail!K566+Misc!K566","v":4149.3983240823409},{"$f":"+Distribution!L566+Transmission!L566+Generation!L566+Retail!L566+Misc!L566","v":279.14700384911265},{"$f":"+Distribution!M566+Transmission!M566+Generation!M566+Retail!M566+Misc!M566","v":6610.3697281451623},{"$f":"+Distribution!N566+Transmission!N566+Generation!N566+Retail!N566+Misc!N566","v":537.75882903119884},{"$f":"+Distribution!O566+Transmission!O566+Generation!O566+Retail!O566+Misc!O566","v":15.346640365867007},{"$f":"+Distribution!P566+Transmission!P566+Generation!P566+Retail!P566+Misc!P566","v":20.3989618197464},{"$f":"+Distribution!Q566+Transmission!Q566+Generation!Q566+Retail!Q566+Misc!Q566","v":3791.4676802870772},{"$f":"+Distribution!R566+Transmission!R566+Generation!R566+Retail!R566+Misc!R566","v":806.18926377777325},{"$f":"+Distribution!S566+Transmission!S566+Generation!S566+Retail!S566+Misc!S566","v":863.95423787160769},{"$f":"ROUND(SUM(I566:S566)-H566,0)","v":0}]
[{"$f":"ROW()","v":567},null,null,null,"Customer","F42",null,{"$f":"+Distribution!H567+Transmission!H567+Generation!H567+Retail!H567+Misc!H567","v":0},{"$f":"+Distribution!I567+Transmission!I567+Generation!I567+Retail!I567+Misc!I567","v":0},{"$f":"+Distribution!J567+Transmission!J567+Generation!J567+Retail!J567+Misc!J567","v":0},{"$f":"+Distribution!K567+Transmission!K567+Generation!K567+Retail!K567+Misc!K567","v":0},{"$f":"+Distribution!L567+Transmission!L567+Generation!L567+Retail!L567+Misc!L567","v":0},{"$f":"+Distribution!M567+Transmission!M567+Generation!M567+Retail!M567+Misc!M567","v":0},{"$f":"+Distribution!N567+Transmission!N567+Generation!N567+Retail!N567+Misc!N567","v":0},{"$f":"+Distribution!O567+Transmission!O567+Generation!O567+Retail!O567+Misc!O567","v":0},{"$f":"+Distribution!P567+Transmission!P567+Generation!P567+Retail!P567+Misc!P567","v":0},{"$f":"+Distribution!Q567+Transmission!Q567+Generation!Q567+Retail!Q567+Misc!Q567","v":0},{"$f":"+Distribution!R567+Transmission!R567+Generation!R567+Retail!R567+Misc!R567","v":0},{"$f":"+Distribution!S567+Transmission!S567+Generation!S567+Retail!S567+Misc!S567","v":0},{"$f":"ROUND(SUM(I567:S567)-H567,0)","v":0}]
[{"$f":"ROW()","v":568},null,null,null,"Labor","F138D",null,{"$f":"+Distribution!H568+Transmission!H568+Generation!H568+Retail!H568+Misc!H568","v":3160699.765913974},{"$f":"+Distribution!I568+Transmission!I568+Generation!I568+Retail!I568+Misc!I568","v":1563137.5834976546},{"$f":"+Distribution!J568+Transmission!J568+Generation!J568+Retail!J568+Misc!J568","v":694744.8679158173},{"$f":"+Distribution!K568+Transmission!K568+Generation!K568+Retail!K568+Misc!K568","v":215046.06182591396},{"$f":"+Distribution!L568+Transmission!L568+Generation!L568+Retail!L568+Misc!L568","v":40037.996744331445},{"$f":"+Distribution!M568+Transmission!M568+Generation!M568+Retail!M568+Misc!M568","v":291339.67083469348},{"$f":"+Distribution!N568+Transmission!N568+Generation!N568+Retail!N568+Misc!N568","v":30163.982971550278},{"$f":"+Distribution!O568+Transmission!O568+Generation!O568+Retail!O568+Misc!O568","v":2083.2319903438352},{"$f":"+Distribution!P568+Transmission!P568+Generation!P568+Retail!P568+Misc!P568","v":1258.3895271313736},{"$f":"+Distribution!Q568+Transmission!Q568+Generation!Q568+Retail!Q568+Misc!Q568","v":249700.36314147251},{"$f":"+Distribution!R568+Transmission!R568+Generation!R568+Retail!R568+Misc!R568","v":35235.265970575099},{"$f":"+Distribution!S568+Transmission!S568+Generation!S568+Retail!S568+Misc!S568","v":37952.351494491377},{"$f":"ROUND(SUM(I568:S568)-H568,0)","v":0}]
[{"$f":"ROW()","v":569}]
[{"$f":"ROW()","v":570},null,"931","Rents",null,"F102D",null,{"$f":"+Distribution!H570+Transmission!H570+Generation!H570+Retail!H570+Misc!H570","v":2359058.2645049831},{"$f":"+Distribution!I570+Transmission!I570+Generation!I570+Retail!I570+Misc!I570","v":963350.61154969246},{"$f":"+Distribution!J570+Transmission!J570+Generation!J570+Retail!J570+Misc!J570","v":611176.1253524333},{"$f":"+Distribution!K570+Transmission!K570+Generation!K570+Retail!K570+Misc!K570","v":190659.94836776791},{"$f":"+Distribution!L570+Transmission!L570+Generation!L570+Retail!L570+Misc!L570","v":12826.474872753814},{"$f":"+Distribution!M570+Transmission!M570+Generation!M570+Retail!M570+Misc!M570","v":303738.67549549876},{"$f":"+Distribution!N570+Transmission!N570+Generation!N570+Retail!N570+Misc!N570","v":24709.382558512138},{"$f":"+Distribution!O570+Transmission!O570+Generation!O570+Retail!O570+Misc!O570","v":705.15998495324084},{"$f":"+Distribution!P570+Transmission!P570+Generation!P570+Retail!P570+Misc!P570","v":937.30818387242857},{"$f":"+Distribution!Q570+Transmission!Q570+Generation!Q570+Retail!Q570+Misc!Q570","v":174213.45836241532},{"$f":"+Distribution!R570+Transmission!R570+Generation!R570+Retail!R570+Misc!R570","v":37043.443748079386},{"$f":"+Distribution!S570+Transmission!S570+Generation!S570+Retail!S570+Misc!S570","v":39697.676029004499},{"$f":"ROUND(SUM(I570:S570)-H570,0)","v":0}]
[{"$f":"ROW()","v":571}]
[{"$f":"ROW()","v":572},null,"935","Maintenance of General Plant",null,"F108",null,{"$f":"+Distribution!H572+Transmission!H572+Generation!H572+Retail!H572+Misc!H572","v":9326647.3435288761},{"$f":"+Distribution!I572+Transmission!I572+Generation!I572+Retail!I572+Misc!I572","v":3732335.6901876535},{"$f":"+Distribution!J572+Transmission!J572+Generation!J572+Retail!J572+Misc!J572","v":2374497.4164466024},{"$f":"+Distribution!K572+Transmission!K572+Generation!K572+Retail!K572+Misc!K572","v":758360.28371154284},{"$f":"+Distribution!L572+Transmission!L572+Generation!L572+Retail!L572+Misc!L572","v":58275.634020067781},{"$f":"+Distribution!M572+Transmission!M572+Generation!M572+Retail!M572+Misc!M572","v":1263367.110176092},{"$f":"+Distribution!N572+Transmission!N572+Generation!N572+Retail!N572+Misc!N572","v":101952.25036749155},{"$f":"+Distribution!O572+Transmission!O572+Generation!O572+Retail!O572+Misc!O572","v":3345.062466335618},{"$f":"+Distribution!P572+Transmission!P572+Generation!P572+Retail!P572+Misc!P572","v":4973.8358803924439},{"$f":"+Distribution!Q572+Transmission!Q572+Generation!Q572+Retail!Q572+Misc!Q572","v":671730.39950321196},{"$f":"+Distribution!R572+Transmission!R572+Generation!R572+Retail!R572+Misc!R572","v":154528.26199295107},{"$f":"+Distribution!S572+Transmission!S572+Generation!S572+Retail!S572+Misc!S572","v":203281.39877653331},{"$f":"ROUND(SUM(I572:S572)-H572,0)","v":0}]
[{"$f":"ROW()","v":573}]
[{"$f":"ROW()","v":574},null,"TOTAL ADMINISTRATIVE & GEN EXPENSE",null,null,null,null,{"$f":"+Distribution!H574+Transmission!H574+Generation!H574+Retail!H574+Misc!H574","v":81402426.705318123},{"$f":"+Distribution!I574+Transmission!I574+Generation!I574+Retail!I574+Misc!I574","v":33443365.552960962},{"$f":"+Distribution!J574+Transmission!J574+Generation!J574+Retail!J574+Misc!J574","v":20906201.636125848},{"$f":"+Distribution!K574+Transmission!K574+Generation!K574+Retail!K574+Misc!K574","v":6538618.4243604988},{"$f":"+Distribution!L574+Transmission!L574+Generation!L574+Retail!L574+Misc!L574","v":471312.78026547271},{"$f":"+Distribution!M574+Transmission!M574+Generation!M574+Retail!M574+Misc!M574","v":10445041.481017338},{"$f":"+Distribution!N574+Transmission!N574+Generation!N574+Retail!N574+Misc!N574","v":852554.42635877826},{"$f":"+Distribution!O574+Transmission!O574+Generation!O574+Retail!O574+Misc!O574","v":26202.768454549245},{"$f":"+Distribution!P574+Transmission!P574+Generation!P574+Retail!P574+Misc!P574","v":33660.539318090166},{"$f":"+Distribution!Q574+Transmission!Q574+Generation!Q574+Retail!Q574+Misc!Q574","v":6008400.7091769809},{"$f":"+Distribution!R574+Transmission!R574+Generation!R574+Retail!R574+Misc!R574","v":1273967.2290511534},{"$f":"+Distribution!S574+Transmission!S574+Generation!S574+Retail!S574+Misc!S574","v":1403101.1582284584},{"$f":"ROUND(SUM(I574:S574)-H574,0)","v":0}]
[{"$f":"ROW()","v":575}]
[{"$f":"ROW()","v":576}]
[{"$f":"ROW()","v":577},null,"TOTAL O & M EXPENSE",null,null,null,null,{"$f":"+Distribution!H577+Transmission!H577+Generation!H577+Retail!H577+Misc!H577","v":1217632106.8391299},{"$f":"+Distribution!I577+Transmission!I577+Generation!I577+Retail!I577+Misc!I577","v":439020086.2769804},{"$f":"+Distribution!J577+Transmission!J577+Generation!J577+Retail!J577+Misc!J577","v":313964390.37155181},{"$f":"+Distribution!K577+Transmission!K577+Generation!K577+Retail!K577+Misc!K577","v":102793241.77225426},{"$f":"+Distribution!L577+Transmission!L577+Generation!L577+Retail!L577+Misc!L577","v":6222107.6303754719},{"$f":"+Distribution!M577+Transmission!M577+Generation!M577+Retail!M577+Misc!M577","v":202595106.94959834},{"$f":"+Distribution!N577+Transmission!N577+Generation!N577+Retail!N577+Misc!N577","v":12285244.057401612},{"$f":"+Distribution!O577+Transmission!O577+Generation!O577+Retail!O577+Misc!O577","v":428302.40117906249},{"$f":"+Distribution!P577+Transmission!P577+Generation!P577+Retail!P577+Misc!P577","v":696337.67598003894},{"$f":"+Distribution!Q577+Transmission!Q577+Generation!Q577+Retail!Q577+Misc!Q577","v":82219406.192762062},{"$f":"+Distribution!R577+Transmission!R577+Generation!R577+Retail!R577+Misc!R577","v":24879697.261057835},{"$f":"+Distribution!S577+Transmission!S577+Generation!S577+Retail!S577+Misc!S577","v":32528186.249989044},{"$f":"ROUND(SUM(I577:S577)-H577,0)","v":0}]
[{"$f":"ROW()","v":578}]
[{"$f":"ROW()","v":579},null,null,null,null,null,null,"DEPRECIATION EXPENSE"]
[{"$f":"ROW()","v":580}]
[{"$f":"ROW()","v":581},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":582},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!K10","v":"General"},{"$f":"'Hot Sheet'!L10","v":"Street & Area"},{"$f":"'Hot Sheet'!M10","v":"General"},null,{"$f":"'Hot Sheet'!O10","v":"Traffic"},{"$f":"'Hot Sheet'!P10","v":"Outdoor"},{"$f":"'Hot Sheet'!Q10","v":"General"}]
[{"$f":"ROW()","v":583},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!K11","v":"+1 MW"},{"$f":"'Hot Sheet'!L11","v":"Lighting"},{"$f":"'Hot Sheet'!M11","v":"Trans"},{"$f":"'Hot Sheet'!N11","v":"Irrigation"},{"$f":"'Hot Sheet'!O11","v":"Signals"},{"$f":"'Hot Sheet'!P11","v":"Lighting"},{"$f":"'Hot Sheet'!Q11","v":"Small Dist."},{"$f":"'Hot Sheet'!R11","v":"Industrial"},{"$f":"'Hot Sheet'!S11","v":"Industrial"}]
[{"$f":"ROW()","v":584},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!K12","v":"Sch 8"},{"$f":"'Hot Sheet'!L12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!M12","v":"Sch 9"},{"$f":"'Hot Sheet'!N12","v":"Sch 10"},{"$f":"'Hot Sheet'!O12","v":"Sch 15"},{"$f":"'Hot Sheet'!P12","v":"Sch 15"},{"$f":"'Hot Sheet'!Q12","v":"Sch 23"},{"$f":"'Hot Sheet'!R12","v":"Cust 1"},{"$f":"'Hot Sheet'!S12","v":"Cust 2"}]
[{"$f":"ROW()","v":585},null,"403SP","Steam Depreciation",null,"F10",null,{"$f":"+Distribution!H585+Transmission!H585+Generation!H585+Retail!H585+Misc!H585","v":59569964.532364577},{"$f":"+Distribution!I585+Transmission!I585+Generation!I585+Retail!I585+Misc!I585","v":20585927.561191775},{"$f":"+Distribution!J585+Transmission!J585+Generation!J585+Retail!J585+Misc!J585","v":16038443.351080464},{"$f":"+Distribution!K585+Transmission!K585+Generation!K585+Retail!K585+Misc!K585","v":5141859.9367243368},{"$f":"+Distribution!L585+Transmission!L585+Generation!L585+Retail!L585+Misc!L585","v":112927.30205219763},{"$f":"+Distribution!M585+Transmission!M585+Generation!M585+Retail!M585+Misc!M585","v":10425971.694032732},{"$f":"+Distribution!N585+Transmission!N585+Generation!N585+Retail!N585+Misc!N585","v":555546.81482256565},{"$f":"+Distribution!O585+Transmission!O585+Generation!O585+Retail!O585+Misc!O585","v":13933.422100253265},{"$f":"+Distribution!P585+Transmission!P585+Generation!P585+Retail!P585+Misc!P585","v":25273.220592387799},{"$f":"+Distribution!Q585+Transmission!Q585+Generation!Q585+Retail!Q585+Misc!Q585","v":4013726.2512824805},{"$f":"+Distribution!R585+Transmission!R585+Generation!R585+Retail!R585+Misc!R585","v":1280593.9481322248},{"$f":"+Distribution!S585+Transmission!S585+Generation!S585+Retail!S585+Misc!S585","v":1375761.0303531541},{"$f":"ROUND(SUM(I585:S585)-H585,0)","v":0}]
[{"$f":"ROW()","v":586},null,null,null,"System Generation","F10",null,{"$f":"+Distribution!H586+Transmission!H586+Generation!H586+Retail!H586+Misc!H586","v":3452042.7245319784},{"$f":"+Distribution!I586+Transmission!I586+Generation!I586+Retail!I586+Misc!I586","v":1192941.8125932463},{"$f":"+Distribution!J586+Transmission!J586+Generation!J586+Retail!J586+Misc!J586","v":929417.90577759},{"$f":"+Distribution!K586+Transmission!K586+Generation!K586+Retail!K586+Misc!K586","v":297967.61378778581},{"$f":"+Distribution!L586+Transmission!L586+Generation!L586+Retail!L586+Misc!L586","v":6544.0675432754033},{"$f":"+Distribution!M586+Transmission!M586+Generation!M586+Retail!M586+Misc!M586","v":604178.6328915481},{"$f":"+Distribution!N586+Transmission!N586+Generation!N586+Retail!N586+Misc!N586","v":32193.595468790649},{"$f":"+Distribution!O586+Transmission!O586+Generation!O586+Retail!O586+Misc!O586","v":807.43322186938894},{"$f":"+Distribution!P586+Transmission!P586+Generation!P586+Retail!P586+Misc!P586","v":1464.567554409806},{"$f":"+Distribution!Q586+Transmission!Q586+Generation!Q586+Retail!Q586+Misc!Q586","v":232592.96212061576},{"$f":"+Distribution!R586+Transmission!R586+Generation!R586+Retail!R586+Misc!R586","v":74209.629910519172},{"$f":"+Distribution!S586+Transmission!S586+Generation!S586+Retail!S586+Misc!S586","v":79724.503662327581},{"$f":"ROUND(SUM(I586:S586)-H586,0)","v":0}]
[{"$f":"ROW()","v":587},null,null,null,"Total 403SP",null,null,{"$f":"+Distribution!H587+Transmission!H587+Generation!H587+Retail!H587+Misc!H587","v":63022007.256896555},{"$f":"+Distribution!I587+Transmission!I587+Generation!I587+Retail!I587+Misc!I587","v":21778869.373785023},{"$f":"+Distribution!J587+Transmission!J587+Generation!J587+Retail!J587+Misc!J587","v":16967861.256858055},{"$f":"+Distribution!K587+Transmission!K587+Generation!K587+Retail!K587+Misc!K587","v":5439827.5505121229},{"$f":"+Distribution!L587+Transmission!L587+Generation!L587+Retail!L587+Misc!L587","v":119471.36959547304},{"$f":"+Distribution!M587+Transmission!M587+Generation!M587+Retail!M587+Misc!M587","v":11030150.326924281},{"$f":"+Distribution!N587+Transmission!N587+Generation!N587+Retail!N587+Misc!N587","v":587740.41029135627},{"$f":"+Distribution!O587+Transmission!O587+Generation!O587+Retail!O587+Misc!O587","v":14740.855322122654},{"$f":"+Distribution!P587+Transmission!P587+Generation!P587+Retail!P587+Misc!P587","v":26737.788146797604},{"$f":"+Distribution!Q587+Transmission!Q587+Generation!Q587+Retail!Q587+Misc!Q587","v":4246319.2134030964},{"$f":"+Distribution!R587+Transmission!R587+Generation!R587+Retail!R587+Misc!R587","v":1354803.578042744},{"$f":"+Distribution!S587+Transmission!S587+Generation!S587+Retail!S587+Misc!S587","v":1455485.5340154816},{"$f":"ROUND(SUM(I587:S587)-H587,0)","v":0}]
[{"$f":"ROW()","v":588}]
[{"$f":"ROW()","v":589},null,"403NP","Nuclear Depreciation",null,"F10",null,{"$f":"+Distribution!H589+Transmission!H589+Generation!H589+Retail!H589+Misc!H589","v":0},{"$f":"+Distribution!I589+Transmission!I589+Generation!I589+Retail!I589+Misc!I589","v":0},{"$f":"+Distribution!J589+Transmission!J589+Generation!J589+Retail!J589+Misc!J589","v":0},{"$f":"+Distribution!K589+Transmission!K589+Generation!K589+Retail!K589+Misc!K589","v":0},{"$f":"+Distribution!L589+Transmission!L589+Generation!L589+Retail!L589+Misc!L589","v":0},{"$f":"+Distribution!M589+Transmission!M589+Generation!M589+Retail!M589+Misc!M589","v":0},{"$f":"+Distribution!N589+Transmission!N589+Generation!N589+Retail!N589+Misc!N589","v":0},{"$f":"+Distribution!O589+Transmission!O589+Generation!O589+Retail!O589+Misc!O589","v":0},{"$f":"+Distribution!P589+Transmission!P589+Generation!P589+Retail!P589+Misc!P589","v":0},{"$f":"+Distribution!Q589+Transmission!Q589+Generation!Q589+Retail!Q589+Misc!Q589","v":0},{"$f":"+Distribution!R589+Transmission!R589+Generation!R589+Retail!R589+Misc!R589","v":0},{"$f":"+Distribution!S589+Transmission!S589+Generation!S589+Retail!S589+Misc!S589","v":0},{"$f":"ROUND(SUM(I589:S589)-H589,0)","v":0}]
[{"$f":"ROW()","v":590}]
[{"$f":"ROW()","v":591},null,"403HP","Hydro Depreciation",null,"F10",null,{"$f":"+Distribution!H591+Transmission!H591+Generation!H591+Retail!H591+Misc!H591","v":9074668.6222423129},{"$f":"+Distribution!I591+Transmission!I591+Generation!I591+Retail!I591+Misc!I591","v":3135984.2559215459},{"$f":"+Distribution!J591+Transmission!J591+Generation!J591+Retail!J591+Misc!J591","v":2443237.2886269959},{"$f":"+Distribution!K591+Transmission!K591+Generation!K591+Retail!K591+Misc!K591","v":783291.97262500087},{"$f":"+Distribution!L591+Transmission!L591+Generation!L591+Retail!L591+Misc!L591","v":17202.928565968716},{"$f":"+Distribution!M591+Transmission!M591+Generation!M591+Retail!M591+Misc!M591","v":1588254.062780618},{"$f":"+Distribution!N591+Transmission!N591+Generation!N591+Retail!N591+Misc!N591","v":84629.952161848021},{"$f":"+Distribution!O591+Transmission!O591+Generation!O591+Retail!O591+Misc!O591","v":2122.5661174421202},{"$f":"+Distribution!P591+Transmission!P591+Generation!P591+Retail!P591+Misc!P591","v":3850.0291832160697},{"$f":"+Distribution!Q591+Transmission!Q591+Generation!Q591+Retail!Q591+Misc!Q591","v":611436.24906801002},{"$f":"+Distribution!R591+Transmission!R591+Generation!R591+Retail!R591+Misc!R591","v":195080.95749553767},{"$f":"+Distribution!S591+Transmission!S591+Generation!S591+Retail!S591+Misc!S591","v":209578.35969612852},{"$f":"ROUND(SUM(I591:S591)-H591,0)","v":0}]
[{"$f":"ROW()","v":592}]
[{"$f":"ROW()","v":593},null,"403OP","Other Production Depreciation",null,"F10",null,{"$f":"+Distribution!H593+Transmission!H593+Generation!H593+Retail!H593+Misc!H593","v":22696.775792755187},{"$f":"+Distribution!I593+Transmission!I593+Generation!I593+Retail!I593+Misc!I593","v":7843.452417844218},{"$f":"+Distribution!J593+Transmission!J593+Generation!J593+Retail!J593+Misc!J593","v":6110.8136568808022},{"$f":"+Distribution!K593+Transmission!K593+Generation!K593+Retail!K593+Misc!K593","v":1959.1020920983951},{"$f":"+Distribution!L593+Transmission!L593+Generation!L593+Retail!L593+Misc!L593","v":43.026476105537022},{"$f":"+Distribution!M593+Transmission!M593+Generation!M593+Retail!M593+Misc!M593","v":3972.4036067288193},{"$f":"+Distribution!N593+Transmission!N593+Generation!N593+Retail!N593+Misc!N593","v":211.66911206664349},{"$f":"+Distribution!O593+Transmission!O593+Generation!O593+Retail!O593+Misc!O593","v":5.3087786759290756},{"$f":"+Distribution!P593+Transmission!P593+Generation!P593+Retail!P593+Misc!P593","v":9.6293597931323109},{"$f":"+Distribution!Q593+Transmission!Q593+Generation!Q593+Retail!Q593+Misc!Q593","v":1529.2714295533951},{"$f":"+Distribution!R593+Transmission!R593+Generation!R593+Retail!R593+Misc!R593","v":487.91960764933742},{"$f":"+Distribution!S593+Transmission!S593+Generation!S593+Retail!S593+Misc!S593","v":524.17925535897484},{"$f":"ROUND(SUM(I593:S593)-H593,0)","v":0}]
[{"$f":"ROW()","v":594},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H594+Transmission!H594+Generation!H594+Retail!H594+Misc!H594","v":1159376.0321337462},{"$f":"+Distribution!I594+Transmission!I594+Generation!I594+Retail!I594+Misc!I594","v":400652.09373627056},{"$f":"+Distribution!J594+Transmission!J594+Generation!J594+Retail!J594+Misc!J594","v":312147.01838331675},{"$f":"+Distribution!K594+Transmission!K594+Generation!K594+Retail!K594+Misc!K594","v":100073.06900423139},{"$f":"+Distribution!L594+Transmission!L594+Generation!L594+Retail!L594+Misc!L594","v":2197.8392701864677},{"$f":"+Distribution!M594+Transmission!M594+Generation!M594+Retail!M594+Misc!M594","v":202914.7035533179},{"$f":"+Distribution!N594+Transmission!N594+Generation!N594+Retail!N594+Misc!N594","v":10812.288825245012},{"$f":"+Distribution!O594+Transmission!O594+Generation!O594+Retail!O594+Misc!O594","v":271.1781978627788},{"$f":"+Distribution!P594+Transmission!P594+Generation!P594+Retail!P594+Misc!P594","v":491.87818793687586},{"$f":"+Distribution!Q594+Transmission!Q594+Generation!Q594+Retail!Q594+Misc!Q594","v":78116.850527159855},{"$f":"+Distribution!R594+Transmission!R594+Generation!R594+Retail!R594+Misc!R594","v":24923.465071955678},{"$f":"+Distribution!S594+Transmission!S594+Generation!S594+Retail!S594+Misc!S594","v":26775.647376262776},{"$f":"ROUND(SUM(I594:S594)-H594,0)","v":0}]
[{"$f":"ROW()","v":595},null,null,null,"System Generation","F10",null,{"$f":"+Distribution!H595+Transmission!H595+Generation!H595+Retail!H595+Misc!H595","v":13890138.10399197},{"$f":"+Distribution!I595+Transmission!I595+Generation!I595+Retail!I595+Misc!I595","v":4800093.1185442517},{"$f":"+Distribution!J595+Transmission!J595+Generation!J595+Retail!J595+Misc!J595","v":3739740.2343344409},{"$f":"+Distribution!K595+Transmission!K595+Generation!K595+Retail!K595+Misc!K595","v":1198945.5624685001},{"$f":"+Distribution!L595+Transmission!L595+Generation!L595+Retail!L595+Misc!L595","v":26331.656121165357},{"$f":"+Distribution!M595+Transmission!M595+Generation!M595+Retail!M595+Misc!M595","v":2431060.4821620383},{"$f":"+Distribution!N595+Transmission!N595+Generation!N595+Retail!N595+Misc!N595","v":129538.8043571156},{"$f":"+Distribution!O595+Transmission!O595+Generation!O595+Retail!O595+Misc!O595","v":3248.905027106106},{"$f":"+Distribution!P595+Transmission!P595+Generation!P595+Retail!P595+Misc!P595","v":5893.0457171951875},{"$f":"+Distribution!Q595+Transmission!Q595+Generation!Q595+Retail!Q595+Misc!Q595","v":935894.66402387735},{"$f":"+Distribution!R595+Transmission!R595+Generation!R595+Retail!R595+Misc!R595","v":298600.59401292494},{"$f":"+Distribution!S595+Transmission!S595+Generation!S595+Retail!S595+Misc!S595","v":320791.03722335328},{"$f":"ROUND(SUM(I595:S595)-H595,0)","v":0}]
[{"$f":"ROW()","v":596},null,null,null,"Wind Generation","F10",null,{"$f":"+Distribution!H596+Transmission!H596+Generation!H596+Retail!H596+Misc!H596","v":35006135.96196761},{"$f":"+Distribution!I596+Transmission!I596+Generation!I596+Retail!I596+Misc!I596","v":12097267.217924438},{"$f":"+Distribution!J596+Transmission!J596+Generation!J596+Retail!J596+Misc!J596","v":9424949.854741035},{"$f":"+Distribution!K596+Transmission!K596+Generation!K596+Retail!K596+Misc!K596","v":3021600.7253886056},{"$f":"+Distribution!L596+Transmission!L596+Generation!L596+Retail!L596+Misc!L596","v":66361.437689116865},{"$f":"+Distribution!M596+Transmission!M596+Generation!M596+Retail!M596+Misc!M596","v":6126795.3661218723},{"$f":"+Distribution!N596+Transmission!N596+Generation!N596+Retail!N596+Misc!N596","v":326465.65237336769},{"$f":"+Distribution!O596+Transmission!O596+Generation!O596+Retail!O596+Misc!O596","v":8187.9395478228107},{"$f":"+Distribution!P596+Transmission!P596+Generation!P596+Retail!P596+Misc!P596","v":14851.742874099857},{"$f":"+Distribution!Q596+Transmission!Q596+Generation!Q596+Retail!Q596+Misc!Q596","v":2358655.8758176896},{"$f":"+Distribution!R596+Transmission!R596+Generation!R596+Retail!R596+Misc!R596","v":752537.72958071833},{"$f":"+Distribution!S596+Transmission!S596+Generation!S596+Retail!S596+Misc!S596","v":808462.4199088387},{"$f":"ROUND(SUM(I596:S596)-H596,0)","v":0}]
[{"$f":"ROW()","v":597},null,null,null,"Total 403OP",null,null,{"$f":"+Distribution!H597+Transmission!H597+Generation!H597+Retail!H597+Misc!H597","v":50078346.873886079},{"$f":"+Distribution!I597+Transmission!I597+Generation!I597+Retail!I597+Misc!I597","v":17305855.882622804},{"$f":"+Distribution!J597+Transmission!J597+Generation!J597+Retail!J597+Misc!J597","v":13482947.921115674},{"$f":"+Distribution!K597+Transmission!K597+Generation!K597+Retail!K597+Misc!K597","v":4322578.4589534355},{"$f":"+Distribution!L597+Transmission!L597+Generation!L597+Retail!L597+Misc!L597","v":94933.959556574235},{"$f":"+Distribution!M597+Transmission!M597+Generation!M597+Retail!M597+Misc!M597","v":8764742.9554439578},{"$f":"+Distribution!N597+Transmission!N597+Generation!N597+Retail!N597+Misc!N597","v":467028.41466779495},{"$f":"+Distribution!O597+Transmission!O597+Generation!O597+Retail!O597+Misc!O597","v":11713.331551467625},{"$f":"+Distribution!P597+Transmission!P597+Generation!P597+Retail!P597+Misc!P597","v":21246.296139025053},{"$f":"+Distribution!Q597+Transmission!Q597+Generation!Q597+Retail!Q597+Misc!Q597","v":3374196.6617982802},{"$f":"+Distribution!R597+Transmission!R597+Generation!R597+Retail!R597+Misc!R597","v":1076549.7082732483},{"$f":"+Distribution!S597+Transmission!S597+Generation!S597+Retail!S597+Misc!S597","v":1156553.2837638138},{"$f":"ROUND(SUM(I597:S597)-H597,0)","v":0}]
[{"$f":"ROW()","v":598}]
[{"$f":"ROW()","v":599},null,"403TP","Transmission Depreciation",null,"F106",null,{"$f":"+Distribution!H599+Transmission!H599+Generation!H599+Retail!H599+Misc!H599","v":38765044.695108429},{"$f":"+Distribution!I599+Transmission!I599+Generation!I599+Retail!I599+Misc!I599","v":13329453.243507095},{"$f":"+Distribution!J599+Transmission!J599+Generation!J599+Retail!J599+Misc!J599","v":10384942.826180223},{"$f":"+Distribution!K599+Transmission!K599+Generation!K599+Retail!K599+Misc!K599","v":3329370.5813109125},{"$f":"+Distribution!L599+Transmission!L599+Generation!L599+Retail!L599+Misc!L599","v":73120.785456267651},{"$f":"+Distribution!M599+Transmission!M599+Generation!M599+Retail!M599+Misc!M599","v":6937651.2371042324},{"$f":"+Distribution!N599+Transmission!N599+Generation!N599+Retail!N599+Misc!N599","v":359718.32071908732},{"$f":"+Distribution!O599+Transmission!O599+Generation!O599+Retail!O599+Misc!O599","v":9021.934904575277},{"$f":"+Distribution!P599+Transmission!P599+Generation!P599+Retail!P599+Misc!P599","v":16364.490314934879},{"$f":"+Distribution!Q599+Transmission!Q599+Generation!Q599+Retail!Q599+Misc!Q599","v":2598900.4498182307},{"$f":"+Distribution!R599+Transmission!R599+Generation!R599+Retail!R599+Misc!R599","v":835691.20481167932},{"$f":"+Distribution!S599+Transmission!S599+Generation!S599+Retail!S599+Misc!S599","v":890809.62098119163},{"$f":"ROUND(SUM(I599:S599)-H599,0)","v":0}]
[{"$f":"ROW()","v":600}]
[{"$f":"ROW()","v":601},null,"403","Distribution Depreciation"]
[{"$f":"ROW()","v":602},null,null,null,"Land Rights","F118",null,{"$f":"+Distribution!H602+Transmission!H602+Generation!H602+Retail!H602+Misc!H602","v":206680.42},{"$f":"+Distribution!I602+Transmission!I602+Generation!I602+Retail!I602+Misc!I602","v":101238.31570102017},{"$f":"+Distribution!J602+Transmission!J602+Generation!J602+Retail!J602+Misc!J602","v":63352.741331251775},{"$f":"+Distribution!K602+Transmission!K602+Generation!K602+Retail!K602+Misc!K602","v":19548.006933711014},{"$f":"+Distribution!L602+Transmission!L602+Generation!L602+Retail!L602+Misc!L602","v":152.37748577510615},{"$f":"+Distribution!M602+Transmission!M602+Generation!M602+Retail!M602+Misc!M602","v":0},{"$f":"+Distribution!N602+Transmission!N602+Generation!N602+Retail!N602+Misc!N602","v":3594.5734562886578},{"$f":"+Distribution!O602+Transmission!O602+Generation!O602+Retail!O602+Misc!O602","v":45.20218130726586},{"$f":"+Distribution!P602+Transmission!P602+Generation!P602+Retail!P602+Misc!P602","v":33.792013016686653},{"$f":"+Distribution!Q602+Transmission!Q602+Generation!Q602+Retail!Q602+Misc!Q602","v":18715.410897629343},{"$f":"+Distribution!R602+Transmission!R602+Generation!R602+Retail!R602+Misc!R602","v":0},{"$f":"+Distribution!S602+Transmission!S602+Generation!S602+Retail!S602+Misc!S602","v":0},{"$f":"ROUND(SUM(I602:S602)-H602,0)","v":0}]
[{"$f":"ROW()","v":603},null,null,null,"Structures","F119",null,{"$f":"+Distribution!H603+Transmission!H603+Generation!H603+Retail!H603+Misc!H603","v":739949.62},{"$f":"+Distribution!I603+Transmission!I603+Generation!I603+Retail!I603+Misc!I603","v":362449.68552129855},{"$f":"+Distribution!J603+Transmission!J603+Generation!J603+Retail!J603+Misc!J603","v":226813.14888956604},{"$f":"+Distribution!K603+Transmission!K603+Generation!K603+Retail!K603+Misc!K603","v":69985.053747988452},{"$f":"+Distribution!L603+Transmission!L603+Generation!L603+Retail!L603+Misc!L603","v":545.53625687351121},{"$f":"+Distribution!M603+Transmission!M603+Generation!M603+Retail!M603+Misc!M603","v":0},{"$f":"+Distribution!N603+Transmission!N603+Generation!N603+Retail!N603+Misc!N603","v":12869.159367117983},{"$f":"+Distribution!O603+Transmission!O603+Generation!O603+Retail!O603+Misc!O603","v":161.83118304812075},{"$f":"+Distribution!P603+Transmission!P603+Generation!P603+Retail!P603+Misc!P603","v":120.98091919269537},{"$f":"+Distribution!Q603+Transmission!Q603+Generation!Q603+Retail!Q603+Misc!Q603","v":67004.224114914658},{"$f":"+Distribution!R603+Transmission!R603+Generation!R603+Retail!R603+Misc!R603","v":0},{"$f":"+Distribution!S603+Transmission!S603+Generation!S603+Retail!S603+Misc!S603","v":0},0]
[{"$f":"ROW()","v":604},null,null,null,"Station Equip","F120",null,{"$f":"+Distribution!H604+Transmission!H604+Generation!H604+Retail!H604+Misc!H604","v":10296806.109999999},{"$f":"+Distribution!I604+Transmission!I604+Generation!I604+Retail!I604+Misc!I604","v":5043686.8072765348},{"$f":"+Distribution!J604+Transmission!J604+Generation!J604+Retail!J604+Misc!J604","v":3156229.7677974659},{"$f":"+Distribution!K604+Transmission!K604+Generation!K604+Retail!K604+Misc!K604","v":973880.5312731507},{"$f":"+Distribution!L604+Transmission!L604+Generation!L604+Retail!L604+Misc!L604","v":7591.437188658464},{"$f":"+Distribution!M604+Transmission!M604+Generation!M604+Retail!M604+Misc!M604","v":0},{"$f":"+Distribution!N604+Transmission!N604+Generation!N604+Retail!N604+Misc!N604","v":179081.43368180143},{"$f":"+Distribution!O604+Transmission!O604+Generation!O604+Retail!O604+Misc!O604","v":2251.9699576282205},{"$f":"+Distribution!P604+Transmission!P604+Generation!P604+Retail!P604+Misc!P604","v":1683.5160587510832},{"$f":"+Distribution!Q604+Transmission!Q604+Generation!Q604+Retail!Q604+Misc!Q604","v":932400.64676600893},{"$f":"+Distribution!R604+Transmission!R604+Generation!R604+Retail!R604+Misc!R604","v":0},{"$f":"+Distribution!S604+Transmission!S604+Generation!S604+Retail!S604+Misc!S604","v":0},0]
[{"$f":"ROW()","v":605},null,null,null,"Poles & Towers","F121",null,{"$f":"+Distribution!H605+Transmission!H605+Generation!H605+Retail!H605+Misc!H605","v":11598755.369999999},{"$f":"+Distribution!I605+Transmission!I605+Generation!I605+Retail!I605+Misc!I605","v":5623307.036466483},{"$f":"+Distribution!J605+Transmission!J605+Generation!J605+Retail!J605+Misc!J605","v":3503015.2688474585},{"$f":"+Distribution!K605+Transmission!K605+Generation!K605+Retail!K605+Misc!K605","v":1080884.0363557581},{"$f":"+Distribution!L605+Transmission!L605+Generation!L605+Retail!L605+Misc!L605","v":150388.35115406403},{"$f":"+Distribution!M605+Transmission!M605+Generation!M605+Retail!M605+Misc!M605","v":0},{"$f":"+Distribution!N605+Transmission!N605+Generation!N605+Retail!N605+Misc!N605","v":198757.70862912008},{"$f":"+Distribution!O605+Transmission!O605+Generation!O605+Retail!O605+Misc!O605","v":2499.4014146385921},{"$f":"+Distribution!P605+Transmission!P605+Generation!P605+Retail!P605+Misc!P605","v":1868.489588218526},{"$f":"+Distribution!Q605+Transmission!Q605+Generation!Q605+Retail!Q605+Misc!Q605","v":1038035.0775442598},{"$f":"+Distribution!R605+Transmission!R605+Generation!R605+Retail!R605+Misc!R605","v":0},{"$f":"+Distribution!S605+Transmission!S605+Generation!S605+Retail!S605+Misc!S605","v":0},0]
[{"$f":"ROW()","v":606},null,null,null,"OH Conductors","F122",null,{"$f":"+Distribution!H606+Transmission!H606+Generation!H606+Retail!H606+Misc!H606","v":6759353.9500000002},{"$f":"+Distribution!I606+Transmission!I606+Generation!I606+Retail!I606+Misc!I606","v":4311160.2257737322},{"$f":"+Distribution!J606+Transmission!J606+Generation!J606+Retail!J606+Misc!J606","v":1266580.7765008493},{"$f":"+Distribution!K606+Transmission!K606+Generation!K606+Retail!K606+Misc!K606","v":390813.8666279001},{"$f":"+Distribution!L606+Transmission!L606+Generation!L606+Retail!L606+Misc!L606","v":56684.892831821686},{"$f":"+Distribution!M606+Transmission!M606+Generation!M606+Retail!M606+Misc!M606","v":0},{"$f":"+Distribution!N606+Transmission!N606+Generation!N606+Retail!N606+Misc!N606","v":71864.571978821943},{"$f":"+Distribution!O606+Transmission!O606+Generation!O606+Retail!O606+Misc!O606","v":903.70539137896117},{"$f":"+Distribution!P606+Transmission!P606+Generation!P606+Retail!P606+Misc!P606","v":675.58740453569749},{"$f":"+Distribution!Q606+Transmission!Q606+Generation!Q606+Retail!Q606+Misc!Q606","v":660670.32349095971},{"$f":"+Distribution!R606+Transmission!R606+Generation!R606+Retail!R606+Misc!R606","v":0},{"$f":"+Distribution!S606+Transmission!S606+Generation!S606+Retail!S606+Misc!S606","v":0},0]
[{"$f":"ROW()","v":607},null,null,null,"UG Conduit","F123",null,{"$f":"+Distribution!H607+Transmission!H607+Generation!H607+Retail!H607+Misc!H607","v":4007152.65},{"$f":"+Distribution!I607+Transmission!I607+Generation!I607+Retail!I607+Misc!I607","v":2475811.8402356799},{"$f":"+Distribution!J607+Transmission!J607+Generation!J607+Retail!J607+Misc!J607","v":833640.8005454333},{"$f":"+Distribution!K607+Transmission!K607+Generation!K607+Retail!K607+Misc!K607","v":257226.69306573071},{"$f":"+Distribution!L607+Transmission!L607+Generation!L607+Retail!L607+Misc!L607","v":2603.2690011445939},{"$f":"+Distribution!M607+Transmission!M607+Generation!M607+Retail!M607+Misc!M607","v":0},{"$f":"+Distribution!N607+Transmission!N607+Generation!N607+Retail!N607+Misc!N607","v":47299.975198415508},{"$f":"+Distribution!O607+Transmission!O607+Generation!O607+Retail!O607+Misc!O607","v":594.80271602391247},{"$f":"+Distribution!P607+Transmission!P607+Generation!P607+Retail!P607+Misc!P607","v":444.65953945036256},{"$f":"+Distribution!Q607+Transmission!Q607+Generation!Q607+Retail!Q607+Misc!Q607","v":389530.60969812109},{"$f":"+Distribution!R607+Transmission!R607+Generation!R607+Retail!R607+Misc!R607","v":0},{"$f":"+Distribution!S607+Transmission!S607+Generation!S607+Retail!S607+Misc!S607","v":0},0]
[{"$f":"ROW()","v":608},null,null,null,"UG Conductor","F124",null,{"$f":"+Distribution!H608+Transmission!H608+Generation!H608+Retail!H608+Misc!H608","v":11267664.140000001},{"$f":"+Distribution!I608+Transmission!I608+Generation!I608+Retail!I608+Misc!I608","v":6691230.0242478931},{"$f":"+Distribution!J608+Transmission!J608+Generation!J608+Retail!J608+Misc!J608","v":2532419.4531705026},{"$f":"+Distribution!K608+Transmission!K608+Generation!K608+Retail!K608+Misc!K608","v":781398.75227816775},{"$f":"+Distribution!L608+Transmission!L608+Generation!L608+Retail!L608+Misc!L608","v":36401.075960755152},{"$f":"+Distribution!M608+Transmission!M608+Generation!M608+Retail!M608+Misc!M608","v":0},{"$f":"+Distribution!N608+Transmission!N608+Generation!N608+Retail!N608+Misc!N608","v":143687.03792877943},{"$f":"+Distribution!O608+Transmission!O608+Generation!O608+Retail!O608+Misc!O608","v":1806.88129452406},{"$f":"+Distribution!P608+Transmission!P608+Generation!P608+Retail!P608+Misc!P608","v":1350.7789769948577},{"$f":"+Distribution!Q608+Transmission!Q608+Generation!Q608+Retail!Q608+Misc!Q608","v":1079370.1361423847},{"$f":"+Distribution!R608+Transmission!R608+Generation!R608+Retail!R608+Misc!R608","v":0},{"$f":"+Distribution!S608+Transmission!S608+Generation!S608+Retail!S608+Misc!S608","v":0},0]
[{"$f":"ROW()","v":609},null,null,null,"Line Transformer","F125",null,{"$f":"+Distribution!H609+Transmission!H609+Generation!H609+Retail!H609+Misc!H609","v":9293131.7400000002},{"$f":"+Distribution!I609+Transmission!I609+Generation!I609+Retail!I609+Misc!I609","v":5466875.4282936687},{"$f":"+Distribution!J609+Transmission!J609+Generation!J609+Retail!J609+Misc!J609","v":2366161.0533389975},{"$f":"+Distribution!K609+Transmission!K609+Generation!K609+Retail!K609+Misc!K609","v":560102.50722920091},{"$f":"+Distribution!L609+Transmission!L609+Generation!L609+Retail!L609+Misc!L609","v":35523.189526799921},{"$f":"+Distribution!M609+Transmission!M609+Generation!M609+Retail!M609+Misc!M609","v":0},{"$f":"+Distribution!N609+Transmission!N609+Generation!N609+Retail!N609+Misc!N609","v":171153.0428591611},{"$f":"+Distribution!O609+Transmission!O609+Generation!O609+Retail!O609+Misc!O609","v":1130.5916057654251},{"$f":"+Distribution!P609+Transmission!P609+Generation!P609+Retail!P609+Misc!P609","v":7372.7061693505284},{"$f":"+Distribution!Q609+Transmission!Q609+Generation!Q609+Retail!Q609+Misc!Q609","v":684813.22097705514},{"$f":"+Distribution!R609+Transmission!R609+Generation!R609+Retail!R609+Misc!R609","v":0},{"$f":"+Distribution!S609+Transmission!S609+Generation!S609+Retail!S609+Misc!S609","v":0},0]
[{"$f":"ROW()","v":610},null,null,null,"Services","F126",null,{"$f":"+Distribution!H610+Transmission!H610+Generation!H610+Retail!H610+Misc!H610","v":4305927.08},{"$f":"+Distribution!I610+Transmission!I610+Generation!I610+Retail!I610+Misc!I610","v":3440984.3957207245},{"$f":"+Distribution!J610+Transmission!J610+Generation!J610+Retail!J610+Misc!J610","v":330890.08474245609},{"$f":"+Distribution!K610+Transmission!K610+Generation!K610+Retail!K610+Misc!K610","v":30083.117764555362},{"$f":"+Distribution!L610+Transmission!L610+Generation!L610+Retail!L610+Misc!L610","v":0},{"$f":"+Distribution!M610+Transmission!M610+Generation!M610+Retail!M610+Misc!M610","v":0},{"$f":"+Distribution!N610+Transmission!N610+Generation!N610+Retail!N610+Misc!N610","v":0},{"$f":"+Distribution!O610+Transmission!O610+Generation!O610+Retail!O610+Misc!O610","v":12024.224112301179},{"$f":"+Distribution!P610+Transmission!P610+Generation!P610+Retail!P610+Misc!P610","v":3416.918357172091},{"$f":"+Distribution!Q610+Transmission!Q610+Generation!Q610+Retail!Q610+Misc!Q610","v":488528.3393027907},{"$f":"+Distribution!R610+Transmission!R610+Generation!R610+Retail!R610+Misc!R610","v":0},{"$f":"+Distribution!S610+Transmission!S610+Generation!S610+Retail!S610+Misc!S610","v":0},0]
[{"$f":"ROW()","v":611},null,null,null,"Meters","F127",null,{"$f":"+Distribution!H611+Transmission!H611+Generation!H611+Retail!H611+Misc!H611","v":2405317.44},{"$f":"+Distribution!I611+Transmission!I611+Generation!I611+Retail!I611+Misc!I611","v":1663894.2695556206},{"$f":"+Distribution!J611+Transmission!J611+Generation!J611+Retail!J611+Misc!J611","v":281134.31599514611},{"$f":"+Distribution!K611+Transmission!K611+Generation!K611+Retail!K611+Misc!K611","v":32651.248135413196},{"$f":"+Distribution!L611+Transmission!L611+Generation!L611+Retail!L611+Misc!L611","v":0},{"$f":"+Distribution!M611+Transmission!M611+Generation!M611+Retail!M611+Misc!M611","v":102199.55044109267},{"$f":"+Distribution!N611+Transmission!N611+Generation!N611+Retail!N611+Misc!N611","v":23796.921656726703},{"$f":"+Distribution!O611+Transmission!O611+Generation!O611+Retail!O611+Misc!O611","v":5200.1860552389398},{"$f":"+Distribution!P611+Transmission!P611+Generation!P611+Retail!P611+Misc!P611","v":1477.7345321332107},{"$f":"+Distribution!Q611+Transmission!Q611+Generation!Q611+Retail!Q611+Misc!Q611","v":280484.60827523551},{"$f":"+Distribution!R611+Transmission!R611+Generation!R611+Retail!R611+Misc!R611","v":7239.3026766966095},{"$f":"+Distribution!S611+Transmission!S611+Generation!S611+Retail!S611+Misc!S611","v":7239.3026766966095},0]
[{"$f":"ROW()","v":612},null,null,null,"Inst Cust Premises","F128",null,{"$f":"+Distribution!H612+Transmission!H612+Generation!H612+Retail!H612+Misc!H612","v":268396.62},{"$f":"+Distribution!I612+Transmission!I612+Generation!I612+Retail!I612+Misc!I612","v":0},{"$f":"+Distribution!J612+Transmission!J612+Generation!J612+Retail!J612+Misc!J612","v":0},{"$f":"+Distribution!K612+Transmission!K612+Generation!K612+Retail!K612+Misc!K612","v":0},{"$f":"+Distribution!L612+Transmission!L612+Generation!L612+Retail!L612+Misc!L612","v":268396.62},{"$f":"+Distribution!M612+Transmission!M612+Generation!M612+Retail!M612+Misc!M612","v":0},{"$f":"+Distribution!N612+Transmission!N612+Generation!N612+Retail!N612+Misc!N612","v":0},{"$f":"+Distribution!O612+Transmission!O612+Generation!O612+Retail!O612+Misc!O612","v":0},{"$f":"+Distribution!P612+Transmission!P612+Generation!P612+Retail!P612+Misc!P612","v":0},{"$f":"+Distribution!Q612+Transmission!Q612+Generation!Q612+Retail!Q612+Misc!Q612","v":0},{"$f":"+Distribution!R612+Transmission!R612+Generation!R612+Retail!R612+Misc!R612","v":0},{"$f":"+Distribution!S612+Transmission!S612+Generation!S612+Retail!S612+Misc!S612","v":0},0]
[{"$f":"ROW()","v":613},null,null,null,"Leased Property","F129",null,{"$f":"+Distribution!H613+Transmission!H613+Generation!H613+Retail!H613+Misc!H613","v":0},{"$f":"+Distribution!I613+Transmission!I613+Generation!I613+Retail!I613+Misc!I613","v":0},{"$f":"+Distribution!J613+Transmission!J613+Generation!J613+Retail!J613+Misc!J613","v":0},{"$f":"+Distribution!K613+Transmission!K613+Generation!K613+Retail!K613+Misc!K613","v":0},{"$f":"+Distribution!L613+Transmission!L613+Generation!L613+Retail!L613+Misc!L613","v":0},{"$f":"+Distribution!M613+Transmission!M613+Generation!M613+Retail!M613+Misc!M613","v":0},{"$f":"+Distribution!N613+Transmission!N613+Generation!N613+Retail!N613+Misc!N613","v":0},{"$f":"+Distribution!O613+Transmission!O613+Generation!O613+Retail!O613+Misc!O613","v":0},{"$f":"+Distribution!P613+Transmission!P613+Generation!P613+Retail!P613+Misc!P613","v":0},{"$f":"+Distribution!Q613+Transmission!Q613+Generation!Q613+Retail!Q613+Misc!Q613","v":0},{"$f":"+Distribution!R613+Transmission!R613+Generation!R613+Retail!R613+Misc!R613","v":0},{"$f":"+Distribution!S613+Transmission!S613+Generation!S613+Retail!S613+Misc!S613","v":0},0]
[{"$f":"ROW()","v":614},null,null,null,"Street Lighting","F130",null,{"$f":"+Distribution!H614+Transmission!H614+Generation!H614+Retail!H614+Misc!H614","v":1009487.54},{"$f":"+Distribution!I614+Transmission!I614+Generation!I614+Retail!I614+Misc!I614","v":0},{"$f":"+Distribution!J614+Transmission!J614+Generation!J614+Retail!J614+Misc!J614","v":0},{"$f":"+Distribution!K614+Transmission!K614+Generation!K614+Retail!K614+Misc!K614","v":0},{"$f":"+Distribution!L614+Transmission!L614+Generation!L614+Retail!L614+Misc!L614","v":1009487.54},{"$f":"+Distribution!M614+Transmission!M614+Generation!M614+Retail!M614+Misc!M614","v":0},{"$f":"+Distribution!N614+Transmission!N614+Generation!N614+Retail!N614+Misc!N614","v":0},{"$f":"+Distribution!O614+Transmission!O614+Generation!O614+Retail!O614+Misc!O614","v":0},{"$f":"+Distribution!P614+Transmission!P614+Generation!P614+Retail!P614+Misc!P614","v":0},{"$f":"+Distribution!Q614+Transmission!Q614+Generation!Q614+Retail!Q614+Misc!Q614","v":0},{"$f":"+Distribution!R614+Transmission!R614+Generation!R614+Retail!R614+Misc!R614","v":0},{"$f":"+Distribution!S614+Transmission!S614+Generation!S614+Retail!S614+Misc!S614","v":0},0]
[{"$f":"ROW()","v":615},null,null,"Total Distribution Expense",null,null,null,{"$f":"+Distribution!H615+Transmission!H615+Generation!H615+Retail!H615+Misc!H615","v":62158622.679999992},{"$f":"+Distribution!I615+Transmission!I615+Generation!I615+Retail!I615+Misc!I615","v":35180638.02879265},{"$f":"+Distribution!J615+Transmission!J615+Generation!J615+Retail!J615+Misc!J615","v":14560237.411159126},{"$f":"+Distribution!K615+Transmission!K615+Generation!K615+Retail!K615+Misc!K615","v":4196573.8134115767},{"$f":"+Distribution!L615+Transmission!L615+Generation!L615+Retail!L615+Misc!L615","v":1567774.2894058926},{"$f":"+Distribution!M615+Transmission!M615+Generation!M615+Retail!M615+Misc!M615","v":102199.55044109267},{"$f":"+Distribution!N615+Transmission!N615+Generation!N615+Retail!N615+Misc!N615","v":852104.42475623277},{"$f":"+Distribution!O615+Transmission!O615+Generation!O615+Retail!O615+Misc!O615","v":26618.795911854679},{"$f":"+Distribution!P615+Transmission!P615+Generation!P615+Retail!P615+Misc!P615","v":18445.163558815737},{"$f":"+Distribution!Q615+Transmission!Q615+Generation!Q615+Retail!Q615+Misc!Q615","v":5639552.5972093595},{"$f":"+Distribution!R615+Transmission!R615+Generation!R615+Retail!R615+Misc!R615","v":7239.3026766966095},{"$f":"+Distribution!S615+Transmission!S615+Generation!S615+Retail!S615+Misc!S615","v":7239.3026766966095},0]
[{"$f":"ROW()","v":616}]
[{"$f":"ROW()","v":617},null,"403GP","General Depreciation"]
[{"$f":"ROW()","v":618},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H618+Transmission!H618+Generation!H618+Retail!H618+Misc!H618","v":4587355.5900000008},{"$f":"+Distribution!I618+Transmission!I618+Generation!I618+Retail!I618+Misc!I618","v":2346562.9069656446},{"$f":"+Distribution!J618+Transmission!J618+Generation!J618+Retail!J618+Misc!J618","v":1114119.4438078261},{"$f":"+Distribution!K618+Transmission!K618+Generation!K618+Retail!K618+Misc!K618","v":330125.66373075603},{"$f":"+Distribution!L618+Transmission!L618+Generation!L618+Retail!L618+Misc!L618","v":51514.830510637883},{"$f":"+Distribution!M618+Transmission!M618+Generation!M618+Retail!M618+Misc!M618","v":238221.43699266962},{"$f":"+Distribution!N618+Transmission!N618+Generation!N618+Retail!N618+Misc!N618","v":56725.178454983346},{"$f":"+Distribution!O618+Transmission!O618+Generation!O618+Retail!O618+Misc!O618","v":1860.4436636004048},{"$f":"+Distribution!P618+Transmission!P618+Generation!P618+Retail!P618+Misc!P618","v":1623.5437250419232},{"$f":"+Distribution!Q618+Transmission!Q618+Generation!Q618+Retail!Q618+Misc!Q618","v":387759.32199701446},{"$f":"+Distribution!R618+Transmission!R618+Generation!R618+Retail!R618+Misc!R618","v":28491.434598386102},{"$f":"+Distribution!S618+Transmission!S618+Generation!S618+Retail!S618+Misc!S618","v":30351.385553440545},{"$f":"ROUND(SUM(I618:S618)-H618,0)","v":0}]
[{"$f":"ROW()","v":619},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H619+Transmission!H619+Generation!H619+Retail!H619+Misc!H619","v":3374380.0047839503},{"$f":"+Distribution!I619+Transmission!I619+Generation!I619+Retail!I619+Misc!I619","v":1163170.5500133364},{"$f":"+Distribution!J619+Transmission!J619+Generation!J619+Retail!J619+Misc!J619","v":906223.19147779921},{"$f":"+Distribution!K619+Transmission!K619+Generation!K619+Retail!K619+Misc!K619","v":290531.48238829896},{"$f":"+Distribution!L619+Transmission!L619+Generation!L619+Retail!L619+Misc!L619","v":6380.7526597539645},{"$f":"+Distribution!M619+Transmission!M619+Generation!M619+Retail!M619+Misc!M619","v":597302.20621584647},{"$f":"+Distribution!N619+Transmission!N619+Generation!N619+Retail!N619+Misc!N619","v":31390.166521984534},{"$f":"+Distribution!O619+Transmission!O619+Generation!O619+Retail!O619+Misc!O619","v":787.2827784778865},{"$f":"+Distribution!P619+Transmission!P619+Generation!P619+Retail!P619+Misc!P619","v":1428.0175527516631},{"$f":"+Distribution!Q619+Transmission!Q619+Generation!Q619+Retail!Q619+Misc!Q619","v":226788.3318558092},{"$f":"+Distribution!R619+Transmission!R619+Generation!R619+Retail!R619+Misc!R619","v":72643.138185080825},{"$f":"+Distribution!S619+Transmission!S619+Generation!S619+Retail!S619+Misc!S619","v":77734.885134811484},0]
[{"$f":"ROW()","v":620},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H620+Transmission!H620+Generation!H620+Retail!H620+Misc!H620","v":6198976.6457782798},{"$f":"+Distribution!I620+Transmission!I620+Generation!I620+Retail!I620+Misc!I620","v":2531428.7622929346},{"$f":"+Distribution!J620+Transmission!J620+Generation!J620+Retail!J620+Misc!J620","v":1606008.0348680976},{"$f":"+Distribution!K620+Transmission!K620+Generation!K620+Retail!K620+Misc!K620","v":501003.55086612975},{"$f":"+Distribution!L620+Transmission!L620+Generation!L620+Retail!L620+Misc!L620","v":33704.558882757046},{"$f":"+Distribution!M620+Transmission!M620+Generation!M620+Retail!M620+Misc!M620","v":798144.32061571802},{"$f":"+Distribution!N620+Transmission!N620+Generation!N620+Retail!N620+Misc!N620","v":64929.67457247572},{"$f":"+Distribution!O620+Transmission!O620+Generation!O620+Retail!O620+Misc!O620","v":1852.9725797933002},{"$f":"+Distribution!P620+Transmission!P620+Generation!P620+Retail!P620+Misc!P620","v":2462.9962002830243},{"$f":"+Distribution!Q620+Transmission!Q620+Generation!Q620+Retail!Q620+Misc!Q620","v":457786.55661796103},{"$f":"+Distribution!R620+Transmission!R620+Generation!R620+Retail!R620+Misc!R620","v":97340.301479044079},{"$f":"+Distribution!S620+Transmission!S620+Generation!S620+Retail!S620+Misc!S620","v":104314.91680308658},0]
[{"$f":"ROW()","v":621},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H621+Transmission!H621+Generation!H621+Retail!H621+Misc!H621","v":805333.9992634512},{"$f":"+Distribution!I621+Transmission!I621+Generation!I621+Retail!I621+Misc!I621","v":701044.2710688326},{"$f":"+Distribution!J621+Transmission!J621+Generation!J621+Retail!J621+Misc!J621","v":15699.445195128203},{"$f":"+Distribution!K621+Transmission!K621+Generation!K621+Retail!K621+Misc!K621","v":282.68424159283859},{"$f":"+Distribution!L621+Transmission!L621+Generation!L621+Retail!L621+Misc!L621","v":8323.4905127234506},{"$f":"+Distribution!M621+Transmission!M621+Generation!M621+Retail!M621+Misc!M621","v":517.9061657812498},{"$f":"+Distribution!N621+Transmission!N621+Generation!N621+Retail!N621+Misc!N621","v":2774.9802451651708},{"$f":"+Distribution!O621+Transmission!O621+Generation!O621+Retail!O621+Misc!O621","v":2034.6701274494205},{"$f":"+Distribution!P621+Transmission!P621+Generation!P621+Retail!P621+Misc!P621","v":578.19129486776353},{"$f":"+Distribution!Q621+Transmission!Q621+Generation!Q621+Retail!Q621+Misc!Q621","v":74071.545857097488},{"$f":"+Distribution!R621+Transmission!R621+Generation!R621+Retail!R621+Misc!R621","v":3.4072774064555911},{"$f":"+Distribution!S621+Transmission!S621+Generation!S621+Retail!S621+Misc!S621","v":3.4072774064555911},0]
[{"$f":"ROW()","v":622},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H622+Transmission!H622+Generation!H622+Retail!H622+Misc!H622","v":9668.9898097732166},{"$f":"+Distribution!I622+Transmission!I622+Generation!I622+Retail!I622+Misc!I622","v":2814.7418236017666},{"$f":"+Distribution!J622+Transmission!J622+Generation!J622+Retail!J622+Misc!J622","v":2610.9213725373538},{"$f":"+Distribution!K622+Transmission!K622+Generation!K622+Retail!K622+Misc!K622","v":896.19219938330605},{"$f":"+Distribution!L622+Transmission!L622+Generation!L622+Retail!L622+Misc!L622","v":37.422367956908452},{"$f":"+Distribution!M622+Transmission!M622+Generation!M622+Retail!M622+Misc!M622","v":1982.6730080697496},{"$f":"+Distribution!N622+Transmission!N622+Generation!N622+Retail!N622+Misc!N622","v":106.78096316994274},{"$f":"+Distribution!O622+Transmission!O622+Generation!O622+Retail!O622+Misc!O622","v":2.7234139512712709},{"$f":"+Distribution!P622+Transmission!P622+Generation!P622+Retail!P622+Misc!P622","v":7.8852301618506893},{"$f":"+Distribution!Q622+Transmission!Q622+Generation!Q622+Retail!Q622+Misc!Q622","v":585.03230637683589},{"$f":"+Distribution!R622+Transmission!R622+Generation!R622+Retail!R622+Misc!R622","v":244.61699532367322},{"$f":"+Distribution!S622+Transmission!S622+Generation!S622+Retail!S622+Misc!S622","v":380.00012924055773},0]
[{"$f":"ROW()","v":623},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H623+Transmission!H623+Generation!H623+Retail!H623+Misc!H623","v":2934.3720437133893},{"$f":"+Distribution!I623+Transmission!I623+Generation!I623+Retail!I623+Misc!I623","v":1014.0474449443541},{"$f":"+Distribution!J623+Transmission!J623+Generation!J623+Retail!J623+Misc!J623","v":790.0417628840795},{"$f":"+Distribution!K623+Transmission!K623+Generation!K623+Retail!K623+Misc!K623","v":253.28418724869906},{"$f":"+Distribution!L623+Transmission!L623+Generation!L623+Retail!L623+Misc!L623","v":5.5627147122760405},{"$f":"+Distribution!M623+Transmission!M623+Generation!M623+Retail!M623+Misc!M623","v":513.57559313125182},{"$f":"+Distribution!N623+Transmission!N623+Generation!N623+Retail!N623+Misc!N623","v":27.365821940412143},{"$f":"+Distribution!O623+Transmission!O623+Generation!O623+Retail!O623+Misc!O623","v":0.68634998535256886},{"$f":"+Distribution!P623+Transmission!P623+Generation!P623+Retail!P623+Misc!P623","v":1.2449400053043902},{"$f":"+Distribution!Q623+Transmission!Q623+Generation!Q623+Retail!Q623+Misc!Q623","v":197.71316292261599},{"$f":"+Distribution!R623+Transmission!R623+Generation!R623+Retail!R623+Misc!R623","v":63.081103207744256},{"$f":"+Distribution!S623+Transmission!S623+Generation!S623+Retail!S623+Misc!S623","v":67.768962731299084},0]
[{"$f":"ROW()","v":624},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H624+Transmission!H624+Generation!H624+Retail!H624+Misc!H624","v":57147.656711397191},{"$f":"+Distribution!I624+Transmission!I624+Generation!I624+Retail!I624+Misc!I624","v":19748.837028659211},{"$f":"+Distribution!J624+Transmission!J624+Generation!J624+Retail!J624+Misc!J624","v":15386.268264685084},{"$f":"+Distribution!K624+Transmission!K624+Generation!K624+Retail!K624+Misc!K624","v":4932.7752472030043},{"$f":"+Distribution!L624+Transmission!L624+Generation!L624+Retail!L624+Misc!L624","v":108.33531195938555},{"$f":"+Distribution!M624+Transmission!M624+Generation!M624+Retail!M624+Misc!M624","v":10002.017894934546},{"$f":"+Distribution!N624+Transmission!N624+Generation!N624+Retail!N624+Misc!N624","v":532.95648083425021},{"$f":"+Distribution!O624+Transmission!O624+Generation!O624+Retail!O624+Misc!O624","v":13.366844000178247},{"$f":"+Distribution!P624+Transmission!P624+Generation!P624+Retail!P624+Misc!P624","v":24.245529533939809},{"$f":"+Distribution!Q624+Transmission!Q624+Generation!Q624+Retail!Q624+Misc!Q624","v":3850.515133632387},{"$f":"+Distribution!R624+Transmission!R624+Generation!R624+Retail!R624+Misc!R624","v":1228.5208478644067},{"$f":"+Distribution!S624+Transmission!S624+Generation!S624+Retail!S624+Misc!S624","v":1319.8181280907895},0]
[{"$f":"ROW()","v":625},null,null,"Total General Expense",null,null,null,{"$f":"+Distribution!H625+Transmission!H625+Generation!H625+Retail!H625+Misc!H625","v":15035797.258390564},{"$f":"+Distribution!I625+Transmission!I625+Generation!I625+Retail!I625+Misc!I625","v":6765784.1166379536},{"$f":"+Distribution!J625+Transmission!J625+Generation!J625+Retail!J625+Misc!J625","v":3660837.3467489574},{"$f":"+Distribution!K625+Transmission!K625+Generation!K625+Retail!K625+Misc!K625","v":1128025.6328606126},{"$f":"+Distribution!L625+Transmission!L625+Generation!L625+Retail!L625+Misc!L625","v":100074.9529605009},{"$f":"+Distribution!M625+Transmission!M625+Generation!M625+Retail!M625+Misc!M625","v":1646684.1364861508},{"$f":"+Distribution!N625+Transmission!N625+Generation!N625+Retail!N625+Misc!N625","v":156487.10306055337},{"$f":"+Distribution!O625+Transmission!O625+Generation!O625+Retail!O625+Misc!O625","v":6552.1457572578138},{"$f":"+Distribution!P625+Transmission!P625+Generation!P625+Retail!P625+Misc!P625","v":6126.1244726454688},{"$f":"+Distribution!Q625+Transmission!Q625+Generation!Q625+Retail!Q625+Misc!Q625","v":1151039.0169308139},{"$f":"+Distribution!R625+Transmission!R625+Generation!R625+Retail!R625+Misc!R625","v":200014.50048631328},{"$f":"+Distribution!S625+Transmission!S625+Generation!S625+Retail!S625+Misc!S625","v":214172.18198880772},0]
[{"$f":"ROW()","v":626}]
[{"$f":"ROW()","v":627},null,"403GV0","General Vehicles",null,"F105D",null,{"$f":"+Distribution!H627+Transmission!H627+Generation!H627+Retail!H627+Misc!H627","v":0},{"$f":"+Distribution!I627+Transmission!I627+Generation!I627+Retail!I627+Misc!I627","v":0},{"$f":"+Distribution!J627+Transmission!J627+Generation!J627+Retail!J627+Misc!J627","v":0},{"$f":"+Distribution!K627+Transmission!K627+Generation!K627+Retail!K627+Misc!K627","v":0},{"$f":"+Distribution!L627+Transmission!L627+Generation!L627+Retail!L627+Misc!L627","v":0},{"$f":"+Distribution!M627+Transmission!M627+Generation!M627+Retail!M627+Misc!M627","v":0},{"$f":"+Distribution!N627+Transmission!N627+Generation!N627+Retail!N627+Misc!N627","v":0},{"$f":"+Distribution!O627+Transmission!O627+Generation!O627+Retail!O627+Misc!O627","v":0},{"$f":"+Distribution!P627+Transmission!P627+Generation!P627+Retail!P627+Misc!P627","v":0},{"$f":"+Distribution!Q627+Transmission!Q627+Generation!Q627+Retail!Q627+Misc!Q627","v":0},{"$f":"+Distribution!R627+Transmission!R627+Generation!R627+Retail!R627+Misc!R627","v":0},{"$f":"+Distribution!S627+Transmission!S627+Generation!S627+Retail!S627+Misc!S627","v":0},{"$f":"ROUND(SUM(I627:S627)-H627,0)","v":0}]
[{"$f":"ROW()","v":628}]
[{"$f":"ROW()","v":629},null,"403MP","Mining Depreciation",null,"F30",null,{"$f":"+Distribution!H629+Transmission!H629+Generation!H629+Retail!H629+Misc!H629","v":0},{"$f":"+Distribution!I629+Transmission!I629+Generation!I629+Retail!I629+Misc!I629","v":0},{"$f":"+Distribution!J629+Transmission!J629+Generation!J629+Retail!J629+Misc!J629","v":0},{"$f":"+Distribution!K629+Transmission!K629+Generation!K629+Retail!K629+Misc!K629","v":0},{"$f":"+Distribution!L629+Transmission!L629+Generation!L629+Retail!L629+Misc!L629","v":0},{"$f":"+Distribution!M629+Transmission!M629+Generation!M629+Retail!M629+Misc!M629","v":0},{"$f":"+Distribution!N629+Transmission!N629+Generation!N629+Retail!N629+Misc!N629","v":0},{"$f":"+Distribution!O629+Transmission!O629+Generation!O629+Retail!O629+Misc!O629","v":0},{"$f":"+Distribution!P629+Transmission!P629+Generation!P629+Retail!P629+Misc!P629","v":0},{"$f":"+Distribution!Q629+Transmission!Q629+Generation!Q629+Retail!Q629+Misc!Q629","v":0},{"$f":"+Distribution!R629+Transmission!R629+Generation!R629+Retail!R629+Misc!R629","v":0},{"$f":"+Distribution!S629+Transmission!S629+Generation!S629+Retail!S629+Misc!S629","v":0},{"$f":"ROUND(SUM(I629:S629)-H629,0)","v":0}]
[{"$f":"ROW()","v":630}]
[{"$f":"ROW()","v":631},null,"403EP","Experimental Plant Depreciation",null,"F10",null,{"$f":"+Distribution!H631+Transmission!H631+Generation!H631+Retail!H631+Misc!H631","v":0},{"$f":"+Distribution!I631+Transmission!I631+Generation!I631+Retail!I631+Misc!I631","v":0},{"$f":"+Distribution!J631+Transmission!J631+Generation!J631+Retail!J631+Misc!J631","v":0},{"$f":"+Distribution!K631+Transmission!K631+Generation!K631+Retail!K631+Misc!K631","v":0},{"$f":"+Distribution!L631+Transmission!L631+Generation!L631+Retail!L631+Misc!L631","v":0},{"$f":"+Distribution!M631+Transmission!M631+Generation!M631+Retail!M631+Misc!M631","v":0},{"$f":"+Distribution!N631+Transmission!N631+Generation!N631+Retail!N631+Misc!N631","v":0},{"$f":"+Distribution!O631+Transmission!O631+Generation!O631+Retail!O631+Misc!O631","v":0},{"$f":"+Distribution!P631+Transmission!P631+Generation!P631+Retail!P631+Misc!P631","v":0},{"$f":"+Distribution!Q631+Transmission!Q631+Generation!Q631+Retail!Q631+Misc!Q631","v":0},{"$f":"+Distribution!R631+Transmission!R631+Generation!R631+Retail!R631+Misc!R631","v":0},{"$f":"+Distribution!S631+Transmission!S631+Generation!S631+Retail!S631+Misc!S631","v":0},{"$f":"ROUND(SUM(I631:S631)-H631,0)","v":0}]
[{"$f":"ROW()","v":632}]
[{"$f":"ROW()","v":633}]
[{"$f":"ROW()","v":634},null,"TOTAL DEPRECIATION EXPENSE",null,null,null,null,{"$f":"+Distribution!H634+Transmission!H634+Generation!H634+Retail!H634+Misc!H634","v":238134487.38652393},{"$f":"+Distribution!I634+Transmission!I634+Generation!I634+Retail!I634+Misc!I634","v":97496584.901267067},{"$f":"+Distribution!J634+Transmission!J634+Generation!J634+Retail!J634+Misc!J634","v":61500064.050689034},{"$f":"+Distribution!K634+Transmission!K634+Generation!K634+Retail!K634+Misc!K634","v":19199668.009673659},{"$f":"+Distribution!L634+Transmission!L634+Generation!L634+Retail!L634+Misc!L634","v":1972578.2855406769},{"$f":"+Distribution!M634+Transmission!M634+Generation!M634+Retail!M634+Misc!M634","v":30069682.269180331},{"$f":"+Distribution!N634+Transmission!N634+Generation!N634+Retail!N634+Misc!N634","v":2507708.6256568725},{"$f":"+Distribution!O634+Transmission!O634+Generation!O634+Retail!O634+Misc!O634","v":70769.629564720177},{"$f":"+Distribution!P634+Transmission!P634+Generation!P634+Retail!P634+Misc!P634","v":92769.891815434807},{"$f":"+Distribution!Q634+Transmission!Q634+Generation!Q634+Retail!Q634+Misc!Q634","v":17621444.188227791},{"$f":"+Distribution!R634+Transmission!R634+Generation!R634+Retail!R634+Misc!R634","v":3669379.2517862194},{"$f":"+Distribution!S634+Transmission!S634+Generation!S634+Retail!S634+Misc!S634","v":3933838.28312212},{"$f":"ROUND(SUM(I634:S634)-H634,0)","v":0}]
[{"$f":"ROW()","v":635}]
[{"$f":"ROW()","v":636}]
[{"$f":"ROW()","v":637},null,null,null,null,null,null,"AMORTIZATION EXPENSE"]
[{"$f":"ROW()","v":638}]
[{"$f":"ROW()","v":639},null,"404CLG","Amort of LT Plant - Cap. Lease Gen"]
[{"$f":"ROW()","v":640},null,null,"Division",null,"F10",null,{"$f":"+Distribution!H640+Transmission!H640+Generation!H640+Retail!H640+Misc!H640","v":760.04000000003725},{"$f":"+Distribution!I640+Transmission!I640+Generation!I640+Retail!I640+Misc!I640","v":262.65129594140291},{"$f":"+Distribution!J640+Transmission!J640+Generation!J640+Retail!J640+Misc!J640","v":204.6309508533113},{"$f":"+Distribution!K640+Transmission!K640+Generation!K640+Retail!K640+Misc!K640","v":65.603853502127151},{"$f":"+Distribution!L640+Transmission!L640+Generation!L640+Retail!L640+Misc!L640","v":1.4408144662420463},{"$f":"+Distribution!M640+Transmission!M640+Generation!M640+Retail!M640+Misc!M640","v":133.02266651556931},{"$f":"+Distribution!N640+Transmission!N640+Generation!N640+Retail!N640+Misc!N640","v":7.088098917842399},{"$f":"+Distribution!O640+Transmission!O640+Generation!O640+Retail!O640+Misc!O640","v":0.17777345036563597},{"$f":"+Distribution!P640+Transmission!P640+Generation!P640+Retail!P640+Misc!P640","v":0.32245543085061312},{"$f":"+Distribution!Q640+Transmission!Q640+Generation!Q640+Retail!Q640+Misc!Q640","v":51.210245363961697},{"$f":"+Distribution!R640+Transmission!R640+Generation!R640+Retail!R640+Misc!R640","v":16.338814904105998},{"$f":"+Distribution!S640+Transmission!S640+Generation!S640+Retail!S640+Misc!S640","v":17.553030654258087},{"$f":"ROUND(SUM(I640:S640)-H640,0)","v":0}]
[{"$f":"ROW()","v":641},null,null,"System Overheads",null,"F102D",null,{"$f":"+Distribution!H641+Transmission!H641+Generation!H641+Retail!H641+Misc!H641","v":605457.32204723987},{"$f":"+Distribution!I641+Transmission!I641+Generation!I641+Retail!I641+Misc!I641","v":247245.98380525311},{"$f":"+Distribution!J641+Transmission!J641+Generation!J641+Retail!J641+Misc!J641","v":156859.65273636027},{"$f":"+Distribution!K641+Transmission!K641+Generation!K641+Retail!K641+Misc!K641","v":48933.281342517657},{"$f":"+Distribution!L641+Transmission!L641+Generation!L641+Retail!L641+Misc!L641","v":3291.9420620555561},{"$f":"+Distribution!M641+Transmission!M641+Generation!M641+Retail!M641+Misc!M641","v":77955.177214018229},{"$f":"+Distribution!N641+Transmission!N641+Generation!N641+Retail!N641+Misc!N641","v":6341.7155983032872},{"$f":"+Distribution!O641+Transmission!O641+Generation!O641+Retail!O641+Misc!O641","v":180.98081023626168},{"$f":"+Distribution!P641+Transmission!P641+Generation!P641+Retail!P641+Misc!P641","v":240.56213934141417},{"$f":"+Distribution!Q641+Transmission!Q641+Generation!Q641+Retail!Q641+Misc!Q641","v":44712.254695765048},{"$f":"+Distribution!R641+Transmission!R641+Generation!R641+Retail!R641+Misc!R641","v":9507.2786410495792},{"$f":"+Distribution!S641+Transmission!S641+Generation!S641+Retail!S641+Misc!S641","v":10188.493002339408},{"$f":"ROUND(SUM(I641:S641)-H641,0)","v":0}]
[{"$f":"ROW()","v":642},null,null,"Customer - System",null,"F42",null,{"$f":"+Distribution!H642+Transmission!H642+Generation!H642+Retail!H642+Misc!H642","v":87128.78998571531},{"$f":"+Distribution!I642+Transmission!I642+Generation!I642+Retail!I642+Misc!I642","v":75845.722545564029},{"$f":"+Distribution!J642+Transmission!J642+Generation!J642+Retail!J642+Misc!J642","v":1698.5172171417241},{"$f":"+Distribution!K642+Transmission!K642+Generation!K642+Retail!K642+Misc!K642","v":30.583504410021042},{"$f":"+Distribution!L642+Transmission!L642+Generation!L642+Retail!L642+Misc!L642","v":900.51538553500654},{"$f":"+Distribution!M642+Transmission!M642+Generation!M642+Retail!M642+Misc!M642","v":56.032078109122338},{"$f":"+Distribution!N642+Transmission!N642+Generation!N642+Retail!N642+Misc!N642","v":300.22409486825921},{"$f":"+Distribution!O642+Transmission!O642+Generation!O642+Retail!O642+Misc!O642","v":220.13021477658438},{"$f":"+Distribution!P642+Transmission!P642+Generation!P642+Retail!P642+Misc!P642","v":62.554304112550149},{"$f":"+Distribution!Q642+Transmission!Q642+Generation!Q642+Retail!Q642+Misc!Q642","v":8013.7733770123496},{"$f":"+Distribution!R642+Transmission!R642+Generation!R642+Retail!R642+Misc!R642","v":0.36863209282317333},{"$f":"+Distribution!S642+Transmission!S642+Generation!S642+Retail!S642+Misc!S642","v":0.36863209282317333},{"$f":"ROUND(SUM(I642:S642)-H642,0)","v":0}]
[{"$f":"ROW()","v":643},null,null,"Total Amort. Cap. Lease General",null,null,null,{"$f":"+Distribution!H643+Transmission!H643+Generation!H643+Retail!H643+Misc!H643","v":693346.1520329552},{"$f":"+Distribution!I643+Transmission!I643+Generation!I643+Retail!I643+Misc!I643","v":323354.35764675855},{"$f":"+Distribution!J643+Transmission!J643+Generation!J643+Retail!J643+Misc!J643","v":158762.8009043553},{"$f":"+Distribution!K643+Transmission!K643+Generation!K643+Retail!K643+Misc!K643","v":49029.468700429803},{"$f":"+Distribution!L643+Transmission!L643+Generation!L643+Retail!L643+Misc!L643","v":4193.898262056804},{"$f":"+Distribution!M643+Transmission!M643+Generation!M643+Retail!M643+Misc!M643","v":78144.231958642937},{"$f":"+Distribution!N643+Transmission!N643+Generation!N643+Retail!N643+Misc!N643","v":6649.0277920893895},{"$f":"+Distribution!O643+Transmission!O643+Generation!O643+Retail!O643+Misc!O643","v":401.28879846321172},{"$f":"+Distribution!P643+Transmission!P643+Generation!P643+Retail!P643+Misc!P643","v":303.43889888481493},{"$f":"+Distribution!Q643+Transmission!Q643+Generation!Q643+Retail!Q643+Misc!Q643","v":52777.238318141368},{"$f":"+Distribution!R643+Transmission!R643+Generation!R643+Retail!R643+Misc!R643","v":9523.9860880465058},{"$f":"+Distribution!S643+Transmission!S643+Generation!S643+Retail!S643+Misc!S643","v":10206.414665086488},{"$f":"ROUND(SUM(I643:S643)-H643,0)","v":0}]
[{"$f":"ROW()","v":644}]
[{"$f":"ROW()","v":645},null,"404CLS","Amort of LT Plant - Cap Lease Steam",null,"F10",null,{"$f":"+Distribution!H645+Transmission!H645+Generation!H645+Retail!H645+Misc!H645","v":0},{"$f":"+Distribution!I645+Transmission!I645+Generation!I645+Retail!I645+Misc!I645","v":0},{"$f":"+Distribution!J645+Transmission!J645+Generation!J645+Retail!J645+Misc!J645","v":0},{"$f":"+Distribution!K645+Transmission!K645+Generation!K645+Retail!K645+Misc!K645","v":0},{"$f":"+Distribution!L645+Transmission!L645+Generation!L645+Retail!L645+Misc!L645","v":0},{"$f":"+Distribution!M645+Transmission!M645+Generation!M645+Retail!M645+Misc!M645","v":0},{"$f":"+Distribution!N645+Transmission!N645+Generation!N645+Retail!N645+Misc!N645","v":0},{"$f":"+Distribution!O645+Transmission!O645+Generation!O645+Retail!O645+Misc!O645","v":0},{"$f":"+Distribution!P645+Transmission!P645+Generation!P645+Retail!P645+Misc!P645","v":0},{"$f":"+Distribution!Q645+Transmission!Q645+Generation!Q645+Retail!Q645+Misc!Q645","v":0},{"$f":"+Distribution!R645+Transmission!R645+Generation!R645+Retail!R645+Misc!R645","v":0},{"$f":"+Distribution!S645+Transmission!S645+Generation!S645+Retail!S645+Misc!S645","v":0},{"$f":"ROUND(SUM(I645:S645)-H645,0)","v":0}]
[{"$f":"ROW()","v":646}]
[{"$f":"ROW()","v":647},null,"404IP","Amort of LT Plant - Intangible Plant"]
[{"$f":"ROW()","v":648},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H648+Transmission!H648+Generation!H648+Retail!H648+Misc!H648","v":3248077.9203225812},{"$f":"+Distribution!I648+Transmission!I648+Generation!I648+Retail!I648+Misc!I648","v":1502801.8730735935},{"$f":"+Distribution!J648+Transmission!J648+Generation!J648+Retail!J648+Misc!J648","v":812627.62394087436},{"$f":"+Distribution!K648+Transmission!K648+Generation!K648+Retail!K648+Misc!K648","v":246952.88997309431},{"$f":"+Distribution!L648+Transmission!L648+Generation!L648+Retail!L648+Misc!L648","v":27627.856953163027},{"$f":"+Distribution!M648+Transmission!M648+Generation!M648+Retail!M648+Misc!M648","v":288746.14906795043},{"$f":"+Distribution!N648+Transmission!N648+Generation!N648+Retail!N648+Misc!N648","v":37244.538418623182},{"$f":"+Distribution!O648+Transmission!O648+Generation!O648+Retail!O648+Misc!O648","v":1153.6975169246573},{"$f":"+Distribution!P648+Transmission!P648+Generation!P648+Retail!P648+Misc!P648","v":1214.2785741750881},{"$f":"+Distribution!Q648+Transmission!Q648+Generation!Q648+Retail!Q648+Misc!Q648","v":258014.28263639082},{"$f":"+Distribution!R648+Transmission!R648+Generation!R648+Retail!R648+Misc!R648","v":34702.685818538623},{"$f":"+Distribution!S648+Transmission!S648+Generation!S648+Retail!S648+Misc!S648","v":36992.044349253636},{"$f":"ROUND(SUM(I648:S648)-H648,0)","v":0}]
[{"$f":"ROW()","v":649},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H649+Transmission!H649+Generation!H649+Retail!H649+Misc!H649","v":5621869.6543128621},{"$f":"+Distribution!I649+Transmission!I649+Generation!I649+Retail!I649+Misc!I649","v":1941346.247977027},{"$f":"+Distribution!J649+Transmission!J649+Generation!J649+Retail!J649+Misc!J649","v":1512497.8814027072},{"$f":"+Distribution!K649+Transmission!K649+Generation!K649+Retail!K649+Misc!K649","v":484900.69082926924},{"$f":"+Distribution!L649+Transmission!L649+Generation!L649+Retail!L649+Misc!L649","v":10649.556279722496},{"$f":"+Distribution!M649+Transmission!M649+Generation!M649+Retail!M649+Misc!M649","v":987228.77645312273},{"$f":"+Distribution!N649+Transmission!N649+Generation!N649+Retail!N649+Misc!N649","v":52390.581931540532},{"$f":"+Distribution!O649+Transmission!O649+Generation!O649+Retail!O649+Misc!O649","v":1313.9848391772389},{"$f":"+Distribution!P649+Transmission!P649+Generation!P649+Retail!P649+Misc!P649","v":2383.3792198813767},{"$f":"+Distribution!Q649+Transmission!Q649+Generation!Q649+Retail!Q649+Misc!Q649","v":378512.57249265473},{"$f":"+Distribution!R649+Transmission!R649+Generation!R649+Retail!R649+Misc!R649","v":120905.48387696469},{"$f":"+Distribution!S649+Transmission!S649+Generation!S649+Retail!S649+Misc!S649","v":129740.49901079526},{"$f":"ROUND(SUM(I649:S649)-H649,0)","v":0}]
[{"$f":"ROW()","v":650},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H650+Transmission!H650+Generation!H650+Retail!H650+Misc!H650","v":6775125.4385809246},{"$f":"+Distribution!I650+Transmission!I650+Generation!I650+Retail!I650+Misc!I650","v":2766706.245787608},{"$f":"+Distribution!J650+Transmission!J650+Generation!J650+Retail!J650+Misc!J650","v":1755274.5418085232},{"$f":"+Distribution!K650+Transmission!K650+Generation!K650+Retail!K650+Misc!K650","v":547568.10619768454},{"$f":"+Distribution!L650+Transmission!L650+Generation!L650+Retail!L650+Misc!L650","v":36837.147053656343},{"$f":"+Distribution!M650+Transmission!M650+Generation!M650+Retail!M650+Misc!M650","v":872325.90139618539},{"$f":"+Distribution!N650+Transmission!N650+Generation!N650+Retail!N650+Misc!N650","v":70964.405102954057},{"$f":"+Distribution!O650+Transmission!O650+Generation!O650+Retail!O650+Misc!O650","v":2025.192605121412},{"$f":"+Distribution!P650+Transmission!P650+Generation!P650+Retail!P650+Misc!P650","v":2691.9133859022004},{"$f":"+Distribution!Q650+Transmission!Q650+Generation!Q650+Retail!Q650+Misc!Q650","v":500334.4136318026},{"$f":"+Distribution!R650+Transmission!R650+Generation!R650+Retail!R650+Misc!R650","v":106387.35882299952},{"$f":"+Distribution!S650+Transmission!S650+Generation!S650+Retail!S650+Misc!S650","v":114010.21278848725},{"$f":"ROUND(SUM(I650:S650)-H650,0)","v":0}]
[{"$f":"ROW()","v":651},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H651+Transmission!H651+Generation!H651+Retail!H651+Misc!H651","v":2968326.845733461},{"$f":"+Distribution!I651+Transmission!I651+Generation!I651+Retail!I651+Misc!I651","v":2583932.2961211787},{"$f":"+Distribution!J651+Transmission!J651+Generation!J651+Retail!J651+Misc!J651","v":57865.537377586224},{"$f":"+Distribution!K651+Transmission!K651+Generation!K651+Retail!K651+Misc!K651","v":1041.9269817904824},{"$f":"+Distribution!L651+Transmission!L651+Generation!L651+Retail!L651+Misc!L651","v":30678.998231443562},{"$f":"+Distribution!M651+Transmission!M651+Generation!M651+Retail!M651+Misc!M651","v":1908.9157751509035},{"$f":"+Distribution!N651+Transmission!N651+Generation!N651+Retail!N651+Misc!N651","v":10228.114503593917},{"$f":"+Distribution!O651+Transmission!O651+Generation!O651+Retail!O651+Misc!O651","v":7499.454843634755},{"$f":"+Distribution!P651+Transmission!P651+Generation!P651+Retail!P651+Misc!P651","v":2131.1167094584926},{"$f":"+Distribution!Q651+Transmission!Q651+Generation!Q651+Retail!Q651+Misc!Q651","v":273015.36787679244},{"$f":"+Distribution!R651+Transmission!R651+Generation!R651+Retail!R651+Misc!R651","v":12.558656415466473},{"$f":"+Distribution!S651+Transmission!S651+Generation!S651+Retail!S651+Misc!S651","v":12.558656415466473},{"$f":"ROUND(SUM(I651:S651)-H651,0)","v":0}]
[{"$f":"ROW()","v":652},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H652+Transmission!H652+Generation!H652+Retail!H652+Misc!H652","v":23402.361824338037},{"$f":"+Distribution!I652+Transmission!I652+Generation!I652+Retail!I652+Misc!I652","v":6812.6668756485751},{"$f":"+Distribution!J652+Transmission!J652+Generation!J652+Retail!J652+Misc!J652","v":6319.3495760287251},{"$f":"+Distribution!K652+Transmission!K652+Generation!K652+Retail!K652+Misc!K652","v":2169.1008602489505},{"$f":"+Distribution!L652+Transmission!L652+Generation!L652+Retail!L652+Misc!L652","v":90.575314741346943},{"$f":"+Distribution!M652+Transmission!M652+Generation!M652+Retail!M652+Misc!M652","v":4798.7671956482545},{"$f":"+Distribution!N652+Transmission!N652+Generation!N652+Retail!N652+Misc!N652","v":258.4475509042785},{"$f":"+Distribution!O652+Transmission!O652+Generation!O652+Retail!O652+Misc!O652","v":6.5916212488588064},{"$f":"+Distribution!P652+Transmission!P652+Generation!P652+Retail!P652+Misc!P652","v":19.085035039471364},{"$f":"+Distribution!Q652+Transmission!Q652+Generation!Q652+Retail!Q652+Misc!Q652","v":1415.9842943384817},{"$f":"+Distribution!R652+Transmission!R652+Generation!R652+Retail!R652+Misc!R652","v":592.05930976994955},{"$f":"+Distribution!S652+Transmission!S652+Generation!S652+Retail!S652+Misc!S652","v":919.73419072114302},{"$f":"ROUND(SUM(I652:S652)-H652,0)","v":0}]
[{"$f":"ROW()","v":653},null,null,null,"System Generation","F10"]
[{"$f":"ROW()","v":654},null,null,"Total Amort. Intangible Plant",null,null,null,{"$f":"+Distribution!H654+Transmission!H654+Generation!H654+Retail!H654+Misc!H654","v":18727968.212037593},{"$f":"+Distribution!I654+Transmission!I654+Generation!I654+Retail!I654+Misc!I654","v":8833104.0739947334},{"$f":"+Distribution!J654+Transmission!J654+Generation!J654+Retail!J654+Misc!J654","v":4169130.1994571732},{"$f":"+Distribution!K654+Transmission!K654+Generation!K654+Retail!K654+Misc!K654","v":1290501.8274351375},{"$f":"+Distribution!L654+Transmission!L654+Generation!L654+Retail!L654+Misc!L654","v":106056.95799861493},{"$f":"+Distribution!M654+Transmission!M654+Generation!M654+Retail!M654+Misc!M654","v":2170964.4375410704},{"$f":"+Distribution!N654+Transmission!N654+Generation!N654+Retail!N654+Misc!N654","v":171936.2974492221},{"$f":"+Distribution!O654+Transmission!O654+Generation!O654+Retail!O654+Misc!O654","v":12020.245162782496},{"$f":"+Distribution!P654+Transmission!P654+Generation!P654+Retail!P654+Misc!P654","v":8478.4511111201864},{"$f":"+Distribution!Q654+Transmission!Q654+Generation!Q654+Retail!Q654+Misc!Q654","v":1417435.2355068023},{"$f":"+Distribution!R654+Transmission!R654+Generation!R654+Retail!R654+Misc!R654","v":264559.96998977015},{"$f":"+Distribution!S654+Transmission!S654+Generation!S654+Retail!S654+Misc!S654","v":283780.5163911687},{"$f":"ROUND(SUM(I654:S654)-H654,0)","v":0}]
[{"$f":"ROW()","v":655}]
[{"$f":"ROW()","v":656}]
[{"$f":"ROW()","v":657},null,null,null,null,null,null,"AMORTIZATION EXPENSE (continued)"]
[{"$f":"ROW()","v":658}]
[{"$f":"ROW()","v":659},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":660},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!K10","v":"General"},{"$f":"'Hot Sheet'!L10","v":"Street & Area"},{"$f":"'Hot Sheet'!M10","v":"General"},null,{"$f":"'Hot Sheet'!O10","v":"Traffic"},{"$f":"'Hot Sheet'!P10","v":"Outdoor"},{"$f":"'Hot Sheet'!Q10","v":"General"}]
[{"$f":"ROW()","v":661},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!K11","v":"+1 MW"},{"$f":"'Hot Sheet'!L11","v":"Lighting"},{"$f":"'Hot Sheet'!M11","v":"Trans"},{"$f":"'Hot Sheet'!N11","v":"Irrigation"},{"$f":"'Hot Sheet'!O11","v":"Signals"},{"$f":"'Hot Sheet'!P11","v":"Lighting"},{"$f":"'Hot Sheet'!Q11","v":"Small Dist."},{"$f":"'Hot Sheet'!R11","v":"Industrial"},{"$f":"'Hot Sheet'!S11","v":"Industrial"}]
[{"$f":"ROW()","v":662},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!K12","v":"Sch 8"},{"$f":"'Hot Sheet'!L12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!M12","v":"Sch 9"},{"$f":"'Hot Sheet'!N12","v":"Sch 10"},{"$f":"'Hot Sheet'!O12","v":"Sch 15"},{"$f":"'Hot Sheet'!P12","v":"Sch 15"},{"$f":"'Hot Sheet'!Q12","v":"Sch 23"},{"$f":"'Hot Sheet'!R12","v":"Cust 1"},{"$f":"'Hot Sheet'!S12","v":"Cust 2"}]
[{"$f":"ROW()","v":663},null,"404O","Amort of LT Plant - Other Plant",null,"F10",null,{"$f":"+Distribution!H663+Transmission!H663+Generation!H663+Retail!H663+Misc!H663","v":0},{"$f":"+Distribution!I663+Transmission!I663+Generation!I663+Retail!I663+Misc!I663","v":0},{"$f":"+Distribution!J663+Transmission!J663+Generation!J663+Retail!J663+Misc!J663","v":0},{"$f":"+Distribution!K663+Transmission!K663+Generation!K663+Retail!K663+Misc!K663","v":0},{"$f":"+Distribution!L663+Transmission!L663+Generation!L663+Retail!L663+Misc!L663","v":0},{"$f":"+Distribution!M663+Transmission!M663+Generation!M663+Retail!M663+Misc!M663","v":0},{"$f":"+Distribution!N663+Transmission!N663+Generation!N663+Retail!N663+Misc!N663","v":0},{"$f":"+Distribution!O663+Transmission!O663+Generation!O663+Retail!O663+Misc!O663","v":0},{"$f":"+Distribution!P663+Transmission!P663+Generation!P663+Retail!P663+Misc!P663","v":0},{"$f":"+Distribution!Q663+Transmission!Q663+Generation!Q663+Retail!Q663+Misc!Q663","v":0},{"$f":"+Distribution!R663+Transmission!R663+Generation!R663+Retail!R663+Misc!R663","v":0},{"$f":"+Distribution!S663+Transmission!S663+Generation!S663+Retail!S663+Misc!S663","v":0},{"$f":"ROUND(SUM(I663:S663)-H663,0)","v":0}]
[{"$f":"ROW()","v":664}]
[{"$f":"ROW()","v":665},null,"404330","Amort of Other Electric Plant",null,"F10",null,{"$f":"+Distribution!H665+Transmission!H665+Generation!H665+Retail!H665+Misc!H665","v":122602.7776686625},{"$f":"+Distribution!I665+Transmission!I665+Generation!I665+Retail!I665+Misc!I665","v":42368.531183474974},{"$f":"+Distribution!J665+Transmission!J665+Generation!J665+Retail!J665+Misc!J665","v":33009.213951363483},{"$f":"+Distribution!K665+Transmission!K665+Generation!K665+Retail!K665+Misc!K665","v":10582.620210947329},{"$f":"+Distribution!L665+Transmission!L665+Generation!L665+Retail!L665+Misc!L665","v":232.41915644763114},{"$f":"+Distribution!M665+Transmission!M665+Generation!M665+Retail!M665+Misc!M665","v":21458.013272591157},{"$f":"+Distribution!N665+Transmission!N665+Generation!N665+Retail!N665+Misc!N665","v":1143.3880002600868},{"$f":"+Distribution!O665+Transmission!O665+Generation!O665+Retail!O665+Misc!O665","v":28.676804918909543},{"$f":"+Distribution!P665+Transmission!P665+Generation!P665+Retail!P665+Misc!P665","v":52.015593253813698},{"$f":"+Distribution!Q665+Transmission!Q665+Generation!Q665+Retail!Q665+Misc!Q665","v":8260.7735470700791},{"$f":"+Distribution!R665+Transmission!R665+Generation!R665+Retail!R665+Misc!R665","v":2635.6298235059185},{"$f":"+Distribution!S665+Transmission!S665+Generation!S665+Retail!S665+Misc!S665","v":2831.4961248291097},{"$f":"ROUND(SUM(I665:S665)-H665,0)","v":0}]
[{"$f":"ROW()","v":666}]
[{"$f":"ROW()","v":667},null,"405","Amort of Other Electric Plant",null,"F10",null,{"$f":"+Distribution!H667+Transmission!H667+Generation!H667+Retail!H667+Misc!H667","v":0},{"$f":"+Distribution!I667+Transmission!I667+Generation!I667+Retail!I667+Misc!I667","v":0},{"$f":"+Distribution!J667+Transmission!J667+Generation!J667+Retail!J667+Misc!J667","v":0},{"$f":"+Distribution!K667+Transmission!K667+Generation!K667+Retail!K667+Misc!K667","v":0},{"$f":"+Distribution!L667+Transmission!L667+Generation!L667+Retail!L667+Misc!L667","v":0},{"$f":"+Distribution!M667+Transmission!M667+Generation!M667+Retail!M667+Misc!M667","v":0},{"$f":"+Distribution!N667+Transmission!N667+Generation!N667+Retail!N667+Misc!N667","v":0},{"$f":"+Distribution!O667+Transmission!O667+Generation!O667+Retail!O667+Misc!O667","v":0},{"$f":"+Distribution!P667+Transmission!P667+Generation!P667+Retail!P667+Misc!P667","v":0},{"$f":"+Distribution!Q667+Transmission!Q667+Generation!Q667+Retail!Q667+Misc!Q667","v":0},{"$f":"+Distribution!R667+Transmission!R667+Generation!R667+Retail!R667+Misc!R667","v":0},{"$f":"+Distribution!S667+Transmission!S667+Generation!S667+Retail!S667+Misc!S667","v":0},{"$f":"ROUND(SUM(I667:S667)-H667,0)","v":0}]
[{"$f":"ROW()","v":668}]
[{"$f":"ROW()","v":669},null,"406","Amort of Plant Acquisition Adj",null,"F10",null,{"$f":"+Distribution!H669+Transmission!H669+Generation!H669+Retail!H669+Misc!H669","v":2387296.0711438572},{"$f":"+Distribution!I669+Transmission!I669+Generation!I669+Retail!I669+Misc!I669","v":824991.32530093542},{"$f":"+Distribution!J669+Transmission!J669+Generation!J669+Retail!J669+Misc!J669","v":642748.62508094031},{"$f":"+Distribution!K669+Transmission!K669+Generation!K669+Retail!K669+Misc!K669","v":206062.6042280902},{"$f":"+Distribution!L669+Transmission!L669+Generation!L669+Retail!L669+Misc!L669","v":4525.6180128765618},{"$f":"+Distribution!M669+Transmission!M669+Generation!M669+Retail!M669+Misc!M669","v":417826.02119057236},{"$f":"+Distribution!N669+Transmission!N669+Generation!N669+Retail!N669+Misc!N669","v":22263.81598132119},{"$f":"+Distribution!O669+Transmission!O669+Generation!O669+Retail!O669+Misc!O669","v":558.38884744427855},{"$f":"+Distribution!P669+Transmission!P669+Generation!P669+Retail!P669+Misc!P669","v":1012.8369338306284},{"$f":"+Distribution!Q669+Transmission!Q669+Generation!Q669+Retail!Q669+Misc!Q669","v":160852.0835215156},{"$f":"+Distribution!R669+Transmission!R669+Generation!R669+Retail!R669+Misc!R669","v":51320.441855319492},{"$f":"+Distribution!S669+Transmission!S669+Generation!S669+Retail!S669+Misc!S669","v":55134.310191010962},{"$f":"ROUND(SUM(I669:S669)-H669,0)","v":0}]
[{"$f":"ROW()","v":670}]
[{"$f":"ROW()","v":671},null,"407","Amort of Prop Losses, Unrec Plant,",null,"F151",null,{"$f":"+Distribution!H671+Transmission!H671+Generation!H671+Retail!H671+Misc!H671","v":7.5610221829265356E-2},{"$f":"+Distribution!I671+Transmission!I671+Generation!I671+Retail!I671+Misc!I671","v":3.0956198293174121E-2},{"$f":"+Distribution!J671+Transmission!J671+Generation!J671+Retail!J671+Misc!J671","v":1.9526921683708096E-2},{"$f":"+Distribution!K671+Transmission!K671+Generation!K671+Retail!K671+Misc!K671","v":6.0960979368913804E-3},{"$f":"+Distribution!L671+Transmission!L671+Generation!L671+Retail!L671+Misc!L671","v":6.2631449724977032E-4},{"$f":"+Distribution!M671+Transmission!M671+Generation!M671+Retail!M671+Misc!M671","v":9.5474425886828244E-3},{"$f":"+Distribution!N671+Transmission!N671+Generation!N671+Retail!N671+Misc!N671","v":7.9622404780588804E-4},{"$f":"+Distribution!O671+Transmission!O671+Generation!O671+Retail!O671+Misc!O671","v":2.2470106908447047E-5},{"$f":"+Distribution!P671+Transmission!P671+Generation!P671+Retail!P671+Misc!P671","v":2.94554231779824E-5},{"$f":"+Distribution!Q671+Transmission!Q671+Generation!Q671+Retail!Q671+Misc!Q671","v":5.5949951586026364E-3},{"$f":"+Distribution!R671+Transmission!R671+Generation!R671+Retail!R671+Misc!R671","v":1.1650667748637918E-3},{"$f":"+Distribution!S671+Transmission!S671+Generation!S671+Retail!S671+Misc!S671","v":1.249035318200416E-3},{"$f":"ROUND(SUM(I671:S671)-H671,0)","v":0}]
[{"$f":"ROW()","v":672}]
[{"$f":"ROW()","v":673}]
[{"$f":"ROW()","v":674},null,"TOTAL AMORTIZATION EXPENSE",null,null,null,null,{"$f":"+Distribution!H674+Transmission!H674+Generation!H674+Retail!H674+Misc!H674","v":21931213.288493291},{"$f":"+Distribution!I674+Transmission!I674+Generation!I674+Retail!I674+Misc!I674","v":10023818.3190821},{"$f":"+Distribution!J674+Transmission!J674+Generation!J674+Retail!J674+Misc!J674","v":5003650.8589207539},{"$f":"+Distribution!K674+Transmission!K674+Generation!K674+Retail!K674+Misc!K674","v":1556176.5266707027},{"$f":"+Distribution!L674+Transmission!L674+Generation!L674+Retail!L674+Misc!L674","v":115008.89405631043},{"$f":"+Distribution!M674+Transmission!M674+Generation!M674+Retail!M674+Misc!M674","v":2688392.7135103196},{"$f":"+Distribution!N674+Transmission!N674+Generation!N674+Retail!N674+Misc!N674","v":201992.53001911676},{"$f":"+Distribution!O674+Transmission!O674+Generation!O674+Retail!O674+Misc!O674","v":13008.599636079001},{"$f":"+Distribution!P674+Transmission!P674+Generation!P674+Retail!P674+Misc!P674","v":9846.7425665448682},{"$f":"+Distribution!Q674+Transmission!Q674+Generation!Q674+Retail!Q674+Misc!Q674","v":1639325.3364885247},{"$f":"+Distribution!R674+Transmission!R674+Generation!R674+Retail!R674+Misc!R674","v":328040.02892170876},{"$f":"+Distribution!S674+Transmission!S674+Generation!S674+Retail!S674+Misc!S674","v":351952.73862113059},{"$f":"ROUND(SUM(I674:S674)-H674,0)","v":0}]
[{"$f":"ROW()","v":675}]
[{"$f":"ROW()","v":676}]
[{"$f":"ROW()","v":677}]
[{"$f":"ROW()","v":678},null,null,null,null,null,null,"TAX OTHER THAN INCOME"]
[{"$f":"ROW()","v":679}]
[{"$f":"ROW()","v":680},null,"408","Taxes Other Than Income",null,"F101D",null,{"$f":"+Distribution!H680+Transmission!H680+Generation!H680+Retail!H680+Misc!H680","v":57005153.55407504},{"$f":"+Distribution!I680+Transmission!I680+Generation!I680+Retail!I680+Misc!I680","v":22287102.232174836},{"$f":"+Distribution!J680+Transmission!J680+Generation!J680+Retail!J680+Misc!J680","v":14812454.853626182},{"$f":"+Distribution!K680+Transmission!K680+Generation!K680+Retail!K680+Misc!K680","v":4777644.5490390686},{"$f":"+Distribution!L680+Transmission!L680+Generation!L680+Retail!L680+Misc!L680","v":240280.78985405169},{"$f":"+Distribution!M680+Transmission!M680+Generation!M680+Retail!M680+Misc!M680","v":7779438.0893450798},{"$f":"+Distribution!N680+Transmission!N680+Generation!N680+Retail!N680+Misc!N680","v":604793.36302950792},{"$f":"+Distribution!O680+Transmission!O680+Generation!O680+Retail!O680+Misc!O680","v":13175.201851579166},{"$f":"+Distribution!P680+Transmission!P680+Generation!P680+Retail!P680+Misc!P680","v":22647.186511677352},{"$f":"+Distribution!Q680+Transmission!Q680+Generation!Q680+Retail!Q680+Misc!Q680","v":4535990.5415627025},{"$f":"+Distribution!R680+Transmission!R680+Generation!R680+Retail!R680+Misc!R680","v":918816.84450101398},{"$f":"+Distribution!S680+Transmission!S680+Generation!S680+Retail!S680+Misc!S680","v":1012809.9025793565},{"$f":"ROUND(SUM(I680:S680)-H680,0)","v":0}]
[{"$f":"ROW()","v":681},null,null,null,"Customer - System","F101D",null,{"$f":"+Distribution!H681+Transmission!H681+Generation!H681+Retail!H681+Misc!H681","v":-2507.73},{"$f":"+Distribution!I681+Transmission!I681+Generation!I681+Retail!I681+Misc!I681","v":-932.61752517284992},{"$f":"+Distribution!J681+Transmission!J681+Generation!J681+Retail!J681+Misc!J681","v":-661.57704091659184},{"$f":"+Distribution!K681+Transmission!K681+Generation!K681+Retail!K681+Misc!K681","v":-211.28245217765297},{"$f":"+Distribution!L681+Transmission!L681+Generation!L681+Retail!L681+Misc!L681","v":-10.385235683108995},{"$f":"+Distribution!M681+Transmission!M681+Generation!M681+Retail!M681+Misc!M681","v":-386.36142847293911},{"$f":"+Distribution!N681+Transmission!N681+Generation!N681+Retail!N681+Misc!N681","v":-25.614710717435731},{"$f":"+Distribution!O681+Transmission!O681+Generation!O681+Retail!O681+Misc!O681","v":-0.69399596963170285},{"$f":"+Distribution!P681+Transmission!P681+Generation!P681+Retail!P681+Misc!P681","v":-1.1755373401688469},{"$f":"+Distribution!Q681+Transmission!Q681+Generation!Q681+Retail!Q681+Misc!Q681","v":-175.31933201490551},{"$f":"+Distribution!R681+Transmission!R681+Generation!R681+Retail!R681+Misc!R681","v":-47.33726524524085},{"$f":"+Distribution!S681+Transmission!S681+Generation!S681+Retail!S681+Misc!S681","v":-55.36547628947298},{"$f":"ROUND(SUM(I681:S681)-H681,0)","v":0}]
[{"$f":"ROW()","v":682},null,null,"Total Taxes Other Than Income",null,null,null,{"$f":"+Distribution!H682+Transmission!H682+Generation!H682+Retail!H682+Misc!H682","v":57002645.824075043},{"$f":"+Distribution!I682+Transmission!I682+Generation!I682+Retail!I682+Misc!I682","v":22286169.614649665},{"$f":"+Distribution!J682+Transmission!J682+Generation!J682+Retail!J682+Misc!J682","v":14811793.276585266},{"$f":"+Distribution!K682+Transmission!K682+Generation!K682+Retail!K682+Misc!K682","v":4777433.2665868914},{"$f":"+Distribution!L682+Transmission!L682+Generation!L682+Retail!L682+Misc!L682","v":240270.40461836857},{"$f":"+Distribution!M682+Transmission!M682+Generation!M682+Retail!M682+Misc!M682","v":7779051.7279166067},{"$f":"+Distribution!N682+Transmission!N682+Generation!N682+Retail!N682+Misc!N682","v":604767.74831879046},{"$f":"+Distribution!O682+Transmission!O682+Generation!O682+Retail!O682+Misc!O682","v":13174.507855609534},{"$f":"+Distribution!P682+Transmission!P682+Generation!P682+Retail!P682+Misc!P682","v":22646.010974337183},{"$f":"+Distribution!Q682+Transmission!Q682+Generation!Q682+Retail!Q682+Misc!Q682","v":4535815.2222306877},{"$f":"+Distribution!R682+Transmission!R682+Generation!R682+Retail!R682+Misc!R682","v":918769.50723576872},{"$f":"+Distribution!S682+Transmission!S682+Generation!S682+Retail!S682+Misc!S682","v":1012754.5371030669},{"$f":"ROUND(SUM(I682:S682)-H682,0)","v":0}]
[{"$f":"ROW()","v":683}]
[{"$f":"ROW()","v":684}]
[{"$f":"ROW()","v":685}]
[{"$f":"ROW()","v":686},null,null,null,null,null,null,"DEFERRED  ITC"]
[{"$f":"ROW()","v":687}]
[{"$f":"ROW()","v":688},null,"41140","Deferred I T C - Federal",null,"F101D",null,{"$f":"+Distribution!H688+Transmission!H688+Generation!H688+Retail!H688+Misc!H688","v":-1515707.9434105479},{"$f":"+Distribution!I688+Transmission!I688+Generation!I688+Retail!I688+Misc!I688","v":-617310.88198419474},{"$f":"+Distribution!J688+Transmission!J688+Generation!J688+Retail!J688+Misc!J688","v":-393553.79394309747},{"$f":"+Distribution!K688+Transmission!K688+Generation!K688+Retail!K688+Misc!K688","v":-122907.86353146052},{"$f":"+Distribution!L688+Transmission!L688+Generation!L688+Retail!L688+Misc!L688","v":-6883.3561758743717},{"$f":"+Distribution!M688+Transmission!M688+Generation!M688+Retail!M688+Misc!M688","v":-196651.5253971772},{"$f":"+Distribution!N688+Transmission!N688+Generation!N688+Retail!N688+Misc!N688","v":-16017.791154891675},{"$f":"+Distribution!O688+Transmission!O688+Generation!O688+Retail!O688+Misc!O688","v":-455.8446114492283},{"$f":"+Distribution!P688+Transmission!P688+Generation!P688+Retail!P688+Misc!P688","v":-615.85875112070266},{"$f":"+Distribution!Q688+Transmission!Q688+Generation!Q688+Retail!Q688+Misc!Q688","v":-110781.86993694468},{"$f":"+Distribution!R688+Transmission!R688+Generation!R688+Retail!R688+Misc!R688","v":-24034.720008334662},{"$f":"+Distribution!S688+Transmission!S688+Generation!S688+Retail!S688+Misc!S688","v":-26494.437916003088},{"$f":"ROUND(SUM(I688:S688)-H688,0)","v":0}]
[{"$f":"ROW()","v":689}]
[{"$f":"ROW()","v":690},null,"41141","Deferred I T C - Idaho",null,"F101D",null,{"$f":"+Distribution!H690+Transmission!H690+Generation!H690+Retail!H690+Misc!H690","v":0},{"$f":"+Distribution!I690+Transmission!I690+Generation!I690+Retail!I690+Misc!I690","v":0},{"$f":"+Distribution!J690+Transmission!J690+Generation!J690+Retail!J690+Misc!J690","v":0},{"$f":"+Distribution!K690+Transmission!K690+Generation!K690+Retail!K690+Misc!K690","v":0},{"$f":"+Distribution!L690+Transmission!L690+Generation!L690+Retail!L690+Misc!L690","v":0},{"$f":"+Distribution!M690+Transmission!M690+Generation!M690+Retail!M690+Misc!M690","v":0},{"$f":"+Distribution!N690+Transmission!N690+Generation!N690+Retail!N690+Misc!N690","v":0},{"$f":"+Distribution!O690+Transmission!O690+Generation!O690+Retail!O690+Misc!O690","v":0},{"$f":"+Distribution!P690+Transmission!P690+Generation!P690+Retail!P690+Misc!P690","v":0},{"$f":"+Distribution!Q690+Transmission!Q690+Generation!Q690+Retail!Q690+Misc!Q690","v":0},{"$f":"+Distribution!R690+Transmission!R690+Generation!R690+Retail!R690+Misc!R690","v":0},{"$f":"+Distribution!S690+Transmission!S690+Generation!S690+Retail!S690+Misc!S690","v":0},{"$f":"ROUND(SUM(I690:S690)-H690,0)","v":0}]
[{"$f":"ROW()","v":691}]
[{"$f":"ROW()","v":692},null,"TOTAL DEFERRED ITC",null,null,null,null,{"$f":"+Distribution!H692+Transmission!H692+Generation!H692+Retail!H692+Misc!H692","v":-1515707.9434105479},{"$f":"+Distribution!I692+Transmission!I692+Generation!I692+Retail!I692+Misc!I692","v":-617310.88198419474},{"$f":"+Distribution!J692+Transmission!J692+Generation!J692+Retail!J692+Misc!J692","v":-393553.79394309747},{"$f":"+Distribution!K692+Transmission!K692+Generation!K692+Retail!K692+Misc!K692","v":-122907.86353146052},{"$f":"+Distribution!L692+Transmission!L692+Generation!L692+Retail!L692+Misc!L692","v":-6883.3561758743717},{"$f":"+Distribution!M692+Transmission!M692+Generation!M692+Retail!M692+Misc!M692","v":-196651.5253971772},{"$f":"+Distribution!N692+Transmission!N692+Generation!N692+Retail!N692+Misc!N692","v":-16017.791154891675},{"$f":"+Distribution!O692+Transmission!O692+Generation!O692+Retail!O692+Misc!O692","v":-455.8446114492283},{"$f":"+Distribution!P692+Transmission!P692+Generation!P692+Retail!P692+Misc!P692","v":-615.85875112070266},{"$f":"+Distribution!Q692+Transmission!Q692+Generation!Q692+Retail!Q692+Misc!Q692","v":-110781.86993694468},{"$f":"+Distribution!R692+Transmission!R692+Generation!R692+Retail!R692+Misc!R692","v":-24034.720008334662},{"$f":"+Distribution!S692+Transmission!S692+Generation!S692+Retail!S692+Misc!S692","v":-26494.437916003088},{"$f":"ROUND(SUM(I692:S692)-H692,0)","v":0}]
[{"$f":"ROW()","v":693}]
[{"$f":"ROW()","v":694},null,427,"Interest on Long-Term Debt",null,null,null,{"$f":"+Distribution!H694+Transmission!H694+Generation!H694+Retail!H694+Misc!H694","v":145162193.27268258},{"$f":"+Distribution!I694+Transmission!I694+Generation!I694+Retail!I694+Misc!I694","v":58774543.748733796},{"$f":"+Distribution!J694+Transmission!J694+Generation!J694+Retail!J694+Misc!J694","v":37776913.644209765},{"$f":"+Distribution!K694+Transmission!K694+Generation!K694+Retail!K694+Misc!K694","v":11780596.656597797},{"$f":"+Distribution!L694+Transmission!L694+Generation!L694+Retail!L694+Misc!L694","v":641634.23493131832},{"$f":"+Distribution!M694+Transmission!M694+Generation!M694+Retail!M694+Misc!M694","v":19166023.215171337},{"$f":"+Distribution!N694+Transmission!N694+Generation!N694+Retail!N694+Misc!N694","v":1523049.8677269996},{"$f":"+Distribution!O694+Transmission!O694+Generation!O694+Retail!O694+Misc!O694","v":44135.230468620306},{"$f":"+Distribution!P694+Transmission!P694+Generation!P694+Retail!P694+Misc!P694","v":59481.041787380382},{"$f":"+Distribution!Q694+Transmission!Q694+Generation!Q694+Retail!Q694+Misc!Q694","v":10450202.387794403},{"$f":"+Distribution!R694+Transmission!R694+Generation!R694+Retail!R694+Misc!R694","v":2351611.2463934869},{"$f":"+Distribution!S694+Transmission!S694+Generation!S694+Retail!S694+Misc!S694","v":2594001.9988676575},{"$f":"ROUND(SUM(I694:S694)-H694,0)","v":0}]
[{"$f":"ROW()","v":695}]
[{"$f":"ROW()","v":696}]
[{"$f":"ROW()","v":697}]
[{"$f":"ROW()","v":698}]
[{"$f":"ROW()","v":699},null,null,null,null,null,null,"DEFERRED INCOME TAXES"]
[{"$f":"ROW()","v":700}]
[{"$f":"ROW()","v":701},null,"41010","Deferred Income Tax - Federal-DR",null,"F101D",null,{"$f":"+Distribution!H701+Transmission!H701+Generation!H701+Retail!H701+Misc!H701","v":249249704.59350505},{"$f":"+Distribution!I701+Transmission!I701+Generation!I701+Retail!I701+Misc!I701","v":95879431.700903684},{"$f":"+Distribution!J701+Transmission!J701+Generation!J701+Retail!J701+Misc!J701","v":65367974.065048553},{"$f":"+Distribution!K701+Transmission!K701+Generation!K701+Retail!K701+Misc!K701","v":20807130.454572491},{"$f":"+Distribution!L701+Transmission!L701+Generation!L701+Retail!L701+Misc!L701","v":941876.69432390109},{"$f":"+Distribution!M701+Transmission!M701+Generation!M701+Retail!M701+Misc!M701","v":36009613.782176405},{"$f":"+Distribution!N701+Transmission!N701+Generation!N701+Retail!N701+Misc!N701","v":2563488.0207756236},{"$f":"+Distribution!O701+Transmission!O701+Generation!O701+Retail!O701+Misc!O701","v":64913.797619951234},{"$f":"+Distribution!P701+Transmission!P701+Generation!P701+Retail!P701+Misc!P701","v":103169.49950274586},{"$f":"+Distribution!Q701+Transmission!Q701+Generation!Q701+Retail!Q701+Misc!Q701","v":18336642.032224532},{"$f":"+Distribution!R701+Transmission!R701+Generation!R701+Retail!R701+Misc!R701","v":4358382.5998381991},{"$f":"+Distribution!S701+Transmission!S701+Generation!S701+Retail!S701+Misc!S701","v":4817081.9465190489},{"$f":"ROUND(SUM(I701:S701)-H701,0)","v":0}]
[{"$f":"ROW()","v":702}]
[{"$f":"ROW()","v":703},null,"41011","Deferred Income Tax - State-DR",null,"F101D",null,{"$f":"+Distribution!H703+Transmission!H703+Generation!H703+Retail!H703+Misc!H703","v":0},{"$f":"+Distribution!I703+Transmission!I703+Generation!I703+Retail!I703+Misc!I703","v":0},{"$f":"+Distribution!J703+Transmission!J703+Generation!J703+Retail!J703+Misc!J703","v":0},{"$f":"+Distribution!K703+Transmission!K703+Generation!K703+Retail!K703+Misc!K703","v":0},{"$f":"+Distribution!L703+Transmission!L703+Generation!L703+Retail!L703+Misc!L703","v":0},{"$f":"+Distribution!M703+Transmission!M703+Generation!M703+Retail!M703+Misc!M703","v":0},{"$f":"+Distribution!N703+Transmission!N703+Generation!N703+Retail!N703+Misc!N703","v":0},{"$f":"+Distribution!O703+Transmission!O703+Generation!O703+Retail!O703+Misc!O703","v":0},{"$f":"+Distribution!P703+Transmission!P703+Generation!P703+Retail!P703+Misc!P703","v":0},{"$f":"+Distribution!Q703+Transmission!Q703+Generation!Q703+Retail!Q703+Misc!Q703","v":0},{"$f":"+Distribution!R703+Transmission!R703+Generation!R703+Retail!R703+Misc!R703","v":0},{"$f":"+Distribution!S703+Transmission!S703+Generation!S703+Retail!S703+Misc!S703","v":0},{"$f":"ROUND(SUM(I703:S703)-H703,0)","v":0}]
[{"$f":"ROW()","v":704}]
[{"$f":"ROW()","v":705},null,"41110","Deferred Income Tax - Federal-CR",null,"F101D",null,{"$f":"+Distribution!H705+Transmission!H705+Generation!H705+Retail!H705+Misc!H705","v":-138272630.85656118},{"$f":"+Distribution!I705+Transmission!I705+Generation!I705+Retail!I705+Misc!I705","v":-54716214.417582192},{"$f":"+Distribution!J705+Transmission!J705+Generation!J705+Retail!J705+Misc!J705","v":-35703501.739113308},{"$f":"+Distribution!K705+Transmission!K705+Generation!K705+Retail!K705+Misc!K705","v":-11609745.714536143},{"$f":"+Distribution!L705+Transmission!L705+Generation!L705+Retail!L705+Misc!L705","v":-626096.8830576312},{"$f":"+Distribution!M705+Transmission!M705+Generation!M705+Retail!M705+Misc!M705","v":-18079808.701891031},{"$f":"+Distribution!N705+Transmission!N705+Generation!N705+Retail!N705+Misc!N705","v":-1497995.2441803524},{"$f":"+Distribution!O705+Transmission!O705+Generation!O705+Retail!O705+Misc!O705","v":-29631.447818684042},{"$f":"+Distribution!P705+Transmission!P705+Generation!P705+Retail!P705+Misc!P705","v":-53754.498497084969},{"$f":"+Distribution!Q705+Transmission!Q705+Generation!Q705+Retail!Q705+Misc!Q705","v":-11540665.463189315},{"$f":"+Distribution!R705+Transmission!R705+Generation!R705+Retail!R705+Misc!R705","v":-2099819.9454038651},{"$f":"+Distribution!S705+Transmission!S705+Generation!S705+Retail!S705+Misc!S705","v":-2315396.8012916166},{"$f":"ROUND(SUM(I705:S705)-H705,0)","v":0}]
[{"$f":"ROW()","v":706}]
[{"$f":"ROW()","v":707},null,"41111","Deferred Income Tax - State-CR",null,"F101D",null,{"$f":"+Distribution!H707+Transmission!H707+Generation!H707+Retail!H707+Misc!H707","v":0},{"$f":"+Distribution!I707+Transmission!I707+Generation!I707+Retail!I707+Misc!I707","v":0},{"$f":"+Distribution!J707+Transmission!J707+Generation!J707+Retail!J707+Misc!J707","v":0},{"$f":"+Distribution!K707+Transmission!K707+Generation!K707+Retail!K707+Misc!K707","v":0},{"$f":"+Distribution!L707+Transmission!L707+Generation!L707+Retail!L707+Misc!L707","v":0},{"$f":"+Distribution!M707+Transmission!M707+Generation!M707+Retail!M707+Misc!M707","v":0},{"$f":"+Distribution!N707+Transmission!N707+Generation!N707+Retail!N707+Misc!N707","v":0},{"$f":"+Distribution!O707+Transmission!O707+Generation!O707+Retail!O707+Misc!O707","v":0},{"$f":"+Distribution!P707+Transmission!P707+Generation!P707+Retail!P707+Misc!P707","v":0},{"$f":"+Distribution!Q707+Transmission!Q707+Generation!Q707+Retail!Q707+Misc!Q707","v":0},{"$f":"+Distribution!R707+Transmission!R707+Generation!R707+Retail!R707+Misc!R707","v":0},{"$f":"+Distribution!S707+Transmission!S707+Generation!S707+Retail!S707+Misc!S707","v":0},{"$f":"ROUND(SUM(I707:S707)-H707,0)","v":0}]
[{"$f":"ROW()","v":708}]
[{"$f":"ROW()","v":709},null,"TOTAL DEFERRED INCOME TAXES",null,null,null,null,{"$f":"+Distribution!H709+Transmission!H709+Generation!H709+Retail!H709+Misc!H709","v":110977073.73694387},{"$f":"+Distribution!I709+Transmission!I709+Generation!I709+Retail!I709+Misc!I709","v":41163217.283321485},{"$f":"+Distribution!J709+Transmission!J709+Generation!J709+Retail!J709+Misc!J709","v":29664472.325935252},{"$f":"+Distribution!K709+Transmission!K709+Generation!K709+Retail!K709+Misc!K709","v":9197384.7400363479},{"$f":"+Distribution!L709+Transmission!L709+Generation!L709+Retail!L709+Misc!L709","v":315779.81126626994},{"$f":"+Distribution!M709+Transmission!M709+Generation!M709+Retail!M709+Misc!M709","v":17929805.08028537},{"$f":"+Distribution!N709+Transmission!N709+Generation!N709+Retail!N709+Misc!N709","v":1065492.7765952712},{"$f":"+Distribution!O709+Transmission!O709+Generation!O709+Retail!O709+Misc!O709","v":35282.349801267184},{"$f":"+Distribution!P709+Transmission!P709+Generation!P709+Retail!P709+Misc!P709","v":49415.001005660888},{"$f":"+Distribution!Q709+Transmission!Q709+Generation!Q709+Retail!Q709+Misc!Q709","v":6795976.569035219},{"$f":"+Distribution!R709+Transmission!R709+Generation!R709+Retail!R709+Misc!R709","v":2258562.6544343345},{"$f":"+Distribution!S709+Transmission!S709+Generation!S709+Retail!S709+Misc!S709","v":2501685.1452274323},{"$f":"ROUND(SUM(I709:S709)-H709,0)","v":0}]
[{"$f":"ROW()","v":710}]
[{"$f":"ROW()","v":711},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMAF\",\"\")","v":"SCHMAF"},{"$f":"IF(IncomeTaxOptVal=1,\"Additions - Flow Through\",\"\")","v":"Additions - Flow Through"}]
[{"$f":"ROW()","v":712},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"S\",\"\")","v":"S"},"F101D",null,{"$f":"+Distribution!H712+Transmission!H712+Generation!H712+Retail!H712+Misc!H712","v":0},{"$f":"+Distribution!I712+Transmission!I712+Generation!I712+Retail!I712+Misc!I712","v":0},{"$f":"+Distribution!J712+Transmission!J712+Generation!J712+Retail!J712+Misc!J712","v":0},{"$f":"+Distribution!K712+Transmission!K712+Generation!K712+Retail!K712+Misc!K712","v":0},{"$f":"+Distribution!L712+Transmission!L712+Generation!L712+Retail!L712+Misc!L712","v":0},{"$f":"+Distribution!M712+Transmission!M712+Generation!M712+Retail!M712+Misc!M712","v":0},{"$f":"+Distribution!N712+Transmission!N712+Generation!N712+Retail!N712+Misc!N712","v":0},{"$f":"+Distribution!O712+Transmission!O712+Generation!O712+Retail!O712+Misc!O712","v":0},{"$f":"+Distribution!P712+Transmission!P712+Generation!P712+Retail!P712+Misc!P712","v":0},{"$f":"+Distribution!Q712+Transmission!Q712+Generation!Q712+Retail!Q712+Misc!Q712","v":0},{"$f":"+Distribution!R712+Transmission!R712+Generation!R712+Retail!R712+Misc!R712","v":0},{"$f":"+Distribution!S712+Transmission!S712+Generation!S712+Retail!S712+Misc!S712","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I712:S712)-H712,0),\"\")","v":0}]
[{"$f":"ROW()","v":713},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNP\",\"\")","v":"SNP"},"F104D",null,{"$f":"+Distribution!H713+Transmission!H713+Generation!H713+Retail!H713+Misc!H713","v":0},{"$f":"+Distribution!I713+Transmission!I713+Generation!I713+Retail!I713+Misc!I713","v":0},{"$f":"+Distribution!J713+Transmission!J713+Generation!J713+Retail!J713+Misc!J713","v":0},{"$f":"+Distribution!K713+Transmission!K713+Generation!K713+Retail!K713+Misc!K713","v":0},{"$f":"+Distribution!L713+Transmission!L713+Generation!L713+Retail!L713+Misc!L713","v":0},{"$f":"+Distribution!M713+Transmission!M713+Generation!M713+Retail!M713+Misc!M713","v":0},{"$f":"+Distribution!N713+Transmission!N713+Generation!N713+Retail!N713+Misc!N713","v":0},{"$f":"+Distribution!O713+Transmission!O713+Generation!O713+Retail!O713+Misc!O713","v":0},{"$f":"+Distribution!P713+Transmission!P713+Generation!P713+Retail!P713+Misc!P713","v":0},{"$f":"+Distribution!Q713+Transmission!Q713+Generation!Q713+Retail!Q713+Misc!Q713","v":0},{"$f":"+Distribution!R713+Transmission!R713+Generation!R713+Retail!R713+Misc!R713","v":0},{"$f":"+Distribution!S713+Transmission!S713+Generation!S713+Retail!S713+Misc!S713","v":0},0]
[{"$f":"ROW()","v":714},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SO\",\"\")","v":"SO"},"F102D",null,{"$f":"+Distribution!H714+Transmission!H714+Generation!H714+Retail!H714+Misc!H714","v":0},{"$f":"+Distribution!I714+Transmission!I714+Generation!I714+Retail!I714+Misc!I714","v":0},{"$f":"+Distribution!J714+Transmission!J714+Generation!J714+Retail!J714+Misc!J714","v":0},{"$f":"+Distribution!K714+Transmission!K714+Generation!K714+Retail!K714+Misc!K714","v":0},{"$f":"+Distribution!L714+Transmission!L714+Generation!L714+Retail!L714+Misc!L714","v":0},{"$f":"+Distribution!M714+Transmission!M714+Generation!M714+Retail!M714+Misc!M714","v":0},{"$f":"+Distribution!N714+Transmission!N714+Generation!N714+Retail!N714+Misc!N714","v":0},{"$f":"+Distribution!O714+Transmission!O714+Generation!O714+Retail!O714+Misc!O714","v":0},{"$f":"+Distribution!P714+Transmission!P714+Generation!P714+Retail!P714+Misc!P714","v":0},{"$f":"+Distribution!Q714+Transmission!Q714+Generation!Q714+Retail!Q714+Misc!Q714","v":0},{"$f":"+Distribution!R714+Transmission!R714+Generation!R714+Retail!R714+Misc!R714","v":0},{"$f":"+Distribution!S714+Transmission!S714+Generation!S714+Retail!S714+Misc!S714","v":0},0]
[{"$f":"ROW()","v":715},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SE\",\"\")","v":"SE"},"F30",null,{"$f":"+Distribution!H715+Transmission!H715+Generation!H715+Retail!H715+Misc!H715","v":0},{"$f":"+Distribution!I715+Transmission!I715+Generation!I715+Retail!I715+Misc!I715","v":0},{"$f":"+Distribution!J715+Transmission!J715+Generation!J715+Retail!J715+Misc!J715","v":0},{"$f":"+Distribution!K715+Transmission!K715+Generation!K715+Retail!K715+Misc!K715","v":0},{"$f":"+Distribution!L715+Transmission!L715+Generation!L715+Retail!L715+Misc!L715","v":0},{"$f":"+Distribution!M715+Transmission!M715+Generation!M715+Retail!M715+Misc!M715","v":0},{"$f":"+Distribution!N715+Transmission!N715+Generation!N715+Retail!N715+Misc!N715","v":0},{"$f":"+Distribution!O715+Transmission!O715+Generation!O715+Retail!O715+Misc!O715","v":0},{"$f":"+Distribution!P715+Transmission!P715+Generation!P715+Retail!P715+Misc!P715","v":0},{"$f":"+Distribution!Q715+Transmission!Q715+Generation!Q715+Retail!Q715+Misc!Q715","v":0},{"$f":"+Distribution!R715+Transmission!R715+Generation!R715+Retail!R715+Misc!R715","v":0},{"$f":"+Distribution!S715+Transmission!S715+Generation!S715+Retail!S715+Misc!S715","v":0},0]
[{"$f":"ROW()","v":716},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"TROJP\",\"\")","v":"TROJP"},"F10",null,{"$f":"+Distribution!H716+Transmission!H716+Generation!H716+Retail!H716+Misc!H716","v":0},{"$f":"+Distribution!I716+Transmission!I716+Generation!I716+Retail!I716+Misc!I716","v":0},{"$f":"+Distribution!J716+Transmission!J716+Generation!J716+Retail!J716+Misc!J716","v":0},{"$f":"+Distribution!K716+Transmission!K716+Generation!K716+Retail!K716+Misc!K716","v":0},{"$f":"+Distribution!L716+Transmission!L716+Generation!L716+Retail!L716+Misc!L716","v":0},{"$f":"+Distribution!M716+Transmission!M716+Generation!M716+Retail!M716+Misc!M716","v":0},{"$f":"+Distribution!N716+Transmission!N716+Generation!N716+Retail!N716+Misc!N716","v":0},{"$f":"+Distribution!O716+Transmission!O716+Generation!O716+Retail!O716+Misc!O716","v":0},{"$f":"+Distribution!P716+Transmission!P716+Generation!P716+Retail!P716+Misc!P716","v":0},{"$f":"+Distribution!Q716+Transmission!Q716+Generation!Q716+Retail!Q716+Misc!Q716","v":0},{"$f":"+Distribution!R716+Transmission!R716+Generation!R716+Retail!R716+Misc!R716","v":0},{"$f":"+Distribution!S716+Transmission!S716+Generation!S716+Retail!S716+Misc!S716","v":0},0]
[{"$f":"ROW()","v":717},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},"F10",null,{"$f":"+Distribution!H717+Transmission!H717+Generation!H717+Retail!H717+Misc!H717","v":0},{"$f":"+Distribution!I717+Transmission!I717+Generation!I717+Retail!I717+Misc!I717","v":0},{"$f":"+Distribution!J717+Transmission!J717+Generation!J717+Retail!J717+Misc!J717","v":0},{"$f":"+Distribution!K717+Transmission!K717+Generation!K717+Retail!K717+Misc!K717","v":0},{"$f":"+Distribution!L717+Transmission!L717+Generation!L717+Retail!L717+Misc!L717","v":0},{"$f":"+Distribution!M717+Transmission!M717+Generation!M717+Retail!M717+Misc!M717","v":0},{"$f":"+Distribution!N717+Transmission!N717+Generation!N717+Retail!N717+Misc!N717","v":0},{"$f":"+Distribution!O717+Transmission!O717+Generation!O717+Retail!O717+Misc!O717","v":0},{"$f":"+Distribution!P717+Transmission!P717+Generation!P717+Retail!P717+Misc!P717","v":0},{"$f":"+Distribution!Q717+Transmission!Q717+Generation!Q717+Retail!Q717+Misc!Q717","v":0},{"$f":"+Distribution!R717+Transmission!R717+Generation!R717+Retail!R717+Misc!R717","v":0},{"$f":"+Distribution!S717+Transmission!S717+Generation!S717+Retail!S717+Misc!S717","v":0},0]
[{"$f":"ROW()","v":718}]
[{"$f":"ROW()","v":719}]
[{"$f":"ROW()","v":720},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMAP\",\"\")","v":"SCHMAP"},{"$f":"IF(IncomeTaxOptVal=1,\"Additions - Permanent\",\"\")","v":"Additions - Permanent"}]
[{"$f":"ROW()","v":721},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"S\",\"\")","v":"S"},"F101D",null,{"$f":"+Distribution!H721+Transmission!H721+Generation!H721+Retail!H721+Misc!H721","v":0},{"$f":"+Distribution!I721+Transmission!I721+Generation!I721+Retail!I721+Misc!I721","v":0},{"$f":"+Distribution!J721+Transmission!J721+Generation!J721+Retail!J721+Misc!J721","v":0},{"$f":"+Distribution!K721+Transmission!K721+Generation!K721+Retail!K721+Misc!K721","v":0},{"$f":"+Distribution!L721+Transmission!L721+Generation!L721+Retail!L721+Misc!L721","v":0},{"$f":"+Distribution!M721+Transmission!M721+Generation!M721+Retail!M721+Misc!M721","v":0},{"$f":"+Distribution!N721+Transmission!N721+Generation!N721+Retail!N721+Misc!N721","v":0},{"$f":"+Distribution!O721+Transmission!O721+Generation!O721+Retail!O721+Misc!O721","v":0},{"$f":"+Distribution!P721+Transmission!P721+Generation!P721+Retail!P721+Misc!P721","v":0},{"$f":"+Distribution!Q721+Transmission!Q721+Generation!Q721+Retail!Q721+Misc!Q721","v":0},{"$f":"+Distribution!R721+Transmission!R721+Generation!R721+Retail!R721+Misc!R721","v":0},{"$f":"+Distribution!S721+Transmission!S721+Generation!S721+Retail!S721+Misc!S721","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I721:S721)-H721,0),\"\")","v":0}]
[{"$f":"ROW()","v":722},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SE\",\"\")","v":"SE"},"F30",null,{"$f":"+Distribution!H722+Transmission!H722+Generation!H722+Retail!H722+Misc!H722","v":-1253635.2211581566},{"$f":"+Distribution!I722+Transmission!I722+Generation!I722+Retail!I722+Misc!I722","v":-364946.03448308707},{"$f":"+Distribution!J722+Transmission!J722+Generation!J722+Retail!J722+Misc!J722","v":-338519.64441817877},{"$f":"+Distribution!K722+Transmission!K722+Generation!K722+Retail!K722+Misc!K722","v":-116196.01718252891},{"$f":"+Distribution!L722+Transmission!L722+Generation!L722+Retail!L722+Misc!L722","v":-4852.0062026025862},{"$f":"+Distribution!M722+Transmission!M722+Generation!M722+Retail!M722+Misc!M722","v":-257063.95020123885},{"$f":"+Distribution!N722+Transmission!N722+Generation!N722+Retail!N722+Misc!N722","v":-13844.711703359619},{"$f":"+Distribution!O722+Transmission!O722+Generation!O722+Retail!O722+Misc!O722","v":-353.10489702411292},{"$f":"+Distribution!P722+Transmission!P722+Generation!P722+Retail!P722+Misc!P722","v":-1022.3614309576473},{"$f":"+Distribution!Q722+Transmission!Q722+Generation!Q722+Retail!Q722+Misc!Q722","v":-75852.505713478793},{"$f":"+Distribution!R722+Transmission!R722+Generation!R722+Retail!R722+Misc!R722","v":-31715.875915152039},{"$f":"+Distribution!S722+Transmission!S722+Generation!S722+Retail!S722+Misc!S722","v":-49269.009010548136},0]
[{"$f":"ROW()","v":723},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNP\",\"\")","v":"SNP"},"F104D",null,{"$f":"+Distribution!H723+Transmission!H723+Generation!H723+Retail!H723+Misc!H723","v":0},{"$f":"+Distribution!I723+Transmission!I723+Generation!I723+Retail!I723+Misc!I723","v":0},{"$f":"+Distribution!J723+Transmission!J723+Generation!J723+Retail!J723+Misc!J723","v":0},{"$f":"+Distribution!K723+Transmission!K723+Generation!K723+Retail!K723+Misc!K723","v":0},{"$f":"+Distribution!L723+Transmission!L723+Generation!L723+Retail!L723+Misc!L723","v":0},{"$f":"+Distribution!M723+Transmission!M723+Generation!M723+Retail!M723+Misc!M723","v":0},{"$f":"+Distribution!N723+Transmission!N723+Generation!N723+Retail!N723+Misc!N723","v":0},{"$f":"+Distribution!O723+Transmission!O723+Generation!O723+Retail!O723+Misc!O723","v":0},{"$f":"+Distribution!P723+Transmission!P723+Generation!P723+Retail!P723+Misc!P723","v":0},{"$f":"+Distribution!Q723+Transmission!Q723+Generation!Q723+Retail!Q723+Misc!Q723","v":0},{"$f":"+Distribution!R723+Transmission!R723+Generation!R723+Retail!R723+Misc!R723","v":0},{"$f":"+Distribution!S723+Transmission!S723+Generation!S723+Retail!S723+Misc!S723","v":0},0]
[{"$f":"ROW()","v":724},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SO\",\"\")","v":"SO"},"F102D",null,{"$f":"+Distribution!H724+Transmission!H724+Generation!H724+Retail!H724+Misc!H724","v":-543832.31328640447},{"$f":"+Distribution!I724+Transmission!I724+Generation!I724+Retail!I724+Misc!I724","v":-217466.6655627033},{"$f":"+Distribution!J724+Transmission!J724+Generation!J724+Retail!J724+Misc!J724","v":-141579.01497298863},{"$f":"+Distribution!K724+Transmission!K724+Generation!K724+Retail!K724+Misc!K724","v":-44334.472515175214},{"$f":"+Distribution!L724+Transmission!L724+Generation!L724+Retail!L724+Misc!L724","v":-2699.9746077467012},{"$f":"+Distribution!M724+Transmission!M724+Generation!M724+Retail!M724+Misc!M724","v":-73522.558891768975},{"$f":"+Distribution!N724+Transmission!N724+Generation!N724+Retail!N724+Misc!N724","v":-5611.2839283973008},{"$f":"+Distribution!O724+Transmission!O724+Generation!O724+Retail!O724+Misc!O724","v":-157.80586239952933},{"$f":"+Distribution!P724+Transmission!P724+Generation!P724+Retail!P724+Misc!P724","v":-217.94798908390752},{"$f":"+Distribution!Q724+Transmission!Q724+Generation!Q724+Retail!Q724+Misc!Q724","v":-39679.808929983003},{"$f":"+Distribution!R724+Transmission!R724+Generation!R724+Retail!R724+Misc!R724","v":-8961.6835353152946},{"$f":"+Distribution!S724+Transmission!S724+Generation!S724+Retail!S724+Misc!S724","v":-9601.0964908426231},0]
[{"$f":"ROW()","v":725},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},"F10",null,{"$f":"+Distribution!H725+Transmission!H725+Generation!H725+Retail!H725+Misc!H725","v":0},{"$f":"+Distribution!I725+Transmission!I725+Generation!I725+Retail!I725+Misc!I725","v":0},{"$f":"+Distribution!J725+Transmission!J725+Generation!J725+Retail!J725+Misc!J725","v":0},{"$f":"+Distribution!K725+Transmission!K725+Generation!K725+Retail!K725+Misc!K725","v":0},{"$f":"+Distribution!L725+Transmission!L725+Generation!L725+Retail!L725+Misc!L725","v":0},{"$f":"+Distribution!M725+Transmission!M725+Generation!M725+Retail!M725+Misc!M725","v":0},{"$f":"+Distribution!N725+Transmission!N725+Generation!N725+Retail!N725+Misc!N725","v":0},{"$f":"+Distribution!O725+Transmission!O725+Generation!O725+Retail!O725+Misc!O725","v":0},{"$f":"+Distribution!P725+Transmission!P725+Generation!P725+Retail!P725+Misc!P725","v":0},{"$f":"+Distribution!Q725+Transmission!Q725+Generation!Q725+Retail!Q725+Misc!Q725","v":0},{"$f":"+Distribution!R725+Transmission!R725+Generation!R725+Retail!R725+Misc!R725","v":0},{"$f":"+Distribution!S725+Transmission!S725+Generation!S725+Retail!S725+Misc!S725","v":0},0]
[{"$f":"ROW()","v":726},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"BADDEBT\",\"\")","v":"BADDEBT"},"F80",null,{"$f":"+Distribution!H726+Transmission!H726+Generation!H726+Retail!H726+Misc!H726","v":5797.4549255933189},{"$f":"+Distribution!I726+Transmission!I726+Generation!I726+Retail!I726+Misc!I726","v":5106.0360037553501},{"$f":"+Distribution!J726+Transmission!J726+Generation!J726+Retail!J726+Misc!J726","v":324.69456364735242},{"$f":"+Distribution!K726+Transmission!K726+Generation!K726+Retail!K726+Misc!K726","v":96.780448592295713},{"$f":"+Distribution!L726+Transmission!L726+Generation!L726+Retail!L726+Misc!L726","v":0},{"$f":"+Distribution!M726+Transmission!M726+Generation!M726+Retail!M726+Misc!M726","v":161.45659968067415},{"$f":"+Distribution!N726+Transmission!N726+Generation!N726+Retail!N726+Misc!N726","v":24.399486107623876},{"$f":"+Distribution!O726+Transmission!O726+Generation!O726+Retail!O726+Misc!O726","v":0},{"$f":"+Distribution!P726+Transmission!P726+Generation!P726+Retail!P726+Misc!P726","v":0},{"$f":"+Distribution!Q726+Transmission!Q726+Generation!Q726+Retail!Q726+Misc!Q726","v":84.08782381002311},{"$f":"+Distribution!R726+Transmission!R726+Generation!R726+Retail!R726+Misc!R726","v":0},{"$f":"+Distribution!S726+Transmission!S726+Generation!S726+Retail!S726+Misc!S726","v":0},0]
[{"$f":"ROW()","v":727}]
[{"$f":"ROW()","v":728}]
[{"$f":"ROW()","v":729},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMAT\",\"\")","v":"SCHMAT"},{"$f":"IF(IncomeTaxOptVal=1,\"Additions - Temporary\",\"\")","v":"Additions - Temporary"}]
[{"$f":"ROW()","v":730},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"S\",\"\")","v":"S"},"F101D",null,{"$f":"+Distribution!H730+Transmission!H730+Generation!H730+Retail!H730+Misc!H730","v":-602530.00000000023},{"$f":"+Distribution!I730+Transmission!I730+Generation!I730+Retail!I730+Misc!I730","v":-148368.11713963721},{"$f":"+Distribution!J730+Transmission!J730+Generation!J730+Retail!J730+Misc!J730","v":-170696.7901978693},{"$f":"+Distribution!K730+Transmission!K730+Generation!K730+Retail!K730+Misc!K730","v":-57241.10920002521},{"$f":"+Distribution!L730+Transmission!L730+Generation!L730+Retail!L730+Misc!L730","v":912.92504242268842},{"$f":"+Distribution!M730+Transmission!M730+Generation!M730+Retail!M730+Misc!M730","v":-148861.85769364203},{"$f":"+Distribution!N730+Transmission!N730+Generation!N730+Retail!N730+Misc!N730","v":-4695.2417664635468},{"$f":"+Distribution!O730+Transmission!O730+Generation!O730+Retail!O730+Misc!O730","v":-81.672358458844101},{"$f":"+Distribution!P730+Transmission!P730+Generation!P730+Retail!P730+Misc!P730","v":-299.96331976328497},{"$f":"+Distribution!Q730+Transmission!Q730+Generation!Q730+Retail!Q730+Misc!Q730","v":-34615.858117881886},{"$f":"+Distribution!R730+Transmission!R730+Generation!R730+Retail!R730+Misc!R730","v":-18234.513952405563},{"$f":"+Distribution!S730+Transmission!S730+Generation!S730+Retail!S730+Misc!S730","v":-20347.801296276153},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I730:S730)-H730,0),\"\")","v":0}]
[{"$f":"ROW()","v":731},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SGCT\",\"\")","v":"SGCT"},"F10",null,{"$f":"+Distribution!H731+Transmission!H731+Generation!H731+Retail!H731+Misc!H731","v":730535.58530810301},{"$f":"+Distribution!I731+Transmission!I731+Generation!I731+Retail!I731+Misc!I731","v":252455.28947486336},{"$f":"+Distribution!J731+Transmission!J731+Generation!J731+Retail!J731+Misc!J731","v":196687.26837241475},{"$f":"+Distribution!K731+Transmission!K731+Generation!K731+Retail!K731+Misc!K731","v":63057.14109341766},{"$f":"+Distribution!L731+Transmission!L731+Generation!L731+Retail!L731+Misc!L731","v":1384.882689616946},{"$f":"+Distribution!M731+Transmission!M731+Generation!M731+Retail!M731+Misc!M731","v":127858.78577731602},{"$f":"+Distribution!N731+Transmission!N731+Generation!N731+Retail!N731+Misc!N731","v":6812.942071032413},{"$f":"+Distribution!O731+Transmission!O731+Generation!O731+Retail!O731+Misc!O731","v":170.87236410596088},{"$f":"+Distribution!P731+Transmission!P731+Generation!P731+Retail!P731+Misc!P731","v":309.93785447110372},{"$f":"+Distribution!Q731+Transmission!Q731+Generation!Q731+Retail!Q731+Misc!Q731","v":49222.28642009828},{"$f":"+Distribution!R731+Transmission!R731+Generation!R731+Retail!R731+Misc!R731","v":15704.549377942272},{"$f":"+Distribution!S731+Transmission!S731+Generation!S731+Retail!S731+Misc!S731","v":16871.629812824165},0]
[{"$f":"ROW()","v":732},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"CIAC\",\"\")","v":"CIAC"},"F104D",null,{"$f":"+Distribution!H732+Transmission!H732+Generation!H732+Retail!H732+Misc!H732","v":19911629.497310635},{"$f":"+Distribution!I732+Transmission!I732+Generation!I732+Retail!I732+Misc!I732","v":11597820.801869662},{"$f":"+Distribution!J732+Transmission!J732+Generation!J732+Retail!J732+Misc!J732","v":4640285.3934109742},{"$f":"+Distribution!K732+Transmission!K732+Generation!K732+Retail!K732+Misc!K732","v":1313706.799057663},{"$f":"+Distribution!L732+Transmission!L732+Generation!L732+Retail!L732+Misc!L732","v":219776.16825332277},{"$f":"+Distribution!M732+Transmission!M732+Generation!M732+Retail!M732+Misc!M732","v":24162.477643359045},{"$f":"+Distribution!N732+Transmission!N732+Generation!N732+Retail!N732+Misc!N732","v":272699.71767245902},{"$f":"+Distribution!O732+Transmission!O732+Generation!O732+Retail!O732+Misc!O732","v":9771.3748073663774},{"$f":"+Distribution!P732+Transmission!P732+Generation!P732+Retail!P732+Misc!P732","v":6941.0231279942573},{"$f":"+Distribution!Q732+Transmission!Q732+Generation!Q732+Retail!Q732+Misc!Q732","v":1823045.4615625904},{"$f":"+Distribution!R732+Transmission!R732+Generation!R732+Retail!R732+Misc!R732","v":1710.1399526266675},{"$f":"+Distribution!S732+Transmission!S732+Generation!S732+Retail!S732+Misc!S732","v":1710.1399526266675},0]
[{"$f":"ROW()","v":733},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNP\",\"\")","v":"SNP"},"F104D",null,{"$f":"+Distribution!H733+Transmission!H733+Generation!H733+Retail!H733+Misc!H733","v":23175950.463249847},{"$f":"+Distribution!I733+Transmission!I733+Generation!I733+Retail!I733+Misc!I733","v":9420654.952133853},{"$f":"+Distribution!J733+Transmission!J733+Generation!J733+Retail!J733+Misc!J733","v":6006219.6004283316},{"$f":"+Distribution!K733+Transmission!K733+Generation!K733+Retail!K733+Misc!K733","v":1875419.291263029},{"$f":"+Distribution!L733+Transmission!L733+Generation!L733+Retail!L733+Misc!L733","v":100440.01969793695},{"$f":"+Distribution!M733+Transmission!M733+Generation!M733+Retail!M733+Misc!M733","v":3034223.3278200519},{"$f":"+Distribution!N733+Transmission!N733+Generation!N733+Retail!N733+Misc!N733","v":244033.71544818321},{"$f":"+Distribution!O733+Transmission!O733+Generation!O733+Retail!O733+Misc!O733","v":7013.720934609888},{"$f":"+Distribution!P733+Transmission!P733+Generation!P733+Retail!P733+Misc!P733","v":9542.2463440941356},{"$f":"+Distribution!Q733+Transmission!Q733+Generation!Q733+Retail!Q733+Misc!Q733","v":1703607.9001229627},{"$f":"+Distribution!R733+Transmission!R733+Generation!R733+Retail!R733+Misc!R733","v":370712.51697797375},{"$f":"+Distribution!S733+Transmission!S733+Generation!S733+Retail!S733+Misc!S733","v":404083.17207882809},0]
[{"$f":"ROW()","v":734},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"TROJD\",\"\")","v":"TROJD"},"F10",null,{"$f":"+Distribution!H734+Transmission!H734+Generation!H734+Retail!H734+Misc!H734","v":-72982.255466553295},{"$f":"+Distribution!I734+Transmission!I734+Generation!I734+Retail!I734+Misc!I734","v":-25220.888346686777},{"$f":"+Distribution!J734+Transmission!J734+Generation!J734+Retail!J734+Misc!J734","v":-19649.529408372382},{"$f":"+Distribution!K734+Transmission!K734+Generation!K734+Retail!K734+Misc!K734","v":-6299.5594914509065},{"$f":"+Distribution!L734+Transmission!L734+Generation!L734+Retail!L734+Misc!L734","v":-138.35309912001671},{"$f":"+Distribution!M734+Transmission!M734+Generation!M734+Retail!M734+Misc!M734","v":-12773.399071734289},{"$f":"+Distribution!N734+Transmission!N734+Generation!N734+Retail!N734+Misc!N734","v":-680.62923792714673},{"$f":"+Distribution!O734+Transmission!O734+Generation!O734+Retail!O734+Misc!O734","v":-17.070558615013475},{"$f":"+Distribution!P734+Transmission!P734+Generation!P734+Retail!P734+Misc!P734","v":-30.96353432834562},{"$f":"+Distribution!Q734+Transmission!Q734+Generation!Q734+Retail!Q734+Misc!Q734","v":-4917.4243587934134},{"$f":"+Distribution!R734+Transmission!R734+Generation!R734+Retail!R734+Misc!R734","v":-1568.9221137731352},{"$f":"+Distribution!S734+Transmission!S734+Generation!S734+Retail!S734+Misc!S734","v":-1685.5162457518579},0]
[{"$f":"ROW()","v":735},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},"F10",null,{"$f":"+Distribution!H735+Transmission!H735+Generation!H735+Retail!H735+Misc!H735","v":0},{"$f":"+Distribution!I735+Transmission!I735+Generation!I735+Retail!I735+Misc!I735","v":0},{"$f":"+Distribution!J735+Transmission!J735+Generation!J735+Retail!J735+Misc!J735","v":0},{"$f":"+Distribution!K735+Transmission!K735+Generation!K735+Retail!K735+Misc!K735","v":0},{"$f":"+Distribution!L735+Transmission!L735+Generation!L735+Retail!L735+Misc!L735","v":0},{"$f":"+Distribution!M735+Transmission!M735+Generation!M735+Retail!M735+Misc!M735","v":0},{"$f":"+Distribution!N735+Transmission!N735+Generation!N735+Retail!N735+Misc!N735","v":0},{"$f":"+Distribution!O735+Transmission!O735+Generation!O735+Retail!O735+Misc!O735","v":0},{"$f":"+Distribution!P735+Transmission!P735+Generation!P735+Retail!P735+Misc!P735","v":0},{"$f":"+Distribution!Q735+Transmission!Q735+Generation!Q735+Retail!Q735+Misc!Q735","v":0},{"$f":"+Distribution!R735+Transmission!R735+Generation!R735+Retail!R735+Misc!R735","v":0},{"$f":"+Distribution!S735+Transmission!S735+Generation!S735+Retail!S735+Misc!S735","v":0},0]
[{"$f":"ROW()","v":736},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SE\",\"\")","v":"SE"},"F30",null,{"$f":"+Distribution!H736+Transmission!H736+Generation!H736+Retail!H736+Misc!H736","v":8502498.3406798001},{"$f":"+Distribution!I736+Transmission!I736+Generation!I736+Retail!I736+Misc!I736","v":2475164.226610906},{"$f":"+Distribution!J736+Transmission!J736+Generation!J736+Retail!J736+Misc!J736","v":2295933.1920285639},{"$f":"+Distribution!K736+Transmission!K736+Generation!K736+Retail!K736+Misc!K736","v":788073.29804864712},{"$f":"+Distribution!L736+Transmission!L736+Generation!L736+Retail!L736+Misc!L736","v":32907.638514243707},{"$f":"+Distribution!M736+Transmission!M736+Generation!M736+Retail!M736+Misc!M736","v":1743478.3046502213},{"$f":"+Distribution!N736+Transmission!N736+Generation!N736+Retail!N736+Misc!N736","v":93898.636779091161},{"$f":"+Distribution!O736+Transmission!O736+Generation!O736+Retail!O736+Misc!O736","v":2394.8543805747699},{"$f":"+Distribution!P736+Transmission!P736+Generation!P736+Retail!P736+Misc!P736","v":6933.9359835964387},{"$f":"+Distribution!Q736+Transmission!Q736+Generation!Q736+Retail!Q736+Misc!Q736","v":514452.52421150223},{"$f":"+Distribution!R736+Transmission!R736+Generation!R736+Retail!R736+Misc!R736","v":215105.78020667005},{"$f":"+Distribution!S736+Transmission!S736+Generation!S736+Retail!S736+Misc!S736","v":334155.94926578301},0]
[{"$f":"ROW()","v":737},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},"F10",null,{"$f":"+Distribution!H737+Transmission!H737+Generation!H737+Retail!H737+Misc!H737","v":392478.82369088219},{"$f":"+Distribution!I737+Transmission!I737+Generation!I737+Retail!I737+Misc!I737","v":135631.11372028122},{"$f":"+Distribution!J737+Transmission!J737+Generation!J737+Retail!J737+Misc!J737","v":105669.85274676386},{"$f":"+Distribution!K737+Transmission!K737+Generation!K737+Retail!K737+Misc!K737","v":33877.32652505469},{"$f":"+Distribution!L737+Transmission!L737+Generation!L737+Retail!L737+Misc!L737","v":744.02553400802174},{"$f":"+Distribution!M737+Transmission!M737+Generation!M737+Retail!M737+Misc!M737","v":68691.884214321079},{"$f":"+Distribution!N737+Transmission!N737+Generation!N737+Retail!N737+Misc!N737","v":3660.2398893206459},{"$f":"+Distribution!O737+Transmission!O737+Generation!O737+Retail!O737+Misc!O737","v":91.80084559098313},{"$f":"+Distribution!P737+Transmission!P737+Generation!P737+Retail!P737+Misc!P737","v":166.51351006917932},{"$f":"+Distribution!Q737+Transmission!Q737+Generation!Q737+Retail!Q737+Misc!Q737","v":26444.577734551018},{"$f":"+Distribution!R737+Transmission!R737+Generation!R737+Retail!R737+Misc!R737","v":8437.2386375273145},{"$f":"+Distribution!S737+Transmission!S737+Generation!S737+Retail!S737+Misc!S737","v":9064.2503333941277},0]
[{"$f":"ROW()","v":738},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"GPS\",\"\")","v":"GPS"},"F102D",null,{"$f":"+Distribution!H738+Transmission!H738+Generation!H738+Retail!H738+Misc!H738","v":-1952123.5960632325},{"$f":"+Distribution!I738+Transmission!I738+Generation!I738+Retail!I738+Misc!I738","v":-804503.82832607324},{"$f":"+Distribution!J738+Transmission!J738+Generation!J738+Retail!J738+Misc!J738","v":-504650.62915636314},{"$f":"+Distribution!K738+Transmission!K738+Generation!K738+Retail!K738+Misc!K738","v":-157161.21130830492},{"$f":"+Distribution!L738+Transmission!L738+Generation!L738+Retail!L738+Misc!L738","v":-11022.610061291003},{"$f":"+Distribution!M738+Transmission!M738+Generation!M738+Retail!M738+Misc!M738","v":-245797.75981675959},{"$f":"+Distribution!N738+Transmission!N738+Generation!N738+Retail!N738+Misc!N738","v":-20581.914545873275},{"$f":"+Distribution!O738+Transmission!O738+Generation!O738+Retail!O738+Misc!O738","v":-591.07750731142619},{"$f":"+Distribution!P738+Transmission!P738+Generation!P738+Retail!P738+Misc!P738","v":-772.6334757476061},{"$f":"+Distribution!Q738+Transmission!Q738+Generation!Q738+Retail!Q738+Misc!Q738","v":-144925.81438643223},{"$f":"+Distribution!R738+Transmission!R738+Generation!R738+Retail!R738+Misc!R738","v":-29982.334697736307},{"$f":"+Distribution!S738+Transmission!S738+Generation!S738+Retail!S738+Misc!S738","v":-32133.782781340124},0]
[{"$f":"ROW()","v":739},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SO\",\"\")","v":"SO"},"F102D",null,{"$f":"+Distribution!H739+Transmission!H739+Generation!H739+Retail!H739+Misc!H739","v":13606894.088644508},{"$f":"+Distribution!I739+Transmission!I739+Generation!I739+Retail!I739+Misc!I739","v":5610914.4455007929},{"$f":"+Distribution!J739+Transmission!J739+Generation!J739+Retail!J739+Misc!J739","v":3517111.7276023645},{"$f":"+Distribution!K739+Transmission!K739+Generation!K739+Retail!K739+Misc!K739","v":1095200.973305332},{"$f":"+Distribution!L739+Transmission!L739+Generation!L739+Retail!L739+Misc!L739","v":77011.844250937822},{"$f":"+Distribution!M739+Transmission!M739+Generation!M739+Retail!M739+Misc!M739","v":1710746.6367138415},{"$f":"+Distribution!N739+Transmission!N739+Generation!N739+Retail!N739+Misc!N739","v":143522.83937567571},{"$f":"+Distribution!O739+Transmission!O739+Generation!O739+Retail!O739+Misc!O739","v":4123.356303480401},{"$f":"+Distribution!P739+Transmission!P739+Generation!P739+Retail!P739+Misc!P739","v":5384.2139125259109},{"$f":"+Distribution!Q739+Transmission!Q739+Generation!Q739+Retail!Q739+Misc!Q739","v":1010522.0351410585},{"$f":"+Distribution!R739+Transmission!R739+Generation!R739+Retail!R739+Misc!R739","v":208687.90255791735},{"$f":"+Distribution!S739+Transmission!S739+Generation!S739+Retail!S739+Misc!S739","v":223668.11398058166},0]
[{"$f":"ROW()","v":740},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNPD\",\"\")","v":"SNPD"},"F104D",null,{"$f":"+Distribution!H740+Transmission!H740+Generation!H740+Retail!H740+Misc!H740","v":50505.207479814497},{"$f":"+Distribution!I740+Transmission!I740+Generation!I740+Retail!I740+Misc!I740","v":20529.562906502008},{"$f":"+Distribution!J740+Transmission!J740+Generation!J740+Retail!J740+Misc!J740","v":13088.799424643956},{"$f":"+Distribution!K740+Transmission!K740+Generation!K740+Retail!K740+Misc!K740","v":4086.9279802388755},{"$f":"+Distribution!L740+Transmission!L740+Generation!L740+Retail!L740+Misc!L740","v":218.87965467327092},{"$f":"+Distribution!M740+Transmission!M740+Generation!M740+Retail!M740+Misc!M740","v":6612.2025482684894},{"$f":"+Distribution!N740+Transmission!N740+Generation!N740+Retail!N740+Misc!N740","v":531.8001283409817},{"$f":"+Distribution!O740+Transmission!O740+Generation!O740+Retail!O740+Misc!O740","v":15.284353993148766},{"$f":"+Distribution!P740+Transmission!P740+Generation!P740+Retail!P740+Misc!P740","v":20.794535792444758},{"$f":"+Distribution!Q740+Transmission!Q740+Generation!Q740+Retail!Q740+Misc!Q740","v":3712.5152902098584},{"$f":"+Distribution!R740+Transmission!R740+Generation!R740+Retail!R740+Misc!R740","v":807.85953590234749},{"$f":"+Distribution!S740+Transmission!S740+Generation!S740+Retail!S740+Misc!S740","v":880.58112124912793},0]
[{"$f":"ROW()","v":741},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"BADDEBT\",\"\")","v":"BADDEBT"},"F80",null,{"$f":"+Distribution!H741+Transmission!H741+Generation!H741+Retail!H741+Misc!H741","v":-857426.70286046562},{"$f":"+Distribution!I741+Transmission!I741+Generation!I741+Retail!I741+Misc!I741","v":-755167.85754720168},{"$f":"+Distribution!J741+Transmission!J741+Generation!J741+Retail!J741+Misc!J741","v":-48021.380539905622},{"$f":"+Distribution!K741+Transmission!K741+Generation!K741+Retail!K741+Misc!K741","v":-14313.546548075388},{"$f":"+Distribution!L741+Transmission!L741+Generation!L741+Retail!L741+Misc!L741","v":0},{"$f":"+Distribution!M741+Transmission!M741+Generation!M741+Retail!M741+Misc!M741","v":-23878.960974430469},{"$f":"+Distribution!N741+Transmission!N741+Generation!N741+Retail!N741+Misc!N741","v":-3608.6129505540944},{"$f":"+Distribution!O741+Transmission!O741+Generation!O741+Retail!O741+Misc!O741","v":0},{"$f":"+Distribution!P741+Transmission!P741+Generation!P741+Retail!P741+Misc!P741","v":0},{"$f":"+Distribution!Q741+Transmission!Q741+Generation!Q741+Retail!Q741+Misc!Q741","v":-12436.344300298488},{"$f":"+Distribution!R741+Transmission!R741+Generation!R741+Retail!R741+Misc!R741","v":0},{"$f":"+Distribution!S741+Transmission!S741+Generation!S741+Retail!S741+Misc!S741","v":0},0]
[{"$f":"ROW()","v":742},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"TAXDEPR\",\"\")","v":"TAXDEPR"},"F151D",null,{"$f":"+Distribution!H742+Transmission!H742+Generation!H742+Retail!H742+Misc!H742","v":0},{"$f":"+Distribution!I742+Transmission!I742+Generation!I742+Retail!I742+Misc!I742","v":0},{"$f":"+Distribution!J742+Transmission!J742+Generation!J742+Retail!J742+Misc!J742","v":0},{"$f":"+Distribution!K742+Transmission!K742+Generation!K742+Retail!K742+Misc!K742","v":0},{"$f":"+Distribution!L742+Transmission!L742+Generation!L742+Retail!L742+Misc!L742","v":0},{"$f":"+Distribution!M742+Transmission!M742+Generation!M742+Retail!M742+Misc!M742","v":0},{"$f":"+Distribution!N742+Transmission!N742+Generation!N742+Retail!N742+Misc!N742","v":0},{"$f":"+Distribution!O742+Transmission!O742+Generation!O742+Retail!O742+Misc!O742","v":0},{"$f":"+Distribution!P742+Transmission!P742+Generation!P742+Retail!P742+Misc!P742","v":0},{"$f":"+Distribution!Q742+Transmission!Q742+Generation!Q742+Retail!Q742+Misc!Q742","v":0},{"$f":"+Distribution!R742+Transmission!R742+Generation!R742+Retail!R742+Misc!R742","v":0},{"$f":"+Distribution!S742+Transmission!S742+Generation!S742+Retail!S742+Misc!S742","v":0},0]
[{"$f":"ROW()","v":743},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMDEXP\",\"\")","v":"SCHMDEXP"},"F151D",null,{"$f":"+Distribution!H743+Transmission!H743+Generation!H743+Retail!H743+Misc!H743","v":290140225.61456829},{"$f":"+Distribution!I743+Transmission!I743+Generation!I743+Retail!I743+Misc!I743","v":119518973.49507369},{"$f":"+Distribution!J743+Transmission!J743+Generation!J743+Retail!J743+Misc!J743","v":74839425.125059307},{"$f":"+Distribution!K743+Transmission!K743+Generation!K743+Retail!K743+Misc!K743","v":23336959.793700397},{"$f":"+Distribution!L743+Transmission!L743+Generation!L743+Retail!L743+Misc!L743","v":2482303.5147966859},{"$f":"+Distribution!M743+Transmission!M743+Generation!M743+Retail!M743+Misc!M743","v":36028792.030285418},{"$f":"+Distribution!N743+Transmission!N743+Generation!N743+Retail!N743+Misc!N743","v":3071660.4047347819},{"$f":"+Distribution!O743+Transmission!O743+Generation!O743+Retail!O743+Misc!O743","v":86671.820257751548},{"$f":"+Distribution!P743+Transmission!P743+Generation!P743+Retail!P743+Misc!P743","v":112560.84112461824},{"$f":"+Distribution!Q743+Transmission!Q743+Generation!Q743+Retail!Q743+Misc!Q743","v":21550992.559767671},{"$f":"+Distribution!R743+Transmission!R743+Generation!R743+Retail!R743+Misc!R743","v":4397267.1316634053},{"$f":"+Distribution!S743+Transmission!S743+Generation!S743+Retail!S743+Misc!S743","v":4714618.8981045736},0]
[{"$f":"ROW()","v":744}]
[{"$f":"ROW()","v":745}]
[{"$f":"ROW()","v":746},null,{"$f":"IF(IncomeTaxOptVal=1,\"TOTAL SCHEDULE - M ADDITIONS\",\"\")","v":"TOTAL SCHEDULE - M ADDITIONS"},null,null,null,null,{"$f":"+Distribution!H746+Transmission!H746+Generation!H746+Retail!H746+Misc!H746","v":351233984.98702264},{"$f":"+Distribution!I746+Transmission!I746+Generation!I746+Retail!I746+Misc!I746","v":146721576.53188893},{"$f":"+Distribution!J746+Transmission!J746+Generation!J746+Retail!J746+Misc!J746","v":90391628.664943323},{"$f":"+Distribution!K746+Transmission!K746+Generation!K746+Retail!K746+Misc!K746","v":28114932.415176813},{"$f":"+Distribution!L746+Transmission!L746+Generation!L746+Retail!L746+Misc!L746","v":2896986.9544630875},{"$f":"+Distribution!M746+Transmission!M746+Generation!M746+Retail!M746+Misc!M746","v":41982828.619602904},{"$f":"+Distribution!N746+Transmission!N746+Generation!N746+Retail!N746+Misc!N746","v":3787822.3014524188},{"$f":"+Distribution!O746+Transmission!O746+Generation!O746+Retail!O746+Misc!O746","v":109052.35306366417},{"$f":"+Distribution!P746+Transmission!P746+Generation!P746+Retail!P746+Misc!P746","v":139515.63664328092},{"$f":"+Distribution!Q746+Transmission!Q746+Generation!Q746+Retail!Q746+Misc!Q746","v":26369656.192267586},{"$f":"+Distribution!R746+Transmission!R746+Generation!R746+Retail!R746+Misc!R746","v":5127969.7886955813},{"$f":"+Distribution!S746+Transmission!S746+Generation!S746+Retail!S746+Misc!S746","v":5592015.5288251014},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I746:S746)-H746,0),\"\")","v":0}]
[{"$f":"ROW()","v":747}]
[{"$f":"ROW()","v":748},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMDF\",\"\")","v":"SCHMDF"},{"$f":"IF(IncomeTaxOptVal=1,\"Deductions - Flow Through\",\"\")","v":"Deductions - Flow Through"}]
[{"$f":"ROW()","v":749},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"S\",\"\")","v":"S"},"F101D",null,{"$f":"+Distribution!H749+Transmission!H749+Generation!H749+Retail!H749+Misc!H749","v":0},{"$f":"+Distribution!I749+Transmission!I749+Generation!I749+Retail!I749+Misc!I749","v":0},{"$f":"+Distribution!J749+Transmission!J749+Generation!J749+Retail!J749+Misc!J749","v":0},{"$f":"+Distribution!K749+Transmission!K749+Generation!K749+Retail!K749+Misc!K749","v":0},{"$f":"+Distribution!L749+Transmission!L749+Generation!L749+Retail!L749+Misc!L749","v":0},{"$f":"+Distribution!M749+Transmission!M749+Generation!M749+Retail!M749+Misc!M749","v":0},{"$f":"+Distribution!N749+Transmission!N749+Generation!N749+Retail!N749+Misc!N749","v":0},{"$f":"+Distribution!O749+Transmission!O749+Generation!O749+Retail!O749+Misc!O749","v":0},{"$f":"+Distribution!P749+Transmission!P749+Generation!P749+Retail!P749+Misc!P749","v":0},{"$f":"+Distribution!Q749+Transmission!Q749+Generation!Q749+Retail!Q749+Misc!Q749","v":0},{"$f":"+Distribution!R749+Transmission!R749+Generation!R749+Retail!R749+Misc!R749","v":0},{"$f":"+Distribution!S749+Transmission!S749+Generation!S749+Retail!S749+Misc!S749","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I749:S749)-H749,0),\"\")","v":0}]
[{"$f":"ROW()","v":750},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"DGP\",\"\")","v":"DGP"},"F10",null,{"$f":"+Distribution!H750+Transmission!H750+Generation!H750+Retail!H750+Misc!H750","v":0},{"$f":"+Distribution!I750+Transmission!I750+Generation!I750+Retail!I750+Misc!I750","v":0},{"$f":"+Distribution!J750+Transmission!J750+Generation!J750+Retail!J750+Misc!J750","v":0},{"$f":"+Distribution!K750+Transmission!K750+Generation!K750+Retail!K750+Misc!K750","v":0},{"$f":"+Distribution!L750+Transmission!L750+Generation!L750+Retail!L750+Misc!L750","v":0},{"$f":"+Distribution!M750+Transmission!M750+Generation!M750+Retail!M750+Misc!M750","v":0},{"$f":"+Distribution!N750+Transmission!N750+Generation!N750+Retail!N750+Misc!N750","v":0},{"$f":"+Distribution!O750+Transmission!O750+Generation!O750+Retail!O750+Misc!O750","v":0},{"$f":"+Distribution!P750+Transmission!P750+Generation!P750+Retail!P750+Misc!P750","v":0},{"$f":"+Distribution!Q750+Transmission!Q750+Generation!Q750+Retail!Q750+Misc!Q750","v":0},{"$f":"+Distribution!R750+Transmission!R750+Generation!R750+Retail!R750+Misc!R750","v":0},{"$f":"+Distribution!S750+Transmission!S750+Generation!S750+Retail!S750+Misc!S750","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I750:S750)-H750,0),\"\")","v":0}]
[{"$f":"ROW()","v":751},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"DGU\",\"\")","v":"DGU"},"F10",null,{"$f":"+Distribution!H751+Transmission!H751+Generation!H751+Retail!H751+Misc!H751","v":0},{"$f":"+Distribution!I751+Transmission!I751+Generation!I751+Retail!I751+Misc!I751","v":0},{"$f":"+Distribution!J751+Transmission!J751+Generation!J751+Retail!J751+Misc!J751","v":0},{"$f":"+Distribution!K751+Transmission!K751+Generation!K751+Retail!K751+Misc!K751","v":0},{"$f":"+Distribution!L751+Transmission!L751+Generation!L751+Retail!L751+Misc!L751","v":0},{"$f":"+Distribution!M751+Transmission!M751+Generation!M751+Retail!M751+Misc!M751","v":0},{"$f":"+Distribution!N751+Transmission!N751+Generation!N751+Retail!N751+Misc!N751","v":0},{"$f":"+Distribution!O751+Transmission!O751+Generation!O751+Retail!O751+Misc!O751","v":0},{"$f":"+Distribution!P751+Transmission!P751+Generation!P751+Retail!P751+Misc!P751","v":0},{"$f":"+Distribution!Q751+Transmission!Q751+Generation!Q751+Retail!Q751+Misc!Q751","v":0},{"$f":"+Distribution!R751+Transmission!R751+Generation!R751+Retail!R751+Misc!R751","v":0},{"$f":"+Distribution!S751+Transmission!S751+Generation!S751+Retail!S751+Misc!S751","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I751:S751)-H751,0),\"\")","v":0}]
[{"$f":"ROW()","v":752}]
[{"$f":"ROW()","v":753},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMDP\",\"\")","v":"SCHMDP"},{"$f":"IF(IncomeTaxOptVal=1,\"Deductions - Permanent\",\"\")","v":"Deductions - Permanent"}]
[{"$f":"ROW()","v":754},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"S\",\"\")","v":"S"},"F101D",null,{"$f":"+Distribution!H754+Transmission!H754+Generation!H754+Retail!H754+Misc!H754","v":0},{"$f":"+Distribution!I754+Transmission!I754+Generation!I754+Retail!I754+Misc!I754","v":0},{"$f":"+Distribution!J754+Transmission!J754+Generation!J754+Retail!J754+Misc!J754","v":0},{"$f":"+Distribution!K754+Transmission!K754+Generation!K754+Retail!K754+Misc!K754","v":0},{"$f":"+Distribution!L754+Transmission!L754+Generation!L754+Retail!L754+Misc!L754","v":0},{"$f":"+Distribution!M754+Transmission!M754+Generation!M754+Retail!M754+Misc!M754","v":0},{"$f":"+Distribution!N754+Transmission!N754+Generation!N754+Retail!N754+Misc!N754","v":0},{"$f":"+Distribution!O754+Transmission!O754+Generation!O754+Retail!O754+Misc!O754","v":0},{"$f":"+Distribution!P754+Transmission!P754+Generation!P754+Retail!P754+Misc!P754","v":0},{"$f":"+Distribution!Q754+Transmission!Q754+Generation!Q754+Retail!Q754+Misc!Q754","v":0},{"$f":"+Distribution!R754+Transmission!R754+Generation!R754+Retail!R754+Misc!R754","v":0},{"$f":"+Distribution!S754+Transmission!S754+Generation!S754+Retail!S754+Misc!S754","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I754:S754)-H754,0),\"\")","v":0}]
[{"$f":"ROW()","v":755},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SE\",\"\")","v":"SE"},"F30",null,{"$f":"+Distribution!H755+Transmission!H755+Generation!H755+Retail!H755+Misc!H755","v":205709.55867118997},{"$f":"+Distribution!I755+Transmission!I755+Generation!I755+Retail!I755+Misc!I755","v":59884.156431853822},{"$f":"+Distribution!J755+Transmission!J755+Generation!J755+Retail!J755+Misc!J755","v":55547.838381932677},{"$f":"+Distribution!K755+Transmission!K755+Generation!K755+Retail!K755+Misc!K755","v":19066.655922355032},{"$f":"+Distribution!L755+Transmission!L755+Generation!L755+Retail!L755+Misc!L755","v":796.16784672431845},{"$f":"+Distribution!M755+Transmission!M755+Generation!M755+Retail!M755+Misc!M755","v":42181.737441387886},{"$f":"+Distribution!N755+Transmission!N755+Generation!N755+Retail!N755+Misc!N755","v":2271.7848751863266},{"$f":"+Distribution!O755+Transmission!O755+Generation!O755+Retail!O755+Misc!O755","v":57.941138941805846},{"$f":"+Distribution!P755+Transmission!P755+Generation!P755+Retail!P755+Misc!P755","v":167.75974000670772},{"$f":"+Distribution!Q755+Transmission!Q755+Generation!Q755+Retail!Q755+Misc!Q755","v":12446.671257376163},{"$f":"+Distribution!R755+Transmission!R755+Generation!R755+Retail!R755+Misc!R755","v":5204.2721257853518},{"$f":"+Distribution!S755+Transmission!S755+Generation!S755+Retail!S755+Misc!S755","v":8084.5735096398585},0]
[{"$f":"ROW()","v":756},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNP\",\"\")","v":"SNP"},"F104D",null,{"$f":"+Distribution!H756+Transmission!H756+Generation!H756+Retail!H756+Misc!H756","v":166732.47222961759},{"$f":"+Distribution!I756+Transmission!I756+Generation!I756+Retail!I756+Misc!I756","v":68098.651656802773},{"$f":"+Distribution!J756+Transmission!J756+Generation!J756+Retail!J756+Misc!J756","v":43166.538445920232},{"$f":"+Distribution!K756+Transmission!K756+Generation!K756+Retail!K756+Misc!K756","v":13466.149976608602},{"$f":"+Distribution!L756+Transmission!L756+Generation!L756+Retail!L756+Misc!L756","v":735.30406619070482},{"$f":"+Distribution!M756+Transmission!M756+Generation!M756+Retail!M756+Misc!M756","v":21581.99847800934},{"$f":"+Distribution!N756+Transmission!N756+Generation!N756+Retail!N756+Misc!N756","v":1761.9243298282613},{"$f":"+Distribution!O756+Transmission!O756+Generation!O756+Retail!O756+Misc!O756","v":50.795528757404057},{"$f":"+Distribution!P756+Transmission!P756+Generation!P756+Retail!P756+Misc!P756","v":68.537169698898168},{"$f":"+Distribution!Q756+Transmission!Q756+Generation!Q756+Retail!Q756+Misc!Q756","v":12289.823410263631},{"$f":"+Distribution!R756+Transmission!R756+Generation!R756+Retail!R756+Misc!R756","v":2637.2574836100603},{"$f":"+Distribution!S756+Transmission!S756+Generation!S756+Retail!S756+Misc!S756","v":2875.4916839277403},0]
[{"$f":"ROW()","v":757},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"IBT\",\"\")","v":"IBT"},"F150D",null,{"$f":"+Distribution!H757+Transmission!H757+Generation!H757+Retail!H757+Misc!H757","v":-68005.421995669705},{"$f":"+Distribution!I757+Transmission!I757+Generation!I757+Retail!I757+Misc!I757","v":-21512.583303152573},{"$f":"+Distribution!J757+Transmission!J757+Generation!J757+Retail!J757+Misc!J757","v":-49441.011611070426},{"$f":"+Distribution!K757+Transmission!K757+Generation!K757+Retail!K757+Misc!K757","v":-5311.8061607204854},{"$f":"+Distribution!L757+Transmission!L757+Generation!L757+Retail!L757+Misc!L757","v":-2168.2860160607847},{"$f":"+Distribution!M757+Transmission!M757+Generation!M757+Retail!M757+Misc!M757","v":15913.558378419997},{"$f":"+Distribution!N757+Transmission!N757+Generation!N757+Retail!N757+Misc!N757","v":-407.80169426265792},{"$f":"+Distribution!O757+Transmission!O757+Generation!O757+Retail!O757+Misc!O757","v":11.706382162011364},{"$f":"+Distribution!P757+Transmission!P757+Generation!P757+Retail!P757+Misc!P757","v":-417.90156488376954},{"$f":"+Distribution!Q757+Transmission!Q757+Generation!Q757+Retail!Q757+Misc!Q757","v":-10082.314112084956},{"$f":"+Distribution!R757+Transmission!R757+Generation!R757+Retail!R757+Misc!R757","v":3530.6190716070464},{"$f":"+Distribution!S757+Transmission!S757+Generation!S757+Retail!S757+Misc!S757","v":1880.3988851109516},0]
[{"$f":"ROW()","v":758},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},"F10",null,{"$f":"+Distribution!H758+Transmission!H758+Generation!H758+Retail!H758+Misc!H758","v":0},{"$f":"+Distribution!I758+Transmission!I758+Generation!I758+Retail!I758+Misc!I758","v":0},{"$f":"+Distribution!J758+Transmission!J758+Generation!J758+Retail!J758+Misc!J758","v":0},{"$f":"+Distribution!K758+Transmission!K758+Generation!K758+Retail!K758+Misc!K758","v":0},{"$f":"+Distribution!L758+Transmission!L758+Generation!L758+Retail!L758+Misc!L758","v":0},{"$f":"+Distribution!M758+Transmission!M758+Generation!M758+Retail!M758+Misc!M758","v":0},{"$f":"+Distribution!N758+Transmission!N758+Generation!N758+Retail!N758+Misc!N758","v":0},{"$f":"+Distribution!O758+Transmission!O758+Generation!O758+Retail!O758+Misc!O758","v":0},{"$f":"+Distribution!P758+Transmission!P758+Generation!P758+Retail!P758+Misc!P758","v":0},{"$f":"+Distribution!Q758+Transmission!Q758+Generation!Q758+Retail!Q758+Misc!Q758","v":0},{"$f":"+Distribution!R758+Transmission!R758+Generation!R758+Retail!R758+Misc!R758","v":0},{"$f":"+Distribution!S758+Transmission!S758+Generation!S758+Retail!S758+Misc!S758","v":0},0]
[{"$f":"ROW()","v":759},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SO\",\"\")","v":"SO"},"F102D",null,{"$f":"+Distribution!H759+Transmission!H759+Generation!H759+Retail!H759+Misc!H759","v":-737894.93696192338},{"$f":"+Distribution!I759+Transmission!I759+Generation!I759+Retail!I759+Misc!I759","v":-320117.65447679715},{"$f":"+Distribution!J759+Transmission!J759+Generation!J759+Retail!J759+Misc!J759","v":-188375.83070760343},{"$f":"+Distribution!K759+Transmission!K759+Generation!K759+Retail!K759+Misc!K759","v":-58080.217851029585},{"$f":"+Distribution!L759+Transmission!L759+Generation!L759+Retail!L759+Misc!L759","v":-5058.5202908782203},{"$f":"+Distribution!M759+Transmission!M759+Generation!M759+Retail!M759+Misc!M759","v":-80756.715214894881},{"$f":"+Distribution!N759+Transmission!N759+Generation!N759+Retail!N759+Misc!N759","v":-8074.8023876388052},{"$f":"+Distribution!O759+Transmission!O759+Generation!O759+Retail!O759+Misc!O759","v":-239.9311611324662},{"$f":"+Distribution!P759+Transmission!P759+Generation!P759+Retail!P759+Misc!P759","v":-285.55337600297275},{"$f":"+Distribution!Q759+Transmission!Q759+Generation!Q759+Retail!Q759+Misc!Q759","v":-56452.855497452932},{"$f":"+Distribution!R759+Transmission!R759+Generation!R759+Retail!R759+Misc!R759","v":-9867.7306961128015},{"$f":"+Distribution!S759+Transmission!S759+Generation!S759+Retail!S759+Misc!S759","v":-10585.125302380162},0]
[{"$f":"ROW()","v":760}]
[{"$f":"ROW()","v":761}]
[{"$f":"ROW()","v":762},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMDT\",\"\")","v":"SCHMDT"},{"$f":"IF(IncomeTaxOptVal=1,\"Deductions - Temporary\",\"\")","v":"Deductions - Temporary"}]
[{"$f":"ROW()","v":763},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"S\",\"\")","v":"S"},"F101D",null,{"$f":"+Distribution!H763+Transmission!H763+Generation!H763+Retail!H763+Misc!H763","v":-250449.00000000055},{"$f":"+Distribution!I763+Transmission!I763+Generation!I763+Retail!I763+Misc!I763","v":-98150.384422578834},{"$f":"+Distribution!J763+Transmission!J763+Generation!J763+Retail!J763+Misc!J763","v":-65032.800950202742},{"$f":"+Distribution!K763+Transmission!K763+Generation!K763+Retail!K763+Misc!K763","v":-20976.047459335594},{"$f":"+Distribution!L763+Transmission!L763+Generation!L763+Retail!L763+Misc!L763","v":-1065.7490225290321},{"$f":"+Distribution!M763+Transmission!M763+Generation!M763+Retail!M763+Misc!M763","v":-33987.084464122556},{"$f":"+Distribution!N763+Transmission!N763+Generation!N763+Retail!N763+Misc!N763","v":-2662.5409818236685},{"$f":"+Distribution!O763+Transmission!O763+Generation!O763+Retail!O763+Misc!O763","v":-57.854378585507533},{"$f":"+Distribution!P763+Transmission!P763+Generation!P763+Retail!P763+Misc!P763","v":-99.221609184054671},{"$f":"+Distribution!Q763+Transmission!Q763+Generation!Q763+Retail!Q763+Misc!Q763","v":-19988.209369401386},{"$f":"+Distribution!R763+Transmission!R763+Generation!R763+Retail!R763+Misc!R763","v":-4010.2662787428171},{"$f":"+Distribution!S763+Transmission!S763+Generation!S763+Retail!S763+Misc!S763","v":-4418.8410634944084},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I763:S763)-H763,0),\"\")","v":0}]
[{"$f":"ROW()","v":764},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"BADDEBT\",\"\")","v":"BADDEBT"},"F80",null,{"$f":"+Distribution!H764+Transmission!H764+Generation!H764+Retail!H764+Misc!H764","v":0},{"$f":"+Distribution!I764+Transmission!I764+Generation!I764+Retail!I764+Misc!I764","v":0},{"$f":"+Distribution!J764+Transmission!J764+Generation!J764+Retail!J764+Misc!J764","v":0},{"$f":"+Distribution!K764+Transmission!K764+Generation!K764+Retail!K764+Misc!K764","v":0},{"$f":"+Distribution!L764+Transmission!L764+Generation!L764+Retail!L764+Misc!L764","v":0},{"$f":"+Distribution!M764+Transmission!M764+Generation!M764+Retail!M764+Misc!M764","v":0},{"$f":"+Distribution!N764+Transmission!N764+Generation!N764+Retail!N764+Misc!N764","v":0},{"$f":"+Distribution!O764+Transmission!O764+Generation!O764+Retail!O764+Misc!O764","v":0},{"$f":"+Distribution!P764+Transmission!P764+Generation!P764+Retail!P764+Misc!P764","v":0},{"$f":"+Distribution!Q764+Transmission!Q764+Generation!Q764+Retail!Q764+Misc!Q764","v":0},{"$f":"+Distribution!R764+Transmission!R764+Generation!R764+Retail!R764+Misc!R764","v":0},{"$f":"+Distribution!S764+Transmission!S764+Generation!S764+Retail!S764+Misc!S764","v":0},0]
[{"$f":"ROW()","v":765},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNP\",\"\")","v":"SNP"},"F104D",null,{"$f":"+Distribution!H765+Transmission!H765+Generation!H765+Retail!H765+Misc!H765","v":38474629.877247691},{"$f":"+Distribution!I765+Transmission!I765+Generation!I765+Retail!I765+Misc!I765","v":15637576.017117517},{"$f":"+Distribution!J765+Transmission!J765+Generation!J765+Retail!J765+Misc!J765","v":9971978.2737329509},{"$f":"+Distribution!K765+Transmission!K765+Generation!K765+Retail!K765+Misc!K765","v":3113728.9063154524},{"$f":"+Distribution!L765+Transmission!L765+Generation!L765+Retail!L765+Misc!L765","v":166728.03739578987},{"$f":"+Distribution!M765+Transmission!M765+Generation!M765+Retail!M765+Misc!M765","v":5037565.7901286604},{"$f":"+Distribution!N765+Transmission!N765+Generation!N765+Retail!N765+Misc!N765","v":405159.23477146716},{"$f":"+Distribution!O765+Transmission!O765+Generation!O765+Retail!O765+Misc!O765","v":11638.40144037939},{"$f":"+Distribution!P765+Transmission!P765+Generation!P765+Retail!P765+Misc!P765","v":15837.782957519354},{"$f":"+Distribution!Q765+Transmission!Q765+Generation!Q765+Retail!Q765+Misc!Q765","v":2828068.826390882},{"$f":"+Distribution!R765+Transmission!R765+Generation!R765+Retail!R765+Misc!R765","v":615473.17379752942},{"$f":"+Distribution!S765+Transmission!S765+Generation!S765+Retail!S765+Misc!S765","v":670875.4331995534},0]
[{"$f":"ROW()","v":766},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"CN\",\"\")","v":"CN"},"F40",null,{"$f":"+Distribution!H766+Transmission!H766+Generation!H766+Retail!H766+Misc!H766","v":0},{"$f":"+Distribution!I766+Transmission!I766+Generation!I766+Retail!I766+Misc!I766","v":0},{"$f":"+Distribution!J766+Transmission!J766+Generation!J766+Retail!J766+Misc!J766","v":0},{"$f":"+Distribution!K766+Transmission!K766+Generation!K766+Retail!K766+Misc!K766","v":0},{"$f":"+Distribution!L766+Transmission!L766+Generation!L766+Retail!L766+Misc!L766","v":0},{"$f":"+Distribution!M766+Transmission!M766+Generation!M766+Retail!M766+Misc!M766","v":0},{"$f":"+Distribution!N766+Transmission!N766+Generation!N766+Retail!N766+Misc!N766","v":0},{"$f":"+Distribution!O766+Transmission!O766+Generation!O766+Retail!O766+Misc!O766","v":0},{"$f":"+Distribution!P766+Transmission!P766+Generation!P766+Retail!P766+Misc!P766","v":0},{"$f":"+Distribution!Q766+Transmission!Q766+Generation!Q766+Retail!Q766+Misc!Q766","v":0},{"$f":"+Distribution!R766+Transmission!R766+Generation!R766+Retail!R766+Misc!R766","v":0},{"$f":"+Distribution!S766+Transmission!S766+Generation!S766+Retail!S766+Misc!S766","v":0},0]
[{"$f":"ROW()","v":767},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"TROJD\",\"\")","v":"TROJD"},"F10",null,{"$f":"+Distribution!H767+Transmission!H767+Generation!H767+Retail!H767+Misc!H767","v":77865.865756094165},{"$f":"+Distribution!I767+Transmission!I767+Generation!I767+Retail!I767+Misc!I767","v":26908.545011363138},{"$f":"+Distribution!J767+Transmission!J767+Generation!J767+Retail!J767+Misc!J767","v":20964.378386249489},{"$f":"+Distribution!K767+Transmission!K767+Generation!K767+Retail!K767+Misc!K767","v":6721.0947448540228},{"$f":"+Distribution!L767+Transmission!L767+Generation!L767+Retail!L767+Misc!L767","v":147.61100179968969},{"$f":"+Distribution!M767+Transmission!M767+Generation!M767+Retail!M767+Misc!M767","v":13628.131537048703},{"$f":"+Distribution!N767+Transmission!N767+Generation!N767+Retail!N767+Misc!N767","v":726.17356823667922},{"$f":"+Distribution!O767+Transmission!O767+Generation!O767+Retail!O767+Misc!O767","v":18.212835668080103},{"$f":"+Distribution!P767+Transmission!P767+Generation!P767+Retail!P767+Misc!P767","v":33.03546035858129},{"$f":"+Distribution!Q767+Transmission!Q767+Generation!Q767+Retail!Q767+Misc!Q767","v":5246.4739893251544},{"$f":"+Distribution!R767+Transmission!R767+Generation!R767+Retail!R767+Misc!R767","v":1673.9065943065177},{"$f":"+Distribution!S767+Transmission!S767+Generation!S767+Retail!S767+Misc!S767","v":1798.3026268841104},0]
[{"$f":"ROW()","v":768},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"DGP\",\"\")","v":"DGP"},"F10",null,{"$f":"+Distribution!H768+Transmission!H768+Generation!H768+Retail!H768+Misc!H768","v":0},{"$f":"+Distribution!I768+Transmission!I768+Generation!I768+Retail!I768+Misc!I768","v":0},{"$f":"+Distribution!J768+Transmission!J768+Generation!J768+Retail!J768+Misc!J768","v":0},{"$f":"+Distribution!K768+Transmission!K768+Generation!K768+Retail!K768+Misc!K768","v":0},{"$f":"+Distribution!L768+Transmission!L768+Generation!L768+Retail!L768+Misc!L768","v":0},{"$f":"+Distribution!M768+Transmission!M768+Generation!M768+Retail!M768+Misc!M768","v":0},{"$f":"+Distribution!N768+Transmission!N768+Generation!N768+Retail!N768+Misc!N768","v":0},{"$f":"+Distribution!O768+Transmission!O768+Generation!O768+Retail!O768+Misc!O768","v":0},{"$f":"+Distribution!P768+Transmission!P768+Generation!P768+Retail!P768+Misc!P768","v":0},{"$f":"+Distribution!Q768+Transmission!Q768+Generation!Q768+Retail!Q768+Misc!Q768","v":0},{"$f":"+Distribution!R768+Transmission!R768+Generation!R768+Retail!R768+Misc!R768","v":0},{"$f":"+Distribution!S768+Transmission!S768+Generation!S768+Retail!S768+Misc!S768","v":0},0]
[{"$f":"ROW()","v":769},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SE\",\"\")","v":"SE"},"F30",null,{"$f":"+Distribution!H769+Transmission!H769+Generation!H769+Retail!H769+Misc!H769","v":15476674.062453439},{"$f":"+Distribution!I769+Transmission!I769+Generation!I769+Retail!I769+Misc!I769","v":4505418.1078780256},{"$f":"+Distribution!J769+Transmission!J769+Generation!J769+Retail!J769+Misc!J769","v":4179172.7864487185},{"$f":"+Distribution!K769+Transmission!K769+Generation!K769+Retail!K769+Misc!K769","v":1434490.5558954179},{"$f":"+Distribution!L769+Transmission!L769+Generation!L769+Retail!L769+Misc!L769","v":59900.134647867431},{"$f":"+Distribution!M769+Transmission!M769+Generation!M769+Retail!M769+Misc!M769","v":3173566.6829748522},{"$f":"+Distribution!N769+Transmission!N769+Generation!N769+Retail!N769+Misc!N769","v":170919.00969691997},{"$f":"+Distribution!O769+Transmission!O769+Generation!O769+Retail!O769+Misc!O769","v":4359.2340968608914},{"$f":"+Distribution!P769+Transmission!P769+Generation!P769+Retail!P769+Misc!P769","v":12621.498163028102},{"$f":"+Distribution!Q769+Transmission!Q769+Generation!Q769+Retail!Q769+Misc!Q769","v":936432.29540357308},{"$f":"+Distribution!R769+Transmission!R769+Generation!R769+Retail!R769+Misc!R769","v":391546.33330304275},{"$f":"+Distribution!S769+Transmission!S769+Generation!S769+Retail!S769+Misc!S769","v":608247.42394513241},0]
[{"$f":"ROW()","v":770},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},"F10",null,{"$f":"+Distribution!H770+Transmission!H770+Generation!H770+Retail!H770+Misc!H770","v":48805885.052210942},{"$f":"+Distribution!I770+Transmission!I770+Generation!I770+Retail!I770+Misc!I770","v":16866124.096797168},{"$f":"+Distribution!J770+Transmission!J770+Generation!J770+Retail!J770+Misc!J770","v":13140354.014881913},{"$f":"+Distribution!K770+Transmission!K770+Generation!K770+Retail!K770+Misc!K770","v":4212744.2411014521},{"$f":"+Distribution!L770+Transmission!L770+Generation!L770+Retail!L770+Misc!L770","v":92521.742567455032},{"$f":"+Distribution!M770+Transmission!M770+Generation!M770+Retail!M770+Misc!M770","v":8542035.9077116307},{"$f":"+Distribution!N770+Transmission!N770+Generation!N770+Retail!N770+Misc!N770","v":455161.49284629751},{"$f":"+Distribution!O770+Transmission!O770+Generation!O770+Retail!O770+Misc!O770","v":11415.702573390521},{"$f":"+Distribution!P770+Transmission!P770+Generation!P770+Retail!P770+Misc!P770","v":20706.440045991538},{"$f":"+Distribution!Q770+Transmission!Q770+Generation!Q770+Retail!Q770+Misc!Q770","v":3288460.2767340015},{"$f":"+Distribution!R770+Transmission!R770+Generation!R770+Retail!R770+Misc!R770","v":1049195.2030144585},{"$f":"+Distribution!S770+Transmission!S770+Generation!S770+Retail!S770+Misc!S770","v":1127165.9339371787},0]
[{"$f":"ROW()","v":771},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"GPS\",\"\")","v":"GPS"},"F102D",null,{"$f":"+Distribution!H771+Transmission!H771+Generation!H771+Retail!H771+Misc!H771","v":37611098.447780743},{"$f":"+Distribution!I771+Transmission!I771+Generation!I771+Retail!I771+Misc!I771","v":15285138.549119659},{"$f":"+Distribution!J771+Transmission!J771+Generation!J771+Retail!J771+Misc!J771","v":9755044.0232782476},{"$f":"+Distribution!K771+Transmission!K771+Generation!K771+Retail!K771+Misc!K771","v":3045829.0020347927},{"$f":"+Distribution!L771+Transmission!L771+Generation!L771+Retail!L771+Misc!L771","v":200388.93512975154},{"$f":"+Distribution!M771+Transmission!M771+Generation!M771+Retail!M771+Misc!M771","v":4898710.5743041486},{"$f":"+Distribution!N771+Transmission!N771+Generation!N771+Retail!N771+Misc!N771","v":392588.57259043888},{"$f":"+Distribution!O771+Transmission!O771+Generation!O771+Retail!O771+Misc!O771","v":11166.514536895702},{"$f":"+Distribution!P771+Transmission!P771+Generation!P771+Retail!P771+Misc!P771","v":14973.583644809518},{"$f":"+Distribution!Q771+Transmission!Q771+Generation!Q771+Retail!Q771+Misc!Q771","v":2769822.3702680189},{"$f":"+Distribution!R771+Transmission!R771+Generation!R771+Retail!R771+Misc!R771","v":597342.77384671837},{"$f":"+Distribution!S771+Transmission!S771+Generation!S771+Retail!S771+Misc!S771","v":640093.54902726423},0]
[{"$f":"ROW()","v":772},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SO\",\"\")","v":"SO"},"F102D",null,{"$f":"+Distribution!H772+Transmission!H772+Generation!H772+Retail!H772+Misc!H772","v":-9476750.3373203333},{"$f":"+Distribution!I772+Transmission!I772+Generation!I772+Retail!I772+Misc!I772","v":-3919775.7119457829},{"$f":"+Distribution!J772+Transmission!J772+Generation!J772+Retail!J772+Misc!J772","v":-2449938.3925661994},{"$f":"+Distribution!K772+Transmission!K772+Generation!K772+Retail!K772+Misc!K772","v":-762556.73363896215},{"$f":"+Distribution!L772+Transmission!L772+Generation!L772+Retail!L772+Misc!L772","v":-54185.113303853657},{"$f":"+Distribution!M772+Transmission!M772+Generation!M772+Retail!M772+Misc!M772","v":-1178832.2960603465},{"$f":"+Distribution!N772+Transmission!N772+Generation!N772+Retail!N772+Misc!N772","v":-100199.0971022341},{"$f":"+Distribution!O772+Transmission!O772+Generation!O772+Retail!O772+Misc!O772","v":-2883.2802312085305},{"$f":"+Distribution!P772+Transmission!P772+Generation!P772+Retail!P772+Misc!P772","v":-3748.8839200425446},{"$f":"+Distribution!Q772+Transmission!Q772+Generation!Q772+Retail!Q772+Misc!Q772","v":-705254.44708530523},{"$f":"+Distribution!R772+Transmission!R772+Generation!R772+Retail!R772+Misc!R772","v":-144381.46622098872},{"$f":"+Distribution!S772+Transmission!S772+Generation!S772+Retail!S772+Misc!S772","v":-154994.91524541148},0]
[{"$f":"ROW()","v":773},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"TAXDEPR\",\"\")","v":"TAXDEPR"},"F151D",null,{"$f":"+Distribution!H773+Transmission!H773+Generation!H773+Retail!H773+Misc!H773","v":525011695.21237892},{"$f":"+Distribution!I773+Transmission!I773+Generation!I773+Retail!I773+Misc!I773","v":206899134.51393959},{"$f":"+Distribution!J773+Transmission!J773+Generation!J773+Retail!J773+Misc!J773","v":136787364.68857896},{"$f":"+Distribution!K773+Transmission!K773+Generation!K773+Retail!K773+Misc!K773","v":42995996.01643835},{"$f":"+Distribution!L773+Transmission!L773+Generation!L773+Retail!L773+Misc!L773","v":3510380.4634684543},{"$f":"+Distribution!M773+Transmission!M773+Generation!M773+Retail!M773+Misc!M773","v":72713109.148963243},{"$f":"+Distribution!N773+Transmission!N773+Generation!N773+Retail!N773+Misc!N773","v":5362837.0313676065},{"$f":"+Distribution!O773+Transmission!O773+Generation!O773+Retail!O773+Misc!O773","v":149586.32443511867},{"$f":"+Distribution!P773+Transmission!P773+Generation!P773+Retail!P773+Misc!P773","v":209314.05373314273},{"$f":"+Distribution!Q773+Transmission!Q773+Generation!Q773+Retail!Q773+Misc!Q773","v":37984772.338592984},{"$f":"+Distribution!R773+Transmission!R773+Generation!R773+Retail!R773+Misc!R773","v":8879062.4097132944},{"$f":"+Distribution!S773+Transmission!S773+Generation!S773+Retail!S773+Misc!S773","v":9520138.2231482007},0]
[{"$f":"ROW()","v":774},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNPD\",\"\")","v":"SNPD"},"F104D",null,{"$f":"+Distribution!H774+Transmission!H774+Generation!H774+Retail!H774+Misc!H774","v":1036515.7426687351},{"$f":"+Distribution!I774+Transmission!I774+Generation!I774+Retail!I774+Misc!I774","v":603733.80508172361},{"$f":"+Distribution!J774+Transmission!J774+Generation!J774+Retail!J774+Misc!J774","v":241553.75437233233},{"$f":"+Distribution!K774+Transmission!K774+Generation!K774+Retail!K774+Misc!K774","v":68386.054424030706},{"$f":"+Distribution!L774+Transmission!L774+Generation!L774+Retail!L774+Misc!L774","v":11440.62359581117},{"$f":"+Distribution!M774+Transmission!M774+Generation!M774+Retail!M774+Misc!M774","v":1257.7970307556038},{"$f":"+Distribution!N774+Transmission!N774+Generation!N774+Retail!N774+Misc!N774","v":14195.601139876593},{"$f":"+Distribution!O774+Transmission!O774+Generation!O774+Retail!O774+Misc!O774","v":508.65670319548138},{"$f":"+Distribution!P774+Transmission!P774+Generation!P774+Retail!P774+Misc!P774","v":361.32049078984505},{"$f":"+Distribution!Q774+Transmission!Q774+Generation!Q774+Retail!Q774+Misc!Q774","v":94900.084433854907},{"$f":"+Distribution!R774+Transmission!R774+Generation!R774+Retail!R774+Misc!R774","v":89.022698182673622},{"$f":"+Distribution!S774+Transmission!S774+Generation!S774+Retail!S774+Misc!S774","v":89.022698182673622},0]
[{"$f":"ROW()","v":775}]
[{"$f":"ROW()","v":776}]
[{"$f":"ROW()","v":777},null,{"$f":"IF(IncomeTaxOptVal=1,\"TOTAL SCHEDULE - M DEDUCTIONS\",\"\")","v":"TOTAL SCHEDULE - M DEDUCTIONS"},null,null,null,null,{"$f":"+Distribution!H777+Transmission!H777+Generation!H777+Retail!H777+Misc!H777","v":656333706.59511948},{"$f":"+Distribution!I777+Transmission!I777+Generation!I777+Retail!I777+Misc!I777","v":255592460.10888538},{"$f":"+Distribution!J777+Transmission!J777+Generation!J777+Retail!J777+Misc!J777","v":171442358.26067215},{"$f":"+Distribution!K777+Transmission!K777+Generation!K777+Retail!K777+Misc!K777","v":54063503.871743262},{"$f":"+Distribution!L777+Transmission!L777+Generation!L777+Retail!L777+Misc!L777","v":3980561.351086522},{"$f":"+Distribution!M777+Transmission!M777+Generation!M777+Retail!M777+Misc!M777","v":93165975.231208786},{"$f":"+Distribution!N777+Transmission!N777+Generation!N777+Retail!N777+Misc!N777","v":6694276.5830198983},{"$f":"+Distribution!O777+Transmission!O777+Generation!O777+Retail!O777+Misc!O777","v":185632.42390044345},{"$f":"+Distribution!P777+Transmission!P777+Generation!P777+Retail!P777+Misc!P777","v":269532.45093523193},{"$f":"+Distribution!Q777+Transmission!Q777+Generation!Q777+Retail!Q777+Misc!Q777","v":47140661.334416039},{"$f":"+Distribution!R777+Transmission!R777+Generation!R777+Retail!R777+Misc!R777","v":11387495.508452689},{"$f":"+Distribution!S777+Transmission!S777+Generation!S777+Retail!S777+Misc!S777","v":12411249.471049789},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I777:S777)-H777,0),\"\")","v":0}]
[{"$f":"ROW()","v":778}]
[{"$f":"ROW()","v":779},null,{"$f":"IF(IncomeTaxOptVal=1,\"TOTAL SCHEDULE - M ADJUSTMENTS\",\"\")","v":"TOTAL SCHEDULE - M ADJUSTMENTS"},null,null,null,null,{"$f":"+Distribution!H779+Transmission!H779+Generation!H779+Retail!H779+Misc!H779","v":-305099721.60809684},{"$f":"+Distribution!I779+Transmission!I779+Generation!I779+Retail!I779+Misc!I779","v":-108870883.57699646},{"$f":"+Distribution!J779+Transmission!J779+Generation!J779+Retail!J779+Misc!J779","v":-81050729.59572883},{"$f":"+Distribution!K779+Transmission!K779+Generation!K779+Retail!K779+Misc!K779","v":-25948571.456566449},{"$f":"+Distribution!L779+Transmission!L779+Generation!L779+Retail!L779+Misc!L779","v":-1083574.3966234343},{"$f":"+Distribution!M779+Transmission!M779+Generation!M779+Retail!M779+Misc!M779","v":-51183146.611605875},{"$f":"+Distribution!N779+Transmission!N779+Generation!N779+Retail!N779+Misc!N779","v":-2906454.2815674799},{"$f":"+Distribution!O779+Transmission!O779+Generation!O779+Retail!O779+Misc!O779","v":-76580.070836779269},{"$f":"+Distribution!P779+Transmission!P779+Generation!P779+Retail!P779+Misc!P779","v":-130016.81429195104},{"$f":"+Distribution!Q779+Transmission!Q779+Generation!Q779+Retail!Q779+Misc!Q779","v":-20771005.142148454},{"$f":"+Distribution!R779+Transmission!R779+Generation!R779+Retail!R779+Misc!R779","v":-6259525.7197571089},{"$f":"+Distribution!S779+Transmission!S779+Generation!S779+Retail!S779+Misc!S779","v":-6819233.9422246888},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I779:S779)-H779,0),\"\")","v":0}]
[{"$f":"ROW()","v":780}]
[{"$f":"ROW()","v":781}]
[{"$f":"ROW()","v":782}]
[{"$f":"ROW()","v":783},null,null,null,null,null,null,"INCOME TAXES"]
[{"$f":"ROW()","v":784}]
[{"$f":"ROW()","v":785},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"State Income Taxes Before Credits\",\"\")","v":"State Income Taxes Before Credits"},null,"F150D",null,{"$f":"+Distribution!H785+Transmission!H785+Generation!H785+Retail!H785+Misc!H785","v":3743910.8485130575},{"$f":"+Distribution!I785+Transmission!I785+Generation!I785+Retail!I785+Misc!I785","v":1180150.0945140915},{"$f":"+Distribution!J785+Transmission!J785+Generation!J785+Retail!J785+Misc!J785","v":2744218.5000248672},{"$f":"+Distribution!K785+Transmission!K785+Generation!K785+Retail!K785+Misc!K785","v":292988.7776273911},{"$f":"+Distribution!L785+Transmission!L785+Generation!L785+Retail!L785+Misc!L785","v":121594.17248033251},{"$f":"+Distribution!M785+Transmission!M785+Generation!M785+Retail!M785+Misc!M785","v":-904293.08486772818},{"$f":"+Distribution!N785+Transmission!N785+Generation!N785+Retail!N785+Misc!N785","v":22352.970056255181},{"$f":"+Distribution!O785+Transmission!O785+Generation!O785+Retail!O785+Misc!O785","v":-726.57025473919634},{"$f":"+Distribution!P785+Transmission!P785+Generation!P785+Retail!P785+Misc!P785","v":23390.839279096486},{"$f":"+Distribution!Q785+Transmission!Q785+Generation!Q785+Retail!Q785+Misc!Q785","v":572038.24057394837},{"$f":"+Distribution!R785+Transmission!R785+Generation!R785+Retail!R785+Misc!R785","v":-199943.82984353282},{"$f":"+Distribution!S785+Transmission!S785+Generation!S785+Retail!S785+Misc!S785","v":-107859.26107688446},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I785:S785)-H785,0),\"\")","v":0}]
[{"$f":"ROW()","v":786},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"Renewable Energy Credits\",\"\")","v":"Renewable Energy Credits"},null,"F10",null,{"$f":"+Distribution!H786+Transmission!H786+Generation!H786+Retail!H786+Misc!H786","v":0},{"$f":"+Distribution!I786+Transmission!I786+Generation!I786+Retail!I786+Misc!I786","v":0},{"$f":"+Distribution!J786+Transmission!J786+Generation!J786+Retail!J786+Misc!J786","v":0},{"$f":"+Distribution!K786+Transmission!K786+Generation!K786+Retail!K786+Misc!K786","v":0},{"$f":"+Distribution!L786+Transmission!L786+Generation!L786+Retail!L786+Misc!L786","v":0},{"$f":"+Distribution!M786+Transmission!M786+Generation!M786+Retail!M786+Misc!M786","v":0},{"$f":"+Distribution!N786+Transmission!N786+Generation!N786+Retail!N786+Misc!N786","v":0},{"$f":"+Distribution!O786+Transmission!O786+Generation!O786+Retail!O786+Misc!O786","v":0},{"$f":"+Distribution!P786+Transmission!P786+Generation!P786+Retail!P786+Misc!P786","v":0},{"$f":"+Distribution!Q786+Transmission!Q786+Generation!Q786+Retail!Q786+Misc!Q786","v":0},{"$f":"+Distribution!R786+Transmission!R786+Generation!R786+Retail!R786+Misc!R786","v":0},{"$f":"+Distribution!S786+Transmission!S786+Generation!S786+Retail!S786+Misc!S786","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I786:S786)-H786,0),\"\")","v":0}]
[{"$f":"ROW()","v":787},null,"40911","State Income Taxes",null,"",null,{"$f":"+Distribution!H787+Transmission!H787+Generation!H787+Retail!H787+Misc!H787","v":3743910.8485130575},{"$f":"+Distribution!I787+Transmission!I787+Generation!I787+Retail!I787+Misc!I787","v":1180150.0945140915},{"$f":"+Distribution!J787+Transmission!J787+Generation!J787+Retail!J787+Misc!J787","v":2744218.5000248672},{"$f":"+Distribution!K787+Transmission!K787+Generation!K787+Retail!K787+Misc!K787","v":292988.7776273911},{"$f":"+Distribution!L787+Transmission!L787+Generation!L787+Retail!L787+Misc!L787","v":121594.17248033251},{"$f":"+Distribution!M787+Transmission!M787+Generation!M787+Retail!M787+Misc!M787","v":-904293.08486772818},{"$f":"+Distribution!N787+Transmission!N787+Generation!N787+Retail!N787+Misc!N787","v":22352.970056255181},{"$f":"+Distribution!O787+Transmission!O787+Generation!O787+Retail!O787+Misc!O787","v":-726.57025473919634},{"$f":"+Distribution!P787+Transmission!P787+Generation!P787+Retail!P787+Misc!P787","v":23390.839279096486},{"$f":"+Distribution!Q787+Transmission!Q787+Generation!Q787+Retail!Q787+Misc!Q787","v":572038.24057394837},{"$f":"+Distribution!R787+Transmission!R787+Generation!R787+Retail!R787+Misc!R787","v":-199943.82984353282},{"$f":"+Distribution!S787+Transmission!S787+Generation!S787+Retail!S787+Misc!S787","v":-107859.26107688446},{"$f":"ROUND(SUM(I787:S787)-H787,0)","v":0}]
[{"$f":"ROW()","v":788}]
[{"$f":"ROW()","v":789},null,{"$f":"IF(IncomeTaxOptVal=1,\"Calculation of Taxable Income\",\"\")","v":"Calculation of Taxable Income"}]
[{"$f":"ROW()","v":790}]
[{"$f":"ROW()","v":791},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"Operating Revenues\",\"\")","v":"Operating Revenues"},null,null,null,{"$f":"+Distribution!H791+Transmission!H791+Generation!H791+Retail!H791+Misc!H791","v":2041242165.0711625},{"$f":"+Distribution!I791+Transmission!I791+Generation!I791+Retail!I791+Misc!I791","v":752315257.14647722},{"$f":"+Distribution!J791+Transmission!J791+Generation!J791+Retail!J791+Misc!J791","v":567600484.95990777},{"$f":"+Distribution!K791+Transmission!K791+Generation!K791+Retail!K791+Misc!K791","v":170330565.35587099},{"$f":"+Distribution!L791+Transmission!L791+Generation!L791+Retail!L791+Misc!L791","v":12836423.911383977},{"$f":"+Distribution!M791+Transmission!M791+Generation!M791+Retail!M791+Misc!M791","v":289980703.07351619},{"$f":"+Distribution!N791+Transmission!N791+Generation!N791+Retail!N791+Misc!N791","v":20241067.06644984},{"$f":"+Distribution!O791+Transmission!O791+Generation!O791+Retail!O791+Misc!O791","v":621615.57583566348},{"$f":"+Distribution!P791+Transmission!P791+Generation!P791+Retail!P791+Misc!P791","v":1514688.2622710012},{"$f":"+Distribution!Q791+Transmission!Q791+Generation!Q791+Retail!Q791+Misc!Q791","v":147866058.21301311},{"$f":"+Distribution!R791+Transmission!R791+Generation!R791+Retail!R791+Misc!R791","v":33561825.788919859},{"$f":"+Distribution!S791+Transmission!S791+Generation!S791+Retail!S791+Misc!S791","v":44373475.414852954},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I791:S791)-H791,0),\"\")","v":0}]
[{"$f":"ROW()","v":792},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"Operating Deductions:\",\"\")","v":"Operating Deductions:"}]
[{"$f":"ROW()","v":793},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   O & M Expenses\",\"\")","v":"   O & M Expenses"},null,null,null,{"$f":"+Distribution!H793+Transmission!H793+Generation!H793+Retail!H793+Misc!H793","v":1217632106.8391299},{"$f":"+Distribution!I793+Transmission!I793+Generation!I793+Retail!I793+Misc!I793","v":439020086.2769804},{"$f":"+Distribution!J793+Transmission!J793+Generation!J793+Retail!J793+Misc!J793","v":313964390.37155181},{"$f":"+Distribution!K793+Transmission!K793+Generation!K793+Retail!K793+Misc!K793","v":102793241.77225426},{"$f":"+Distribution!L793+Transmission!L793+Generation!L793+Retail!L793+Misc!L793","v":6222107.6303754719},{"$f":"+Distribution!M793+Transmission!M793+Generation!M793+Retail!M793+Misc!M793","v":202595106.94959834},{"$f":"+Distribution!N793+Transmission!N793+Generation!N793+Retail!N793+Misc!N793","v":12285244.057401612},{"$f":"+Distribution!O793+Transmission!O793+Generation!O793+Retail!O793+Misc!O793","v":428302.40117906249},{"$f":"+Distribution!P793+Transmission!P793+Generation!P793+Retail!P793+Misc!P793","v":696337.67598003894},{"$f":"+Distribution!Q793+Transmission!Q793+Generation!Q793+Retail!Q793+Misc!Q793","v":82219406.192762062},{"$f":"+Distribution!R793+Transmission!R793+Generation!R793+Retail!R793+Misc!R793","v":24879697.261057835},{"$f":"+Distribution!S793+Transmission!S793+Generation!S793+Retail!S793+Misc!S793","v":32528186.249989044},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I793:S793)-H793,0),\"\")","v":0}]
[{"$f":"ROW()","v":794},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Depreciation Expense\",\"\")","v":"   Depreciation Expense"},null,null,null,{"$f":"+Distribution!H794+Transmission!H794+Generation!H794+Retail!H794+Misc!H794","v":238134487.38652393},{"$f":"+Distribution!I794+Transmission!I794+Generation!I794+Retail!I794+Misc!I794","v":97496584.901267067},{"$f":"+Distribution!J794+Transmission!J794+Generation!J794+Retail!J794+Misc!J794","v":61500064.050689034},{"$f":"+Distribution!K794+Transmission!K794+Generation!K794+Retail!K794+Misc!K794","v":19199668.009673659},{"$f":"+Distribution!L794+Transmission!L794+Generation!L794+Retail!L794+Misc!L794","v":1972578.2855406769},{"$f":"+Distribution!M794+Transmission!M794+Generation!M794+Retail!M794+Misc!M794","v":30069682.269180331},{"$f":"+Distribution!N794+Transmission!N794+Generation!N794+Retail!N794+Misc!N794","v":2507708.6256568725},{"$f":"+Distribution!O794+Transmission!O794+Generation!O794+Retail!O794+Misc!O794","v":70769.629564720177},{"$f":"+Distribution!P794+Transmission!P794+Generation!P794+Retail!P794+Misc!P794","v":92769.891815434807},{"$f":"+Distribution!Q794+Transmission!Q794+Generation!Q794+Retail!Q794+Misc!Q794","v":17621444.188227791},{"$f":"+Distribution!R794+Transmission!R794+Generation!R794+Retail!R794+Misc!R794","v":3669379.2517862194},{"$f":"+Distribution!S794+Transmission!S794+Generation!S794+Retail!S794+Misc!S794","v":3933838.28312212},0]
[{"$f":"ROW()","v":795},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Amortization Expense\",\"\")","v":"   Amortization Expense"},null,null,null,{"$f":"+Distribution!H795+Transmission!H795+Generation!H795+Retail!H795+Misc!H795","v":21931213.288493291},{"$f":"+Distribution!I795+Transmission!I795+Generation!I795+Retail!I795+Misc!I795","v":10023818.3190821},{"$f":"+Distribution!J795+Transmission!J795+Generation!J795+Retail!J795+Misc!J795","v":5003650.8589207539},{"$f":"+Distribution!K795+Transmission!K795+Generation!K795+Retail!K795+Misc!K795","v":1556176.5266707027},{"$f":"+Distribution!L795+Transmission!L795+Generation!L795+Retail!L795+Misc!L795","v":115008.89405631043},{"$f":"+Distribution!M795+Transmission!M795+Generation!M795+Retail!M795+Misc!M795","v":2688392.7135103196},{"$f":"+Distribution!N795+Transmission!N795+Generation!N795+Retail!N795+Misc!N795","v":201992.53001911676},{"$f":"+Distribution!O795+Transmission!O795+Generation!O795+Retail!O795+Misc!O795","v":13008.599636079001},{"$f":"+Distribution!P795+Transmission!P795+Generation!P795+Retail!P795+Misc!P795","v":9846.7425665448682},{"$f":"+Distribution!Q795+Transmission!Q795+Generation!Q795+Retail!Q795+Misc!Q795","v":1639325.3364885247},{"$f":"+Distribution!R795+Transmission!R795+Generation!R795+Retail!R795+Misc!R795","v":328040.02892170876},{"$f":"+Distribution!S795+Transmission!S795+Generation!S795+Retail!S795+Misc!S795","v":351952.73862113059},0]
[{"$f":"ROW()","v":796},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Taxes Other Than Income\",\"\")","v":"   Taxes Other Than Income"},null,null,null,{"$f":"+Distribution!H796+Transmission!H796+Generation!H796+Retail!H796+Misc!H796","v":57002645.824075043},{"$f":"+Distribution!I796+Transmission!I796+Generation!I796+Retail!I796+Misc!I796","v":22286169.614649665},{"$f":"+Distribution!J796+Transmission!J796+Generation!J796+Retail!J796+Misc!J796","v":14811793.276585266},{"$f":"+Distribution!K796+Transmission!K796+Generation!K796+Retail!K796+Misc!K796","v":4777433.2665868914},{"$f":"+Distribution!L796+Transmission!L796+Generation!L796+Retail!L796+Misc!L796","v":240270.40461836857},{"$f":"+Distribution!M796+Transmission!M796+Generation!M796+Retail!M796+Misc!M796","v":7779051.7279166067},{"$f":"+Distribution!N796+Transmission!N796+Generation!N796+Retail!N796+Misc!N796","v":604767.74831879046},{"$f":"+Distribution!O796+Transmission!O796+Generation!O796+Retail!O796+Misc!O796","v":13174.507855609534},{"$f":"+Distribution!P796+Transmission!P796+Generation!P796+Retail!P796+Misc!P796","v":22646.010974337183},{"$f":"+Distribution!Q796+Transmission!Q796+Generation!Q796+Retail!Q796+Misc!Q796","v":4535815.2222306877},{"$f":"+Distribution!R796+Transmission!R796+Generation!R796+Retail!R796+Misc!R796","v":918769.50723576872},{"$f":"+Distribution!S796+Transmission!S796+Generation!S796+Retail!S796+Misc!S796","v":1012754.5371030669},0]
[{"$f":"ROW()","v":797},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Interest & Dividends (AFUDC-Equity)\",\"\")","v":"   Interest & Dividends (AFUDC-Equity)"},null,"F104D",null,{"$f":"+Distribution!H797+Transmission!H797+Generation!H797+Retail!H797+Misc!H797","v":-26042819.138641853},{"$f":"+Distribution!I797+Transmission!I797+Generation!I797+Retail!I797+Misc!I797","v":-10646550.497518193},{"$f":"+Distribution!J797+Transmission!J797+Generation!J797+Retail!J797+Misc!J797","v":-6714822.2261799732},{"$f":"+Distribution!K797+Transmission!K797+Generation!K797+Retail!K797+Misc!K797","v":-2096105.9932935194},{"$f":"+Distribution!L797+Transmission!L797+Generation!L797+Retail!L797+Misc!L797","v":-113330.47473440744},{"$f":"+Distribution!M797+Transmission!M797+Generation!M797+Retail!M797+Misc!M797","v":-3394978.785252627},{"$f":"+Distribution!N797+Transmission!N797+Generation!N797+Retail!N797+Misc!N797","v":-272960.2763540583},{"$f":"+Distribution!O797+Transmission!O797+Generation!O797+Retail!O797+Misc!O797","v":-8059.5979352294116},{"$f":"+Distribution!P797+Transmission!P797+Generation!P797+Retail!P797+Misc!P797","v":-10840.263460774802},{"$f":"+Distribution!Q797+Transmission!Q797+Generation!Q797+Retail!Q797+Misc!Q797","v":-1918080.9148872537},{"$f":"+Distribution!R797+Transmission!R797+Generation!R797+Retail!R797+Misc!R797","v":-414852.84525211359},{"$f":"+Distribution!S797+Transmission!S797+Generation!S797+Retail!S797+Misc!S797","v":-452237.26377370761},0]
[{"$f":"ROW()","v":798},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Misc Revenue & Expense\",\"\")","v":"   Misc Revenue & Expense"},null,null,null,{"$f":"+Distribution!H798+Transmission!H798+Generation!H798+Retail!H798+Misc!H798","v":-142380.97539618111},{"$f":"+Distribution!I798+Transmission!I798+Generation!I798+Retail!I798+Misc!I798","v":495225.73240707087},{"$f":"+Distribution!J798+Transmission!J798+Generation!J798+Retail!J798+Misc!J798","v":-237576.02183697728},{"$f":"+Distribution!K798+Transmission!K798+Generation!K798+Retail!K798+Misc!K798","v":-82513.643753335811},{"$f":"+Distribution!L798+Transmission!L798+Generation!L798+Retail!L798+Misc!L798","v":-3705.1974794469479},{"$f":"+Distribution!M798+Transmission!M798+Generation!M798+Retail!M798+Misc!M798","v":-187371.74125976645},{"$f":"+Distribution!N798+Transmission!N798+Generation!N798+Retail!N798+Misc!N798","v":-7545.9365269546042},{"$f":"+Distribution!O798+Transmission!O798+Generation!O798+Retail!O798+Misc!O798","v":-291.51566559145965},{"$f":"+Distribution!P798+Transmission!P798+Generation!P798+Retail!P798+Misc!P798","v":-786.37589308542988},{"$f":"+Distribution!Q798+Transmission!Q798+Generation!Q798+Retail!Q798+Misc!Q798","v":-53020.587873752345},{"$f":"+Distribution!R798+Transmission!R798+Generation!R798+Retail!R798+Misc!R798","v":-26295.265483861269},{"$f":"+Distribution!S798+Transmission!S798+Generation!S798+Retail!S798+Misc!S798","v":-38500.422030480157},0]
[{"$f":"ROW()","v":799},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"    Total Operating Deductions\",\"\")","v":"    Total Operating Deductions"},null,null,null,{"$f":"+Distribution!H799+Transmission!H799+Generation!H799+Retail!H799+Misc!H799","v":1508515253.2241845},{"$f":"+Distribution!I799+Transmission!I799+Generation!I799+Retail!I799+Misc!I799","v":558675334.34686804},{"$f":"+Distribution!J799+Transmission!J799+Generation!J799+Retail!J799+Misc!J799","v":388327500.30972993},{"$f":"+Distribution!K799+Transmission!K799+Generation!K799+Retail!K799+Misc!K799","v":126147899.93813863},{"$f":"+Distribution!L799+Transmission!L799+Generation!L799+Retail!L799+Misc!L799","v":8432929.5423769746},{"$f":"+Distribution!M799+Transmission!M799+Generation!M799+Retail!M799+Misc!M799","v":239549883.13369319},{"$f":"+Distribution!N799+Transmission!N799+Generation!N799+Retail!N799+Misc!N799","v":15319206.748515377},{"$f":"+Distribution!O799+Transmission!O799+Generation!O799+Retail!O799+Misc!O799","v":516904.02463465038},{"$f":"+Distribution!P799+Transmission!P799+Generation!P799+Retail!P799+Misc!P799","v":809973.68198249547},{"$f":"+Distribution!Q799+Transmission!Q799+Generation!Q799+Retail!Q799+Misc!Q799","v":104044889.43694806},{"$f":"+Distribution!R799+Transmission!R799+Generation!R799+Retail!R799+Misc!R799","v":29354737.938265562},{"$f":"+Distribution!S799+Transmission!S799+Generation!S799+Retail!S799+Misc!S799","v":37335994.123031177},0]
[{"$f":"ROW()","v":800},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"Other Deductions:\",\"\")","v":"Other Deductions:"}]
[{"$f":"ROW()","v":801},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Interest Deductions\",\"\")","v":"   Interest Deductions"},null,"F101D",null,{"$f":"+Distribution!H801+Transmission!H801+Generation!H801+Retail!H801+Misc!H801","v":145162193.27268258},{"$f":"+Distribution!I801+Transmission!I801+Generation!I801+Retail!I801+Misc!I801","v":58774543.748733796},{"$f":"+Distribution!J801+Transmission!J801+Generation!J801+Retail!J801+Misc!J801","v":37776913.644209765},{"$f":"+Distribution!K801+Transmission!K801+Generation!K801+Retail!K801+Misc!K801","v":11780596.656597797},{"$f":"+Distribution!L801+Transmission!L801+Generation!L801+Retail!L801+Misc!L801","v":641634.23493131832},{"$f":"+Distribution!M801+Transmission!M801+Generation!M801+Retail!M801+Misc!M801","v":19166023.215171337},{"$f":"+Distribution!N801+Transmission!N801+Generation!N801+Retail!N801+Misc!N801","v":1523049.8677269996},{"$f":"+Distribution!O801+Transmission!O801+Generation!O801+Retail!O801+Misc!O801","v":44135.230468620306},{"$f":"+Distribution!P801+Transmission!P801+Generation!P801+Retail!P801+Misc!P801","v":59481.041787380382},{"$f":"+Distribution!Q801+Transmission!Q801+Generation!Q801+Retail!Q801+Misc!Q801","v":10450202.387794403},{"$f":"+Distribution!R801+Transmission!R801+Generation!R801+Retail!R801+Misc!R801","v":2351611.2463934869},{"$f":"+Distribution!S801+Transmission!S801+Generation!S801+Retail!S801+Misc!S801","v":2594001.9988676575},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I801:S801)-H801,0),\"\")","v":0}]
[{"$f":"ROW()","v":802},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Interest on PCRBS\",\"\")","v":"   Interest on PCRBS"},null,null,null,{"$f":"+Distribution!H802+Transmission!H802+Generation!H802+Retail!H802+Misc!H802","v":0},{"$f":"+Distribution!I802+Transmission!I802+Generation!I802+Retail!I802+Misc!I802","v":0},{"$f":"+Distribution!J802+Transmission!J802+Generation!J802+Retail!J802+Misc!J802","v":0},{"$f":"+Distribution!K802+Transmission!K802+Generation!K802+Retail!K802+Misc!K802","v":0},{"$f":"+Distribution!L802+Transmission!L802+Generation!L802+Retail!L802+Misc!L802","v":0},{"$f":"+Distribution!M802+Transmission!M802+Generation!M802+Retail!M802+Misc!M802","v":0},{"$f":"+Distribution!N802+Transmission!N802+Generation!N802+Retail!N802+Misc!N802","v":0},{"$f":"+Distribution!O802+Transmission!O802+Generation!O802+Retail!O802+Misc!O802","v":0},{"$f":"+Distribution!P802+Transmission!P802+Generation!P802+Retail!P802+Misc!P802","v":0},{"$f":"+Distribution!Q802+Transmission!Q802+Generation!Q802+Retail!Q802+Misc!Q802","v":0},{"$f":"+Distribution!R802+Transmission!R802+Generation!R802+Retail!R802+Misc!R802","v":0},{"$f":"+Distribution!S802+Transmission!S802+Generation!S802+Retail!S802+Misc!S802","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I802:S802)-H802,0),\"\")","v":0}]
[{"$f":"ROW()","v":803},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Schedule M Adjustments\",\"\")","v":"   Schedule M Adjustments"},null,null,null,{"$f":"+Distribution!H803+Transmission!H803+Generation!H803+Retail!H803+Misc!H803","v":-305099721.60809684},{"$f":"+Distribution!I803+Transmission!I803+Generation!I803+Retail!I803+Misc!I803","v":-108870883.57699646},{"$f":"+Distribution!J803+Transmission!J803+Generation!J803+Retail!J803+Misc!J803","v":-81050729.59572883},{"$f":"+Distribution!K803+Transmission!K803+Generation!K803+Retail!K803+Misc!K803","v":-25948571.456566449},{"$f":"+Distribution!L803+Transmission!L803+Generation!L803+Retail!L803+Misc!L803","v":-1083574.3966234343},{"$f":"+Distribution!M803+Transmission!M803+Generation!M803+Retail!M803+Misc!M803","v":-51183146.611605875},{"$f":"+Distribution!N803+Transmission!N803+Generation!N803+Retail!N803+Misc!N803","v":-2906454.2815674799},{"$f":"+Distribution!O803+Transmission!O803+Generation!O803+Retail!O803+Misc!O803","v":-76580.070836779269},{"$f":"+Distribution!P803+Transmission!P803+Generation!P803+Retail!P803+Misc!P803","v":-130016.81429195104},{"$f":"+Distribution!Q803+Transmission!Q803+Generation!Q803+Retail!Q803+Misc!Q803","v":-20771005.142148454},{"$f":"+Distribution!R803+Transmission!R803+Generation!R803+Retail!R803+Misc!R803","v":-6259525.7197571089},{"$f":"+Distribution!S803+Transmission!S803+Generation!S803+Retail!S803+Misc!S803","v":-6819233.9422246888},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I803:S803)-H803,0),\"\")","v":0}]
[{"$f":"ROW()","v":804}]
[{"$f":"ROW()","v":805},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"    Income Before State Taxes\",\"\")","v":"    Income Before State Taxes"},null,null,null,{"$f":"+Distribution!H805+Transmission!H805+Generation!H805+Retail!H805+Misc!H805","v":82464996.966198727},{"$f":"+Distribution!I805+Transmission!I805+Generation!I805+Retail!I805+Misc!I805","v":25994495.473878969},{"$f":"+Distribution!J805+Transmission!J805+Generation!J805+Retail!J805+Misc!J805","v":60445341.410239346},{"$f":"+Distribution!K805+Transmission!K805+Generation!K805+Retail!K805+Misc!K805","v":6453497.3045681054},{"$f":"+Distribution!L805+Transmission!L805+Generation!L805+Retail!L805+Misc!L805","v":2678285.73745225},{"$f":"+Distribution!M805+Transmission!M805+Generation!M805+Retail!M805+Misc!M805","v":-19918349.886954263},{"$f":"+Distribution!N805+Transmission!N805+Generation!N805+Retail!N805+Misc!N805","v":492356.16863998241},{"$f":"+Distribution!O805+Transmission!O805+Generation!O805+Retail!O805+Misc!O805","v":-16003.750104386565},{"$f":"+Distribution!P805+Transmission!P805+Generation!P805+Retail!P805+Misc!P805","v":515216.7242091744},{"$f":"+Distribution!Q805+Transmission!Q805+Generation!Q805+Retail!Q805+Misc!Q805","v":12599961.246122202},{"$f":"+Distribution!R805+Transmission!R805+Generation!R805+Retail!R805+Misc!R805","v":-4404049.1154963011},{"$f":"+Distribution!S805+Transmission!S805+Generation!S805+Retail!S805+Misc!S805","v":-2375754.649270569},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I805:S805)-H805,0),\"\")","v":0}]
[{"$f":"ROW()","v":806}]
[{"$f":"ROW()","v":807},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"State Income Taxes\",\"\")","v":"State Income Taxes"},null,null,null,{"$f":"+Distribution!H807+Transmission!H807+Generation!H807+Retail!H807+Misc!H807","v":3743910.8485130575},{"$f":"+Distribution!I807+Transmission!I807+Generation!I807+Retail!I807+Misc!I807","v":1180150.0945140915},{"$f":"+Distribution!J807+Transmission!J807+Generation!J807+Retail!J807+Misc!J807","v":2744218.5000248672},{"$f":"+Distribution!K807+Transmission!K807+Generation!K807+Retail!K807+Misc!K807","v":292988.7776273911},{"$f":"+Distribution!L807+Transmission!L807+Generation!L807+Retail!L807+Misc!L807","v":121594.17248033251},{"$f":"+Distribution!M807+Transmission!M807+Generation!M807+Retail!M807+Misc!M807","v":-904293.08486772818},{"$f":"+Distribution!N807+Transmission!N807+Generation!N807+Retail!N807+Misc!N807","v":22352.970056255181},{"$f":"+Distribution!O807+Transmission!O807+Generation!O807+Retail!O807+Misc!O807","v":-726.57025473919634},{"$f":"+Distribution!P807+Transmission!P807+Generation!P807+Retail!P807+Misc!P807","v":23390.839279096486},{"$f":"+Distribution!Q807+Transmission!Q807+Generation!Q807+Retail!Q807+Misc!Q807","v":572038.24057394837},{"$f":"+Distribution!R807+Transmission!R807+Generation!R807+Retail!R807+Misc!R807","v":-199943.82984353282},{"$f":"+Distribution!S807+Transmission!S807+Generation!S807+Retail!S807+Misc!S807","v":-107859.26107688446},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I807:S807)-H807,0),\"\")","v":0}]
[{"$f":"ROW()","v":808}]
[{"$f":"ROW()","v":809},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"Adjustments to Calculated Tax:\",\"\")","v":"Adjustments to Calculated Tax:"}]
[{"$f":"ROW()","v":810},null,null,null,"PMI","F30",null,{"$f":"+Distribution!H810+Transmission!H810+Generation!H810+Retail!H810+Misc!H810","v":-19023.512082609577},{"$f":"+Distribution!I810+Transmission!I810+Generation!I810+Retail!I810+Misc!I810","v":-5537.9389309720073},{"$f":"+Distribution!J810+Transmission!J810+Generation!J810+Retail!J810+Misc!J810","v":-5136.9269442195118},{"$f":"+Distribution!K810+Transmission!K810+Generation!K810+Retail!K810+Misc!K810","v":-1763.2372635325639},{"$f":"+Distribution!L810+Transmission!L810+Generation!L810+Retail!L810+Misc!L810","v":-73.62763670187455},{"$f":"+Distribution!M810+Transmission!M810+Generation!M810+Retail!M810+Misc!M810","v":-3900.8629305571071},{"$f":"+Distribution!N810+Transmission!N810+Generation!N810+Retail!N810+Misc!N810","v":-210.08905614967637},{"$f":"+Distribution!O810+Transmission!O810+Generation!O810+Retail!O810+Misc!O810","v":-5.3582534708630201},{"$f":"+Distribution!P810+Transmission!P810+Generation!P810+Retail!P810+Misc!P810","v":-15.514006551801545},{"$f":"+Distribution!Q810+Transmission!Q810+Generation!Q810+Retail!Q810+Misc!Q810","v":-1151.0374266634708},{"$f":"+Distribution!R810+Transmission!R810+Generation!R810+Retail!R810+Misc!R810","v":-481.27823668279302},{"$f":"+Distribution!S810+Transmission!S810+Generation!S810+Retail!S810+Misc!S810","v":-747.64139710790573},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I810:S810)-H810,0),\"\")","v":0}]
[{"$f":"ROW()","v":811},null,null,null,"Renewable Energy Credits","F10",null,{"$f":"+Distribution!H811+Transmission!H811+Generation!H811+Retail!H811+Misc!H811","v":-29357565.447376005},{"$f":"+Distribution!I811+Transmission!I811+Generation!I811+Retail!I811+Misc!I811","v":-10145258.947473135},{"$f":"+Distribution!J811+Transmission!J811+Generation!J811+Retail!J811+Misc!J811","v":-7904145.2189813368},{"$f":"+Distribution!K811+Transmission!K811+Generation!K811+Retail!K811+Misc!K811","v":-2534036.9227786316},{"$f":"+Distribution!L811+Transmission!L811+Generation!L811+Retail!L811+Misc!L811","v":-55653.393229599656},{"$f":"+Distribution!M811+Transmission!M811+Generation!M811+Retail!M811+Misc!M811","v":-5138179.093488642},{"$f":"+Distribution!N811+Transmission!N811+Generation!N811+Retail!N811+Misc!N811","v":-273787.3373480647},{"$f":"+Distribution!O811+Transmission!O811+Generation!O811+Retail!O811+Misc!O811","v":-6866.7382031402985},{"$f":"+Distribution!P811+Transmission!P811+Generation!P811+Retail!P811+Misc!P811","v":-12455.273952763328},{"$f":"+Distribution!Q811+Transmission!Q811+Generation!Q811+Retail!Q811+Misc!Q811","v":-1978064.4832490601},{"$f":"+Distribution!R811+Transmission!R811+Generation!R811+Retail!R811+Misc!R811","v":-631108.66254385398},{"$f":"+Distribution!S811+Transmission!S811+Generation!S811+Retail!S811+Misc!S811","v":-678009.37612777459},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I811:S811)-H811,0),\"\")","v":0}]
[{"$f":"ROW()","v":812},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H812+Transmission!H812+Generation!H812+Retail!H812+Misc!H812","v":-1303.5835196948351},{"$f":"+Distribution!I812+Transmission!I812+Generation!I812+Retail!I812+Misc!I812","v":-450.48668598453645},{"$f":"+Distribution!J812+Transmission!J812+Generation!J812+Retail!J812+Misc!J812","v":-350.97302135656986},{"$f":"+Distribution!K812+Transmission!K812+Generation!K812+Retail!K812+Misc!K812","v":-112.52052820094084},{"$f":"+Distribution!L812+Transmission!L812+Generation!L812+Retail!L812+Misc!L812","v":-2.4712146638742039},{"$f":"+Distribution!M812+Transmission!M812+Generation!M812+Retail!M812+Misc!M812","v":-228.15398638959749},{"$f":"+Distribution!N812+Transmission!N812+Generation!N812+Retail!N812+Misc!N812","v":-12.157161380013813},{"$f":"+Distribution!O812+Transmission!O812+Generation!O812+Retail!O812+Misc!O812","v":-0.30490834710794101},{"$f":"+Distribution!P812+Transmission!P812+Generation!P812+Retail!P812+Misc!P812","v":-0.55305981986860719},{"$f":"+Distribution!Q812+Transmission!Q812+Generation!Q812+Retail!Q812+Misc!Q812","v":-87.833313899250101},{"$f":"+Distribution!R812+Transmission!R812+Generation!R812+Retail!R812+Misc!R812","v":-28.023538024756437},{"$f":"+Distribution!S812+Transmission!S812+Generation!S812+Retail!S812+Misc!S812","v":-30.106101628319529},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I812:S812)-H812,0),\"\")","v":0}]
[{"$f":"ROW()","v":813},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H813+Transmission!H813+Generation!H813+Retail!H813+Misc!H813","v":0},{"$f":"+Distribution!I813+Transmission!I813+Generation!I813+Retail!I813+Misc!I813","v":0},{"$f":"+Distribution!J813+Transmission!J813+Generation!J813+Retail!J813+Misc!J813","v":0},{"$f":"+Distribution!K813+Transmission!K813+Generation!K813+Retail!K813+Misc!K813","v":0},{"$f":"+Distribution!L813+Transmission!L813+Generation!L813+Retail!L813+Misc!L813","v":0},{"$f":"+Distribution!M813+Transmission!M813+Generation!M813+Retail!M813+Misc!M813","v":0},{"$f":"+Distribution!N813+Transmission!N813+Generation!N813+Retail!N813+Misc!N813","v":0},{"$f":"+Distribution!O813+Transmission!O813+Generation!O813+Retail!O813+Misc!O813","v":0},{"$f":"+Distribution!P813+Transmission!P813+Generation!P813+Retail!P813+Misc!P813","v":0},{"$f":"+Distribution!Q813+Transmission!Q813+Generation!Q813+Retail!Q813+Misc!Q813","v":0},{"$f":"+Distribution!R813+Transmission!R813+Generation!R813+Retail!R813+Misc!R813","v":0},{"$f":"+Distribution!S813+Transmission!S813+Generation!S813+Retail!S813+Misc!S813","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I813:S813)-H813,0),\"\")","v":0}]
[{"$f":"ROW()","v":814},null,null,null,"Total Adjustments",null,null,{"$f":"+Distribution!H814+Transmission!H814+Generation!H814+Retail!H814+Misc!H814","v":-29377892.542978309},{"$f":"+Distribution!I814+Transmission!I814+Generation!I814+Retail!I814+Misc!I814","v":-10151247.37309009},{"$f":"+Distribution!J814+Transmission!J814+Generation!J814+Retail!J814+Misc!J814","v":-7909633.1189469127},{"$f":"+Distribution!K814+Transmission!K814+Generation!K814+Retail!K814+Misc!K814","v":-2535912.6805703649},{"$f":"+Distribution!L814+Transmission!L814+Generation!L814+Retail!L814+Misc!L814","v":-55729.492080965407},{"$f":"+Distribution!M814+Transmission!M814+Generation!M814+Retail!M814+Misc!M814","v":-5142308.1104055885},{"$f":"+Distribution!N814+Transmission!N814+Generation!N814+Retail!N814+Misc!N814","v":-274009.58356559434},{"$f":"+Distribution!O814+Transmission!O814+Generation!O814+Retail!O814+Misc!O814","v":-6872.4013649582694},{"$f":"+Distribution!P814+Transmission!P814+Generation!P814+Retail!P814+Misc!P814","v":-12471.341019134998},{"$f":"+Distribution!Q814+Transmission!Q814+Generation!Q814+Retail!Q814+Misc!Q814","v":-1979303.353989623},{"$f":"+Distribution!R814+Transmission!R814+Generation!R814+Retail!R814+Misc!R814","v":-631617.96431856148},{"$f":"+Distribution!S814+Transmission!S814+Generation!S814+Retail!S814+Misc!S814","v":-678787.12362651073},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I814:S814)-H814,0),\"\")","v":0}]
[{"$f":"ROW()","v":815},null,null,null,null,""]
[{"$f":"ROW()","v":816},null,null,null,"Tax Rate @ 35.00%"]
[{"$f":"ROW()","v":817}]
[{"$f":"ROW()","v":818},null,"40910","Federal Income Tax",null,"",null,{"$f":"+Distribution!H818+Transmission!H818+Generation!H818+Retail!H818+Misc!H818","v":-1825512.4017883246},{"$f":"+Distribution!I818+Transmission!I818+Generation!I818+Retail!I818+Misc!I818","v":-1466226.4903123851},{"$f":"+Distribution!J818+Transmission!J818+Generation!J818+Retail!J818+Misc!J818","v":12285759.899628157},{"$f":"+Distribution!K818+Transmission!K818+Generation!K818+Retail!K818+Misc!K818","v":-379734.69614111446},{"$f":"+Distribution!L818+Transmission!L818+Generation!L818+Retail!L818+Misc!L818","v":839112.55565920554},{"$f":"+Distribution!M818+Transmission!M818+Generation!M818+Retail!M818+Misc!M818","v":-11797227.991135877},{"$f":"+Distribution!N818+Transmission!N818+Generation!N818+Retail!N818+Misc!N818","v":-109508.46406128992},{"$f":"+Distribution!O818+Transmission!O818+Generation!O818+Retail!O818+Misc!O818","v":-12219.414312334848},{"$f":"+Distribution!P818+Transmission!P818+Generation!P818+Retail!P818+Misc!P818","v":159667.71870639225},{"$f":"+Distribution!Q818+Transmission!Q818+Generation!Q818+Retail!Q818+Misc!Q818","v":2230469.6979522654},{"$f":"+Distribution!R818+Transmission!R818+Generation!R818+Retail!R818+Misc!R818","v":-2103054.8142970302},{"$f":"+Distribution!S818+Transmission!S818+Generation!S818+Retail!S818+Misc!S818","v":-1472550.5094943002},{"$f":"ROUND(SUM(I818:S818)-H818,0)","v":0}]
[{"$f":"ROW()","v":819}]
[{"$f":"ROW()","v":820}]
[{"$f":"ROW()","v":821},null,"TOTAL OPERATING EXPENSES",null,null,null,null,{"$f":"+Distribution!H821+Transmission!H821+Generation!H821+Retail!H821+Misc!H821","v":1645937836.6030838},{"$f":"+Distribution!I821+Transmission!I821+Generation!I821+Retail!I821+Misc!I821","v":609581714.84992528},{"$f":"+Distribution!J821+Transmission!J821+Generation!J821+Retail!J821+Misc!J821","v":439343219.46755499},{"$f":"+Distribution!K821+Transmission!K821+Generation!K821+Retail!K821+Misc!K821","v":137231736.88942334},{"$f":"+Distribution!L821+Transmission!L821+Generation!L821+Retail!L821+Misc!L821","v":9815863.2003413141},{"$f":"+Distribution!M821+Transmission!M821+Generation!M821+Retail!M821+Misc!M821","v":247976494.39783043},{"$f":"+Distribution!N821+Transmission!N821+Generation!N821+Retail!N821+Misc!N821","v":16554486.51630478},{"$f":"+Distribution!O821+Transmission!O821+Generation!O821+Retail!O821+Misc!O821","v":546844.14319262363},{"$f":"+Distribution!P821+Transmission!P821+Generation!P821+Retail!P821+Misc!P821","v":1052671.6456832995},{"$f":"+Distribution!Q821+Transmission!Q821+Generation!Q821+Retail!Q821+Misc!Q821","v":115450672.9894598},{"$f":"+Distribution!R821+Transmission!R821+Generation!R821+Retail!R821+Misc!R821","v":29701120.073803112},{"$f":"+Distribution!S821+Transmission!S821+Generation!S821+Retail!S821+Misc!S821","v":38683012.323545128},{"$f":"ROUND(SUM(I821:S821)-H821,0)","v":0}]
[{"$f":"ROW()","v":822}]
[{"$f":"ROW()","v":823}]
[{"$f":"ROW()","v":824},null,null,null,null,null,null,"STEAM PRODUCTION PLANT"]
[{"$f":"ROW()","v":825}]
[{"$f":"ROW()","v":826},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":827},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!K10","v":"General"},{"$f":"'Hot Sheet'!L10","v":"Street & Area"},{"$f":"'Hot Sheet'!M10","v":"General"},null,{"$f":"'Hot Sheet'!O10","v":"Traffic"},{"$f":"'Hot Sheet'!P10","v":"Outdoor"},{"$f":"'Hot Sheet'!Q10","v":"General"}]
[{"$f":"ROW()","v":828},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!K11","v":"+1 MW"},{"$f":"'Hot Sheet'!L11","v":"Lighting"},{"$f":"'Hot Sheet'!M11","v":"Trans"},{"$f":"'Hot Sheet'!N11","v":"Irrigation"},{"$f":"'Hot Sheet'!O11","v":"Signals"},{"$f":"'Hot Sheet'!P11","v":"Lighting"},{"$f":"'Hot Sheet'!Q11","v":"Small Dist."},{"$f":"'Hot Sheet'!R11","v":"Industrial"},{"$f":"'Hot Sheet'!S11","v":"Industrial"}]
[{"$f":"ROW()","v":829},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!K12","v":"Sch 8"},{"$f":"'Hot Sheet'!L12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!M12","v":"Sch 9"},{"$f":"'Hot Sheet'!N12","v":"Sch 10"},{"$f":"'Hot Sheet'!O12","v":"Sch 15"},{"$f":"'Hot Sheet'!P12","v":"Sch 15"},{"$f":"'Hot Sheet'!Q12","v":"Sch 23"},{"$f":"'Hot Sheet'!R12","v":"Cust 1"},{"$f":"'Hot Sheet'!S12","v":"Cust 2"}]
[{"$f":"ROW()","v":830},null,"310","Land and Land Rights",null,"F10",null,{"$f":"+Distribution!H830+Transmission!H830+Generation!H830+Retail!H830+Misc!H830","v":39128184.311462969},{"$f":"+Distribution!I830+Transmission!I830+Generation!I830+Retail!I830+Misc!I830","v":13521746.641281135},{"$f":"+Distribution!J830+Transmission!J830+Generation!J830+Retail!J830+Misc!J830","v":10534758.119069908},{"$f":"+Distribution!K830+Transmission!K830+Generation!K830+Retail!K830+Misc!K830","v":3377400.7570303157},{"$f":"+Distribution!L830+Transmission!L830+Generation!L830+Retail!L830+Misc!L830","v":74175.640747510872},{"$f":"+Distribution!M830+Transmission!M830+Generation!M830+Retail!M830+Misc!M830","v":6848238.7940413859},{"$f":"+Distribution!N830+Transmission!N830+Generation!N830+Retail!N830+Misc!N830","v":364907.69022052136},{"$f":"+Distribution!O830+Transmission!O830+Generation!O830+Retail!O830+Misc!O830","v":9152.0871685582042},{"$f":"+Distribution!P830+Transmission!P830+Generation!P830+Retail!P830+Misc!P830","v":16600.567773478204},{"$f":"+Distribution!Q830+Transmission!Q830+Generation!Q830+Retail!Q830+Misc!Q830","v":2636392.715167935},{"$f":"+Distribution!R830+Transmission!R830+Generation!R830+Retail!R830+Misc!R830","v":841150.67759421363},{"$f":"+Distribution!S830+Transmission!S830+Generation!S830+Retail!S830+Misc!S830","v":903660.62136800203},{"$f":"ROUND(SUM(I830:S830)-H830,0)","v":0}]
[{"$f":"ROW()","v":831},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H831+Transmission!H831+Generation!H831+Retail!H831+Misc!H831","v":1104842.1840905717},{"$f":"+Distribution!I831+Transmission!I831+Generation!I831+Retail!I831+Misc!I831","v":381806.52526459721},{"$f":"+Distribution!J831+Transmission!J831+Generation!J831+Retail!J831+Misc!J831","v":297464.48433410324},{"$f":"+Distribution!K831+Transmission!K831+Generation!K831+Retail!K831+Misc!K831","v":95365.908094369399},{"$f":"+Distribution!L831+Transmission!L831+Generation!L831+Retail!L831+Misc!L831","v":2094.4589781486179},{"$f":"+Distribution!M831+Transmission!M831+Generation!M831+Retail!M831+Misc!M831","v":193370.15605311058},{"$f":"+Distribution!N831+Transmission!N831+Generation!N831+Retail!N831+Misc!N831","v":10303.708606703109},{"$f":"+Distribution!O831+Transmission!O831+Generation!O831+Retail!O831+Misc!O831","v":258.42272403462511},{"$f":"+Distribution!P831+Transmission!P831+Generation!P831+Retail!P831+Misc!P831","v":468.74159582764105},{"$f":"+Distribution!Q831+Transmission!Q831+Generation!Q831+Retail!Q831+Misc!Q831","v":74442.449523355011},{"$f":"+Distribution!R831+Transmission!R831+Generation!R831+Retail!R831+Misc!R831","v":23751.134077289575},{"$f":"+Distribution!S831+Transmission!S831+Generation!S831+Retail!S831+Misc!S831","v":25516.194839032567},{"$f":"ROUND(SUM(I831:S831)-H831,0)","v":0}]
[{"$f":"ROW()","v":832},null,null,null,"Total 310",null,null,{"$f":"+Distribution!H832+Transmission!H832+Generation!H832+Retail!H832+Misc!H832","v":40233026.495553538},{"$f":"+Distribution!I832+Transmission!I832+Generation!I832+Retail!I832+Misc!I832","v":13903553.166545732},{"$f":"+Distribution!J832+Transmission!J832+Generation!J832+Retail!J832+Misc!J832","v":10832222.603404012},{"$f":"+Distribution!K832+Transmission!K832+Generation!K832+Retail!K832+Misc!K832","v":3472766.665124685},{"$f":"+Distribution!L832+Transmission!L832+Generation!L832+Retail!L832+Misc!L832","v":76270.099725659486},{"$f":"+Distribution!M832+Transmission!M832+Generation!M832+Retail!M832+Misc!M832","v":7041608.9500944968},{"$f":"+Distribution!N832+Transmission!N832+Generation!N832+Retail!N832+Misc!N832","v":375211.39882722445},{"$f":"+Distribution!O832+Transmission!O832+Generation!O832+Retail!O832+Misc!O832","v":9410.5098925928287},{"$f":"+Distribution!P832+Transmission!P832+Generation!P832+Retail!P832+Misc!P832","v":17069.309369305844},{"$f":"+Distribution!Q832+Transmission!Q832+Generation!Q832+Retail!Q832+Misc!Q832","v":2710835.1646912899},{"$f":"+Distribution!R832+Transmission!R832+Generation!R832+Retail!R832+Misc!R832","v":864901.81167150324},{"$f":"+Distribution!S832+Transmission!S832+Generation!S832+Retail!S832+Misc!S832","v":929176.81620703463},{"$f":"ROUND(SUM(I832:S832)-H832,0)","v":0}]
[{"$f":"ROW()","v":833}]
[{"$f":"ROW()","v":834},null,"311","Structures and Improvements",null,"F10",null,{"$f":"+Distribution!H834+Transmission!H834+Generation!H834+Retail!H834+Misc!H834","v":405515940.45402479},{"$f":"+Distribution!I834+Transmission!I834+Generation!I834+Retail!I834+Misc!I834","v":140136423.45816162},{"$f":"+Distribution!J834+Transmission!J834+Generation!J834+Retail!J834+Misc!J834","v":109179928.0054705},{"$f":"+Distribution!K834+Transmission!K834+Generation!K834+Retail!K834+Misc!K834","v":35002642.427137859},{"$f":"+Distribution!L834+Transmission!L834+Generation!L834+Retail!L834+Misc!L834","v":768740.11012299149},{"$f":"+Distribution!M834+Transmission!M834+Generation!M834+Retail!M834+Misc!M834","v":70973648.378717646},{"$f":"+Distribution!N834+Transmission!N834+Generation!N834+Retail!N834+Misc!N834","v":3781823.4549495755},{"$f":"+Distribution!O834+Transmission!O834+Generation!O834+Retail!O834+Misc!O834","v":94850.228820554505},{"$f":"+Distribution!P834+Transmission!P834+Generation!P834+Retail!P834+Misc!P834","v":172044.65198658983},{"$f":"+Distribution!Q834+Transmission!Q834+Generation!Q834+Retail!Q834+Misc!Q834","v":27322997.223366238},{"$f":"+Distribution!R834+Transmission!R834+Generation!R834+Retail!R834+Misc!R834","v":8717501.5679996498},{"$f":"+Distribution!S834+Transmission!S834+Generation!S834+Retail!S834+Misc!S834","v":9365340.9472915195},{"$f":"ROUND(SUM(I834:S834)-H834,0)","v":0}]
[{"$f":"ROW()","v":835},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H835+Transmission!H835+Generation!H835+Retail!H835+Misc!H835","v":26232071.246180344},{"$f":"+Distribution!I835+Transmission!I835+Generation!I835+Retail!I835+Misc!I835","v":9065164.3440294471},{"$f":"+Distribution!J835+Transmission!J835+Generation!J835+Retail!J835+Misc!J835","v":7062646.2843500702},{"$f":"+Distribution!K835+Transmission!K835+Generation!K835+Retail!K835+Misc!K835","v":2264255.7748167114},{"$f":"+Distribution!L835+Transmission!L835+Generation!L835+Retail!L835+Misc!L835","v":49728.366574110318},{"$f":"+Distribution!M835+Transmission!M835+Generation!M835+Retail!M835+Misc!M835","v":4591153.1832444761},{"$f":"+Distribution!N835+Transmission!N835+Generation!N835+Retail!N835+Misc!N835","v":244639.1187474429},{"$f":"+Distribution!O835+Transmission!O835+Generation!O835+Retail!O835+Misc!O835","v":6135.6847214231357},{"$f":"+Distribution!P835+Transmission!P835+Generation!P835+Retail!P835+Misc!P835","v":11129.248244553772},{"$f":"+Distribution!Q835+Transmission!Q835+Generation!Q835+Retail!Q835+Misc!Q835","v":1767473.8236431691},{"$f":"+Distribution!R835+Transmission!R835+Generation!R835+Retail!R835+Misc!R835","v":563918.94721677899},{"$f":"+Distribution!S835+Transmission!S835+Generation!S835+Retail!S835+Misc!S835","v":605826.47059215722},{"$f":"ROUND(SUM(I835:S835)-H835,0)","v":0}]
[{"$f":"ROW()","v":836},null,null,null,"Total 311",null,null,{"$f":"+Distribution!H836+Transmission!H836+Generation!H836+Retail!H836+Misc!H836","v":431748011.70020515},{"$f":"+Distribution!I836+Transmission!I836+Generation!I836+Retail!I836+Misc!I836","v":149201587.80219108},{"$f":"+Distribution!J836+Transmission!J836+Generation!J836+Retail!J836+Misc!J836","v":116242574.28982057},{"$f":"+Distribution!K836+Transmission!K836+Generation!K836+Retail!K836+Misc!K836","v":37266898.201954573},{"$f":"+Distribution!L836+Transmission!L836+Generation!L836+Retail!L836+Misc!L836","v":818468.47669710184},{"$f":"+Distribution!M836+Transmission!M836+Generation!M836+Retail!M836+Misc!M836","v":75564801.561962128},{"$f":"+Distribution!N836+Transmission!N836+Generation!N836+Retail!N836+Misc!N836","v":4026462.5736970184},{"$f":"+Distribution!O836+Transmission!O836+Generation!O836+Retail!O836+Misc!O836","v":100985.91354197764},{"$f":"+Distribution!P836+Transmission!P836+Generation!P836+Retail!P836+Misc!P836","v":183173.90023114361},{"$f":"+Distribution!Q836+Transmission!Q836+Generation!Q836+Retail!Q836+Misc!Q836","v":29090471.047009408},{"$f":"+Distribution!R836+Transmission!R836+Generation!R836+Retail!R836+Misc!R836","v":9281420.5152164288},{"$f":"+Distribution!S836+Transmission!S836+Generation!S836+Retail!S836+Misc!S836","v":9971167.4178836774},{"$f":"ROUND(SUM(I836:S836)-H836,0)","v":0}]
[{"$f":"ROW()","v":837}]
[{"$f":"ROW()","v":838},null,"312","Boiler Plant Equipment",null,"F10",null,{"$f":"+Distribution!H838+Transmission!H838+Generation!H838+Retail!H838+Misc!H838","v":1629678157.1810608},{"$f":"+Distribution!I838+Transmission!I838+Generation!I838+Retail!I838+Misc!I838","v":563177043.24901569},{"$f":"+Distribution!J838+Transmission!J838+Generation!J838+Retail!J838+Misc!J838","v":438769789.60162127},{"$f":"+Distribution!K838+Transmission!K838+Generation!K838+Retail!K838+Misc!K838","v":140667816.27192995},{"$f":"+Distribution!L838+Transmission!L838+Generation!L838+Retail!L838+Misc!L838","v":3089395.1162899802},{"$f":"+Distribution!M838+Transmission!M838+Generation!M838+Retail!M838+Misc!M838","v":285227269.65737748},{"$f":"+Distribution!N838+Transmission!N838+Generation!N838+Retail!N838+Misc!N838","v":15198305.329122029},{"$f":"+Distribution!O838+Transmission!O838+Generation!O838+Retail!O838+Misc!O838","v":381181.92330347642},{"$f":"+Distribution!P838+Transmission!P838+Generation!P838+Retail!P838+Misc!P838","v":691409.09994424821},{"$f":"+Distribution!Q838+Transmission!Q838+Generation!Q838+Retail!Q838+Misc!Q838","v":109805034.33178119},{"$f":"+Distribution!R838+Transmission!R838+Generation!R838+Retail!R838+Misc!R838","v":35033695.283727966},{"$f":"+Distribution!S838+Transmission!S838+Generation!S838+Retail!S838+Misc!S838","v":37637217.316947252},{"$f":"ROUND(SUM(I838:S838)-H838,0)","v":0}]
[{"$f":"ROW()","v":839},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H839+Transmission!H839+Generation!H839+Retail!H839+Misc!H839","v":141692356.24204215},{"$f":"+Distribution!I839+Transmission!I839+Generation!I839+Retail!I839+Misc!I839","v":48965424.177624173},{"$f":"+Distribution!J839+Transmission!J839+Generation!J839+Retail!J839+Misc!J839","v":38148836.359209761},{"$f":"+Distribution!K839+Transmission!K839+Generation!K839+Retail!K839+Misc!K839","v":12230362.324711449},{"$f":"+Distribution!L839+Transmission!L839+Generation!L839+Retail!L839+Misc!L839","v":268607.43727888772},{"$f":"+Distribution!M839+Transmission!M839+Generation!M839+Retail!M839+Misc!M839","v":24799083.011669777},{"$f":"+Distribution!N839+Transmission!N839+Generation!N839+Retail!N839+Misc!N839","v":1321416.5530047228},{"$f":"+Distribution!O839+Transmission!O839+Generation!O839+Retail!O839+Misc!O839","v":33141.859717361534},{"$f":"+Distribution!P839+Transmission!P839+Generation!P839+Retail!P839+Misc!P839","v":60114.559470901571},{"$f":"+Distribution!Q839+Transmission!Q839+Generation!Q839+Retail!Q839+Misc!Q839","v":9546997.9597817138},{"$f":"+Distribution!R839+Transmission!R839+Generation!R839+Retail!R839+Misc!R839","v":3046004.3970912858},{"$f":"+Distribution!S839+Transmission!S839+Generation!S839+Retail!S839+Misc!S839","v":3272367.6024821079},{"$f":"ROUND(SUM(I839:S839)-H839,0)","v":0}]
[{"$f":"ROW()","v":840},null,null,null,"Total 312",null,null,{"$f":"+Distribution!H840+Transmission!H840+Generation!H840+Retail!H840+Misc!H840","v":1771370513.4231029},{"$f":"+Distribution!I840+Transmission!I840+Generation!I840+Retail!I840+Misc!I840","v":612142467.42663991},{"$f":"+Distribution!J840+Transmission!J840+Generation!J840+Retail!J840+Misc!J840","v":476918625.96083105},{"$f":"+Distribution!K840+Transmission!K840+Generation!K840+Retail!K840+Misc!K840","v":152898178.59664139},{"$f":"+Distribution!L840+Transmission!L840+Generation!L840+Retail!L840+Misc!L840","v":3358002.553568868},{"$f":"+Distribution!M840+Transmission!M840+Generation!M840+Retail!M840+Misc!M840","v":310026352.66904724},{"$f":"+Distribution!N840+Transmission!N840+Generation!N840+Retail!N840+Misc!N840","v":16519721.882126752},{"$f":"+Distribution!O840+Transmission!O840+Generation!O840+Retail!O840+Misc!O840","v":414323.78302083793},{"$f":"+Distribution!P840+Transmission!P840+Generation!P840+Retail!P840+Misc!P840","v":751523.65941514983},{"$f":"+Distribution!Q840+Transmission!Q840+Generation!Q840+Retail!Q840+Misc!Q840","v":119352032.29156291},{"$f":"+Distribution!R840+Transmission!R840+Generation!R840+Retail!R840+Misc!R840","v":38079699.680819251},{"$f":"+Distribution!S840+Transmission!S840+Generation!S840+Retail!S840+Misc!S840","v":40909584.919429362},{"$f":"ROUND(SUM(I840:S840)-H840,0)","v":0}]
[{"$f":"ROW()","v":841}]
[{"$f":"ROW()","v":842},null,"314","Turbogenerator Units",null,"F10",null,{"$f":"+Distribution!H842+Transmission!H842+Generation!H842+Retail!H842+Misc!H842","v":387714370.06096107},{"$f":"+Distribution!I842+Transmission!I842+Generation!I842+Retail!I842+Misc!I842","v":133984634.6923992},{"$f":"+Distribution!J842+Transmission!J842+Generation!J842+Retail!J842+Misc!J842","v":104387085.16007471},{"$f":"+Distribution!K842+Transmission!K842+Generation!K842+Retail!K842+Misc!K842","v":33466076.435644913},{"$f":"+Distribution!L842+Transmission!L842+Generation!L842+Retail!L842+Misc!L842","v":734993.5176487125},{"$f":"+Distribution!M842+Transmission!M842+Generation!M842+Retail!M842+Misc!M842","v":67858006.620586723},{"$f":"+Distribution!N842+Transmission!N842+Generation!N842+Retail!N842+Misc!N842","v":3615806.8086691634},{"$f":"+Distribution!O842+Transmission!O842+Generation!O842+Retail!O842+Misc!O842","v":90686.439295395903},{"$f":"+Distribution!P842+Transmission!P842+Generation!P842+Retail!P842+Misc!P842","v":164492.13757825264},{"$f":"+Distribution!Q842+Transmission!Q842+Generation!Q842+Retail!Q842+Misc!Q842","v":26123556.683799129},{"$f":"+Distribution!R842+Transmission!R842+Generation!R842+Retail!R842+Misc!R842","v":8334815.7045521121},{"$f":"+Distribution!S842+Transmission!S842+Generation!S842+Retail!S842+Misc!S842","v":8954215.8607126996},{"$f":"ROUND(SUM(I842:S842)-H842,0)","v":0}]
[{"$f":"ROW()","v":843},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H843+Transmission!H843+Generation!H843+Retail!H843+Misc!H843","v":28858796.397947203},{"$f":"+Distribution!I843+Transmission!I843+Generation!I843+Retail!I843+Misc!I843","v":9972896.5228534695},{"$f":"+Distribution!J843+Transmission!J843+Generation!J843+Retail!J843+Misc!J843","v":7769858.0961446268},{"$f":"+Distribution!K843+Transmission!K843+Generation!K843+Retail!K843+Misc!K843","v":2490985.0154446485},{"$f":"+Distribution!L843+Transmission!L843+Generation!L843+Retail!L843+Misc!L843","v":54707.872386314069},{"$f":"+Distribution!M843+Transmission!M843+Generation!M843+Retail!M843+Misc!M843","v":5050884.2288361872},{"$f":"+Distribution!N843+Transmission!N843+Generation!N843+Retail!N843+Misc!N843","v":269135.83958543459},{"$f":"+Distribution!O843+Transmission!O843+Generation!O843+Retail!O843+Misc!O843","v":6750.0760605523528},{"$f":"+Distribution!P843+Transmission!P843+Generation!P843+Retail!P843+Misc!P843","v":12243.665631190112},{"$f":"+Distribution!Q843+Transmission!Q843+Generation!Q843+Retail!Q843+Misc!Q843","v":1944458.2448916084},{"$f":"+Distribution!R843+Transmission!R843+Generation!R843+Retail!R843+Misc!R843","v":620386.47005594056},{"$f":"+Distribution!S843+Transmission!S843+Generation!S843+Retail!S843+Misc!S843","v":666490.36605722771},{"$f":"ROUND(SUM(I843:S843)-H843,0)","v":0}]
[{"$f":"ROW()","v":844},null,null,null,"Total 314",null,null,{"$f":"+Distribution!H844+Transmission!H844+Generation!H844+Retail!H844+Misc!H844","v":416573166.45890826},{"$f":"+Distribution!I844+Transmission!I844+Generation!I844+Retail!I844+Misc!I844","v":143957531.21525267},{"$f":"+Distribution!J844+Transmission!J844+Generation!J844+Retail!J844+Misc!J844","v":112156943.25621934},{"$f":"+Distribution!K844+Transmission!K844+Generation!K844+Retail!K844+Misc!K844","v":35957061.451089561},{"$f":"+Distribution!L844+Transmission!L844+Generation!L844+Retail!L844+Misc!L844","v":789701.39003502659},{"$f":"+Distribution!M844+Transmission!M844+Generation!M844+Retail!M844+Misc!M844","v":72908890.849422917},{"$f":"+Distribution!N844+Transmission!N844+Generation!N844+Retail!N844+Misc!N844","v":3884942.648254598},{"$f":"+Distribution!O844+Transmission!O844+Generation!O844+Retail!O844+Misc!O844","v":97436.515355948257},{"$f":"+Distribution!P844+Transmission!P844+Generation!P844+Retail!P844+Misc!P844","v":176735.80320944276},{"$f":"+Distribution!Q844+Transmission!Q844+Generation!Q844+Retail!Q844+Misc!Q844","v":28068014.928690739},{"$f":"+Distribution!R844+Transmission!R844+Generation!R844+Retail!R844+Misc!R844","v":8955202.1746080518},{"$f":"+Distribution!S844+Transmission!S844+Generation!S844+Retail!S844+Misc!S844","v":9620706.2267699279},{"$f":"ROUND(SUM(I844:S844)-H844,0)","v":0}]
[{"$f":"ROW()","v":845}]
[{"$f":"ROW()","v":846},null,"315","Accessory Electric Equipment",null,"F10",null,{"$f":"+Distribution!H846+Transmission!H846+Generation!H846+Retail!H846+Misc!H846","v":175399762.84200734},{"$f":"+Distribution!I846+Transmission!I846+Generation!I846+Retail!I846+Misc!I846","v":60613882.188129172},{"$f":"+Distribution!J846+Transmission!J846+Generation!J846+Retail!J846+Misc!J846","v":47224120.111840829},{"$f":"+Distribution!K846+Transmission!K846+Generation!K846+Retail!K846+Misc!K846","v":15139861.51491281},{"$f":"+Distribution!L846+Transmission!L846+Generation!L846+Retail!L846+Misc!L846","v":332506.86237326445},{"$f":"+Distribution!M846+Transmission!M846+Generation!M846+Retail!M846+Misc!M846","v":30698573.969055768},{"$f":"+Distribution!N846+Transmission!N846+Generation!N846+Retail!N846+Misc!N846","v":1635770.3136547876},{"$f":"+Distribution!O846+Transmission!O846+Generation!O846+Retail!O846+Misc!O846","v":41026.026306163345},{"$f":"+Distribution!P846+Transmission!P846+Generation!P846+Retail!P846+Misc!P846","v":74415.301955570845},{"$f":"+Distribution!Q846+Transmission!Q846+Generation!Q846+Retail!Q846+Misc!Q846","v":11818147.586863123},{"$f":"+Distribution!R846+Transmission!R846+Generation!R846+Retail!R846+Misc!R846","v":3770622.939976193},{"$f":"+Distribution!S846+Transmission!S846+Generation!S846+Retail!S846+Misc!S846","v":4050836.0269396384},{"$f":"ROUND(SUM(I846:S846)-H846,0)","v":0}]
[{"$f":"ROW()","v":847},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H847+Transmission!H847+Generation!H847+Retail!H847+Misc!H847","v":29091000.47413063},{"$f":"+Distribution!I847+Transmission!I847+Generation!I847+Retail!I847+Misc!I847","v":10053140.590971529},{"$f":"+Distribution!J847+Transmission!J847+Generation!J847+Retail!J847+Misc!J847","v":7832376.0437545255},{"$f":"+Distribution!K847+Transmission!K847+Generation!K847+Retail!K847+Misc!K847","v":2511028.016071633},{"$f":"+Distribution!L847+Transmission!L847+Generation!L847+Retail!L847+Misc!L847","v":55148.063681621468},{"$f":"+Distribution!M847+Transmission!M847+Generation!M847+Retail!M847+Misc!M847","v":5091524.7285331804},{"$f":"+Distribution!N847+Transmission!N847+Generation!N847+Retail!N847+Misc!N847","v":271301.36437506968},{"$f":"+Distribution!O847+Transmission!O847+Generation!O847+Retail!O847+Misc!O847","v":6804.3886228018273},{"$f":"+Distribution!P847+Transmission!P847+Generation!P847+Retail!P847+Misc!P847","v":12342.180795432772},{"$f":"+Distribution!Q847+Transmission!Q847+Generation!Q847+Retail!Q847+Misc!Q847","v":1960103.7737004405},{"$f":"+Distribution!R847+Transmission!R847+Generation!R847+Retail!R847+Misc!R847","v":625378.23288518609},{"$f":"+Distribution!S847+Transmission!S847+Generation!S847+Retail!S847+Misc!S847","v":671853.09073920653},{"$f":"ROUND(SUM(I847:S847)-H847,0)","v":0}]
[{"$f":"ROW()","v":848},null,null,null,"Total 316",null,null,{"$f":"+Distribution!H848+Transmission!H848+Generation!H848+Retail!H848+Misc!H848","v":204490763.31613797},{"$f":"+Distribution!I848+Transmission!I848+Generation!I848+Retail!I848+Misc!I848","v":70667022.779100701},{"$f":"+Distribution!J848+Transmission!J848+Generation!J848+Retail!J848+Misc!J848","v":55056496.155595355},{"$f":"+Distribution!K848+Transmission!K848+Generation!K848+Retail!K848+Misc!K848","v":17650889.530984443},{"$f":"+Distribution!L848+Transmission!L848+Generation!L848+Retail!L848+Misc!L848","v":387654.9260548859},{"$f":"+Distribution!M848+Transmission!M848+Generation!M848+Retail!M848+Misc!M848","v":35790098.69758895},{"$f":"+Distribution!N848+Transmission!N848+Generation!N848+Retail!N848+Misc!N848","v":1907071.6780298573},{"$f":"+Distribution!O848+Transmission!O848+Generation!O848+Retail!O848+Misc!O848","v":47830.414928965169},{"$f":"+Distribution!P848+Transmission!P848+Generation!P848+Retail!P848+Misc!P848","v":86757.482751003612},{"$f":"+Distribution!Q848+Transmission!Q848+Generation!Q848+Retail!Q848+Misc!Q848","v":13778251.360563563},{"$f":"+Distribution!R848+Transmission!R848+Generation!R848+Retail!R848+Misc!R848","v":4396001.1728613786},{"$f":"+Distribution!S848+Transmission!S848+Generation!S848+Retail!S848+Misc!S848","v":4722689.1176788453},{"$f":"ROUND(SUM(I848:S848)-H848,0)","v":0}]
[{"$f":"ROW()","v":849}]
[{"$f":"ROW()","v":850},null,"316","Misc Power Plant Equipment",null,"F10",null,{"$f":"+Distribution!H850+Transmission!H850+Generation!H850+Retail!H850+Misc!H850","v":12802910.433545439},{"$f":"+Distribution!I850+Transmission!I850+Generation!I850+Retail!I850+Misc!I850","v":4424373.7397929756},{"$f":"+Distribution!J850+Transmission!J850+Generation!J850+Retail!J850+Misc!J850","v":3447018.2302326914},{"$f":"+Distribution!K850+Transmission!K850+Generation!K850+Retail!K850+Misc!K850","v":1105100.0743159954},{"$f":"+Distribution!L850+Transmission!L850+Generation!L850+Retail!L850+Misc!L850","v":24270.589130378125},{"$f":"+Distribution!M850+Transmission!M850+Generation!M850+Retail!M850+Misc!M850","v":2240773.2290802253},{"$f":"+Distribution!N850+Transmission!N850+Generation!N850+Retail!N850+Misc!N850","v":119399.36791384946},{"$f":"+Distribution!O850+Transmission!O850+Generation!O850+Retail!O850+Misc!O850","v":2994.602339999818},{"$f":"+Distribution!P850+Transmission!P850+Generation!P850+Retail!P850+Misc!P850","v":5431.7772748677735},{"$f":"+Distribution!Q850+Transmission!Q850+Generation!Q850+Retail!Q850+Misc!Q850","v":862639.05146394274},{"$f":"+Distribution!R850+Transmission!R850+Generation!R850+Retail!R850+Misc!R850","v":275228.12458230631},{"$f":"+Distribution!S850+Transmission!S850+Generation!S850+Retail!S850+Misc!S850","v":295681.64741820534},{"$f":"ROUND(SUM(I850:S850)-H850,0)","v":0}]
[{"$f":"ROW()","v":851},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H851+Transmission!H851+Generation!H851+Retail!H851+Misc!H851","v":1793854.7370942973},{"$f":"+Distribution!I851+Transmission!I851+Generation!I851+Retail!I851+Misc!I851","v":619912.46701281331},{"$f":"+Distribution!J851+Transmission!J851+Generation!J851+Retail!J851+Misc!J851","v":482972.21270499559},{"$f":"+Distribution!K851+Transmission!K851+Generation!K851+Retail!K851+Misc!K851","v":154838.93397245585},{"$f":"+Distribution!L851+Transmission!L851+Generation!L851+Retail!L851+Misc!L851","v":3400.626092761117},{"$f":"+Distribution!M851+Transmission!M851+Generation!M851+Retail!M851+Misc!M851","v":313961.5552732189},{"$f":"+Distribution!N851+Transmission!N851+Generation!N851+Retail!N851+Misc!N851","v":16729.408742650292},{"$f":"+Distribution!O851+Transmission!O851+Generation!O851+Retail!O851+Misc!O851","v":419.58284572914374},{"$f":"+Distribution!P851+Transmission!P851+Generation!P851+Retail!P851+Misc!P851","v":761.06284160455584},{"$f":"+Distribution!Q851+Transmission!Q851+Generation!Q851+Retail!Q851+Misc!Q851","v":120866.98230869358},{"$f":"+Distribution!R851+Transmission!R851+Generation!R851+Retail!R851+Misc!R851","v":38563.049989784762},{"$f":"+Distribution!S851+Transmission!S851+Generation!S851+Retail!S851+Misc!S851","v":41428.855309589948},{"$f":"ROUND(SUM(I851:S851)-H851,0)","v":0}]
[{"$f":"ROW()","v":852},null,null,null,"Total 316",null,null,{"$f":"+Distribution!H852+Transmission!H852+Generation!H852+Retail!H852+Misc!H852","v":14596765.170639737},{"$f":"+Distribution!I852+Transmission!I852+Generation!I852+Retail!I852+Misc!I852","v":5044286.2068057889},{"$f":"+Distribution!J852+Transmission!J852+Generation!J852+Retail!J852+Misc!J852","v":3929990.442937687},{"$f":"+Distribution!K852+Transmission!K852+Generation!K852+Retail!K852+Misc!K852","v":1259939.0082884512},{"$f":"+Distribution!L852+Transmission!L852+Generation!L852+Retail!L852+Misc!L852","v":27671.215223139243},{"$f":"+Distribution!M852+Transmission!M852+Generation!M852+Retail!M852+Misc!M852","v":2554734.7843534444},{"$f":"+Distribution!N852+Transmission!N852+Generation!N852+Retail!N852+Misc!N852","v":136128.77665649974},{"$f":"+Distribution!O852+Transmission!O852+Generation!O852+Retail!O852+Misc!O852","v":3414.1851857289616},{"$f":"+Distribution!P852+Transmission!P852+Generation!P852+Retail!P852+Misc!P852","v":6192.8401164723291},{"$f":"+Distribution!Q852+Transmission!Q852+Generation!Q852+Retail!Q852+Misc!Q852","v":983506.03377263632},{"$f":"+Distribution!R852+Transmission!R852+Generation!R852+Retail!R852+Misc!R852","v":313791.17457209108},{"$f":"+Distribution!S852+Transmission!S852+Generation!S852+Retail!S852+Misc!S852","v":337110.50272779528},{"$f":"ROUND(SUM(I852:S852)-H852,0)","v":0}]
[{"$f":"ROW()","v":853}]
[{"$f":"ROW()","v":854},null,"S00","Unclassified Steam Plant - Acct 300",null,"F10",null,{"$f":"+Distribution!H854+Transmission!H854+Generation!H854+Retail!H854+Misc!H854","v":-488081.51952064811},{"$f":"+Distribution!I854+Transmission!I854+Generation!I854+Retail!I854+Misc!I854","v":-168669.07482124766},{"$f":"+Distribution!J854+Transmission!J854+Generation!J854+Retail!J854+Misc!J854","v":-131409.64348380922},{"$f":"+Distribution!K854+Transmission!K854+Generation!K854+Retail!K854+Misc!K854","v":-42129.39911547635},{"$f":"+Distribution!L854+Transmission!L854+Generation!L854+Retail!L854+Misc!L854","v":-925.26039949307267},{"$f":"+Distribution!M854+Transmission!M854+Generation!M854+Retail!M854+Misc!M854","v":-85424.32661913101},{"$f":"+Distribution!N854+Transmission!N854+Generation!N854+Retail!N854+Misc!N854","v":-4551.8263385256178},{"$f":"+Distribution!O854+Transmission!O854+Generation!O854+Retail!O854+Misc!O854","v":-114.16232801547797},{"$f":"+Distribution!P854+Transmission!P854+Generation!P854+Retail!P854+Misc!P854","v":-207.07401803489924},{"$f":"+Distribution!Q854+Transmission!Q854+Generation!Q854+Retail!Q854+Misc!Q854","v":-32886.130167183866},{"$f":"+Distribution!R854+Transmission!R854+Generation!R854+Retail!R854+Misc!R854","v":-10492.439352616015},{"$f":"+Distribution!S854+Transmission!S854+Generation!S854+Retail!S854+Misc!S854","v":-11272.182877114868},{"$f":"ROUND(SUM(I854:S854)-H854,0)","v":0}]
[{"$f":"ROW()","v":855}]
[{"$f":"ROW()","v":856}]
[{"$f":"ROW()","v":857}]
[{"$f":"ROW()","v":858},null,"Total Steam Production Plant",null,null,null,null,{"$f":"+Distribution!H858+Transmission!H858+Generation!H858+Retail!H858+Misc!H858","v":2878524165.0450263},{"$f":"+Distribution!I858+Transmission!I858+Generation!I858+Retail!I858+Misc!I858","v":994747779.52171457},{"$f":"+Distribution!J858+Transmission!J858+Generation!J858+Retail!J858+Misc!J858","v":775005443.06532431},{"$f":"+Distribution!K858+Transmission!K858+Generation!K858+Retail!K858+Misc!K858","v":248463604.05496761},{"$f":"+Distribution!L858+Transmission!L858+Generation!L858+Retail!L858+Misc!L858","v":5456843.4009051872},{"$f":"+Distribution!M858+Transmission!M858+Generation!M858+Retail!M858+Misc!M858","v":503801063.18584996},{"$f":"+Distribution!N858+Transmission!N858+Generation!N858+Retail!N858+Misc!N858","v":26844987.131253429},{"$f":"+Distribution!O858+Transmission!O858+Generation!O858+Retail!O858+Misc!O858","v":673287.15959803527},{"$f":"+Distribution!P858+Transmission!P858+Generation!P858+Retail!P858+Misc!P858","v":1221245.9210744831},{"$f":"+Distribution!Q858+Transmission!Q858+Generation!Q858+Retail!Q858+Misc!Q858","v":193950224.69612339},{"$f":"+Distribution!R858+Transmission!R858+Generation!R858+Retail!R858+Misc!R858","v":61880524.090396084},{"$f":"+Distribution!S858+Transmission!S858+Generation!S858+Retail!S858+Misc!S858","v":66479162.817819521},{"$f":"ROUND(SUM(I858:S858)-H858,0)","v":0}]
[{"$f":"ROW()","v":859}]
[{"$f":"ROW()","v":860}]
[{"$f":"ROW()","v":861}]
[{"$f":"ROW()","v":862},null,null,null,null,null,null,"NUCLEAR PRODUCTION"]
[{"$f":"ROW()","v":863}]
[{"$f":"ROW()","v":864},null,"320","Land and Land Rights",null,"F10",null,{"$f":"+Distribution!H864+Transmission!H864+Generation!H864+Retail!H864+Misc!H864","v":0},{"$f":"+Distribution!I864+Transmission!I864+Generation!I864+Retail!I864+Misc!I864","v":0},{"$f":"+Distribution!J864+Transmission!J864+Generation!J864+Retail!J864+Misc!J864","v":0},{"$f":"+Distribution!K864+Transmission!K864+Generation!K864+Retail!K864+Misc!K864","v":0},{"$f":"+Distribution!L864+Transmission!L864+Generation!L864+Retail!L864+Misc!L864","v":0},{"$f":"+Distribution!M864+Transmission!M864+Generation!M864+Retail!M864+Misc!M864","v":0},{"$f":"+Distribution!N864+Transmission!N864+Generation!N864+Retail!N864+Misc!N864","v":0},{"$f":"+Distribution!O864+Transmission!O864+Generation!O864+Retail!O864+Misc!O864","v":0},{"$f":"+Distribution!P864+Transmission!P864+Generation!P864+Retail!P864+Misc!P864","v":0},{"$f":"+Distribution!Q864+Transmission!Q864+Generation!Q864+Retail!Q864+Misc!Q864","v":0},{"$f":"+Distribution!R864+Transmission!R864+Generation!R864+Retail!R864+Misc!R864","v":0},{"$f":"+Distribution!S864+Transmission!S864+Generation!S864+Retail!S864+Misc!S864","v":0},{"$f":"ROUND(SUM(I864:S864)-H864,0)","v":0}]
[{"$f":"ROW()","v":865}]
[{"$f":"ROW()","v":866},null,"321","Structures and Improvements",null,"F10",null,{"$f":"+Distribution!H866+Transmission!H866+Generation!H866+Retail!H866+Misc!H866","v":0},{"$f":"+Distribution!I866+Transmission!I866+Generation!I866+Retail!I866+Misc!I866","v":0},{"$f":"+Distribution!J866+Transmission!J866+Generation!J866+Retail!J866+Misc!J866","v":0},{"$f":"+Distribution!K866+Transmission!K866+Generation!K866+Retail!K866+Misc!K866","v":0},{"$f":"+Distribution!L866+Transmission!L866+Generation!L866+Retail!L866+Misc!L866","v":0},{"$f":"+Distribution!M866+Transmission!M866+Generation!M866+Retail!M866+Misc!M866","v":0},{"$f":"+Distribution!N866+Transmission!N866+Generation!N866+Retail!N866+Misc!N866","v":0},{"$f":"+Distribution!O866+Transmission!O866+Generation!O866+Retail!O866+Misc!O866","v":0},{"$f":"+Distribution!P866+Transmission!P866+Generation!P866+Retail!P866+Misc!P866","v":0},{"$f":"+Distribution!Q866+Transmission!Q866+Generation!Q866+Retail!Q866+Misc!Q866","v":0},{"$f":"+Distribution!R866+Transmission!R866+Generation!R866+Retail!R866+Misc!R866","v":0},{"$f":"+Distribution!S866+Transmission!S866+Generation!S866+Retail!S866+Misc!S866","v":0},{"$f":"ROUND(SUM(I866:S866)-H866,0)","v":0}]
[{"$f":"ROW()","v":867}]
[{"$f":"ROW()","v":868},null,"322","Reactor Plant Equipment",null,"F10",null,{"$f":"+Distribution!H868+Transmission!H868+Generation!H868+Retail!H868+Misc!H868","v":0},{"$f":"+Distribution!I868+Transmission!I868+Generation!I868+Retail!I868+Misc!I868","v":0},{"$f":"+Distribution!J868+Transmission!J868+Generation!J868+Retail!J868+Misc!J868","v":0},{"$f":"+Distribution!K868+Transmission!K868+Generation!K868+Retail!K868+Misc!K868","v":0},{"$f":"+Distribution!L868+Transmission!L868+Generation!L868+Retail!L868+Misc!L868","v":0},{"$f":"+Distribution!M868+Transmission!M868+Generation!M868+Retail!M868+Misc!M868","v":0},{"$f":"+Distribution!N868+Transmission!N868+Generation!N868+Retail!N868+Misc!N868","v":0},{"$f":"+Distribution!O868+Transmission!O868+Generation!O868+Retail!O868+Misc!O868","v":0},{"$f":"+Distribution!P868+Transmission!P868+Generation!P868+Retail!P868+Misc!P868","v":0},{"$f":"+Distribution!Q868+Transmission!Q868+Generation!Q868+Retail!Q868+Misc!Q868","v":0},{"$f":"+Distribution!R868+Transmission!R868+Generation!R868+Retail!R868+Misc!R868","v":0},{"$f":"+Distribution!S868+Transmission!S868+Generation!S868+Retail!S868+Misc!S868","v":0},{"$f":"ROUND(SUM(I868:S868)-H868,0)","v":0}]
[{"$f":"ROW()","v":869}]
[{"$f":"ROW()","v":870},null,"323","Turbogenerator Units",null,"F10",null,{"$f":"+Distribution!H870+Transmission!H870+Generation!H870+Retail!H870+Misc!H870","v":0},{"$f":"+Distribution!I870+Transmission!I870+Generation!I870+Retail!I870+Misc!I870","v":0},{"$f":"+Distribution!J870+Transmission!J870+Generation!J870+Retail!J870+Misc!J870","v":0},{"$f":"+Distribution!K870+Transmission!K870+Generation!K870+Retail!K870+Misc!K870","v":0},{"$f":"+Distribution!L870+Transmission!L870+Generation!L870+Retail!L870+Misc!L870","v":0},{"$f":"+Distribution!M870+Transmission!M870+Generation!M870+Retail!M870+Misc!M870","v":0},{"$f":"+Distribution!N870+Transmission!N870+Generation!N870+Retail!N870+Misc!N870","v":0},{"$f":"+Distribution!O870+Transmission!O870+Generation!O870+Retail!O870+Misc!O870","v":0},{"$f":"+Distribution!P870+Transmission!P870+Generation!P870+Retail!P870+Misc!P870","v":0},{"$f":"+Distribution!Q870+Transmission!Q870+Generation!Q870+Retail!Q870+Misc!Q870","v":0},{"$f":"+Distribution!R870+Transmission!R870+Generation!R870+Retail!R870+Misc!R870","v":0},{"$f":"+Distribution!S870+Transmission!S870+Generation!S870+Retail!S870+Misc!S870","v":0},{"$f":"ROUND(SUM(I870:S870)-H870,0)","v":0}]
[{"$f":"ROW()","v":871}]
[{"$f":"ROW()","v":872},null,"324","Land and Land Rights",null,"F10",null,{"$f":"+Distribution!H872+Transmission!H872+Generation!H872+Retail!H872+Misc!H872","v":0},{"$f":"+Distribution!I872+Transmission!I872+Generation!I872+Retail!I872+Misc!I872","v":0},{"$f":"+Distribution!J872+Transmission!J872+Generation!J872+Retail!J872+Misc!J872","v":0},{"$f":"+Distribution!K872+Transmission!K872+Generation!K872+Retail!K872+Misc!K872","v":0},{"$f":"+Distribution!L872+Transmission!L872+Generation!L872+Retail!L872+Misc!L872","v":0},{"$f":"+Distribution!M872+Transmission!M872+Generation!M872+Retail!M872+Misc!M872","v":0},{"$f":"+Distribution!N872+Transmission!N872+Generation!N872+Retail!N872+Misc!N872","v":0},{"$f":"+Distribution!O872+Transmission!O872+Generation!O872+Retail!O872+Misc!O872","v":0},{"$f":"+Distribution!P872+Transmission!P872+Generation!P872+Retail!P872+Misc!P872","v":0},{"$f":"+Distribution!Q872+Transmission!Q872+Generation!Q872+Retail!Q872+Misc!Q872","v":0},{"$f":"+Distribution!R872+Transmission!R872+Generation!R872+Retail!R872+Misc!R872","v":0},{"$f":"+Distribution!S872+Transmission!S872+Generation!S872+Retail!S872+Misc!S872","v":0},{"$f":"ROUND(SUM(I872:S872)-H872,0)","v":0}]
[{"$f":"ROW()","v":873}]
[{"$f":"ROW()","v":874},null,"325","Misc. Power Plant Equipment",null,"F10",null,{"$f":"+Distribution!H874+Transmission!H874+Generation!H874+Retail!H874+Misc!H874","v":0},{"$f":"+Distribution!I874+Transmission!I874+Generation!I874+Retail!I874+Misc!I874","v":0},{"$f":"+Distribution!J874+Transmission!J874+Generation!J874+Retail!J874+Misc!J874","v":0},{"$f":"+Distribution!K874+Transmission!K874+Generation!K874+Retail!K874+Misc!K874","v":0},{"$f":"+Distribution!L874+Transmission!L874+Generation!L874+Retail!L874+Misc!L874","v":0},{"$f":"+Distribution!M874+Transmission!M874+Generation!M874+Retail!M874+Misc!M874","v":0},{"$f":"+Distribution!N874+Transmission!N874+Generation!N874+Retail!N874+Misc!N874","v":0},{"$f":"+Distribution!O874+Transmission!O874+Generation!O874+Retail!O874+Misc!O874","v":0},{"$f":"+Distribution!P874+Transmission!P874+Generation!P874+Retail!P874+Misc!P874","v":0},{"$f":"+Distribution!Q874+Transmission!Q874+Generation!Q874+Retail!Q874+Misc!Q874","v":0},{"$f":"+Distribution!R874+Transmission!R874+Generation!R874+Retail!R874+Misc!R874","v":0},{"$f":"+Distribution!S874+Transmission!S874+Generation!S874+Retail!S874+Misc!S874","v":0},{"$f":"ROUND(SUM(I874:S874)-H874,0)","v":0}]
[{"$f":"ROW()","v":875}]
[{"$f":"ROW()","v":876},null,"N00","Unclassified Nuclear Plt - Acct 300",null,"F10",null,{"$f":"+Distribution!H876+Transmission!H876+Generation!H876+Retail!H876+Misc!H876","v":0},{"$f":"+Distribution!I876+Transmission!I876+Generation!I876+Retail!I876+Misc!I876","v":0},{"$f":"+Distribution!J876+Transmission!J876+Generation!J876+Retail!J876+Misc!J876","v":0},{"$f":"+Distribution!K876+Transmission!K876+Generation!K876+Retail!K876+Misc!K876","v":0},{"$f":"+Distribution!L876+Transmission!L876+Generation!L876+Retail!L876+Misc!L876","v":0},{"$f":"+Distribution!M876+Transmission!M876+Generation!M876+Retail!M876+Misc!M876","v":0},{"$f":"+Distribution!N876+Transmission!N876+Generation!N876+Retail!N876+Misc!N876","v":0},{"$f":"+Distribution!O876+Transmission!O876+Generation!O876+Retail!O876+Misc!O876","v":0},{"$f":"+Distribution!P876+Transmission!P876+Generation!P876+Retail!P876+Misc!P876","v":0},{"$f":"+Distribution!Q876+Transmission!Q876+Generation!Q876+Retail!Q876+Misc!Q876","v":0},{"$f":"+Distribution!R876+Transmission!R876+Generation!R876+Retail!R876+Misc!R876","v":0},{"$f":"+Distribution!S876+Transmission!S876+Generation!S876+Retail!S876+Misc!S876","v":0},{"$f":"ROUND(SUM(I876:S876)-H876,0)","v":0}]
[{"$f":"ROW()","v":877}]
[{"$f":"ROW()","v":878},null,"Total Nuclear Production Plant",null,null,null,null,{"$f":"+Distribution!H878+Transmission!H878+Generation!H878+Retail!H878+Misc!H878","v":0},{"$f":"+Distribution!I878+Transmission!I878+Generation!I878+Retail!I878+Misc!I878","v":0},{"$f":"+Distribution!J878+Transmission!J878+Generation!J878+Retail!J878+Misc!J878","v":0},{"$f":"+Distribution!K878+Transmission!K878+Generation!K878+Retail!K878+Misc!K878","v":0},{"$f":"+Distribution!L878+Transmission!L878+Generation!L878+Retail!L878+Misc!L878","v":0},{"$f":"+Distribution!M878+Transmission!M878+Generation!M878+Retail!M878+Misc!M878","v":0},{"$f":"+Distribution!N878+Transmission!N878+Generation!N878+Retail!N878+Misc!N878","v":0},{"$f":"+Distribution!O878+Transmission!O878+Generation!O878+Retail!O878+Misc!O878","v":0},{"$f":"+Distribution!P878+Transmission!P878+Generation!P878+Retail!P878+Misc!P878","v":0},{"$f":"+Distribution!Q878+Transmission!Q878+Generation!Q878+Retail!Q878+Misc!Q878","v":0},{"$f":"+Distribution!R878+Transmission!R878+Generation!R878+Retail!R878+Misc!R878","v":0},{"$f":"+Distribution!S878+Transmission!S878+Generation!S878+Retail!S878+Misc!S878","v":0},{"$f":"ROUND(SUM(I878:S878)-H878,0)","v":0}]
[{"$f":"ROW()","v":879}]
[{"$f":"ROW()","v":880}]
[{"$f":"ROW()","v":881}]
[{"$f":"ROW()","v":882},null,null,null,null,null,null,"HYDRAULIC PRODUCTION PLANT"]
[{"$f":"ROW()","v":883}]
[{"$f":"ROW()","v":884},null,"330","Land and Land Rights",null,"F10",null,{"$f":"+Distribution!H884+Transmission!H884+Generation!H884+Retail!H884+Misc!H884","v":13581273.107587349},{"$f":"+Distribution!I884+Transmission!I884+Generation!I884+Retail!I884+Misc!I884","v":4693356.9052178394},{"$f":"+Distribution!J884+Transmission!J884+Generation!J884+Retail!J884+Misc!J884","v":3656582.3243565722},{"$f":"+Distribution!K884+Transmission!K884+Generation!K884+Retail!K884+Misc!K884","v":1172285.4735573076},{"$f":"+Distribution!L884+Transmission!L884+Generation!L884+Retail!L884+Misc!L884","v":25746.138049832854},{"$f":"+Distribution!M884+Transmission!M884+Generation!M884+Retail!M884+Misc!M884","v":2377002.7412338471},{"$f":"+Distribution!N884+Transmission!N884+Generation!N884+Retail!N884+Misc!N884","v":126658.343267206},{"$f":"+Distribution!O884+Transmission!O884+Generation!O884+Retail!O884+Misc!O884","v":3176.6614660987684},{"$f":"+Distribution!P884+Transmission!P884+Generation!P884+Retail!P884+Misc!P884","v":5762.0063041507156},{"$f":"+Distribution!Q884+Transmission!Q884+Generation!Q884+Retail!Q884+Misc!Q884","v":915083.84847440745},{"$f":"+Distribution!R884+Transmission!R884+Generation!R884+Retail!R884+Misc!R884","v":291960.82767613709},{"$f":"+Distribution!S884+Transmission!S884+Generation!S884+Retail!S884+Misc!S884","v":313657.8379839483},{"$f":"ROUND(SUM(I884:S884)-H884,0)","v":0}]
[{"$f":"ROW()","v":885}]
[{"$f":"ROW()","v":886},null,"331","Structures and Improvements",null,"F10",null,{"$f":"+Distribution!H886+Transmission!H886+Generation!H886+Retail!H886+Misc!H886","v":73713480.838545501},{"$f":"+Distribution!I886+Transmission!I886+Generation!I886+Retail!I886+Misc!I886","v":25473582.009624228},{"$f":"+Distribution!J886+Transmission!J886+Generation!J886+Retail!J886+Misc!J886","v":19846402.392897967},{"$f":"+Distribution!K886+Transmission!K886+Generation!K886+Retail!K886+Misc!K886","v":6362676.1723903473},{"$f":"+Distribution!L886+Transmission!L886+Generation!L886+Retail!L886+Misc!L886","v":139739.28944427535},{"$f":"+Distribution!M886+Transmission!M886+Generation!M886+Retail!M886+Misc!M886","v":12901378.584399724},{"$f":"+Distribution!N886+Transmission!N886+Generation!N886+Retail!N886+Misc!N886","v":687448.61291782698},{"$f":"+Distribution!O886+Transmission!O886+Generation!O886+Retail!O886+Misc!O886","v":17241.59232031049},{"$f":"+Distribution!P886+Transmission!P886+Generation!P886+Retail!P886+Misc!P886","v":31273.764832496239},{"$f":"+Distribution!Q886+Transmission!Q886+Generation!Q886+Retail!Q886+Misc!Q886","v":4966693.1219059778},{"$f":"+Distribution!R886+Transmission!R886+Generation!R886+Retail!R886+Misc!R886","v":1584641.4917087257},{"$f":"+Distribution!S886+Transmission!S886+Generation!S886+Retail!S886+Misc!S886","v":1702403.8061036156},{"$f":"ROUND(SUM(I886:S886)-H886,0)","v":0}]
[{"$f":"ROW()","v":887}]
[{"$f":"ROW()","v":888},null,"332","Reservoirs, Dams & Waterways",null,"F10",null,{"$f":"+Distribution!H888+Transmission!H888+Generation!H888+Retail!H888+Misc!H888","v":181942320.62335414},{"$f":"+Distribution!I888+Transmission!I888+Generation!I888+Retail!I888+Misc!I888","v":62874830.664580621},{"$f":"+Distribution!J888+Transmission!J888+Generation!J888+Retail!J888+Misc!J888","v":48985619.269529454},{"$f":"+Distribution!K888+Transmission!K888+Generation!K888+Retail!K888+Misc!K888","v":15704591.005750999},{"$f":"+Distribution!L888+Transmission!L888+Generation!L888+Retail!L888+Misc!L888","v":344909.64630251616},{"$f":"+Distribution!M888+Transmission!M888+Generation!M888+Retail!M888+Misc!M888","v":31843656.440908428},{"$f":"+Distribution!N888+Transmission!N888+Generation!N888+Retail!N888+Misc!N888","v":1696785.9137941005},{"$f":"+Distribution!O888+Transmission!O888+Generation!O888+Retail!O888+Misc!O888","v":42556.33138353625},{"$f":"+Distribution!P888+Transmission!P888+Generation!P888+Retail!P888+Misc!P888","v":77191.054926794881},{"$f":"+Distribution!Q888+Transmission!Q888+Generation!Q888+Retail!Q888+Misc!Q888","v":12258974.371362163},{"$f":"+Distribution!R888+Transmission!R888+Generation!R888+Retail!R888+Misc!R888","v":3911270.3277305723},{"$f":"+Distribution!S888+Transmission!S888+Generation!S888+Retail!S888+Misc!S888","v":4201935.597084933},{"$f":"ROUND(SUM(I888:S888)-H888,0)","v":0}]
[{"$f":"ROW()","v":889}]
[{"$f":"ROW()","v":890},null,"333","Water Wheel, Turbines, & Generators",null,"F10",null,{"$f":"+Distribution!H890+Transmission!H890+Generation!H890+Retail!H890+Misc!H890","v":51809408.232702561},{"$f":"+Distribution!I890+Transmission!I890+Generation!I890+Retail!I890+Misc!I890","v":17904068.488863546},{"$f":"+Distribution!J890+Transmission!J890+Generation!J890+Retail!J890+Misc!J890","v":13949013.827962713},{"$f":"+Distribution!K890+Transmission!K890+Generation!K890+Retail!K890+Misc!K890","v":4471997.2997867912},{"$f":"+Distribution!L890+Transmission!L890+Generation!L890+Retail!L890+Misc!L890","v":98215.547693692381},{"$f":"+Distribution!M890+Transmission!M890+Generation!M890+Retail!M890+Misc!M890","v":9067714.3751742635},{"$f":"+Distribution!N890+Transmission!N890+Generation!N890+Retail!N890+Misc!N890","v":483172.2151837484},{"$f":"+Distribution!O890+Transmission!O890+Generation!O890+Retail!O890+Misc!O890","v":12118.227018221238},{"$f":"+Distribution!P890+Transmission!P890+Generation!P890+Retail!P890+Misc!P890","v":21980.718190872307},{"$f":"+Distribution!Q890+Transmission!Q890+Generation!Q890+Retail!Q890+Misc!Q890","v":3490832.7295382158},{"$f":"+Distribution!R890+Transmission!R890+Generation!R890+Retail!R890+Misc!R890","v":1113762.8695928515},{"$f":"+Distribution!S890+Transmission!S890+Generation!S890+Retail!S890+Misc!S890","v":1196531.9336976407},{"$f":"ROUND(SUM(I890:S890)-H890,0)","v":0}]
[{"$f":"ROW()","v":891}]
[{"$f":"ROW()","v":892},null,"334","Accessory Electric Equipment",null,"F10",null,{"$f":"+Distribution!H892+Transmission!H892+Generation!H892+Retail!H892+Misc!H892","v":30815981.638199177},{"$f":"+Distribution!I892+Transmission!I892+Generation!I892+Retail!I892+Misc!I892","v":10649252.030128799},{"$f":"+Distribution!J892+Transmission!J892+Generation!J892+Retail!J892+Misc!J892","v":8296804.9367172392},{"$f":"+Distribution!K892+Transmission!K892+Generation!K892+Retail!K892+Misc!K892","v":2659922.0368882692},{"$f":"+Distribution!L892+Transmission!L892+Generation!L892+Retail!L892+Misc!L892","v":58418.125540451118},{"$f":"+Distribution!M892+Transmission!M892+Generation!M892+Retail!M892+Misc!M892","v":5393431.9888530551},{"$f":"+Distribution!N892+Transmission!N892+Generation!N892+Retail!N892+Misc!N892","v":287388.46126777556},{"$f":"+Distribution!O892+Transmission!O892+Generation!O892+Retail!O892+Misc!O892","v":7207.8619312489909},{"$f":"+Distribution!P892+Transmission!P892+Generation!P892+Retail!P892+Misc!P892","v":13074.023256972807},{"$f":"+Distribution!Q892+Transmission!Q892+Generation!Q892+Retail!Q892+Misc!Q892","v":2076330.1679167424},{"$f":"+Distribution!R892+Transmission!R892+Generation!R892+Retail!R892+Misc!R892","v":662460.68637813895},{"$f":"+Distribution!S892+Transmission!S892+Generation!S892+Retail!S892+Misc!S892","v":711691.31932048057},{"$f":"ROUND(SUM(I892:S892)-H892,0)","v":0}]
[{"$f":"ROW()","v":893}]
[{"$f":"ROW()","v":894},null,"335","Misc. Power Plant Equipment",null,"F10",null,{"$f":"+Distribution!H894+Transmission!H894+Generation!H894+Retail!H894+Misc!H894","v":1019849.6898354235},{"$f":"+Distribution!I894+Transmission!I894+Generation!I894+Retail!I894+Misc!I894","v":352435.19117506791},{"$f":"+Distribution!J894+Transmission!J894+Generation!J894+Retail!J894+Misc!J894","v":274581.35329517804},{"$f":"+Distribution!K894+Transmission!K894+Generation!K894+Retail!K894+Misc!K894","v":88029.669025511379},{"$f":"+Distribution!L894+Transmission!L894+Generation!L894+Retail!L894+Misc!L894","v":1933.3379644588049},{"$f":"+Distribution!M894+Transmission!M894+Generation!M894+Retail!M894+Misc!M894","v":178494.71762930596},{"$f":"+Distribution!N894+Transmission!N894+Generation!N894+Retail!N894+Misc!N894","v":9511.0724210357585},{"$f":"+Distribution!O894+Transmission!O894+Generation!O894+Retail!O894+Misc!O894","v":238.54296907578288},{"$f":"+Distribution!P894+Transmission!P894+Generation!P894+Retail!P894+Misc!P894","v":432.6825839939076},{"$f":"+Distribution!Q894+Transmission!Q894+Generation!Q894+Retail!Q894+Misc!Q894","v":68715.795025037776},{"$f":"+Distribution!R894+Transmission!R894+Generation!R894+Retail!R894+Misc!R894","v":21924.02414640029},{"$f":"+Distribution!S894+Transmission!S894+Generation!S894+Retail!S894+Misc!S894","v":23553.303600357765},{"$f":"ROUND(SUM(I894:S894)-H894,0)","v":0}]
[{"$f":"ROW()","v":895}]
[{"$f":"ROW()","v":896},null,"336","Roads, Railroads & Bridges",null,"F10",null,{"$f":"+Distribution!H896+Transmission!H896+Generation!H896+Retail!H896+Misc!H896","v":7673566.5710430015},{"$f":"+Distribution!I896+Transmission!I896+Generation!I896+Retail!I896+Misc!I896","v":2651797.5427306099},{"$f":"+Distribution!J896+Transmission!J896+Generation!J896+Retail!J896+Misc!J896","v":2066008.6625291249},{"$f":"+Distribution!K896+Transmission!K896+Generation!K896+Retail!K896+Misc!K896","v":662354.00395439798},{"$f":"+Distribution!L896+Transmission!L896+Generation!L896+Retail!L896+Misc!L896","v":14546.84717018787},{"$f":"+Distribution!M896+Transmission!M896+Generation!M896+Retail!M896+Misc!M896","v":1343032.3232524919},{"$f":"+Distribution!N896+Transmission!N896+Generation!N896+Retail!N896+Misc!N896","v":71563.337335138742},{"$f":"+Distribution!O896+Transmission!O896+Generation!O896+Retail!O896+Misc!O896","v":1794.8481737075019},{"$f":"+Distribution!P896+Transmission!P896+Generation!P896+Retail!P896+Misc!P896","v":3255.5960407694488},{"$f":"+Distribution!Q896+Transmission!Q896+Generation!Q896+Retail!Q896+Misc!Q896","v":517032.29687883152},{"$f":"+Distribution!R896+Transmission!R896+Generation!R896+Retail!R896+Misc!R896","v":164961.03344376714},{"$f":"+Distribution!S896+Transmission!S896+Generation!S896+Retail!S896+Misc!S896","v":177220.07953397365},{"$f":"ROUND(SUM(I896:S896)-H896,0)","v":0}]
[{"$f":"ROW()","v":897}]
[{"$f":"ROW()","v":898},null,"H00","Unclassified Hydro Plant - Acct 300",null,"F10",null,{"$f":"+Distribution!H898+Transmission!H898+Generation!H898+Retail!H898+Misc!H898","v":0},{"$f":"+Distribution!I898+Transmission!I898+Generation!I898+Retail!I898+Misc!I898","v":0},{"$f":"+Distribution!J898+Transmission!J898+Generation!J898+Retail!J898+Misc!J898","v":0},{"$f":"+Distribution!K898+Transmission!K898+Generation!K898+Retail!K898+Misc!K898","v":0},{"$f":"+Distribution!L898+Transmission!L898+Generation!L898+Retail!L898+Misc!L898","v":0},{"$f":"+Distribution!M898+Transmission!M898+Generation!M898+Retail!M898+Misc!M898","v":0},{"$f":"+Distribution!N898+Transmission!N898+Generation!N898+Retail!N898+Misc!N898","v":0},{"$f":"+Distribution!O898+Transmission!O898+Generation!O898+Retail!O898+Misc!O898","v":0},{"$f":"+Distribution!P898+Transmission!P898+Generation!P898+Retail!P898+Misc!P898","v":0},{"$f":"+Distribution!Q898+Transmission!Q898+Generation!Q898+Retail!Q898+Misc!Q898","v":0},{"$f":"+Distribution!R898+Transmission!R898+Generation!R898+Retail!R898+Misc!R898","v":0},{"$f":"+Distribution!S898+Transmission!S898+Generation!S898+Retail!S898+Misc!S898","v":0},{"$f":"ROUND(SUM(I898:S898)-H898,0)","v":0}]
[{"$f":"ROW()","v":899}]
[{"$f":"ROW()","v":900},null,"Total Hydraulic Plant",null,null,null,null,{"$f":"+Distribution!H900+Transmission!H900+Generation!H900+Retail!H900+Misc!H900","v":360555880.70126712},{"$f":"+Distribution!I900+Transmission!I900+Generation!I900+Retail!I900+Misc!I900","v":124599322.83232071},{"$f":"+Distribution!J900+Transmission!J900+Generation!J900+Retail!J900+Misc!J900","v":97075012.767288253},{"$f":"+Distribution!K900+Transmission!K900+Generation!K900+Retail!K900+Misc!K900","v":31121855.661353622},{"$f":"+Distribution!L900+Transmission!L900+Generation!L900+Retail!L900+Misc!L900","v":683508.93216541456},{"$f":"+Distribution!M900+Transmission!M900+Generation!M900+Retail!M900+Misc!M900","v":63104711.171451114},{"$f":"+Distribution!N900+Transmission!N900+Generation!N900+Retail!N900+Misc!N900","v":3362527.9561868315},{"$f":"+Distribution!O900+Transmission!O900+Generation!O900+Retail!O900+Misc!O900","v":84334.06526219903},{"$f":"+Distribution!P900+Transmission!P900+Generation!P900+Retail!P900+Misc!P900","v":152969.84613605033},{"$f":"+Distribution!Q900+Transmission!Q900+Generation!Q900+Retail!Q900+Misc!Q900","v":24293662.33110138},{"$f":"+Distribution!R900+Transmission!R900+Generation!R900+Retail!R900+Misc!R900","v":7750981.2606765935},{"$f":"+Distribution!S900+Transmission!S900+Generation!S900+Retail!S900+Misc!S900","v":8326993.877324949},{"$f":"ROUND(SUM(I900:S900)-H900,0)","v":0}]
[{"$f":"ROW()","v":901}]
[{"$f":"ROW()","v":902},null,null,null,null,null,null,"OTHER PRODUCTION PLANT"]
[{"$f":"ROW()","v":903},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":904},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!K10","v":"General"},{"$f":"'Hot Sheet'!L10","v":"Street & Area"},{"$f":"'Hot Sheet'!M10","v":"General"},null,{"$f":"'Hot Sheet'!O10","v":"Traffic"},{"$f":"'Hot Sheet'!P10","v":"Outdoor"},{"$f":"'Hot Sheet'!Q10","v":"General"}]
[{"$f":"ROW()","v":905},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!K11","v":"+1 MW"},{"$f":"'Hot Sheet'!L11","v":"Lighting"},{"$f":"'Hot Sheet'!M11","v":"Trans"},{"$f":"'Hot Sheet'!N11","v":"Irrigation"},{"$f":"'Hot Sheet'!O11","v":"Signals"},{"$f":"'Hot Sheet'!P11","v":"Lighting"},{"$f":"'Hot Sheet'!Q11","v":"Small Dist."},{"$f":"'Hot Sheet'!R11","v":"Industrial"},{"$f":"'Hot Sheet'!S11","v":"Industrial"}]
[{"$f":"ROW()","v":906},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!K12","v":"Sch 8"},{"$f":"'Hot Sheet'!L12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!M12","v":"Sch 9"},{"$f":"'Hot Sheet'!N12","v":"Sch 10"},{"$f":"'Hot Sheet'!O12","v":"Sch 15"},{"$f":"'Hot Sheet'!P12","v":"Sch 15"},{"$f":"'Hot Sheet'!Q12","v":"Sch 23"},{"$f":"'Hot Sheet'!R12","v":"Cust 1"},{"$f":"'Hot Sheet'!S12","v":"Cust 2"}]
[{"$f":"ROW()","v":907},null,"340","Land and Land Rights",null,"F10",null,{"$f":"+Distribution!H907+Transmission!H907+Generation!H907+Retail!H907+Misc!H907","v":10189158.851037029},{"$f":"+Distribution!I907+Transmission!I907+Generation!I907+Retail!I907+Misc!I907","v":3521124.9102383563},{"$f":"+Distribution!J907+Transmission!J907+Generation!J907+Retail!J907+Misc!J907","v":2743299.3843521895},{"$f":"+Distribution!K907+Transmission!K907+Generation!K907+Retail!K907+Misc!K907","v":879490.6644035877},{"$f":"+Distribution!L907+Transmission!L907+Generation!L907+Retail!L907+Misc!L907","v":19315.677426729671},{"$f":"+Distribution!M907+Transmission!M907+Generation!M907+Retail!M907+Misc!M907","v":1783312.8255297008},{"$f":"+Distribution!N907+Transmission!N907+Generation!N907+Retail!N907+Misc!N907","v":95023.638000310952},{"$f":"+Distribution!O907+Transmission!O907+Generation!O907+Retail!O907+Misc!O907","v":2383.2455203309341},{"$f":"+Distribution!P907+Transmission!P907+Generation!P907+Retail!P907+Misc!P907","v":4322.8640694125606},{"$f":"+Distribution!Q907+Transmission!Q907+Generation!Q907+Retail!Q907+Misc!Q907","v":686528.76797795214},{"$f":"+Distribution!R907+Transmission!R907+Generation!R907+Retail!R907+Misc!R907","v":219039.4985732582},{"$f":"+Distribution!S907+Transmission!S907+Generation!S907+Retail!S907+Misc!S907","v":235317.37494519938},{"$f":"ROUND(SUM(I907:S907)-H907,0)","v":0}]
[{"$f":"ROW()","v":908},null,null,null,"Wind Generation","F10",null,{"$f":"+Distribution!H908+Transmission!H908+Generation!H908+Retail!H908+Misc!H908","v":2331984.7452655742},{"$f":"+Distribution!I908+Transmission!I908+Generation!I908+Retail!I908+Misc!I908","v":805877.07944260212},{"$f":"+Distribution!J908+Transmission!J908+Generation!J908+Retail!J908+Misc!J908","v":627856.76516905427},{"$f":"+Distribution!K908+Transmission!K908+Generation!K908+Retail!K908+Misc!K908","v":201288.33429502466},{"$f":"+Distribution!L908+Transmission!L908+Generation!L908+Retail!L908+Misc!L908","v":4420.7638493161512},{"$f":"+Distribution!M908+Transmission!M908+Generation!M908+Retail!M908+Misc!M908","v":408145.39904326369},{"$f":"+Distribution!N908+Transmission!N908+Generation!N908+Retail!N908+Misc!N908","v":21747.985039394098},{"$f":"+Distribution!O908+Transmission!O908+Generation!O908+Retail!O908+Misc!O908","v":545.4515214539623},{"$f":"+Distribution!P908+Transmission!P908+Generation!P908+Retail!P908+Misc!P908","v":989.37048809487817},{"$f":"+Distribution!Q908+Transmission!Q908+Generation!Q908+Retail!Q908+Misc!Q908","v":157125.29733969254},{"$f":"+Distribution!R908+Transmission!R908+Generation!R908+Retail!R908+Misc!R908","v":50131.397179215724},{"$f":"+Distribution!S908+Transmission!S908+Generation!S908+Retail!S908+Misc!S908","v":53856.901898461736},{"$f":"ROUND(SUM(I908:S908)-H908,0)","v":0}]
[{"$f":"ROW()","v":909}]
[{"$f":"ROW()","v":910},null,"341","Structures and Improvements",null,"F10",null,{"$f":"+Distribution!H910+Transmission!H910+Generation!H910+Retail!H910+Misc!H910","v":46909596.262467429},{"$f":"+Distribution!I910+Transmission!I910+Generation!I910+Retail!I910+Misc!I910","v":16210812.918299636},{"$f":"+Distribution!J910+Transmission!J910+Generation!J910+Retail!J910+Misc!J910","v":12629802.75687224},{"$f":"+Distribution!K910+Transmission!K910+Generation!K910+Retail!K910+Misc!K910","v":4049063.5769784409},{"$f":"+Distribution!L910+Transmission!L910+Generation!L910+Retail!L910+Misc!L910","v":88926.931346420693},{"$f":"+Distribution!M910+Transmission!M910+Generation!M910+Retail!M910+Misc!M910","v":8210146.2817771379},{"$f":"+Distribution!N910+Transmission!N910+Generation!N910+Retail!N910+Misc!N910","v":437476.7887274393},{"$f":"+Distribution!O910+Transmission!O910+Generation!O910+Retail!O910+Misc!O910","v":10972.160390028641},{"$f":"+Distribution!P910+Transmission!P910+Generation!P910+Retail!P910+Misc!P910","v":19901.918417243178},{"$f":"+Distribution!Q910+Transmission!Q910+Generation!Q910+Retail!Q910+Misc!Q910","v":3160691.4564038999},{"$f":"+Distribution!R910+Transmission!R910+Generation!R910+Retail!R910+Misc!R910","v":1008430.0965196044},{"$f":"+Distribution!S910+Transmission!S910+Generation!S910+Retail!S910+Misc!S910","v":1083371.3767353313},{"$f":"ROUND(SUM(I910:S910)-H910,0)","v":0}]
[{"$f":"ROW()","v":911},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H911+Transmission!H911+Generation!H911+Retail!H911+Misc!H911","v":1840142.4904150884},{"$f":"+Distribution!I911+Transmission!I911+Generation!I911+Retail!I911+Misc!I911","v":635908.38616959611},{"$f":"+Distribution!J911+Transmission!J911+Generation!J911+Retail!J911+Misc!J911","v":495434.59228356584},{"$f":"+Distribution!K911+Transmission!K911+Generation!K911+Retail!K911+Misc!K911","v":158834.32235701405},{"$f":"+Distribution!L911+Transmission!L911+Generation!L911+Retail!L911+Misc!L911","v":3488.3741910117824},{"$f":"+Distribution!M911+Transmission!M911+Generation!M911+Retail!M911+Misc!M911","v":322062.86622230872},{"$f":"+Distribution!N911+Transmission!N911+Generation!N911+Retail!N911+Misc!N911","v":17161.086252021429},{"$f":"+Distribution!O911+Transmission!O911+Generation!O911+Retail!O911+Misc!O911","v":430.40955697790707},{"$f":"+Distribution!P911+Transmission!P911+Generation!P911+Retail!P911+Misc!P911","v":780.70093623136745},{"$f":"+Distribution!Q911+Transmission!Q911+Generation!Q911+Retail!Q911+Misc!Q911","v":123985.77501026736},{"$f":"+Distribution!R911+Transmission!R911+Generation!R911+Retail!R911+Misc!R911","v":39558.112136297161},{"$f":"+Distribution!S911+Transmission!S911+Generation!S911+Retail!S911+Misc!S911","v":42497.865299796438},{"$f":"ROUND(SUM(I911:S911)-H911,0)","v":0}]
[{"$f":"ROW()","v":912},null,null,null,"Wind Generation","F10",null,{"$f":"+Distribution!H912+Transmission!H912+Generation!H912+Retail!H912+Misc!H912","v":22227806.112620905},{"$f":"+Distribution!I912+Transmission!I912+Generation!I912+Retail!I912+Misc!I912","v":7681387.9288114198},{"$f":"+Distribution!J912+Transmission!J912+Generation!J912+Retail!J912+Misc!J912","v":5984549.6292411424},{"$f":"+Distribution!K912+Transmission!K912+Generation!K912+Retail!K912+Misc!K912","v":1918622.3565680713},{"$f":"+Distribution!L912+Transmission!L912+Generation!L912+Retail!L912+Misc!L912","v":42137.446186892812},{"$f":"+Distribution!M912+Transmission!M912+Generation!M912+Retail!M912+Misc!M912","v":3890324.2459498961},{"$f":"+Distribution!N912+Transmission!N912+Generation!N912+Retail!N912+Misc!N912","v":207295.52188420502},{"$f":"+Distribution!O912+Transmission!O912+Generation!O912+Retail!O912+Misc!O912","v":5199.0866095189713},{"$f":"+Distribution!P912+Transmission!P912+Generation!P912+Retail!P912+Misc!P912","v":9430.394185712219},{"$f":"+Distribution!Q912+Transmission!Q912+Generation!Q912+Retail!Q912+Misc!Q912","v":1497673.0236958957},{"$f":"+Distribution!R912+Transmission!R912+Generation!R912+Retail!R912+Misc!R912","v":477838.02141788718},{"$f":"+Distribution!S912+Transmission!S912+Generation!S912+Retail!S912+Misc!S912","v":513348.45807026071},{"$f":"ROUND(SUM(I912:S912)-H912,0)","v":0}]
[{"$f":"ROW()","v":913},null,null,null,"Total 341",null,null,{"$f":"+Distribution!H913+Transmission!H913+Generation!H913+Retail!H913+Misc!H913","v":70977544.86550343},{"$f":"+Distribution!I913+Transmission!I913+Generation!I913+Retail!I913+Misc!I913","v":24528109.233280651},{"$f":"+Distribution!J913+Transmission!J913+Generation!J913+Retail!J913+Misc!J913","v":19109786.978396948},{"$f":"+Distribution!K913+Transmission!K913+Generation!K913+Retail!K913+Misc!K913","v":6126520.2559035262},{"$f":"+Distribution!L913+Transmission!L913+Generation!L913+Retail!L913+Misc!L913","v":134552.7517243253},{"$f":"+Distribution!M913+Transmission!M913+Generation!M913+Retail!M913+Misc!M913","v":12422533.393949343},{"$f":"+Distribution!N913+Transmission!N913+Generation!N913+Retail!N913+Misc!N913","v":661933.39686366578},{"$f":"+Distribution!O913+Transmission!O913+Generation!O913+Retail!O913+Misc!O913","v":16601.656556525519},{"$f":"+Distribution!P913+Transmission!P913+Generation!P913+Retail!P913+Misc!P913","v":30113.013539186766},{"$f":"+Distribution!Q913+Transmission!Q913+Generation!Q913+Retail!Q913+Misc!Q913","v":4782350.2551100627},{"$f":"+Distribution!R913+Transmission!R913+Generation!R913+Retail!R913+Misc!R913","v":1525826.2300737887},{"$f":"+Distribution!S913+Transmission!S913+Generation!S913+Retail!S913+Misc!S913","v":1639217.7001053884},{"$f":"ROUND(SUM(I913:S913)-H913,0)","v":0}]
[{"$f":"ROW()","v":914}]
[{"$f":"ROW()","v":915},null,"342","Fuel Holders, Producers & Access",null,"F10",null,{"$f":"+Distribution!H915+Transmission!H915+Generation!H915+Retail!H915+Misc!H915","v":3640830.7447602698},{"$f":"+Distribution!I915+Transmission!I915+Generation!I915+Retail!I915+Misc!I915","v":1258182.3501585983},{"$f":"+Distribution!J915+Transmission!J915+Generation!J915+Retail!J915+Misc!J915","v":980246.64122444484},{"$f":"+Distribution!K915+Transmission!K915+Generation!K915+Retail!K915+Misc!K915","v":314263.10037008784},{"$f":"+Distribution!L915+Transmission!L915+Generation!L915+Retail!L915+Misc!L915","v":6901.954642109813},{"$f":"+Distribution!M915+Transmission!M915+Generation!M915+Retail!M915+Misc!M915","v":637220.42787202448},{"$f":"+Distribution!N915+Transmission!N915+Generation!N915+Retail!N915+Misc!N915","v":33954.224069761251},{"$f":"+Distribution!O915+Transmission!O915+Generation!O915+Retail!O915+Misc!O915","v":851.59076324047362},{"$f":"+Distribution!P915+Transmission!P915+Generation!P915+Retail!P915+Misc!P915","v":1544.6629736010921},{"$f":"+Distribution!Q915+Transmission!Q915+Generation!Q915+Retail!Q915+Misc!Q915","v":245313.1884740536},{"$f":"+Distribution!R915+Transmission!R915+Generation!R915+Retail!R915+Misc!R915","v":78268.06435952516},{"$f":"+Distribution!S915+Transmission!S915+Generation!S915+Retail!S915+Misc!S915","v":84084.539852822476},{"$f":"ROUND(SUM(I915:S915)-H915,0)","v":0}]
[{"$f":"ROW()","v":916},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H916+Transmission!H916+Generation!H916+Retail!H916+Misc!H916","v":1022552.5964110518},{"$f":"+Distribution!I916+Transmission!I916+Generation!I916+Retail!I916+Misc!I916","v":353369.24979684741},{"$f":"+Distribution!J916+Transmission!J916+Generation!J916+Retail!J916+Misc!J916","v":275309.07597114041},{"$f":"+Distribution!K916+Transmission!K916+Generation!K916+Retail!K916+Misc!K916","v":88262.973966063772},{"$f":"+Distribution!L916+Transmission!L916+Generation!L916+Retail!L916+Misc!L916","v":1938.4618880615965},{"$f":"+Distribution!M916+Transmission!M916+Generation!M916+Retail!M916+Misc!M916","v":178967.78199438218},{"$f":"+Distribution!N916+Transmission!N916+Generation!N916+Retail!N916+Misc!N916","v":9536.2796064125014},{"$f":"+Distribution!O916+Transmission!O916+Generation!O916+Retail!O916+Misc!O916","v":239.17517925941189},{"$f":"+Distribution!P916+Transmission!P916+Generation!P916+Retail!P916+Misc!P916","v":433.82932219767736},{"$f":"+Distribution!Q916+Transmission!Q916+Generation!Q916+Retail!Q916+Misc!Q916","v":68897.912425350645},{"$f":"+Distribution!R916+Transmission!R916+Generation!R916+Retail!R916+Misc!R916","v":21982.129364865476},{"$f":"+Distribution!S916+Transmission!S916+Generation!S916+Retail!S916+Misc!S916","v":23615.726896470598},{"$f":"ROUND(SUM(I916:S916)-H916,0)","v":0}]
[{"$f":"ROW()","v":917},null,null,null,"Total 342",null,null,{"$f":"+Distribution!H917+Transmission!H917+Generation!H917+Retail!H917+Misc!H917","v":4663383.3411713215},{"$f":"+Distribution!I917+Transmission!I917+Generation!I917+Retail!I917+Misc!I917","v":1611551.5999554456},{"$f":"+Distribution!J917+Transmission!J917+Generation!J917+Retail!J917+Misc!J917","v":1255555.7171955854},{"$f":"+Distribution!K917+Transmission!K917+Generation!K917+Retail!K917+Misc!K917","v":402526.07433615159},{"$f":"+Distribution!L917+Transmission!L917+Generation!L917+Retail!L917+Misc!L917","v":8840.4165301714092},{"$f":"+Distribution!M917+Transmission!M917+Generation!M917+Retail!M917+Misc!M917","v":816188.20986640663},{"$f":"+Distribution!N917+Transmission!N917+Generation!N917+Retail!N917+Misc!N917","v":43490.50367617375},{"$f":"+Distribution!O917+Transmission!O917+Generation!O917+Retail!O917+Misc!O917","v":1090.7659424998856},{"$f":"+Distribution!P917+Transmission!P917+Generation!P917+Retail!P917+Misc!P917","v":1978.4922957987694},{"$f":"+Distribution!Q917+Transmission!Q917+Generation!Q917+Retail!Q917+Misc!Q917","v":314211.10089940426},{"$f":"+Distribution!R917+Transmission!R917+Generation!R917+Retail!R917+Misc!R917","v":100250.19372439064},{"$f":"+Distribution!S917+Transmission!S917+Generation!S917+Retail!S917+Misc!S917","v":107700.26674929308},{"$f":"ROUND(SUM(I917:S917)-H917,0)","v":0}]
[{"$f":"ROW()","v":918}]
[{"$f":"ROW()","v":919},null,"343","Prime Movers",null,"F10",null,{"$f":"+Distribution!H919+Transmission!H919+Generation!H919+Retail!H919+Misc!H919","v":290102772.39019358},{"$f":"+Distribution!I919+Transmission!I919+Generation!I919+Retail!I919+Misc!I919","v":100252446.08767228},{"$f":"+Distribution!J919+Transmission!J919+Generation!J919+Retail!J919+Misc!J919","v":78106423.55584462},{"$f":"+Distribution!K919+Transmission!K919+Generation!K919+Retail!K919+Misc!K919","v":25040602.837279968},{"$f":"+Distribution!L919+Transmission!L919+Generation!L919+Retail!L919+Misc!L919","v":549950.35939778702},{"$f":"+Distribution!M919+Transmission!M919+Generation!M919+Retail!M919+Misc!M919","v":50773964.984607309},{"$f":"+Distribution!N919+Transmission!N919+Generation!N919+Retail!N919+Misc!N919","v":2705485.4310850878},{"$f":"+Distribution!O919+Transmission!O919+Generation!O919+Retail!O919+Misc!O919","v":67855.074480868047},{"$f":"+Distribution!P919+Transmission!P919+Generation!P919+Retail!P919+Misc!P919","v":123079.33064316699},{"$f":"+Distribution!Q919+Transmission!Q919+Generation!Q919+Retail!Q919+Misc!Q919","v":19546647.748627204},{"$f":"+Distribution!R919+Transmission!R919+Generation!R919+Retail!R919+Misc!R919","v":6236429.0053827846},{"$f":"+Distribution!S919+Transmission!S919+Generation!S919+Retail!S919+Misc!S919","v":6699887.9751724582},{"$f":"ROUND(SUM(I919:S919)-H919,0)","v":0}]
[{"$f":"ROW()","v":920},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H920+Transmission!H920+Generation!H920+Retail!H920+Misc!H920","v":23721091.596430939},{"$f":"+Distribution!I920+Transmission!I920+Generation!I920+Retail!I920+Misc!I920","v":8197430.9890887355},{"$f":"+Distribution!J920+Transmission!J920+Generation!J920+Retail!J920+Misc!J920","v":6386597.4536286481},{"$f":"+Distribution!K920+Transmission!K920+Generation!K920+Retail!K920+Misc!K920","v":2047517.2596214919},{"$f":"+Distribution!L920+Transmission!L920+Generation!L920+Retail!L920+Misc!L920","v":44968.280521010282},{"$f":"+Distribution!M920+Transmission!M920+Generation!M920+Retail!M920+Misc!M920","v":4151679.9863390769},{"$f":"+Distribution!N920+Transmission!N920+Generation!N920+Retail!N920+Misc!N920","v":221221.83526484703},{"$f":"+Distribution!O920+Transmission!O920+Generation!O920+Retail!O920+Misc!O920","v":5548.3662695866187},{"$f":"+Distribution!P920+Transmission!P920+Generation!P920+Retail!P920+Misc!P920","v":10063.937175640258},{"$f":"+Distribution!Q920+Transmission!Q920+Generation!Q920+Retail!Q920+Misc!Q920","v":1598288.1439847625},{"$f":"+Distribution!R920+Transmission!R920+Generation!R920+Retail!R920+Misc!R920","v":509939.64122600161},{"$f":"+Distribution!S920+Transmission!S920+Generation!S920+Retail!S920+Misc!S920","v":547835.70331113599},{"$f":"ROUND(SUM(I920:S920)-H920,0)","v":0}]
[{"$f":"ROW()","v":921},null,null,null,"Wind Generation","F10",null,{"$f":"+Distribution!H921+Transmission!H921+Generation!H921+Retail!H921+Misc!H921","v":769213142.97460222},{"$f":"+Distribution!I921+Transmission!I921+Generation!I921+Retail!I921+Misc!I921","v":265821310.53290486},{"$f":"+Distribution!J921+Transmission!J921+Generation!J921+Retail!J921+Misc!J921","v":207100701.08908641},{"$f":"+Distribution!K921+Transmission!K921+Generation!K921+Retail!K921+Misc!K921","v":66395645.418154471},{"$f":"+Distribution!L921+Transmission!L921+Generation!L921+Retail!L921+Misc!L921","v":1458204.0734977948},{"$f":"+Distribution!M921+Transmission!M921+Generation!M921+Retail!M921+Misc!M921","v":134628155.61983374},{"$f":"+Distribution!N921+Transmission!N921+Generation!N921+Retail!N921+Misc!N921","v":7173647.2373929815},{"$f":"+Distribution!O921+Transmission!O921+Generation!O921+Retail!O921+Misc!O921","v":179919.04964631284},{"$f":"+Distribution!P921+Transmission!P921+Generation!P921+Retail!P921+Misc!P921","v":326347.23887402966},{"$f":"+Distribution!Q921+Transmission!Q921+Generation!Q921+Retail!Q921+Misc!Q921","v":51828316.652954586},{"$f":"+Distribution!R921+Transmission!R921+Generation!R921+Retail!R921+Misc!R921","v":16536012.795204239},{"$f":"+Distribution!S921+Transmission!S921+Generation!S921+Retail!S921+Misc!S921","v":17764883.26705271},{"$f":"ROUND(SUM(I921:S921)-H921,0)","v":0}]
[{"$f":"ROW()","v":922},null,null,null,"Total 343",null,null,{"$f":"+Distribution!H922+Transmission!H922+Generation!H922+Retail!H922+Misc!H922","v":1083037006.9612267},{"$f":"+Distribution!I922+Transmission!I922+Generation!I922+Retail!I922+Misc!I922","v":374271187.60966587},{"$f":"+Distribution!J922+Transmission!J922+Generation!J922+Retail!J922+Misc!J922","v":291593722.09855968},{"$f":"+Distribution!K922+Transmission!K922+Generation!K922+Retail!K922+Misc!K922","v":93483765.515055925},{"$f":"+Distribution!L922+Transmission!L922+Generation!L922+Retail!L922+Misc!L922","v":2053122.7134165922},{"$f":"+Distribution!M922+Transmission!M922+Generation!M922+Retail!M922+Misc!M922","v":189553800.59078014},{"$f":"+Distribution!N922+Transmission!N922+Generation!N922+Retail!N922+Misc!N922","v":10100354.503742917},{"$f":"+Distribution!O922+Transmission!O922+Generation!O922+Retail!O922+Misc!O922","v":253322.49039676751},{"$f":"+Distribution!P922+Transmission!P922+Generation!P922+Retail!P922+Misc!P922","v":459490.50669283688},{"$f":"+Distribution!Q922+Transmission!Q922+Generation!Q922+Retail!Q922+Misc!Q922","v":72973252.545566559},{"$f":"+Distribution!R922+Transmission!R922+Generation!R922+Retail!R922+Misc!R922","v":23282381.441813026},{"$f":"+Distribution!S922+Transmission!S922+Generation!S922+Retail!S922+Misc!S922","v":25012606.945536304},{"$f":"ROUND(SUM(I922:S922)-H922,0)","v":0}]
[{"$f":"ROW()","v":923}]
[{"$f":"ROW()","v":924},null,"344","Generators",null,"F10",null,{"$f":"+Distribution!H924+Transmission!H924+Generation!H924+Retail!H924+Misc!H924","v":122418379.32198036},{"$f":"+Distribution!I924+Transmission!I924+Generation!I924+Retail!I924+Misc!I924","v":42304807.610076845},{"$f":"+Distribution!J924+Transmission!J924+Generation!J924+Retail!J924+Misc!J924","v":32959567.078807637},{"$f":"+Distribution!K924+Transmission!K924+Generation!K924+Retail!K924+Misc!K924","v":10566703.624817954},{"$f":"+Distribution!L924+Transmission!L924+Generation!L924+Retail!L924+Misc!L924","v":232069.59089127785},{"$f":"+Distribution!M924+Transmission!M924+Generation!M924+Retail!M924+Misc!M924","v":21425739.760964505},{"$f":"+Distribution!N924+Transmission!N924+Generation!N924+Retail!N924+Misc!N924","v":1141668.3095575322},{"$f":"+Distribution!O924+Transmission!O924+Generation!O924+Retail!O924+Misc!O924","v":28633.674122725919},{"$f":"+Distribution!P924+Transmission!P924+Generation!P924+Retail!P924+Misc!P924","v":51937.360202490701},{"$f":"+Distribution!Q924+Transmission!Q924+Generation!Q924+Retail!Q924+Misc!Q924","v":8248349.0897016507},{"$f":"+Distribution!R924+Transmission!R924+Generation!R924+Retail!R924+Misc!R924","v":2631665.7552265353},{"$f":"+Distribution!S924+Transmission!S924+Generation!S924+Retail!S924+Misc!S924","v":2827237.4676111923},{"$f":"ROUND(SUM(I924:S924)-H924,0)","v":0}]
[{"$f":"ROW()","v":925},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H925+Transmission!H925+Generation!H925+Retail!H925+Misc!H925","v":7027825.5838122852},{"$f":"+Distribution!I925+Transmission!I925+Generation!I925+Retail!I925+Misc!I925","v":2428645.1992505034},{"$f":"+Distribution!J925+Transmission!J925+Generation!J925+Retail!J925+Misc!J925","v":1892151.2442064432},{"$f":"+Distribution!K925+Transmission!K925+Generation!K925+Retail!K925+Misc!K925","v":606616.02026064391},{"$f":"+Distribution!L925+Transmission!L925+Generation!L925+Retail!L925+Misc!L925","v":13322.710340748115},{"$f":"+Distribution!M925+Transmission!M925+Generation!M925+Retail!M925+Misc!M925","v":1230014.3399886875},{"$f":"+Distribution!N925+Transmission!N925+Generation!N925+Retail!N925+Misc!N925","v":65541.185878904464},{"$f":"+Distribution!O925+Transmission!O925+Generation!O925+Retail!O925+Misc!O925","v":1643.8092766198342},{"$f":"+Distribution!P925+Transmission!P925+Generation!P925+Retail!P925+Misc!P925","v":2981.6332384756606},{"$f":"+Distribution!Q925+Transmission!Q925+Generation!Q925+Retail!Q925+Misc!Q925","v":473523.3310380202},{"$f":"+Distribution!R925+Transmission!R925+Generation!R925+Retail!R925+Misc!R925","v":151079.33976138619},{"$f":"+Distribution!S925+Transmission!S925+Generation!S925+Retail!S925+Misc!S925","v":162306.77057185181},{"$f":"ROUND(SUM(I925:S925)-H925,0)","v":0}]
[{"$f":"ROW()","v":926},null,null,null,"Wind Generation","F10",null,{"$f":"+Distribution!H926+Transmission!H926+Generation!H926+Retail!H926+Misc!H926","v":23211083.81003911},{"$f":"+Distribution!I926+Transmission!I926+Generation!I926+Retail!I926+Misc!I926","v":8021184.7309496719},{"$f":"+Distribution!J926+Transmission!J926+Generation!J926+Retail!J926+Misc!J926","v":6249284.4460606948},{"$f":"+Distribution!K926+Transmission!K926+Generation!K926+Retail!K926+Misc!K926","v":2003495.2659061716},{"$f":"+Distribution!L926+Transmission!L926+Generation!L926+Retail!L926+Misc!L926","v":44001.454305903979},{"$f":"+Distribution!M926+Transmission!M926+Generation!M926+Retail!M926+Misc!M926","v":4062418.1110568014},{"$f":"+Distribution!N926+Transmission!N926+Generation!N926+Retail!N926+Misc!N926","v":216465.52554586521},{"$f":"+Distribution!O926+Transmission!O926+Generation!O926+Retail!O926+Misc!O926","v":5429.0753850276333},{"$f":"+Distribution!P926+Transmission!P926+Generation!P926+Retail!P926+Misc!P926","v":9847.5606947995966},{"$f":"+Distribution!Q926+Transmission!Q926+Generation!Q926+Retail!Q926+Misc!Q926","v":1563924.6580121093},{"$f":"+Distribution!R926+Transmission!R926+Generation!R926+Retail!R926+Misc!R926","v":498975.84613428474},{"$f":"+Distribution!S926+Transmission!S926+Generation!S926+Retail!S926+Misc!S926","v":536057.13598777715},{"$f":"ROUND(SUM(I926:S926)-H926,0)","v":0}]
[{"$f":"ROW()","v":927},null,null,null,"Total 344",null,null,{"$f":"+Distribution!H927+Transmission!H927+Generation!H927+Retail!H927+Misc!H927","v":152657288.71583176},{"$f":"+Distribution!I927+Transmission!I927+Generation!I927+Retail!I927+Misc!I927","v":52754637.540277019},{"$f":"+Distribution!J927+Transmission!J927+Generation!J927+Retail!J927+Misc!J927","v":41101002.769074775},{"$f":"+Distribution!K927+Transmission!K927+Generation!K927+Retail!K927+Misc!K927","v":13176814.910984769},{"$f":"+Distribution!L927+Transmission!L927+Generation!L927+Retail!L927+Misc!L927","v":289393.75553792994},{"$f":"+Distribution!M927+Transmission!M927+Generation!M927+Retail!M927+Misc!M927","v":26718172.212009992},{"$f":"+Distribution!N927+Transmission!N927+Generation!N927+Retail!N927+Misc!N927","v":1423675.020982302},{"$f":"+Distribution!O927+Transmission!O927+Generation!O927+Retail!O927+Misc!O927","v":35706.558784373388},{"$f":"+Distribution!P927+Transmission!P927+Generation!P927+Retail!P927+Misc!P927","v":64766.55413576596},{"$f":"+Distribution!Q927+Transmission!Q927+Generation!Q927+Retail!Q927+Misc!Q927","v":10285797.07875178},{"$f":"+Distribution!R927+Transmission!R927+Generation!R927+Retail!R927+Misc!R927","v":3281720.9411222059},{"$f":"+Distribution!S927+Transmission!S927+Generation!S927+Retail!S927+Misc!S927","v":3525601.3741708212},{"$f":"ROUND(SUM(I927:S927)-H927,0)","v":0}]
[{"$f":"ROW()","v":928}]
[{"$f":"ROW()","v":929},null,"345","Accessory Electric Plant",null,"F10",null,{"$f":"+Distribution!H929+Transmission!H929+Generation!H929+Retail!H929+Misc!H929","v":58510722.979765192},{"$f":"+Distribution!I929+Transmission!I929+Generation!I929+Retail!I929+Misc!I929","v":20219879.502530128},{"$f":"+Distribution!J929+Transmission!J929+Generation!J929+Retail!J929+Misc!J929","v":15753256.247649409},{"$f":"+Distribution!K929+Transmission!K929+Generation!K929+Retail!K929+Misc!K929","v":5050430.1071889279},{"$f":"+Distribution!L929+Transmission!L929+Generation!L929+Retail!L929+Misc!L929","v":110919.28858944592},{"$f":"+Distribution!M929+Transmission!M929+Generation!M929+Retail!M929+Misc!M929","v":10240582.588445058},{"$f":"+Distribution!N929+Transmission!N929+Generation!N929+Retail!N929+Misc!N929","v":545668.37565789931},{"$f":"+Distribution!O929+Transmission!O929+Generation!O929+Retail!O929+Misc!O929","v":13685.665369586146},{"$f":"+Distribution!P929+Transmission!P929+Generation!P929+Retail!P929+Misc!P929","v":24823.825572101643},{"$f":"+Distribution!Q929+Transmission!Q929+Generation!Q929+Retail!Q929+Misc!Q929","v":3942356.2973217475},{"$f":"+Distribution!R929+Transmission!R929+Generation!R929+Retail!R929+Misc!R929","v":1257823.1049310006},{"$f":"+Distribution!S929+Transmission!S929+Generation!S929+Retail!S929+Misc!S929","v":1351297.9765098826},{"$f":"ROUND(SUM(I929:S929)-H929,0)","v":0}]
[{"$f":"ROW()","v":930},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H930+Transmission!H930+Generation!H930+Retail!H930+Misc!H930","v":1271517.1793403428},{"$f":"+Distribution!I930+Transmission!I930+Generation!I930+Retail!I930+Misc!I930","v":439405.34046297806},{"$f":"+Distribution!J930+Transmission!J930+Generation!J930+Retail!J930+Misc!J930","v":342339.57348918734},{"$f":"+Distribution!K930+Transmission!K930+Generation!K930+Retail!K930+Misc!K930","v":109752.67980484935},{"$f":"+Distribution!L930+Transmission!L930+Generation!L930+Retail!L930+Misc!L930","v":2410.4262223945557},{"$f":"+Distribution!M930+Transmission!M930+Generation!M930+Retail!M930+Misc!M930","v":222541.71585205974},{"$f":"+Distribution!N930+Transmission!N930+Generation!N930+Retail!N930+Misc!N930","v":11858.112129493004},{"$f":"+Distribution!O930+Transmission!O930+Generation!O930+Retail!O930+Misc!O930","v":297.40802611770806},{"$f":"+Distribution!P930+Transmission!P930+Generation!P930+Retail!P930+Misc!P930","v":539.45531800711342},{"$f":"+Distribution!Q930+Transmission!Q930+Generation!Q930+Retail!Q930+Misc!Q930","v":85672.736617162591},{"$f":"+Distribution!R930+Transmission!R930+Generation!R930+Retail!R930+Misc!R930","v":27334.197990410754},{"$f":"+Distribution!S930+Transmission!S930+Generation!S930+Retail!S930+Misc!S930","v":29365.533427682389},{"$f":"ROUND(SUM(I930:S930)-H930,0)","v":0}]
[{"$f":"ROW()","v":931},null,null,null,"Wind Generation","F10",null,{"$f":"+Distribution!H931+Transmission!H931+Generation!H931+Retail!H931+Misc!H931","v":47956085.141203806},{"$f":"+Distribution!I931+Transmission!I931+Generation!I931+Retail!I931+Misc!I931","v":16572453.963755615},{"$f":"+Distribution!J931+Transmission!J931+Generation!J931+Retail!J931+Misc!J931","v":12911556.367620662},{"$f":"+Distribution!K931+Transmission!K931+Generation!K931+Retail!K931+Misc!K931","v":4139392.6426752768},{"$f":"+Distribution!L931+Transmission!L931+Generation!L931+Retail!L931+Misc!L931","v":90910.769453947549},{"$f":"+Distribution!M931+Transmission!M931+Generation!M931+Retail!M931+Misc!M931","v":8393303.4065710884},{"$f":"+Distribution!N931+Transmission!N931+Generation!N931+Retail!N931+Misc!N931","v":447236.29702819325},{"$f":"+Distribution!O931+Transmission!O931+Generation!O931+Retail!O931+Misc!O931","v":11216.934268695846},{"$f":"+Distribution!P931+Transmission!P931+Generation!P931+Retail!P931+Misc!P931","v":20345.902973678756},{"$f":"+Distribution!Q931+Transmission!Q931+Generation!Q931+Retail!Q931+Misc!Q931","v":3231202.1561706811},{"$f":"+Distribution!R931+Transmission!R931+Generation!R931+Retail!R931+Misc!R931","v":1030926.7915473374},{"$f":"+Distribution!S931+Transmission!S931+Generation!S931+Retail!S931+Misc!S931","v":1107539.9091386243},{"$f":"ROUND(SUM(I931:S931)-H931,0)","v":0}]
[{"$f":"ROW()","v":932},null,null,null,"Total 345",null,null,{"$f":"+Distribution!H932+Transmission!H932+Generation!H932+Retail!H932+Misc!H932","v":107738325.30030933},{"$f":"+Distribution!I932+Transmission!I932+Generation!I932+Retail!I932+Misc!I932","v":37231738.806748718},{"$f":"+Distribution!J932+Transmission!J932+Generation!J932+Retail!J932+Misc!J932","v":29007152.18875926},{"$f":"+Distribution!K932+Transmission!K932+Generation!K932+Retail!K932+Misc!K932","v":9299575.4296690542},{"$f":"+Distribution!L932+Transmission!L932+Generation!L932+Retail!L932+Misc!L932","v":204240.48426578802},{"$f":"+Distribution!M932+Transmission!M932+Generation!M932+Retail!M932+Misc!M932","v":18856427.710868206},{"$f":"+Distribution!N932+Transmission!N932+Generation!N932+Retail!N932+Misc!N932","v":1004762.7848155856},{"$f":"+Distribution!O932+Transmission!O932+Generation!O932+Retail!O932+Misc!O932","v":25200.007664399702},{"$f":"+Distribution!P932+Transmission!P932+Generation!P932+Retail!P932+Misc!P932","v":45709.183863787512},{"$f":"+Distribution!Q932+Transmission!Q932+Generation!Q932+Retail!Q932+Misc!Q932","v":7259231.190109591},{"$f":"+Distribution!R932+Transmission!R932+Generation!R932+Retail!R932+Misc!R932","v":2316084.0944687487},{"$f":"+Distribution!S932+Transmission!S932+Generation!S932+Retail!S932+Misc!S932","v":2488203.4190761894},{"$f":"ROUND(SUM(I932:S932)-H932,0)","v":0}]
[{"$f":"ROW()","v":933}]
[{"$f":"ROW()","v":934},null,"346","Misc. Power Plant Equipment",null,"F10",null,{"$f":"+Distribution!H934+Transmission!H934+Generation!H934+Retail!H934+Misc!H934","v":4250977.9369464889},{"$f":"+Distribution!I934+Transmission!I934+Generation!I934+Retail!I934+Misc!I934","v":1469034.3457676594},{"$f":"+Distribution!J934+Transmission!J934+Generation!J934+Retail!J934+Misc!J934","v":1144520.890076529},{"$f":"+Distribution!K934+Transmission!K934+Generation!K934+Retail!K934+Misc!K934","v":366928.75877085223},{"$f":"+Distribution!L934+Transmission!L934+Generation!L934+Retail!L934+Misc!L934","v":8058.6160034050445},{"$f":"+Distribution!M934+Transmission!M934+Generation!M934+Retail!M934+Misc!M934","v":744008.76331699383},{"$f":"+Distribution!N934+Transmission!N934+Generation!N934+Retail!N934+Misc!N934","v":39644.429391401565},{"$f":"+Distribution!O934+Transmission!O934+Generation!O934+Retail!O934+Misc!O934","v":994.30426724795177},{"$f":"+Distribution!P934+Transmission!P934+Generation!P934+Retail!P934+Misc!P934","v":1803.5247121131301},{"$f":"+Distribution!Q934+Transmission!Q934+Generation!Q934+Retail!Q934+Misc!Q934","v":286423.90293643327},{"$f":"+Distribution!R934+Transmission!R934+Generation!R934+Retail!R934+Misc!R934","v":91384.58722330883},{"$f":"+Distribution!S934+Transmission!S934+Generation!S934+Retail!S934+Misc!S934","v":98175.814480544272},{"$f":"ROUND(SUM(I934:S934)-H934,0)","v":0}]
[{"$f":"ROW()","v":935},null,null,null,"Wind Generation","F10",null,{"$f":"+Distribution!H935+Transmission!H935+Generation!H935+Retail!H935+Misc!H935","v":1093706.4492857121},{"$f":"+Distribution!I935+Transmission!I935+Generation!I935+Retail!I935+Misc!I935","v":377958.28678010165},{"$f":"+Distribution!J935+Transmission!J935+Generation!J935+Retail!J935+Misc!J935","v":294466.33160323562},{"$f":"+Distribution!K935+Transmission!K935+Generation!K935+Retail!K935+Misc!K935","v":94404.712479958966},{"$f":"+Distribution!L935+Transmission!L935+Generation!L935+Retail!L935+Misc!L935","v":2073.3488684187669},{"$f":"+Distribution!M935+Transmission!M935+Generation!M935+Retail!M935+Misc!M935","v":191421.17292412714},{"$f":"+Distribution!N935+Transmission!N935+Generation!N935+Retail!N935+Misc!N935","v":10199.857243854178},{"$f":"+Distribution!O935+Transmission!O935+Generation!O935+Retail!O935+Misc!O935","v":255.81807428116937},{"$f":"+Distribution!P935+Transmission!P935+Generation!P935+Retail!P935+Misc!P935","v":464.01713637242943},{"$f":"+Distribution!Q935+Transmission!Q935+Generation!Q935+Retail!Q935+Misc!Q935","v":73692.142024190704},{"$f":"+Distribution!R935+Transmission!R935+Generation!R935+Retail!R935+Misc!R935","v":23511.745742731124},{"$f":"+Distribution!S935+Transmission!S935+Generation!S935+Retail!S935+Misc!S935","v":25259.016408440257}]
[{"$f":"ROW()","v":936}]
[{"$f":"ROW()","v":937},null,"O00","Unclassified Other Prod - Acct 300",null,"F10",null,{"$f":"+Distribution!H937+Transmission!H937+Generation!H937+Retail!H937+Misc!H937","v":16488.962129353022},{"$f":"+Distribution!I937+Transmission!I937+Generation!I937+Retail!I937+Misc!I937","v":5698.1833482488728},{"$f":"+Distribution!J937+Transmission!J937+Generation!J937+Retail!J937+Misc!J937","v":4439.4400283058576},{"$f":"+Distribution!K937+Transmission!K937+Generation!K937+Retail!K937+Misc!K937","v":1423.2664806275266},{"$f":"+Distribution!L937+Transmission!L937+Generation!L937+Retail!L937+Misc!L937","v":31.258269524351249},{"$f":"+Distribution!M937+Transmission!M937+Generation!M937+Retail!M937+Misc!M937","v":2885.9082555137511},{"$f":"+Distribution!N937+Transmission!N937+Generation!N937+Retail!N937+Misc!N937","v":153.77532054287371},{"$f":"+Distribution!O937+Transmission!O937+Generation!O937+Retail!O937+Misc!O937","v":3.8567702893048357},{"$f":"+Distribution!P937+Transmission!P937+Generation!P937+Retail!P937+Misc!P937","v":6.9956257403553916},{"$f":"+Distribution!Q937+Transmission!Q937+Generation!Q937+Retail!Q937+Misc!Q937","v":1110.9991532566696},{"$f":"+Distribution!R937+Transmission!R937+Generation!R937+Retail!R937+Misc!R937","v":354.46831770998796},{"$f":"+Distribution!S937+Transmission!S937+Generation!S937+Retail!S937+Misc!S937","v":380.81055959346895},{"$f":"ROUND(SUM(I937:S937)-H937,0)","v":0}]
[{"$f":"ROW()","v":938}]
[{"$f":"ROW()","v":939},null,"Total Other Production Plant",null,null,null,null,{"$f":"+Distribution!H939+Transmission!H939+Generation!H939+Retail!H939+Misc!H939","v":1436955866.1287067},{"$f":"+Distribution!I939+Transmission!I939+Generation!I939+Retail!I939+Misc!I939","v":496576917.59550464},{"$f":"+Distribution!J939+Transmission!J939+Generation!J939+Retail!J939+Misc!J939","v":386881802.56321555},{"$f":"+Distribution!K939+Transmission!K939+Generation!K939+Retail!K939+Misc!K939","v":124032737.92237948},{"$f":"+Distribution!L939+Transmission!L939+Generation!L939+Retail!L939+Misc!L939","v":2724049.7858922007},{"$f":"+Distribution!M939+Transmission!M939+Generation!M939+Retail!M939+Misc!M939","v":251496896.1865437},{"$f":"+Distribution!N939+Transmission!N939+Generation!N939+Retail!N939+Misc!N939","v":13400985.895076148},{"$f":"+Distribution!O939+Transmission!O939+Generation!O939+Retail!O939+Misc!O939","v":336104.1554981693},{"$f":"+Distribution!P939+Transmission!P939+Generation!P939+Retail!P939+Misc!P939","v":609644.52255910926},{"$f":"+Distribution!Q939+Transmission!Q939+Generation!Q939+Retail!Q939+Misc!Q939","v":96819723.279868916},{"$f":"+Distribution!R939+Transmission!R939+Generation!R939+Retail!R939+Misc!R939","v":30890684.598238382},{"$f":"+Distribution!S939+Transmission!S939+Generation!S939+Retail!S939+Misc!S939","v":33186319.623930234},{"$f":"ROUND(SUM(I939:S939)-H939,0)","v":0}]
[{"$f":"ROW()","v":940}]
[{"$f":"ROW()","v":941},null,"Experimental Plant"]
[{"$f":"ROW()","v":942},null,"103","Experimental Plant",null,"F10",null,{"$f":"+Distribution!H942+Transmission!H942+Generation!H942+Retail!H942+Misc!H942","v":0},{"$f":"+Distribution!I942+Transmission!I942+Generation!I942+Retail!I942+Misc!I942","v":0},{"$f":"+Distribution!J942+Transmission!J942+Generation!J942+Retail!J942+Misc!J942","v":0},{"$f":"+Distribution!K942+Transmission!K942+Generation!K942+Retail!K942+Misc!K942","v":0},{"$f":"+Distribution!L942+Transmission!L942+Generation!L942+Retail!L942+Misc!L942","v":0},{"$f":"+Distribution!M942+Transmission!M942+Generation!M942+Retail!M942+Misc!M942","v":0},{"$f":"+Distribution!N942+Transmission!N942+Generation!N942+Retail!N942+Misc!N942","v":0},{"$f":"+Distribution!O942+Transmission!O942+Generation!O942+Retail!O942+Misc!O942","v":0},{"$f":"+Distribution!P942+Transmission!P942+Generation!P942+Retail!P942+Misc!P942","v":0},{"$f":"+Distribution!Q942+Transmission!Q942+Generation!Q942+Retail!Q942+Misc!Q942","v":0},{"$f":"+Distribution!R942+Transmission!R942+Generation!R942+Retail!R942+Misc!R942","v":0},{"$f":"+Distribution!S942+Transmission!S942+Generation!S942+Retail!S942+Misc!S942","v":0},{"$f":"ROUND(SUM(I942:S942)-H942,0)","v":0}]
[{"$f":"ROW()","v":943}]
[{"$f":"ROW()","v":944},null,"TOTAL PRODUCTION PLANT",null,null,null,null,{"$f":"+Distribution!H944+Transmission!H944+Generation!H944+Retail!H944+Misc!H944","v":4676035911.875},{"$f":"+Distribution!I944+Transmission!I944+Generation!I944+Retail!I944+Misc!I944","v":1615924019.9495401},{"$f":"+Distribution!J944+Transmission!J944+Generation!J944+Retail!J944+Misc!J944","v":1258962258.395828},{"$f":"+Distribution!K944+Transmission!K944+Generation!K944+Retail!K944+Misc!K944","v":403618197.63870072},{"$f":"+Distribution!L944+Transmission!L944+Generation!L944+Retail!L944+Misc!L944","v":8864402.118962802},{"$f":"+Distribution!M944+Transmission!M944+Generation!M944+Retail!M944+Misc!M944","v":818402670.54384482},{"$f":"+Distribution!N944+Transmission!N944+Generation!N944+Retail!N944+Misc!N944","v":43608500.982516408},{"$f":"+Distribution!O944+Transmission!O944+Generation!O944+Retail!O944+Misc!O944","v":1093725.3803584035},{"$f":"+Distribution!P944+Transmission!P944+Generation!P944+Retail!P944+Misc!P944","v":1983860.2897696425},{"$f":"+Distribution!Q944+Transmission!Q944+Generation!Q944+Retail!Q944+Misc!Q944","v":315063610.30709368},{"$f":"+Distribution!R944+Transmission!R944+Generation!R944+Retail!R944+Misc!R944","v":100522189.94931106},{"$f":"+Distribution!S944+Transmission!S944+Generation!S944+Retail!S944+Misc!S944","v":107992476.31907471},{"$f":"ROUND(SUM(I944:S944)-H944,0)","v":0}]
[{"$f":"ROW()","v":945}]
[{"$f":"ROW()","v":946},null,null,null,null,null,null,"TRANSMISSION PLANT"]
[{"$f":"ROW()","v":947},null,"350","Land and Land Rights"]
[{"$f":"ROW()","v":948},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H948+Transmission!H948+Generation!H948+Retail!H948+Misc!H948","v":86038485.265338928},{"$f":"+Distribution!I948+Transmission!I948+Generation!I948+Retail!I948+Misc!I948","v":29732803.083752774},{"$f":"+Distribution!J948+Transmission!J948+Generation!J948+Retail!J948+Misc!J948","v":23164750.60499981},{"$f":"+Distribution!K948+Transmission!K948+Generation!K948+Retail!K948+Misc!K948","v":7426525.1603756966},{"$f":"+Distribution!L948+Transmission!L948+Generation!L948+Retail!L948+Misc!L948","v":163103.90798358954},{"$f":"+Distribution!M948+Transmission!M948+Generation!M948+Retail!M948+Misc!M948","v":15058508.411340646},{"$f":"+Distribution!N948+Transmission!N948+Generation!N948+Retail!N948+Misc!N948","v":802391.05086839932},{"$f":"+Distribution!O948+Transmission!O948+Generation!O948+Retail!O948+Misc!O948","v":20124.412385994794},{"$f":"+Distribution!P948+Transmission!P948+Generation!P948+Retail!P948+Misc!P948","v":36502.785163896158},{"$f":"+Distribution!Q948+Transmission!Q948+Generation!Q948+Retail!Q948+Misc!Q948","v":5797131.6525201229},{"$f":"+Distribution!R948+Transmission!R948+Generation!R948+Retail!R948+Misc!R948","v":1849595.9230829361},{"$f":"+Distribution!S948+Transmission!S948+Generation!S948+Retail!S948+Misc!S948","v":1987048.2728650507},{"$f":"ROUND(SUM(I948:S948)-H948,0)","v":0}]
[{"$f":"ROW()","v":949},null,null,null,"Direct Assigned","A",null,{"$f":"+Distribution!H949+Transmission!H949+Generation!H949+Retail!H949+Misc!H949","v":712808.7200000002},{"$f":"+Distribution!I949+Transmission!I949+Generation!I949+Retail!I949+Misc!I949","v":0},{"$f":"+Distribution!J949+Transmission!J949+Generation!J949+Retail!J949+Misc!J949","v":0},{"$f":"+Distribution!K949+Transmission!K949+Generation!K949+Retail!K949+Misc!K949","v":0},{"$f":"+Distribution!L949+Transmission!L949+Generation!L949+Retail!L949+Misc!L949","v":0},{"$f":"+Distribution!M949+Transmission!M949+Generation!M949+Retail!M949+Misc!M949","v":687900.67000000016},{"$f":"+Distribution!N949+Transmission!N949+Generation!N949+Retail!N949+Misc!N949","v":0},{"$f":"+Distribution!O949+Transmission!O949+Generation!O949+Retail!O949+Misc!O949","v":0},{"$f":"+Distribution!P949+Transmission!P949+Generation!P949+Retail!P949+Misc!P949","v":0},{"$f":"+Distribution!Q949+Transmission!Q949+Generation!Q949+Retail!Q949+Misc!Q949","v":0},{"$f":"+Distribution!R949+Transmission!R949+Generation!R949+Retail!R949+Misc!R949","v":24908.050000000003},{"$f":"+Distribution!S949+Transmission!S949+Generation!S949+Retail!S949+Misc!S949","v":0},{"$f":"ROUND(SUM(I949:S949)-H949,0)","v":0}]
[{"$f":"ROW()","v":950},null,null,null,null,null,null,{"$f":"+Distribution!H950+Transmission!H950+Generation!H950+Retail!H950+Misc!H950","v":86751293.985338926},{"$f":"+Distribution!I950+Transmission!I950+Generation!I950+Retail!I950+Misc!I950","v":29732803.083752774},{"$f":"+Distribution!J950+Transmission!J950+Generation!J950+Retail!J950+Misc!J950","v":23164750.60499981},{"$f":"+Distribution!K950+Transmission!K950+Generation!K950+Retail!K950+Misc!K950","v":7426525.1603756966},{"$f":"+Distribution!L950+Transmission!L950+Generation!L950+Retail!L950+Misc!L950","v":163103.90798358954},{"$f":"+Distribution!M950+Transmission!M950+Generation!M950+Retail!M950+Misc!M950","v":15746409.081340646},{"$f":"+Distribution!N950+Transmission!N950+Generation!N950+Retail!N950+Misc!N950","v":802391.05086839932},{"$f":"+Distribution!O950+Transmission!O950+Generation!O950+Retail!O950+Misc!O950","v":20124.412385994794},{"$f":"+Distribution!P950+Transmission!P950+Generation!P950+Retail!P950+Misc!P950","v":36502.785163896158},{"$f":"+Distribution!Q950+Transmission!Q950+Generation!Q950+Retail!Q950+Misc!Q950","v":5797131.6525201229},{"$f":"+Distribution!R950+Transmission!R950+Generation!R950+Retail!R950+Misc!R950","v":1874503.9730829361},{"$f":"+Distribution!S950+Transmission!S950+Generation!S950+Retail!S950+Misc!S950","v":1987048.2728650507},{"$f":"ROUND(SUM(I950:S950)-H950,0)","v":0}]
[{"$f":"ROW()","v":951},null,"352","Structures and Improvements"]
[{"$f":"ROW()","v":952},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H952+Transmission!H952+Generation!H952+Retail!H952+Misc!H952","v":72517070.098786503},{"$f":"+Distribution!I952+Transmission!I952+Generation!I952+Retail!I952+Misc!I952","v":25060131.623755194},{"$f":"+Distribution!J952+Transmission!J952+Generation!J952+Retail!J952+Misc!J952","v":19524284.257947192},{"$f":"+Distribution!K952+Transmission!K952+Generation!K952+Retail!K952+Misc!K952","v":6259406.4038261706},{"$f":"+Distribution!L952+Transmission!L952+Generation!L952+Retail!L952+Misc!L952","v":137471.24315537998},{"$f":"+Distribution!M952+Transmission!M952+Generation!M952+Retail!M952+Misc!M952","v":12691982.043624768},{"$f":"+Distribution!N952+Transmission!N952+Generation!N952+Retail!N952+Misc!N952","v":676290.94007194997},{"$f":"+Distribution!O952+Transmission!O952+Generation!O952+Retail!O952+Misc!O952","v":16961.751699735982},{"$f":"+Distribution!P952+Transmission!P952+Generation!P952+Retail!P952+Misc!P952","v":30766.174257574825},{"$f":"+Distribution!Q952+Transmission!Q952+Generation!Q952+Retail!Q952+Misc!Q952","v":4886080.9336801814},{"$f":"+Distribution!R952+Transmission!R952+Generation!R952+Retail!R952+Misc!R952","v":1558921.8800748566},{"$f":"+Distribution!S952+Transmission!S952+Generation!S952+Retail!S952+Misc!S952","v":1674772.8466934895},{"$f":"ROUND(SUM(I952:S952)-H952,0)","v":0}]
[{"$f":"ROW()","v":953},null,null,null,"Direct Assigned","A",null,{"$f":"+Distribution!H953+Transmission!H953+Generation!H953+Retail!H953+Misc!H953","v":480.63},{"$f":"+Distribution!I953+Transmission!I953+Generation!I953+Retail!I953+Misc!I953","v":0},{"$f":"+Distribution!J953+Transmission!J953+Generation!J953+Retail!J953+Misc!J953","v":0},{"$f":"+Distribution!K953+Transmission!K953+Generation!K953+Retail!K953+Misc!K953","v":0},{"$f":"+Distribution!L953+Transmission!L953+Generation!L953+Retail!L953+Misc!L953","v":0},{"$f":"+Distribution!M953+Transmission!M953+Generation!M953+Retail!M953+Misc!M953","v":480.63},{"$f":"+Distribution!N953+Transmission!N953+Generation!N953+Retail!N953+Misc!N953","v":0},{"$f":"+Distribution!O953+Transmission!O953+Generation!O953+Retail!O953+Misc!O953","v":0},{"$f":"+Distribution!P953+Transmission!P953+Generation!P953+Retail!P953+Misc!P953","v":0},{"$f":"+Distribution!Q953+Transmission!Q953+Generation!Q953+Retail!Q953+Misc!Q953","v":0},{"$f":"+Distribution!R953+Transmission!R953+Generation!R953+Retail!R953+Misc!R953","v":0},{"$f":"+Distribution!S953+Transmission!S953+Generation!S953+Retail!S953+Misc!S953","v":0},{"$f":"ROUND(SUM(I953:S953)-H953,0)","v":0}]
[{"$f":"ROW()","v":954},null,null,null,null,null,null,{"$f":"+Distribution!H954+Transmission!H954+Generation!H954+Retail!H954+Misc!H954","v":72517550.728786498},{"$f":"+Distribution!I954+Transmission!I954+Generation!I954+Retail!I954+Misc!I954","v":25060131.623755194},{"$f":"+Distribution!J954+Transmission!J954+Generation!J954+Retail!J954+Misc!J954","v":19524284.257947192},{"$f":"+Distribution!K954+Transmission!K954+Generation!K954+Retail!K954+Misc!K954","v":6259406.4038261706},{"$f":"+Distribution!L954+Transmission!L954+Generation!L954+Retail!L954+Misc!L954","v":137471.24315537998},{"$f":"+Distribution!M954+Transmission!M954+Generation!M954+Retail!M954+Misc!M954","v":12692462.673624769},{"$f":"+Distribution!N954+Transmission!N954+Generation!N954+Retail!N954+Misc!N954","v":676290.94007194997},{"$f":"+Distribution!O954+Transmission!O954+Generation!O954+Retail!O954+Misc!O954","v":16961.751699735982},{"$f":"+Distribution!P954+Transmission!P954+Generation!P954+Retail!P954+Misc!P954","v":30766.174257574825},{"$f":"+Distribution!Q954+Transmission!Q954+Generation!Q954+Retail!Q954+Misc!Q954","v":4886080.9336801814},{"$f":"+Distribution!R954+Transmission!R954+Generation!R954+Retail!R954+Misc!R954","v":1558921.8800748566},{"$f":"+Distribution!S954+Transmission!S954+Generation!S954+Retail!S954+Misc!S954","v":1674772.8466934895},{"$f":"ROUND(SUM(I954:S954)-H954,0)","v":0}]
[{"$f":"ROW()","v":955},null,"353","Station Equipment"]
[{"$f":"ROW()","v":956},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H956+Transmission!H956+Generation!H956+Retail!H956+Misc!H956","v":738533038.25122142},{"$f":"+Distribution!I956+Transmission!I956+Generation!I956+Retail!I956+Misc!I956","v":255219014.25216499},{"$f":"+Distribution!J956+Transmission!J956+Generation!J956+Retail!J956+Misc!J956","v":198840479.25625619},{"$f":"+Distribution!K956+Transmission!K956+Generation!K956+Retail!K956+Misc!K956","v":63747451.77610603},{"$f":"+Distribution!L956+Transmission!L956+Generation!L956+Retail!L956+Misc!L956","v":1400043.5310115232},{"$f":"+Distribution!M956+Transmission!M956+Generation!M956+Retail!M956+Misc!M956","v":129258504.89187098},{"$f":"+Distribution!N956+Transmission!N956+Generation!N956+Retail!N956+Misc!N956","v":6887525.958132579},{"$f":"+Distribution!O956+Transmission!O956+Generation!O956+Retail!O956+Misc!O956","v":172742.96934231016},{"$f":"+Distribution!P956+Transmission!P956+Generation!P956+Retail!P956+Misc!P956","v":313330.86291076563},{"$f":"+Distribution!Q956+Transmission!Q956+Generation!Q956+Retail!Q956+Misc!Q956","v":49761141.648117609},{"$f":"+Distribution!R956+Transmission!R956+Generation!R956+Retail!R956+Misc!R956","v":15876473.096880622},{"$f":"+Distribution!S956+Transmission!S956+Generation!S956+Retail!S956+Misc!S956","v":17056330.008427735},{"$f":"ROUND(SUM(I956:S956)-H956,0)","v":0}]
[{"$f":"ROW()","v":957},null,null,null,"Direct Assigned","A",null,{"$f":"+Distribution!H957+Transmission!H957+Generation!H957+Retail!H957+Misc!H957","v":287956.01999999996},{"$f":"+Distribution!I957+Transmission!I957+Generation!I957+Retail!I957+Misc!I957","v":0},{"$f":"+Distribution!J957+Transmission!J957+Generation!J957+Retail!J957+Misc!J957","v":0},{"$f":"+Distribution!K957+Transmission!K957+Generation!K957+Retail!K957+Misc!K957","v":0},{"$f":"+Distribution!L957+Transmission!L957+Generation!L957+Retail!L957+Misc!L957","v":0},{"$f":"+Distribution!M957+Transmission!M957+Generation!M957+Retail!M957+Misc!M957","v":287956.01999999996},{"$f":"+Distribution!N957+Transmission!N957+Generation!N957+Retail!N957+Misc!N957","v":0},{"$f":"+Distribution!O957+Transmission!O957+Generation!O957+Retail!O957+Misc!O957","v":0},{"$f":"+Distribution!P957+Transmission!P957+Generation!P957+Retail!P957+Misc!P957","v":0},{"$f":"+Distribution!Q957+Transmission!Q957+Generation!Q957+Retail!Q957+Misc!Q957","v":0},{"$f":"+Distribution!R957+Transmission!R957+Generation!R957+Retail!R957+Misc!R957","v":0},{"$f":"+Distribution!S957+Transmission!S957+Generation!S957+Retail!S957+Misc!S957","v":0},{"$f":"ROUND(SUM(I957:S957)-H957,0)","v":0}]
[{"$f":"ROW()","v":958},null,null,null,null,null,null,{"$f":"+Distribution!H958+Transmission!H958+Generation!H958+Retail!H958+Misc!H958","v":738820994.2712214},{"$f":"+Distribution!I958+Transmission!I958+Generation!I958+Retail!I958+Misc!I958","v":255219014.25216499},{"$f":"+Distribution!J958+Transmission!J958+Generation!J958+Retail!J958+Misc!J958","v":198840479.25625619},{"$f":"+Distribution!K958+Transmission!K958+Generation!K958+Retail!K958+Misc!K958","v":63747451.77610603},{"$f":"+Distribution!L958+Transmission!L958+Generation!L958+Retail!L958+Misc!L958","v":1400043.5310115232},{"$f":"+Distribution!M958+Transmission!M958+Generation!M958+Retail!M958+Misc!M958","v":129546460.91187097},{"$f":"+Distribution!N958+Transmission!N958+Generation!N958+Retail!N958+Misc!N958","v":6887525.958132579},{"$f":"+Distribution!O958+Transmission!O958+Generation!O958+Retail!O958+Misc!O958","v":172742.96934231016},{"$f":"+Distribution!P958+Transmission!P958+Generation!P958+Retail!P958+Misc!P958","v":313330.86291076563},{"$f":"+Distribution!Q958+Transmission!Q958+Generation!Q958+Retail!Q958+Misc!Q958","v":49761141.648117609},{"$f":"+Distribution!R958+Transmission!R958+Generation!R958+Retail!R958+Misc!R958","v":15876473.096880622},{"$f":"+Distribution!S958+Transmission!S958+Generation!S958+Retail!S958+Misc!S958","v":17056330.008427735},{"$f":"ROUND(SUM(I958:S958)-H958,0)","v":0}]
[{"$f":"ROW()","v":959},null,"354","Towers and Fixtures"]
[{"$f":"ROW()","v":960},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H960+Transmission!H960+Generation!H960+Retail!H960+Misc!H960","v":426474054.93811607},{"$f":"+Distribution!I960+Transmission!I960+Generation!I960+Retail!I960+Misc!I960","v":147379036.91236743},{"$f":"+Distribution!J960+Transmission!J960+Generation!J960+Retail!J960+Misc!J960","v":114822629.56719349},{"$f":"+Distribution!K960+Transmission!K960+Generation!K960+Retail!K960+Misc!K960","v":36811669.678723387},{"$f":"+Distribution!L960+Transmission!L960+Generation!L960+Retail!L960+Misc!L960","v":808470.59080010618},{"$f":"+Distribution!M960+Transmission!M960+Generation!M960+Retail!M960+Misc!M960","v":74641750.417836994},{"$f":"+Distribution!N960+Transmission!N960+Generation!N960+Retail!N960+Misc!N960","v":3977277.8897091895},{"$f":"+Distribution!O960+Transmission!O960+Generation!O960+Retail!O960+Misc!O960","v":99752.334400517051},{"$f":"+Distribution!P960+Transmission!P960+Generation!P960+Retail!P960+Misc!P960","v":180936.36536454863},{"$f":"+Distribution!Q960+Transmission!Q960+Generation!Q960+Retail!Q960+Misc!Q960","v":28735120.513056599},{"$f":"+Distribution!R960+Transmission!R960+Generation!R960+Retail!R960+Misc!R960","v":9168044.6358574126},{"$f":"+Distribution!S960+Transmission!S960+Generation!S960+Retail!S960+Misc!S960","v":9849366.0328063425},{"$f":"ROUND(SUM(I960:S960)-H960,0)","v":0}]
[{"$f":"ROW()","v":961},null,null,null,"Direct Assigned","A",null,{"$f":"+Distribution!H961+Transmission!H961+Generation!H961+Retail!H961+Misc!H961","v":1829854.1500000001},{"$f":"+Distribution!I961+Transmission!I961+Generation!I961+Retail!I961+Misc!I961","v":0},{"$f":"+Distribution!J961+Transmission!J961+Generation!J961+Retail!J961+Misc!J961","v":0},{"$f":"+Distribution!K961+Transmission!K961+Generation!K961+Retail!K961+Misc!K961","v":0},{"$f":"+Distribution!L961+Transmission!L961+Generation!L961+Retail!L961+Misc!L961","v":0},{"$f":"+Distribution!M961+Transmission!M961+Generation!M961+Retail!M961+Misc!M961","v":1829854.1500000001},{"$f":"+Distribution!N961+Transmission!N961+Generation!N961+Retail!N961+Misc!N961","v":0},{"$f":"+Distribution!O961+Transmission!O961+Generation!O961+Retail!O961+Misc!O961","v":0},{"$f":"+Distribution!P961+Transmission!P961+Generation!P961+Retail!P961+Misc!P961","v":0},{"$f":"+Distribution!Q961+Transmission!Q961+Generation!Q961+Retail!Q961+Misc!Q961","v":0},{"$f":"+Distribution!R961+Transmission!R961+Generation!R961+Retail!R961+Misc!R961","v":0},{"$f":"+Distribution!S961+Transmission!S961+Generation!S961+Retail!S961+Misc!S961","v":0},{"$f":"ROUND(SUM(I961:S961)-H961,0)","v":0}]
[{"$f":"ROW()","v":962},null,null,null,null,null,null,{"$f":"+Distribution!H962+Transmission!H962+Generation!H962+Retail!H962+Misc!H962","v":428303909.08811605},{"$f":"+Distribution!I962+Transmission!I962+Generation!I962+Retail!I962+Misc!I962","v":147379036.91236743},{"$f":"+Distribution!J962+Transmission!J962+Generation!J962+Retail!J962+Misc!J962","v":114822629.56719349},{"$f":"+Distribution!K962+Transmission!K962+Generation!K962+Retail!K962+Misc!K962","v":36811669.678723387},{"$f":"+Distribution!L962+Transmission!L962+Generation!L962+Retail!L962+Misc!L962","v":808470.59080010618},{"$f":"+Distribution!M962+Transmission!M962+Generation!M962+Retail!M962+Misc!M962","v":76471604.567837},{"$f":"+Distribution!N962+Transmission!N962+Generation!N962+Retail!N962+Misc!N962","v":3977277.8897091895},{"$f":"+Distribution!O962+Transmission!O962+Generation!O962+Retail!O962+Misc!O962","v":99752.334400517051},{"$f":"+Distribution!P962+Transmission!P962+Generation!P962+Retail!P962+Misc!P962","v":180936.36536454863},{"$f":"+Distribution!Q962+Transmission!Q962+Generation!Q962+Retail!Q962+Misc!Q962","v":28735120.513056599},{"$f":"+Distribution!R962+Transmission!R962+Generation!R962+Retail!R962+Misc!R962","v":9168044.6358574126},{"$f":"+Distribution!S962+Transmission!S962+Generation!S962+Retail!S962+Misc!S962","v":9849366.0328063425},{"$f":"ROUND(SUM(I962:S962)-H962,0)","v":0}]
[{"$f":"ROW()","v":963},null,"355","Poles and Fixtures"]
[{"$f":"ROW()","v":964},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H964+Transmission!H964+Generation!H964+Retail!H964+Misc!H964","v":286070514.74926311},{"$f":"+Distribution!I964+Transmission!I964+Generation!I964+Retail!I964+Misc!I964","v":98858996.144300938},{"$f":"+Distribution!J964+Transmission!J964+Generation!J964+Retail!J964+Misc!J964","v":77020790.279768243},{"$f":"+Distribution!K964+Transmission!K964+Generation!K964+Retail!K964+Misc!K964","v":24692553.208894063},{"$f":"+Distribution!L964+Transmission!L964+Generation!L964+Retail!L964+Misc!L964","v":542306.37336985779},{"$f":"+Distribution!M964+Transmission!M964+Generation!M964+Retail!M964+Misc!M964","v":50068236.781520203},{"$f":"+Distribution!N964+Transmission!N964+Generation!N964+Retail!N964+Misc!N964","v":2667880.7773548374},{"$f":"+Distribution!O964+Transmission!O964+Generation!O964+Retail!O964+Misc!O964","v":66911.92891801428},{"$f":"+Distribution!P964+Transmission!P964+Generation!P964+Retail!P964+Misc!P964","v":121368.60045145755},{"$f":"+Distribution!Q964+Transmission!Q964+Generation!Q964+Retail!Q964+Misc!Q964","v":19274960.859565116},{"$f":"+Distribution!R964+Transmission!R964+Generation!R964+Retail!R964+Misc!R964","v":6149746.3159969272},{"$f":"+Distribution!S964+Transmission!S964+Generation!S964+Retail!S964+Misc!S964","v":6606763.4791234145},{"$f":"ROUND(SUM(I964:S964)-H964,0)","v":0}]
[{"$f":"ROW()","v":965},null,null,null,"Direct Assigned","A",null,{"$f":"+Distribution!H965+Transmission!H965+Generation!H965+Retail!H965+Misc!H965","v":4143223.3000000003},{"$f":"+Distribution!I965+Transmission!I965+Generation!I965+Retail!I965+Misc!I965","v":0},{"$f":"+Distribution!J965+Transmission!J965+Generation!J965+Retail!J965+Misc!J965","v":0},{"$f":"+Distribution!K965+Transmission!K965+Generation!K965+Retail!K965+Misc!K965","v":0},{"$f":"+Distribution!L965+Transmission!L965+Generation!L965+Retail!L965+Misc!L965","v":0},{"$f":"+Distribution!M965+Transmission!M965+Generation!M965+Retail!M965+Misc!M965","v":3928670.8400000003},{"$f":"+Distribution!N965+Transmission!N965+Generation!N965+Retail!N965+Misc!N965","v":0},{"$f":"+Distribution!O965+Transmission!O965+Generation!O965+Retail!O965+Misc!O965","v":0},{"$f":"+Distribution!P965+Transmission!P965+Generation!P965+Retail!P965+Misc!P965","v":0},{"$f":"+Distribution!Q965+Transmission!Q965+Generation!Q965+Retail!Q965+Misc!Q965","v":0},{"$f":"+Distribution!R965+Transmission!R965+Generation!R965+Retail!R965+Misc!R965","v":214552.46000000002},{"$f":"+Distribution!S965+Transmission!S965+Generation!S965+Retail!S965+Misc!S965","v":0},{"$f":"ROUND(SUM(I965:S965)-H965,0)","v":0}]
[{"$f":"ROW()","v":966},null,null,null,null,null,null,{"$f":"+Distribution!H966+Transmission!H966+Generation!H966+Retail!H966+Misc!H966","v":290213738.04926312},{"$f":"+Distribution!I966+Transmission!I966+Generation!I966+Retail!I966+Misc!I966","v":98858996.144300938},{"$f":"+Distribution!J966+Transmission!J966+Generation!J966+Retail!J966+Misc!J966","v":77020790.279768243},{"$f":"+Distribution!K966+Transmission!K966+Generation!K966+Retail!K966+Misc!K966","v":24692553.208894063},{"$f":"+Distribution!L966+Transmission!L966+Generation!L966+Retail!L966+Misc!L966","v":542306.37336985779},{"$f":"+Distribution!M966+Transmission!M966+Generation!M966+Retail!M966+Misc!M966","v":53996907.621520206},{"$f":"+Distribution!N966+Transmission!N966+Generation!N966+Retail!N966+Misc!N966","v":2667880.7773548374},{"$f":"+Distribution!O966+Transmission!O966+Generation!O966+Retail!O966+Misc!O966","v":66911.92891801428},{"$f":"+Distribution!P966+Transmission!P966+Generation!P966+Retail!P966+Misc!P966","v":121368.60045145755},{"$f":"+Distribution!Q966+Transmission!Q966+Generation!Q966+Retail!Q966+Misc!Q966","v":19274960.859565116},{"$f":"+Distribution!R966+Transmission!R966+Generation!R966+Retail!R966+Misc!R966","v":6364298.7759969272},{"$f":"+Distribution!S966+Transmission!S966+Generation!S966+Retail!S966+Misc!S966","v":6606763.4791234145},{"$f":"ROUND(SUM(I966:S966)-H966,0)","v":0}]
[{"$f":"ROW()","v":967},null,"356","Overhead Conductors"]
[{"$f":"ROW()","v":968},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H968+Transmission!H968+Generation!H968+Retail!H968+Misc!H968","v":390921113.86739659},{"$f":"+Distribution!I968+Transmission!I968+Generation!I968+Retail!I968+Misc!I968","v":135092807.17873192},{"$f":"+Distribution!J968+Transmission!J968+Generation!J968+Retail!J968+Misc!J968","v":105250459.50123286},{"$f":"+Distribution!K968+Transmission!K968+Generation!K968+Retail!K968+Misc!K968","v":33742870.750281297},{"$f":"+Distribution!L968+Transmission!L968+Generation!L968+Retail!L968+Misc!L968","v":741072.56989049469},{"$f":"+Distribution!M968+Transmission!M968+Generation!M968+Retail!M968+Misc!M968","v":68419252.88652578},{"$f":"+Distribution!N968+Transmission!N968+Generation!N968+Retail!N968+Misc!N968","v":3645712.757440534},{"$f":"+Distribution!O968+Transmission!O968+Generation!O968+Retail!O968+Misc!O968","v":91436.497069866527},{"$f":"+Distribution!P968+Transmission!P968+Generation!P968+Retail!P968+Misc!P968","v":165852.63433596495},{"$f":"+Distribution!Q968+Transmission!Q968+Generation!Q968+Retail!Q968+Misc!Q968","v":26339621.808196422},{"$f":"+Distribution!R968+Transmission!R968+Generation!R968+Retail!R968+Misc!R968","v":8403752.0677675158},{"$f":"+Distribution!S968+Transmission!S968+Generation!S968+Retail!S968+Misc!S968","v":9028275.2159238886},{"$f":"ROUND(SUM(I968:S968)-H968,0)","v":0}]
[{"$f":"ROW()","v":969},null,null,null,"Direct Assigned","A",null,{"$f":"+Distribution!H969+Transmission!H969+Generation!H969+Retail!H969+Misc!H969","v":3235222.73},{"$f":"+Distribution!I969+Transmission!I969+Generation!I969+Retail!I969+Misc!I969","v":0},{"$f":"+Distribution!J969+Transmission!J969+Generation!J969+Retail!J969+Misc!J969","v":0},{"$f":"+Distribution!K969+Transmission!K969+Generation!K969+Retail!K969+Misc!K969","v":0},{"$f":"+Distribution!L969+Transmission!L969+Generation!L969+Retail!L969+Misc!L969","v":0},{"$f":"+Distribution!M969+Transmission!M969+Generation!M969+Retail!M969+Misc!M969","v":3130812.87},{"$f":"+Distribution!N969+Transmission!N969+Generation!N969+Retail!N969+Misc!N969","v":0},{"$f":"+Distribution!O969+Transmission!O969+Generation!O969+Retail!O969+Misc!O969","v":0},{"$f":"+Distribution!P969+Transmission!P969+Generation!P969+Retail!P969+Misc!P969","v":0},{"$f":"+Distribution!Q969+Transmission!Q969+Generation!Q969+Retail!Q969+Misc!Q969","v":0},{"$f":"+Distribution!R969+Transmission!R969+Generation!R969+Retail!R969+Misc!R969","v":104409.86},{"$f":"+Distribution!S969+Transmission!S969+Generation!S969+Retail!S969+Misc!S969","v":0},{"$f":"ROUND(SUM(I969:S969)-H969,0)","v":0}]
[{"$f":"ROW()","v":970},null,null,null,null,null,null,{"$f":"+Distribution!H970+Transmission!H970+Generation!H970+Retail!H970+Misc!H970","v":394156336.59739661},{"$f":"+Distribution!I970+Transmission!I970+Generation!I970+Retail!I970+Misc!I970","v":135092807.17873192},{"$f":"+Distribution!J970+Transmission!J970+Generation!J970+Retail!J970+Misc!J970","v":105250459.50123286},{"$f":"+Distribution!K970+Transmission!K970+Generation!K970+Retail!K970+Misc!K970","v":33742870.750281297},{"$f":"+Distribution!L970+Transmission!L970+Generation!L970+Retail!L970+Misc!L970","v":741072.56989049469},{"$f":"+Distribution!M970+Transmission!M970+Generation!M970+Retail!M970+Misc!M970","v":71550065.756525785},{"$f":"+Distribution!N970+Transmission!N970+Generation!N970+Retail!N970+Misc!N970","v":3645712.757440534},{"$f":"+Distribution!O970+Transmission!O970+Generation!O970+Retail!O970+Misc!O970","v":91436.497069866527},{"$f":"+Distribution!P970+Transmission!P970+Generation!P970+Retail!P970+Misc!P970","v":165852.63433596495},{"$f":"+Distribution!Q970+Transmission!Q970+Generation!Q970+Retail!Q970+Misc!Q970","v":26339621.808196422},{"$f":"+Distribution!R970+Transmission!R970+Generation!R970+Retail!R970+Misc!R970","v":8508161.9277675152},{"$f":"+Distribution!S970+Transmission!S970+Generation!S970+Retail!S970+Misc!S970","v":9028275.2159238886},{"$f":"ROUND(SUM(I970:S970)-H970,0)","v":0}]
[{"$f":"ROW()","v":971},null,"357","Underground Conduit"]
[{"$f":"ROW()","v":972},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H972+Transmission!H972+Generation!H972+Retail!H972+Misc!H972","v":1425433.1320479782},{"$f":"+Distribution!I972+Transmission!I972+Generation!I972+Retail!I972+Misc!I972","v":492594.94159543706},{"$f":"+Distribution!J972+Transmission!J972+Generation!J972+Retail!J972+Misc!J972","v":383779.45527706062},{"$f":"+Distribution!K972+Transmission!K972+Generation!K972+Retail!K972+Misc!K972","v":123038.1379558303},{"$f":"+Distribution!L972+Transmission!L972+Generation!L972+Retail!L972+Misc!L972","v":2702.2060382550067},{"$f":"+Distribution!M972+Transmission!M972+Generation!M972+Retail!M972+Misc!M972","v":249480.18020716333},{"$f":"+Distribution!N972+Transmission!N972+Generation!N972+Retail!N972+Misc!N972","v":13293.525394354878},{"$f":"+Distribution!O972+Transmission!O972+Generation!O972+Retail!O972+Misc!O972","v":333.40898656603849},{"$f":"+Distribution!P972+Transmission!P972+Generation!P972+Retail!P972+Misc!P972","v":604.75587435299099},{"$f":"+Distribution!Q972+Transmission!Q972+Generation!Q972+Retail!Q972+Misc!Q972","v":96043.340405891548},{"$f":"+Distribution!R972+Transmission!R972+Generation!R972+Retail!R972+Misc!R972","v":30642.976820576354},{"$f":"+Distribution!S972+Transmission!S972+Generation!S972+Retail!S972+Misc!S972","v":32920.203492489942},{"$f":"ROUND(SUM(I972:S972)-H972,0)","v":0}]
[{"$f":"ROW()","v":973},null,null,null,"Direct Assigned","A",null,{"$f":"+Distribution!H973+Transmission!H973+Generation!H973+Retail!H973+Misc!H973","v":0},{"$f":"+Distribution!I973+Transmission!I973+Generation!I973+Retail!I973+Misc!I973","v":0},{"$f":"+Distribution!J973+Transmission!J973+Generation!J973+Retail!J973+Misc!J973","v":0},{"$f":"+Distribution!K973+Transmission!K973+Generation!K973+Retail!K973+Misc!K973","v":0},{"$f":"+Distribution!L973+Transmission!L973+Generation!L973+Retail!L973+Misc!L973","v":0},{"$f":"+Distribution!M973+Transmission!M973+Generation!M973+Retail!M973+Misc!M973","v":0},{"$f":"+Distribution!N973+Transmission!N973+Generation!N973+Retail!N973+Misc!N973","v":0},{"$f":"+Distribution!O973+Transmission!O973+Generation!O973+Retail!O973+Misc!O973","v":0},{"$f":"+Distribution!P973+Transmission!P973+Generation!P973+Retail!P973+Misc!P973","v":0},{"$f":"+Distribution!Q973+Transmission!Q973+Generation!Q973+Retail!Q973+Misc!Q973","v":0},{"$f":"+Distribution!R973+Transmission!R973+Generation!R973+Retail!R973+Misc!R973","v":0},{"$f":"+Distribution!S973+Transmission!S973+Generation!S973+Retail!S973+Misc!S973","v":0},{"$f":"ROUND(SUM(I973:S973)-H973,0)","v":0}]
[{"$f":"ROW()","v":974},null,null,null,null,null,null,{"$f":"+Distribution!H974+Transmission!H974+Generation!H974+Retail!H974+Misc!H974","v":1425433.1320479782},{"$f":"+Distribution!I974+Transmission!I974+Generation!I974+Retail!I974+Misc!I974","v":492594.94159543706},{"$f":"+Distribution!J974+Transmission!J974+Generation!J974+Retail!J974+Misc!J974","v":383779.45527706062},{"$f":"+Distribution!K974+Transmission!K974+Generation!K974+Retail!K974+Misc!K974","v":123038.1379558303},{"$f":"+Distribution!L974+Transmission!L974+Generation!L974+Retail!L974+Misc!L974","v":2702.2060382550067},{"$f":"+Distribution!M974+Transmission!M974+Generation!M974+Retail!M974+Misc!M974","v":249480.18020716333},{"$f":"+Distribution!N974+Transmission!N974+Generation!N974+Retail!N974+Misc!N974","v":13293.525394354878},{"$f":"+Distribution!O974+Transmission!O974+Generation!O974+Retail!O974+Misc!O974","v":333.40898656603849},{"$f":"+Distribution!P974+Transmission!P974+Generation!P974+Retail!P974+Misc!P974","v":604.75587435299099},{"$f":"+Distribution!Q974+Transmission!Q974+Generation!Q974+Retail!Q974+Misc!Q974","v":96043.340405891548},{"$f":"+Distribution!R974+Transmission!R974+Generation!R974+Retail!R974+Misc!R974","v":30642.976820576354},{"$f":"+Distribution!S974+Transmission!S974+Generation!S974+Retail!S974+Misc!S974","v":32920.203492489942},{"$f":"ROUND(SUM(I974:S974)-H974,0)","v":0}]
[{"$f":"ROW()","v":975},null,"358","Underground Conductors "]
[{"$f":"ROW()","v":976},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H976+Transmission!H976+Generation!H976+Retail!H976+Misc!H976","v":3235702.5598001578},{"$f":"+Distribution!I976+Transmission!I976+Generation!I976+Retail!I976+Misc!I976","v":1118179.9255465297},{"$f":"+Distribution!J976+Transmission!J976+Generation!J976+Retail!J976+Misc!J976","v":871171.11137620022},{"$f":"+Distribution!K976+Transmission!K976+Generation!K976+Retail!K976+Misc!K976","v":279293.92756904504},{"$f":"+Distribution!L976+Transmission!L976+Generation!L976+Retail!L976+Misc!L976","v":6133.9496034633157},{"$f":"+Distribution!M976+Transmission!M976+Generation!M976+Retail!M976+Misc!M976","v":566314.64469744917},{"$f":"+Distribution!N976+Transmission!N976+Generation!N976+Retail!N976+Misc!N976","v":30176.016805139541},{"$f":"+Distribution!O976+Transmission!O976+Generation!O976+Retail!O976+Misc!O976","v":756.83123047808863},{"$f":"+Distribution!P976+Transmission!P976+Generation!P976+Retail!P976+Misc!P976","v":1372.7828311993323},{"$f":"+Distribution!Q976+Transmission!Q976+Generation!Q976+Retail!Q976+Misc!Q976","v":218016.31757822866},{"$f":"+Distribution!R976+Transmission!R976+Generation!R976+Retail!R976+Misc!R976","v":69558.898491282234},{"$f":"+Distribution!S976+Transmission!S976+Generation!S976+Retail!S976+Misc!S976","v":74728.15407114198},{"$f":"ROUND(SUM(I976:S976)-H976,0)","v":0}]
[{"$f":"ROW()","v":977},null,null,null,"Direct Assigned","A",null,{"$f":"+Distribution!H977+Transmission!H977+Generation!H977+Retail!H977+Misc!H977","v":0},{"$f":"+Distribution!I977+Transmission!I977+Generation!I977+Retail!I977+Misc!I977","v":0},{"$f":"+Distribution!J977+Transmission!J977+Generation!J977+Retail!J977+Misc!J977","v":0},{"$f":"+Distribution!K977+Transmission!K977+Generation!K977+Retail!K977+Misc!K977","v":0},{"$f":"+Distribution!L977+Transmission!L977+Generation!L977+Retail!L977+Misc!L977","v":0},{"$f":"+Distribution!M977+Transmission!M977+Generation!M977+Retail!M977+Misc!M977","v":0},{"$f":"+Distribution!N977+Transmission!N977+Generation!N977+Retail!N977+Misc!N977","v":0},{"$f":"+Distribution!O977+Transmission!O977+Generation!O977+Retail!O977+Misc!O977","v":0},{"$f":"+Distribution!P977+Transmission!P977+Generation!P977+Retail!P977+Misc!P977","v":0},{"$f":"+Distribution!Q977+Transmission!Q977+Generation!Q977+Retail!Q977+Misc!Q977","v":0},{"$f":"+Distribution!R977+Transmission!R977+Generation!R977+Retail!R977+Misc!R977","v":0},{"$f":"+Distribution!S977+Transmission!S977+Generation!S977+Retail!S977+Misc!S977","v":0},{"$f":"ROUND(SUM(I977:S977)-H977,0)","v":0}]
[{"$f":"ROW()","v":978},null,null,null,null,null,null,{"$f":"+Distribution!H978+Transmission!H978+Generation!H978+Retail!H978+Misc!H978","v":3235702.5598001578},{"$f":"+Distribution!I978+Transmission!I978+Generation!I978+Retail!I978+Misc!I978","v":1118179.9255465297},{"$f":"+Distribution!J978+Transmission!J978+Generation!J978+Retail!J978+Misc!J978","v":871171.11137620022},{"$f":"+Distribution!K978+Transmission!K978+Generation!K978+Retail!K978+Misc!K978","v":279293.92756904504},{"$f":"+Distribution!L978+Transmission!L978+Generation!L978+Retail!L978+Misc!L978","v":6133.9496034633157},{"$f":"+Distribution!M978+Transmission!M978+Generation!M978+Retail!M978+Misc!M978","v":566314.64469744917},{"$f":"+Distribution!N978+Transmission!N978+Generation!N978+Retail!N978+Misc!N978","v":30176.016805139541},{"$f":"+Distribution!O978+Transmission!O978+Generation!O978+Retail!O978+Misc!O978","v":756.83123047808863},{"$f":"+Distribution!P978+Transmission!P978+Generation!P978+Retail!P978+Misc!P978","v":1372.7828311993323},{"$f":"+Distribution!Q978+Transmission!Q978+Generation!Q978+Retail!Q978+Misc!Q978","v":218016.31757822866},{"$f":"+Distribution!R978+Transmission!R978+Generation!R978+Retail!R978+Misc!R978","v":69558.898491282234},{"$f":"+Distribution!S978+Transmission!S978+Generation!S978+Retail!S978+Misc!S978","v":74728.15407114198},{"$f":"ROUND(SUM(I978:S978)-H978,0)","v":0}]
[{"$f":"ROW()","v":979},null,"359","Roads and Trails"]
[{"$f":"ROW()","v":980},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H980+Transmission!H980+Generation!H980+Retail!H980+Misc!H980","v":5027149.8627053322},{"$f":"+Distribution!I980+Transmission!I980+Generation!I980+Retail!I980+Misc!I980","v":1737260.4419913904},{"$f":"+Distribution!J980+Transmission!J980+Generation!J980+Retail!J980+Misc!J980","v":1353495.1535280184},{"$f":"+Distribution!K980+Transmission!K980+Generation!K980+Retail!K980+Misc!K980","v":433925.06068909942},{"$f":"+Distribution!L980+Transmission!L980+Generation!L980+Retail!L980+Misc!L980","v":9530.011902205415},{"$f":"+Distribution!M980+Transmission!M980+Generation!M980+Retail!M980+Misc!M980","v":879854.84936372924},{"$f":"+Distribution!N980+Transmission!N980+Generation!N980+Retail!N980+Misc!N980","v":46882.973924624348},{"$f":"+Distribution!O980+Transmission!O980+Generation!O980+Retail!O980+Misc!O980","v":1175.8509770514925},{"$f":"+Distribution!P980+Transmission!P980+Generation!P980+Retail!P980+Misc!P980","v":2132.8242920493253},{"$f":"+Distribution!Q980+Transmission!Q980+Generation!Q980+Retail!Q980+Misc!Q980","v":338721.09093012713},{"$f":"+Distribution!R980+Transmission!R980+Generation!R980+Retail!R980+Misc!R980","v":108070.19512386224},{"$f":"+Distribution!S980+Transmission!S980+Generation!S980+Retail!S980+Misc!S980","v":116101.40998317419},{"$f":"ROUND(SUM(I980:S980)-H980,0)","v":0}]
[{"$f":"ROW()","v":981},null,null,null,"Direct Assigned","A",null,{"$f":"+Distribution!H981+Transmission!H981+Generation!H981+Retail!H981+Misc!H981","v":12806.380000000001},{"$f":"+Distribution!I981+Transmission!I981+Generation!I981+Retail!I981+Misc!I981","v":0},{"$f":"+Distribution!J981+Transmission!J981+Generation!J981+Retail!J981+Misc!J981","v":0},{"$f":"+Distribution!K981+Transmission!K981+Generation!K981+Retail!K981+Misc!K981","v":0},{"$f":"+Distribution!L981+Transmission!L981+Generation!L981+Retail!L981+Misc!L981","v":0},{"$f":"+Distribution!M981+Transmission!M981+Generation!M981+Retail!M981+Misc!M981","v":12806.380000000001},{"$f":"+Distribution!N981+Transmission!N981+Generation!N981+Retail!N981+Misc!N981","v":0},{"$f":"+Distribution!O981+Transmission!O981+Generation!O981+Retail!O981+Misc!O981","v":0},{"$f":"+Distribution!P981+Transmission!P981+Generation!P981+Retail!P981+Misc!P981","v":0},{"$f":"+Distribution!Q981+Transmission!Q981+Generation!Q981+Retail!Q981+Misc!Q981","v":0},{"$f":"+Distribution!R981+Transmission!R981+Generation!R981+Retail!R981+Misc!R981","v":0},{"$f":"+Distribution!S981+Transmission!S981+Generation!S981+Retail!S981+Misc!S981","v":0},{"$f":"ROUND(SUM(I981:S981)-H981,0)","v":0}]
[{"$f":"ROW()","v":982},null,null,null,null,null,null,{"$f":"+Distribution!H982+Transmission!H982+Generation!H982+Retail!H982+Misc!H982","v":5039956.2427053321},{"$f":"+Distribution!I982+Transmission!I982+Generation!I982+Retail!I982+Misc!I982","v":1737260.4419913904},{"$f":"+Distribution!J982+Transmission!J982+Generation!J982+Retail!J982+Misc!J982","v":1353495.1535280184},{"$f":"+Distribution!K982+Transmission!K982+Generation!K982+Retail!K982+Misc!K982","v":433925.06068909942},{"$f":"+Distribution!L982+Transmission!L982+Generation!L982+Retail!L982+Misc!L982","v":9530.011902205415},{"$f":"+Distribution!M982+Transmission!M982+Generation!M982+Retail!M982+Misc!M982","v":892661.22936372925},{"$f":"+Distribution!N982+Transmission!N982+Generation!N982+Retail!N982+Misc!N982","v":46882.973924624348},{"$f":"+Distribution!O982+Transmission!O982+Generation!O982+Retail!O982+Misc!O982","v":1175.8509770514925},{"$f":"+Distribution!P982+Transmission!P982+Generation!P982+Retail!P982+Misc!P982","v":2132.8242920493253},{"$f":"+Distribution!Q982+Transmission!Q982+Generation!Q982+Retail!Q982+Misc!Q982","v":338721.09093012713},{"$f":"+Distribution!R982+Transmission!R982+Generation!R982+Retail!R982+Misc!R982","v":108070.19512386224},{"$f":"+Distribution!S982+Transmission!S982+Generation!S982+Retail!S982+Misc!S982","v":116101.40998317419},{"$f":"ROUND(SUM(I982:S982)-H982,0)","v":0}]
[{"$f":"ROW()","v":983}]
[{"$f":"ROW()","v":984},null,"T00","Unclassified Trans Plant - Acct 300",null,"F10",null,{"$f":"+Distribution!H984+Transmission!H984+Generation!H984+Retail!H984+Misc!H984","v":29516668.587548755},{"$f":"+Distribution!I984+Transmission!I984+Generation!I984+Retail!I984+Misc!I984","v":10200241.114141623},{"$f":"+Distribution!J984+Transmission!J984+Generation!J984+Retail!J984+Misc!J984","v":7946981.6839796212},{"$f":"+Distribution!K984+Transmission!K984+Generation!K984+Retail!K984+Misc!K984","v":2547770.1198467081},{"$f":"+Distribution!L984+Transmission!L984+Generation!L984+Retail!L984+Misc!L984","v":55955.006442042977},{"$f":"+Distribution!M984+Transmission!M984+Generation!M984+Retail!M984+Misc!M984","v":5166025.4225723464},{"$f":"+Distribution!N984+Transmission!N984+Generation!N984+Retail!N984+Misc!N984","v":275271.12609034631},{"$f":"+Distribution!O984+Transmission!O984+Generation!O984+Retail!O984+Misc!O984","v":6903.9524473807542},{"$f":"+Distribution!P984+Transmission!P984+Generation!P984+Retail!P984+Misc!P984","v":12522.775231135633},{"$f":"+Distribution!Q984+Transmission!Q984+Generation!Q984+Retail!Q984+Misc!Q984","v":1988784.591199198},{"$f":"+Distribution!R984+Transmission!R984+Generation!R984+Retail!R984+Misc!R984","v":634528.95194697019},{"$f":"+Distribution!S984+Transmission!S984+Generation!S984+Retail!S984+Misc!S984","v":681683.84365137981},{"$f":"ROUND(SUM(I984:S984)-H984,0)","v":0}]
[{"$f":"ROW()","v":985},null,"TS0","Unclassified Trans Sub - Acct 300",null,"F10",null,{"$f":"+Distribution!H985+Transmission!H985+Generation!H985+Retail!H985+Misc!H985","v":0},{"$f":"+Distribution!I985+Transmission!I985+Generation!I985+Retail!I985+Misc!I985","v":0},{"$f":"+Distribution!J985+Transmission!J985+Generation!J985+Retail!J985+Misc!J985","v":0},{"$f":"+Distribution!K985+Transmission!K985+Generation!K985+Retail!K985+Misc!K985","v":0},{"$f":"+Distribution!L985+Transmission!L985+Generation!L985+Retail!L985+Misc!L985","v":0},{"$f":"+Distribution!M985+Transmission!M985+Generation!M985+Retail!M985+Misc!M985","v":0},{"$f":"+Distribution!N985+Transmission!N985+Generation!N985+Retail!N985+Misc!N985","v":0},{"$f":"+Distribution!O985+Transmission!O985+Generation!O985+Retail!O985+Misc!O985","v":0},{"$f":"+Distribution!P985+Transmission!P985+Generation!P985+Retail!P985+Misc!P985","v":0},{"$f":"+Distribution!Q985+Transmission!Q985+Generation!Q985+Retail!Q985+Misc!Q985","v":0},{"$f":"+Distribution!R985+Transmission!R985+Generation!R985+Retail!R985+Misc!R985","v":0},{"$f":"+Distribution!S985+Transmission!S985+Generation!S985+Retail!S985+Misc!S985","v":0},{"$f":"ROUND(SUM(I985:S985)-H985,0)","v":0}]
[{"$f":"ROW()","v":986}]
[{"$f":"ROW()","v":987},null,"TOTAL TRANSMISSION PLANT",null,null,null,null,{"$f":"+Distribution!H987+Transmission!H987+Generation!H987+Retail!H987+Misc!H987","v":2049981583.2422247},{"$f":"+Distribution!I987+Transmission!I987+Generation!I987+Retail!I987+Misc!I987","v":704891065.61834824},{"$f":"+Distribution!J987+Transmission!J987+Generation!J987+Retail!J987+Misc!J987","v":549178820.87155867},{"$f":"+Distribution!K987+Transmission!K987+Generation!K987+Retail!K987+Misc!K987","v":176064504.22426733},{"$f":"+Distribution!L987+Transmission!L987+Generation!L987+Retail!L987+Misc!L987","v":3866789.390196918},{"$f":"+Distribution!M987+Transmission!M987+Generation!M987+Retail!M987+Misc!M987","v":366878392.08956015},{"$f":"+Distribution!N987+Transmission!N987+Generation!N987+Retail!N987+Misc!N987","v":19022703.015791953},{"$f":"+Distribution!O987+Transmission!O987+Generation!O987+Retail!O987+Misc!O987","v":477099.93745791516},{"$f":"+Distribution!P987+Transmission!P987+Generation!P987+Retail!P987+Misc!P987","v":865390.56071294495},{"$f":"+Distribution!Q987+Transmission!Q987+Generation!Q987+Retail!Q987+Misc!Q987","v":137435622.75524947},{"$f":"+Distribution!R987+Transmission!R987+Generation!R987+Retail!R987+Misc!R987","v":44193205.312042966},{"$f":"+Distribution!S987+Transmission!S987+Generation!S987+Retail!S987+Misc!S987","v":47107989.46703811},{"$f":"ROUND(SUM(I987:S987)-H987,0)","v":0}]
[{"$f":"ROW()","v":988},null,null,null,null,null,null,"DISTRIBUTION PLANT"]
[{"$f":"ROW()","v":989},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":990},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!K10","v":"General"},{"$f":"'Hot Sheet'!L10","v":"Street & Area"},{"$f":"'Hot Sheet'!M10","v":"General"},null,{"$f":"'Hot Sheet'!O10","v":"Traffic"},{"$f":"'Hot Sheet'!P10","v":"Outdoor"},{"$f":"'Hot Sheet'!Q10","v":"General"}]
[{"$f":"ROW()","v":991},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!K11","v":"+1 MW"},{"$f":"'Hot Sheet'!L11","v":"Lighting"},{"$f":"'Hot Sheet'!M11","v":"Trans"},{"$f":"'Hot Sheet'!N11","v":"Irrigation"},{"$f":"'Hot Sheet'!O11","v":"Signals"},{"$f":"'Hot Sheet'!P11","v":"Lighting"},{"$f":"'Hot Sheet'!Q11","v":"Small Dist."},{"$f":"'Hot Sheet'!R11","v":"Industrial"},{"$f":"'Hot Sheet'!S11","v":"Industrial"}]
[{"$f":"ROW()","v":992},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!K12","v":"Sch 8"},{"$f":"'Hot Sheet'!L12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!M12","v":"Sch 9"},{"$f":"'Hot Sheet'!N12","v":"Sch 10"},{"$f":"'Hot Sheet'!O12","v":"Sch 15"},{"$f":"'Hot Sheet'!P12","v":"Sch 15"},{"$f":"'Hot Sheet'!Q12","v":"Sch 23"},{"$f":"'Hot Sheet'!R12","v":"Cust 1"},{"$f":"'Hot Sheet'!S12","v":"Cust 2"}]
[{"$f":"ROW()","v":993}]
[{"$f":"ROW()","v":994},null,"360","Land and Land Rights"]
[{"$f":"ROW()","v":995},null,null,null,"Demand Primary","F20",null,{"$f":"+Distribution!H995+Transmission!H995+Generation!H995+Retail!H995+Misc!H995","v":36370148.020000003},{"$f":"+Distribution!I995+Transmission!I995+Generation!I995+Retail!I995+Misc!I995","v":17815197.624146465},{"$f":"+Distribution!J995+Transmission!J995+Generation!J995+Retail!J995+Misc!J995","v":11148364.125108702},{"$f":"+Distribution!K995+Transmission!K995+Generation!K995+Retail!K995+Misc!K995","v":3439919.0096239205},{"$f":"+Distribution!L995+Transmission!L995+Generation!L995+Retail!L995+Misc!L995","v":26814.304483008382},{"$f":"+Distribution!M995+Transmission!M995+Generation!M995+Retail!M995+Misc!M995","v":0},{"$f":"+Distribution!N995+Transmission!N995+Generation!N995+Retail!N995+Misc!N995","v":632547.43083056191},{"$f":"+Distribution!O995+Transmission!O995+Generation!O995+Retail!O995+Misc!O995","v":7954.3578679206112},{"$f":"+Distribution!P995+Transmission!P995+Generation!P995+Retail!P995+Misc!P995","v":5946.4777326785979},{"$f":"+Distribution!Q995+Transmission!Q995+Generation!Q995+Retail!Q995+Misc!Q995","v":3293404.6902067466},{"$f":"+Distribution!R995+Transmission!R995+Generation!R995+Retail!R995+Misc!R995","v":0},{"$f":"+Distribution!S995+Transmission!S995+Generation!S995+Retail!S995+Misc!S995","v":0},{"$f":"ROUND(SUM(I995:S995)-H995,0)","v":0}]
[{"$f":"ROW()","v":996},null,null,null,"Assigned","A",null,{"$f":"+Distribution!H996+Transmission!H996+Generation!H996+Retail!H996+Misc!H996","v":0},{"$f":"+Distribution!I996+Transmission!I996+Generation!I996+Retail!I996+Misc!I996","v":0},{"$f":"+Distribution!J996+Transmission!J996+Generation!J996+Retail!J996+Misc!J996","v":0},{"$f":"+Distribution!K996+Transmission!K996+Generation!K996+Retail!K996+Misc!K996","v":0},{"$f":"+Distribution!L996+Transmission!L996+Generation!L996+Retail!L996+Misc!L996","v":0},{"$f":"+Distribution!M996+Transmission!M996+Generation!M996+Retail!M996+Misc!M996","v":0},{"$f":"+Distribution!N996+Transmission!N996+Generation!N996+Retail!N996+Misc!N996","v":0},{"$f":"+Distribution!O996+Transmission!O996+Generation!O996+Retail!O996+Misc!O996","v":0},{"$f":"+Distribution!P996+Transmission!P996+Generation!P996+Retail!P996+Misc!P996","v":0},{"$f":"+Distribution!Q996+Transmission!Q996+Generation!Q996+Retail!Q996+Misc!Q996","v":0},{"$f":"+Distribution!R996+Transmission!R996+Generation!R996+Retail!R996+Misc!R996","v":0},{"$f":"+Distribution!S996+Transmission!S996+Generation!S996+Retail!S996+Misc!S996","v":0},{"$f":"ROUND(SUM(I996:S996)-H996,0)","v":0}]
[{"$f":"ROW()","v":997},null,null,null,null,null,null,{"$f":"+Distribution!H997+Transmission!H997+Generation!H997+Retail!H997+Misc!H997","v":36370148.020000003},{"$f":"+Distribution!I997+Transmission!I997+Generation!I997+Retail!I997+Misc!I997","v":17815197.624146465},{"$f":"+Distribution!J997+Transmission!J997+Generation!J997+Retail!J997+Misc!J997","v":11148364.125108702},{"$f":"+Distribution!K997+Transmission!K997+Generation!K997+Retail!K997+Misc!K997","v":3439919.0096239205},{"$f":"+Distribution!L997+Transmission!L997+Generation!L997+Retail!L997+Misc!L997","v":26814.304483008382},{"$f":"+Distribution!M997+Transmission!M997+Generation!M997+Retail!M997+Misc!M997","v":0},{"$f":"+Distribution!N997+Transmission!N997+Generation!N997+Retail!N997+Misc!N997","v":632547.43083056191},{"$f":"+Distribution!O997+Transmission!O997+Generation!O997+Retail!O997+Misc!O997","v":7954.3578679206112},{"$f":"+Distribution!P997+Transmission!P997+Generation!P997+Retail!P997+Misc!P997","v":5946.4777326785979},{"$f":"+Distribution!Q997+Transmission!Q997+Generation!Q997+Retail!Q997+Misc!Q997","v":3293404.6902067466},{"$f":"+Distribution!R997+Transmission!R997+Generation!R997+Retail!R997+Misc!R997","v":0},{"$f":"+Distribution!S997+Transmission!S997+Generation!S997+Retail!S997+Misc!S997","v":0},{"$f":"ROUND(SUM(I997:S997)-H997,0)","v":0}]
[{"$f":"ROW()","v":998},null,"361","Structures and Improvements"]
[{"$f":"ROW()","v":999},null,null,null,"Demand Primary","F20",null,{"$f":"+Distribution!H999+Transmission!H999+Generation!H999+Retail!H999+Misc!H999","v":46108103.180769198},{"$f":"+Distribution!I999+Transmission!I999+Generation!I999+Retail!I999+Misc!I999","v":22585142.347736295},{"$f":"+Distribution!J999+Transmission!J999+Generation!J999+Retail!J999+Misc!J999","v":14133292.036497401},{"$f":"+Distribution!K999+Transmission!K999+Generation!K999+Retail!K999+Misc!K999","v":4360942.9508510726},{"$f":"+Distribution!L999+Transmission!L999+Generation!L999+Retail!L999+Misc!L999","v":33993.722465557134},{"$f":"+Distribution!M999+Transmission!M999+Generation!M999+Retail!M999+Misc!M999","v":0},{"$f":"+Distribution!N999+Transmission!N999+Generation!N999+Retail!N999+Misc!N999","v":801909.36235474842},{"$f":"+Distribution!O999+Transmission!O999+Generation!O999+Retail!O999+Misc!O999","v":10084.103950007702},{"$f":"+Distribution!P999+Transmission!P999+Generation!P999+Retail!P999+Misc!P999","v":7538.6222984222877},{"$f":"+Distribution!Q999+Transmission!Q999+Generation!Q999+Retail!Q999+Misc!Q999","v":4175200.0346156927},{"$f":"+Distribution!R999+Transmission!R999+Generation!R999+Retail!R999+Misc!R999","v":0},{"$f":"+Distribution!S999+Transmission!S999+Generation!S999+Retail!S999+Misc!S999","v":0},{"$f":"ROUND(SUM(I999:S999)-H999,0)","v":0}]
[{"$f":"ROW()","v":1000},null,null,null,"Assigned","A",null,{"$f":"+Distribution!H1000+Transmission!H1000+Generation!H1000+Retail!H1000+Misc!H1000","v":0},{"$f":"+Distribution!I1000+Transmission!I1000+Generation!I1000+Retail!I1000+Misc!I1000","v":0},{"$f":"+Distribution!J1000+Transmission!J1000+Generation!J1000+Retail!J1000+Misc!J1000","v":0},{"$f":"+Distribution!K1000+Transmission!K1000+Generation!K1000+Retail!K1000+Misc!K1000","v":0},{"$f":"+Distribution!L1000+Transmission!L1000+Generation!L1000+Retail!L1000+Misc!L1000","v":0},{"$f":"+Distribution!M1000+Transmission!M1000+Generation!M1000+Retail!M1000+Misc!M1000","v":0},{"$f":"+Distribution!N1000+Transmission!N1000+Generation!N1000+Retail!N1000+Misc!N1000","v":0},{"$f":"+Distribution!O1000+Transmission!O1000+Generation!O1000+Retail!O1000+Misc!O1000","v":0},{"$f":"+Distribution!P1000+Transmission!P1000+Generation!P1000+Retail!P1000+Misc!P1000","v":0},{"$f":"+Distribution!Q1000+Transmission!Q1000+Generation!Q1000+Retail!Q1000+Misc!Q1000","v":0},{"$f":"+Distribution!R1000+Transmission!R1000+Generation!R1000+Retail!R1000+Misc!R1000","v":0},{"$f":"+Distribution!S1000+Transmission!S1000+Generation!S1000+Retail!S1000+Misc!S1000","v":0},{"$f":"ROUND(SUM(I1000:S1000)-H1000,0)","v":0}]
[{"$f":"ROW()","v":1001},null,null,null,null,null,null,{"$f":"+Distribution!H1001+Transmission!H1001+Generation!H1001+Retail!H1001+Misc!H1001","v":46108103.180769198},{"$f":"+Distribution!I1001+Transmission!I1001+Generation!I1001+Retail!I1001+Misc!I1001","v":22585142.347736295},{"$f":"+Distribution!J1001+Transmission!J1001+Generation!J1001+Retail!J1001+Misc!J1001","v":14133292.036497401},{"$f":"+Distribution!K1001+Transmission!K1001+Generation!K1001+Retail!K1001+Misc!K1001","v":4360942.9508510726},{"$f":"+Distribution!L1001+Transmission!L1001+Generation!L1001+Retail!L1001+Misc!L1001","v":33993.722465557134},{"$f":"+Distribution!M1001+Transmission!M1001+Generation!M1001+Retail!M1001+Misc!M1001","v":0},{"$f":"+Distribution!N1001+Transmission!N1001+Generation!N1001+Retail!N1001+Misc!N1001","v":801909.36235474842},{"$f":"+Distribution!O1001+Transmission!O1001+Generation!O1001+Retail!O1001+Misc!O1001","v":10084.103950007702},{"$f":"+Distribution!P1001+Transmission!P1001+Generation!P1001+Retail!P1001+Misc!P1001","v":7538.6222984222877},{"$f":"+Distribution!Q1001+Transmission!Q1001+Generation!Q1001+Retail!Q1001+Misc!Q1001","v":4175200.0346156927},{"$f":"+Distribution!R1001+Transmission!R1001+Generation!R1001+Retail!R1001+Misc!R1001","v":0},{"$f":"+Distribution!S1001+Transmission!S1001+Generation!S1001+Retail!S1001+Misc!S1001","v":0},{"$f":"ROUND(SUM(I1001:S1001)-H1001,0)","v":0}]
[{"$f":"ROW()","v":1002},null,"362","Station Equipment"]
[{"$f":"ROW()","v":1003},null,null,null,"Demand Primary","F20",null,{"$f":"+Distribution!H1003+Transmission!H1003+Generation!H1003+Retail!H1003+Misc!H1003","v":444325265.84769201},{"$f":"+Distribution!I1003+Transmission!I1003+Generation!I1003+Retail!I1003+Misc!I1003","v":217643942.94257945},{"$f":"+Distribution!J1003+Transmission!J1003+Generation!J1003+Retail!J1003+Misc!J1003","v":136196857.12941995},{"$f":"+Distribution!K1003+Transmission!K1003+Generation!K1003+Retail!K1003+Misc!K1003","v":42024655.154144123},{"$f":"+Distribution!L1003+Transmission!L1003+Generation!L1003+Retail!L1003+Misc!L1003","v":327583.84599870146},{"$f":"+Distribution!M1003+Transmission!M1003+Generation!M1003+Retail!M1003+Misc!M1003","v":0},{"$f":"+Distribution!N1003+Transmission!N1003+Generation!N1003+Retail!N1003+Misc!N1003","v":7727678.3479272733},{"$f":"+Distribution!O1003+Transmission!O1003+Generation!O1003+Retail!O1003+Misc!O1003","v":97176.458351722322},{"$f":"+Distribution!P1003+Transmission!P1003+Generation!P1003+Retail!P1003+Misc!P1003","v":72646.674354387142},{"$f":"+Distribution!Q1003+Transmission!Q1003+Generation!Q1003+Retail!Q1003+Misc!Q1003","v":40234725.294916414},{"$f":"+Distribution!R1003+Transmission!R1003+Generation!R1003+Retail!R1003+Misc!R1003","v":0},{"$f":"+Distribution!S1003+Transmission!S1003+Generation!S1003+Retail!S1003+Misc!S1003","v":0},{"$f":"ROUND(SUM(I1003:S1003)-H1003,0)","v":0}]
[{"$f":"ROW()","v":1004},null,null,null,"Assigned","A",null,{"$f":"+Distribution!H1004+Transmission!H1004+Generation!H1004+Retail!H1004+Misc!H1004","v":0},{"$f":"+Distribution!I1004+Transmission!I1004+Generation!I1004+Retail!I1004+Misc!I1004","v":0},{"$f":"+Distribution!J1004+Transmission!J1004+Generation!J1004+Retail!J1004+Misc!J1004","v":0},{"$f":"+Distribution!K1004+Transmission!K1004+Generation!K1004+Retail!K1004+Misc!K1004","v":0},{"$f":"+Distribution!L1004+Transmission!L1004+Generation!L1004+Retail!L1004+Misc!L1004","v":0},{"$f":"+Distribution!M1004+Transmission!M1004+Generation!M1004+Retail!M1004+Misc!M1004","v":0},{"$f":"+Distribution!N1004+Transmission!N1004+Generation!N1004+Retail!N1004+Misc!N1004","v":0},{"$f":"+Distribution!O1004+Transmission!O1004+Generation!O1004+Retail!O1004+Misc!O1004","v":0},{"$f":"+Distribution!P1004+Transmission!P1004+Generation!P1004+Retail!P1004+Misc!P1004","v":0},{"$f":"+Distribution!Q1004+Transmission!Q1004+Generation!Q1004+Retail!Q1004+Misc!Q1004","v":0},{"$f":"+Distribution!R1004+Transmission!R1004+Generation!R1004+Retail!R1004+Misc!R1004","v":0},{"$f":"+Distribution!S1004+Transmission!S1004+Generation!S1004+Retail!S1004+Misc!S1004","v":0},{"$f":"ROUND(SUM(I1004:S1004)-H1004,0)","v":0}]
[{"$f":"ROW()","v":1005},null,null,null,null,null,null,{"$f":"+Distribution!H1005+Transmission!H1005+Generation!H1005+Retail!H1005+Misc!H1005","v":444325265.84769201},{"$f":"+Distribution!I1005+Transmission!I1005+Generation!I1005+Retail!I1005+Misc!I1005","v":217643942.94257945},{"$f":"+Distribution!J1005+Transmission!J1005+Generation!J1005+Retail!J1005+Misc!J1005","v":136196857.12941995},{"$f":"+Distribution!K1005+Transmission!K1005+Generation!K1005+Retail!K1005+Misc!K1005","v":42024655.154144123},{"$f":"+Distribution!L1005+Transmission!L1005+Generation!L1005+Retail!L1005+Misc!L1005","v":327583.84599870146},{"$f":"+Distribution!M1005+Transmission!M1005+Generation!M1005+Retail!M1005+Misc!M1005","v":0},{"$f":"+Distribution!N1005+Transmission!N1005+Generation!N1005+Retail!N1005+Misc!N1005","v":7727678.3479272733},{"$f":"+Distribution!O1005+Transmission!O1005+Generation!O1005+Retail!O1005+Misc!O1005","v":97176.458351722322},{"$f":"+Distribution!P1005+Transmission!P1005+Generation!P1005+Retail!P1005+Misc!P1005","v":72646.674354387142},{"$f":"+Distribution!Q1005+Transmission!Q1005+Generation!Q1005+Retail!Q1005+Misc!Q1005","v":40234725.294916414},{"$f":"+Distribution!R1005+Transmission!R1005+Generation!R1005+Retail!R1005+Misc!R1005","v":0},{"$f":"+Distribution!S1005+Transmission!S1005+Generation!S1005+Retail!S1005+Misc!S1005","v":0},{"$f":"ROUND(SUM(I1005:S1005)-H1005,0)","v":0}]
[{"$f":"ROW()","v":1006},null,"364","Poles, Towers & Fixtures"]
[{"$f":"ROW()","v":1007},null,null,null,"Demand Primary","F20",null,{"$f":"+Distribution!H1007+Transmission!H1007+Generation!H1007+Retail!H1007+Misc!H1007","v":323596441.42366141},{"$f":"+Distribution!I1007+Transmission!I1007+Generation!I1007+Retail!I1007+Misc!I1007","v":158507316.25460851},{"$f":"+Distribution!J1007+Transmission!J1007+Generation!J1007+Retail!J1007+Misc!J1007","v":99190439.274444997},{"$f":"+Distribution!K1007+Transmission!K1007+Generation!K1007+Retail!K1007+Misc!K1007","v":30606021.996055279},{"$f":"+Distribution!L1007+Transmission!L1007+Generation!L1007+Retail!L1007+Misc!L1007","v":238575.14974040084},{"$f":"+Distribution!M1007+Transmission!M1007+Generation!M1007+Retail!M1007+Misc!M1007","v":0},{"$f":"+Distribution!N1007+Transmission!N1007+Generation!N1007+Retail!N1007+Misc!N1007","v":5627969.8816702655},{"$f":"+Distribution!O1007+Transmission!O1007+Generation!O1007+Retail!O1007+Misc!O1007","v":70772.378997576932},{"$f":"+Distribution!P1007+Transmission!P1007+Generation!P1007+Retail!P1007+Misc!P1007","v":52907.649213901568},{"$f":"+Distribution!Q1007+Transmission!Q1007+Generation!Q1007+Retail!Q1007+Misc!Q1007","v":29302438.838930495},{"$f":"+Distribution!R1007+Transmission!R1007+Generation!R1007+Retail!R1007+Misc!R1007","v":0},{"$f":"+Distribution!S1007+Transmission!S1007+Generation!S1007+Retail!S1007+Misc!S1007","v":0},{"$f":"ROUND(SUM(I1007:S1007)-H1007,0)","v":0}]
[{"$f":"ROW()","v":1008},null,null,null,"Demand Secondary","F22",null,{"$f":"+Distribution!H1008+Transmission!H1008+Generation!H1008+Retail!H1008+Misc!H1008","v":811018.6501845977},{"$f":"+Distribution!I1008+Transmission!I1008+Generation!I1008+Retail!I1008+Misc!I1008","v":720735.09947674139},{"$f":"+Distribution!J1008+Transmission!J1008+Generation!J1008+Retail!J1008+Misc!J1008","v":0},{"$f":"+Distribution!K1008+Transmission!K1008+Generation!K1008+Retail!K1008+Misc!K1008","v":0},{"$f":"+Distribution!L1008+Transmission!L1008+Generation!L1008+Retail!L1008+Misc!L1008","v":0},{"$f":"+Distribution!M1008+Transmission!M1008+Generation!M1008+Retail!M1008+Misc!M1008","v":0},{"$f":"+Distribution!N1008+Transmission!N1008+Generation!N1008+Retail!N1008+Misc!N1008","v":0},{"$f":"+Distribution!O1008+Transmission!O1008+Generation!O1008+Retail!O1008+Misc!O1008","v":0},{"$f":"+Distribution!P1008+Transmission!P1008+Generation!P1008+Retail!P1008+Misc!P1008","v":0},{"$f":"+Distribution!Q1008+Transmission!Q1008+Generation!Q1008+Retail!Q1008+Misc!Q1008","v":90283.550707856368},{"$f":"+Distribution!R1008+Transmission!R1008+Generation!R1008+Retail!R1008+Misc!R1008","v":0},{"$f":"+Distribution!S1008+Transmission!S1008+Generation!S1008+Retail!S1008+Misc!S1008","v":0},{"$f":"ROUND(SUM(I1008:S1008)-H1008,0)","v":0}]
[{"$f":"ROW()","v":1009},null,null,null,"Assigned","A",null,{"$f":"+Distribution!H1009+Transmission!H1009+Generation!H1009+Retail!H1009+Misc!H1009","v":4019781},{"$f":"+Distribution!I1009+Transmission!I1009+Generation!I1009+Retail!I1009+Misc!I1009","v":0},{"$f":"+Distribution!J1009+Transmission!J1009+Generation!J1009+Retail!J1009+Misc!J1009","v":0},{"$f":"+Distribution!K1009+Transmission!K1009+Generation!K1009+Retail!K1009+Misc!K1009","v":0},{"$f":"+Distribution!L1009+Transmission!L1009+Generation!L1009+Retail!L1009+Misc!L1009","v":4019781},{"$f":"+Distribution!M1009+Transmission!M1009+Generation!M1009+Retail!M1009+Misc!M1009","v":0},{"$f":"+Distribution!N1009+Transmission!N1009+Generation!N1009+Retail!N1009+Misc!N1009","v":0},{"$f":"+Distribution!O1009+Transmission!O1009+Generation!O1009+Retail!O1009+Misc!O1009","v":0},{"$f":"+Distribution!P1009+Transmission!P1009+Generation!P1009+Retail!P1009+Misc!P1009","v":0},{"$f":"+Distribution!Q1009+Transmission!Q1009+Generation!Q1009+Retail!Q1009+Misc!Q1009","v":0},{"$f":"+Distribution!R1009+Transmission!R1009+Generation!R1009+Retail!R1009+Misc!R1009","v":0},{"$f":"+Distribution!S1009+Transmission!S1009+Generation!S1009+Retail!S1009+Misc!S1009","v":0},{"$f":"ROUND(SUM(I1009:S1009)-H1009,0)","v":0}]
[{"$f":"ROW()","v":1010},null,null,null,null,null,null,{"$f":"+Distribution!H1010+Transmission!H1010+Generation!H1010+Retail!H1010+Misc!H1010","v":328427241.07384598},{"$f":"+Distribution!I1010+Transmission!I1010+Generation!I1010+Retail!I1010+Misc!I1010","v":159228051.35408527},{"$f":"+Distribution!J1010+Transmission!J1010+Generation!J1010+Retail!J1010+Misc!J1010","v":99190439.274444997},{"$f":"+Distribution!K1010+Transmission!K1010+Generation!K1010+Retail!K1010+Misc!K1010","v":30606021.996055279},{"$f":"+Distribution!L1010+Transmission!L1010+Generation!L1010+Retail!L1010+Misc!L1010","v":4258356.1497404007},{"$f":"+Distribution!M1010+Transmission!M1010+Generation!M1010+Retail!M1010+Misc!M1010","v":0},{"$f":"+Distribution!N1010+Transmission!N1010+Generation!N1010+Retail!N1010+Misc!N1010","v":5627969.8816702655},{"$f":"+Distribution!O1010+Transmission!O1010+Generation!O1010+Retail!O1010+Misc!O1010","v":70772.378997576932},{"$f":"+Distribution!P1010+Transmission!P1010+Generation!P1010+Retail!P1010+Misc!P1010","v":52907.649213901568},{"$f":"+Distribution!Q1010+Transmission!Q1010+Generation!Q1010+Retail!Q1010+Misc!Q1010","v":29392722.389638353},{"$f":"+Distribution!R1010+Transmission!R1010+Generation!R1010+Retail!R1010+Misc!R1010","v":0},{"$f":"+Distribution!S1010+Transmission!S1010+Generation!S1010+Retail!S1010+Misc!S1010","v":0},{"$f":"ROUND(SUM(I1010:S1010)-H1010,0)","v":0}]
[{"$f":"ROW()","v":1011},null,"365","Overhead Conductors"]
[{"$f":"ROW()","v":1012},null,null,null,"Demand Primary","F20",null,{"$f":"+Distribution!H1012+Transmission!H1012+Generation!H1012+Retail!H1012+Misc!H1012","v":131138897.46857381},{"$f":"+Distribution!I1012+Transmission!I1012+Generation!I1012+Retail!I1012+Misc!I1012","v":64235795.0627698},{"$f":"+Distribution!J1012+Transmission!J1012+Generation!J1012+Retail!J1012+Misc!J1012","v":40197366.783907756},{"$f":"+Distribution!K1012+Transmission!K1012+Generation!K1012+Retail!K1012+Misc!K1012","v":12403226.570736108},{"$f":"+Distribution!L1012+Transmission!L1012+Generation!L1012+Retail!L1012+Misc!L1012","v":96683.640780199246},{"$f":"+Distribution!M1012+Transmission!M1012+Generation!M1012+Retail!M1012+Misc!M1012","v":0},{"$f":"+Distribution!N1012+Transmission!N1012+Generation!N1012+Retail!N1012+Misc!N1012","v":2280759.8316642442},{"$f":"+Distribution!O1012+Transmission!O1012+Generation!O1012+Retail!O1012+Misc!O1012","v":28680.821433445031},{"$f":"+Distribution!P1012+Transmission!P1012+Generation!P1012+Retail!P1012+Misc!P1012","v":21441.060213889552},{"$f":"+Distribution!Q1012+Transmission!Q1012+Generation!Q1012+Retail!Q1012+Misc!Q1012","v":11874943.697068367},{"$f":"+Distribution!R1012+Transmission!R1012+Generation!R1012+Retail!R1012+Misc!R1012","v":0},{"$f":"+Distribution!S1012+Transmission!S1012+Generation!S1012+Retail!S1012+Misc!S1012","v":0},{"$f":"ROUND(SUM(I1012:S1012)-H1012,0)","v":0}]
[{"$f":"ROW()","v":1013},null,null,null,"Demand Secondary","F22",null,{"$f":"+Distribution!H1013+Transmission!H1013+Generation!H1013+Retail!H1013+Misc!H1013","v":81679826.109118193},{"$f":"+Distribution!I1013+Transmission!I1013+Generation!I1013+Retail!I1013+Misc!I1013","v":72587131.729460001},{"$f":"+Distribution!J1013+Transmission!J1013+Generation!J1013+Retail!J1013+Misc!J1013","v":0},{"$f":"+Distribution!K1013+Transmission!K1013+Generation!K1013+Retail!K1013+Misc!K1013","v":0},{"$f":"+Distribution!L1013+Transmission!L1013+Generation!L1013+Retail!L1013+Misc!L1013","v":0},{"$f":"+Distribution!M1013+Transmission!M1013+Generation!M1013+Retail!M1013+Misc!M1013","v":0},{"$f":"+Distribution!N1013+Transmission!N1013+Generation!N1013+Retail!N1013+Misc!N1013","v":0},{"$f":"+Distribution!O1013+Transmission!O1013+Generation!O1013+Retail!O1013+Misc!O1013","v":0},{"$f":"+Distribution!P1013+Transmission!P1013+Generation!P1013+Retail!P1013+Misc!P1013","v":0},{"$f":"+Distribution!Q1013+Transmission!Q1013+Generation!Q1013+Retail!Q1013+Misc!Q1013","v":9092694.3796581905},{"$f":"+Distribution!R1013+Transmission!R1013+Generation!R1013+Retail!R1013+Misc!R1013","v":0},{"$f":"+Distribution!S1013+Transmission!S1013+Generation!S1013+Retail!S1013+Misc!S1013","v":0},{"$f":"ROUND(SUM(I1013:S1013)-H1013,0)","v":0}]
[{"$f":"ROW()","v":1014},null,null,null,"Assigned","A",null,{"$f":"+Distribution!H1014+Transmission!H1014+Generation!H1014+Retail!H1014+Misc!H1014","v":1702320},{"$f":"+Distribution!I1014+Transmission!I1014+Generation!I1014+Retail!I1014+Misc!I1014","v":0},{"$f":"+Distribution!J1014+Transmission!J1014+Generation!J1014+Retail!J1014+Misc!J1014","v":0},{"$f":"+Distribution!K1014+Transmission!K1014+Generation!K1014+Retail!K1014+Misc!K1014","v":0},{"$f":"+Distribution!L1014+Transmission!L1014+Generation!L1014+Retail!L1014+Misc!L1014","v":1702320},{"$f":"+Distribution!M1014+Transmission!M1014+Generation!M1014+Retail!M1014+Misc!M1014","v":0},{"$f":"+Distribution!N1014+Transmission!N1014+Generation!N1014+Retail!N1014+Misc!N1014","v":0},{"$f":"+Distribution!O1014+Transmission!O1014+Generation!O1014+Retail!O1014+Misc!O1014","v":0},{"$f":"+Distribution!P1014+Transmission!P1014+Generation!P1014+Retail!P1014+Misc!P1014","v":0},{"$f":"+Distribution!Q1014+Transmission!Q1014+Generation!Q1014+Retail!Q1014+Misc!Q1014","v":0},{"$f":"+Distribution!R1014+Transmission!R1014+Generation!R1014+Retail!R1014+Misc!R1014","v":0},{"$f":"+Distribution!S1014+Transmission!S1014+Generation!S1014+Retail!S1014+Misc!S1014","v":0},{"$f":"ROUND(SUM(I1014:S1014)-H1014,0)","v":0}]
[{"$f":"ROW()","v":1015},null,null,null,null,null,null,{"$f":"+Distribution!H1015+Transmission!H1015+Generation!H1015+Retail!H1015+Misc!H1015","v":214521043.577692},{"$f":"+Distribution!I1015+Transmission!I1015+Generation!I1015+Retail!I1015+Misc!I1015","v":136822926.7922298},{"$f":"+Distribution!J1015+Transmission!J1015+Generation!J1015+Retail!J1015+Misc!J1015","v":40197366.783907756},{"$f":"+Distribution!K1015+Transmission!K1015+Generation!K1015+Retail!K1015+Misc!K1015","v":12403226.570736108},{"$f":"+Distribution!L1015+Transmission!L1015+Generation!L1015+Retail!L1015+Misc!L1015","v":1799003.6407801993},{"$f":"+Distribution!M1015+Transmission!M1015+Generation!M1015+Retail!M1015+Misc!M1015","v":0},{"$f":"+Distribution!N1015+Transmission!N1015+Generation!N1015+Retail!N1015+Misc!N1015","v":2280759.8316642442},{"$f":"+Distribution!O1015+Transmission!O1015+Generation!O1015+Retail!O1015+Misc!O1015","v":28680.821433445031},{"$f":"+Distribution!P1015+Transmission!P1015+Generation!P1015+Retail!P1015+Misc!P1015","v":21441.060213889552},{"$f":"+Distribution!Q1015+Transmission!Q1015+Generation!Q1015+Retail!Q1015+Misc!Q1015","v":20967638.076726556},{"$f":"+Distribution!R1015+Transmission!R1015+Generation!R1015+Retail!R1015+Misc!R1015","v":0},{"$f":"+Distribution!S1015+Transmission!S1015+Generation!S1015+Retail!S1015+Misc!S1015","v":0},{"$f":"ROUND(SUM(I1015:S1015)-H1015,0)","v":0}]
[{"$f":"ROW()","v":1016},null,"366","Underground Conduit"]
[{"$f":"ROW()","v":1017},null,null,null,"Demand Primary","F20",null,{"$f":"+Distribution!H1017+Transmission!H1017+Generation!H1017+Retail!H1017+Misc!H1017","v":118078821.94542931},{"$f":"+Distribution!I1017+Transmission!I1017+Generation!I1017+Retail!I1017+Misc!I1017","v":57838575.389559977},{"$f":"+Distribution!J1017+Transmission!J1017+Generation!J1017+Retail!J1017+Misc!J1017","v":36194125.517103739},{"$f":"+Distribution!K1017+Transmission!K1017+Generation!K1017+Retail!K1017+Misc!K1017","v":11167993.707936535},{"$f":"+Distribution!L1017+Transmission!L1017+Generation!L1017+Retail!L1017+Misc!L1017","v":87054.951849483114},{"$f":"+Distribution!M1017+Transmission!M1017+Generation!M1017+Retail!M1017+Misc!M1017","v":0},{"$f":"+Distribution!N1017+Transmission!N1017+Generation!N1017+Retail!N1017+Misc!N1017","v":2053619.7822458211},{"$f":"+Distribution!O1017+Transmission!O1017+Generation!O1017+Retail!O1017+Misc!O1017","v":25824.508766363346},{"$f":"+Distribution!P1017+Transmission!P1017+Generation!P1017+Retail!P1017+Misc!P1017","v":19305.752756719638},{"$f":"+Distribution!Q1017+Transmission!Q1017+Generation!Q1017+Retail!Q1017+Misc!Q1017","v":10692322.33521067},{"$f":"+Distribution!R1017+Transmission!R1017+Generation!R1017+Retail!R1017+Misc!R1017","v":0},{"$f":"+Distribution!S1017+Transmission!S1017+Generation!S1017+Retail!S1017+Misc!S1017","v":0},{"$f":"ROUND(SUM(I1017:S1017)-H1017,0)","v":0}]
[{"$f":"ROW()","v":1018},null,null,null,"Demand Secondary","F22",null,{"$f":"+Distribution!H1018+Transmission!H1018+Generation!H1018+Retail!H1018+Misc!H1018","v":55873479.093800679},{"$f":"+Distribution!I1018+Transmission!I1018+Generation!I1018+Retail!I1018+Misc!I1018","v":49653577.63796939},{"$f":"+Distribution!J1018+Transmission!J1018+Generation!J1018+Retail!J1018+Misc!J1018","v":0},{"$f":"+Distribution!K1018+Transmission!K1018+Generation!K1018+Retail!K1018+Misc!K1018","v":0},{"$f":"+Distribution!L1018+Transmission!L1018+Generation!L1018+Retail!L1018+Misc!L1018","v":0},{"$f":"+Distribution!M1018+Transmission!M1018+Generation!M1018+Retail!M1018+Misc!M1018","v":0},{"$f":"+Distribution!N1018+Transmission!N1018+Generation!N1018+Retail!N1018+Misc!N1018","v":0},{"$f":"+Distribution!O1018+Transmission!O1018+Generation!O1018+Retail!O1018+Misc!O1018","v":0},{"$f":"+Distribution!P1018+Transmission!P1018+Generation!P1018+Retail!P1018+Misc!P1018","v":0},{"$f":"+Distribution!Q1018+Transmission!Q1018+Generation!Q1018+Retail!Q1018+Misc!Q1018","v":6219901.4558312893},{"$f":"+Distribution!R1018+Transmission!R1018+Generation!R1018+Retail!R1018+Misc!R1018","v":0},{"$f":"+Distribution!S1018+Transmission!S1018+Generation!S1018+Retail!S1018+Misc!S1018","v":0},{"$f":"ROUND(SUM(I1018:S1018)-H1018,0)","v":0}]
[{"$f":"ROW()","v":1019},null,null,null,"Assigned","A",null,{"$f":"+Distribution!H1019+Transmission!H1019+Generation!H1019+Retail!H1019+Misc!H1019","v":25971},{"$f":"+Distribution!I1019+Transmission!I1019+Generation!I1019+Retail!I1019+Misc!I1019","v":0},{"$f":"+Distribution!J1019+Transmission!J1019+Generation!J1019+Retail!J1019+Misc!J1019","v":0},{"$f":"+Distribution!K1019+Transmission!K1019+Generation!K1019+Retail!K1019+Misc!K1019","v":0},{"$f":"+Distribution!L1019+Transmission!L1019+Generation!L1019+Retail!L1019+Misc!L1019","v":25971},{"$f":"+Distribution!M1019+Transmission!M1019+Generation!M1019+Retail!M1019+Misc!M1019","v":0},{"$f":"+Distribution!N1019+Transmission!N1019+Generation!N1019+Retail!N1019+Misc!N1019","v":0},{"$f":"+Distribution!O1019+Transmission!O1019+Generation!O1019+Retail!O1019+Misc!O1019","v":0},{"$f":"+Distribution!P1019+Transmission!P1019+Generation!P1019+Retail!P1019+Misc!P1019","v":0},{"$f":"+Distribution!Q1019+Transmission!Q1019+Generation!Q1019+Retail!Q1019+Misc!Q1019","v":0},{"$f":"+Distribution!R1019+Transmission!R1019+Generation!R1019+Retail!R1019+Misc!R1019","v":0},{"$f":"+Distribution!S1019+Transmission!S1019+Generation!S1019+Retail!S1019+Misc!S1019","v":0},{"$f":"ROUND(SUM(I1019:S1019)-H1019,0)","v":0}]
[{"$f":"ROW()","v":1020},null,null,null,null,null,null,{"$f":"+Distribution!H1020+Transmission!H1020+Generation!H1020+Retail!H1020+Misc!H1020","v":173978272.03922999},{"$f":"+Distribution!I1020+Transmission!I1020+Generation!I1020+Retail!I1020+Misc!I1020","v":107492153.02752936},{"$f":"+Distribution!J1020+Transmission!J1020+Generation!J1020+Retail!J1020+Misc!J1020","v":36194125.517103739},{"$f":"+Distribution!K1020+Transmission!K1020+Generation!K1020+Retail!K1020+Misc!K1020","v":11167993.707936535},{"$f":"+Distribution!L1020+Transmission!L1020+Generation!L1020+Retail!L1020+Misc!L1020","v":113025.95184948311},{"$f":"+Distribution!M1020+Transmission!M1020+Generation!M1020+Retail!M1020+Misc!M1020","v":0},{"$f":"+Distribution!N1020+Transmission!N1020+Generation!N1020+Retail!N1020+Misc!N1020","v":2053619.7822458211},{"$f":"+Distribution!O1020+Transmission!O1020+Generation!O1020+Retail!O1020+Misc!O1020","v":25824.508766363346},{"$f":"+Distribution!P1020+Transmission!P1020+Generation!P1020+Retail!P1020+Misc!P1020","v":19305.752756719638},{"$f":"+Distribution!Q1020+Transmission!Q1020+Generation!Q1020+Retail!Q1020+Misc!Q1020","v":16912223.791041959},{"$f":"+Distribution!R1020+Transmission!R1020+Generation!R1020+Retail!R1020+Misc!R1020","v":0},{"$f":"+Distribution!S1020+Transmission!S1020+Generation!S1020+Retail!S1020+Misc!S1020","v":0},{"$f":"ROUND(SUM(I1020:S1020)-H1020,0)","v":0}]
[{"$f":"ROW()","v":1021},null,"367","Underground Conductors "]
[{"$f":"ROW()","v":1022},null,null,null,"Demand Primary","F20",null,{"$f":"+Distribution!H1022+Transmission!H1022+Generation!H1022+Retail!H1022+Misc!H1022","v":350626888.69213957},{"$f":"+Distribution!I1022+Transmission!I1022+Generation!I1022+Retail!I1022+Misc!I1022","v":171747646.20026067},{"$f":"+Distribution!J1022+Transmission!J1022+Generation!J1022+Retail!J1022+Misc!J1022","v":107475950.4702706},{"$f":"+Distribution!K1022+Transmission!K1022+Generation!K1022+Retail!K1022+Misc!K1022","v":33162584.299468059},{"$f":"+Distribution!L1022+Transmission!L1022+Generation!L1022+Retail!L1022+Misc!L1022","v":258503.65382485781},{"$f":"+Distribution!M1022+Transmission!M1022+Generation!M1022+Retail!M1022+Misc!M1022","v":0},{"$f":"+Distribution!N1022+Transmission!N1022+Generation!N1022+Retail!N1022+Misc!N1022","v":6098081.7977525042},{"$f":"+Distribution!O1022+Transmission!O1022+Generation!O1022+Retail!O1022+Misc!O1022","v":76684.091283850779},{"$f":"+Distribution!P1022+Transmission!P1022+Generation!P1022+Retail!P1022+Misc!P1022","v":57327.096522665866},{"$f":"+Distribution!Q1022+Transmission!Q1022+Generation!Q1022+Retail!Q1022+Misc!Q1022","v":31750111.082756355},{"$f":"+Distribution!R1022+Transmission!R1022+Generation!R1022+Retail!R1022+Misc!R1022","v":0},{"$f":"+Distribution!S1022+Transmission!S1022+Generation!S1022+Retail!S1022+Misc!S1022","v":0},{"$f":"ROUND(SUM(I1022:S1022)-H1022,0)","v":0}]
[{"$f":"ROW()","v":1023},null,null,null,"Demand Secondary","F22",null,{"$f":"+Distribution!H1023+Transmission!H1023+Generation!H1023+Retail!H1023+Misc!H1023","v":126286724.87170644},{"$f":"+Distribution!I1023+Transmission!I1023+Generation!I1023+Retail!I1023+Misc!I1023","v":112228338.01945752},{"$f":"+Distribution!J1023+Transmission!J1023+Generation!J1023+Retail!J1023+Misc!J1023","v":0},{"$f":"+Distribution!K1023+Transmission!K1023+Generation!K1023+Retail!K1023+Misc!K1023","v":0},{"$f":"+Distribution!L1023+Transmission!L1023+Generation!L1023+Retail!L1023+Misc!L1023","v":0},{"$f":"+Distribution!M1023+Transmission!M1023+Generation!M1023+Retail!M1023+Misc!M1023","v":0},{"$f":"+Distribution!N1023+Transmission!N1023+Generation!N1023+Retail!N1023+Misc!N1023","v":0},{"$f":"+Distribution!O1023+Transmission!O1023+Generation!O1023+Retail!O1023+Misc!O1023","v":0},{"$f":"+Distribution!P1023+Transmission!P1023+Generation!P1023+Retail!P1023+Misc!P1023","v":0},{"$f":"+Distribution!Q1023+Transmission!Q1023+Generation!Q1023+Retail!Q1023+Misc!Q1023","v":14058386.85224892},{"$f":"+Distribution!R1023+Transmission!R1023+Generation!R1023+Retail!R1023+Misc!R1023","v":0},{"$f":"+Distribution!S1023+Transmission!S1023+Generation!S1023+Retail!S1023+Misc!S1023","v":0},{"$f":"ROUND(SUM(I1023:S1023)-H1023,0)","v":0}]
[{"$f":"ROW()","v":1024},null,null,null,"Assigned","A",null,{"$f":"+Distribution!H1024+Transmission!H1024+Generation!H1024+Retail!H1024+Misc!H1024","v":1286359},{"$f":"+Distribution!I1024+Transmission!I1024+Generation!I1024+Retail!I1024+Misc!I1024","v":0},{"$f":"+Distribution!J1024+Transmission!J1024+Generation!J1024+Retail!J1024+Misc!J1024","v":0},{"$f":"+Distribution!K1024+Transmission!K1024+Generation!K1024+Retail!K1024+Misc!K1024","v":0},{"$f":"+Distribution!L1024+Transmission!L1024+Generation!L1024+Retail!L1024+Misc!L1024","v":1286359},{"$f":"+Distribution!M1024+Transmission!M1024+Generation!M1024+Retail!M1024+Misc!M1024","v":0},{"$f":"+Distribution!N1024+Transmission!N1024+Generation!N1024+Retail!N1024+Misc!N1024","v":0},{"$f":"+Distribution!O1024+Transmission!O1024+Generation!O1024+Retail!O1024+Misc!O1024","v":0},{"$f":"+Distribution!P1024+Transmission!P1024+Generation!P1024+Retail!P1024+Misc!P1024","v":0},{"$f":"+Distribution!Q1024+Transmission!Q1024+Generation!Q1024+Retail!Q1024+Misc!Q1024","v":0},{"$f":"+Distribution!R1024+Transmission!R1024+Generation!R1024+Retail!R1024+Misc!R1024","v":0},{"$f":"+Distribution!S1024+Transmission!S1024+Generation!S1024+Retail!S1024+Misc!S1024","v":0},{"$f":"ROUND(SUM(I1024:S1024)-H1024,0)","v":0}]
[{"$f":"ROW()","v":1025},null,null,null,null,null,null,{"$f":"+Distribution!H1025+Transmission!H1025+Generation!H1025+Retail!H1025+Misc!H1025","v":478199972.56384599},{"$f":"+Distribution!I1025+Transmission!I1025+Generation!I1025+Retail!I1025+Misc!I1025","v":283975984.21971822},{"$f":"+Distribution!J1025+Transmission!J1025+Generation!J1025+Retail!J1025+Misc!J1025","v":107475950.4702706},{"$f":"+Distribution!K1025+Transmission!K1025+Generation!K1025+Retail!K1025+Misc!K1025","v":33162584.299468059},{"$f":"+Distribution!L1025+Transmission!L1025+Generation!L1025+Retail!L1025+Misc!L1025","v":1544862.6538248579},{"$f":"+Distribution!M1025+Transmission!M1025+Generation!M1025+Retail!M1025+Misc!M1025","v":0},{"$f":"+Distribution!N1025+Transmission!N1025+Generation!N1025+Retail!N1025+Misc!N1025","v":6098081.7977525042},{"$f":"+Distribution!O1025+Transmission!O1025+Generation!O1025+Retail!O1025+Misc!O1025","v":76684.091283850779},{"$f":"+Distribution!P1025+Transmission!P1025+Generation!P1025+Retail!P1025+Misc!P1025","v":57327.096522665866},{"$f":"+Distribution!Q1025+Transmission!Q1025+Generation!Q1025+Retail!Q1025+Misc!Q1025","v":45808497.935005277},{"$f":"+Distribution!R1025+Transmission!R1025+Generation!R1025+Retail!R1025+Misc!R1025","v":0},{"$f":"+Distribution!S1025+Transmission!S1025+Generation!S1025+Retail!S1025+Misc!S1025","v":0},{"$f":"ROUND(SUM(I1025:S1025)-H1025,0)","v":0}]
[{"$f":"ROW()","v":1026},null,"368","Line Transformers"]
[{"$f":"ROW()","v":1027},null,null,null,"Demand Secondary","F21",null,{"$f":"+Distribution!H1027+Transmission!H1027+Generation!H1027+Retail!H1027+Misc!H1027","v":439479967.09461498},{"$f":"+Distribution!I1027+Transmission!I1027+Generation!I1027+Retail!I1027+Misc!I1027","v":258533108.16584429},{"$f":"+Distribution!J1027+Transmission!J1027+Generation!J1027+Retail!J1027+Misc!J1027","v":111897733.82702334},{"$f":"+Distribution!K1027+Transmission!K1027+Generation!K1027+Retail!K1027+Misc!K1027","v":26487715.695150636},{"$f":"+Distribution!L1027+Transmission!L1027+Generation!L1027+Retail!L1027+Misc!L1027","v":1679921.3226620846},{"$f":"+Distribution!M1027+Transmission!M1027+Generation!M1027+Retail!M1027+Misc!M1027","v":0},{"$f":"+Distribution!N1027+Transmission!N1027+Generation!N1027+Retail!N1027+Misc!N1027","v":8093970.4448747374},{"$f":"+Distribution!O1027+Transmission!O1027+Generation!O1027+Retail!O1027+Misc!O1027","v":53466.621974223403},{"$f":"+Distribution!P1027+Transmission!P1027+Generation!P1027+Retail!P1027+Misc!P1027","v":348661.43678540329},{"$f":"+Distribution!Q1027+Transmission!Q1027+Generation!Q1027+Retail!Q1027+Misc!Q1027","v":32385389.580300245},{"$f":"+Distribution!R1027+Transmission!R1027+Generation!R1027+Retail!R1027+Misc!R1027","v":0},{"$f":"+Distribution!S1027+Transmission!S1027+Generation!S1027+Retail!S1027+Misc!S1027","v":0},{"$f":"ROUND(SUM(I1027:S1027)-H1027,0)","v":0}]
[{"$f":"ROW()","v":1028},null,null,null,"Assigned","A",null,{"$f":"+Distribution!H1028+Transmission!H1028+Generation!H1028+Retail!H1028+Misc!H1028","v":0},{"$f":"+Distribution!I1028+Transmission!I1028+Generation!I1028+Retail!I1028+Misc!I1028","v":0},{"$f":"+Distribution!J1028+Transmission!J1028+Generation!J1028+Retail!J1028+Misc!J1028","v":0},{"$f":"+Distribution!K1028+Transmission!K1028+Generation!K1028+Retail!K1028+Misc!K1028","v":0},{"$f":"+Distribution!L1028+Transmission!L1028+Generation!L1028+Retail!L1028+Misc!L1028","v":0},{"$f":"+Distribution!M1028+Transmission!M1028+Generation!M1028+Retail!M1028+Misc!M1028","v":0},{"$f":"+Distribution!N1028+Transmission!N1028+Generation!N1028+Retail!N1028+Misc!N1028","v":0},{"$f":"+Distribution!O1028+Transmission!O1028+Generation!O1028+Retail!O1028+Misc!O1028","v":0},{"$f":"+Distribution!P1028+Transmission!P1028+Generation!P1028+Retail!P1028+Misc!P1028","v":0},{"$f":"+Distribution!Q1028+Transmission!Q1028+Generation!Q1028+Retail!Q1028+Misc!Q1028","v":0},{"$f":"+Distribution!R1028+Transmission!R1028+Generation!R1028+Retail!R1028+Misc!R1028","v":0},{"$f":"+Distribution!S1028+Transmission!S1028+Generation!S1028+Retail!S1028+Misc!S1028","v":0},{"$f":"ROUND(SUM(I1028:S1028)-H1028,0)","v":0}]
[{"$f":"ROW()","v":1029},null,null,null,null,null,null,{"$f":"+Distribution!H1029+Transmission!H1029+Generation!H1029+Retail!H1029+Misc!H1029","v":439479967.09461498},{"$f":"+Distribution!I1029+Transmission!I1029+Generation!I1029+Retail!I1029+Misc!I1029","v":258533108.16584429},{"$f":"+Distribution!J1029+Transmission!J1029+Generation!J1029+Retail!J1029+Misc!J1029","v":111897733.82702334},{"$f":"+Distribution!K1029+Transmission!K1029+Generation!K1029+Retail!K1029+Misc!K1029","v":26487715.695150636},{"$f":"+Distribution!L1029+Transmission!L1029+Generation!L1029+Retail!L1029+Misc!L1029","v":1679921.3226620846},{"$f":"+Distribution!M1029+Transmission!M1029+Generation!M1029+Retail!M1029+Misc!M1029","v":0},{"$f":"+Distribution!N1029+Transmission!N1029+Generation!N1029+Retail!N1029+Misc!N1029","v":8093970.4448747374},{"$f":"+Distribution!O1029+Transmission!O1029+Generation!O1029+Retail!O1029+Misc!O1029","v":53466.621974223403},{"$f":"+Distribution!P1029+Transmission!P1029+Generation!P1029+Retail!P1029+Misc!P1029","v":348661.43678540329},{"$f":"+Distribution!Q1029+Transmission!Q1029+Generation!Q1029+Retail!Q1029+Misc!Q1029","v":32385389.580300245},{"$f":"+Distribution!R1029+Transmission!R1029+Generation!R1029+Retail!R1029+Misc!R1029","v":0},{"$f":"+Distribution!S1029+Transmission!S1029+Generation!S1029+Retail!S1029+Misc!S1029","v":0},{"$f":"ROUND(SUM(I1029:S1029)-H1029,0)","v":0}]
[{"$f":"ROW()","v":1030},null,"369","Services"]
[{"$f":"ROW()","v":1031},null,null,null,"Customer","F70",null,{"$f":"+Distribution!H1031+Transmission!H1031+Generation!H1031+Retail!H1031+Misc!H1031","v":235547527.97384599},{"$f":"+Distribution!I1031+Transmission!I1031+Generation!I1031+Retail!I1031+Misc!I1031","v":188232488.18430871},{"$f":"+Distribution!J1031+Transmission!J1031+Generation!J1031+Retail!J1031+Misc!J1031","v":18100710.960516766},{"$f":"+Distribution!K1031+Transmission!K1031+Generation!K1031+Retail!K1031+Misc!K1031","v":1645639.5780829403},{"$f":"+Distribution!L1031+Transmission!L1031+Generation!L1031+Retail!L1031+Misc!L1031","v":0},{"$f":"+Distribution!M1031+Transmission!M1031+Generation!M1031+Retail!M1031+Misc!M1031","v":0},{"$f":"+Distribution!N1031+Transmission!N1031+Generation!N1031+Retail!N1031+Misc!N1031","v":0},{"$f":"+Distribution!O1031+Transmission!O1031+Generation!O1031+Retail!O1031+Misc!O1031","v":657762.24558267614},{"$f":"+Distribution!P1031+Transmission!P1031+Generation!P1031+Retail!P1031+Misc!P1031","v":186916.00144801824},{"$f":"+Distribution!Q1031+Transmission!Q1031+Generation!Q1031+Retail!Q1031+Misc!Q1031","v":26724011.00390688},{"$f":"+Distribution!R1031+Transmission!R1031+Generation!R1031+Retail!R1031+Misc!R1031","v":0},{"$f":"+Distribution!S1031+Transmission!S1031+Generation!S1031+Retail!S1031+Misc!S1031","v":0},{"$f":"ROUND(SUM(I1031:S1031)-H1031,0)","v":0}]
[{"$f":"ROW()","v":1032},null,null,null,"Assigned","A",null,{"$f":"+Distribution!H1032+Transmission!H1032+Generation!H1032+Retail!H1032+Misc!H1032","v":0},{"$f":"+Distribution!I1032+Transmission!I1032+Generation!I1032+Retail!I1032+Misc!I1032","v":0},{"$f":"+Distribution!J1032+Transmission!J1032+Generation!J1032+Retail!J1032+Misc!J1032","v":0},{"$f":"+Distribution!K1032+Transmission!K1032+Generation!K1032+Retail!K1032+Misc!K1032","v":0},{"$f":"+Distribution!L1032+Transmission!L1032+Generation!L1032+Retail!L1032+Misc!L1032","v":0},{"$f":"+Distribution!M1032+Transmission!M1032+Generation!M1032+Retail!M1032+Misc!M1032","v":0},{"$f":"+Distribution!N1032+Transmission!N1032+Generation!N1032+Retail!N1032+Misc!N1032","v":0},{"$f":"+Distribution!O1032+Transmission!O1032+Generation!O1032+Retail!O1032+Misc!O1032","v":0},{"$f":"+Distribution!P1032+Transmission!P1032+Generation!P1032+Retail!P1032+Misc!P1032","v":0},{"$f":"+Distribution!Q1032+Transmission!Q1032+Generation!Q1032+Retail!Q1032+Misc!Q1032","v":0},{"$f":"+Distribution!R1032+Transmission!R1032+Generation!R1032+Retail!R1032+Misc!R1032","v":0},{"$f":"+Distribution!S1032+Transmission!S1032+Generation!S1032+Retail!S1032+Misc!S1032","v":0},{"$f":"ROUND(SUM(I1032:S1032)-H1032,0)","v":0}]
[{"$f":"ROW()","v":1033},null,null,null,null,null,null,{"$f":"+Distribution!H1033+Transmission!H1033+Generation!H1033+Retail!H1033+Misc!H1033","v":235547527.97384599},{"$f":"+Distribution!I1033+Transmission!I1033+Generation!I1033+Retail!I1033+Misc!I1033","v":188232488.18430871},{"$f":"+Distribution!J1033+Transmission!J1033+Generation!J1033+Retail!J1033+Misc!J1033","v":18100710.960516766},{"$f":"+Distribution!K1033+Transmission!K1033+Generation!K1033+Retail!K1033+Misc!K1033","v":1645639.5780829403},{"$f":"+Distribution!L1033+Transmission!L1033+Generation!L1033+Retail!L1033+Misc!L1033","v":0},{"$f":"+Distribution!M1033+Transmission!M1033+Generation!M1033+Retail!M1033+Misc!M1033","v":0},{"$f":"+Distribution!N1033+Transmission!N1033+Generation!N1033+Retail!N1033+Misc!N1033","v":0},{"$f":"+Distribution!O1033+Transmission!O1033+Generation!O1033+Retail!O1033+Misc!O1033","v":657762.24558267614},{"$f":"+Distribution!P1033+Transmission!P1033+Generation!P1033+Retail!P1033+Misc!P1033","v":186916.00144801824},{"$f":"+Distribution!Q1033+Transmission!Q1033+Generation!Q1033+Retail!Q1033+Misc!Q1033","v":26724011.00390688},{"$f":"+Distribution!R1033+Transmission!R1033+Generation!R1033+Retail!R1033+Misc!R1033","v":0},{"$f":"+Distribution!S1033+Transmission!S1033+Generation!S1033+Retail!S1033+Misc!S1033","v":0},{"$f":"ROUND(SUM(I1033:S1033)-H1033,0)","v":0}]
[{"$f":"ROW()","v":1034},null,"370","Meters"]
[{"$f":"ROW()","v":1035},null,null,null,"Customer","F60",null,{"$f":"+Distribution!H1035+Transmission!H1035+Generation!H1035+Retail!H1035+Misc!H1035","v":73919364.543076903},{"$f":"+Distribution!I1035+Transmission!I1035+Generation!I1035+Retail!I1035+Misc!I1035","v":51134209.991184607},{"$f":"+Distribution!J1035+Transmission!J1035+Generation!J1035+Retail!J1035+Misc!J1035","v":8639720.3313063662},{"$f":"+Distribution!K1035+Transmission!K1035+Generation!K1035+Retail!K1035+Misc!K1035","v":1003426.6053914564},{"$f":"+Distribution!L1035+Transmission!L1035+Generation!L1035+Retail!L1035+Misc!L1035","v":0},{"$f":"+Distribution!M1035+Transmission!M1035+Generation!M1035+Retail!M1035+Misc!M1035","v":3140760.4250330073},{"$f":"+Distribution!N1035+Transmission!N1035+Generation!N1035+Retail!N1035+Misc!N1035","v":731318.57678902568},{"$f":"+Distribution!O1035+Transmission!O1035+Generation!O1035+Retail!O1035+Misc!O1035","v":159810.27797687787},{"$f":"+Distribution!P1035+Transmission!P1035+Generation!P1035+Retail!P1035+Misc!P1035","v":45413.21480571312},{"$f":"+Distribution!Q1035+Transmission!Q1035+Generation!Q1035+Retail!Q1035+Misc!Q1035","v":8619753.7435305249},{"$f":"+Distribution!R1035+Transmission!R1035+Generation!R1035+Retail!R1035+Misc!R1035","v":222475.68852966413},{"$f":"+Distribution!S1035+Transmission!S1035+Generation!S1035+Retail!S1035+Misc!S1035","v":222475.68852966413},{"$f":"ROUND(SUM(I1035:S1035)-H1035,0)","v":0}]
[{"$f":"ROW()","v":1036},null,null,null,"Assigned","A",null,{"$f":"+Distribution!H1036+Transmission!H1036+Generation!H1036+Retail!H1036+Misc!H1036","v":0},{"$f":"+Distribution!I1036+Transmission!I1036+Generation!I1036+Retail!I1036+Misc!I1036","v":0},{"$f":"+Distribution!J1036+Transmission!J1036+Generation!J1036+Retail!J1036+Misc!J1036","v":0},{"$f":"+Distribution!K1036+Transmission!K1036+Generation!K1036+Retail!K1036+Misc!K1036","v":0},{"$f":"+Distribution!L1036+Transmission!L1036+Generation!L1036+Retail!L1036+Misc!L1036","v":0},{"$f":"+Distribution!M1036+Transmission!M1036+Generation!M1036+Retail!M1036+Misc!M1036","v":0},{"$f":"+Distribution!N1036+Transmission!N1036+Generation!N1036+Retail!N1036+Misc!N1036","v":0},{"$f":"+Distribution!O1036+Transmission!O1036+Generation!O1036+Retail!O1036+Misc!O1036","v":0},{"$f":"+Distribution!P1036+Transmission!P1036+Generation!P1036+Retail!P1036+Misc!P1036","v":0},{"$f":"+Distribution!Q1036+Transmission!Q1036+Generation!Q1036+Retail!Q1036+Misc!Q1036","v":0},{"$f":"+Distribution!R1036+Transmission!R1036+Generation!R1036+Retail!R1036+Misc!R1036","v":0},{"$f":"+Distribution!S1036+Transmission!S1036+Generation!S1036+Retail!S1036+Misc!S1036","v":0},{"$f":"ROUND(SUM(I1036:S1036)-H1036,0)","v":0}]
[{"$f":"ROW()","v":1037},null,null,null,null,null,null,{"$f":"+Distribution!H1037+Transmission!H1037+Generation!H1037+Retail!H1037+Misc!H1037","v":73919364.543076903},{"$f":"+Distribution!I1037+Transmission!I1037+Generation!I1037+Retail!I1037+Misc!I1037","v":51134209.991184607},{"$f":"+Distribution!J1037+Transmission!J1037+Generation!J1037+Retail!J1037+Misc!J1037","v":8639720.3313063662},{"$f":"+Distribution!K1037+Transmission!K1037+Generation!K1037+Retail!K1037+Misc!K1037","v":1003426.6053914564},{"$f":"+Distribution!L1037+Transmission!L1037+Generation!L1037+Retail!L1037+Misc!L1037","v":0},{"$f":"+Distribution!M1037+Transmission!M1037+Generation!M1037+Retail!M1037+Misc!M1037","v":3140760.4250330073},{"$f":"+Distribution!N1037+Transmission!N1037+Generation!N1037+Retail!N1037+Misc!N1037","v":731318.57678902568},{"$f":"+Distribution!O1037+Transmission!O1037+Generation!O1037+Retail!O1037+Misc!O1037","v":159810.27797687787},{"$f":"+Distribution!P1037+Transmission!P1037+Generation!P1037+Retail!P1037+Misc!P1037","v":45413.21480571312},{"$f":"+Distribution!Q1037+Transmission!Q1037+Generation!Q1037+Retail!Q1037+Misc!Q1037","v":8619753.7435305249},{"$f":"+Distribution!R1037+Transmission!R1037+Generation!R1037+Retail!R1037+Misc!R1037","v":222475.68852966413},{"$f":"+Distribution!S1037+Transmission!S1037+Generation!S1037+Retail!S1037+Misc!S1037","v":222475.68852966413},{"$f":"ROUND(SUM(I1037:S1037)-H1037,0)","v":0}]
[{"$f":"ROW()","v":1038},null,"371","Install on Customers' Premises"]
[{"$f":"ROW()","v":1039},null,null,null,"Demand Primary","F20",null,{"$f":"+Distribution!H1039+Transmission!H1039+Generation!H1039+Retail!H1039+Misc!H1039","v":0},{"$f":"+Distribution!I1039+Transmission!I1039+Generation!I1039+Retail!I1039+Misc!I1039","v":0},{"$f":"+Distribution!J1039+Transmission!J1039+Generation!J1039+Retail!J1039+Misc!J1039","v":0},{"$f":"+Distribution!K1039+Transmission!K1039+Generation!K1039+Retail!K1039+Misc!K1039","v":0},{"$f":"+Distribution!L1039+Transmission!L1039+Generation!L1039+Retail!L1039+Misc!L1039","v":0},{"$f":"+Distribution!M1039+Transmission!M1039+Generation!M1039+Retail!M1039+Misc!M1039","v":0},{"$f":"+Distribution!N1039+Transmission!N1039+Generation!N1039+Retail!N1039+Misc!N1039","v":0},{"$f":"+Distribution!O1039+Transmission!O1039+Generation!O1039+Retail!O1039+Misc!O1039","v":0},{"$f":"+Distribution!P1039+Transmission!P1039+Generation!P1039+Retail!P1039+Misc!P1039","v":0},{"$f":"+Distribution!Q1039+Transmission!Q1039+Generation!Q1039+Retail!Q1039+Misc!Q1039","v":0},{"$f":"+Distribution!R1039+Transmission!R1039+Generation!R1039+Retail!R1039+Misc!R1039","v":0},{"$f":"+Distribution!S1039+Transmission!S1039+Generation!S1039+Retail!S1039+Misc!S1039","v":0},{"$f":"ROUND(SUM(I1039:S1039)-H1039,0)","v":0}]
[{"$f":"ROW()","v":1040},null,null,null,"Demand Secondary","F22",null,{"$f":"+Distribution!H1040+Transmission!H1040+Generation!H1040+Retail!H1040+Misc!H1040","v":0},{"$f":"+Distribution!I1040+Transmission!I1040+Generation!I1040+Retail!I1040+Misc!I1040","v":0},{"$f":"+Distribution!J1040+Transmission!J1040+Generation!J1040+Retail!J1040+Misc!J1040","v":0},{"$f":"+Distribution!K1040+Transmission!K1040+Generation!K1040+Retail!K1040+Misc!K1040","v":0},{"$f":"+Distribution!L1040+Transmission!L1040+Generation!L1040+Retail!L1040+Misc!L1040","v":0},{"$f":"+Distribution!M1040+Transmission!M1040+Generation!M1040+Retail!M1040+Misc!M1040","v":0},{"$f":"+Distribution!N1040+Transmission!N1040+Generation!N1040+Retail!N1040+Misc!N1040","v":0},{"$f":"+Distribution!O1040+Transmission!O1040+Generation!O1040+Retail!O1040+Misc!O1040","v":0},{"$f":"+Distribution!P1040+Transmission!P1040+Generation!P1040+Retail!P1040+Misc!P1040","v":0},{"$f":"+Distribution!Q1040+Transmission!Q1040+Generation!Q1040+Retail!Q1040+Misc!Q1040","v":0},{"$f":"+Distribution!R1040+Transmission!R1040+Generation!R1040+Retail!R1040+Misc!R1040","v":0},{"$f":"+Distribution!S1040+Transmission!S1040+Generation!S1040+Retail!S1040+Misc!S1040","v":0},{"$f":"ROUND(SUM(I1040:S1040)-H1040,0)","v":0}]
[{"$f":"ROW()","v":1041},null,null,null,"Assigned","A",null,{"$f":"+Distribution!H1041+Transmission!H1041+Generation!H1041+Retail!H1041+Misc!H1041","v":4406023.90615384},{"$f":"+Distribution!I1041+Transmission!I1041+Generation!I1041+Retail!I1041+Misc!I1041","v":0},{"$f":"+Distribution!J1041+Transmission!J1041+Generation!J1041+Retail!J1041+Misc!J1041","v":0},{"$f":"+Distribution!K1041+Transmission!K1041+Generation!K1041+Retail!K1041+Misc!K1041","v":0},{"$f":"+Distribution!L1041+Transmission!L1041+Generation!L1041+Retail!L1041+Misc!L1041","v":4406023.90615384},{"$f":"+Distribution!M1041+Transmission!M1041+Generation!M1041+Retail!M1041+Misc!M1041","v":0},{"$f":"+Distribution!N1041+Transmission!N1041+Generation!N1041+Retail!N1041+Misc!N1041","v":0},{"$f":"+Distribution!O1041+Transmission!O1041+Generation!O1041+Retail!O1041+Misc!O1041","v":0},{"$f":"+Distribution!P1041+Transmission!P1041+Generation!P1041+Retail!P1041+Misc!P1041","v":0},{"$f":"+Distribution!Q1041+Transmission!Q1041+Generation!Q1041+Retail!Q1041+Misc!Q1041","v":0},{"$f":"+Distribution!R1041+Transmission!R1041+Generation!R1041+Retail!R1041+Misc!R1041","v":0},{"$f":"+Distribution!S1041+Transmission!S1041+Generation!S1041+Retail!S1041+Misc!S1041","v":0},{"$f":"ROUND(SUM(I1041:S1041)-H1041,0)","v":0}]
[{"$f":"ROW()","v":1042},null,null,null,null,null,null,{"$f":"+Distribution!H1042+Transmission!H1042+Generation!H1042+Retail!H1042+Misc!H1042","v":4406023.90615384},{"$f":"+Distribution!I1042+Transmission!I1042+Generation!I1042+Retail!I1042+Misc!I1042","v":0},{"$f":"+Distribution!J1042+Transmission!J1042+Generation!J1042+Retail!J1042+Misc!J1042","v":0},{"$f":"+Distribution!K1042+Transmission!K1042+Generation!K1042+Retail!K1042+Misc!K1042","v":0},{"$f":"+Distribution!L1042+Transmission!L1042+Generation!L1042+Retail!L1042+Misc!L1042","v":4406023.90615384},{"$f":"+Distribution!M1042+Transmission!M1042+Generation!M1042+Retail!M1042+Misc!M1042","v":0},{"$f":"+Distribution!N1042+Transmission!N1042+Generation!N1042+Retail!N1042+Misc!N1042","v":0},{"$f":"+Distribution!O1042+Transmission!O1042+Generation!O1042+Retail!O1042+Misc!O1042","v":0},{"$f":"+Distribution!P1042+Transmission!P1042+Generation!P1042+Retail!P1042+Misc!P1042","v":0},{"$f":"+Distribution!Q1042+Transmission!Q1042+Generation!Q1042+Retail!Q1042+Misc!Q1042","v":0},{"$f":"+Distribution!R1042+Transmission!R1042+Generation!R1042+Retail!R1042+Misc!R1042","v":0},{"$f":"+Distribution!S1042+Transmission!S1042+Generation!S1042+Retail!S1042+Misc!S1042","v":0},{"$f":"ROUND(SUM(I1042:S1042)-H1042,0)","v":0}]
[{"$f":"ROW()","v":1043},null,"372","Leased Property"]
[{"$f":"ROW()","v":1044},null,null,null,"Demand Primary","F20",null,{"$f":"+Distribution!H1044+Transmission!H1044+Generation!H1044+Retail!H1044+Misc!H1044","v":0},{"$f":"+Distribution!I1044+Transmission!I1044+Generation!I1044+Retail!I1044+Misc!I1044","v":0},{"$f":"+Distribution!J1044+Transmission!J1044+Generation!J1044+Retail!J1044+Misc!J1044","v":0},{"$f":"+Distribution!K1044+Transmission!K1044+Generation!K1044+Retail!K1044+Misc!K1044","v":0},{"$f":"+Distribution!L1044+Transmission!L1044+Generation!L1044+Retail!L1044+Misc!L1044","v":0},{"$f":"+Distribution!M1044+Transmission!M1044+Generation!M1044+Retail!M1044+Misc!M1044","v":0},{"$f":"+Distribution!N1044+Transmission!N1044+Generation!N1044+Retail!N1044+Misc!N1044","v":0},{"$f":"+Distribution!O1044+Transmission!O1044+Generation!O1044+Retail!O1044+Misc!O1044","v":0},{"$f":"+Distribution!P1044+Transmission!P1044+Generation!P1044+Retail!P1044+Misc!P1044","v":0},{"$f":"+Distribution!Q1044+Transmission!Q1044+Generation!Q1044+Retail!Q1044+Misc!Q1044","v":0},{"$f":"+Distribution!R1044+Transmission!R1044+Generation!R1044+Retail!R1044+Misc!R1044","v":0},{"$f":"+Distribution!S1044+Transmission!S1044+Generation!S1044+Retail!S1044+Misc!S1044","v":0},{"$f":"ROUND(SUM(I1044:S1044)-H1044,0)","v":0}]
[{"$f":"ROW()","v":1045},null,null,null,"Demand Secondary","F22",null,{"$f":"+Distribution!H1045+Transmission!H1045+Generation!H1045+Retail!H1045+Misc!H1045","v":0},{"$f":"+Distribution!I1045+Transmission!I1045+Generation!I1045+Retail!I1045+Misc!I1045","v":0},{"$f":"+Distribution!J1045+Transmission!J1045+Generation!J1045+Retail!J1045+Misc!J1045","v":0},{"$f":"+Distribution!K1045+Transmission!K1045+Generation!K1045+Retail!K1045+Misc!K1045","v":0},{"$f":"+Distribution!L1045+Transmission!L1045+Generation!L1045+Retail!L1045+Misc!L1045","v":0},{"$f":"+Distribution!M1045+Transmission!M1045+Generation!M1045+Retail!M1045+Misc!M1045","v":0},{"$f":"+Distribution!N1045+Transmission!N1045+Generation!N1045+Retail!N1045+Misc!N1045","v":0},{"$f":"+Distribution!O1045+Transmission!O1045+Generation!O1045+Retail!O1045+Misc!O1045","v":0},{"$f":"+Distribution!P1045+Transmission!P1045+Generation!P1045+Retail!P1045+Misc!P1045","v":0},{"$f":"+Distribution!Q1045+Transmission!Q1045+Generation!Q1045+Retail!Q1045+Misc!Q1045","v":0},{"$f":"+Distribution!R1045+Transmission!R1045+Generation!R1045+Retail!R1045+Misc!R1045","v":0},{"$f":"+Distribution!S1045+Transmission!S1045+Generation!S1045+Retail!S1045+Misc!S1045","v":0},{"$f":"ROUND(SUM(I1045:S1045)-H1045,0)","v":0}]
[{"$f":"ROW()","v":1046},null,null,null,"Assigned","A",null,{"$f":"+Distribution!H1046+Transmission!H1046+Generation!H1046+Retail!H1046+Misc!H1046","v":0},{"$f":"+Distribution!I1046+Transmission!I1046+Generation!I1046+Retail!I1046+Misc!I1046","v":0},{"$f":"+Distribution!J1046+Transmission!J1046+Generation!J1046+Retail!J1046+Misc!J1046","v":0},{"$f":"+Distribution!K1046+Transmission!K1046+Generation!K1046+Retail!K1046+Misc!K1046","v":0},{"$f":"+Distribution!L1046+Transmission!L1046+Generation!L1046+Retail!L1046+Misc!L1046","v":0},{"$f":"+Distribution!M1046+Transmission!M1046+Generation!M1046+Retail!M1046+Misc!M1046","v":0},{"$f":"+Distribution!N1046+Transmission!N1046+Generation!N1046+Retail!N1046+Misc!N1046","v":0},{"$f":"+Distribution!O1046+Transmission!O1046+Generation!O1046+Retail!O1046+Misc!O1046","v":0},{"$f":"+Distribution!P1046+Transmission!P1046+Generation!P1046+Retail!P1046+Misc!P1046","v":0},{"$f":"+Distribution!Q1046+Transmission!Q1046+Generation!Q1046+Retail!Q1046+Misc!Q1046","v":0},{"$f":"+Distribution!R1046+Transmission!R1046+Generation!R1046+Retail!R1046+Misc!R1046","v":0},{"$f":"+Distribution!S1046+Transmission!S1046+Generation!S1046+Retail!S1046+Misc!S1046","v":0},{"$f":"ROUND(SUM(I1046:S1046)-H1046,0)","v":0}]
[{"$f":"ROW()","v":1047},null,null,null,null,null,null,{"$f":"+Distribution!H1047+Transmission!H1047+Generation!H1047+Retail!H1047+Misc!H1047","v":0},{"$f":"+Distribution!I1047+Transmission!I1047+Generation!I1047+Retail!I1047+Misc!I1047","v":0},{"$f":"+Distribution!J1047+Transmission!J1047+Generation!J1047+Retail!J1047+Misc!J1047","v":0},{"$f":"+Distribution!K1047+Transmission!K1047+Generation!K1047+Retail!K1047+Misc!K1047","v":0},{"$f":"+Distribution!L1047+Transmission!L1047+Generation!L1047+Retail!L1047+Misc!L1047","v":0},{"$f":"+Distribution!M1047+Transmission!M1047+Generation!M1047+Retail!M1047+Misc!M1047","v":0},{"$f":"+Distribution!N1047+Transmission!N1047+Generation!N1047+Retail!N1047+Misc!N1047","v":0},{"$f":"+Distribution!O1047+Transmission!O1047+Generation!O1047+Retail!O1047+Misc!O1047","v":0},{"$f":"+Distribution!P1047+Transmission!P1047+Generation!P1047+Retail!P1047+Misc!P1047","v":0},{"$f":"+Distribution!Q1047+Transmission!Q1047+Generation!Q1047+Retail!Q1047+Misc!Q1047","v":0},{"$f":"+Distribution!R1047+Transmission!R1047+Generation!R1047+Retail!R1047+Misc!R1047","v":0},{"$f":"+Distribution!S1047+Transmission!S1047+Generation!S1047+Retail!S1047+Misc!S1047","v":0},{"$f":"ROUND(SUM(I1047:S1047)-H1047,0)","v":0}]
[{"$f":"ROW()","v":1048}]
[{"$f":"ROW()","v":1049},null,"373","Street Lights",null,"A",null,{"$f":"+Distribution!H1049+Transmission!H1049+Generation!H1049+Retail!H1049+Misc!H1049","v":23264674.769230701},{"$f":"+Distribution!I1049+Transmission!I1049+Generation!I1049+Retail!I1049+Misc!I1049","v":0},{"$f":"+Distribution!J1049+Transmission!J1049+Generation!J1049+Retail!J1049+Misc!J1049","v":0},{"$f":"+Distribution!K1049+Transmission!K1049+Generation!K1049+Retail!K1049+Misc!K1049","v":0},{"$f":"+Distribution!L1049+Transmission!L1049+Generation!L1049+Retail!L1049+Misc!L1049","v":23264674.769230701},{"$f":"+Distribution!M1049+Transmission!M1049+Generation!M1049+Retail!M1049+Misc!M1049","v":0},{"$f":"+Distribution!N1049+Transmission!N1049+Generation!N1049+Retail!N1049+Misc!N1049","v":0},{"$f":"+Distribution!O1049+Transmission!O1049+Generation!O1049+Retail!O1049+Misc!O1049","v":0},{"$f":"+Distribution!P1049+Transmission!P1049+Generation!P1049+Retail!P1049+Misc!P1049","v":0},{"$f":"+Distribution!Q1049+Transmission!Q1049+Generation!Q1049+Retail!Q1049+Misc!Q1049","v":0},{"$f":"+Distribution!R1049+Transmission!R1049+Generation!R1049+Retail!R1049+Misc!R1049","v":0},{"$f":"+Distribution!S1049+Transmission!S1049+Generation!S1049+Retail!S1049+Misc!S1049","v":0},{"$f":"ROUND(SUM(I1049:S1049)-H1049,0)","v":0}]
[{"$f":"ROW()","v":1050}]
[{"$f":"ROW()","v":1051}]
[{"$f":"ROW()","v":1052},null,"D00","Unclassified Dist Plant - Acct 300",null,"F22",null,{"$f":"+Distribution!H1052+Transmission!H1052+Generation!H1052+Retail!H1052+Misc!H1052","v":5594078.5092307599},{"$f":"+Distribution!I1052+Transmission!I1052+Generation!I1052+Retail!I1052+Misc!I1052","v":4971339.1053503333},{"$f":"+Distribution!J1052+Transmission!J1052+Generation!J1052+Retail!J1052+Misc!J1052","v":0},{"$f":"+Distribution!K1052+Transmission!K1052+Generation!K1052+Retail!K1052+Misc!K1052","v":0},{"$f":"+Distribution!L1052+Transmission!L1052+Generation!L1052+Retail!L1052+Misc!L1052","v":0},{"$f":"+Distribution!M1052+Transmission!M1052+Generation!M1052+Retail!M1052+Misc!M1052","v":0},{"$f":"+Distribution!N1052+Transmission!N1052+Generation!N1052+Retail!N1052+Misc!N1052","v":0},{"$f":"+Distribution!O1052+Transmission!O1052+Generation!O1052+Retail!O1052+Misc!O1052","v":0},{"$f":"+Distribution!P1052+Transmission!P1052+Generation!P1052+Retail!P1052+Misc!P1052","v":0},{"$f":"+Distribution!Q1052+Transmission!Q1052+Generation!Q1052+Retail!Q1052+Misc!Q1052","v":622739.40388042701},{"$f":"+Distribution!R1052+Transmission!R1052+Generation!R1052+Retail!R1052+Misc!R1052","v":0},{"$f":"+Distribution!S1052+Transmission!S1052+Generation!S1052+Retail!S1052+Misc!S1052","v":0},{"$f":"ROUND(SUM(I1052:S1052)-H1052,0)","v":0}]
[{"$f":"ROW()","v":1053},null,"DS0","Unclassified Dist Sub  - Acct 300",null,"F20",null,{"$f":"+Distribution!H1053+Transmission!H1053+Generation!H1053+Retail!H1053+Misc!H1053","v":0},{"$f":"+Distribution!I1053+Transmission!I1053+Generation!I1053+Retail!I1053+Misc!I1053","v":0},{"$f":"+Distribution!J1053+Transmission!J1053+Generation!J1053+Retail!J1053+Misc!J1053","v":0},{"$f":"+Distribution!K1053+Transmission!K1053+Generation!K1053+Retail!K1053+Misc!K1053","v":0},{"$f":"+Distribution!L1053+Transmission!L1053+Generation!L1053+Retail!L1053+Misc!L1053","v":0},{"$f":"+Distribution!M1053+Transmission!M1053+Generation!M1053+Retail!M1053+Misc!M1053","v":0},{"$f":"+Distribution!N1053+Transmission!N1053+Generation!N1053+Retail!N1053+Misc!N1053","v":0},{"$f":"+Distribution!O1053+Transmission!O1053+Generation!O1053+Retail!O1053+Misc!O1053","v":0},{"$f":"+Distribution!P1053+Transmission!P1053+Generation!P1053+Retail!P1053+Misc!P1053","v":0},{"$f":"+Distribution!Q1053+Transmission!Q1053+Generation!Q1053+Retail!Q1053+Misc!Q1053","v":0},{"$f":"+Distribution!R1053+Transmission!R1053+Generation!R1053+Retail!R1053+Misc!R1053","v":0},{"$f":"+Distribution!S1053+Transmission!S1053+Generation!S1053+Retail!S1053+Misc!S1053","v":0},{"$f":"ROUND(SUM(I1053:S1053)-H1053,0)","v":0}]
[{"$f":"ROW()","v":1054},null,"TOTAL DISTRIBUTION PLANT",null,null,null,null,{"$f":"+Distribution!H1054+Transmission!H1054+Generation!H1054+Retail!H1054+Misc!H1054","v":2504141683.0992284},{"$f":"+Distribution!I1054+Transmission!I1054+Generation!I1054+Retail!I1054+Misc!I1054","v":1448434543.7547128},{"$f":"+Distribution!J1054+Transmission!J1054+Generation!J1054+Retail!J1054+Misc!J1054","v":583174560.45559967},{"$f":"+Distribution!K1054+Transmission!K1054+Generation!K1054+Retail!K1054+Misc!K1054","v":166302125.56744015},{"$f":"+Distribution!L1054+Transmission!L1054+Generation!L1054+Retail!L1054+Misc!L1054","v":37454260.267188832},{"$f":"+Distribution!M1054+Transmission!M1054+Generation!M1054+Retail!M1054+Misc!M1054","v":3140760.4250330073},{"$f":"+Distribution!N1054+Transmission!N1054+Generation!N1054+Retail!N1054+Misc!N1054","v":34047855.456109188},{"$f":"+Distribution!O1054+Transmission!O1054+Generation!O1054+Retail!O1054+Misc!O1054","v":1188215.8661846642},{"$f":"+Distribution!P1054+Transmission!P1054+Generation!P1054+Retail!P1054+Misc!P1054","v":818103.98613179941},{"$f":"+Distribution!Q1054+Transmission!Q1054+Generation!Q1054+Retail!Q1054+Misc!Q1054","v":229136305.94376904},{"$f":"+Distribution!R1054+Transmission!R1054+Generation!R1054+Retail!R1054+Misc!R1054","v":222475.68852966413},{"$f":"+Distribution!S1054+Transmission!S1054+Generation!S1054+Retail!S1054+Misc!S1054","v":222475.68852966413},{"$f":"ROUND(SUM(I1054:S1054)-H1054,0)","v":0}]
[{"$f":"ROW()","v":1055}]
[{"$f":"ROW()","v":1056},null,null,null,null,null,null,"GENERAL PLANT"]
[{"$f":"ROW()","v":1057}]
[{"$f":"ROW()","v":1058},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":1059},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!K10","v":"General"},{"$f":"'Hot Sheet'!L10","v":"Street & Area"},{"$f":"'Hot Sheet'!M10","v":"General"},null,{"$f":"'Hot Sheet'!O10","v":"Traffic"},{"$f":"'Hot Sheet'!P10","v":"Outdoor"},{"$f":"'Hot Sheet'!Q10","v":"General"}]
[{"$f":"ROW()","v":1060},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!K11","v":"+1 MW"},{"$f":"'Hot Sheet'!L11","v":"Lighting"},{"$f":"'Hot Sheet'!M11","v":"Trans"},{"$f":"'Hot Sheet'!N11","v":"Irrigation"},{"$f":"'Hot Sheet'!O11","v":"Signals"},{"$f":"'Hot Sheet'!P11","v":"Lighting"},{"$f":"'Hot Sheet'!Q11","v":"Small Dist."},{"$f":"'Hot Sheet'!R11","v":"Industrial"},{"$f":"'Hot Sheet'!S11","v":"Industrial"}]
[{"$f":"ROW()","v":1061},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!K12","v":"Sch 8"},{"$f":"'Hot Sheet'!L12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!M12","v":"Sch 9"},{"$f":"'Hot Sheet'!N12","v":"Sch 10"},{"$f":"'Hot Sheet'!O12","v":"Sch 15"},{"$f":"'Hot Sheet'!P12","v":"Sch 15"},{"$f":"'Hot Sheet'!Q12","v":"Sch 23"},{"$f":"'Hot Sheet'!R12","v":"Cust 1"},{"$f":"'Hot Sheet'!S12","v":"Cust 2"}]
[{"$f":"ROW()","v":1062},null,"389","Land and Land Rights"]
[{"$f":"ROW()","v":1063},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1063+Transmission!H1063+Generation!H1063+Retail!H1063+Misc!H1063","v":4068287.040000001},{"$f":"+Distribution!I1063+Transmission!I1063+Generation!I1063+Retail!I1063+Misc!I1063","v":2081044.5747357155},{"$f":"+Distribution!J1063+Transmission!J1063+Generation!J1063+Retail!J1063+Misc!J1063","v":988054.57857593009},{"$f":"+Distribution!K1063+Transmission!K1063+Generation!K1063+Retail!K1063+Misc!K1063","v":292771.27813133685},{"$f":"+Distribution!L1063+Transmission!L1063+Generation!L1063+Retail!L1063+Misc!L1063","v":45685.823394873267},{"$f":"+Distribution!M1063+Transmission!M1063+Generation!M1063+Retail!M1063+Misc!M1063","v":211266.20026581688},{"$f":"+Distribution!N1063+Transmission!N1063+Generation!N1063+Retail!N1063+Misc!N1063","v":50306.609946079188},{"$f":"+Distribution!O1063+Transmission!O1063+Generation!O1063+Retail!O1063+Misc!O1063","v":1649.9307055626891},{"$f":"+Distribution!P1063+Transmission!P1063+Generation!P1063+Retail!P1063+Misc!P1063","v":1439.8364735142279},{"$f":"+Distribution!Q1063+Transmission!Q1063+Generation!Q1063+Retail!Q1063+Misc!Q1063","v":343883.57156320661},{"$f":"+Distribution!R1063+Transmission!R1063+Generation!R1063+Retail!R1063+Misc!R1063","v":25267.57122999087},{"$f":"+Distribution!S1063+Transmission!S1063+Generation!S1063+Retail!S1063+Misc!S1063","v":26917.064977974689},{"$f":"ROUND(SUM(I1063:S1063)-H1063,0)","v":0}]
[{"$f":"ROW()","v":1064},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1064+Transmission!H1064+Generation!H1064+Retail!H1064+Misc!H1064","v":674.1296081396797},{"$f":"+Distribution!I1064+Transmission!I1064+Generation!I1064+Retail!I1064+Misc!I1064","v":232.42122842663991},{"$f":"+Distribution!J1064+Transmission!J1064+Generation!J1064+Retail!J1064+Misc!J1064","v":181.07878280581062},{"$f":"+Distribution!K1064+Transmission!K1064+Generation!K1064+Retail!K1064+Misc!K1064","v":58.053123879835951},{"$f":"+Distribution!L1064+Transmission!L1064+Generation!L1064+Retail!L1064+Misc!L1064","v":1.2749827370109763},{"$f":"+Distribution!M1064+Transmission!M1064+Generation!M1064+Retail!M1064+Misc!M1064","v":119.2266380339251},{"$f":"+Distribution!N1064+Transmission!N1064+Generation!N1064+Retail!N1064+Misc!N1064","v":6.2722883273418351},{"$f":"+Distribution!O1064+Transmission!O1064+Generation!O1064+Retail!O1064+Misc!O1064","v":0.15731246848613098},{"$f":"+Distribution!P1064+Transmission!P1064+Generation!P1064+Retail!P1064+Misc!P1064","v":0.28534215710803557},{"$f":"+Distribution!Q1064+Transmission!Q1064+Generation!Q1064+Retail!Q1064+Misc!Q1064","v":45.31615994073379},{"$f":"+Distribution!R1064+Transmission!R1064+Generation!R1064+Retail!R1064+Misc!R1064","v":14.510999247656407},{"$f":"+Distribution!S1064+Transmission!S1064+Generation!S1064+Retail!S1064+Misc!S1064","v":15.532750115130996},{"$f":"ROUND(SUM(I1064:S1064)-H1064,0)","v":0}]
[{"$f":"ROW()","v":1065},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1065+Transmission!H1065+Generation!H1065+Retail!H1065+Misc!H1065","v":2403085.0367142484},{"$f":"+Distribution!I1065+Transmission!I1065+Generation!I1065+Retail!I1065+Misc!I1065","v":981329.48836274748},{"$f":"+Distribution!J1065+Transmission!J1065+Generation!J1065+Retail!J1065+Misc!J1065","v":622582.41931960627},{"$f":"+Distribution!K1065+Transmission!K1065+Generation!K1065+Retail!K1065+Misc!K1065","v":194218.20813715065},{"$f":"+Distribution!L1065+Transmission!L1065+Generation!L1065+Retail!L1065+Misc!L1065","v":13065.853567196144},{"$f":"+Distribution!M1065+Transmission!M1065+Generation!M1065+Retail!M1065+Misc!M1065","v":309407.30762654543},{"$f":"+Distribution!N1065+Transmission!N1065+Generation!N1065+Retail!N1065+Misc!N1065","v":25170.530285850477},{"$f":"+Distribution!O1065+Transmission!O1065+Generation!O1065+Retail!O1065+Misc!O1065","v":718.320286458189},{"$f":"+Distribution!P1065+Transmission!P1065+Generation!P1065+Retail!P1065+Misc!P1065","v":954.80103452480125},{"$f":"+Distribution!Q1065+Transmission!Q1065+Generation!Q1065+Retail!Q1065+Misc!Q1065","v":177464.77960467373},{"$f":"+Distribution!R1065+Transmission!R1065+Generation!R1065+Retail!R1065+Misc!R1065","v":37734.780322627972},{"$f":"+Distribution!S1065+Transmission!S1065+Generation!S1065+Retail!S1065+Misc!S1065","v":40438.548166867069},{"$f":"ROUND(SUM(I1065:S1065)-H1065,0)","v":0}]
[{"$f":"ROW()","v":1066},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1066+Transmission!H1066+Generation!H1066+Retail!H1066+Misc!H1066","v":551532.40477593557},{"$f":"+Distribution!I1066+Transmission!I1066+Generation!I1066+Retail!I1066+Misc!I1066","v":480109.66012935038},{"$f":"+Distribution!J1066+Transmission!J1066+Generation!J1066+Retail!J1066+Misc!J1066","v":10751.753645116505},{"$f":"+Distribution!K1066+Transmission!K1066+Generation!K1066+Retail!K1066+Misc!K1066","v":193.59609764464531},{"$f":"+Distribution!L1066+Transmission!L1066+Generation!L1066+Retail!L1066+Misc!L1066","v":5700.3364353307152},{"$f":"+Distribution!M1066+Transmission!M1066+Generation!M1066+Retail!M1066+Misc!M1066","v":354.68766166939662},{"$f":"+Distribution!N1066+Transmission!N1066+Generation!N1066+Retail!N1066+Misc!N1066","v":1900.443206447798},{"$f":"+Distribution!O1066+Transmission!O1066+Generation!O1066+Retail!O1066+Misc!O1066","v":1393.4423597467344},{"$f":"+Distribution!P1066+Transmission!P1066+Generation!P1066+Retail!P1066+Misc!P1066","v":395.97388856124763},{"$f":"+Distribution!Q1066+Transmission!Q1066+Generation!Q1066+Retail!Q1066+Misc!Q1066","v":50727.844409151359},{"$f":"+Distribution!R1066+Transmission!R1066+Generation!R1066+Retail!R1066+Misc!R1066","v":2.3334714583512937},{"$f":"+Distribution!S1066+Transmission!S1066+Generation!S1066+Retail!S1066+Misc!S1066","v":2.3334714583512937},{"$f":"ROUND(SUM(I1066:S1066)-H1066,0)","v":0}]
[{"$f":"ROW()","v":1067},null,null,"Total Land & Land Rights",null,null,null,{"$f":"+Distribution!H1067+Transmission!H1067+Generation!H1067+Retail!H1067+Misc!H1067","v":7023578.611098323},{"$f":"+Distribution!I1067+Transmission!I1067+Generation!I1067+Retail!I1067+Misc!I1067","v":3542716.1444562394},{"$f":"+Distribution!J1067+Transmission!J1067+Generation!J1067+Retail!J1067+Misc!J1067","v":1621569.8303234586},{"$f":"+Distribution!K1067+Transmission!K1067+Generation!K1067+Retail!K1067+Misc!K1067","v":487241.13549001195},{"$f":"+Distribution!L1067+Transmission!L1067+Generation!L1067+Retail!L1067+Misc!L1067","v":64453.288380137135},{"$f":"+Distribution!M1067+Transmission!M1067+Generation!M1067+Retail!M1067+Misc!M1067","v":521147.42219206563},{"$f":"+Distribution!N1067+Transmission!N1067+Generation!N1067+Retail!N1067+Misc!N1067","v":77383.855726704816},{"$f":"+Distribution!O1067+Transmission!O1067+Generation!O1067+Retail!O1067+Misc!O1067","v":3761.8506642360985},{"$f":"+Distribution!P1067+Transmission!P1067+Generation!P1067+Retail!P1067+Misc!P1067","v":2790.8967387573848},{"$f":"+Distribution!Q1067+Transmission!Q1067+Generation!Q1067+Retail!Q1067+Misc!Q1067","v":572121.51173697249},{"$f":"+Distribution!R1067+Transmission!R1067+Generation!R1067+Retail!R1067+Misc!R1067","v":63019.196023324846},{"$f":"+Distribution!S1067+Transmission!S1067+Generation!S1067+Retail!S1067+Misc!S1067","v":67373.479366415238},{"$f":"ROUND(SUM(I1067:S1067)-H1067,0)","v":0}]
[{"$f":"ROW()","v":1068}]
[{"$f":"ROW()","v":1069},null,"390","Structures and Improvements"]
[{"$f":"ROW()","v":1070},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1070+Transmission!H1070+Generation!H1070+Retail!H1070+Misc!H1070","v":40969856.670000009},{"$f":"+Distribution!I1070+Transmission!I1070+Generation!I1070+Retail!I1070+Misc!I1070","v":20957247.389998164},{"$f":"+Distribution!J1070+Transmission!J1070+Generation!J1070+Retail!J1070+Misc!J1070","v":9950245.4149334319},{"$f":"+Distribution!K1070+Transmission!K1070+Generation!K1070+Retail!K1070+Misc!K1070","v":2948365.536698604},{"$f":"+Distribution!L1070+Transmission!L1070+Generation!L1070+Retail!L1070+Misc!L1070","v":460081.01639231696},{"$f":"+Distribution!M1070+Transmission!M1070+Generation!M1070+Retail!M1070+Misc!M1070","v":2127565.2034882065},{"$f":"+Distribution!N1070+Transmission!N1070+Generation!N1070+Retail!N1070+Misc!N1070","v":506614.84275319491},{"$f":"+Distribution!O1070+Transmission!O1070+Generation!O1070+Retail!O1070+Misc!O1070","v":16615.696940188209},{"$f":"+Distribution!P1070+Transmission!P1070+Generation!P1070+Retail!P1070+Misc!P1070","v":14499.934092191334},{"$f":"+Distribution!Q1070+Transmission!Q1070+Generation!Q1070+Retail!Q1070+Misc!Q1070","v":3463094.0490649999},{"$f":"+Distribution!R1070+Transmission!R1070+Generation!R1070+Retail!R1070+Misc!R1070","v":254458.14454914702},{"$f":"+Distribution!S1070+Transmission!S1070+Generation!S1070+Retail!S1070+Misc!S1070","v":271069.44108955981},{"$f":"ROUND(SUM(I1070:S1070)-H1070,0)","v":0}]
[{"$f":"ROW()","v":1071},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1071+Transmission!H1071+Generation!H1071+Retail!H1071+Misc!H1071","v":859675.39698255097},{"$f":"+Distribution!I1071+Transmission!I1071+Generation!I1071+Retail!I1071+Misc!I1071","v":296632.56791698205},{"$f":"+Distribution!J1071+Transmission!J1071+Generation!J1071+Retail!J1071+Misc!J1071","v":231105.67267276533},{"$f":"+Distribution!K1071+Transmission!K1071+Generation!K1071+Retail!K1071+Misc!K1071","v":74091.542018993205},{"$f":"+Distribution!L1071+Transmission!L1071+Generation!L1071+Retail!L1071+Misc!L1071","v":1627.2240099994196},{"$f":"+Distribution!M1071+Transmission!M1071+Generation!M1071+Retail!M1071+Misc!M1071","v":151492.04790194042},{"$f":"+Distribution!N1071+Transmission!N1071+Generation!N1071+Retail!N1071+Misc!N1071","v":8005.1422404489131},{"$f":"+Distribution!O1071+Transmission!O1071+Generation!O1071+Retail!O1071+Misc!O1071","v":200.77340528784404},{"$f":"+Distribution!P1071+Transmission!P1071+Generation!P1071+Retail!P1071+Misc!P1071","v":364.17403595577059},{"$f":"+Distribution!Q1071+Transmission!Q1071+Generation!Q1071+Retail!Q1071+Misc!Q1071","v":57835.719148173128},{"$f":"+Distribution!R1071+Transmission!R1071+Generation!R1071+Retail!R1071+Misc!R1071","v":18496.52880828721},{"$f":"+Distribution!S1071+Transmission!S1071+Generation!S1071+Retail!S1071+Misc!S1071","v":19824.004823717714},{"$f":"ROUND(SUM(I1071:S1071)-H1071,0)","v":0}]
[{"$f":"ROW()","v":1072},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1072+Transmission!H1072+Generation!H1072+Retail!H1072+Misc!H1072","v":44340414.10135752},{"$f":"+Distribution!I1072+Transmission!I1072+Generation!I1072+Retail!I1072+Misc!I1072","v":17960820.270961802},{"$f":"+Distribution!J1072+Transmission!J1072+Generation!J1072+Retail!J1072+Misc!J1072","v":11509302.764284918},{"$f":"+Distribution!K1072+Transmission!K1072+Generation!K1072+Retail!K1072+Misc!K1072","v":3595719.998024391},{"$f":"+Distribution!L1072+Transmission!L1072+Generation!L1072+Retail!L1072+Misc!L1072","v":232944.06436976217},{"$f":"+Distribution!M1072+Transmission!M1072+Generation!M1072+Retail!M1072+Misc!M1072","v":5819831.8585625784},{"$f":"+Distribution!N1072+Transmission!N1072+Generation!N1072+Retail!N1072+Misc!N1072","v":461742.6806983049},{"$f":"+Distribution!O1072+Transmission!O1072+Generation!O1072+Retail!O1072+Misc!O1072","v":13103.453231862695},{"$f":"+Distribution!P1072+Transmission!P1072+Generation!P1072+Retail!P1072+Misc!P1072","v":17676.825080367667},{"$f":"+Distribution!Q1072+Transmission!Q1072+Generation!Q1072+Retail!Q1072+Misc!Q1072","v":3259238.129337687},{"$f":"+Distribution!R1072+Transmission!R1072+Generation!R1072+Retail!R1072+Misc!R1072","v":709633.39999796473},{"$f":"+Distribution!S1072+Transmission!S1072+Generation!S1072+Retail!S1072+Misc!S1072","v":760400.65680787631},{"$f":"ROUND(SUM(I1072:S1072)-H1072,0)","v":0}]
[{"$f":"ROW()","v":1073},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1073+Transmission!H1073+Generation!H1073+Retail!H1073+Misc!H1073","v":5776404.0217120657},{"$f":"+Distribution!I1073+Transmission!I1073+Generation!I1073+Retail!I1073+Misc!I1073","v":5028367.050818475},{"$f":"+Distribution!J1073+Transmission!J1073+Generation!J1073+Retail!J1073+Misc!J1073","v":112607.11511835753},{"$f":"+Distribution!K1073+Transmission!K1073+Generation!K1073+Retail!K1073+Misc!K1073","v":2027.6039401104726},{"$f":"+Distribution!L1073+Transmission!L1073+Generation!L1073+Retail!L1073+Misc!L1073","v":59701.743768860142},{"$f":"+Distribution!M1073+Transmission!M1073+Generation!M1073+Retail!M1073+Misc!M1073","v":3714.7758093218476},{"$f":"+Distribution!N1073+Transmission!N1073+Generation!N1073+Retail!N1073+Misc!N1073","v":19904.048584815653},{"$f":"+Distribution!O1073+Transmission!O1073+Generation!O1073+Retail!O1073+Misc!O1073","v":14594.040134658982},{"$f":"+Distribution!P1073+Transmission!P1073+Generation!P1073+Retail!P1073+Misc!P1073","v":4147.1818202729028},{"$f":"+Distribution!Q1073+Transmission!Q1073+Generation!Q1073+Retail!Q1073+Misc!Q1073","v":531291.58308812219},{"$f":"+Distribution!R1073+Transmission!R1073+Generation!R1073+Retail!R1073+Misc!R1073","v":24.439314535012159},{"$f":"+Distribution!S1073+Transmission!S1073+Generation!S1073+Retail!S1073+Misc!S1073","v":24.439314535012159},{"$f":"ROUND(SUM(I1073:S1073)-H1073,0)","v":0}]
[{"$f":"ROW()","v":1074},null,null,"Total Structures and Improvements",null,null,null,{"$f":"+Distribution!H1074+Transmission!H1074+Generation!H1074+Retail!H1074+Misc!H1074","v":91946350.190052137},{"$f":"+Distribution!I1074+Transmission!I1074+Generation!I1074+Retail!I1074+Misc!I1074","v":44243067.279695421},{"$f":"+Distribution!J1074+Transmission!J1074+Generation!J1074+Retail!J1074+Misc!J1074","v":21803260.967009474},{"$f":"+Distribution!K1074+Transmission!K1074+Generation!K1074+Retail!K1074+Misc!K1074","v":6620204.6806820985},{"$f":"+Distribution!L1074+Transmission!L1074+Generation!L1074+Retail!L1074+Misc!L1074","v":754354.04854093865},{"$f":"+Distribution!M1074+Transmission!M1074+Generation!M1074+Retail!M1074+Misc!M1074","v":8102603.885762047},{"$f":"+Distribution!N1074+Transmission!N1074+Generation!N1074+Retail!N1074+Misc!N1074","v":996266.71427676443},{"$f":"+Distribution!O1074+Transmission!O1074+Generation!O1074+Retail!O1074+Misc!O1074","v":44513.963711997727},{"$f":"+Distribution!P1074+Transmission!P1074+Generation!P1074+Retail!P1074+Misc!P1074","v":36688.115028787674},{"$f":"+Distribution!Q1074+Transmission!Q1074+Generation!Q1074+Retail!Q1074+Misc!Q1074","v":7311459.4806389818},{"$f":"+Distribution!R1074+Transmission!R1074+Generation!R1074+Retail!R1074+Misc!R1074","v":982612.51266993408},{"$f":"+Distribution!S1074+Transmission!S1074+Generation!S1074+Retail!S1074+Misc!S1074","v":1051318.5420356889},{"$f":"ROUND(SUM(I1074:S1074)-H1074,0)","v":0}]
[{"$f":"ROW()","v":1075}]
[{"$f":"ROW()","v":1076},null,"391","Office Furniture & Equipment"]
[{"$f":"ROW()","v":1077},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1077+Transmission!H1077+Generation!H1077+Retail!H1077+Misc!H1077","v":2842402.3392307605},{"$f":"+Distribution!I1077+Transmission!I1077+Generation!I1077+Retail!I1077+Misc!I1077","v":1453969.6705550747},{"$f":"+Distribution!J1077+Transmission!J1077+Generation!J1077+Retail!J1077+Misc!J1077","v":690327.06340993242},{"$f":"+Distribution!K1077+Transmission!K1077+Generation!K1077+Retail!K1077+Misc!K1077","v":204551.38923041458},{"$f":"+Distribution!L1077+Transmission!L1077+Generation!L1077+Retail!L1077+Misc!L1077","v":31919.45160469089},{"$f":"+Distribution!M1077+Transmission!M1077+Generation!M1077+Retail!M1077+Misc!M1077","v":147605.99139925782},{"$f":"+Distribution!N1077+Transmission!N1077+Generation!N1077+Retail!N1077+Misc!N1077","v":35147.870438735044},{"$f":"+Distribution!O1077+Transmission!O1077+Generation!O1077+Retail!O1077+Misc!O1077","v":1152.7620472571291},{"$f":"+Distribution!P1077+Transmission!P1077+Generation!P1077+Retail!P1077+Misc!P1077","v":1005.9748784163002},{"$f":"+Distribution!Q1077+Transmission!Q1077+Generation!Q1077+Retail!Q1077+Misc!Q1077","v":240262.16897278882},{"$f":"+Distribution!R1077+Transmission!R1077+Generation!R1077+Retail!R1077+Misc!R1077","v":17653.76996870061},{"$f":"+Distribution!S1077+Transmission!S1077+Generation!S1077+Retail!S1077+Misc!S1077","v":18806.226725492212},{"$f":"ROUND(SUM(I1077:S1077)-H1077,0)","v":0}]
[{"$f":"ROW()","v":1078},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1078+Transmission!H1078+Generation!H1078+Retail!H1078+Misc!H1078","v":2028515.3232311066},{"$f":"+Distribution!I1078+Transmission!I1078+Generation!I1078+Retail!I1078+Misc!I1078","v":699223.6534437777},{"$f":"+Distribution!J1078+Transmission!J1078+Generation!J1078+Retail!J1078+Misc!J1078","v":544763.35458572418},{"$f":"+Distribution!K1078+Transmission!K1078+Generation!K1078+Retail!K1078+Misc!K1078","v":174648.92362831382},{"$f":"+Distribution!L1078+Transmission!L1078+Generation!L1078+Retail!L1078+Misc!L1078","v":3835.6999207236768},{"$f":"+Distribution!M1078+Transmission!M1078+Generation!M1078+Retail!M1078+Misc!M1078","v":359112.15409607126},{"$f":"+Distribution!N1078+Transmission!N1078+Generation!N1078+Retail!N1078+Misc!N1078","v":18869.758108524096},{"$f":"+Distribution!O1078+Transmission!O1078+Generation!O1078+Retail!O1078+Misc!O1078","v":473.26399439391292},{"$f":"+Distribution!P1078+Transmission!P1078+Generation!P1078+Retail!P1078+Misc!P1078","v":858.43271255914465},{"$f":"+Distribution!Q1078+Transmission!Q1078+Generation!Q1078+Retail!Q1078+Misc!Q1078","v":136330.62318919666},{"$f":"+Distribution!R1078+Transmission!R1078+Generation!R1078+Retail!R1078+Misc!R1078","v":43670.224201621597},{"$f":"+Distribution!S1078+Transmission!S1078+Generation!S1078+Retail!S1078+Misc!S1078","v":46729.235350200455},0]
[{"$f":"ROW()","v":1079},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1079+Transmission!H1079+Generation!H1079+Retail!H1079+Misc!H1079","v":25321272.507576741},{"$f":"+Distribution!I1079+Transmission!I1079+Generation!I1079+Retail!I1079+Misc!I1079","v":10340254.720461119},{"$f":"+Distribution!J1079+Transmission!J1079+Generation!J1079+Retail!J1079+Misc!J1079","v":6560142.0079470687},{"$f":"+Distribution!K1079+Transmission!K1079+Generation!K1079+Retail!K1079+Misc!K1079","v":2046474.4688761649},{"$f":"+Distribution!L1079+Transmission!L1079+Generation!L1079+Retail!L1079+Misc!L1079","v":137674.71132500254},{"$f":"+Distribution!M1079+Transmission!M1079+Generation!M1079+Retail!M1079+Misc!M1079","v":3260220.3553144587},{"$f":"+Distribution!N1079+Transmission!N1079+Generation!N1079+Retail!N1079+Misc!N1079","v":265221.51600581122},{"$f":"+Distribution!O1079+Transmission!O1079+Generation!O1079+Retail!O1079+Misc!O1079","v":7568.9305385538992},{"$f":"+Distribution!P1079+Transmission!P1079+Generation!P1079+Retail!P1079+Misc!P1079","v":10060.724783495689},{"$f":"+Distribution!Q1079+Transmission!Q1079+Generation!Q1079+Retail!Q1079+Misc!Q1079","v":1869943.8331200974},{"$f":"+Distribution!R1079+Transmission!R1079+Generation!R1079+Retail!R1079+Misc!R1079","v":397610.83813715482},{"$f":"+Distribution!S1079+Transmission!S1079+Generation!S1079+Retail!S1079+Misc!S1079","v":426100.40106781624},0]
[{"$f":"ROW()","v":1080},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1080+Transmission!H1080+Generation!H1080+Retail!H1080+Misc!H1080","v":4125040.8835028764},{"$f":"+Distribution!I1080+Transmission!I1080+Generation!I1080+Retail!I1080+Misc!I1080","v":3590853.337806731},{"$f":"+Distribution!J1080+Transmission!J1080+Generation!J1080+Retail!J1080+Misc!J1080","v":80414.900323898066},{"$f":"+Distribution!K1080+Transmission!K1080+Generation!K1080+Retail!K1080+Misc!K1080","v":1447.9508561155371},{"$f":"+Distribution!L1080+Transmission!L1080+Generation!L1080+Retail!L1080+Misc!L1080","v":42634.160099827764},{"$f":"+Distribution!M1080+Transmission!M1080+Generation!M1080+Retail!M1080+Misc!M1080","v":2652.7926420836388},{"$f":"+Distribution!N1080+Transmission!N1080+Generation!N1080+Retail!N1080+Misc!N1080","v":14213.862785736561},{"$f":"+Distribution!O1080+Transmission!O1080+Generation!O1080+Retail!O1080+Misc!O1080","v":10421.883923747282},{"$f":"+Distribution!P1080+Transmission!P1080+Generation!P1080+Retail!P1080+Misc!P1080","v":2961.5820665665938},{"$f":"+Distribution!Q1080+Transmission!Q1080+Generation!Q1080+Retail!Q1080+Misc!Q1080","v":379405.50783182622},{"$f":"+Distribution!R1080+Transmission!R1080+Generation!R1080+Retail!R1080+Misc!R1080","v":17.452583171602889},{"$f":"+Distribution!S1080+Transmission!S1080+Generation!S1080+Retail!S1080+Misc!S1080","v":17.452583171602889},0]
[{"$f":"ROW()","v":1081},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1081+Transmission!H1081+Generation!H1081+Retail!H1081+Misc!H1081","v":17470.736496246878},{"$f":"+Distribution!I1081+Transmission!I1081+Generation!I1081+Retail!I1081+Misc!I1081","v":5085.9100767079281},{"$f":"+Distribution!J1081+Transmission!J1081+Generation!J1081+Retail!J1081+Misc!J1081","v":4717.6303015556923},{"$f":"+Distribution!K1081+Transmission!K1081+Generation!K1081+Retail!K1081+Misc!K1081","v":1619.3147447101217},{"$f":"+Distribution!L1081+Transmission!L1081+Generation!L1081+Retail!L1081+Misc!L1081","v":67.617852795738429},{"$f":"+Distribution!M1081+Transmission!M1081+Generation!M1081+Retail!M1081+Misc!M1081","v":3582.4588052823892},{"$f":"+Distribution!N1081+Transmission!N1081+Generation!N1081+Retail!N1081+Misc!N1081","v":192.94074221402744},{"$f":"+Distribution!O1081+Transmission!O1081+Generation!O1081+Retail!O1081+Misc!O1081","v":4.9208912667143343},{"$f":"+Distribution!P1081+Transmission!P1081+Generation!P1081+Retail!P1081+Misc!P1081","v":14.247690925344212},{"$f":"+Distribution!Q1081+Transmission!Q1081+Generation!Q1081+Retail!Q1081+Misc!Q1081","v":1057.0851213608842},{"$f":"+Distribution!R1081+Transmission!R1081+Generation!R1081+Retail!R1081+Misc!R1081","v":441.99437085804385},{"$f":"+Distribution!S1081+Transmission!S1081+Generation!S1081+Retail!S1081+Misc!S1081","v":686.61589856999296},0]
[{"$f":"ROW()","v":1082},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1082+Transmission!H1082+Generation!H1082+Retail!H1082+Misc!H1082","v":39183.652201366451},{"$f":"+Distribution!I1082+Transmission!I1082+Generation!I1082+Retail!I1082+Misc!I1082","v":13540.914991849901},{"$f":"+Distribution!J1082+Transmission!J1082+Generation!J1082+Retail!J1082+Misc!J1082","v":10549.692131822889},{"$f":"+Distribution!K1082+Transmission!K1082+Generation!K1082+Retail!K1082+Misc!K1082","v":3382.1885409933966},{"$f":"+Distribution!L1082+Transmission!L1082+Generation!L1082+Retail!L1082+Misc!L1082","v":74.280791710861294},{"$f":"+Distribution!M1082+Transmission!M1082+Generation!M1082+Retail!M1082+Misc!M1082","v":6857.9468181203192},{"$f":"+Distribution!N1082+Transmission!N1082+Generation!N1082+Retail!N1082+Misc!N1082","v":365.42498127151845},{"$f":"+Distribution!O1082+Transmission!O1082+Generation!O1082+Retail!O1082+Misc!O1082","v":9.1650611148934544},{"$f":"+Distribution!P1082+Transmission!P1082+Generation!P1082+Retail!P1082+Misc!P1082","v":16.624100643244535},{"$f":"+Distribution!Q1082+Transmission!Q1082+Generation!Q1082+Retail!Q1082+Misc!Q1082","v":2640.1300503763164},{"$f":"+Distribution!R1082+Transmission!R1082+Generation!R1082+Retail!R1082+Misc!R1082","v":842.34308797558083},{"$f":"+Distribution!S1082+Transmission!S1082+Generation!S1082+Retail!S1082+Misc!S1082","v":904.94164548752576},0]
[{"$f":"ROW()","v":1083},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1083+Transmission!H1083+Generation!H1083+Retail!H1083+Misc!H1083","v":0},{"$f":"+Distribution!I1083+Transmission!I1083+Generation!I1083+Retail!I1083+Misc!I1083","v":0},{"$f":"+Distribution!J1083+Transmission!J1083+Generation!J1083+Retail!J1083+Misc!J1083","v":0},{"$f":"+Distribution!K1083+Transmission!K1083+Generation!K1083+Retail!K1083+Misc!K1083","v":0},{"$f":"+Distribution!L1083+Transmission!L1083+Generation!L1083+Retail!L1083+Misc!L1083","v":0},{"$f":"+Distribution!M1083+Transmission!M1083+Generation!M1083+Retail!M1083+Misc!M1083","v":0},{"$f":"+Distribution!N1083+Transmission!N1083+Generation!N1083+Retail!N1083+Misc!N1083","v":0},{"$f":"+Distribution!O1083+Transmission!O1083+Generation!O1083+Retail!O1083+Misc!O1083","v":0},{"$f":"+Distribution!P1083+Transmission!P1083+Generation!P1083+Retail!P1083+Misc!P1083","v":0},{"$f":"+Distribution!Q1083+Transmission!Q1083+Generation!Q1083+Retail!Q1083+Misc!Q1083","v":0},{"$f":"+Distribution!R1083+Transmission!R1083+Generation!R1083+Retail!R1083+Misc!R1083","v":0},{"$f":"+Distribution!S1083+Transmission!S1083+Generation!S1083+Retail!S1083+Misc!S1083","v":0},0]
[{"$f":"ROW()","v":1084},null,null,"Total Office Furniture & Equipment",null,null,null,{"$f":"+Distribution!H1084+Transmission!H1084+Generation!H1084+Retail!H1084+Misc!H1084","v":34373885.442239098},{"$f":"+Distribution!I1084+Transmission!I1084+Generation!I1084+Retail!I1084+Misc!I1084","v":16102928.207335262},{"$f":"+Distribution!J1084+Transmission!J1084+Generation!J1084+Retail!J1084+Misc!J1084","v":7890914.6487000007},{"$f":"+Distribution!K1084+Transmission!K1084+Generation!K1084+Retail!K1084+Misc!K1084","v":2432124.2358767129},{"$f":"+Distribution!L1084+Transmission!L1084+Generation!L1084+Retail!L1084+Misc!L1084","v":216205.9215947515},{"$f":"+Distribution!M1084+Transmission!M1084+Generation!M1084+Retail!M1084+Misc!M1084","v":3780031.6990752746},{"$f":"+Distribution!N1084+Transmission!N1084+Generation!N1084+Retail!N1084+Misc!N1084","v":334011.37306229246},{"$f":"+Distribution!O1084+Transmission!O1084+Generation!O1084+Retail!O1084+Misc!O1084","v":19630.926456333829},{"$f":"+Distribution!P1084+Transmission!P1084+Generation!P1084+Retail!P1084+Misc!P1084","v":14917.586232606316},{"$f":"+Distribution!Q1084+Transmission!Q1084+Generation!Q1084+Retail!Q1084+Misc!Q1084","v":2629639.3482856462},{"$f":"+Distribution!R1084+Transmission!R1084+Generation!R1084+Retail!R1084+Misc!R1084","v":460236.62234948226},{"$f":"+Distribution!S1084+Transmission!S1084+Generation!S1084+Retail!S1084+Misc!S1084","v":493244.873270738},0]
[{"$f":"ROW()","v":1085}]
[{"$f":"ROW()","v":1086},null,"392","Transportation Equipment"]
[{"$f":"ROW()","v":1087},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1087+Transmission!H1087+Generation!H1087+Retail!H1087+Misc!H1087","v":32083423.130769204},{"$f":"+Distribution!I1087+Transmission!I1087+Generation!I1087+Retail!I1087+Misc!I1087","v":16411583.79159933},{"$f":"+Distribution!J1087+Transmission!J1087+Generation!J1087+Retail!J1087+Misc!J1087","v":7792019.7884428054},{"$f":"+Distribution!K1087+Transmission!K1087+Generation!K1087+Retail!K1087+Misc!K1087","v":2308859.897167874},{"$f":"+Distribution!L1087+Transmission!L1087+Generation!L1087+Retail!L1087+Misc!L1087","v":360288.63957822253},{"$f":"+Distribution!M1087+Transmission!M1087+Generation!M1087+Retail!M1087+Misc!M1087","v":1666092.5912341787},{"$f":"+Distribution!N1087+Transmission!N1087+Generation!N1087+Retail!N1087+Misc!N1087","v":396729.19764644257},{"$f":"+Distribution!O1087+Transmission!O1087+Generation!O1087+Retail!O1087+Misc!O1087","v":13011.723224675985},{"$f":"+Distribution!P1087+Transmission!P1087+Generation!P1087+Retail!P1087+Misc!P1087","v":11354.873037393038},{"$f":"+Distribution!Q1087+Transmission!Q1087+Generation!Q1087+Retail!Q1087+Misc!Q1087","v":2711942.8953033038},{"$f":"+Distribution!R1087+Transmission!R1087+Generation!R1087+Retail!R1087+Misc!R1087","v":199265.72812783814},{"$f":"+Distribution!S1087+Transmission!S1087+Generation!S1087+Retail!S1087+Misc!S1087","v":212274.00540714321},{"$f":"ROUND(SUM(I1087:S1087)-H1087,0)","v":0}]
[{"$f":"ROW()","v":1088},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1088+Transmission!H1088+Generation!H1088+Retail!H1088+Misc!H1088","v":8279657.9615789019},{"$f":"+Distribution!I1088+Transmission!I1088+Generation!I1088+Retail!I1088+Misc!I1088","v":2854102.5664621321},{"$f":"+Distribution!J1088+Transmission!J1088+Generation!J1088+Retail!J1088+Misc!J1088","v":2223623.9875181126},{"$f":"+Distribution!K1088+Transmission!K1088+Generation!K1088+Retail!K1088+Misc!K1088","v":712884.83835236751},{"$f":"+Distribution!L1088+Transmission!L1088+Generation!L1088+Retail!L1088+Misc!L1088","v":15656.622790144631},{"$f":"+Distribution!M1088+Transmission!M1088+Generation!M1088+Retail!M1088+Misc!M1088","v":1465473.1671345783},{"$f":"+Distribution!N1088+Transmission!N1088+Generation!N1088+Retail!N1088+Misc!N1088","v":77022.887856851739},{"$f":"+Distribution!O1088+Transmission!O1088+Generation!O1088+Retail!O1088+Misc!O1088","v":1931.7767274622038},{"$f":"+Distribution!P1088+Transmission!P1088+Generation!P1088+Retail!P1088+Misc!P1088","v":3503.9647128400602},{"$f":"+Distribution!Q1088+Transmission!Q1088+Generation!Q1088+Retail!Q1088+Misc!Q1088","v":556476.5717167696},{"$f":"+Distribution!R1088+Transmission!R1088+Generation!R1088+Retail!R1088+Misc!R1088","v":178241.41972611746},{"$f":"+Distribution!S1088+Transmission!S1088+Generation!S1088+Retail!S1088+Misc!S1088","v":190740.15858152593},0]
[{"$f":"ROW()","v":1089},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1089+Transmission!H1089+Generation!H1089+Retail!H1089+Misc!H1089","v":3006528.9619928105},{"$f":"+Distribution!I1089+Transmission!I1089+Generation!I1089+Retail!I1089+Misc!I1089","v":1227753.2767023006},{"$f":"+Distribution!J1089+Transmission!J1089+Generation!J1089+Retail!J1089+Misc!J1089","v":778920.44863767608},{"$f":"+Distribution!K1089+Transmission!K1089+Generation!K1089+Retail!K1089+Misc!K1089","v":242988.76601932154},{"$f":"+Distribution!L1089+Transmission!L1089+Generation!L1089+Retail!L1089+Misc!L1089","v":16346.84855623918},{"$f":"+Distribution!M1089+Transmission!M1089+Generation!M1089+Retail!M1089+Misc!M1089","v":387103.25153676339},{"$f":"+Distribution!N1089+Transmission!N1089+Generation!N1089+Retail!N1089+Misc!N1089","v":31491.157048940207},{"$f":"+Distribution!O1089+Transmission!O1089+Generation!O1089+Retail!O1089+Misc!O1089","v":898.69926042085467},{"$f":"+Distribution!P1089+Transmission!P1089+Generation!P1089+Retail!P1089+Misc!P1089","v":1194.5632049561386},{"$f":"+Distribution!Q1089+Transmission!Q1089+Generation!Q1089+Retail!Q1089+Misc!Q1089","v":222028.34750477769},{"$f":"+Distribution!R1089+Transmission!R1089+Generation!R1089+Retail!R1089+Misc!R1089","v":47210.443318118785},{"$f":"+Distribution!S1089+Transmission!S1089+Generation!S1089+Retail!S1089+Misc!S1089","v":50593.160203295884},0]
[{"$f":"ROW()","v":1090},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1090+Transmission!H1090+Generation!H1090+Retail!H1090+Misc!H1090","v":0},{"$f":"+Distribution!I1090+Transmission!I1090+Generation!I1090+Retail!I1090+Misc!I1090","v":0},{"$f":"+Distribution!J1090+Transmission!J1090+Generation!J1090+Retail!J1090+Misc!J1090","v":0},{"$f":"+Distribution!K1090+Transmission!K1090+Generation!K1090+Retail!K1090+Misc!K1090","v":0},{"$f":"+Distribution!L1090+Transmission!L1090+Generation!L1090+Retail!L1090+Misc!L1090","v":0},{"$f":"+Distribution!M1090+Transmission!M1090+Generation!M1090+Retail!M1090+Misc!M1090","v":0},{"$f":"+Distribution!N1090+Transmission!N1090+Generation!N1090+Retail!N1090+Misc!N1090","v":0},{"$f":"+Distribution!O1090+Transmission!O1090+Generation!O1090+Retail!O1090+Misc!O1090","v":0},{"$f":"+Distribution!P1090+Transmission!P1090+Generation!P1090+Retail!P1090+Misc!P1090","v":0},{"$f":"+Distribution!Q1090+Transmission!Q1090+Generation!Q1090+Retail!Q1090+Misc!Q1090","v":0},{"$f":"+Distribution!R1090+Transmission!R1090+Generation!R1090+Retail!R1090+Misc!R1090","v":0},{"$f":"+Distribution!S1090+Transmission!S1090+Generation!S1090+Retail!S1090+Misc!S1090","v":0},0]
[{"$f":"ROW()","v":1091},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1091+Transmission!H1091+Generation!H1091+Retail!H1091+Misc!H1091","v":186200.11759203346},{"$f":"+Distribution!I1091+Transmission!I1091+Generation!I1091+Retail!I1091+Misc!I1091","v":54204.758600128916},{"$f":"+Distribution!J1091+Transmission!J1091+Generation!J1091+Retail!J1091+Misc!J1091","v":50279.695827025731},{"$f":"+Distribution!K1091+Transmission!K1091+Generation!K1091+Retail!K1091+Misc!K1091","v":17258.379230223698},{"$f":"+Distribution!L1091+Transmission!L1091+Generation!L1091+Retail!L1091+Misc!L1091","v":720.65949507005769},{"$f":"+Distribution!M1091+Transmission!M1091+Generation!M1091+Retail!M1091+Misc!M1091","v":38181.232425747789},{"$f":"+Distribution!N1091+Transmission!N1091+Generation!N1091+Retail!N1091+Misc!N1091","v":2056.3293880749547},{"$f":"+Distribution!O1091+Transmission!O1091+Generation!O1091+Retail!O1091+Misc!O1091","v":52.446016383834518},{"$f":"+Distribution!P1091+Transmission!P1091+Generation!P1091+Retail!P1091+Misc!P1091","v":151.8494498662921},{"$f":"+Distribution!Q1091+Transmission!Q1091+Generation!Q1091+Retail!Q1091+Misc!Q1091","v":11266.232190295419},{"$f":"+Distribution!R1091+Transmission!R1091+Generation!R1091+Retail!R1091+Misc!R1091","v":4710.7003099992062},{"$f":"+Distribution!S1091+Transmission!S1091+Generation!S1091+Retail!S1091+Misc!S1091","v":7317.8346592175512},0]
[{"$f":"ROW()","v":1092},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1092+Transmission!H1092+Generation!H1092+Retail!H1092+Misc!H1092","v":148659.6954402095},{"$f":"+Distribution!I1092+Transmission!I1092+Generation!I1092+Retail!I1092+Misc!I1092","v":51373.166756517254},{"$f":"+Distribution!J1092+Transmission!J1092+Generation!J1092+Retail!J1092+Misc!J1092","v":40024.70242552003},{"$f":"+Distribution!K1092+Transmission!K1092+Generation!K1092+Retail!K1092+Misc!K1092","v":12831.757382940197},{"$f":"+Distribution!L1092+Transmission!L1092+Generation!L1092+Retail!L1092+Misc!L1092","v":281.81548305007647},{"$f":"+Distribution!M1092+Transmission!M1092+Generation!M1092+Retail!M1092+Misc!M1092","v":26018.51098737977},{"$f":"+Distribution!N1092+Transmission!N1092+Generation!N1092+Retail!N1092+Misc!N1092","v":1386.3936455666517},{"$f":"+Distribution!O1092+Transmission!O1092+Generation!O1092+Retail!O1092+Misc!O1092","v":34.771521220869097},{"$f":"+Distribution!P1092+Transmission!P1092+Generation!P1092+Retail!P1092+Misc!P1092","v":63.070530686926126},{"$f":"+Distribution!Q1092+Transmission!Q1092+Generation!Q1092+Retail!Q1092+Misc!Q1092","v":10016.445817620881},{"$f":"+Distribution!R1092+Transmission!R1092+Generation!R1092+Retail!R1092+Misc!R1092","v":3195.7834423165018},{"$f":"+Distribution!S1092+Transmission!S1092+Generation!S1092+Retail!S1092+Misc!S1092","v":3433.2774473903228},0]
[{"$f":"ROW()","v":1093},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1093+Transmission!H1093+Generation!H1093+Retail!H1093+Misc!H1093","v":19298.607142352972},{"$f":"+Distribution!I1093+Transmission!I1093+Generation!I1093+Retail!I1093+Misc!I1093","v":6669.1281719419685},{"$f":"+Distribution!J1093+Transmission!J1093+Generation!J1093+Retail!J1093+Misc!J1093","v":5195.9006495500234},{"$f":"+Distribution!K1093+Transmission!K1093+Generation!K1093+Retail!K1093+Misc!K1093","v":1665.7846899662743},{"$f":"+Distribution!L1093+Transmission!L1093+Generation!L1093+Retail!L1093+Misc!L1093","v":36.584538115129298},{"$f":"+Distribution!M1093+Transmission!M1093+Generation!M1093+Retail!M1093+Misc!M1093","v":3377.6540473028758},{"$f":"+Distribution!N1093+Transmission!N1093+Generation!N1093+Retail!N1093+Misc!N1093","v":179.97794379449897},{"$f":"+Distribution!O1093+Transmission!O1093+Generation!O1093+Retail!O1093+Misc!O1093","v":4.5139466066875773},{"$f":"+Distribution!P1093+Transmission!P1093+Generation!P1093+Retail!P1093+Misc!P1093","v":8.1876489144042974},{"$f":"+Distribution!Q1093+Transmission!Q1093+Generation!Q1093+Retail!Q1093+Misc!Q1093","v":1300.3084139552536},{"$f":"+Distribution!R1093+Transmission!R1093+Generation!R1093+Retail!R1093+Misc!R1093","v":414.86812536964857},{"$f":"+Distribution!S1093+Transmission!S1093+Generation!S1093+Retail!S1093+Misc!S1093","v":445.69896683620493},0]
[{"$f":"ROW()","v":1094},null,null,"Total Transportation Equipment",null,null,null,{"$f":"+Distribution!H1094+Transmission!H1094+Generation!H1094+Retail!H1094+Misc!H1094","v":43723768.474515513},{"$f":"+Distribution!I1094+Transmission!I1094+Generation!I1094+Retail!I1094+Misc!I1094","v":20605686.688292351},{"$f":"+Distribution!J1094+Transmission!J1094+Generation!J1094+Retail!J1094+Misc!J1094","v":10890064.523500692},{"$f":"+Distribution!K1094+Transmission!K1094+Generation!K1094+Retail!K1094+Misc!K1094","v":3296489.4228426935},{"$f":"+Distribution!L1094+Transmission!L1094+Generation!L1094+Retail!L1094+Misc!L1094","v":393331.17044084158},{"$f":"+Distribution!M1094+Transmission!M1094+Generation!M1094+Retail!M1094+Misc!M1094","v":3586246.4073659508},{"$f":"+Distribution!N1094+Transmission!N1094+Generation!N1094+Retail!N1094+Misc!N1094","v":508865.94352967071},{"$f":"+Distribution!O1094+Transmission!O1094+Generation!O1094+Retail!O1094+Misc!O1094","v":15933.930696770434},{"$f":"+Distribution!P1094+Transmission!P1094+Generation!P1094+Retail!P1094+Misc!P1094","v":16276.508584656862},{"$f":"+Distribution!Q1094+Transmission!Q1094+Generation!Q1094+Retail!Q1094+Misc!Q1094","v":3513030.8009467227},{"$f":"+Distribution!R1094+Transmission!R1094+Generation!R1094+Retail!R1094+Misc!R1094","v":433038.94304975972},{"$f":"+Distribution!S1094+Transmission!S1094+Generation!S1094+Retail!S1094+Misc!S1094","v":464804.13526540902},0]
[{"$f":"ROW()","v":1095}]
[{"$f":"ROW()","v":1096},null,"393","Stores Equipment"]
[{"$f":"ROW()","v":1097},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1097+Transmission!H1097+Generation!H1097+Retail!H1097+Misc!H1097","v":3415505.6892307606},{"$f":"+Distribution!I1097+Transmission!I1097+Generation!I1097+Retail!I1097+Misc!I1097","v":1747128.3404212904},{"$f":"+Distribution!J1097+Transmission!J1097+Generation!J1097+Retail!J1097+Misc!J1097","v":829515.22378238826},{"$f":"+Distribution!K1097+Transmission!K1097+Generation!K1097+Retail!K1097+Misc!K1097","v":245794.34938320925},{"$f":"+Distribution!L1097+Transmission!L1097+Generation!L1097+Retail!L1097+Misc!L1097","v":38355.255710369296},{"$f":"+Distribution!M1097+Transmission!M1097+Generation!M1097+Retail!M1097+Misc!M1097","v":177367.25601103666},{"$f":"+Distribution!N1097+Transmission!N1097+Generation!N1097+Retail!N1097+Misc!N1097","v":42234.60901046604},{"$f":"+Distribution!O1097+Transmission!O1097+Generation!O1097+Retail!O1097+Misc!O1097","v":1385.1893084923247},{"$f":"+Distribution!P1097+Transmission!P1097+Generation!P1097+Retail!P1097+Misc!P1097","v":1208.8059712841205},{"$f":"+Distribution!Q1097+Transmission!Q1097+Generation!Q1097+Retail!Q1097+Misc!Q1097","v":288705.36507353361},{"$f":"+Distribution!R1097+Transmission!R1097+Generation!R1097+Retail!R1097+Misc!R1097","v":21213.23604764065},{"$f":"+Distribution!S1097+Transmission!S1097+Generation!S1097+Retail!S1097+Misc!S1097","v":22598.05851105004},{"$f":"ROUND(SUM(I1097:S1097)-H1097,0)","v":0}]
[{"$f":"ROW()","v":1098},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1098+Transmission!H1098+Generation!H1098+Retail!H1098+Misc!H1098","v":2255290.9179295809},{"$f":"+Distribution!I1098+Transmission!I1098+Generation!I1098+Retail!I1098+Misc!I1098","v":777421.51594197308},{"$f":"+Distribution!J1098+Transmission!J1098+Generation!J1098+Retail!J1098+Misc!J1098","v":605687.10864659178},{"$f":"+Distribution!K1098+Transmission!K1098+Generation!K1098+Retail!K1098+Misc!K1098","v":194180.83226452931},{"$f":"+Distribution!L1098+Transmission!L1098+Generation!L1098+Retail!L1098+Misc!L1098","v":4264.6664373851527},{"$f":"+Distribution!M1098+Transmission!M1098+Generation!M1098+Retail!M1098+Misc!M1098","v":399192.42729849718},{"$f":"+Distribution!N1098+Transmission!N1098+Generation!N1098+Retail!N1098+Misc!N1098","v":20980.062504945978},{"$f":"+Distribution!O1098+Transmission!O1098+Generation!O1098+Retail!O1098+Misc!O1098","v":526.19159856847273},{"$f":"+Distribution!P1098+Transmission!P1098+Generation!P1098+Retail!P1098+Misc!P1098","v":954.43576235592946},{"$f":"+Distribution!Q1098+Transmission!Q1098+Generation!Q1098+Retail!Q1098+Misc!Q1098","v":151577.19454578089},{"$f":"+Distribution!R1098+Transmission!R1098+Generation!R1098+Retail!R1098+Misc!R1098","v":48551.27116539258},{"$f":"+Distribution!S1098+Transmission!S1098+Generation!S1098+Retail!S1098+Misc!S1098","v":51955.211763560728},{"$f":"ROUND(SUM(I1098:S1098)-H1098,0)","v":0}]
[{"$f":"ROW()","v":1099},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1099+Transmission!H1099+Generation!H1099+Retail!H1099+Misc!H1099","v":136843.98054270045},{"$f":"+Distribution!I1099+Transmission!I1099+Generation!I1099+Retail!I1099+Misc!I1099","v":55881.931500478291},{"$f":"+Distribution!J1099+Transmission!J1099+Generation!J1099+Retail!J1099+Misc!J1099","v":35453.034401183504},{"$f":"+Distribution!K1099+Transmission!K1099+Generation!K1099+Retail!K1099+Misc!K1099","v":11059.780361205228},{"$f":"+Distribution!L1099+Transmission!L1099+Generation!L1099+Retail!L1099+Misc!L1099","v":744.03667952087221},{"$f":"+Distribution!M1099+Transmission!M1099+Generation!M1099+Retail!M1099+Misc!M1099","v":17619.238161671034},{"$f":"+Distribution!N1099+Transmission!N1099+Generation!N1099+Retail!N1099+Misc!N1099","v":1433.3390221579386},{"$f":"+Distribution!O1099+Transmission!O1099+Generation!O1099+Retail!O1099+Misc!O1099","v":40.9048393218388},{"$f":"+Distribution!P1099+Transmission!P1099+Generation!P1099+Retail!P1099+Misc!P1099","v":54.371265350356744},{"$f":"+Distribution!Q1099+Transmission!Q1099+Generation!Q1099+Retail!Q1099+Misc!Q1099","v":10105.754260132881},{"$f":"+Distribution!R1099+Transmission!R1099+Generation!R1099+Retail!R1099+Misc!R1099","v":2148.8118253664629},{"$f":"+Distribution!S1099+Transmission!S1099+Generation!S1099+Retail!S1099+Misc!S1099","v":2302.778226312028},{"$f":"ROUND(SUM(I1099:S1099)-H1099,0)","v":0}]
[{"$f":"ROW()","v":1100},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1100+Transmission!H1100+Generation!H1100+Retail!H1100+Misc!H1100","v":23324.563771212153},{"$f":"+Distribution!I1100+Transmission!I1100+Generation!I1100+Retail!I1100+Misc!I1100","v":8060.4006391459234},{"$f":"+Distribution!J1100+Transmission!J1100+Generation!J1100+Retail!J1100+Misc!J1100","v":6279.8374595305586},{"$f":"+Distribution!K1100+Transmission!K1100+Generation!K1100+Retail!K1100+Misc!K1100","v":2013.2904381973972},{"$f":"+Distribution!L1100+Transmission!L1100+Generation!L1100+Retail!L1100+Misc!L1100","v":44.216579259441552},{"$f":"+Distribution!M1100+Transmission!M1100+Generation!M1100+Retail!M1100+Misc!M1100","v":4082.2794433963109},{"$f":"+Distribution!N1100+Transmission!N1100+Generation!N1100+Retail!N1100+Misc!N1100","v":217.52383456905795},{"$f":"+Distribution!O1100+Transmission!O1100+Generation!O1100+Retail!O1100+Misc!O1100","v":5.4556183620355396},{"$f":"+Distribution!P1100+Transmission!P1100+Generation!P1100+Retail!P1100+Misc!P1100","v":9.8957058315989261},{"$f":"+Distribution!Q1100+Transmission!Q1100+Generation!Q1100+Retail!Q1100+Misc!Q1100","v":1571.5707511855794},{"$f":"+Distribution!R1100+Transmission!R1100+Generation!R1100+Retail!R1100+Misc!R1100","v":501.41535995057257},{"$f":"+Distribution!S1100+Transmission!S1100+Generation!S1100+Retail!S1100+Misc!S1100","v":538.67794178367524},{"$f":"ROUND(SUM(I1100:S1100)-H1100,0)","v":0}]
[{"$f":"ROW()","v":1101},null,null,"Total Stores Equipment",null,null,null,{"$f":"+Distribution!H1101+Transmission!H1101+Generation!H1101+Retail!H1101+Misc!H1101","v":5830965.1514742542},{"$f":"+Distribution!I1101+Transmission!I1101+Generation!I1101+Retail!I1101+Misc!I1101","v":2588492.1885028877},{"$f":"+Distribution!J1101+Transmission!J1101+Generation!J1101+Retail!J1101+Misc!J1101","v":1476935.2042896941},{"$f":"+Distribution!K1101+Transmission!K1101+Generation!K1101+Retail!K1101+Misc!K1101","v":453048.25244714116},{"$f":"+Distribution!L1101+Transmission!L1101+Generation!L1101+Retail!L1101+Misc!L1101","v":43408.175406534763},{"$f":"+Distribution!M1101+Transmission!M1101+Generation!M1101+Retail!M1101+Misc!M1101","v":598261.20091460121},{"$f":"+Distribution!N1101+Transmission!N1101+Generation!N1101+Retail!N1101+Misc!N1101","v":64865.534372139009},{"$f":"+Distribution!O1101+Transmission!O1101+Generation!O1101+Retail!O1101+Misc!O1101","v":1957.7413647446717},{"$f":"+Distribution!P1101+Transmission!P1101+Generation!P1101+Retail!P1101+Misc!P1101","v":2227.5087048220057},{"$f":"+Distribution!Q1101+Transmission!Q1101+Generation!Q1101+Retail!Q1101+Misc!Q1101","v":451959.88463063294},{"$f":"+Distribution!R1101+Transmission!R1101+Generation!R1101+Retail!R1101+Misc!R1101","v":72414.734398350265},{"$f":"+Distribution!S1101+Transmission!S1101+Generation!S1101+Retail!S1101+Misc!S1101","v":77394.72644270648},{"$f":"ROUND(SUM(I1101:S1101)-H1101,0)","v":0}]
[{"$f":"ROW()","v":1102}]
[{"$f":"ROW()","v":1103},null,"394","Tools, Shop & Garage Equipment"]
[{"$f":"ROW()","v":1104},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1104+Transmission!H1104+Generation!H1104+Retail!H1104+Misc!H1104","v":12508145.320769202},{"$f":"+Distribution!I1104+Transmission!I1104+Generation!I1104+Retail!I1104+Misc!I1104","v":6398272.2221568394},{"$f":"+Distribution!J1104+Transmission!J1104+Generation!J1104+Retail!J1104+Misc!J1104","v":3037821.6021058103},{"$f":"+Distribution!K1104+Transmission!K1104+Generation!K1104+Retail!K1104+Misc!K1104","v":900139.45835397555},{"$f":"+Distribution!L1104+Transmission!L1104+Generation!L1104+Retail!L1104+Misc!L1104","v":140463.27422414918},{"$f":"+Distribution!M1104+Transmission!M1104+Generation!M1104+Retail!M1104+Misc!M1104","v":649548.15338977787},{"$f":"+Distribution!N1104+Transmission!N1104+Generation!N1104+Retail!N1104+Misc!N1104","v":154670.10602103724},{"$f":"+Distribution!O1104+Transmission!O1104+Generation!O1104+Retail!O1104+Misc!O1104","v":5072.791774883558},{"$f":"+Distribution!P1104+Transmission!P1104+Generation!P1104+Retail!P1104+Misc!P1104","v":4426.8468944757187},{"$f":"+Distribution!Q1104+Transmission!Q1104+Generation!Q1104+Retail!Q1104+Misc!Q1104","v":1057286.67722957},{"$f":"+Distribution!R1104+Transmission!R1104+Generation!R1104+Retail!R1104+Misc!R1104","v":77686.370145507899},{"$f":"+Distribution!S1104+Transmission!S1104+Generation!S1104+Retail!S1104+Misc!S1104","v":82757.818473176012},{"$f":"ROUND(SUM(I1104:S1104)-H1104,0)","v":0}]
[{"$f":"ROW()","v":1105},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1105+Transmission!H1105+Generation!H1105+Retail!H1105+Misc!H1105","v":9941204.3446946125},{"$f":"+Distribution!I1105+Transmission!I1105+Generation!I1105+Retail!I1105+Misc!I1105","v":3426865.6562988916},{"$f":"+Distribution!J1105+Transmission!J1105+Generation!J1105+Retail!J1105+Misc!J1105","v":2669862.2414238723},{"$f":"+Distribution!K1105+Transmission!K1105+Generation!K1105+Retail!K1105+Misc!K1105","v":855947.014011533},{"$f":"+Distribution!L1105+Transmission!L1105+Generation!L1105+Retail!L1105+Misc!L1105","v":18798.60365343497},{"$f":"+Distribution!M1105+Transmission!M1105+Generation!M1105+Retail!M1105+Misc!M1105","v":1759545.3713301211},{"$f":"+Distribution!N1105+Transmission!N1105+Generation!N1105+Retail!N1105+Misc!N1105","v":92479.889211825968},{"$f":"+Distribution!O1105+Transmission!O1105+Generation!O1105+Retail!O1105+Misc!O1105","v":2319.4468905101703},{"$f":"+Distribution!P1105+Transmission!P1105+Generation!P1105+Retail!P1105+Misc!P1105","v":4207.142545055458},{"$f":"+Distribution!Q1105+Transmission!Q1105+Generation!Q1105+Retail!Q1105+Misc!Q1105","v":668150.63850875315},{"$f":"+Distribution!R1105+Transmission!R1105+Generation!R1105+Retail!R1105+Misc!R1105","v":214010.32780285907},{"$f":"+Distribution!S1105+Transmission!S1105+Generation!S1105+Retail!S1105+Misc!S1105","v":229018.01301775605},0]
[{"$f":"ROW()","v":1106},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1106+Transmission!H1106+Generation!H1106+Retail!H1106+Misc!H1106","v":1618167.7623688602},{"$f":"+Distribution!I1106+Transmission!I1106+Generation!I1106+Retail!I1106+Misc!I1106","v":660798.81405351614},{"$f":"+Distribution!J1106+Transmission!J1106+Generation!J1106+Retail!J1106+Misc!J1106","v":419228.94319964683},{"$f":"+Distribution!K1106+Transmission!K1106+Generation!K1106+Retail!K1106+Misc!K1106","v":130780.90807069244},{"$f":"+Distribution!L1106+Transmission!L1106+Generation!L1106+Retail!L1106+Misc!L1106","v":8798.1668177575484},{"$f":"+Distribution!M1106+Transmission!M1106+Generation!M1106+Retail!M1106+Misc!M1106","v":208345.90661310664},{"$f":"+Distribution!N1106+Transmission!N1106+Generation!N1106+Retail!N1106+Misc!N1106","v":16949.105024590743},{"$f":"+Distribution!O1106+Transmission!O1106+Generation!O1106+Retail!O1106+Misc!O1106","v":483.6960460589907},{"$f":"+Distribution!P1106+Transmission!P1106+Generation!P1106+Retail!P1106+Misc!P1106","v":642.93532269544517},{"$f":"+Distribution!Q1106+Transmission!Q1106+Generation!Q1106+Retail!Q1106+Misc!Q1106","v":119499.63522923185},{"$f":"+Distribution!R1106+Transmission!R1106+Generation!R1106+Retail!R1106+Misc!R1106","v":25409.506573948271},{"$f":"+Distribution!S1106+Transmission!S1106+Generation!S1106+Retail!S1106+Misc!S1106","v":27230.145417615422},0]
[{"$f":"ROW()","v":1107},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1107+Transmission!H1107+Generation!H1107+Retail!H1107+Misc!H1107","v":2378.0702536774593},{"$f":"+Distribution!I1107+Transmission!I1107+Generation!I1107+Retail!I1107+Misc!I1107","v":692.28057265334985},{"$f":"+Distribution!J1107+Transmission!J1107+Generation!J1107+Retail!J1107+Misc!J1107","v":642.15130772461066},{"$f":"+Distribution!K1107+Transmission!K1107+Generation!K1107+Retail!K1107+Misc!K1107","v":220.41682252855799},{"$f":"+Distribution!L1107+Transmission!L1107+Generation!L1107+Retail!L1107+Misc!L1107","v":9.203962545347208},{"$f":"+Distribution!M1107+Transmission!M1107+Generation!M1107+Retail!M1107+Misc!M1107","v":487.63477840199192},{"$f":"+Distribution!N1107+Transmission!N1107+Generation!N1107+Retail!N1107+Misc!N1107","v":26.262581424669541},{"$f":"+Distribution!O1107+Transmission!O1107+Generation!O1107+Retail!O1107+Misc!O1107","v":0.66981865048840161},{"$f":"+Distribution!P1107+Transmission!P1107+Generation!P1107+Retail!P1107+Misc!P1107","v":1.9393578502217115},{"$f":"+Distribution!Q1107+Transmission!Q1107+Generation!Q1107+Retail!Q1107+Misc!Q1107","v":143.88761934869623},{"$f":"+Distribution!R1107+Transmission!R1107+Generation!R1107+Retail!R1107+Misc!R1107","v":60.163099927481404},{"$f":"+Distribution!S1107+Transmission!S1107+Generation!S1107+Retail!S1107+Misc!S1107","v":93.460332622044177},0]
[{"$f":"ROW()","v":1108},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1108+Transmission!H1108+Generation!H1108+Retail!H1108+Misc!H1108","v":775336.06054998201},{"$f":"+Distribution!I1108+Transmission!I1108+Generation!I1108+Retail!I1108+Misc!I1108","v":267937.24158405454},{"$f":"+Distribution!J1108+Transmission!J1108+Generation!J1108+Retail!J1108+Misc!J1108","v":208749.2175427551},{"$f":"+Distribution!K1108+Transmission!K1108+Generation!K1108+Retail!K1108+Misc!K1108","v":66924.153111987427},{"$f":"+Distribution!L1108+Transmission!L1108+Generation!L1108+Retail!L1108+Misc!L1108","v":1469.8113418234282},{"$f":"+Distribution!M1108+Transmission!M1108+Generation!M1108+Retail!M1108+Misc!M1108","v":135699.79240570296},{"$f":"+Distribution!N1108+Transmission!N1108+Generation!N1108+Retail!N1108+Misc!N1108","v":7230.749291811283},{"$f":"+Distribution!O1108+Transmission!O1108+Generation!O1108+Retail!O1108+Misc!O1108","v":181.35120082740804},{"$f":"+Distribution!P1108+Transmission!P1108+Generation!P1108+Retail!P1108+Misc!P1108","v":328.94495481639029},{"$f":"+Distribution!Q1108+Transmission!Q1108+Generation!Q1108+Retail!Q1108+Misc!Q1108","v":52240.868770446425},{"$f":"+Distribution!R1108+Transmission!R1108+Generation!R1108+Retail!R1108+Misc!R1108","v":16667.639047687298},{"$f":"+Distribution!S1108+Transmission!S1108+Generation!S1108+Retail!S1108+Misc!S1108","v":17906.291298069671},0]
[{"$f":"ROW()","v":1109},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1109+Transmission!H1109+Generation!H1109+Retail!H1109+Misc!H1109","v":38857.899456950974},{"$f":"+Distribution!I1109+Transmission!I1109+Generation!I1109+Retail!I1109+Misc!I1109","v":13428.342784496092},{"$f":"+Distribution!J1109+Transmission!J1109+Generation!J1109+Retail!J1109+Misc!J1109","v":10461.987413870134},{"$f":"+Distribution!K1109+Transmission!K1109+Generation!K1109+Retail!K1109+Misc!K1109","v":3354.0707638730505},{"$f":"+Distribution!L1109+Transmission!L1109+Generation!L1109+Retail!L1109+Misc!L1109","v":73.663259388125852},{"$f":"+Distribution!M1109+Transmission!M1109+Generation!M1109+Retail!M1109+Misc!M1109","v":6800.9333731872775},{"$f":"+Distribution!N1109+Transmission!N1109+Generation!N1109+Retail!N1109+Misc!N1109","v":362.38702580183866},{"$f":"+Distribution!O1109+Transmission!O1109+Generation!O1109+Retail!O1109+Misc!O1109","v":9.0888675075296153},{"$f":"+Distribution!P1109+Transmission!P1109+Generation!P1109+Retail!P1109+Misc!P1109","v":16.485896415110151},{"$f":"+Distribution!Q1109+Transmission!Q1109+Generation!Q1109+Retail!Q1109+Misc!Q1109","v":2618.1813661366718},{"$f":"+Distribution!R1109+Transmission!R1109+Generation!R1109+Retail!R1109+Misc!R1109","v":835.34028049767335},{"$f":"+Distribution!S1109+Transmission!S1109+Generation!S1109+Retail!S1109+Misc!S1109","v":897.41842577746661},0]
[{"$f":"ROW()","v":1110},null,null,"Total Tools, Shop & Garage Equipment",null,null,null,{"$f":"+Distribution!H1110+Transmission!H1110+Generation!H1110+Retail!H1110+Misc!H1110","v":24884089.458093286},{"$f":"+Distribution!I1110+Transmission!I1110+Generation!I1110+Retail!I1110+Misc!I1110","v":10767994.557450451},{"$f":"+Distribution!J1110+Transmission!J1110+Generation!J1110+Retail!J1110+Misc!J1110","v":6346766.1429936793},{"$f":"+Distribution!K1110+Transmission!K1110+Generation!K1110+Retail!K1110+Misc!K1110","v":1957366.0211345903},{"$f":"+Distribution!L1110+Transmission!L1110+Generation!L1110+Retail!L1110+Misc!L1110","v":169612.72325909862},{"$f":"+Distribution!M1110+Transmission!M1110+Generation!M1110+Retail!M1110+Misc!M1110","v":2760427.791890298},{"$f":"+Distribution!N1110+Transmission!N1110+Generation!N1110+Retail!N1110+Misc!N1110","v":271718.49915649171},{"$f":"+Distribution!O1110+Transmission!O1110+Generation!O1110+Retail!O1110+Misc!O1110","v":8067.0445984381458},{"$f":"+Distribution!P1110+Transmission!P1110+Generation!P1110+Retail!P1110+Misc!P1110","v":9624.2949713083453},{"$f":"+Distribution!Q1110+Transmission!Q1110+Generation!Q1110+Retail!Q1110+Misc!Q1110","v":1899939.888723487},{"$f":"+Distribution!R1110+Transmission!R1110+Generation!R1110+Retail!R1110+Misc!R1110","v":334669.34695042769},{"$f":"+Distribution!S1110+Transmission!S1110+Generation!S1110+Retail!S1110+Misc!S1110","v":357903.14696501661},0]
[{"$f":"ROW()","v":1111}]
[{"$f":"ROW()","v":1112},null,"395","Laboratory Equipment"]
[{"$f":"ROW()","v":1113},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1113+Transmission!H1113+Generation!H1113+Retail!H1113+Misc!H1113","v":7621242.4976923019},{"$f":"+Distribution!I1113+Transmission!I1113+Generation!I1113+Retail!I1113+Misc!I1113","v":3898482.3825429576},{"$f":"+Distribution!J1113+Transmission!J1113+Generation!J1113+Retail!J1113+Misc!J1113","v":1850951.8798069702},{"$f":"+Distribution!K1113+Transmission!K1113+Generation!K1113+Retail!K1113+Misc!K1113","v":548457.09878874151},{"$f":"+Distribution!L1113+Transmission!L1113+Generation!L1113+Retail!L1113+Misc!L1113","v":85584.604865804475},{"$f":"+Distribution!M1113+Transmission!M1113+Generation!M1113+Retail!M1113+Misc!M1113","v":395771.22458690027},{"$f":"+Distribution!N1113+Transmission!N1113+Generation!N1113+Retail!N1113+Misc!N1113","v":94240.861046984734},{"$f":"+Distribution!O1113+Transmission!O1113+Generation!O1113+Retail!O1113+Misc!O1113","v":3090.8640142269333},{"$f":"+Distribution!P1113+Transmission!P1113+Generation!P1113+Retail!P1113+Misc!P1113","v":2697.2882723815987},{"$f":"+Distribution!Q1113+Transmission!Q1113+Generation!Q1113+Retail!Q1113+Misc!Q1113","v":644207.27055083145},{"$f":"+Distribution!R1113+Transmission!R1113+Generation!R1113+Retail!R1113+Misc!R1113","v":47334.488883919475},{"$f":"+Distribution!S1113+Transmission!S1113+Generation!S1113+Retail!S1113+Misc!S1113","v":50424.534332583797},{"$f":"ROUND(SUM(I1113:S1113)-H1113,0)","v":0}]
[{"$f":"ROW()","v":1114},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1114+Transmission!H1114+Generation!H1114+Retail!H1114+Misc!H1114","v":2786233.3595838128},{"$f":"+Distribution!I1114+Transmission!I1114+Generation!I1114+Retail!I1114+Misc!I1114","v":960407.05217136547},{"$f":"+Distribution!J1114+Transmission!J1114+Generation!J1114+Retail!J1114+Misc!J1114","v":748250.67048554588},{"$f":"+Distribution!K1114+Transmission!K1114+Generation!K1114+Retail!K1114+Misc!K1114","v":239886.1323993493},{"$f":"+Distribution!L1114+Transmission!L1114+Generation!L1114+Retail!L1114+Misc!L1114","v":5268.4620088762076},{"$f":"+Distribution!M1114+Transmission!M1114+Generation!M1114+Retail!M1114+Misc!M1114","v":493252.33195865387},{"$f":"+Distribution!N1114+Transmission!N1114+Generation!N1114+Retail!N1114+Misc!N1114","v":25918.243284445085},{"$f":"+Distribution!O1114+Transmission!O1114+Generation!O1114+Retail!O1114+Misc!O1114","v":650.0439101510608},{"$f":"+Distribution!P1114+Transmission!P1114+Generation!P1114+Retail!P1114+Misc!P1114","v":1179.0860147477665},{"$f":"+Distribution!Q1114+Transmission!Q1114+Generation!Q1114+Retail!Q1114+Misc!Q1114","v":187254.66636169716},{"$f":"+Distribution!R1114+Transmission!R1114+Generation!R1114+Retail!R1114+Misc!R1114","v":59982.504804281809},{"$f":"+Distribution!S1114+Transmission!S1114+Generation!S1114+Retail!S1114+Misc!S1114","v":64184.166184699236},0]
[{"$f":"ROW()","v":1115},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1115+Transmission!H1115+Generation!H1115+Retail!H1115+Misc!H1115","v":2236370.597479701},{"$f":"+Distribution!I1115+Transmission!I1115+Generation!I1115+Retail!I1115+Misc!I1115","v":913249.58571377012},{"$f":"+Distribution!J1115+Transmission!J1115+Generation!J1115+Retail!J1115+Misc!J1115","v":579390.65651121514},{"$f":"+Distribution!K1115+Transmission!K1115+Generation!K1115+Retail!K1115+Misc!K1115","v":180744.2864223388},{"$f":"+Distribution!L1115+Transmission!L1115+Generation!L1115+Retail!L1115+Misc!L1115","v":12159.407720588004},{"$f":"+Distribution!M1115+Transmission!M1115+Generation!M1115+Retail!M1115+Misc!M1115","v":287942.12225110002},{"$f":"+Distribution!N1115+Transmission!N1115+Generation!N1115+Retail!N1115+Misc!N1115","v":23424.320402416906},{"$f":"+Distribution!O1115+Transmission!O1115+Generation!O1115+Retail!O1115+Misc!O1115","v":668.48669259110852},{"$f":"+Distribution!P1115+Transmission!P1115+Generation!P1115+Retail!P1115+Misc!P1115","v":888.56154794008444},{"$f":"+Distribution!Q1115+Transmission!Q1115+Generation!Q1115+Retail!Q1115+Misc!Q1115","v":165153.12988622324},{"$f":"+Distribution!R1115+Transmission!R1115+Generation!R1115+Retail!R1115+Misc!R1115","v":35116.923424094173},{"$f":"+Distribution!S1115+Transmission!S1115+Generation!S1115+Retail!S1115+Misc!S1115","v":37633.116907423835},0]
[{"$f":"ROW()","v":1116},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1116+Transmission!H1116+Generation!H1116+Retail!H1116+Misc!H1116","v":0},{"$f":"+Distribution!I1116+Transmission!I1116+Generation!I1116+Retail!I1116+Misc!I1116","v":0},{"$f":"+Distribution!J1116+Transmission!J1116+Generation!J1116+Retail!J1116+Misc!J1116","v":0},{"$f":"+Distribution!K1116+Transmission!K1116+Generation!K1116+Retail!K1116+Misc!K1116","v":0},{"$f":"+Distribution!L1116+Transmission!L1116+Generation!L1116+Retail!L1116+Misc!L1116","v":0},{"$f":"+Distribution!M1116+Transmission!M1116+Generation!M1116+Retail!M1116+Misc!M1116","v":0},{"$f":"+Distribution!N1116+Transmission!N1116+Generation!N1116+Retail!N1116+Misc!N1116","v":0},{"$f":"+Distribution!O1116+Transmission!O1116+Generation!O1116+Retail!O1116+Misc!O1116","v":0},{"$f":"+Distribution!P1116+Transmission!P1116+Generation!P1116+Retail!P1116+Misc!P1116","v":0},{"$f":"+Distribution!Q1116+Transmission!Q1116+Generation!Q1116+Retail!Q1116+Misc!Q1116","v":0},{"$f":"+Distribution!R1116+Transmission!R1116+Generation!R1116+Retail!R1116+Misc!R1116","v":0},{"$f":"+Distribution!S1116+Transmission!S1116+Generation!S1116+Retail!S1116+Misc!S1116","v":0},0]
[{"$f":"ROW()","v":1117},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1117+Transmission!H1117+Generation!H1117+Retail!H1117+Misc!H1117","v":111156.23224400006},{"$f":"+Distribution!I1117+Transmission!I1117+Generation!I1117+Retail!I1117+Misc!I1117","v":38412.884125636461},{"$f":"+Distribution!J1117+Transmission!J1117+Generation!J1117+Retail!J1117+Misc!J1117","v":29927.379476554022},{"$f":"+Distribution!K1117+Transmission!K1117+Generation!K1117+Retail!K1117+Misc!K1117","v":9594.596568579871},{"$f":"+Distribution!L1117+Transmission!L1117+Generation!L1117+Retail!L1117+Misc!L1117","v":210.71984031117839},{"$f":"+Distribution!M1117+Transmission!M1117+Generation!M1117+Retail!M1117+Misc!M1117","v":19454.63187848017},{"$f":"+Distribution!N1117+Transmission!N1117+Generation!N1117+Retail!N1117+Misc!N1117","v":1036.6380315247839},{"$f":"+Distribution!O1117+Transmission!O1117+Generation!O1117+Retail!O1117+Misc!O1117","v":25.999456522892061},{"$f":"+Distribution!P1117+Transmission!P1117+Generation!P1117+Retail!P1117+Misc!P1117","v":47.159268933172065},{"$f":"+Distribution!Q1117+Transmission!Q1117+Generation!Q1117+Retail!Q1117+Misc!Q1117","v":7489.5241394511804},{"$f":"+Distribution!R1117+Transmission!R1117+Generation!R1117+Retail!R1117+Misc!R1117","v":2389.5598969428534},{"$f":"+Distribution!S1117+Transmission!S1117+Generation!S1117+Retail!S1117+Misc!S1117","v":2567.1395610634554},0]
[{"$f":"ROW()","v":1118},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1118+Transmission!H1118+Generation!H1118+Retail!H1118+Misc!H1118","v":6059.6812823033979},{"$f":"+Distribution!I1118+Transmission!I1118+Generation!I1118+Retail!I1118+Misc!I1118","v":2094.0781298204984},{"$f":"+Distribution!J1118+Transmission!J1118+Generation!J1118+Retail!J1118+Misc!J1118","v":1631.4908987233518},{"$f":"+Distribution!K1118+Transmission!K1118+Generation!K1118+Retail!K1118+Misc!K1118","v":523.04936991973409},{"$f":"+Distribution!L1118+Transmission!L1118+Generation!L1118+Retail!L1118+Misc!L1118","v":11.487390732538367},{"$f":"+Distribution!M1118+Transmission!M1118+Generation!M1118+Retail!M1118+Misc!M1118","v":1060.5691311068404},{"$f":"+Distribution!N1118+Transmission!N1118+Generation!N1118+Retail!N1118+Misc!N1118","v":56.512315588077541},{"$f":"+Distribution!O1118+Transmission!O1118+Generation!O1118+Retail!O1118+Misc!O1118","v":1.4173602042933053},{"$f":"+Distribution!P1118+Transmission!P1118+Generation!P1118+Retail!P1118+Misc!P1118","v":2.5708872410694732},{"$f":"+Distribution!Q1118+Transmission!Q1118+Generation!Q1118+Retail!Q1118+Misc!Q1118","v":408.29136005229708},{"$f":"+Distribution!R1118+Transmission!R1118+Generation!R1118+Retail!R1118+Misc!R1118","v":130.26684233649021},{"$f":"+Distribution!S1118+Transmission!S1118+Generation!S1118+Retail!S1118+Misc!S1118","v":139.9475965782068},0]
[{"$f":"ROW()","v":1119},null,null,"Total Laboratory Equipment",null,null,null,{"$f":"+Distribution!H1119+Transmission!H1119+Generation!H1119+Retail!H1119+Misc!H1119","v":12761062.368282117},{"$f":"+Distribution!I1119+Transmission!I1119+Generation!I1119+Retail!I1119+Misc!I1119","v":5812645.9826835496},{"$f":"+Distribution!J1119+Transmission!J1119+Generation!J1119+Retail!J1119+Misc!J1119","v":3210152.0771790086},{"$f":"+Distribution!K1119+Transmission!K1119+Generation!K1119+Retail!K1119+Misc!K1119","v":979205.16354892915},{"$f":"+Distribution!L1119+Transmission!L1119+Generation!L1119+Retail!L1119+Misc!L1119","v":103234.6818263124},{"$f":"+Distribution!M1119+Transmission!M1119+Generation!M1119+Retail!M1119+Misc!M1119","v":1197480.8798062413},{"$f":"+Distribution!N1119+Transmission!N1119+Generation!N1119+Retail!N1119+Misc!N1119","v":144676.57508095959},{"$f":"+Distribution!O1119+Transmission!O1119+Generation!O1119+Retail!O1119+Misc!O1119","v":4436.8114336962881},{"$f":"+Distribution!P1119+Transmission!P1119+Generation!P1119+Retail!P1119+Misc!P1119","v":4814.6659912436917},{"$f":"+Distribution!Q1119+Transmission!Q1119+Generation!Q1119+Retail!Q1119+Misc!Q1119","v":1004512.8822982555},{"$f":"+Distribution!R1119+Transmission!R1119+Generation!R1119+Retail!R1119+Misc!R1119","v":144953.74385157481},{"$f":"+Distribution!S1119+Transmission!S1119+Generation!S1119+Retail!S1119+Misc!S1119","v":154948.90458234854},0]
[{"$f":"ROW()","v":1120}]
[{"$f":"ROW()","v":1121},null,"396","Power Operated Equipment"]
[{"$f":"ROW()","v":1122},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1122+Transmission!H1122+Generation!H1122+Retail!H1122+Misc!H1122","v":43785482.150769204},{"$f":"+Distribution!I1122+Transmission!I1122+Generation!I1122+Retail!I1122+Misc!I1122","v":22397519.935576066},{"$f":"+Distribution!J1122+Transmission!J1122+Generation!J1122+Retail!J1122+Misc!J1122","v":10634069.250487832},{"$f":"+Distribution!K1122+Transmission!K1122+Generation!K1122+Retail!K1122+Misc!K1122","v":3150989.9490468432},{"$f":"+Distribution!L1122+Transmission!L1122+Generation!L1122+Retail!L1122+Misc!L1122","v":491699.7707220327},{"$f":"+Distribution!M1122+Transmission!M1122+Generation!M1122+Retail!M1122+Misc!M1122","v":2273780.6722703013},{"$f":"+Distribution!N1122+Transmission!N1122+Generation!N1122+Retail!N1122+Misc!N1122","v":541431.60258912272},{"$f":"+Distribution!O1122+Transmission!O1122+Generation!O1122+Retail!O1122+Misc!O1122","v":17757.599389649051},{"$f":"+Distribution!P1122+Transmission!P1122+Generation!P1122+Retail!P1122+Misc!P1122","v":15496.432181708518},{"$f":"+Distribution!Q1122+Transmission!Q1122+Generation!Q1122+Retail!Q1122+Misc!Q1122","v":3701092.8276642803},{"$f":"+Distribution!R1122+Transmission!R1122+Generation!R1122+Retail!R1122+Misc!R1122","v":271945.60713298497},{"$f":"+Distribution!S1122+Transmission!S1122+Generation!S1122+Retail!S1122+Misc!S1122","v":289698.50370838266},{"$f":"ROUND(SUM(I1122:S1122)-H1122,0)","v":0}]
[{"$f":"ROW()","v":1123},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1123+Transmission!H1123+Generation!H1123+Retail!H1123+Misc!H1123","v":17168960.386502661},{"$f":"+Distribution!I1123+Transmission!I1123+Generation!I1123+Retail!I1123+Misc!I1123","v":5918449.7391156889},{"$f":"+Distribution!J1123+Transmission!J1123+Generation!J1123+Retail!J1123+Misc!J1123","v":4611049.0083512468},{"$f":"+Distribution!K1123+Transmission!K1123+Generation!K1123+Retail!K1123+Misc!K1123","v":1478283.6241221954},{"$f":"+Distribution!L1123+Transmission!L1123+Generation!L1123+Retail!L1123+Misc!L1123","v":32466.575012623565},{"$f":"+Distribution!M1123+Transmission!M1123+Generation!M1123+Retail!M1123+Misc!M1123","v":3038639.7250118125},{"$f":"+Distribution!N1123+Transmission!N1123+Generation!N1123+Retail!N1123+Misc!N1123","v":159719.58958272054},{"$f":"+Distribution!O1123+Transmission!O1123+Generation!O1123+Retail!O1123+Misc!O1123","v":4005.8558522129879},{"$f":"+Distribution!P1123+Transmission!P1123+Generation!P1123+Retail!P1123+Misc!P1123","v":7266.0454758236474},{"$f":"+Distribution!Q1123+Transmission!Q1123+Generation!Q1123+Retail!Q1123+Misc!Q1123","v":1153945.4325860529},{"$f":"+Distribution!R1123+Transmission!R1123+Generation!R1123+Retail!R1123+Misc!R1123","v":369603.79153930437},{"$f":"+Distribution!S1123+Transmission!S1123+Generation!S1123+Retail!S1123+Misc!S1123","v":395530.99985297787},0]
[{"$f":"ROW()","v":1124},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1124+Transmission!H1124+Generation!H1124+Retail!H1124+Misc!H1124","v":591843.56647466868},{"$f":"+Distribution!I1124+Transmission!I1124+Generation!I1124+Retail!I1124+Misc!I1124","v":241686.63838608583},{"$f":"+Distribution!J1124+Transmission!J1124+Generation!J1124+Retail!J1124+Misc!J1124","v":153332.65109018219},{"$f":"+Distribution!K1124+Transmission!K1124+Generation!K1124+Retail!K1124+Misc!K1124","v":47833.012657503859},{"$f":"+Distribution!L1124+Transmission!L1124+Generation!L1124+Retail!L1124+Misc!L1124","v":3217.922485514051},{"$f":"+Distribution!M1124+Transmission!M1124+Generation!M1124+Retail!M1124+Misc!M1124","v":76202.348914544287},{"$f":"+Distribution!N1124+Transmission!N1124+Generation!N1124+Retail!N1124+Misc!N1124","v":6199.1216235964675},{"$f":"+Distribution!O1124+Transmission!O1124+Generation!O1124+Retail!O1124+Misc!O1124","v":176.91144246389518},{"$f":"+Distribution!P1124+Transmission!P1124+Generation!P1124+Retail!P1124+Misc!P1124","v":235.15308069144166},{"$f":"+Distribution!Q1124+Transmission!Q1124+Generation!Q1124+Retail!Q1124+Misc!Q1124","v":43706.896127355176},{"$f":"+Distribution!R1124+Transmission!R1124+Generation!R1124+Retail!R1124+Misc!R1124","v":9293.5067320041417},{"$f":"+Distribution!S1124+Transmission!S1124+Generation!S1124+Retail!S1124+Misc!S1124","v":9959.4039347273429},0]
[{"$f":"ROW()","v":1125},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1125+Transmission!H1125+Generation!H1125+Retail!H1125+Misc!H1125","v":19064.756364157798},{"$f":"+Distribution!I1125+Transmission!I1125+Generation!I1125+Retail!I1125+Misc!I1125","v":5549.9455631582196},{"$f":"+Distribution!J1125+Transmission!J1125+Generation!J1125+Retail!J1125+Misc!J1125","v":5148.0641548596923},{"$f":"+Distribution!K1125+Transmission!K1125+Generation!K1125+Retail!K1125+Misc!K1125","v":1767.0600830948852},{"$f":"+Distribution!L1125+Transmission!L1125+Generation!L1125+Retail!L1125+Misc!L1125","v":73.787266478157463},{"$f":"+Distribution!M1125+Transmission!M1125+Generation!M1125+Retail!M1125+Misc!M1125","v":3909.3202694696201},{"$f":"+Distribution!N1125+Transmission!N1125+Generation!N1125+Retail!N1125+Misc!N1125","v":210.54454366136241},{"$f":"+Distribution!O1125+Transmission!O1125+Generation!O1125+Retail!O1125+Misc!O1125","v":5.3698705326231897},{"$f":"+Distribution!P1125+Transmission!P1125+Generation!P1125+Retail!P1125+Misc!P1125","v":15.54764198417517},{"$f":"+Distribution!Q1125+Transmission!Q1125+Generation!Q1125+Retail!Q1125+Misc!Q1125","v":1153.5329549072408},{"$f":"+Distribution!R1125+Transmission!R1125+Generation!R1125+Retail!R1125+Misc!R1125","v":482.32168097481321},{"$f":"+Distribution!S1125+Transmission!S1125+Generation!S1125+Retail!S1125+Misc!S1125","v":749.26233503700723},0]
[{"$f":"ROW()","v":1126},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1126+Transmission!H1126+Generation!H1126+Retail!H1126+Misc!H1126","v":432100.01673099585},{"$f":"+Distribution!I1126+Transmission!I1126+Generation!I1126+Retail!I1126+Misc!I1126","v":149323.23215974472},{"$f":"+Distribution!J1126+Transmission!J1126+Generation!J1126+Retail!J1126+Misc!J1126","v":116337.34709672},{"$f":"+Distribution!K1126+Transmission!K1126+Generation!K1126+Retail!K1126+Misc!K1126","v":37297.281979745218},{"$f":"+Distribution!L1126+Transmission!L1126+Generation!L1126+Retail!L1126+Misc!L1126","v":819.13577570840812},{"$f":"+Distribution!M1126+Transmission!M1126+Generation!M1126+Retail!M1126+Misc!M1126","v":75626.409698142685},{"$f":"+Distribution!N1126+Transmission!N1126+Generation!N1126+Retail!N1126+Misc!N1126","v":4029.7453568108313},{"$f":"+Distribution!O1126+Transmission!O1126+Generation!O1126+Retail!O1126+Misc!O1126","v":101.06824756238409},{"$f":"+Distribution!P1126+Transmission!P1126+Generation!P1126+Retail!P1126+Misc!P1126","v":183.32324228401609},{"$f":"+Distribution!Q1126+Transmission!Q1126+Generation!Q1126+Retail!Q1126+Misc!Q1126","v":29114.188567134846},{"$f":"+Distribution!R1126+Transmission!R1126+Generation!R1126+Retail!R1126+Misc!R1126","v":9288.987676212435},{"$f":"+Distribution!S1126+Transmission!S1126+Generation!S1126+Retail!S1126+Misc!S1126","v":9979.2969309302553},0]
[{"$f":"ROW()","v":1127},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1127+Transmission!H1127+Generation!H1127+Retail!H1127+Misc!H1127","v":0},{"$f":"+Distribution!I1127+Transmission!I1127+Generation!I1127+Retail!I1127+Misc!I1127","v":0},{"$f":"+Distribution!J1127+Transmission!J1127+Generation!J1127+Retail!J1127+Misc!J1127","v":0},{"$f":"+Distribution!K1127+Transmission!K1127+Generation!K1127+Retail!K1127+Misc!K1127","v":0},{"$f":"+Distribution!L1127+Transmission!L1127+Generation!L1127+Retail!L1127+Misc!L1127","v":0},{"$f":"+Distribution!M1127+Transmission!M1127+Generation!M1127+Retail!M1127+Misc!M1127","v":0},{"$f":"+Distribution!N1127+Transmission!N1127+Generation!N1127+Retail!N1127+Misc!N1127","v":0},{"$f":"+Distribution!O1127+Transmission!O1127+Generation!O1127+Retail!O1127+Misc!O1127","v":0},{"$f":"+Distribution!P1127+Transmission!P1127+Generation!P1127+Retail!P1127+Misc!P1127","v":0},{"$f":"+Distribution!Q1127+Transmission!Q1127+Generation!Q1127+Retail!Q1127+Misc!Q1127","v":0},{"$f":"+Distribution!R1127+Transmission!R1127+Generation!R1127+Retail!R1127+Misc!R1127","v":0},{"$f":"+Distribution!S1127+Transmission!S1127+Generation!S1127+Retail!S1127+Misc!S1127","v":0},0]
[{"$f":"ROW()","v":1128},null,null,"Total Power Operated Equipment",null,null,null,{"$f":"+Distribution!H1128+Transmission!H1128+Generation!H1128+Retail!H1128+Misc!H1128","v":61997450.876841679},{"$f":"+Distribution!I1128+Transmission!I1128+Generation!I1128+Retail!I1128+Misc!I1128","v":28712529.490800746},{"$f":"+Distribution!J1128+Transmission!J1128+Generation!J1128+Retail!J1128+Misc!J1128","v":15519936.321180843},{"$f":"+Distribution!K1128+Transmission!K1128+Generation!K1128+Retail!K1128+Misc!K1128","v":4716170.9278893825},{"$f":"+Distribution!L1128+Transmission!L1128+Generation!L1128+Retail!L1128+Misc!L1128","v":528277.19126235694},{"$f":"+Distribution!M1128+Transmission!M1128+Generation!M1128+Retail!M1128+Misc!M1128","v":5468158.4761642711},{"$f":"+Distribution!N1128+Transmission!N1128+Generation!N1128+Retail!N1128+Misc!N1128","v":711590.60369591182},{"$f":"+Distribution!O1128+Transmission!O1128+Generation!O1128+Retail!O1128+Misc!O1128","v":22046.804802420942},{"$f":"+Distribution!P1128+Transmission!P1128+Generation!P1128+Retail!P1128+Misc!P1128","v":23196.5016224918},{"$f":"+Distribution!Q1128+Transmission!Q1128+Generation!Q1128+Retail!Q1128+Misc!Q1128","v":4929012.8778997306},{"$f":"+Distribution!R1128+Transmission!R1128+Generation!R1128+Retail!R1128+Misc!R1128","v":660614.21476148081},{"$f":"+Distribution!S1128+Transmission!S1128+Generation!S1128+Retail!S1128+Misc!S1128","v":705917.46676205518},0]
[{"$f":"ROW()","v":1129}]
[{"$f":"ROW()","v":1130},null,"397","Communication Equipment"]
[{"$f":"ROW()","v":1131},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1131+Transmission!H1131+Generation!H1131+Retail!H1131+Misc!H1131","v":46833718.272307605},{"$f":"+Distribution!I1131+Transmission!I1131+Generation!I1131+Retail!I1131+Misc!I1131","v":23956779.442309622},{"$f":"+Distribution!J1131+Transmission!J1131+Generation!J1131+Retail!J1131+Misc!J1131","v":11374386.643742993},{"$f":"+Distribution!K1131+Transmission!K1131+Generation!K1131+Retail!K1131+Misc!K1131","v":3370354.0147025711},{"$f":"+Distribution!L1131+Transmission!L1131+Generation!L1131+Retail!L1131+Misc!L1131","v":525930.68308029068},{"$f":"+Distribution!M1131+Transmission!M1131+Generation!M1131+Retail!M1131+Misc!M1131","v":2432075.6147310054},{"$f":"+Distribution!N1131+Transmission!N1131+Generation!N1131+Retail!N1131+Misc!N1131","v":579124.72111346887},{"$f":"+Distribution!O1131+Transmission!O1131+Generation!O1131+Retail!O1131+Misc!O1131","v":18993.839194088105},{"$f":"+Distribution!P1131+Transmission!P1131+Generation!P1131+Retail!P1131+Misc!P1131","v":16575.255161631423},{"$f":"+Distribution!Q1131+Transmission!Q1131+Generation!Q1131+Retail!Q1131+Misc!Q1131","v":3958753.6844662135},{"$f":"+Distribution!R1131+Transmission!R1131+Generation!R1131+Retail!R1131+Misc!R1131","v":290877.78241204366},{"$f":"+Distribution!S1131+Transmission!S1131+Generation!S1131+Retail!S1131+Misc!S1131","v":309866.59139367513},{"$f":"ROUND(SUM(I1131:S1131)-H1131,0)","v":0}]
[{"$f":"ROW()","v":1132},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1132+Transmission!H1132+Generation!H1132+Retail!H1132+Misc!H1132","v":52343952.732348144},{"$f":"+Distribution!I1132+Transmission!I1132+Generation!I1132+Retail!I1132+Misc!I1132","v":18043243.344694771},{"$f":"+Distribution!J1132+Transmission!J1132+Generation!J1132+Retail!J1132+Misc!J1132","v":14057444.601096876},{"$f":"+Distribution!K1132+Transmission!K1132+Generation!K1132+Retail!K1132+Misc!K1132","v":4506759.7661984107},{"$f":"+Distribution!L1132+Transmission!L1132+Generation!L1132+Retail!L1132+Misc!L1132","v":98979.012975293415},{"$f":"+Distribution!M1132+Transmission!M1132+Generation!M1132+Retail!M1132+Misc!M1132","v":9265578.094904542},{"$f":"+Distribution!N1132+Transmission!N1132+Generation!N1132+Retail!N1132+Misc!N1132","v":486928.08907529875},{"$f":"+Distribution!O1132+Transmission!O1132+Generation!O1132+Retail!O1132+Misc!O1132","v":12212.426417605799},{"$f":"+Distribution!P1132+Transmission!P1132+Generation!P1132+Retail!P1132+Misc!P1132","v":22151.582332013422},{"$f":"+Distribution!Q1132+Transmission!Q1132+Generation!Q1132+Retail!Q1132+Misc!Q1132","v":3517968.2458129991},{"$f":"+Distribution!R1132+Transmission!R1132+Generation!R1132+Retail!R1132+Misc!R1132","v":1126854.5559230028},{"$f":"+Distribution!S1132+Transmission!S1132+Generation!S1132+Retail!S1132+Misc!S1132","v":1205833.0129173391},0]
[{"$f":"ROW()","v":1133},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1133+Transmission!H1133+Generation!H1133+Retail!H1133+Misc!H1133","v":26879082.70649448},{"$f":"+Distribution!I1133+Transmission!I1133+Generation!I1133+Retail!I1133+Misc!I1133","v":10976405.77717131},{"$f":"+Distribution!J1133+Transmission!J1133+Generation!J1133+Retail!J1133+Misc!J1133","v":6963733.7359406259},{"$f":"+Distribution!K1133+Transmission!K1133+Generation!K1133+Retail!K1133+Misc!K1133","v":2172377.2566798236},{"$f":"+Distribution!L1133+Transmission!L1133+Generation!L1133+Retail!L1133+Misc!L1133","v":146144.70703201016},{"$f":"+Distribution!M1133+Transmission!M1133+Generation!M1133+Retail!M1133+Misc!M1133","v":3460794.9717247668},{"$f":"+Distribution!N1133+Transmission!N1133+Generation!N1133+Retail!N1133+Misc!N1133","v":281538.42039845773},{"$f":"+Distribution!O1133+Transmission!O1133+Generation!O1133+Retail!O1133+Misc!O1133","v":8034.5847502184615},{"$f":"+Distribution!P1133+Transmission!P1133+Generation!P1133+Retail!P1133+Misc!P1133","v":10679.678656036825},{"$f":"+Distribution!Q1133+Transmission!Q1133+Generation!Q1133+Retail!Q1133+Misc!Q1133","v":1984986.1389033543},{"$f":"+Distribution!R1133+Transmission!R1133+Generation!R1133+Retail!R1133+Misc!R1133","v":422072.57159328141},{"$f":"+Distribution!S1133+Transmission!S1133+Generation!S1133+Retail!S1133+Misc!S1133","v":452314.86364459881},0]
[{"$f":"ROW()","v":1134},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1134+Transmission!H1134+Generation!H1134+Retail!H1134+Misc!H1134","v":1395379.6824971556},{"$f":"+Distribution!I1134+Transmission!I1134+Generation!I1134+Retail!I1134+Misc!I1134","v":1214679.7891001105},{"$f":"+Distribution!J1134+Transmission!J1134+Generation!J1134+Retail!J1134+Misc!J1134","v":27201.98932591332},{"$f":"+Distribution!K1134+Transmission!K1134+Generation!K1134+Retail!K1134+Misc!K1134","v":489.79907422451464},{"$f":"+Distribution!L1134+Transmission!L1134+Generation!L1134+Retail!L1134+Misc!L1134","v":14421.879070714205},{"$f":"+Distribution!M1134+Transmission!M1134+Generation!M1134+Retail!M1134+Misc!M1134","v":897.36151935980615},{"$f":"+Distribution!N1134+Transmission!N1134+Generation!N1134+Retail!N1134+Misc!N1134","v":4808.1306103751713},{"$f":"+Distribution!O1134+Transmission!O1134+Generation!O1134+Retail!O1134+Misc!O1134","v":3525.4159876814597},{"$f":"+Distribution!P1134+Transmission!P1134+Generation!P1134+Retail!P1134+Misc!P1134","v":1001.8158753921795},{"$f":"+Distribution!Q1134+Transmission!Q1134+Generation!Q1134+Retail!Q1134+Misc!Q1134","v":128341.69454497156},{"$f":"+Distribution!R1134+Transmission!R1134+Generation!R1134+Retail!R1134+Misc!R1134","v":5.9036942063145146},{"$f":"+Distribution!S1134+Transmission!S1134+Generation!S1134+Retail!S1134+Misc!S1134","v":5.9036942063145146},0]
[{"$f":"ROW()","v":1135},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1135+Transmission!H1135+Generation!H1135+Retail!H1135+Misc!H1135","v":105951.85505368838},{"$f":"+Distribution!I1135+Transmission!I1135+Generation!I1135+Retail!I1135+Misc!I1135","v":30843.668632928646},{"$f":"+Distribution!J1135+Transmission!J1135+Generation!J1135+Retail!J1135+Misc!J1135","v":28610.223845725945},{"$f":"+Distribution!K1135+Transmission!K1135+Generation!K1135+Retail!K1135+Misc!K1135","v":9820.3874321316853},{"$f":"+Distribution!L1135+Transmission!L1135+Generation!L1135+Retail!L1135+Misc!L1135","v":410.07068820451622},{"$f":"+Distribution!M1135+Transmission!M1135+Generation!M1135+Retail!M1135+Misc!M1135","v":21725.939038381664},{"$f":"+Distribution!N1135+Transmission!N1135+Generation!N1135+Retail!N1135+Misc!N1135","v":1170.0954654890022},{"$f":"+Distribution!O1135+Transmission!O1135+Generation!O1135+Retail!O1135+Misc!O1135","v":29.842906642080155},{"$f":"+Distribution!P1135+Transmission!P1135+Generation!P1135+Retail!P1135+Misc!P1135","v":86.405589374901965},{"$f":"+Distribution!Q1135+Transmission!Q1135+Generation!Q1135+Retail!Q1135+Misc!Q1135","v":6410.7274230768253},{"$f":"+Distribution!R1135+Transmission!R1135+Generation!R1135+Retail!R1135+Misc!R1135","v":2680.4893729441715},{"$f":"+Distribution!S1135+Transmission!S1135+Generation!S1135+Retail!S1135+Misc!S1135","v":4164.0046587889365},0]
[{"$f":"ROW()","v":1136},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1136+Transmission!H1136+Generation!H1136+Retail!H1136+Misc!H1136","v":339282.04256081494},{"$f":"+Distribution!I1136+Transmission!I1136+Generation!I1136+Retail!I1136+Misc!I1136","v":117247.60297910622},{"$f":"+Distribution!J1136+Transmission!J1136+Generation!J1136+Retail!J1136+Misc!J1136","v":91347.306690002879},{"$f":"+Distribution!K1136+Transmission!K1136+Generation!K1136+Retail!K1136+Misc!K1136","v":29285.576306590556},{"$f":"+Distribution!L1136+Transmission!L1136+Generation!L1136+Retail!L1136+Misc!L1136","v":643.17993139538419},{"$f":"+Distribution!M1136+Transmission!M1136+Generation!M1136+Retail!M1136+Misc!M1136","v":59381.350984535384},{"$f":"+Distribution!N1136+Transmission!N1136+Generation!N1136+Retail!N1136+Misc!N1136","v":3164.1290967824766},{"$f":"+Distribution!O1136+Transmission!O1136+Generation!O1136+Retail!O1136+Misc!O1136","v":79.358111879813791},{"$f":"+Distribution!P1136+Transmission!P1136+Generation!P1136+Retail!P1136+Misc!P1136","v":143.94418348220921},{"$f":"+Distribution!Q1136+Transmission!Q1136+Generation!Q1136+Retail!Q1136+Misc!Q1136","v":22860.266100632307},{"$f":"+Distribution!R1136+Transmission!R1136+Generation!R1136+Retail!R1136+Misc!R1136","v":7293.6509837480862},{"$f":"+Distribution!S1136+Transmission!S1136+Generation!S1136+Retail!S1136+Misc!S1136","v":7835.6771926595839},0]
[{"$f":"ROW()","v":1137},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1137+Transmission!H1137+Generation!H1137+Retail!H1137+Misc!H1137","v":4372.7866550674726},{"$f":"+Distribution!I1137+Transmission!I1137+Generation!I1137+Retail!I1137+Misc!I1137","v":1511.1284693288349},{"$f":"+Distribution!J1137+Transmission!J1137+Generation!J1137+Retail!J1137+Misc!J1137","v":1177.3163137533336},{"$f":"+Distribution!K1137+Transmission!K1137+Generation!K1137+Retail!K1137+Misc!K1137","v":377.44283868623893},{"$f":"+Distribution!L1137+Transmission!L1137+Generation!L1137+Retail!L1137+Misc!L1137","v":8.2895298542327698},{"$f":"+Distribution!M1137+Transmission!M1137+Generation!M1137+Retail!M1137+Misc!M1137","v":765.32779980098917},{"$f":"+Distribution!N1137+Transmission!N1137+Generation!N1137+Retail!N1137+Misc!N1137","v":40.780412027969476},{"$f":"+Distribution!O1137+Transmission!O1137+Generation!O1137+Retail!O1137+Misc!O1137","v":1.0227953415400699},{"$f":"+Distribution!P1137+Transmission!P1137+Generation!P1137+Retail!P1137+Misc!P1137","v":1.8552034167642812},{"$f":"+Distribution!Q1137+Transmission!Q1137+Generation!Q1137+Retail!Q1137+Misc!Q1137","v":294.63117405695971},{"$f":"+Distribution!R1137+Transmission!R1137+Generation!R1137+Retail!R1137+Misc!R1137","v":94.003146903174468},{"$f":"+Distribution!S1137+Transmission!S1137+Generation!S1137+Retail!S1137+Misc!S1137","v":100.98897189743471},0]
[{"$f":"ROW()","v":1138},null,null,"Total Communication Equipment",null,null,null,{"$f":"+Distribution!H1138+Transmission!H1138+Generation!H1138+Retail!H1138+Misc!H1138","v":127901740.07791695},{"$f":"+Distribution!I1138+Transmission!I1138+Generation!I1138+Retail!I1138+Misc!I1138","v":54340710.753357172},{"$f":"+Distribution!J1138+Transmission!J1138+Generation!J1138+Retail!J1138+Misc!J1138","v":32543901.816955891},{"$f":"+Distribution!K1138+Transmission!K1138+Generation!K1138+Retail!K1138+Misc!K1138","v":10089464.24323244},{"$f":"+Distribution!L1138+Transmission!L1138+Generation!L1138+Retail!L1138+Misc!L1138","v":786537.82230776257},{"$f":"+Distribution!M1138+Transmission!M1138+Generation!M1138+Retail!M1138+Misc!M1138","v":15241218.660702391},{"$f":"+Distribution!N1138+Transmission!N1138+Generation!N1138+Retail!N1138+Misc!N1138","v":1356774.3661719},{"$f":"+Distribution!O1138+Transmission!O1138+Generation!O1138+Retail!O1138+Misc!O1138","v":42876.49016345726},{"$f":"+Distribution!P1138+Transmission!P1138+Generation!P1138+Retail!P1138+Misc!P1138","v":50640.53700134773},{"$f":"+Distribution!Q1138+Transmission!Q1138+Generation!Q1138+Retail!Q1138+Misc!Q1138","v":9619615.3884253036},{"$f":"+Distribution!R1138+Transmission!R1138+Generation!R1138+Retail!R1138+Misc!R1138","v":1849878.9571261299},{"$f":"+Distribution!S1138+Transmission!S1138+Generation!S1138+Retail!S1138+Misc!S1138","v":1980121.0424731653},0]
[{"$f":"ROW()","v":1139}]
[{"$f":"ROW()","v":1140},null,"Distribution - METER -  Unbundled"]
[{"$f":"ROW()","v":1141}]
[{"$f":"ROW()","v":1142},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":1143},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!K10","v":"General"},{"$f":"'Hot Sheet'!L10","v":"Street & Area"},{"$f":"'Hot Sheet'!M10","v":"General"},null,{"$f":"'Hot Sheet'!O10","v":"Traffic"},{"$f":"'Hot Sheet'!P10","v":"Outdoor"},{"$f":"'Hot Sheet'!Q10","v":"General"}]
[{"$f":"ROW()","v":1144},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!K11","v":"+1 MW"},{"$f":"'Hot Sheet'!L11","v":"Lighting"},{"$f":"'Hot Sheet'!M11","v":"Trans"},{"$f":"'Hot Sheet'!N11","v":"Irrigation"},{"$f":"'Hot Sheet'!O11","v":"Signals"},{"$f":"'Hot Sheet'!P11","v":"Lighting"},{"$f":"'Hot Sheet'!Q11","v":"Small Dist."},{"$f":"'Hot Sheet'!R11","v":"Industrial"},{"$f":"'Hot Sheet'!S11","v":"Industrial"}]
[{"$f":"ROW()","v":1145},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!K12","v":"Sch 8"},{"$f":"'Hot Sheet'!L12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!M12","v":"Sch 9"},{"$f":"'Hot Sheet'!N12","v":"Sch 10"},{"$f":"'Hot Sheet'!O12","v":"Sch 15"},{"$f":"'Hot Sheet'!P12","v":"Sch 15"},{"$f":"'Hot Sheet'!Q12","v":"Sch 23"},{"$f":"'Hot Sheet'!R12","v":"Cust 1"},{"$f":"'Hot Sheet'!S12","v":"Cust 2"}]
[{"$f":"ROW()","v":1146},null,"398","Misc. Equipment"]
[{"$f":"ROW()","v":1147},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1147+Transmission!H1147+Generation!H1147+Retail!H1147+Misc!H1147","v":867653.07307692314},{"$f":"+Distribution!I1147+Transmission!I1147+Generation!I1147+Retail!I1147+Misc!I1147","v":443829.23395678145},{"$f":"+Distribution!J1147+Transmission!J1147+Generation!J1147+Retail!J1147+Misc!J1147","v":210724.70625600938},{"$f":"+Distribution!K1147+Transmission!K1147+Generation!K1147+Retail!K1147+Misc!K1147","v":62440.013863749635},{"$f":"+Distribution!L1147+Transmission!L1147+Generation!L1147+Retail!L1147+Misc!L1147","v":9743.522193707202},{"$f":"+Distribution!M1147+Transmission!M1147+Generation!M1147+Retail!M1147+Misc!M1147","v":45057.235661011924},{"$f":"+Distribution!N1147+Transmission!N1147+Generation!N1147+Retail!N1147+Misc!N1147","v":10729.008127164427},{"$f":"+Distribution!O1147+Transmission!O1147+Generation!O1147+Retail!O1147+Misc!O1147","v":351.88457278703794},{"$f":"+Distribution!P1147+Transmission!P1147+Generation!P1147+Retail!P1147+Misc!P1147","v":307.07728552330946},{"$f":"+Distribution!Q1147+Transmission!Q1147+Generation!Q1147+Retail!Q1147+Misc!Q1147","v":73340.851988527385},{"$f":"+Distribution!R1147+Transmission!R1147+Generation!R1147+Retail!R1147+Misc!R1147","v":5388.8738949185908},{"$f":"+Distribution!S1147+Transmission!S1147+Generation!S1147+Retail!S1147+Misc!S1147","v":5740.6652767428513},{"$f":"ROUND(SUM(I1147:S1147)-H1147,0)","v":0}]
[{"$f":"ROW()","v":1148},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1148+Transmission!H1148+Generation!H1148+Retail!H1148+Misc!H1148","v":917488.87543837214},{"$f":"+Distribution!I1148+Transmission!I1148+Generation!I1148+Retail!I1148+Misc!I1148","v":316255.69529990701},{"$f":"+Distribution!J1148+Transmission!J1148+Generation!J1148+Retail!J1148+Misc!J1148","v":246394.00087495864},{"$f":"+Distribution!K1148+Transmission!K1148+Generation!K1148+Retail!K1148+Misc!K1148","v":78992.918079099123},{"$f":"+Distribution!L1148+Transmission!L1148+Generation!L1148+Retail!L1148+Misc!L1148","v":1734.8697221779594},{"$f":"+Distribution!M1148+Transmission!M1148+Generation!M1148+Retail!M1148+Misc!M1148","v":162425.35487623443},{"$f":"+Distribution!N1148+Transmission!N1148+Generation!N1148+Retail!N1148+Misc!N1148","v":8534.7062293455238},{"$f":"+Distribution!O1148+Transmission!O1148+Generation!O1148+Retail!O1148+Misc!O1148","v":214.0551637094938},{"$f":"+Distribution!P1148+Transmission!P1148+Generation!P1148+Retail!P1148+Misc!P1148","v":388.26523250676416},{"$f":"+Distribution!Q1148+Transmission!Q1148+Generation!Q1148+Retail!Q1148+Misc!Q1148","v":61661.724135074284},{"$f":"+Distribution!R1148+Transmission!R1148+Generation!R1148+Retail!R1148+Misc!R1148","v":19751.864070495627},{"$f":"+Distribution!S1148+Transmission!S1148+Generation!S1148+Retail!S1148+Misc!S1148","v":21135.421754863324},0]
[{"$f":"ROW()","v":1149},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1149+Transmission!H1149+Generation!H1149+Retail!H1149+Misc!H1149","v":1253250.1122093538},{"$f":"+Distribution!I1149+Transmission!I1149+Generation!I1149+Retail!I1149+Misc!I1149","v":511780.17948401184},{"$f":"+Distribution!J1149+Transmission!J1149+Generation!J1149+Retail!J1149+Misc!J1149","v":324687.42260519834},{"$f":"+Distribution!K1149+Transmission!K1149+Generation!K1149+Retail!K1149+Misc!K1149","v":101288.13064134898},{"$f":"+Distribution!L1149+Transmission!L1149+Generation!L1149+Retail!L1149+Misc!L1149","v":6814.0670009700898},{"$f":"+Distribution!M1149+Transmission!M1149+Generation!M1149+Retail!M1149+Misc!M1149","v":161361.22404205683},{"$f":"+Distribution!N1149+Transmission!N1149+Generation!N1149+Retail!N1149+Misc!N1149","v":13126.863770182128},{"$f":"+Distribution!O1149+Transmission!O1149+Generation!O1149+Retail!O1149+Misc!O1149","v":374.61636432012278},{"$f":"+Distribution!P1149+Transmission!P1149+Generation!P1149+Retail!P1149+Misc!P1149","v":497.94513526326915},{"$f":"+Distribution!Q1149+Transmission!Q1149+Generation!Q1149+Retail!Q1149+Misc!Q1149","v":92550.92997327511},{"$f":"+Distribution!R1149+Transmission!R1149+Generation!R1149+Retail!R1149+Misc!R1149","v":19679.335916547607},{"$f":"+Distribution!S1149+Transmission!S1149+Generation!S1149+Retail!S1149+Misc!S1149","v":21089.397276179643},0]
[{"$f":"ROW()","v":1150},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1150+Transmission!H1150+Generation!H1150+Retail!H1150+Misc!H1150","v":105633.73224264626},{"$f":"+Distribution!I1150+Transmission!I1150+Generation!I1150+Retail!I1150+Misc!I1150","v":91954.2983259803},{"$f":"+Distribution!J1150+Transmission!J1150+Generation!J1150+Retail!J1150+Misc!J1150","v":2059.2586325884868},{"$f":"+Distribution!K1150+Transmission!K1150+Generation!K1150+Retail!K1150+Misc!K1150","v":37.079015058278856},{"$f":"+Distribution!L1150+Transmission!L1150+Generation!L1150+Retail!L1150+Misc!L1150","v":1091.7723192481369},{"$f":"+Distribution!M1150+Transmission!M1150+Generation!M1150+Retail!M1150+Misc!M1150","v":67.932511595173821},{"$f":"+Distribution!N1150+Transmission!N1150+Generation!N1150+Retail!N1150+Misc!N1150","v":363.98751383215546},{"$f":"+Distribution!O1150+Transmission!O1150+Generation!O1150+Retail!O1150+Misc!O1150","v":266.88280842690767},{"$f":"+Distribution!P1150+Transmission!P1150+Generation!P1150+Retail!P1150+Misc!P1150","v":75.839967619584058},{"$f":"+Distribution!Q1150+Transmission!Q1150+Generation!Q1150+Retail!Q1150+Misc!Q1150","v":9715.7872994604495},{"$f":"+Distribution!R1150+Transmission!R1150+Generation!R1150+Retail!R1150+Misc!R1150","v":0.44692441838930153},{"$f":"+Distribution!S1150+Transmission!S1150+Generation!S1150+Retail!S1150+Misc!S1150","v":0.44692441838930153},0]
[{"$f":"ROW()","v":1151},null,null,null,"System Energy","F30",null,{"$f":"+Distribution!H1151+Transmission!H1151+Generation!H1151+Retail!H1151+Misc!H1151","v":706.06806150736907},{"$f":"+Distribution!I1151+Transmission!I1151+Generation!I1151+Retail!I1151+Misc!I1151","v":205.54363404389917},{"$f":"+Distribution!J1151+Transmission!J1151+Generation!J1151+Retail!J1151+Misc!J1151","v":190.65985470294413},{"$f":"+Distribution!K1151+Transmission!K1151+Generation!K1151+Retail!K1151+Misc!K1151","v":65.443515962443442},{"$f":"+Distribution!L1151+Transmission!L1151+Generation!L1151+Retail!L1151+Misc!L1151","v":2.7327300286987866},{"$f":"+Distribution!M1151+Transmission!M1151+Generation!M1151+Retail!M1151+Misc!M1151","v":144.78266240344985},{"$f":"+Distribution!N1151+Transmission!N1151+Generation!N1151+Retail!N1151+Misc!N1151","v":7.7975702896163872},{"$f":"+Distribution!O1151+Transmission!O1151+Generation!O1151+Retail!O1151+Misc!O1151","v":0.19887450985961191},{"$f":"+Distribution!P1151+Transmission!P1151+Generation!P1151+Retail!P1151+Misc!P1151","v":0.5758108431647978},{"$f":"+Distribution!Q1151+Transmission!Q1151+Generation!Q1151+Retail!Q1151+Misc!Q1151","v":42.721383992477932},{"$f":"+Distribution!R1151+Transmission!R1151+Generation!R1151+Retail!R1151+Misc!R1151","v":17.86290513258842},{"$f":"+Distribution!S1151+Transmission!S1151+Generation!S1151+Retail!S1151+Misc!S1151","v":27.749119598226503},0]
[{"$f":"ROW()","v":1152},null,null,null,"System Generation","F10",null,{"$f":"+Distribution!H1152+Transmission!H1152+Generation!H1152+Retail!H1152+Misc!H1152","v":0},{"$f":"+Distribution!I1152+Transmission!I1152+Generation!I1152+Retail!I1152+Misc!I1152","v":0},{"$f":"+Distribution!J1152+Transmission!J1152+Generation!J1152+Retail!J1152+Misc!J1152","v":0},{"$f":"+Distribution!K1152+Transmission!K1152+Generation!K1152+Retail!K1152+Misc!K1152","v":0},{"$f":"+Distribution!L1152+Transmission!L1152+Generation!L1152+Retail!L1152+Misc!L1152","v":0},{"$f":"+Distribution!M1152+Transmission!M1152+Generation!M1152+Retail!M1152+Misc!M1152","v":0},{"$f":"+Distribution!N1152+Transmission!N1152+Generation!N1152+Retail!N1152+Misc!N1152","v":0},{"$f":"+Distribution!O1152+Transmission!O1152+Generation!O1152+Retail!O1152+Misc!O1152","v":0},{"$f":"+Distribution!P1152+Transmission!P1152+Generation!P1152+Retail!P1152+Misc!P1152","v":0},{"$f":"+Distribution!Q1152+Transmission!Q1152+Generation!Q1152+Retail!Q1152+Misc!Q1152","v":0},{"$f":"+Distribution!R1152+Transmission!R1152+Generation!R1152+Retail!R1152+Misc!R1152","v":0},{"$f":"+Distribution!S1152+Transmission!S1152+Generation!S1152+Retail!S1152+Misc!S1152","v":0},0]
[{"$f":"ROW()","v":1153},null,null,"Total Misc. Equipment",null,null,null,{"$f":"+Distribution!H1153+Transmission!H1153+Generation!H1153+Retail!H1153+Misc!H1153","v":3144731.8610288026},{"$f":"+Distribution!I1153+Transmission!I1153+Generation!I1153+Retail!I1153+Misc!I1153","v":1364024.9507007245},{"$f":"+Distribution!J1153+Transmission!J1153+Generation!J1153+Retail!J1153+Misc!J1153","v":784056.04822345776},{"$f":"+Distribution!K1153+Transmission!K1153+Generation!K1153+Retail!K1153+Misc!K1153","v":242823.58511521848},{"$f":"+Distribution!L1153+Transmission!L1153+Generation!L1153+Retail!L1153+Misc!L1153","v":19386.963966132083},{"$f":"+Distribution!M1153+Transmission!M1153+Generation!M1153+Retail!M1153+Misc!M1153","v":369056.52975330187},{"$f":"+Distribution!N1153+Transmission!N1153+Generation!N1153+Retail!N1153+Misc!N1153","v":32762.363210813852},{"$f":"+Distribution!O1153+Transmission!O1153+Generation!O1153+Retail!O1153+Misc!O1153","v":1207.6377837534219},{"$f":"+Distribution!P1153+Transmission!P1153+Generation!P1153+Retail!P1153+Misc!P1153","v":1269.7034317560917},{"$f":"+Distribution!Q1153+Transmission!Q1153+Generation!Q1153+Retail!Q1153+Misc!Q1153","v":237312.01478032971},{"$f":"+Distribution!R1153+Transmission!R1153+Generation!R1153+Retail!R1153+Misc!R1153","v":44838.383711512804},{"$f":"+Distribution!S1153+Transmission!S1153+Generation!S1153+Retail!S1153+Misc!S1153","v":47993.680351802432},0]
[{"$f":"ROW()","v":1154}]
[{"$f":"ROW()","v":1155},null,"399","Coal Mine",null,"F30",null,{"$f":"+Distribution!H1155+Transmission!H1155+Generation!H1155+Retail!H1155+Misc!H1155","v":207133055.31572655},{"$f":"+Distribution!I1155+Transmission!I1155+Generation!I1155+Retail!I1155+Misc!I1155","v":60298550.86394681},{"$f":"+Distribution!J1155+Transmission!J1155+Generation!J1155+Retail!J1155+Misc!J1155","v":55932225.777728572},{"$f":"+Distribution!K1155+Transmission!K1155+Generation!K1155+Retail!K1155+Misc!K1155","v":19198595.929923613},{"$f":"+Distribution!L1155+Transmission!L1155+Generation!L1155+Retail!L1155+Misc!L1155","v":801677.27596825326},{"$f":"+Distribution!M1155+Transmission!M1155+Generation!M1155+Retail!M1155+Misc!M1155","v":42473632.295941129},{"$f":"+Distribution!N1155+Transmission!N1155+Generation!N1155+Retail!N1155+Misc!N1155","v":2287505.4774170951},{"$f":"+Distribution!O1155+Transmission!O1155+Generation!O1155+Retail!O1155+Misc!O1155","v":58342.087820395027},{"$f":"+Distribution!P1155+Transmission!P1155+Generation!P1155+Retail!P1155+Misc!P1155","v":168920.626396871},{"$f":"+Distribution!Q1155+Transmission!Q1155+Generation!Q1155+Retail!Q1155+Misc!Q1155","v":12532801.405556809},{"$f":"+Distribution!R1155+Transmission!R1155+Generation!R1155+Retail!R1155+Misc!R1155","v":5240285.3473204393},{"$f":"+Distribution!S1155+Transmission!S1155+Generation!S1155+Retail!S1155+Misc!S1155","v":8140518.2277065422},{"$f":"ROUND(SUM(I1155:S1155)-H1155,0)","v":0}]
[{"$f":"ROW()","v":1156},null,"399L","WIDCO Capital Lease",null,"F30",null,{"$f":"+Distribution!H1156+Transmission!H1156+Generation!H1156+Retail!H1156+Misc!H1156","v":0},{"$f":"+Distribution!I1156+Transmission!I1156+Generation!I1156+Retail!I1156+Misc!I1156","v":0},{"$f":"+Distribution!J1156+Transmission!J1156+Generation!J1156+Retail!J1156+Misc!J1156","v":0},{"$f":"+Distribution!K1156+Transmission!K1156+Generation!K1156+Retail!K1156+Misc!K1156","v":0},{"$f":"+Distribution!L1156+Transmission!L1156+Generation!L1156+Retail!L1156+Misc!L1156","v":0},{"$f":"+Distribution!M1156+Transmission!M1156+Generation!M1156+Retail!M1156+Misc!M1156","v":0},{"$f":"+Distribution!N1156+Transmission!N1156+Generation!N1156+Retail!N1156+Misc!N1156","v":0},{"$f":"+Distribution!O1156+Transmission!O1156+Generation!O1156+Retail!O1156+Misc!O1156","v":0},{"$f":"+Distribution!P1156+Transmission!P1156+Generation!P1156+Retail!P1156+Misc!P1156","v":0},{"$f":"+Distribution!Q1156+Transmission!Q1156+Generation!Q1156+Retail!Q1156+Misc!Q1156","v":0},{"$f":"+Distribution!R1156+Transmission!R1156+Generation!R1156+Retail!R1156+Misc!R1156","v":0},{"$f":"+Distribution!S1156+Transmission!S1156+Generation!S1156+Retail!S1156+Misc!S1156","v":0},{"$f":"ROUND(SUM(I1156:S1156)-H1156,0)","v":0}]
[{"$f":"ROW()","v":1157},null,null,"Remove Capital Lease",null,"F30",null,{"$f":"+Distribution!H1157+Transmission!H1157+Generation!H1157+Retail!H1157+Misc!H1157","v":0},{"$f":"+Distribution!I1157+Transmission!I1157+Generation!I1157+Retail!I1157+Misc!I1157","v":0},{"$f":"+Distribution!J1157+Transmission!J1157+Generation!J1157+Retail!J1157+Misc!J1157","v":0},{"$f":"+Distribution!K1157+Transmission!K1157+Generation!K1157+Retail!K1157+Misc!K1157","v":0},{"$f":"+Distribution!L1157+Transmission!L1157+Generation!L1157+Retail!L1157+Misc!L1157","v":0},{"$f":"+Distribution!M1157+Transmission!M1157+Generation!M1157+Retail!M1157+Misc!M1157","v":0},{"$f":"+Distribution!N1157+Transmission!N1157+Generation!N1157+Retail!N1157+Misc!N1157","v":0},{"$f":"+Distribution!O1157+Transmission!O1157+Generation!O1157+Retail!O1157+Misc!O1157","v":0},{"$f":"+Distribution!P1157+Transmission!P1157+Generation!P1157+Retail!P1157+Misc!P1157","v":0},{"$f":"+Distribution!Q1157+Transmission!Q1157+Generation!Q1157+Retail!Q1157+Misc!Q1157","v":0},{"$f":"+Distribution!R1157+Transmission!R1157+Generation!R1157+Retail!R1157+Misc!R1157","v":0},{"$f":"+Distribution!S1157+Transmission!S1157+Generation!S1157+Retail!S1157+Misc!S1157","v":0},{"$f":"ROUND(SUM(I1157:S1157)-H1157,0)","v":0}]
[{"$f":"ROW()","v":1158}]
[{"$f":"ROW()","v":1159},null,"390L","General Capital Lease",null,null,null,{"$f":"+Distribution!H1159+Transmission!H1159+Generation!H1159+Retail!H1159+Misc!H1159","v":0},{"$f":"+Distribution!I1159+Transmission!I1159+Generation!I1159+Retail!I1159+Misc!I1159","v":0},{"$f":"+Distribution!J1159+Transmission!J1159+Generation!J1159+Retail!J1159+Misc!J1159","v":0},{"$f":"+Distribution!K1159+Transmission!K1159+Generation!K1159+Retail!K1159+Misc!K1159","v":0},{"$f":"+Distribution!L1159+Transmission!L1159+Generation!L1159+Retail!L1159+Misc!L1159","v":0},{"$f":"+Distribution!M1159+Transmission!M1159+Generation!M1159+Retail!M1159+Misc!M1159","v":0},{"$f":"+Distribution!N1159+Transmission!N1159+Generation!N1159+Retail!N1159+Misc!N1159","v":0},{"$f":"+Distribution!O1159+Transmission!O1159+Generation!O1159+Retail!O1159+Misc!O1159","v":0},{"$f":"+Distribution!P1159+Transmission!P1159+Generation!P1159+Retail!P1159+Misc!P1159","v":0},{"$f":"+Distribution!Q1159+Transmission!Q1159+Generation!Q1159+Retail!Q1159+Misc!Q1159","v":0},{"$f":"+Distribution!R1159+Transmission!R1159+Generation!R1159+Retail!R1159+Misc!R1159","v":0},{"$f":"+Distribution!S1159+Transmission!S1159+Generation!S1159+Retail!S1159+Misc!S1159","v":0},{"$f":"ROUND(SUM(I1159:S1159)-H1159,0)","v":0}]
[{"$f":"ROW()","v":1160},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1160+Transmission!H1160+Generation!H1160+Retail!H1160+Misc!H1160","v":10688872.193846101},{"$f":"+Distribution!I1160+Transmission!I1160+Generation!I1160+Retail!I1160+Misc!I1160","v":5467662.2544919718},{"$f":"+Distribution!J1160+Transmission!J1160+Generation!J1160+Retail!J1160+Misc!J1160","v":2595979.3414533958},{"$f":"+Distribution!K1160+Transmission!K1160+Generation!K1160+Retail!K1160+Misc!K1160","v":769216.80874681566},{"$f":"+Distribution!L1160+Transmission!L1160+Generation!L1160+Retail!L1160+Misc!L1160","v":120033.30210899388},{"$f":"+Distribution!M1160+Transmission!M1160+Generation!M1160+Retail!M1160+Misc!M1160","v":555073.27563612908},{"$f":"+Distribution!N1160+Transmission!N1160+Generation!N1160+Retail!N1160+Misc!N1160","v":132173.79180287817},{"$f":"+Distribution!O1160+Transmission!O1160+Generation!O1160+Retail!O1160+Misc!O1160","v":4334.969058737287},{"$f":"+Distribution!P1160+Transmission!P1160+Generation!P1160+Retail!P1160+Misc!P1160","v":3782.9749705742634},{"$f":"+Distribution!Q1160+Transmission!Q1160+Generation!Q1160+Retail!Q1160+Misc!Q1160","v":903507.42458979588},{"$f":"+Distribution!R1160+Transmission!R1160+Generation!R1160+Retail!R1160+Misc!R1160","v":66387.114987411289},{"$f":"+Distribution!S1160+Transmission!S1160+Generation!S1160+Retail!S1160+Misc!S1160","v":70720.935999398484},{"$f":"ROUND(SUM(I1160:S1160)-H1160,0)","v":0}]
[{"$f":"ROW()","v":1161},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1161+Transmission!H1161+Generation!H1161+Retail!H1161+Misc!H1161","v":13139256.919583233},{"$f":"+Distribution!I1161+Transmission!I1161+Generation!I1161+Retail!I1161+Misc!I1161","v":4540606.8859999655},{"$f":"+Distribution!J1161+Transmission!J1161+Generation!J1161+Retail!J1161+Misc!J1161","v":3537575.1762540601},{"$f":"+Distribution!K1161+Transmission!K1161+Generation!K1161+Retail!K1161+Misc!K1161","v":1134132.2641954462},{"$f":"+Distribution!L1161+Transmission!L1161+Generation!L1161+Retail!L1161+Misc!L1161","v":24908.20410163347},{"$f":"+Distribution!M1161+Transmission!M1161+Generation!M1161+Retail!M1161+Misc!M1161","v":2299640.7971633356},{"$f":"+Distribution!N1161+Transmission!N1161+Generation!N1161+Retail!N1161+Misc!N1161","v":122536.12014229073},{"$f":"+Distribution!O1161+Transmission!O1161+Generation!O1161+Retail!O1161+Misc!O1161","v":3073.2738248444225},{"$f":"+Distribution!P1161+Transmission!P1161+Generation!P1161+Retail!P1161+Misc!P1161","v":5574.4760158161471},{"$f":"+Distribution!Q1161+Transmission!Q1161+Generation!Q1161+Retail!Q1161+Misc!Q1161","v":885301.5245933847},{"$f":"+Distribution!R1161+Transmission!R1161+Generation!R1161+Retail!R1161+Misc!R1161","v":282458.6689997288},{"$f":"+Distribution!S1161+Transmission!S1161+Generation!S1161+Retail!S1161+Misc!S1161","v":303449.52829272923},{"$f":"ROUND(SUM(I1161:S1161)-H1161,0)","v":0}]
[{"$f":"ROW()","v":1162},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1162+Transmission!H1162+Generation!H1162+Retail!H1162+Misc!H1162","v":2918926.8141120225},{"$f":"+Distribution!I1162+Transmission!I1162+Generation!I1162+Retail!I1162+Misc!I1162","v":1191979.8564337972},{"$f":"+Distribution!J1162+Transmission!J1162+Generation!J1162+Retail!J1162+Misc!J1162","v":756224.80685556633},{"$f":"+Distribution!K1162+Transmission!K1162+Generation!K1162+Retail!K1162+Misc!K1162","v":235908.72851318505},{"$f":"+Distribution!L1162+Transmission!L1162+Generation!L1162+Retail!L1162+Misc!L1162","v":15870.545462967355},{"$f":"+Distribution!M1162+Transmission!M1162+Generation!M1162+Retail!M1162+Misc!M1162","v":375824.10647781141},{"$f":"+Distribution!N1162+Transmission!N1162+Generation!N1162+Retail!N1162+Misc!N1162","v":30573.589637612218},{"$f":"+Distribution!O1162+Transmission!O1162+Generation!O1162+Retail!O1162+Misc!O1162","v":872.51358700576827},{"$f":"+Distribution!P1162+Transmission!P1162+Generation!P1162+Retail!P1162+Misc!P1162","v":1159.7568538927007},{"$f":"+Distribution!Q1162+Transmission!Q1162+Generation!Q1162+Retail!Q1162+Misc!Q1162","v":215559.04008159283},{"$f":"+Distribution!R1162+Transmission!R1162+Generation!R1162+Retail!R1162+Misc!R1162","v":45834.858286557974},{"$f":"+Distribution!S1162+Transmission!S1162+Generation!S1162+Retail!S1162+Misc!S1162","v":49119.011922034093},{"$f":"ROUND(SUM(I1162:S1162)-H1162,0)","v":0}]
[{"$f":"ROW()","v":1163},null,null,"Remove Capital Lease"]
[{"$f":"ROW()","v":1164},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1164+Transmission!H1164+Generation!H1164+Retail!H1164+Misc!H1164","v":-10688872.193846101},{"$f":"+Distribution!I1164+Transmission!I1164+Generation!I1164+Retail!I1164+Misc!I1164","v":-5467662.2544919718},{"$f":"+Distribution!J1164+Transmission!J1164+Generation!J1164+Retail!J1164+Misc!J1164","v":-2595979.3414533958},{"$f":"+Distribution!K1164+Transmission!K1164+Generation!K1164+Retail!K1164+Misc!K1164","v":-769216.80874681566},{"$f":"+Distribution!L1164+Transmission!L1164+Generation!L1164+Retail!L1164+Misc!L1164","v":-120033.30210899388},{"$f":"+Distribution!M1164+Transmission!M1164+Generation!M1164+Retail!M1164+Misc!M1164","v":-555073.27563612908},{"$f":"+Distribution!N1164+Transmission!N1164+Generation!N1164+Retail!N1164+Misc!N1164","v":-132173.79180287817},{"$f":"+Distribution!O1164+Transmission!O1164+Generation!O1164+Retail!O1164+Misc!O1164","v":-4334.969058737287},{"$f":"+Distribution!P1164+Transmission!P1164+Generation!P1164+Retail!P1164+Misc!P1164","v":-3782.9749705742634},{"$f":"+Distribution!Q1164+Transmission!Q1164+Generation!Q1164+Retail!Q1164+Misc!Q1164","v":-903507.42458979588},{"$f":"+Distribution!R1164+Transmission!R1164+Generation!R1164+Retail!R1164+Misc!R1164","v":-66387.114987411289},{"$f":"+Distribution!S1164+Transmission!S1164+Generation!S1164+Retail!S1164+Misc!S1164","v":-70720.935999398484},{"$f":"ROUND(SUM(I1164:S1164)-H1164,0)","v":0}]
[{"$f":"ROW()","v":1165},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1165+Transmission!H1165+Generation!H1165+Retail!H1165+Misc!H1165","v":-13139256.919583233},{"$f":"+Distribution!I1165+Transmission!I1165+Generation!I1165+Retail!I1165+Misc!I1165","v":-4540606.8859999655},{"$f":"+Distribution!J1165+Transmission!J1165+Generation!J1165+Retail!J1165+Misc!J1165","v":-3537575.1762540601},{"$f":"+Distribution!K1165+Transmission!K1165+Generation!K1165+Retail!K1165+Misc!K1165","v":-1134132.2641954462},{"$f":"+Distribution!L1165+Transmission!L1165+Generation!L1165+Retail!L1165+Misc!L1165","v":-24908.20410163347},{"$f":"+Distribution!M1165+Transmission!M1165+Generation!M1165+Retail!M1165+Misc!M1165","v":-2299640.7971633356},{"$f":"+Distribution!N1165+Transmission!N1165+Generation!N1165+Retail!N1165+Misc!N1165","v":-122536.12014229073},{"$f":"+Distribution!O1165+Transmission!O1165+Generation!O1165+Retail!O1165+Misc!O1165","v":-3073.2738248444225},{"$f":"+Distribution!P1165+Transmission!P1165+Generation!P1165+Retail!P1165+Misc!P1165","v":-5574.4760158161471},{"$f":"+Distribution!Q1165+Transmission!Q1165+Generation!Q1165+Retail!Q1165+Misc!Q1165","v":-885301.5245933847},{"$f":"+Distribution!R1165+Transmission!R1165+Generation!R1165+Retail!R1165+Misc!R1165","v":-282458.6689997288},{"$f":"+Distribution!S1165+Transmission!S1165+Generation!S1165+Retail!S1165+Misc!S1165","v":-303449.52829272923},{"$f":"ROUND(SUM(I1165:S1165)-H1165,0)","v":0}]
[{"$f":"ROW()","v":1166},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1166+Transmission!H1166+Generation!H1166+Retail!H1166+Misc!H1166","v":-2918926.8141120225},{"$f":"+Distribution!I1166+Transmission!I1166+Generation!I1166+Retail!I1166+Misc!I1166","v":-1191979.8564337972},{"$f":"+Distribution!J1166+Transmission!J1166+Generation!J1166+Retail!J1166+Misc!J1166","v":-756224.80685556633},{"$f":"+Distribution!K1166+Transmission!K1166+Generation!K1166+Retail!K1166+Misc!K1166","v":-235908.72851318505},{"$f":"+Distribution!L1166+Transmission!L1166+Generation!L1166+Retail!L1166+Misc!L1166","v":-15870.545462967355},{"$f":"+Distribution!M1166+Transmission!M1166+Generation!M1166+Retail!M1166+Misc!M1166","v":-375824.10647781141},{"$f":"+Distribution!N1166+Transmission!N1166+Generation!N1166+Retail!N1166+Misc!N1166","v":-30573.589637612218},{"$f":"+Distribution!O1166+Transmission!O1166+Generation!O1166+Retail!O1166+Misc!O1166","v":-872.51358700576827},{"$f":"+Distribution!P1166+Transmission!P1166+Generation!P1166+Retail!P1166+Misc!P1166","v":-1159.7568538927007},{"$f":"+Distribution!Q1166+Transmission!Q1166+Generation!Q1166+Retail!Q1166+Misc!Q1166","v":-215559.04008159283},{"$f":"+Distribution!R1166+Transmission!R1166+Generation!R1166+Retail!R1166+Misc!R1166","v":-45834.858286557974},{"$f":"+Distribution!S1166+Transmission!S1166+Generation!S1166+Retail!S1166+Misc!S1166","v":-49119.011922034093},{"$f":"ROUND(SUM(I1166:S1166)-H1166,0)","v":0}]
[{"$f":"ROW()","v":1167}]
[{"$f":"ROW()","v":1168},null,"392L","General Vehicles Capital Lease",null,"F30",null,{"$f":"+Distribution!H1168+Transmission!H1168+Generation!H1168+Retail!H1168+Misc!H1168","v":0},{"$f":"+Distribution!I1168+Transmission!I1168+Generation!I1168+Retail!I1168+Misc!I1168","v":0},{"$f":"+Distribution!J1168+Transmission!J1168+Generation!J1168+Retail!J1168+Misc!J1168","v":0},{"$f":"+Distribution!K1168+Transmission!K1168+Generation!K1168+Retail!K1168+Misc!K1168","v":0},{"$f":"+Distribution!L1168+Transmission!L1168+Generation!L1168+Retail!L1168+Misc!L1168","v":0},{"$f":"+Distribution!M1168+Transmission!M1168+Generation!M1168+Retail!M1168+Misc!M1168","v":0},{"$f":"+Distribution!N1168+Transmission!N1168+Generation!N1168+Retail!N1168+Misc!N1168","v":0},{"$f":"+Distribution!O1168+Transmission!O1168+Generation!O1168+Retail!O1168+Misc!O1168","v":0},{"$f":"+Distribution!P1168+Transmission!P1168+Generation!P1168+Retail!P1168+Misc!P1168","v":0},{"$f":"+Distribution!Q1168+Transmission!Q1168+Generation!Q1168+Retail!Q1168+Misc!Q1168","v":0},{"$f":"+Distribution!R1168+Transmission!R1168+Generation!R1168+Retail!R1168+Misc!R1168","v":0},{"$f":"+Distribution!S1168+Transmission!S1168+Generation!S1168+Retail!S1168+Misc!S1168","v":0},{"$f":"ROUND(SUM(I1168:S1168)-H1168,0)","v":0}]
[{"$f":"ROW()","v":1169},null,null,"Remove Capital Lease",null,"F30",null,{"$f":"+Distribution!H1169+Transmission!H1169+Generation!H1169+Retail!H1169+Misc!H1169","v":0},{"$f":"+Distribution!I1169+Transmission!I1169+Generation!I1169+Retail!I1169+Misc!I1169","v":0},{"$f":"+Distribution!J1169+Transmission!J1169+Generation!J1169+Retail!J1169+Misc!J1169","v":0},{"$f":"+Distribution!K1169+Transmission!K1169+Generation!K1169+Retail!K1169+Misc!K1169","v":0},{"$f":"+Distribution!L1169+Transmission!L1169+Generation!L1169+Retail!L1169+Misc!L1169","v":0},{"$f":"+Distribution!M1169+Transmission!M1169+Generation!M1169+Retail!M1169+Misc!M1169","v":0},{"$f":"+Distribution!N1169+Transmission!N1169+Generation!N1169+Retail!N1169+Misc!N1169","v":0},{"$f":"+Distribution!O1169+Transmission!O1169+Generation!O1169+Retail!O1169+Misc!O1169","v":0},{"$f":"+Distribution!P1169+Transmission!P1169+Generation!P1169+Retail!P1169+Misc!P1169","v":0},{"$f":"+Distribution!Q1169+Transmission!Q1169+Generation!Q1169+Retail!Q1169+Misc!Q1169","v":0},{"$f":"+Distribution!R1169+Transmission!R1169+Generation!R1169+Retail!R1169+Misc!R1169","v":0},{"$f":"+Distribution!S1169+Transmission!S1169+Generation!S1169+Retail!S1169+Misc!S1169","v":0},{"$f":"ROUND(SUM(I1169:S1169)-H1169,0)","v":0}]
[{"$f":"ROW()","v":1170}]
[{"$f":"ROW()","v":1171},null,"G00","Unclassified Gen Plant - Acct 300",null,"F102D",null,{"$f":"+Distribution!H1171+Transmission!H1171+Generation!H1171+Retail!H1171+Misc!H1171","v":2507487.5568193877},{"$f":"+Distribution!I1171+Transmission!I1171+Generation!I1171+Retail!I1171+Misc!I1171","v":1023963.5483619903},{"$f":"+Distribution!J1171+Transmission!J1171+Generation!J1171+Retail!J1171+Misc!J1171","v":649630.63965183194},{"$f":"+Distribution!K1171+Transmission!K1171+Generation!K1171+Retail!K1171+Misc!K1171","v":202656.05784701678},{"$f":"+Distribution!L1171+Transmission!L1171+Generation!L1171+Retail!L1171+Misc!L1171","v":13633.502243335028},{"$f":"+Distribution!M1171+Transmission!M1171+Generation!M1171+Retail!M1171+Misc!M1171","v":322849.57128415012},{"$f":"+Distribution!N1171+Transmission!N1171+Generation!N1171+Retail!N1171+Misc!N1171","v":26264.06911368098},{"$f":"+Distribution!O1171+Transmission!O1171+Generation!O1171+Retail!O1171+Misc!O1171","v":749.52785797693173},{"$f":"+Distribution!P1171+Transmission!P1171+Generation!P1171+Retail!P1171+Misc!P1171","v":996.28256043021884},{"$f":"+Distribution!Q1171+Transmission!Q1171+Generation!Q1171+Retail!Q1171+Misc!Q1171","v":185174.77319106975},{"$f":"+Distribution!R1171+Transmission!R1171+Generation!R1171+Retail!R1171+Misc!R1171","v":39374.17555879608},{"$f":"+Distribution!S1171+Transmission!S1171+Generation!S1171+Retail!S1171+Misc!S1171","v":42195.409149109546},{"$f":"ROUND(SUM(I1171:S1171)-H1171,0)","v":0}]
[{"$f":"ROW()","v":1172},null,"GV0","Unclassified Gen Veh - Acct 300",null,"F102D",null,{"$f":"+Distribution!H1172+Transmission!H1172+Generation!H1172+Retail!H1172+Misc!H1172","v":0},{"$f":"+Distribution!I1172+Transmission!I1172+Generation!I1172+Retail!I1172+Misc!I1172","v":0},{"$f":"+Distribution!J1172+Transmission!J1172+Generation!J1172+Retail!J1172+Misc!J1172","v":0},{"$f":"+Distribution!K1172+Transmission!K1172+Generation!K1172+Retail!K1172+Misc!K1172","v":0},{"$f":"+Distribution!L1172+Transmission!L1172+Generation!L1172+Retail!L1172+Misc!L1172","v":0},{"$f":"+Distribution!M1172+Transmission!M1172+Generation!M1172+Retail!M1172+Misc!M1172","v":0},{"$f":"+Distribution!N1172+Transmission!N1172+Generation!N1172+Retail!N1172+Misc!N1172","v":0},{"$f":"+Distribution!O1172+Transmission!O1172+Generation!O1172+Retail!O1172+Misc!O1172","v":0},{"$f":"+Distribution!P1172+Transmission!P1172+Generation!P1172+Retail!P1172+Misc!P1172","v":0},{"$f":"+Distribution!Q1172+Transmission!Q1172+Generation!Q1172+Retail!Q1172+Misc!Q1172","v":0},{"$f":"+Distribution!R1172+Transmission!R1172+Generation!R1172+Retail!R1172+Misc!R1172","v":0},{"$f":"+Distribution!S1172+Transmission!S1172+Generation!S1172+Retail!S1172+Misc!S1172","v":0},{"$f":"ROUND(SUM(I1172:S1172)-H1172,0)","v":0}]
[{"$f":"ROW()","v":1173}]
[{"$f":"ROW()","v":1174},null,"TOTAL GENERAL PLANT",null,null,null,null,{"$f":"+Distribution!H1174+Transmission!H1174+Generation!H1174+Retail!H1174+Misc!H1174","v":623228165.38408816},{"$f":"+Distribution!I1174+Transmission!I1174+Generation!I1174+Retail!I1174+Misc!I1174","v":249403310.65558359},{"$f":"+Distribution!J1174+Transmission!J1174+Generation!J1174+Retail!J1174+Misc!J1174","v":158669413.9977366},{"$f":"+Distribution!K1174+Transmission!K1174+Generation!K1174+Retail!K1174+Misc!K1174","v":50675389.656029843},{"$f":"+Distribution!L1174+Transmission!L1174+Generation!L1174+Retail!L1174+Misc!L1174","v":3894112.7651964542},{"$f":"+Distribution!M1174+Transmission!M1174+Generation!M1174+Retail!M1174+Misc!M1174","v":84421114.820851728},{"$f":"+Distribution!N1174+Transmission!N1174+Generation!N1174+Retail!N1174+Misc!N1174","v":6812685.3748144247},{"$f":"+Distribution!O1174+Transmission!O1174+Generation!O1174+Retail!O1174+Misc!O1174","v":223524.81735422078},{"$f":"+Distribution!P1174+Transmission!P1174+Generation!P1174+Retail!P1174+Misc!P1174","v":332363.2272650791},{"$f":"+Distribution!Q1174+Transmission!Q1174+Generation!Q1174+Retail!Q1174+Misc!Q1174","v":44886580.257113941},{"$f":"+Distribution!R1174+Transmission!R1174+Generation!R1174+Retail!R1174+Misc!R1174","v":10325936.177771214},{"$f":"+Distribution!S1174+Transmission!S1174+Generation!S1174+Retail!S1174+Misc!S1174","v":13583733.634370996},{"$f":"ROUND(SUM(I1174:S1174)-H1174,0)","v":0}]
[{"$f":"ROW()","v":1175}]
[{"$f":"ROW()","v":1176}]
[{"$f":"ROW()","v":1177}]
[{"$f":"ROW()","v":1178}]
[{"$f":"ROW()","v":1179}]
[{"$f":"ROW()","v":1180},null,"301","Organization"]
[{"$f":"ROW()","v":1181},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1181+Transmission!H1181+Generation!H1181+Retail!H1181+Misc!H1181","v":0},{"$f":"+Distribution!I1181+Transmission!I1181+Generation!I1181+Retail!I1181+Misc!I1181","v":0},{"$f":"+Distribution!J1181+Transmission!J1181+Generation!J1181+Retail!J1181+Misc!J1181","v":0},{"$f":"+Distribution!K1181+Transmission!K1181+Generation!K1181+Retail!K1181+Misc!K1181","v":0},{"$f":"+Distribution!L1181+Transmission!L1181+Generation!L1181+Retail!L1181+Misc!L1181","v":0},{"$f":"+Distribution!M1181+Transmission!M1181+Generation!M1181+Retail!M1181+Misc!M1181","v":0},{"$f":"+Distribution!N1181+Transmission!N1181+Generation!N1181+Retail!N1181+Misc!N1181","v":0},{"$f":"+Distribution!O1181+Transmission!O1181+Generation!O1181+Retail!O1181+Misc!O1181","v":0},{"$f":"+Distribution!P1181+Transmission!P1181+Generation!P1181+Retail!P1181+Misc!P1181","v":0},{"$f":"+Distribution!Q1181+Transmission!Q1181+Generation!Q1181+Retail!Q1181+Misc!Q1181","v":0},{"$f":"+Distribution!R1181+Transmission!R1181+Generation!R1181+Retail!R1181+Misc!R1181","v":0},{"$f":"+Distribution!S1181+Transmission!S1181+Generation!S1181+Retail!S1181+Misc!S1181","v":0},{"$f":"ROUND(SUM(I1181:S1181)-H1181,0)","v":0}]
[{"$f":"ROW()","v":1182},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1182+Transmission!H1182+Generation!H1182+Retail!H1182+Misc!H1182","v":0},{"$f":"+Distribution!I1182+Transmission!I1182+Generation!I1182+Retail!I1182+Misc!I1182","v":0},{"$f":"+Distribution!J1182+Transmission!J1182+Generation!J1182+Retail!J1182+Misc!J1182","v":0},{"$f":"+Distribution!K1182+Transmission!K1182+Generation!K1182+Retail!K1182+Misc!K1182","v":0},{"$f":"+Distribution!L1182+Transmission!L1182+Generation!L1182+Retail!L1182+Misc!L1182","v":0},{"$f":"+Distribution!M1182+Transmission!M1182+Generation!M1182+Retail!M1182+Misc!M1182","v":0},{"$f":"+Distribution!N1182+Transmission!N1182+Generation!N1182+Retail!N1182+Misc!N1182","v":0},{"$f":"+Distribution!O1182+Transmission!O1182+Generation!O1182+Retail!O1182+Misc!O1182","v":0},{"$f":"+Distribution!P1182+Transmission!P1182+Generation!P1182+Retail!P1182+Misc!P1182","v":0},{"$f":"+Distribution!Q1182+Transmission!Q1182+Generation!Q1182+Retail!Q1182+Misc!Q1182","v":0},{"$f":"+Distribution!R1182+Transmission!R1182+Generation!R1182+Retail!R1182+Misc!R1182","v":0},{"$f":"+Distribution!S1182+Transmission!S1182+Generation!S1182+Retail!S1182+Misc!S1182","v":0},{"$f":"ROUND(SUM(I1182:S1182)-H1182,0)","v":0}]
[{"$f":"ROW()","v":1183},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1183+Transmission!H1183+Generation!H1183+Retail!H1183+Misc!H1183","v":0},{"$f":"+Distribution!I1183+Transmission!I1183+Generation!I1183+Retail!I1183+Misc!I1183","v":0},{"$f":"+Distribution!J1183+Transmission!J1183+Generation!J1183+Retail!J1183+Misc!J1183","v":0},{"$f":"+Distribution!K1183+Transmission!K1183+Generation!K1183+Retail!K1183+Misc!K1183","v":0},{"$f":"+Distribution!L1183+Transmission!L1183+Generation!L1183+Retail!L1183+Misc!L1183","v":0},{"$f":"+Distribution!M1183+Transmission!M1183+Generation!M1183+Retail!M1183+Misc!M1183","v":0},{"$f":"+Distribution!N1183+Transmission!N1183+Generation!N1183+Retail!N1183+Misc!N1183","v":0},{"$f":"+Distribution!O1183+Transmission!O1183+Generation!O1183+Retail!O1183+Misc!O1183","v":0},{"$f":"+Distribution!P1183+Transmission!P1183+Generation!P1183+Retail!P1183+Misc!P1183","v":0},{"$f":"+Distribution!Q1183+Transmission!Q1183+Generation!Q1183+Retail!Q1183+Misc!Q1183","v":0},{"$f":"+Distribution!R1183+Transmission!R1183+Generation!R1183+Retail!R1183+Misc!R1183","v":0},{"$f":"+Distribution!S1183+Transmission!S1183+Generation!S1183+Retail!S1183+Misc!S1183","v":0},{"$f":"ROUND(SUM(I1183:S1183)-H1183,0)","v":0}]
[{"$f":"ROW()","v":1184},null,null,"Total Organization",null,null,null,{"$f":"+Distribution!H1184+Transmission!H1184+Generation!H1184+Retail!H1184+Misc!H1184","v":0},{"$f":"+Distribution!I1184+Transmission!I1184+Generation!I1184+Retail!I1184+Misc!I1184","v":0},{"$f":"+Distribution!J1184+Transmission!J1184+Generation!J1184+Retail!J1184+Misc!J1184","v":0},{"$f":"+Distribution!K1184+Transmission!K1184+Generation!K1184+Retail!K1184+Misc!K1184","v":0},{"$f":"+Distribution!L1184+Transmission!L1184+Generation!L1184+Retail!L1184+Misc!L1184","v":0},{"$f":"+Distribution!M1184+Transmission!M1184+Generation!M1184+Retail!M1184+Misc!M1184","v":0},{"$f":"+Distribution!N1184+Transmission!N1184+Generation!N1184+Retail!N1184+Misc!N1184","v":0},{"$f":"+Distribution!O1184+Transmission!O1184+Generation!O1184+Retail!O1184+Misc!O1184","v":0},{"$f":"+Distribution!P1184+Transmission!P1184+Generation!P1184+Retail!P1184+Misc!P1184","v":0},{"$f":"+Distribution!Q1184+Transmission!Q1184+Generation!Q1184+Retail!Q1184+Misc!Q1184","v":0},{"$f":"+Distribution!R1184+Transmission!R1184+Generation!R1184+Retail!R1184+Misc!R1184","v":0},{"$f":"+Distribution!S1184+Transmission!S1184+Generation!S1184+Retail!S1184+Misc!S1184","v":0},{"$f":"ROUND(SUM(I1184:S1184)-H1184,0)","v":0}]
[{"$f":"ROW()","v":1185}]
[{"$f":"ROW()","v":1186},null,"302","Franchise & Consent"]
[{"$f":"ROW()","v":1187},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1187+Transmission!H1187+Generation!H1187+Retail!H1187+Misc!H1187","v":0},{"$f":"+Distribution!I1187+Transmission!I1187+Generation!I1187+Retail!I1187+Misc!I1187","v":0},{"$f":"+Distribution!J1187+Transmission!J1187+Generation!J1187+Retail!J1187+Misc!J1187","v":0},{"$f":"+Distribution!K1187+Transmission!K1187+Generation!K1187+Retail!K1187+Misc!K1187","v":0},{"$f":"+Distribution!L1187+Transmission!L1187+Generation!L1187+Retail!L1187+Misc!L1187","v":0},{"$f":"+Distribution!M1187+Transmission!M1187+Generation!M1187+Retail!M1187+Misc!M1187","v":0},{"$f":"+Distribution!N1187+Transmission!N1187+Generation!N1187+Retail!N1187+Misc!N1187","v":0},{"$f":"+Distribution!O1187+Transmission!O1187+Generation!O1187+Retail!O1187+Misc!O1187","v":0},{"$f":"+Distribution!P1187+Transmission!P1187+Generation!P1187+Retail!P1187+Misc!P1187","v":0},{"$f":"+Distribution!Q1187+Transmission!Q1187+Generation!Q1187+Retail!Q1187+Misc!Q1187","v":0},{"$f":"+Distribution!R1187+Transmission!R1187+Generation!R1187+Retail!R1187+Misc!R1187","v":0},{"$f":"+Distribution!S1187+Transmission!S1187+Generation!S1187+Retail!S1187+Misc!S1187","v":0},{"$f":"ROUND(SUM(I1187:S1187)-H1187,0)","v":0}]
[{"$f":"ROW()","v":1188},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1188+Transmission!H1188+Generation!H1188+Retail!H1188+Misc!H1188","v":51756718.067375526},{"$f":"+Distribution!I1188+Transmission!I1188+Generation!I1188+Retail!I1188+Misc!I1188","v":17872700.010288596},{"$f":"+Distribution!J1188+Transmission!J1188+Generation!J1188+Retail!J1188+Misc!J1188","v":13924574.726778736},{"$f":"+Distribution!K1188+Transmission!K1188+Generation!K1188+Retail!K1188+Misc!K1188","v":4464162.2229955662},{"$f":"+Distribution!L1188+Transmission!L1188+Generation!L1188+Retail!L1188+Misc!L1188","v":98043.471033827416},{"$f":"+Distribution!M1188+Transmission!M1188+Generation!M1188+Retail!M1188+Misc!M1188","v":9088627.9454083405},{"$f":"+Distribution!N1188+Transmission!N1188+Generation!N1188+Retail!N1188+Misc!N1188","v":482325.68260432768},{"$f":"+Distribution!O1188+Transmission!O1188+Generation!O1188+Retail!O1188+Misc!O1188","v":12096.995511827932},{"$f":"+Distribution!P1188+Transmission!P1188+Generation!P1188+Retail!P1188+Misc!P1188","v":21942.207296655088},{"$f":"+Distribution!Q1188+Transmission!Q1188+Generation!Q1188+Retail!Q1188+Misc!Q1188","v":3484716.6832466493},{"$f":"+Distribution!R1188+Transmission!R1188+Generation!R1188+Retail!R1188+Misc!R1188","v":1113092.5492567213},{"$f":"+Distribution!S1188+Transmission!S1188+Generation!S1188+Retail!S1188+Misc!S1188","v":1194435.5729542831},{"$f":"ROUND(SUM(I1188:S1188)-H1188,0)","v":0}]
[{"$f":"ROW()","v":1189},null,null,"Total Franchise & Consent",null,null,null,{"$f":"+Distribution!H1189+Transmission!H1189+Generation!H1189+Retail!H1189+Misc!H1189","v":51756718.067375526},{"$f":"+Distribution!I1189+Transmission!I1189+Generation!I1189+Retail!I1189+Misc!I1189","v":17872700.010288596},{"$f":"+Distribution!J1189+Transmission!J1189+Generation!J1189+Retail!J1189+Misc!J1189","v":13924574.726778736},{"$f":"+Distribution!K1189+Transmission!K1189+Generation!K1189+Retail!K1189+Misc!K1189","v":4464162.2229955662},{"$f":"+Distribution!L1189+Transmission!L1189+Generation!L1189+Retail!L1189+Misc!L1189","v":98043.471033827416},{"$f":"+Distribution!M1189+Transmission!M1189+Generation!M1189+Retail!M1189+Misc!M1189","v":9088627.9454083405},{"$f":"+Distribution!N1189+Transmission!N1189+Generation!N1189+Retail!N1189+Misc!N1189","v":482325.68260432768},{"$f":"+Distribution!O1189+Transmission!O1189+Generation!O1189+Retail!O1189+Misc!O1189","v":12096.995511827932},{"$f":"+Distribution!P1189+Transmission!P1189+Generation!P1189+Retail!P1189+Misc!P1189","v":21942.207296655088},{"$f":"+Distribution!Q1189+Transmission!Q1189+Generation!Q1189+Retail!Q1189+Misc!Q1189","v":3484716.6832466493},{"$f":"+Distribution!R1189+Transmission!R1189+Generation!R1189+Retail!R1189+Misc!R1189","v":1113092.5492567213},{"$f":"+Distribution!S1189+Transmission!S1189+Generation!S1189+Retail!S1189+Misc!S1189","v":1194435.5729542831},{"$f":"ROUND(SUM(I1189:S1189)-H1189,0)","v":0}]
[{"$f":"ROW()","v":1190}]
[{"$f":"ROW()","v":1191},null,"303","Miscellaneous Intangible Plant"]
[{"$f":"ROW()","v":1192},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1192+Transmission!H1192+Generation!H1192+Retail!H1192+Misc!H1192","v":3012241.2776923003},{"$f":"+Distribution!I1192+Transmission!I1192+Generation!I1192+Retail!I1192+Misc!I1192","v":1393686.3416798837},{"$f":"+Distribution!J1192+Transmission!J1192+Generation!J1192+Retail!J1192+Misc!J1192","v":753624.30713626859},{"$f":"+Distribution!K1192+Transmission!K1192+Generation!K1192+Retail!K1192+Misc!K1192","v":229022.11925644978},{"$f":"+Distribution!L1192+Transmission!L1192+Generation!L1192+Retail!L1192+Misc!L1192","v":25621.851805892256},{"$f":"+Distribution!M1192+Transmission!M1192+Generation!M1192+Retail!M1192+Misc!M1192","v":267780.85080877406},{"$f":"+Distribution!N1192+Transmission!N1192+Generation!N1192+Retail!N1192+Misc!N1192","v":34540.284668426735},{"$f":"+Distribution!O1192+Transmission!O1192+Generation!O1192+Retail!O1192+Misc!O1192","v":1069.9297762248341},{"$f":"+Distribution!P1192+Transmission!P1192+Generation!P1192+Retail!P1192+Misc!P1192","v":1126.1121603216613},{"$f":"+Distribution!Q1192+Transmission!Q1192+Generation!Q1192+Retail!Q1192+Misc!Q1192","v":239280.36563676922},{"$f":"+Distribution!R1192+Transmission!R1192+Generation!R1192+Retail!R1192+Misc!R1192","v":32182.991059219297},{"$f":"+Distribution!S1192+Transmission!S1192+Generation!S1192+Retail!S1192+Misc!S1192","v":34306.123704070342},{"$f":"ROUND(SUM(I1192:S1192)-H1192,0)","v":0}]
[{"$f":"ROW()","v":1193},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1193+Transmission!H1193+Generation!H1193+Retail!H1193+Misc!H1193","v":62144327.354094781},{"$f":"+Distribution!I1193+Transmission!I1193+Generation!I1193+Retail!I1193+Misc!I1193","v":21459683.628110357},{"$f":"+Distribution!J1193+Transmission!J1193+Generation!J1193+Retail!J1193+Misc!J1193","v":16719184.461252974},{"$f":"+Distribution!K1193+Transmission!K1193+Generation!K1193+Retail!K1193+Misc!K1193","v":5360102.7776944023},{"$f":"+Distribution!L1193+Transmission!L1193+Generation!L1193+Retail!L1193+Misc!L1193","v":117720.42662700996},{"$f":"+Distribution!M1193+Transmission!M1193+Generation!M1193+Retail!M1193+Misc!M1193","v":10912904.387225987},{"$f":"+Distribution!N1193+Transmission!N1193+Generation!N1193+Retail!N1193+Misc!N1193","v":579126.63159135683},{"$f":"+Distribution!O1193+Transmission!O1193+Generation!O1193+Retail!O1193+Misc!O1193","v":14524.816977012895},{"$f":"+Distribution!P1193+Transmission!P1193+Generation!P1193+Retail!P1193+Misc!P1193","v":26345.925708906339},{"$f":"+Distribution!Q1193+Transmission!Q1193+Generation!Q1193+Retail!Q1193+Misc!Q1193","v":4184086.20482763},{"$f":"+Distribution!R1193+Transmission!R1193+Generation!R1193+Retail!R1193+Misc!R1193","v":1336493.7975820212},{"$f":"+Distribution!S1193+Transmission!S1193+Generation!S1193+Retail!S1193+Misc!S1193","v":1434154.2964971275},0]
[{"$f":"ROW()","v":1194},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1194+Transmission!H1194+Generation!H1194+Retail!H1194+Misc!H1194","v":159270486.71796489},{"$f":"+Distribution!I1194+Transmission!I1194+Generation!I1194+Retail!I1194+Misc!I1194","v":65040072.595987603},{"$f":"+Distribution!J1194+Transmission!J1194+Generation!J1194+Retail!J1194+Misc!J1194","v":41263211.010902241},{"$f":"+Distribution!K1194+Transmission!K1194+Generation!K1194+Retail!K1194+Misc!K1194","v":12872298.760509187},{"$f":"+Distribution!L1194+Transmission!L1194+Generation!L1194+Retail!L1194+Misc!L1194","v":865972.20873979456},{"$f":"+Distribution!M1194+Transmission!M1194+Generation!M1194+Retail!M1194+Misc!M1194","v":20506745.174176216},{"$f":"+Distribution!N1194+Transmission!N1194+Generation!N1194+Retail!N1194+Misc!N1194","v":1668240.0116219372},{"$f":"+Distribution!O1194+Transmission!O1194+Generation!O1194+Retail!O1194+Misc!O1194","v":47608.478225145693},{"$f":"+Distribution!P1194+Transmission!P1194+Generation!P1194+Retail!P1194+Misc!P1194","v":63281.832795858892},{"$f":"+Distribution!Q1194+Transmission!Q1194+Generation!Q1194+Retail!Q1194+Misc!Q1194","v":11761923.274084181},{"$f":"+Distribution!R1194+Transmission!R1194+Generation!R1194+Retail!R1194+Misc!R1194","v":2500967.1885760641},{"$f":"+Distribution!S1194+Transmission!S1194+Generation!S1194+Retail!S1194+Misc!S1194","v":2680166.1823466495},0]
[{"$f":"ROW()","v":1195},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1195+Transmission!H1195+Generation!H1195+Retail!H1195+Misc!H1195","v":60181361.635085285},{"$f":"+Distribution!I1195+Transmission!I1195+Generation!I1195+Retail!I1195+Misc!I1195","v":52387951.878331788},{"$f":"+Distribution!J1195+Transmission!J1195+Generation!J1195+Retail!J1195+Misc!J1195","v":1173195.2079787117},{"$f":"+Distribution!K1195+Transmission!K1195+Generation!K1195+Retail!K1195+Misc!K1195","v":21124.555262037495},{"$f":"+Distribution!L1195+Transmission!L1195+Generation!L1195+Retail!L1195+Misc!L1195","v":622001.54603002721},{"$f":"+Distribution!M1195+Transmission!M1195+Generation!M1195+Retail!M1195+Misc!M1195","v":38702.325102911309},{"$f":"+Distribution!N1195+Transmission!N1195+Generation!N1195+Retail!N1195+Misc!N1195","v":207369.97297672875},{"$f":"+Distribution!O1195+Transmission!O1195+Generation!O1195+Retail!O1195+Misc!O1195","v":152047.74523381508},{"$f":"+Distribution!P1195+Transmission!P1195+Generation!P1195+Retail!P1195+Misc!P1195","v":43207.339367913715},{"$f":"+Distribution!Q1195+Transmission!Q1195+Generation!Q1195+Retail!Q1195+Misc!Q1195","v":5535251.8236815659},{"$f":"+Distribution!R1195+Transmission!R1195+Generation!R1195+Retail!R1195+Misc!R1195","v":254.62055988757444},{"$f":"+Distribution!S1195+Transmission!S1195+Generation!S1195+Retail!S1195+Misc!S1195","v":254.62055988757444},0]
[{"$f":"ROW()","v":1196},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1196+Transmission!H1196+Generation!H1196+Retail!H1196+Misc!H1196","v":1555081.4431375614},{"$f":"+Distribution!I1196+Transmission!I1196+Generation!I1196+Retail!I1196+Misc!I1196","v":452700.11275448342},{"$f":"+Distribution!J1196+Transmission!J1196+Generation!J1196+Retail!J1196+Misc!J1196","v":419919.2941355806},{"$f":"+Distribution!K1196+Transmission!K1196+Generation!K1196+Retail!K1196+Misc!K1196","v":144136.2423752833},{"$f":"+Distribution!L1196+Transmission!L1196+Generation!L1196+Retail!L1196+Misc!L1196","v":6018.7083772941714},{"$f":"+Distribution!M1196+Transmission!M1196+Generation!M1196+Retail!M1196+Misc!M1196","v":318876.95233089838},{"$f":"+Distribution!N1196+Transmission!N1196+Generation!N1196+Retail!N1196+Misc!N1196","v":17173.779016510111},{"$f":"+Distribution!O1196+Transmission!O1196+Generation!O1196+Retail!O1196+Misc!O1196","v":438.01168280507579},{"$f":"+Distribution!P1196+Transmission!P1196+Generation!P1196+Retail!P1196+Misc!P1196","v":1268.1960929536033},{"$f":"+Distribution!Q1196+Transmission!Q1196+Generation!Q1196+Retail!Q1196+Misc!Q1196","v":94091.823570132037},{"$f":"+Distribution!R1196+Transmission!R1196+Generation!R1196+Retail!R1196+Misc!R1196","v":39342.201986748609},{"$f":"+Distribution!S1196+Transmission!S1196+Generation!S1196+Retail!S1196+Misc!S1196","v":61116.120814872025},0]
[{"$f":"ROW()","v":1197},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1197+Transmission!H1197+Generation!H1197+Retail!H1197+Misc!H1197","v":0},{"$f":"+Distribution!I1197+Transmission!I1197+Generation!I1197+Retail!I1197+Misc!I1197","v":0},{"$f":"+Distribution!J1197+Transmission!J1197+Generation!J1197+Retail!J1197+Misc!J1197","v":0},{"$f":"+Distribution!K1197+Transmission!K1197+Generation!K1197+Retail!K1197+Misc!K1197","v":0},{"$f":"+Distribution!L1197+Transmission!L1197+Generation!L1197+Retail!L1197+Misc!L1197","v":0},{"$f":"+Distribution!M1197+Transmission!M1197+Generation!M1197+Retail!M1197+Misc!M1197","v":0},{"$f":"+Distribution!N1197+Transmission!N1197+Generation!N1197+Retail!N1197+Misc!N1197","v":0},{"$f":"+Distribution!O1197+Transmission!O1197+Generation!O1197+Retail!O1197+Misc!O1197","v":0},{"$f":"+Distribution!P1197+Transmission!P1197+Generation!P1197+Retail!P1197+Misc!P1197","v":0},{"$f":"+Distribution!Q1197+Transmission!Q1197+Generation!Q1197+Retail!Q1197+Misc!Q1197","v":0},{"$f":"+Distribution!R1197+Transmission!R1197+Generation!R1197+Retail!R1197+Misc!R1197","v":0},{"$f":"+Distribution!S1197+Transmission!S1197+Generation!S1197+Retail!S1197+Misc!S1197","v":0},0]
[{"$f":"ROW()","v":1198},null,null,"Total Miscellaneous Intangible Plant",null,null,null,{"$f":"+Distribution!H1198+Transmission!H1198+Generation!H1198+Retail!H1198+Misc!H1198","v":286163498.42797482},{"$f":"+Distribution!I1198+Transmission!I1198+Generation!I1198+Retail!I1198+Misc!I1198","v":140734094.55686411},{"$f":"+Distribution!J1198+Transmission!J1198+Generation!J1198+Retail!J1198+Misc!J1198","v":60329134.281405777},{"$f":"+Distribution!K1198+Transmission!K1198+Generation!K1198+Retail!K1198+Misc!K1198","v":18626684.455097362},{"$f":"+Distribution!L1198+Transmission!L1198+Generation!L1198+Retail!L1198+Misc!L1198","v":1637334.7415800183},{"$f":"+Distribution!M1198+Transmission!M1198+Generation!M1198+Retail!M1198+Misc!M1198","v":32045009.689644784},{"$f":"+Distribution!N1198+Transmission!N1198+Generation!N1198+Retail!N1198+Misc!N1198","v":2506450.6798749599},{"$f":"+Distribution!O1198+Transmission!O1198+Generation!O1198+Retail!O1198+Misc!O1198","v":215688.98189500358},{"$f":"+Distribution!P1198+Transmission!P1198+Generation!P1198+Retail!P1198+Misc!P1198","v":135229.40612595421},{"$f":"+Distribution!Q1198+Transmission!Q1198+Generation!Q1198+Retail!Q1198+Misc!Q1198","v":21814633.491800278},{"$f":"+Distribution!R1198+Transmission!R1198+Generation!R1198+Retail!R1198+Misc!R1198","v":3909240.7997639407},{"$f":"+Distribution!S1198+Transmission!S1198+Generation!S1198+Retail!S1198+Misc!S1198","v":4209997.3439226076},0]
[{"$f":"ROW()","v":1199}]
[{"$f":"ROW()","v":1200},null,"I00","Unclass Intangible Plant - Acct 300",null,"F102D",null,{"$f":"+Distribution!H1200+Transmission!H1200+Generation!H1200+Retail!H1200+Misc!H1200","v":-83240.887140937208},{"$f":"+Distribution!I1200+Transmission!I1200+Generation!I1200+Retail!I1200+Misc!I1200","v":-33992.445519351182},{"$f":"+Distribution!J1200+Transmission!J1200+Generation!J1200+Retail!J1200+Misc!J1200","v":-21565.742414748114},{"$f":"+Distribution!K1200+Transmission!K1200+Generation!K1200+Retail!K1200+Misc!K1200","v":-6727.5588242872582},{"$f":"+Distribution!L1200+Transmission!L1200+Generation!L1200+Retail!L1200+Misc!L1200","v":-452.59041006475832},{"$f":"+Distribution!M1200+Transmission!M1200+Generation!M1200+Retail!M1200+Misc!M1200","v":-10717.614392014164},{"$f":"+Distribution!N1200+Transmission!N1200+Generation!N1200+Retail!N1200+Misc!N1200","v":-871.88644546129922},{"$f":"+Distribution!O1200+Transmission!O1200+Generation!O1200+Retail!O1200+Misc!O1200","v":-24.882023308616638},{"$f":"+Distribution!P1200+Transmission!P1200+Generation!P1200+Retail!P1200+Misc!P1200","v":-33.07352172006383},{"$f":"+Distribution!Q1200+Transmission!Q1200+Generation!Q1200+Retail!Q1200+Misc!Q1200","v":-6147.2338535144918},{"$f":"+Distribution!R1200+Transmission!R1200+Generation!R1200+Retail!R1200+Misc!R1200","v":-1307.1017222173482},{"$f":"+Distribution!S1200+Transmission!S1200+Generation!S1200+Retail!S1200+Misc!S1200","v":-1400.7580142499153},{"$f":"ROUND(SUM(I1200:S1200)-H1200,0)","v":0}]
[{"$f":"ROW()","v":1201}]
[{"$f":"ROW()","v":1202},null,"TOTAL INTANGIBLE PLANT",null,null,null,null,{"$f":"+Distribution!H1202+Transmission!H1202+Generation!H1202+Retail!H1202+Misc!H1202","v":337836975.60820937},{"$f":"+Distribution!I1202+Transmission!I1202+Generation!I1202+Retail!I1202+Misc!I1202","v":158572802.12163335},{"$f":"+Distribution!J1202+Transmission!J1202+Generation!J1202+Retail!J1202+Misc!J1202","v":74232143.265769765},{"$f":"+Distribution!K1202+Transmission!K1202+Generation!K1202+Retail!K1202+Misc!K1202","v":23084119.119268641},{"$f":"+Distribution!L1202+Transmission!L1202+Generation!L1202+Retail!L1202+Misc!L1202","v":1734925.6222037808},{"$f":"+Distribution!M1202+Transmission!M1202+Generation!M1202+Retail!M1202+Misc!M1202","v":41122920.020661116},{"$f":"+Distribution!N1202+Transmission!N1202+Generation!N1202+Retail!N1202+Misc!N1202","v":2987904.4760338259},{"$f":"+Distribution!O1202+Transmission!O1202+Generation!O1202+Retail!O1202+Misc!O1202","v":227761.09538352289},{"$f":"+Distribution!P1202+Transmission!P1202+Generation!P1202+Retail!P1202+Misc!P1202","v":157138.53990088924},{"$f":"+Distribution!Q1202+Transmission!Q1202+Generation!Q1202+Retail!Q1202+Misc!Q1202","v":25293202.941193413},{"$f":"+Distribution!R1202+Transmission!R1202+Generation!R1202+Retail!R1202+Misc!R1202","v":5021026.2472984456},{"$f":"+Distribution!S1202+Transmission!S1202+Generation!S1202+Retail!S1202+Misc!S1202","v":5403032.1588626411},{"$f":"ROUND(SUM(I1202:S1202)-H1202,0)","v":0}]
[{"$f":"ROW()","v":1203}]
[{"$f":"ROW()","v":1204}]
[{"$f":"ROW()","v":1205},null,"TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,null,{"$f":"+Distribution!H1205+Transmission!H1205+Generation!H1205+Retail!H1205+Misc!H1205","v":10191224319.20875},{"$f":"+Distribution!I1205+Transmission!I1205+Generation!I1205+Retail!I1205+Misc!I1205","v":4177225742.0998187},{"$f":"+Distribution!J1205+Transmission!J1205+Generation!J1205+Retail!J1205+Misc!J1205","v":2624217196.9864926},{"$f":"+Distribution!K1205+Transmission!K1205+Generation!K1205+Retail!K1205+Misc!K1205","v":819744336.20570672},{"$f":"+Distribution!L1205+Transmission!L1205+Generation!L1205+Retail!L1205+Misc!L1205","v":55814490.163748786},{"$f":"+Distribution!M1205+Transmission!M1205+Generation!M1205+Retail!M1205+Misc!M1205","v":1313965857.8999507},{"$f":"+Distribution!N1205+Transmission!N1205+Generation!N1205+Retail!N1205+Misc!N1205","v":106479649.30526578},{"$f":"+Distribution!O1205+Transmission!O1205+Generation!O1205+Retail!O1205+Misc!O1205","v":3210327.0967387259},{"$f":"+Distribution!P1205+Transmission!P1205+Generation!P1205+Retail!P1205+Misc!P1205","v":4156856.6037803553},{"$f":"+Distribution!Q1205+Transmission!Q1205+Generation!Q1205+Retail!Q1205+Misc!Q1205","v":751815322.20441949},{"$f":"+Distribution!R1205+Transmission!R1205+Generation!R1205+Retail!R1205+Misc!R1205","v":160284833.37495339},{"$f":"+Distribution!S1205+Transmission!S1205+Generation!S1205+Retail!S1205+Misc!S1205","v":174309707.26787612},{"$f":"ROUND(SUM(I1205:S1205)-H1205,0)","v":0}]
[{"$f":"ROW()","v":1206}]
[{"$f":"ROW()","v":1207}]
[{"$f":"ROW()","v":1208},null,"Distribution - METER -  Unbundled"]
[{"$f":"ROW()","v":1209}]
[{"$f":"ROW()","v":1210},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":1211},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!K10","v":"General"},{"$f":"'Hot Sheet'!L10","v":"Street & Area"},{"$f":"'Hot Sheet'!M10","v":"General"},null,{"$f":"'Hot Sheet'!O10","v":"Traffic"},{"$f":"'Hot Sheet'!P10","v":"Outdoor"},{"$f":"'Hot Sheet'!Q10","v":"General"}]
[{"$f":"ROW()","v":1212},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!K11","v":"+1 MW"},{"$f":"'Hot Sheet'!L11","v":"Lighting"},{"$f":"'Hot Sheet'!M11","v":"Trans"},{"$f":"'Hot Sheet'!N11","v":"Irrigation"},{"$f":"'Hot Sheet'!O11","v":"Signals"},{"$f":"'Hot Sheet'!P11","v":"Lighting"},{"$f":"'Hot Sheet'!Q11","v":"Small Dist."},{"$f":"'Hot Sheet'!R11","v":"Industrial"},{"$f":"'Hot Sheet'!S11","v":"Industrial"}]
[{"$f":"ROW()","v":1213},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!K12","v":"Sch 8"},{"$f":"'Hot Sheet'!L12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!M12","v":"Sch 9"},{"$f":"'Hot Sheet'!N12","v":"Sch 10"},{"$f":"'Hot Sheet'!O12","v":"Sch 15"},{"$f":"'Hot Sheet'!P12","v":"Sch 15"},{"$f":"'Hot Sheet'!Q12","v":"Sch 23"},{"$f":"'Hot Sheet'!R12","v":"Cust 1"},{"$f":"'Hot Sheet'!S12","v":"Cust 2"}]
[{"$f":"ROW()","v":1214},null,"105","Plant Held For Future Use"]
[{"$f":"ROW()","v":1215},null,null,null,"Production","F10",null,{"$f":"+Distribution!H1215+Transmission!H1215+Generation!H1215+Retail!H1215+Misc!H1215","v":0},{"$f":"+Distribution!I1215+Transmission!I1215+Generation!I1215+Retail!I1215+Misc!I1215","v":0},{"$f":"+Distribution!J1215+Transmission!J1215+Generation!J1215+Retail!J1215+Misc!J1215","v":0},{"$f":"+Distribution!K1215+Transmission!K1215+Generation!K1215+Retail!K1215+Misc!K1215","v":0},{"$f":"+Distribution!L1215+Transmission!L1215+Generation!L1215+Retail!L1215+Misc!L1215","v":0},{"$f":"+Distribution!M1215+Transmission!M1215+Generation!M1215+Retail!M1215+Misc!M1215","v":0},{"$f":"+Distribution!N1215+Transmission!N1215+Generation!N1215+Retail!N1215+Misc!N1215","v":0},{"$f":"+Distribution!O1215+Transmission!O1215+Generation!O1215+Retail!O1215+Misc!O1215","v":0},{"$f":"+Distribution!P1215+Transmission!P1215+Generation!P1215+Retail!P1215+Misc!P1215","v":0},{"$f":"+Distribution!Q1215+Transmission!Q1215+Generation!Q1215+Retail!Q1215+Misc!Q1215","v":0},{"$f":"+Distribution!R1215+Transmission!R1215+Generation!R1215+Retail!R1215+Misc!R1215","v":0},{"$f":"+Distribution!S1215+Transmission!S1215+Generation!S1215+Retail!S1215+Misc!S1215","v":0},{"$f":"ROUND(SUM(I1215:S1215)-H1215,0)","v":0}]
[{"$f":"ROW()","v":1216},null,null,null,"Transmission","F10",null,{"$f":"+Distribution!H1216+Transmission!H1216+Generation!H1216+Retail!H1216+Misc!H1216","v":433300.8809153366},{"$f":"+Distribution!I1216+Transmission!I1216+Generation!I1216+Retail!I1216+Misc!I1216","v":149738.22154749627},{"$f":"+Distribution!J1216+Transmission!J1216+Generation!J1216+Retail!J1216+Misc!J1216","v":116660.66426408925},{"$f":"+Distribution!K1216+Transmission!K1216+Generation!K1216+Retail!K1216+Misc!K1216","v":37400.936153243245},{"$f":"+Distribution!L1216+Transmission!L1216+Generation!L1216+Retail!L1216+Misc!L1216","v":821.41226443109383},{"$f":"+Distribution!M1216+Transmission!M1216+Generation!M1216+Retail!M1216+Misc!M1216","v":75836.585683517202},{"$f":"+Distribution!N1216+Transmission!N1216+Generation!N1216+Retail!N1216+Misc!N1216","v":4040.9445622809394},{"$f":"+Distribution!O1216+Transmission!O1216+Generation!O1216+Retail!O1216+Misc!O1216","v":101.34912984419921},{"$f":"+Distribution!P1216+Transmission!P1216+Generation!P1216+Retail!P1216+Misc!P1216","v":183.83272228237755},{"$f":"+Distribution!Q1216+Transmission!Q1216+Generation!Q1216+Retail!Q1216+Misc!Q1216","v":29195.100821133165},{"$f":"+Distribution!R1216+Transmission!R1216+Generation!R1216+Retail!R1216+Misc!R1216","v":9314.8030249215972},{"$f":"+Distribution!S1216+Transmission!S1216+Generation!S1216+Retail!S1216+Misc!S1216","v":10007.030742097211},0]
[{"$f":"ROW()","v":1217},null,null,null,"Distribution","F20",null,{"$f":"+Distribution!H1217+Transmission!H1217+Generation!H1217+Retail!H1217+Misc!H1217","v":4140116.03230769},{"$f":"+Distribution!I1217+Transmission!I1217+Generation!I1217+Retail!I1217+Misc!I1217","v":2027953.9489885927},{"$f":"+Distribution!J1217+Transmission!J1217+Generation!J1217+Retail!J1217+Misc!J1217","v":1269049.5794239119},{"$f":"+Distribution!K1217+Transmission!K1217+Generation!K1217+Retail!K1217+Misc!K1217","v":391575.63597905816},{"$f":"+Distribution!L1217+Transmission!L1217+Generation!L1217+Retail!L1217+Misc!L1217","v":3052.3475412922708},{"$f":"+Distribution!M1217+Transmission!M1217+Generation!M1217+Retail!M1217+Misc!M1217","v":0},{"$f":"+Distribution!N1217+Transmission!N1217+Generation!N1217+Retail!N1217+Misc!N1217","v":72004.649476173596},{"$f":"+Distribution!O1217+Transmission!O1217+Generation!O1217+Retail!O1217+Misc!O1217","v":905.46688227888421},{"$f":"+Distribution!P1217+Transmission!P1217+Generation!P1217+Retail!P1217+Misc!P1217","v":676.90425079615454},{"$f":"+Distribution!Q1217+Transmission!Q1217+Generation!Q1217+Retail!Q1217+Misc!Q1217","v":374897.49976558634},{"$f":"+Distribution!R1217+Transmission!R1217+Generation!R1217+Retail!R1217+Misc!R1217","v":0},{"$f":"+Distribution!S1217+Transmission!S1217+Generation!S1217+Retail!S1217+Misc!S1217","v":0},0]
[{"$f":"ROW()","v":1218},null,null,null,"General ","F102",null,{"$f":"+Distribution!H1218+Transmission!H1218+Generation!H1218+Retail!H1218+Misc!H1218","v":0},{"$f":"+Distribution!I1218+Transmission!I1218+Generation!I1218+Retail!I1218+Misc!I1218","v":0},{"$f":"+Distribution!J1218+Transmission!J1218+Generation!J1218+Retail!J1218+Misc!J1218","v":0},{"$f":"+Distribution!K1218+Transmission!K1218+Generation!K1218+Retail!K1218+Misc!K1218","v":0},{"$f":"+Distribution!L1218+Transmission!L1218+Generation!L1218+Retail!L1218+Misc!L1218","v":0},{"$f":"+Distribution!M1218+Transmission!M1218+Generation!M1218+Retail!M1218+Misc!M1218","v":0},{"$f":"+Distribution!N1218+Transmission!N1218+Generation!N1218+Retail!N1218+Misc!N1218","v":0},{"$f":"+Distribution!O1218+Transmission!O1218+Generation!O1218+Retail!O1218+Misc!O1218","v":0},{"$f":"+Distribution!P1218+Transmission!P1218+Generation!P1218+Retail!P1218+Misc!P1218","v":0},{"$f":"+Distribution!Q1218+Transmission!Q1218+Generation!Q1218+Retail!Q1218+Misc!Q1218","v":0},{"$f":"+Distribution!R1218+Transmission!R1218+Generation!R1218+Retail!R1218+Misc!R1218","v":0},{"$f":"+Distribution!S1218+Transmission!S1218+Generation!S1218+Retail!S1218+Misc!S1218","v":0},0]
[{"$f":"ROW()","v":1219},null,null,null,"Mining","F30",null,{"$f":"+Distribution!H1219+Transmission!H1219+Generation!H1219+Retail!H1219+Misc!H1219","v":11684486.30293324},{"$f":"+Distribution!I1219+Transmission!I1219+Generation!I1219+Retail!I1219+Misc!I1219","v":3401473.4663309744},{"$f":"+Distribution!J1219+Transmission!J1219+Generation!J1219+Retail!J1219+Misc!J1219","v":3155166.7356823809},{"$f":"+Distribution!K1219+Transmission!K1219+Generation!K1219+Retail!K1219+Misc!K1219","v":1083003.0524911124},{"$f":"+Distribution!L1219+Transmission!L1219+Generation!L1219+Retail!L1219+Misc!L1219","v":45223.0434014782},{"$f":"+Distribution!M1219+Transmission!M1219+Generation!M1219+Retail!M1219+Misc!M1219","v":2395960.2876579924},{"$f":"+Distribution!N1219+Transmission!N1219+Generation!N1219+Retail!N1219+Misc!N1219","v":129039.40598966033},{"$f":"+Distribution!O1219+Transmission!O1219+Generation!O1219+Retail!O1219+Misc!O1219","v":3291.1083408818722},{"$f":"+Distribution!P1219+Transmission!P1219+Generation!P1219+Retail!P1219+Misc!P1219","v":9528.902774154587},{"$f":"+Distribution!Q1219+Transmission!Q1219+Generation!Q1219+Retail!Q1219+Misc!Q1219","v":706982.022436728},{"$f":"+Distribution!R1219+Transmission!R1219+Generation!R1219+Retail!R1219+Misc!R1219","v":295607.29585577908},{"$f":"+Distribution!S1219+Transmission!S1219+Generation!S1219+Retail!S1219+Misc!S1219","v":459210.98197209695},0]
[{"$f":"ROW()","v":1220},null,null,"Total Plant Held For Future Use",null,null,null,{"$f":"+Distribution!H1220+Transmission!H1220+Generation!H1220+Retail!H1220+Misc!H1220","v":16257903.216156267},{"$f":"+Distribution!I1220+Transmission!I1220+Generation!I1220+Retail!I1220+Misc!I1220","v":5579165.6368670631},{"$f":"+Distribution!J1220+Transmission!J1220+Generation!J1220+Retail!J1220+Misc!J1220","v":4540876.9793703817},{"$f":"+Distribution!K1220+Transmission!K1220+Generation!K1220+Retail!K1220+Misc!K1220","v":1511979.6246234137},{"$f":"+Distribution!L1220+Transmission!L1220+Generation!L1220+Retail!L1220+Misc!L1220","v":49096.803207201563},{"$f":"+Distribution!M1220+Transmission!M1220+Generation!M1220+Retail!M1220+Misc!M1220","v":2471796.8733415096},{"$f":"+Distribution!N1220+Transmission!N1220+Generation!N1220+Retail!N1220+Misc!N1220","v":205085.00002811488},{"$f":"+Distribution!O1220+Transmission!O1220+Generation!O1220+Retail!O1220+Misc!O1220","v":4297.9243530049553},{"$f":"+Distribution!P1220+Transmission!P1220+Generation!P1220+Retail!P1220+Misc!P1220","v":10389.639747233119},{"$f":"+Distribution!Q1220+Transmission!Q1220+Generation!Q1220+Retail!Q1220+Misc!Q1220","v":1111074.6230234476},{"$f":"+Distribution!R1220+Transmission!R1220+Generation!R1220+Retail!R1220+Misc!R1220","v":304922.09888070071},{"$f":"+Distribution!S1220+Transmission!S1220+Generation!S1220+Retail!S1220+Misc!S1220","v":469218.01271419419},0]
[{"$f":"ROW()","v":1221}]
[{"$f":"ROW()","v":1222},null,"114","Electric Plant Acquisition Adjust",null,"F10",null,{"$f":"+Distribution!H1222+Transmission!H1222+Generation!H1222+Retail!H1222+Misc!H1222","v":20001840.464112878},{"$f":"+Distribution!I1222+Transmission!I1222+Generation!I1222+Retail!I1222+Misc!I1222","v":6912148.4647020968},{"$f":"+Distribution!J1222+Transmission!J1222+Generation!J1222+Retail!J1222+Misc!J1222","v":5385237.1361868521},{"$f":"+Distribution!K1222+Transmission!K1222+Generation!K1222+Retail!K1222+Misc!K1222","v":1726485.2002269828},{"$f":"+Distribution!L1222+Transmission!L1222+Generation!L1222+Retail!L1222+Misc!L1222","v":37917.663665278073},{"$f":"+Distribution!M1222+Transmission!M1222+Generation!M1222+Retail!M1222+Misc!M1222","v":3500734.3741844869},{"$f":"+Distribution!N1222+Transmission!N1222+Generation!N1222+Retail!N1222+Misc!N1222","v":186536.26618142184},{"$f":"+Distribution!O1222+Transmission!O1222+Generation!O1222+Retail!O1222+Misc!O1222","v":4678.4329679597995},{"$f":"+Distribution!P1222+Transmission!P1222+Generation!P1222+Retail!P1222+Misc!P1222","v":8486.0034796332166},{"$f":"+Distribution!Q1222+Transmission!Q1222+Generation!Q1222+Retail!Q1222+Misc!Q1222","v":1347691.11875426},{"$f":"+Distribution!R1222+Transmission!R1222+Generation!R1222+Retail!R1222+Misc!R1222","v":429985.74954552634},{"$f":"+Distribution!S1222+Transmission!S1222+Generation!S1222+Retail!S1222+Misc!S1222","v":461940.05421837792},{"$f":"ROUND(SUM(I1222:S1222)-H1222,0)","v":0}]
[{"$f":"ROW()","v":1223}]
[{"$f":"ROW()","v":1224},null,"120","Nuclear Fuel",null,"F30",null,{"$f":"+Distribution!H1224+Transmission!H1224+Generation!H1224+Retail!H1224+Misc!H1224","v":0},{"$f":"+Distribution!I1224+Transmission!I1224+Generation!I1224+Retail!I1224+Misc!I1224","v":0},{"$f":"+Distribution!J1224+Transmission!J1224+Generation!J1224+Retail!J1224+Misc!J1224","v":0},{"$f":"+Distribution!K1224+Transmission!K1224+Generation!K1224+Retail!K1224+Misc!K1224","v":0},{"$f":"+Distribution!L1224+Transmission!L1224+Generation!L1224+Retail!L1224+Misc!L1224","v":0},{"$f":"+Distribution!M1224+Transmission!M1224+Generation!M1224+Retail!M1224+Misc!M1224","v":0},{"$f":"+Distribution!N1224+Transmission!N1224+Generation!N1224+Retail!N1224+Misc!N1224","v":0},{"$f":"+Distribution!O1224+Transmission!O1224+Generation!O1224+Retail!O1224+Misc!O1224","v":0},{"$f":"+Distribution!P1224+Transmission!P1224+Generation!P1224+Retail!P1224+Misc!P1224","v":0},{"$f":"+Distribution!Q1224+Transmission!Q1224+Generation!Q1224+Retail!Q1224+Misc!Q1224","v":0},{"$f":"+Distribution!R1224+Transmission!R1224+Generation!R1224+Retail!R1224+Misc!R1224","v":0},{"$f":"+Distribution!S1224+Transmission!S1224+Generation!S1224+Retail!S1224+Misc!S1224","v":0},{"$f":"ROUND(SUM(I1224:S1224)-H1224,0)","v":0}]
[{"$f":"ROW()","v":1225}]
[{"$f":"ROW()","v":1226},null,"124","Weatherization",null,"F11",null,{"$f":"+Distribution!H1226+Transmission!H1226+Generation!H1226+Retail!H1226+Misc!H1226","v":4640709.633052703},{"$f":"+Distribution!I1226+Transmission!I1226+Generation!I1226+Retail!I1226+Misc!I1226","v":1519463.4251834566},{"$f":"+Distribution!J1226+Transmission!J1226+Generation!J1226+Retail!J1226+Misc!J1226","v":1250678.3321617211},{"$f":"+Distribution!K1226+Transmission!K1226+Generation!K1226+Retail!K1226+Misc!K1226","v":410424.19999946048},{"$f":"+Distribution!L1226+Transmission!L1226+Generation!L1226+Retail!L1226+Misc!L1226","v":11852.011618092147},{"$f":"+Distribution!M1226+Transmission!M1226+Generation!M1226+Retail!M1226+Misc!M1226","v":858679.8620979666},{"$f":"+Distribution!N1226+Transmission!N1226+Generation!N1226+Retail!N1226+Misc!N1226","v":45936.161257979511},{"$f":"+Distribution!O1226+Transmission!O1226+Generation!O1226+Retail!O1226+Misc!O1226","v":1159.3498690375484},{"$f":"+Distribution!P1226+Transmission!P1226+Generation!P1226+Retail!P1226+Misc!P1226","v":2574.10841688853},{"$f":"+Distribution!Q1226+Transmission!Q1226+Generation!Q1226+Retail!Q1226+Misc!Q1226","v":302052.58026611799},{"$f":"+Distribution!R1226+Transmission!R1226+Generation!R1226+Retail!R1226+Misc!R1226","v":105643.81319842208},{"$f":"+Distribution!S1226+Transmission!S1226+Generation!S1226+Retail!S1226+Misc!S1226","v":132245.78898355979},{"$f":"ROUND(SUM(I1226:S1226)-H1226,0)","v":0}]
[{"$f":"ROW()","v":1227}]
[{"$f":"ROW()","v":1228},null,"151","Fuel Stock",null,"F30",null,{"$f":"+Distribution!H1228+Transmission!H1228+Generation!H1228+Retail!H1228+Misc!H1228","v":109452372.25680736},{"$f":"+Distribution!I1228+Transmission!I1228+Generation!I1228+Retail!I1228+Misc!I1228","v":31862704.992435116},{"$f":"+Distribution!J1228+Transmission!J1228+Generation!J1228+Retail!J1228+Misc!J1228","v":29555469.973849889},{"$f":"+Distribution!K1228+Transmission!K1228+Generation!K1228+Retail!K1228+Misc!K1228","v":10144840.7900276},{"$f":"+Distribution!L1228+Transmission!L1228+Generation!L1228+Retail!L1228+Misc!L1228","v":423618.91251665651},{"$f":"+Distribution!M1228+Transmission!M1228+Generation!M1228+Retail!M1228+Misc!M1228","v":22443736.978957899},{"$f":"+Distribution!N1228+Transmission!N1228+Generation!N1228+Retail!N1228+Misc!N1228","v":1208753.9609363943},{"$f":"+Distribution!O1228+Transmission!O1228+Generation!O1228+Retail!O1228+Misc!O1228","v":30828.879073037024},{"$f":"+Distribution!P1228+Transmission!P1228+Generation!P1228+Retail!P1228+Misc!P1228","v":89260.322327894741},{"$f":"+Distribution!Q1228+Transmission!Q1228+Generation!Q1228+Retail!Q1228+Misc!Q1228","v":6622529.8650219487},{"$f":"+Distribution!R1228+Transmission!R1228+Generation!R1228+Retail!R1228+Misc!R1228","v":2769049.4001189107},{"$f":"+Distribution!S1228+Transmission!S1228+Generation!S1228+Retail!S1228+Misc!S1228","v":4301578.1815420026},{"$f":"ROUND(SUM(I1228:S1228)-H1228,0)","v":0}]
[{"$f":"ROW()","v":1229},null,null,null,"Cholla","F30",null,{"$f":"+Distribution!H1229+Transmission!H1229+Generation!H1229+Retail!H1229+Misc!H1229","v":5139014.5758498861},{"$f":"+Distribution!I1229+Transmission!I1229+Generation!I1229+Retail!I1229+Misc!I1229","v":1496019.7025053063},{"$f":"+Distribution!J1229+Transmission!J1229+Generation!J1229+Retail!J1229+Misc!J1229","v":1387690.2607038901},{"$f":"+Distribution!K1229+Transmission!K1229+Generation!K1229+Retail!K1229+Misc!K1229","v":476321.19445803808},{"$f":"+Distribution!L1229+Transmission!L1229+Generation!L1229+Retail!L1229+Misc!L1229","v":19889.781474273881},{"$f":"+Distribution!M1229+Transmission!M1229+Generation!M1229+Retail!M1229+Misc!M1229","v":1053779.7317063841},{"$f":"+Distribution!N1229+Transmission!N1229+Generation!N1229+Retail!N1229+Misc!N1229","v":56753.491000576025},{"$f":"+Distribution!O1229+Transmission!O1229+Generation!O1229+Retail!O1229+Misc!O1229","v":1447.4794437687237},{"$f":"+Distribution!P1229+Transmission!P1229+Generation!P1229+Retail!P1229+Misc!P1229","v":4190.9561942781993},{"$f":"+Distribution!Q1229+Transmission!Q1229+Generation!Q1229+Retail!Q1229+Misc!Q1229","v":310941.43327927991},{"$f":"+Distribution!R1229+Transmission!R1229+Generation!R1229+Retail!R1229+Misc!R1229","v":130012.5793077493},{"$f":"+Distribution!S1229+Transmission!S1229+Generation!S1229+Retail!S1229+Misc!S1229","v":201967.96577634098},{"$f":"ROUND(SUM(I1229:S1229)-H1229,0)","v":0}]
[{"$f":"ROW()","v":1230},null,null,null,"Total Fuel Stock",null,null,{"$f":"+Distribution!H1230+Transmission!H1230+Generation!H1230+Retail!H1230+Misc!H1230","v":114591386.83265725},{"$f":"+Distribution!I1230+Transmission!I1230+Generation!I1230+Retail!I1230+Misc!I1230","v":33358724.694940422},{"$f":"+Distribution!J1230+Transmission!J1230+Generation!J1230+Retail!J1230+Misc!J1230","v":30943160.23455378},{"$f":"+Distribution!K1230+Transmission!K1230+Generation!K1230+Retail!K1230+Misc!K1230","v":10621161.984485637},{"$f":"+Distribution!L1230+Transmission!L1230+Generation!L1230+Retail!L1230+Misc!L1230","v":443508.69399093039},{"$f":"+Distribution!M1230+Transmission!M1230+Generation!M1230+Retail!M1230+Misc!M1230","v":23497516.710664283},{"$f":"+Distribution!N1230+Transmission!N1230+Generation!N1230+Retail!N1230+Misc!N1230","v":1265507.4519369702},{"$f":"+Distribution!O1230+Transmission!O1230+Generation!O1230+Retail!O1230+Misc!O1230","v":32276.358516805747},{"$f":"+Distribution!P1230+Transmission!P1230+Generation!P1230+Retail!P1230+Misc!P1230","v":93451.278522172943},{"$f":"+Distribution!Q1230+Transmission!Q1230+Generation!Q1230+Retail!Q1230+Misc!Q1230","v":6933471.2983012283},{"$f":"+Distribution!R1230+Transmission!R1230+Generation!R1230+Retail!R1230+Misc!R1230","v":2899061.9794266601},{"$f":"+Distribution!S1230+Transmission!S1230+Generation!S1230+Retail!S1230+Misc!S1230","v":4503546.1473183436},{"$f":"ROUND(SUM(I1230:S1230)-H1230,0)","v":0}]
[{"$f":"ROW()","v":1231}]
[{"$f":"ROW()","v":1232},null,152,"Fuel Stock - Undistributed",null,"F30",null,{"$f":"+Distribution!H1232+Transmission!H1232+Generation!H1232+Retail!H1232+Misc!H1232","v":0},{"$f":"+Distribution!I1232+Transmission!I1232+Generation!I1232+Retail!I1232+Misc!I1232","v":0},{"$f":"+Distribution!J1232+Transmission!J1232+Generation!J1232+Retail!J1232+Misc!J1232","v":0},{"$f":"+Distribution!K1232+Transmission!K1232+Generation!K1232+Retail!K1232+Misc!K1232","v":0},{"$f":"+Distribution!L1232+Transmission!L1232+Generation!L1232+Retail!L1232+Misc!L1232","v":0},{"$f":"+Distribution!M1232+Transmission!M1232+Generation!M1232+Retail!M1232+Misc!M1232","v":0},{"$f":"+Distribution!N1232+Transmission!N1232+Generation!N1232+Retail!N1232+Misc!N1232","v":0},{"$f":"+Distribution!O1232+Transmission!O1232+Generation!O1232+Retail!O1232+Misc!O1232","v":0},{"$f":"+Distribution!P1232+Transmission!P1232+Generation!P1232+Retail!P1232+Misc!P1232","v":0},{"$f":"+Distribution!Q1232+Transmission!Q1232+Generation!Q1232+Retail!Q1232+Misc!Q1232","v":0},{"$f":"+Distribution!R1232+Transmission!R1232+Generation!R1232+Retail!R1232+Misc!R1232","v":0},{"$f":"+Distribution!S1232+Transmission!S1232+Generation!S1232+Retail!S1232+Misc!S1232","v":0},{"$f":"ROUND(SUM(I1232:S1232)-H1232,0)","v":0}]
[{"$f":"ROW()","v":1233}]
[{"$f":"ROW()","v":1234},null,"25316","DG&T Working Capital Deposit",null,"F30",null,{"$f":"+Distribution!H1234+Transmission!H1234+Generation!H1234+Retail!H1234+Misc!H1234","v":-1461425.6545619096},{"$f":"+Distribution!I1234+Transmission!I1234+Generation!I1234+Retail!I1234+Misc!I1234","v":-425435.95483181882},{"$f":"+Distribution!J1234+Transmission!J1234+Generation!J1234+Retail!J1234+Misc!J1234","v":-394629.38227665552},{"$f":"+Distribution!K1234+Transmission!K1234+Generation!K1234+Retail!K1234+Misc!K1234","v":-135455.54368804785},{"$f":"+Distribution!L1234+Transmission!L1234+Generation!L1234+Retail!L1234+Misc!L1234","v":-5656.2277613946835},{"$f":"+Distribution!M1234+Transmission!M1234+Generation!M1234+Retail!M1234+Misc!M1234","v":-299672.38104561873},{"$f":"+Distribution!N1234+Transmission!N1234+Generation!N1234+Retail!N1234+Misc!N1234","v":-16139.47703592056},{"$f":"+Distribution!O1234+Transmission!O1234+Generation!O1234+Retail!O1234+Misc!O1234","v":-411.63214510337821},{"$f":"+Distribution!P1234+Transmission!P1234+Generation!P1234+Retail!P1234+Misc!P1234","v":-1191.8181606734199},{"$f":"+Distribution!Q1234+Transmission!Q1234+Generation!Q1234+Retail!Q1234+Misc!Q1234","v":-88425.082465433312},{"$f":"+Distribution!R1234+Transmission!R1234+Generation!R1234+Retail!R1234+Misc!R1234","v":-36972.792353811732},{"$f":"+Distribution!S1234+Transmission!S1234+Generation!S1234+Retail!S1234+Misc!S1234","v":-57435.362797431444},{"$f":"ROUND(SUM(I1234:S1234)-H1234,0)","v":0}]
[{"$f":"ROW()","v":1235}]
[{"$f":"ROW()","v":1236},null,"25317","DG&T Working Capital Deposit",null,"F30",null,{"$f":"+Distribution!H1236+Transmission!H1236+Generation!H1236+Retail!H1236+Misc!H1236","v":-1096904.5739139565},{"$f":"+Distribution!I1236+Transmission!I1236+Generation!I1236+Retail!I1236+Misc!I1236","v":-319320.14010138926},{"$f":"+Distribution!J1236+Transmission!J1236+Generation!J1236+Retail!J1236+Misc!J1236","v":-296197.60202571785},{"$f":"+Distribution!K1236+Transmission!K1236+Generation!K1236+Retail!K1236+Misc!K1236","v":-101669.08249462864},{"$f":"+Distribution!L1236+Transmission!L1236+Generation!L1236+Retail!L1236+Misc!L1236","v":-4245.4038515101875},{"$f":"+Distribution!M1236+Transmission!M1236+Generation!M1236+Retail!M1236+Misc!M1236","v":-224925.57484435497},{"$f":"+Distribution!N1236+Transmission!N1236+Generation!N1236+Retail!N1236+Misc!N1236","v":-12113.832904204408},{"$f":"+Distribution!O1236+Transmission!O1236+Generation!O1236+Retail!O1236+Misc!O1236","v":-308.9593927166012},{"$f":"+Distribution!P1236+Transmission!P1236+Generation!P1236+Retail!P1236+Misc!P1236","v":-894.5448491584641},{"$f":"+Distribution!Q1236+Transmission!Q1236+Generation!Q1236+Retail!Q1236+Misc!Q1236","v":-66369.35454245079},{"$f":"+Distribution!R1236+Transmission!R1236+Generation!R1236+Retail!R1236+Misc!R1236","v":-27750.727460319817},{"$f":"+Distribution!S1236+Transmission!S1236+Generation!S1236+Retail!S1236+Misc!S1236","v":-43109.35144750544},{"$f":"ROUND(SUM(I1236:S1236)-H1236,0)","v":0}]
[{"$f":"ROW()","v":1237}]
[{"$f":"ROW()","v":1238},null,"25319","Provo Working Capital Deposit",null,"F30",null,{"$f":"+Distribution!H1238+Transmission!H1238+Generation!H1238+Retail!H1238+Misc!H1238","v":0},{"$f":"+Distribution!I1238+Transmission!I1238+Generation!I1238+Retail!I1238+Misc!I1238","v":0},{"$f":"+Distribution!J1238+Transmission!J1238+Generation!J1238+Retail!J1238+Misc!J1238","v":0},{"$f":"+Distribution!K1238+Transmission!K1238+Generation!K1238+Retail!K1238+Misc!K1238","v":0},{"$f":"+Distribution!L1238+Transmission!L1238+Generation!L1238+Retail!L1238+Misc!L1238","v":0},{"$f":"+Distribution!M1238+Transmission!M1238+Generation!M1238+Retail!M1238+Misc!M1238","v":0},{"$f":"+Distribution!N1238+Transmission!N1238+Generation!N1238+Retail!N1238+Misc!N1238","v":0},{"$f":"+Distribution!O1238+Transmission!O1238+Generation!O1238+Retail!O1238+Misc!O1238","v":0},{"$f":"+Distribution!P1238+Transmission!P1238+Generation!P1238+Retail!P1238+Misc!P1238","v":0},{"$f":"+Distribution!Q1238+Transmission!Q1238+Generation!Q1238+Retail!Q1238+Misc!Q1238","v":0},{"$f":"+Distribution!R1238+Transmission!R1238+Generation!R1238+Retail!R1238+Misc!R1238","v":0},{"$f":"+Distribution!S1238+Transmission!S1238+Generation!S1238+Retail!S1238+Misc!S1238","v":0},{"$f":"ROUND(SUM(I1238:S1238)-H1238,0)","v":0}]
[{"$f":"ROW()","v":1239}]
[{"$f":"ROW()","v":1240},null,"154","Materials and Supplies",null,"F102D",null,{"$f":"+Distribution!H1240+Transmission!H1240+Generation!H1240+Retail!H1240+Misc!H1240","v":87615341.939572051},{"$f":"+Distribution!I1240+Transmission!I1240+Generation!I1240+Retail!I1240+Misc!I1240","v":32778619.591249902},{"$f":"+Distribution!J1240+Transmission!J1240+Generation!J1240+Retail!J1240+Misc!J1240","v":23197895.740558069},{"$f":"+Distribution!K1240+Transmission!K1240+Generation!K1240+Retail!K1240+Misc!K1240","v":7348494.8510089125},{"$f":"+Distribution!L1240+Transmission!L1240+Generation!L1240+Retail!L1240+Misc!L1240","v":306432.34994753927},{"$f":"+Distribution!M1240+Transmission!M1240+Generation!M1240+Retail!M1240+Misc!M1240","v":13469649.838433497},{"$f":"+Distribution!N1240+Transmission!N1240+Generation!N1240+Retail!N1240+Misc!N1240","v":862958.48005553056},{"$f":"+Distribution!O1240+Transmission!O1240+Generation!O1240+Retail!O1240+Misc!O1240","v":23077.842141586552},{"$f":"+Distribution!P1240+Transmission!P1240+Generation!P1240+Retail!P1240+Misc!P1240","v":36122.243739123209},{"$f":"+Distribution!Q1240+Transmission!Q1240+Generation!Q1240+Retail!Q1240+Misc!Q1240","v":6162403.5829221532},{"$f":"+Distribution!R1240+Transmission!R1240+Generation!R1240+Retail!R1240+Misc!R1240","v":1653492.3269288505},{"$f":"+Distribution!S1240+Transmission!S1240+Generation!S1240+Retail!S1240+Misc!S1240","v":1776195.0925868978},{"$f":"ROUND(SUM(I1240:S1240)-H1240,0)","v":0}]
[{"$f":"ROW()","v":1241},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1241+Transmission!H1241+Generation!H1241+Retail!H1241+Misc!H1241","v":0},{"$f":"+Distribution!I1241+Transmission!I1241+Generation!I1241+Retail!I1241+Misc!I1241","v":0},{"$f":"+Distribution!J1241+Transmission!J1241+Generation!J1241+Retail!J1241+Misc!J1241","v":0},{"$f":"+Distribution!K1241+Transmission!K1241+Generation!K1241+Retail!K1241+Misc!K1241","v":0},{"$f":"+Distribution!L1241+Transmission!L1241+Generation!L1241+Retail!L1241+Misc!L1241","v":0},{"$f":"+Distribution!M1241+Transmission!M1241+Generation!M1241+Retail!M1241+Misc!M1241","v":0},{"$f":"+Distribution!N1241+Transmission!N1241+Generation!N1241+Retail!N1241+Misc!N1241","v":0},{"$f":"+Distribution!O1241+Transmission!O1241+Generation!O1241+Retail!O1241+Misc!O1241","v":0},{"$f":"+Distribution!P1241+Transmission!P1241+Generation!P1241+Retail!P1241+Misc!P1241","v":0},{"$f":"+Distribution!Q1241+Transmission!Q1241+Generation!Q1241+Retail!Q1241+Misc!Q1241","v":0},{"$f":"+Distribution!R1241+Transmission!R1241+Generation!R1241+Retail!R1241+Misc!R1241","v":0},{"$f":"+Distribution!S1241+Transmission!S1241+Generation!S1241+Retail!S1241+Misc!S1241","v":0},{"$f":"ROUND(SUM(I1241:S1241)-H1241,0)","v":0}]
[{"$f":"ROW()","v":1242},null,null,null,"Total Materials and Supplies",null,null,{"$f":"+Distribution!H1242+Transmission!H1242+Generation!H1242+Retail!H1242+Misc!H1242","v":87615341.939572051},{"$f":"+Distribution!I1242+Transmission!I1242+Generation!I1242+Retail!I1242+Misc!I1242","v":32778619.591249902},{"$f":"+Distribution!J1242+Transmission!J1242+Generation!J1242+Retail!J1242+Misc!J1242","v":23197895.740558069},{"$f":"+Distribution!K1242+Transmission!K1242+Generation!K1242+Retail!K1242+Misc!K1242","v":7348494.8510089125},{"$f":"+Distribution!L1242+Transmission!L1242+Generation!L1242+Retail!L1242+Misc!L1242","v":306432.34994753927},{"$f":"+Distribution!M1242+Transmission!M1242+Generation!M1242+Retail!M1242+Misc!M1242","v":13469649.838433497},{"$f":"+Distribution!N1242+Transmission!N1242+Generation!N1242+Retail!N1242+Misc!N1242","v":862958.48005553056},{"$f":"+Distribution!O1242+Transmission!O1242+Generation!O1242+Retail!O1242+Misc!O1242","v":23077.842141586552},{"$f":"+Distribution!P1242+Transmission!P1242+Generation!P1242+Retail!P1242+Misc!P1242","v":36122.243739123209},{"$f":"+Distribution!Q1242+Transmission!Q1242+Generation!Q1242+Retail!Q1242+Misc!Q1242","v":6162403.5829221532},{"$f":"+Distribution!R1242+Transmission!R1242+Generation!R1242+Retail!R1242+Misc!R1242","v":1653492.3269288505},{"$f":"+Distribution!S1242+Transmission!S1242+Generation!S1242+Retail!S1242+Misc!S1242","v":1776195.0925868978},{"$f":"ROUND(SUM(I1242:S1242)-H1242,0)","v":0}]
[{"$f":"ROW()","v":1243}]
[{"$f":"ROW()","v":1244},null,"163","Stores Expense Undistributed",null,"F102D",null,{"$f":"+Distribution!H1244+Transmission!H1244+Generation!H1244+Retail!H1244+Misc!H1244","v":0},{"$f":"+Distribution!I1244+Transmission!I1244+Generation!I1244+Retail!I1244+Misc!I1244","v":0},{"$f":"+Distribution!J1244+Transmission!J1244+Generation!J1244+Retail!J1244+Misc!J1244","v":0},{"$f":"+Distribution!K1244+Transmission!K1244+Generation!K1244+Retail!K1244+Misc!K1244","v":0},{"$f":"+Distribution!L1244+Transmission!L1244+Generation!L1244+Retail!L1244+Misc!L1244","v":0},{"$f":"+Distribution!M1244+Transmission!M1244+Generation!M1244+Retail!M1244+Misc!M1244","v":0},{"$f":"+Distribution!N1244+Transmission!N1244+Generation!N1244+Retail!N1244+Misc!N1244","v":0},{"$f":"+Distribution!O1244+Transmission!O1244+Generation!O1244+Retail!O1244+Misc!O1244","v":0},{"$f":"+Distribution!P1244+Transmission!P1244+Generation!P1244+Retail!P1244+Misc!P1244","v":0},{"$f":"+Distribution!Q1244+Transmission!Q1244+Generation!Q1244+Retail!Q1244+Misc!Q1244","v":0},{"$f":"+Distribution!R1244+Transmission!R1244+Generation!R1244+Retail!R1244+Misc!R1244","v":0},{"$f":"+Distribution!S1244+Transmission!S1244+Generation!S1244+Retail!S1244+Misc!S1244","v":0},{"$f":"ROUND(SUM(I1244:S1244)-H1244,0)","v":0}]
[{"$f":"ROW()","v":1245}]
[{"$f":"ROW()","v":1246},null,"25318","Provo Working Capital Deposit",null,"F102D",null,{"$f":"+Distribution!H1246+Transmission!H1246+Generation!H1246+Retail!H1246+Misc!H1246","v":-117982.51330055234},{"$f":"+Distribution!I1246+Transmission!I1246+Generation!I1246+Retail!I1246+Misc!I1246","v":-44139.574602877779},{"$f":"+Distribution!J1246+Transmission!J1246+Generation!J1246+Retail!J1246+Misc!J1246","v":-31238.205343567337},{"$f":"+Distribution!K1246+Transmission!K1246+Generation!K1246+Retail!K1246+Misc!K1246","v":-9895.4574884403446},{"$f":"+Distribution!L1246+Transmission!L1246+Generation!L1246+Retail!L1246+Misc!L1246","v":-412.64073166934736},{"$f":"+Distribution!M1246+Transmission!M1246+Generation!M1246+Retail!M1246+Misc!M1246","v":-18138.183405285527},{"$f":"+Distribution!N1246+Transmission!N1246+Generation!N1246+Retail!N1246+Misc!N1246","v":-1162.0568737972487},{"$f":"+Distribution!O1246+Transmission!O1246+Generation!O1246+Retail!O1246+Misc!O1246","v":-31.076541586696933},{"$f":"+Distribution!P1246+Transmission!P1246+Generation!P1246+Retail!P1246+Misc!P1246","v":-48.642087196740491},{"$f":"+Distribution!Q1246+Transmission!Q1246+Generation!Q1246+Retail!Q1246+Misc!Q1246","v":-8298.2711314067801},{"$f":"+Distribution!R1246+Transmission!R1246+Generation!R1246+Retail!R1246+Misc!R1246","v":-2226.5869896255435},{"$f":"+Distribution!S1246+Transmission!S1246+Generation!S1246+Retail!S1246+Misc!S1246","v":-2391.8181050990147},{"$f":"ROUND(SUM(I1246:S1246)-H1246,0)","v":0}]
[{"$f":"ROW()","v":1247}]
[{"$f":"ROW()","v":1248},null,"165","Prepayments",null,"F102D",null,{"$f":"+Distribution!H1248+Transmission!H1248+Generation!H1248+Retail!H1248+Misc!H1248","v":12320068.66824596},{"$f":"+Distribution!I1248+Transmission!I1248+Generation!I1248+Retail!I1248+Misc!I1248","v":4931147.3207675442},{"$f":"+Distribution!J1248+Transmission!J1248+Generation!J1248+Retail!J1248+Misc!J1248","v":3207209.3207044546},{"$f":"+Distribution!K1248+Transmission!K1248+Generation!K1248+Retail!K1248+Misc!K1248","v":1004172.0296010573},{"$f":"+Distribution!L1248+Transmission!L1248+Generation!L1248+Retail!L1248+Misc!L1248","v":61393.721646243153},{"$f":"+Distribution!M1248+Transmission!M1248+Generation!M1248+Retail!M1248+Misc!M1248","v":1661193.2070330835},{"$f":"+Distribution!N1248+Transmission!N1248+Generation!N1248+Retail!N1248+Misc!N1248","v":127209.04883086422},{"$f":"+Distribution!O1248+Transmission!O1248+Generation!O1248+Retail!O1248+Misc!O1248","v":3579.5159162931427},{"$f":"+Distribution!P1248+Transmission!P1248+Generation!P1248+Retail!P1248+Misc!P1248","v":4936.5083470910668},{"$f":"+Distribution!Q1248+Transmission!Q1248+Generation!Q1248+Retail!Q1248+Misc!Q1248","v":899448.10435073427},{"$f":"+Distribution!R1248+Transmission!R1248+Generation!R1248+Retail!R1248+Misc!R1248","v":202629.6029397042},{"$f":"+Distribution!S1248+Transmission!S1248+Generation!S1248+Retail!S1248+Misc!S1248","v":217150.28810889155},{"$f":"ROUND(SUM(I1248:S1248)-H1248,0)","v":0}]
[{"$f":"ROW()","v":1249},null,null,null,"System Energy","F30",null,{"$f":"+Distribution!H1249+Transmission!H1249+Generation!H1249+Retail!H1249+Misc!H1249","v":1504951.7587427786},{"$f":"+Distribution!I1249+Transmission!I1249+Generation!I1249+Retail!I1249+Misc!I1249","v":438106.84892382665},{"$f":"+Distribution!J1249+Transmission!J1249+Generation!J1249+Retail!J1249+Misc!J1249","v":406382.75443909696},{"$f":"+Distribution!K1249+Transmission!K1249+Generation!K1249+Retail!K1249+Misc!K1249","v":139489.85914435453},{"$f":"+Distribution!L1249+Transmission!L1249+Generation!L1249+Retail!L1249+Misc!L1249","v":5824.6889883101157},{"$f":"+Distribution!M1249+Transmission!M1249+Generation!M1249+Retail!M1249+Misc!M1249","v":308597.61869749962},{"$f":"+Distribution!N1249+Transmission!N1249+Generation!N1249+Retail!N1249+Misc!N1249","v":16620.164203753811},{"$f":"+Distribution!O1249+Transmission!O1249+Generation!O1249+Retail!O1249+Misc!O1249","v":423.89191594839946},{"$f":"+Distribution!P1249+Transmission!P1249+Generation!P1249+Retail!P1249+Misc!P1249","v":1227.3144592803262},{"$f":"+Distribution!Q1249+Transmission!Q1249+Generation!Q1249+Retail!Q1249+Misc!Q1249","v":91058.674765923031},{"$f":"+Distribution!R1249+Transmission!R1249+Generation!R1249+Retail!R1249+Misc!R1249","v":38073.964765029639},{"$f":"+Distribution!S1249+Transmission!S1249+Generation!S1249+Retail!S1249+Misc!S1249","v":59145.978439755316},{"$f":"ROUND(SUM(I1249:S1249)-H1249,0)","v":0}]
[{"$f":"ROW()","v":1250},null,null,null,"Total Prepayments",null,null,{"$f":"+Distribution!H1250+Transmission!H1250+Generation!H1250+Retail!H1250+Misc!H1250","v":13825020.42698874},{"$f":"+Distribution!I1250+Transmission!I1250+Generation!I1250+Retail!I1250+Misc!I1250","v":5369254.1696913727},{"$f":"+Distribution!J1250+Transmission!J1250+Generation!J1250+Retail!J1250+Misc!J1250","v":3613592.0751435515},{"$f":"+Distribution!K1250+Transmission!K1250+Generation!K1250+Retail!K1250+Misc!K1250","v":1143661.888745412},{"$f":"+Distribution!L1250+Transmission!L1250+Generation!L1250+Retail!L1250+Misc!L1250","v":67218.410634553264},{"$f":"+Distribution!M1250+Transmission!M1250+Generation!M1250+Retail!M1250+Misc!M1250","v":1969790.8257305832},{"$f":"+Distribution!N1250+Transmission!N1250+Generation!N1250+Retail!N1250+Misc!N1250","v":143829.21303461803},{"$f":"+Distribution!O1250+Transmission!O1250+Generation!O1250+Retail!O1250+Misc!O1250","v":4003.4078322415421},{"$f":"+Distribution!P1250+Transmission!P1250+Generation!P1250+Retail!P1250+Misc!P1250","v":6163.8228063713941},{"$f":"+Distribution!Q1250+Transmission!Q1250+Generation!Q1250+Retail!Q1250+Misc!Q1250","v":990506.77911665733},{"$f":"+Distribution!R1250+Transmission!R1250+Generation!R1250+Retail!R1250+Misc!R1250","v":240703.56770473384},{"$f":"+Distribution!S1250+Transmission!S1250+Generation!S1250+Retail!S1250+Misc!S1250","v":276296.26654864685},{"$f":"ROUND(SUM(I1250:S1250)-H1250,0)","v":0}]
[{"$f":"ROW()","v":1251}]
[{"$f":"ROW()","v":1252},null,"182","Misc Regulatory Assets",null,"F102D",null,{"$f":"+Distribution!H1252+Transmission!H1252+Generation!H1252+Retail!H1252+Misc!H1252","v":6997597.5671110572},{"$f":"+Distribution!I1252+Transmission!I1252+Generation!I1252+Retail!I1252+Misc!I1252","v":2879410.5072258497},{"$f":"+Distribution!J1252+Transmission!J1252+Generation!J1252+Retail!J1252+Misc!J1252","v":1810667.272042929},{"$f":"+Distribution!K1252+Transmission!K1252+Generation!K1252+Retail!K1252+Misc!K1252","v":564098.59341777919},{"$f":"+Distribution!L1252+Transmission!L1252+Generation!L1252+Retail!L1252+Misc!L1252","v":39209.5283481632},{"$f":"+Distribution!M1252+Transmission!M1252+Generation!M1252+Retail!M1252+Misc!M1252","v":882732.62877881527},{"$f":"+Distribution!N1252+Transmission!N1252+Generation!N1252+Retail!N1252+Misc!N1252","v":73706.285583444682},{"$f":"+Distribution!O1252+Transmission!O1252+Generation!O1252+Retail!O1252+Misc!O1252","v":2113.8313780665048},{"$f":"+Distribution!P1252+Transmission!P1252+Generation!P1252+Retail!P1252+Misc!P1252","v":2773.2053330428721},{"$f":"+Distribution!Q1252+Transmission!Q1252+Generation!Q1252+Retail!Q1252+Misc!Q1252","v":519142.17125873768},{"$f":"+Distribution!R1252+Transmission!R1252+Generation!R1252+Retail!R1252+Misc!R1252","v":107942.22942597786},{"$f":"+Distribution!S1252+Transmission!S1252+Generation!S1252+Retail!S1252+Misc!S1252","v":115801.31431825229},{"$f":"ROUND(SUM(I1252:S1252)-H1252,0)","v":0}]
[{"$f":"ROW()","v":1253},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1253+Transmission!H1253+Generation!H1253+Retail!H1253+Misc!H1253","v":0},{"$f":"+Distribution!I1253+Transmission!I1253+Generation!I1253+Retail!I1253+Misc!I1253","v":0},{"$f":"+Distribution!J1253+Transmission!J1253+Generation!J1253+Retail!J1253+Misc!J1253","v":0},{"$f":"+Distribution!K1253+Transmission!K1253+Generation!K1253+Retail!K1253+Misc!K1253","v":0},{"$f":"+Distribution!L1253+Transmission!L1253+Generation!L1253+Retail!L1253+Misc!L1253","v":0},{"$f":"+Distribution!M1253+Transmission!M1253+Generation!M1253+Retail!M1253+Misc!M1253","v":0},{"$f":"+Distribution!N1253+Transmission!N1253+Generation!N1253+Retail!N1253+Misc!N1253","v":0},{"$f":"+Distribution!O1253+Transmission!O1253+Generation!O1253+Retail!O1253+Misc!O1253","v":0},{"$f":"+Distribution!P1253+Transmission!P1253+Generation!P1253+Retail!P1253+Misc!P1253","v":0},{"$f":"+Distribution!Q1253+Transmission!Q1253+Generation!Q1253+Retail!Q1253+Misc!Q1253","v":0},{"$f":"+Distribution!R1253+Transmission!R1253+Generation!R1253+Retail!R1253+Misc!R1253","v":0},{"$f":"+Distribution!S1253+Transmission!S1253+Generation!S1253+Retail!S1253+Misc!S1253","v":0},{"$f":"ROUND(SUM(I1253:S1253)-H1253,0)","v":0}]
[{"$f":"ROW()","v":1254},null,null,null,"Total Misc Regulatory Assets",null,null,{"$f":"+Distribution!H1254+Transmission!H1254+Generation!H1254+Retail!H1254+Misc!H1254","v":6997597.5671110572},{"$f":"+Distribution!I1254+Transmission!I1254+Generation!I1254+Retail!I1254+Misc!I1254","v":2879410.5072258497},{"$f":"+Distribution!J1254+Transmission!J1254+Generation!J1254+Retail!J1254+Misc!J1254","v":1810667.272042929},{"$f":"+Distribution!K1254+Transmission!K1254+Generation!K1254+Retail!K1254+Misc!K1254","v":564098.59341777919},{"$f":"+Distribution!L1254+Transmission!L1254+Generation!L1254+Retail!L1254+Misc!L1254","v":39209.5283481632},{"$f":"+Distribution!M1254+Transmission!M1254+Generation!M1254+Retail!M1254+Misc!M1254","v":882732.62877881527},{"$f":"+Distribution!N1254+Transmission!N1254+Generation!N1254+Retail!N1254+Misc!N1254","v":73706.285583444682},{"$f":"+Distribution!O1254+Transmission!O1254+Generation!O1254+Retail!O1254+Misc!O1254","v":2113.8313780665048},{"$f":"+Distribution!P1254+Transmission!P1254+Generation!P1254+Retail!P1254+Misc!P1254","v":2773.2053330428721},{"$f":"+Distribution!Q1254+Transmission!Q1254+Generation!Q1254+Retail!Q1254+Misc!Q1254","v":519142.17125873768},{"$f":"+Distribution!R1254+Transmission!R1254+Generation!R1254+Retail!R1254+Misc!R1254","v":107942.22942597786},{"$f":"+Distribution!S1254+Transmission!S1254+Generation!S1254+Retail!S1254+Misc!S1254","v":115801.31431825229},{"$f":"ROUND(SUM(I1254:S1254)-H1254,0)","v":0}]
[{"$f":"ROW()","v":1255}]
[{"$f":"ROW()","v":1256},null,"186","Misc Deferred Debits",null,"F102D",null,{"$f":"+Distribution!H1256+Transmission!H1256+Generation!H1256+Retail!H1256+Misc!H1256","v":24454248.161747925},{"$f":"+Distribution!I1256+Transmission!I1256+Generation!I1256+Retail!I1256+Misc!I1256","v":8443871.548832953},{"$f":"+Distribution!J1256+Transmission!J1256+Generation!J1256+Retail!J1256+Misc!J1256","v":6574004.2799647292},{"$f":"+Distribution!K1256+Transmission!K1256+Generation!K1256+Retail!K1256+Misc!K1256","v":2107425.047757417},{"$f":"+Distribution!L1256+Transmission!L1256+Generation!L1256+Retail!L1256+Misc!L1256","v":46568.792560326649},{"$f":"+Distribution!M1256+Transmission!M1256+Generation!M1256+Retail!M1256+Misc!M1256","v":4303428.0398076233},{"$f":"+Distribution!N1256+Transmission!N1256+Generation!N1256+Retail!N1256+Misc!N1256","v":227829.98962064396},{"$f":"+Distribution!O1256+Transmission!O1256+Generation!O1256+Retail!O1256+Misc!O1256","v":5716.9188816002024},{"$f":"+Distribution!P1256+Transmission!P1256+Generation!P1256+Retail!P1256+Misc!P1256","v":10358.401236403597},{"$f":"+Distribution!Q1256+Transmission!Q1256+Generation!Q1256+Retail!Q1256+Misc!Q1256","v":1645888.8785001794},{"$f":"+Distribution!R1256+Transmission!R1256+Generation!R1256+Retail!R1256+Misc!R1256","v":525664.6000765065},{"$f":"+Distribution!S1256+Transmission!S1256+Generation!S1256+Retail!S1256+Misc!S1256","v":563491.66450954217},{"$f":"ROUND(SUM(I1256:S1256)-H1256,0)","v":0}]
[{"$f":"ROW()","v":1257},null,null,null,"System Energy","F30",null,{"$f":"+Distribution!H1257+Transmission!H1257+Generation!H1257+Retail!H1257+Misc!H1257","v":6379929.6539521227},{"$f":"+Distribution!I1257+Transmission!I1257+Generation!I1257+Retail!I1257+Misc!I1257","v":1857262.7732490476},{"$f":"+Distribution!J1257+Transmission!J1257+Generation!J1257+Retail!J1257+Misc!J1257","v":1722775.0795591269},{"$f":"+Distribution!K1257+Transmission!K1257+Generation!K1257+Retail!K1257+Misc!K1257","v":591338.21639845462},{"$f":"+Distribution!L1257+Transmission!L1257+Generation!L1257+Retail!L1257+Misc!L1257","v":24692.556280084427},{"$f":"+Distribution!M1257+Transmission!M1257+Generation!M1257+Retail!M1257+Misc!M1257","v":1308235.3552062889},{"$f":"+Distribution!N1257+Transmission!N1257+Generation!N1257+Retail!N1257+Misc!N1257","v":70457.725864690481},{"$f":"+Distribution!O1257+Transmission!O1257+Generation!O1257+Retail!O1257+Misc!O1257","v":1797.0015244136484},{"$f":"+Distribution!P1257+Transmission!P1257+Generation!P1257+Retail!P1257+Misc!P1257","v":5202.9441262808459},{"$f":"+Distribution!Q1257+Transmission!Q1257+Generation!Q1257+Retail!Q1257+Misc!Q1257","v":386024.29347902298},{"$f":"+Distribution!R1257+Transmission!R1257+Generation!R1257+Retail!R1257+Misc!R1257","v":161406.64671594839},{"$f":"+Distribution!S1257+Transmission!S1257+Generation!S1257+Retail!S1257+Misc!S1257","v":250737.06154876342},{"$f":"ROUND(SUM(I1257:S1257)-H1257,0)","v":0}]
[{"$f":"ROW()","v":1258}]
[{"$f":"ROW()","v":1259},null,"CWC","Cash Working Capital",null,"F137D",null,{"$f":"+Distribution!H1259+Transmission!H1259+Generation!H1259+Retail!H1259+Misc!H1259","v":20933273.409307849},{"$f":"+Distribution!I1259+Transmission!I1259+Generation!I1259+Retail!I1259+Misc!I1259","v":7559937.0515868738},{"$f":"+Distribution!J1259+Transmission!J1259+Generation!J1259+Retail!J1259+Misc!J1259","v":5637829.0118913762},{"$f":"+Distribution!K1259+Transmission!K1259+Generation!K1259+Retail!K1259+Misc!K1259","v":1762551.3466580207},{"$f":"+Distribution!L1259+Transmission!L1259+Generation!L1259+Retail!L1259+Misc!L1259","v":121725.80731553296},{"$f":"+Distribution!M1259+Transmission!M1259+Generation!M1259+Retail!M1259+Misc!M1259","v":3241490.8577815979},{"$f":"+Distribution!N1259+Transmission!N1259+Generation!N1259+Retail!N1259+Misc!N1259","v":209944.79656601447},{"$f":"+Distribution!O1259+Transmission!O1259+Generation!O1259+Retail!O1259+Misc!O1259","v":7027.1692167059664},{"$f":"+Distribution!P1259+Transmission!P1259+Generation!P1259+Retail!P1259+Misc!P1259","v":14791.939470144476},{"$f":"+Distribution!Q1259+Transmission!Q1259+Generation!Q1259+Retail!Q1259+Misc!Q1259","v":1468592.5399970023},{"$f":"+Distribution!R1259+Transmission!R1259+Generation!R1259+Retail!R1259+Misc!R1259","v":385285.21725537366},{"$f":"+Distribution!S1259+Transmission!S1259+Generation!S1259+Retail!S1259+Misc!S1259","v":524097.67156921729},{"$f":"ROUND(SUM(I1259:S1259)-H1259,0)","v":0}]
[{"$f":"ROW()","v":1260}]
[{"$f":"ROW()","v":1261},null,"OWC","Other Working Capital",null,"F137D",null,{"$f":"+Distribution!H1261+Transmission!H1261+Generation!H1261+Retail!H1261+Misc!H1261","v":4496737.1246617883},{"$f":"+Distribution!I1261+Transmission!I1261+Generation!I1261+Retail!I1261+Misc!I1261","v":2201623.9646996194},{"$f":"+Distribution!J1261+Transmission!J1261+Generation!J1261+Retail!J1261+Misc!J1261","v":1084128.6027517926},{"$f":"+Distribution!K1261+Transmission!K1261+Generation!K1261+Retail!K1261+Misc!K1261","v":327812.25607006374},{"$f":"+Distribution!L1261+Transmission!L1261+Generation!L1261+Retail!L1261+Misc!L1261","v":79661.000691888665},{"$f":"+Distribution!M1261+Transmission!M1261+Generation!M1261+Retail!M1261+Misc!M1261","v":300708.8708928214},{"$f":"+Distribution!N1261+Transmission!N1261+Generation!N1261+Retail!N1261+Misc!N1261","v":51025.374922670177},{"$f":"+Distribution!O1261+Transmission!O1261+Generation!O1261+Retail!O1261+Misc!O1261","v":2097.5931486828299},{"$f":"+Distribution!P1261+Transmission!P1261+Generation!P1261+Retail!P1261+Misc!P1261","v":1359.4733441129006},{"$f":"+Distribution!Q1261+Transmission!Q1261+Generation!Q1261+Retail!Q1261+Misc!Q1261","v":377135.3006229272},{"$f":"+Distribution!R1261+Transmission!R1261+Generation!R1261+Retail!R1261+Misc!R1261","v":36005.32890840897},{"$f":"+Distribution!S1261+Transmission!S1261+Generation!S1261+Retail!S1261+Misc!S1261","v":35179.35860879947},{"$f":"ROUND(SUM(I1261:S1261)-H1261,0)","v":0}]
[{"$f":"ROW()","v":1262},null,null,null,"Cholla","F30",null,{"$f":"+Distribution!H1262+Transmission!H1262+Generation!H1262+Retail!H1262+Misc!H1262","v":0},{"$f":"+Distribution!I1262+Transmission!I1262+Generation!I1262+Retail!I1262+Misc!I1262","v":0},{"$f":"+Distribution!J1262+Transmission!J1262+Generation!J1262+Retail!J1262+Misc!J1262","v":0},{"$f":"+Distribution!K1262+Transmission!K1262+Generation!K1262+Retail!K1262+Misc!K1262","v":0},{"$f":"+Distribution!L1262+Transmission!L1262+Generation!L1262+Retail!L1262+Misc!L1262","v":0},{"$f":"+Distribution!M1262+Transmission!M1262+Generation!M1262+Retail!M1262+Misc!M1262","v":0},{"$f":"+Distribution!N1262+Transmission!N1262+Generation!N1262+Retail!N1262+Misc!N1262","v":0},{"$f":"+Distribution!O1262+Transmission!O1262+Generation!O1262+Retail!O1262+Misc!O1262","v":0},{"$f":"+Distribution!P1262+Transmission!P1262+Generation!P1262+Retail!P1262+Misc!P1262","v":0},{"$f":"+Distribution!Q1262+Transmission!Q1262+Generation!Q1262+Retail!Q1262+Misc!Q1262","v":0},{"$f":"+Distribution!R1262+Transmission!R1262+Generation!R1262+Retail!R1262+Misc!R1262","v":0},{"$f":"+Distribution!S1262+Transmission!S1262+Generation!S1262+Retail!S1262+Misc!S1262","v":0},0]
[{"$f":"ROW()","v":1263},null,null,null,"Total Other Working Capital",null,null,{"$f":"+Distribution!H1263+Transmission!H1263+Generation!H1263+Retail!H1263+Misc!H1263","v":4496737.1246617883},{"$f":"+Distribution!I1263+Transmission!I1263+Generation!I1263+Retail!I1263+Misc!I1263","v":2201623.9646996194},{"$f":"+Distribution!J1263+Transmission!J1263+Generation!J1263+Retail!J1263+Misc!J1263","v":1084128.6027517926},{"$f":"+Distribution!K1263+Transmission!K1263+Generation!K1263+Retail!K1263+Misc!K1263","v":327812.25607006374},{"$f":"+Distribution!L1263+Transmission!L1263+Generation!L1263+Retail!L1263+Misc!L1263","v":79661.000691888665},{"$f":"+Distribution!M1263+Transmission!M1263+Generation!M1263+Retail!M1263+Misc!M1263","v":300708.8708928214},{"$f":"+Distribution!N1263+Transmission!N1263+Generation!N1263+Retail!N1263+Misc!N1263","v":51025.374922670177},{"$f":"+Distribution!O1263+Transmission!O1263+Generation!O1263+Retail!O1263+Misc!O1263","v":2097.5931486828299},{"$f":"+Distribution!P1263+Transmission!P1263+Generation!P1263+Retail!P1263+Misc!P1263","v":1359.4733441129006},{"$f":"+Distribution!Q1263+Transmission!Q1263+Generation!Q1263+Retail!Q1263+Misc!Q1263","v":377135.3006229272},{"$f":"+Distribution!R1263+Transmission!R1263+Generation!R1263+Retail!R1263+Misc!R1263","v":36005.32890840897},{"$f":"+Distribution!S1263+Transmission!S1263+Generation!S1263+Retail!S1263+Misc!S1263","v":35179.35860879947},0]
[{"$f":"ROW()","v":1264}]
[{"$f":"ROW()","v":1265},null,"18222","Nuclear Plant",null,"F10",null,{"$f":"+Distribution!H1265+Transmission!H1265+Generation!H1265+Retail!H1265+Misc!H1265","v":0},{"$f":"+Distribution!I1265+Transmission!I1265+Generation!I1265+Retail!I1265+Misc!I1265","v":0},{"$f":"+Distribution!J1265+Transmission!J1265+Generation!J1265+Retail!J1265+Misc!J1265","v":0},{"$f":"+Distribution!K1265+Transmission!K1265+Generation!K1265+Retail!K1265+Misc!K1265","v":0},{"$f":"+Distribution!L1265+Transmission!L1265+Generation!L1265+Retail!L1265+Misc!L1265","v":0},{"$f":"+Distribution!M1265+Transmission!M1265+Generation!M1265+Retail!M1265+Misc!M1265","v":0},{"$f":"+Distribution!N1265+Transmission!N1265+Generation!N1265+Retail!N1265+Misc!N1265","v":0},{"$f":"+Distribution!O1265+Transmission!O1265+Generation!O1265+Retail!O1265+Misc!O1265","v":0},{"$f":"+Distribution!P1265+Transmission!P1265+Generation!P1265+Retail!P1265+Misc!P1265","v":0},{"$f":"+Distribution!Q1265+Transmission!Q1265+Generation!Q1265+Retail!Q1265+Misc!Q1265","v":0},{"$f":"+Distribution!R1265+Transmission!R1265+Generation!R1265+Retail!R1265+Misc!R1265","v":0},{"$f":"+Distribution!S1265+Transmission!S1265+Generation!S1265+Retail!S1265+Misc!S1265","v":0},{"$f":"ROUND(SUM(I1265:S1265)-H1265,0)","v":0}]
[{"$f":"ROW()","v":1266}]
[{"$f":"ROW()","v":1267},null,"1869","Misc Deferred Debits-Trojan",null,"F10",null,{"$f":"+Distribution!H1267+Transmission!H1267+Generation!H1267+Retail!H1267+Misc!H1267","v":0},{"$f":"+Distribution!I1267+Transmission!I1267+Generation!I1267+Retail!I1267+Misc!I1267","v":0},{"$f":"+Distribution!J1267+Transmission!J1267+Generation!J1267+Retail!J1267+Misc!J1267","v":0},{"$f":"+Distribution!K1267+Transmission!K1267+Generation!K1267+Retail!K1267+Misc!K1267","v":0},{"$f":"+Distribution!L1267+Transmission!L1267+Generation!L1267+Retail!L1267+Misc!L1267","v":0},{"$f":"+Distribution!M1267+Transmission!M1267+Generation!M1267+Retail!M1267+Misc!M1267","v":0},{"$f":"+Distribution!N1267+Transmission!N1267+Generation!N1267+Retail!N1267+Misc!N1267","v":0},{"$f":"+Distribution!O1267+Transmission!O1267+Generation!O1267+Retail!O1267+Misc!O1267","v":0},{"$f":"+Distribution!P1267+Transmission!P1267+Generation!P1267+Retail!P1267+Misc!P1267","v":0},{"$f":"+Distribution!Q1267+Transmission!Q1267+Generation!Q1267+Retail!Q1267+Misc!Q1267","v":0},{"$f":"+Distribution!R1267+Transmission!R1267+Generation!R1267+Retail!R1267+Misc!R1267","v":0},{"$f":"+Distribution!S1267+Transmission!S1267+Generation!S1267+Retail!S1267+Misc!S1267","v":0},{"$f":"ROUND(SUM(I1267:S1267)-H1267,0)","v":0}]
[{"$f":"ROW()","v":1268}]
[{"$f":"ROW()","v":1269},null,"141","Impact Housing - Notes Receivable",null,"F30",null,{"$f":"+Distribution!H1269+Transmission!H1269+Generation!H1269+Retail!H1269+Misc!H1269","v":0},{"$f":"+Distribution!I1269+Transmission!I1269+Generation!I1269+Retail!I1269+Misc!I1269","v":0},{"$f":"+Distribution!J1269+Transmission!J1269+Generation!J1269+Retail!J1269+Misc!J1269","v":0},{"$f":"+Distribution!K1269+Transmission!K1269+Generation!K1269+Retail!K1269+Misc!K1269","v":0},{"$f":"+Distribution!L1269+Transmission!L1269+Generation!L1269+Retail!L1269+Misc!L1269","v":0},{"$f":"+Distribution!M1269+Transmission!M1269+Generation!M1269+Retail!M1269+Misc!M1269","v":0},{"$f":"+Distribution!N1269+Transmission!N1269+Generation!N1269+Retail!N1269+Misc!N1269","v":0},{"$f":"+Distribution!O1269+Transmission!O1269+Generation!O1269+Retail!O1269+Misc!O1269","v":0},{"$f":"+Distribution!P1269+Transmission!P1269+Generation!P1269+Retail!P1269+Misc!P1269","v":0},{"$f":"+Distribution!Q1269+Transmission!Q1269+Generation!Q1269+Retail!Q1269+Misc!Q1269","v":0},{"$f":"+Distribution!R1269+Transmission!R1269+Generation!R1269+Retail!R1269+Misc!R1269","v":0},{"$f":"+Distribution!S1269+Transmission!S1269+Generation!S1269+Retail!S1269+Misc!S1269","v":0},{"$f":"ROUND(SUM(I1269:S1269)-H1269,0)","v":0}]
[{"$f":"ROW()","v":1270},null,"TOTAL RATE BASE ADDITIONS",null,null,null,null,{"$f":"+Distribution!H1270+Transmission!H1270+Generation!H1270+Retail!H1270+Misc!H1270","v":317517675.68754423},{"$f":"+Distribution!I1270+Transmission!I1270+Generation!I1270+Retail!I1270+Misc!I1270","v":107670586.15869257},{"$f":"+Distribution!J1270+Transmission!J1270+Generation!J1270+Retail!J1270+Misc!J1270","v":85038779.554538369},{"$f":"+Distribution!K1270+Transmission!K1270+Generation!K1270+Retail!K1270+Misc!K1270","v":27868413.125720438},{"$f":"+Distribution!L1270+Transmission!L1270+Generation!L1270+Retail!L1270+Misc!L1270","v":1217569.3459150163},{"$f":"+Distribution!M1270+Transmission!M1270+Generation!M1270+Retail!M1270+Misc!M1270","v":55262028.097624213},{"$f":"+Distribution!N1270+Transmission!N1270+Generation!N1270+Retail!N1270+Misc!N1270","v":3313401.3782381755},{"$f":"+Distribution!O1270+Transmission!O1270+Generation!O1270+Retail!O1270+Misc!O1270","v":87494.161750698622},{"$f":"+Distribution!P1270+Transmission!P1270+Generation!P1270+Retail!P1270+Misc!P1270","v":189538.05512437847},{"$f":"+Distribution!Q1270+Transmission!Q1270+Generation!Q1270+Retail!Q1270+Misc!Q1270","v":21080890.458102446},{"$f":"+Distribution!R1270+Transmission!R1270+Generation!R1270+Retail!R1270+Misc!R1270","v":6783163.4512633523},{"$f":"+Distribution!S1270+Transmission!S1270+Generation!S1270+Retail!S1270+Misc!S1270","v":9005811.9005745612},0]
[{"$f":"ROW()","v":1271}]
[{"$f":"ROW()","v":1272},null,"Distribution - METER -  Unbundled"]
[{"$f":"ROW()","v":1273}]
[{"$f":"ROW()","v":1274},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":1275},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!K10","v":"General"},{"$f":"'Hot Sheet'!L10","v":"Street & Area"},{"$f":"'Hot Sheet'!M10","v":"General"},null,{"$f":"'Hot Sheet'!O10","v":"Traffic"},{"$f":"'Hot Sheet'!P10","v":"Outdoor"},{"$f":"'Hot Sheet'!Q10","v":"General"}]
[{"$f":"ROW()","v":1276},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!K11","v":"+1 MW"},{"$f":"'Hot Sheet'!L11","v":"Lighting"},{"$f":"'Hot Sheet'!M11","v":"Trans"},{"$f":"'Hot Sheet'!N11","v":"Irrigation"},{"$f":"'Hot Sheet'!O11","v":"Signals"},{"$f":"'Hot Sheet'!P11","v":"Lighting"},{"$f":"'Hot Sheet'!Q11","v":"Small Dist."},{"$f":"'Hot Sheet'!R11","v":"Industrial"},{"$f":"'Hot Sheet'!S11","v":"Industrial"}]
[{"$f":"ROW()","v":1277},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!K12","v":"Sch 8"},{"$f":"'Hot Sheet'!L12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!M12","v":"Sch 9"},{"$f":"'Hot Sheet'!N12","v":"Sch 10"},{"$f":"'Hot Sheet'!O12","v":"Sch 15"},{"$f":"'Hot Sheet'!P12","v":"Sch 15"},{"$f":"'Hot Sheet'!Q12","v":"Sch 23"},{"$f":"'Hot Sheet'!R12","v":"Cust 1"},{"$f":"'Hot Sheet'!S12","v":"Cust 2"}]
[{"$f":"ROW()","v":1278}]
[{"$f":"ROW()","v":1279},null,"235","Customer Service Deposits",null,"F51",null,{"$f":"+Distribution!H1279+Transmission!H1279+Generation!H1279+Retail!H1279+Misc!H1279","v":-15625767.562307693},{"$f":"+Distribution!I1279+Transmission!I1279+Generation!I1279+Retail!I1279+Misc!I1279","v":-4811270.487592754},{"$f":"+Distribution!J1279+Transmission!J1279+Generation!J1279+Retail!J1279+Misc!J1279","v":-673766.10716115544},{"$f":"+Distribution!K1279+Transmission!K1279+Generation!K1279+Retail!K1279+Misc!K1279","v":-1696159.8486890453},{"$f":"+Distribution!L1279+Transmission!L1279+Generation!L1279+Retail!L1279+Misc!L1279","v":-25532.156557010494},{"$f":"+Distribution!M1279+Transmission!M1279+Generation!M1279+Retail!M1279+Misc!M1279","v":-2859842.7480056654},{"$f":"+Distribution!N1279+Transmission!N1279+Generation!N1279+Retail!N1279+Misc!N1279","v":-131724.73812312406},{"$f":"+Distribution!O1279+Transmission!O1279+Generation!O1279+Retail!O1279+Misc!O1279","v":0},{"$f":"+Distribution!P1279+Transmission!P1279+Generation!P1279+Retail!P1279+Misc!P1279","v":0},{"$f":"+Distribution!Q1279+Transmission!Q1279+Generation!Q1279+Retail!Q1279+Misc!Q1279","v":-5427471.4761789385},{"$f":"+Distribution!R1279+Transmission!R1279+Generation!R1279+Retail!R1279+Misc!R1279","v":0},{"$f":"+Distribution!S1279+Transmission!S1279+Generation!S1279+Retail!S1279+Misc!S1279","v":0},{"$f":"ROUND(SUM(I1279:S1279)-H1279,0)","v":0}]
[{"$f":"ROW()","v":1280}]
[{"$f":"ROW()","v":1281},null,"2281","Accum Prov for Property Insurance",null,"F102D",null,{"$f":"+Distribution!H1281+Transmission!H1281+Generation!H1281+Retail!H1281+Misc!H1281","v":0},{"$f":"+Distribution!I1281+Transmission!I1281+Generation!I1281+Retail!I1281+Misc!I1281","v":0},{"$f":"+Distribution!J1281+Transmission!J1281+Generation!J1281+Retail!J1281+Misc!J1281","v":0},{"$f":"+Distribution!K1281+Transmission!K1281+Generation!K1281+Retail!K1281+Misc!K1281","v":0},{"$f":"+Distribution!L1281+Transmission!L1281+Generation!L1281+Retail!L1281+Misc!L1281","v":0},{"$f":"+Distribution!M1281+Transmission!M1281+Generation!M1281+Retail!M1281+Misc!M1281","v":0},{"$f":"+Distribution!N1281+Transmission!N1281+Generation!N1281+Retail!N1281+Misc!N1281","v":0},{"$f":"+Distribution!O1281+Transmission!O1281+Generation!O1281+Retail!O1281+Misc!O1281","v":0},{"$f":"+Distribution!P1281+Transmission!P1281+Generation!P1281+Retail!P1281+Misc!P1281","v":0},{"$f":"+Distribution!Q1281+Transmission!Q1281+Generation!Q1281+Retail!Q1281+Misc!Q1281","v":0},{"$f":"+Distribution!R1281+Transmission!R1281+Generation!R1281+Retail!R1281+Misc!R1281","v":0},{"$f":"+Distribution!S1281+Transmission!S1281+Generation!S1281+Retail!S1281+Misc!S1281","v":0},{"$f":"ROUND(SUM(I1281:S1281)-H1281,0)","v":0}]
[{"$f":"ROW()","v":1282}]
[{"$f":"ROW()","v":1283},null,"2282","Accum Prov for Injuries & Damages",null,"F102D",null,{"$f":"+Distribution!H1283+Transmission!H1283+Generation!H1283+Retail!H1283+Misc!H1283","v":-14283781.578473393},{"$f":"+Distribution!I1283+Transmission!I1283+Generation!I1283+Retail!I1283+Misc!I1283","v":-5832958.8234023489},{"$f":"+Distribution!J1283+Transmission!J1283+Generation!J1283+Retail!J1283+Misc!J1283","v":-3700589.5156827276},{"$f":"+Distribution!K1283+Transmission!K1283+Generation!K1283+Retail!K1283+Misc!K1283","v":-1154420.430908547},{"$f":"+Distribution!L1283+Transmission!L1283+Generation!L1283+Retail!L1283+Misc!L1283","v":-77662.586067002921},{"$f":"+Distribution!M1283+Transmission!M1283+Generation!M1283+Retail!M1283+Misc!M1283","v":-1839096.9663578433},{"$f":"+Distribution!N1283+Transmission!N1283+Generation!N1283+Retail!N1283+Misc!N1283","v":-149611.99929446756},{"$f":"+Distribution!O1283+Transmission!O1283+Generation!O1283+Retail!O1283+Misc!O1283","v":-4269.6491877724875},{"$f":"+Distribution!P1283+Transmission!P1283+Generation!P1283+Retail!P1283+Misc!P1283","v":-5675.2754145979961},{"$f":"+Distribution!Q1283+Transmission!Q1283+Generation!Q1283+Retail!Q1283+Misc!Q1283","v":-1054839.1384480589},{"$f":"+Distribution!R1283+Transmission!R1283+Generation!R1283+Retail!R1283+Misc!R1283","v":-224293.08651393591},{"$f":"+Distribution!S1283+Transmission!S1283+Generation!S1283+Retail!S1283+Misc!S1283","v":-240364.10719609057},{"$f":"ROUND(SUM(I1283:S1283)-H1283,0)","v":0}]
[{"$f":"ROW()","v":1284}]
[{"$f":"ROW()","v":1285},null," 2283","Accum Prov for Pension & Benefits",null,"F102D",null,{"$f":"+Distribution!H1285+Transmission!H1285+Generation!H1285+Retail!H1285+Misc!H1285","v":-1602519.0697608194},{"$f":"+Distribution!I1285+Transmission!I1285+Generation!I1285+Retail!I1285+Misc!I1285","v":-643106.94198258175},{"$f":"+Distribution!J1285+Transmission!J1285+Generation!J1285+Retail!J1285+Misc!J1285","v":-417003.66240797041},{"$f":"+Distribution!K1285+Transmission!K1285+Generation!K1285+Retail!K1285+Misc!K1285","v":-130505.43961136557},{"$f":"+Distribution!L1285+Transmission!L1285+Generation!L1285+Retail!L1285+Misc!L1285","v":-8075.634072784801},{"$f":"+Distribution!M1285+Transmission!M1285+Generation!M1285+Retail!M1285+Misc!M1285","v":-214658.96669796965},{"$f":"+Distribution!N1285+Transmission!N1285+Generation!N1285+Retail!N1285+Misc!N1285","v":-16578.503693239458},{"$f":"+Distribution!O1285+Transmission!O1285+Generation!O1285+Retail!O1285+Misc!O1285","v":-467.31564813127625},{"$f":"+Distribution!P1285+Transmission!P1285+Generation!P1285+Retail!P1285+Misc!P1285","v":-641.56656082633253},{"$f":"+Distribution!Q1285+Transmission!Q1285+Generation!Q1285+Retail!Q1285+Misc!Q1285","v":-117179.33973915342},{"$f":"+Distribution!R1285+Transmission!R1285+Generation!R1285+Retail!R1285+Misc!R1285","v":-26206.813894896859},{"$f":"+Distribution!S1285+Transmission!S1285+Generation!S1285+Retail!S1285+Misc!S1285","v":-28094.885451900242},{"$f":"ROUND(SUM(I1285:S1285)-H1285,0)","v":0}]
[{"$f":"ROW()","v":1286}]
[{"$f":"ROW()","v":1287},null," 22844","Accum Hydro Relicensing Obligation",null,"F10",null,{"$f":"+Distribution!H1287+Transmission!H1287+Generation!H1287+Retail!H1287+Misc!H1287","v":-636121.20305725362},{"$f":"+Distribution!I1287+Transmission!I1287+Generation!I1287+Retail!I1287+Misc!I1287","v":-219827.98057836926},{"$f":"+Distribution!J1287+Transmission!J1287+Generation!J1287+Retail!J1287+Misc!J1287","v":-171267.41571437259},{"$f":"+Distribution!K1287+Transmission!K1287+Generation!K1287+Retail!K1287+Misc!K1287","v":-54907.63935445885},{"$f":"+Distribution!L1287+Transmission!L1287+Generation!L1287+Retail!L1287+Misc!L1287","v":-1205.9005205622602},{"$f":"+Distribution!M1287+Transmission!M1287+Generation!M1287+Retail!M1287+Misc!M1287","v":-111334.32274322885},{"$f":"+Distribution!N1287+Transmission!N1287+Generation!N1287+Retail!N1287+Misc!N1287","v":-5932.4377809148255},{"$f":"+Distribution!O1287+Transmission!O1287+Generation!O1287+Retail!O1287+Misc!O1287","v":-148.78882837511418},{"$f":"+Distribution!P1287+Transmission!P1287+Generation!P1287+Retail!P1287+Misc!P1287","v":-269.88150176967929},{"$f":"+Distribution!Q1287+Transmission!Q1287+Generation!Q1287+Retail!Q1287+Misc!Q1287","v":-42860.800602308911},{"$f":"+Distribution!R1287+Transmission!R1287+Generation!R1287+Retail!R1287+Misc!R1287","v":-13674.89420731696},{"$f":"+Distribution!S1287+Transmission!S1287+Generation!S1287+Retail!S1287+Misc!S1287","v":-14691.141225576232},{"$f":"ROUND(SUM(I1287:S1287)-H1287,0)","v":0}]
[{"$f":"ROW()","v":1288}]
[{"$f":"ROW()","v":1289},null,254,"Reg Liabilities - Insurance Provision",null,"F30",null,{"$f":"+Distribution!H1289+Transmission!H1289+Generation!H1289+Retail!H1289+Misc!H1289","v":0},{"$f":"+Distribution!I1289+Transmission!I1289+Generation!I1289+Retail!I1289+Misc!I1289","v":0},{"$f":"+Distribution!J1289+Transmission!J1289+Generation!J1289+Retail!J1289+Misc!J1289","v":0},{"$f":"+Distribution!K1289+Transmission!K1289+Generation!K1289+Retail!K1289+Misc!K1289","v":0},{"$f":"+Distribution!L1289+Transmission!L1289+Generation!L1289+Retail!L1289+Misc!L1289","v":0},{"$f":"+Distribution!M1289+Transmission!M1289+Generation!M1289+Retail!M1289+Misc!M1289","v":0},{"$f":"+Distribution!N1289+Transmission!N1289+Generation!N1289+Retail!N1289+Misc!N1289","v":0},{"$f":"+Distribution!O1289+Transmission!O1289+Generation!O1289+Retail!O1289+Misc!O1289","v":0},{"$f":"+Distribution!P1289+Transmission!P1289+Generation!P1289+Retail!P1289+Misc!P1289","v":0},{"$f":"+Distribution!Q1289+Transmission!Q1289+Generation!Q1289+Retail!Q1289+Misc!Q1289","v":0},{"$f":"+Distribution!R1289+Transmission!R1289+Generation!R1289+Retail!R1289+Misc!R1289","v":0},{"$f":"+Distribution!S1289+Transmission!S1289+Generation!S1289+Retail!S1289+Misc!S1289","v":0},{"$f":"ROUND(SUM(I1289:S1289)-H1289,0)","v":0}]
[{"$f":"ROW()","v":1290},null,null,null,"System Overhead","F102D",null,{"$f":"+Distribution!H1290+Transmission!H1290+Generation!H1290+Retail!H1290+Misc!H1290","v":-811505.587692303},{"$f":"+Distribution!I1290+Transmission!I1290+Generation!I1290+Retail!I1290+Misc!I1290","v":-280436.54843305983},{"$f":"+Distribution!J1290+Transmission!J1290+Generation!J1290+Retail!J1290+Misc!J1290","v":-218487.39544266494},{"$f":"+Distribution!K1290+Transmission!K1290+Generation!K1290+Retail!K1290+Misc!K1290","v":-70046.173479186429},{"$f":"+Distribution!L1290+Transmission!L1290+Generation!L1290+Retail!L1290+Misc!L1290","v":-1538.3782303342803},{"$f":"+Distribution!M1290+Transmission!M1290+Generation!M1290+Retail!M1290+Misc!M1290","v":-142030.20520907984},{"$f":"+Distribution!N1290+Transmission!N1290+Generation!N1290+Retail!N1290+Misc!N1290","v":-7568.0646781019341},{"$f":"+Distribution!O1290+Transmission!O1290+Generation!O1290+Retail!O1290+Misc!O1290","v":-189.81125771676074},{"$f":"+Distribution!P1290+Transmission!P1290+Generation!P1290+Retail!P1290+Misc!P1290","v":-344.2902793497563},{"$f":"+Distribution!Q1290+Transmission!Q1290+Generation!Q1290+Retail!Q1290+Misc!Q1290","v":-54677.912030875676},{"$f":"+Distribution!R1290+Transmission!R1290+Generation!R1290+Retail!R1290+Misc!R1290","v":-17445.186557222838},{"$f":"+Distribution!S1290+Transmission!S1290+Generation!S1290+Retail!S1290+Misc!S1290","v":-18741.622094710838},0]
[{"$f":"ROW()","v":1291}]
[{"$f":"ROW()","v":1292},null,"22842","Accum Misc Oper Prov - Trojan",null,"F10",null,{"$f":"+Distribution!H1292+Transmission!H1292+Generation!H1292+Retail!H1292+Misc!H1292","v":-2126196.9417742118},{"$f":"+Distribution!I1292+Transmission!I1292+Generation!I1292+Retail!I1292+Misc!I1292","v":-734761.8311978539},{"$f":"+Distribution!J1292+Transmission!J1292+Generation!J1292+Retail!J1292+Misc!J1292","v":-572451.05770306592},{"$f":"+Distribution!K1292+Transmission!K1292+Generation!K1292+Retail!K1292+Misc!K1292","v":-183525.48903323422},{"$f":"+Distribution!L1292+Transmission!L1292+Generation!L1292+Retail!L1292+Misc!L1292","v":-4030.6501128726536},{"$f":"+Distribution!M1292+Transmission!M1292+Generation!M1292+Retail!M1292+Misc!M1292","v":-372128.29157944384},{"$f":"+Distribution!N1292+Transmission!N1292+Generation!N1292+Retail!N1292+Misc!N1292","v":-19828.817222920992},{"$f":"+Distribution!O1292+Transmission!O1292+Generation!O1292+Retail!O1292+Misc!O1292","v":-497.31772866697327},{"$f":"+Distribution!P1292+Transmission!P1292+Generation!P1292+Retail!P1292+Misc!P1292","v":-902.06272161073878},{"$f":"+Distribution!Q1292+Transmission!Q1292+Generation!Q1292+Retail!Q1292+Misc!Q1292","v":-143259.65354502006},{"$f":"+Distribution!R1292+Transmission!R1292+Generation!R1292+Retail!R1292+Misc!R1292","v":-45707.513132629036},{"$f":"+Distribution!S1292+Transmission!S1292+Generation!S1292+Retail!S1292+Misc!S1292","v":-49104.257796893202},{"$f":"ROUND(SUM(I1292:S1292)-H1292,0)","v":0}]
[{"$f":"ROW()","v":1293}]
[{"$f":"ROW()","v":1294},null,"252","Customer Advances for Const",null,"F50",null,{"$f":"+Distribution!H1294+Transmission!H1294+Generation!H1294+Retail!H1294+Misc!H1294","v":-10012242.755973717},{"$f":"+Distribution!I1294+Transmission!I1294+Generation!I1294+Retail!I1294+Misc!I1294","v":-3908503.8895044588},{"$f":"+Distribution!J1294+Transmission!J1294+Generation!J1294+Retail!J1294+Misc!J1294","v":-552723.68884136644},{"$f":"+Distribution!K1294+Transmission!K1294+Generation!K1294+Retail!K1294+Misc!K1294","v":-177088.25610649757},{"$f":"+Distribution!L1294+Transmission!L1294+Generation!L1294+Retail!L1294+Misc!L1294","v":-9584.516209115558},{"$f":"+Distribution!M1294+Transmission!M1294+Generation!M1294+Retail!M1294+Misc!M1294","v":-1726507.0046558804},{"$f":"+Distribution!N1294+Transmission!N1294+Generation!N1294+Retail!N1294+Misc!N1294","v":-37750.669647883224},{"$f":"+Distribution!O1294+Transmission!O1294+Generation!O1294+Retail!O1294+Misc!O1294","v":-28831.281457693502},{"$f":"+Distribution!P1294+Transmission!P1294+Generation!P1294+Retail!P1294+Misc!P1294","v":-74217.783889619706},{"$f":"+Distribution!Q1294+Transmission!Q1294+Generation!Q1294+Retail!Q1294+Misc!Q1294","v":-3497035.6656612009},{"$f":"+Distribution!R1294+Transmission!R1294+Generation!R1294+Retail!R1294+Misc!R1294","v":0},{"$f":"+Distribution!S1294+Transmission!S1294+Generation!S1294+Retail!S1294+Misc!S1294","v":0},{"$f":"ROUND(SUM(I1294:S1294)-H1294,0)","v":0}]
[{"$f":"ROW()","v":1295}]
[{"$f":"ROW()","v":1296},null,"25398","SO2 Emissions",null,"F30",null,{"$f":"+Distribution!H1296+Transmission!H1296+Generation!H1296+Retail!H1296+Misc!H1296","v":-706486.9471013014},{"$f":"+Distribution!I1296+Transmission!I1296+Generation!I1296+Retail!I1296+Misc!I1296","v":-205665.57592446188},{"$f":"+Distribution!J1296+Transmission!J1296+Generation!J1296+Retail!J1296+Misc!J1296","v":-190772.96655551225},{"$f":"+Distribution!K1296+Transmission!K1296+Generation!K1296+Retail!K1296+Misc!K1296","v":-65482.341321565938},{"$f":"+Distribution!L1296+Transmission!L1296+Generation!L1296+Retail!L1296+Misc!L1296","v":-2734.3512622646899},{"$f":"+Distribution!M1296+Transmission!M1296+Generation!M1296+Retail!M1296+Misc!M1296","v":-144868.55691537904},{"$f":"+Distribution!N1296+Transmission!N1296+Generation!N1296+Retail!N1296+Misc!N1296","v":-7802.1963165393754},{"$f":"+Distribution!O1296+Transmission!O1296+Generation!O1296+Retail!O1296+Misc!O1296","v":-198.99249518103079},{"$f":"+Distribution!P1296+Transmission!P1296+Generation!P1296+Retail!P1296+Misc!P1296","v":-576.15245168695196},{"$f":"+Distribution!Q1296+Transmission!Q1296+Generation!Q1296+Retail!Q1296+Misc!Q1296","v":-42746.729101941033},{"$f":"+Distribution!R1296+Transmission!R1296+Generation!R1296+Retail!R1296+Misc!R1296","v":-17873.502572174977},{"$f":"+Distribution!S1296+Transmission!S1296+Generation!S1296+Retail!S1296+Misc!S1296","v":-27765.58218459415},{"$f":"ROUND(SUM(I1296:S1296)-H1296,0)","v":0}]
[{"$f":"ROW()","v":1297}]
[{"$f":"ROW()","v":1298},null,"25399","Other Deferred Credits",null,"F10",null,{"$f":"+Distribution!H1298+Transmission!H1298+Generation!H1298+Retail!H1298+Misc!H1298","v":-11364937.657038053},{"$f":"+Distribution!I1298+Transmission!I1298+Generation!I1298+Retail!I1298+Misc!I1298","v":-3927445.4027605783},{"$f":"+Distribution!J1298+Transmission!J1298+Generation!J1298+Retail!J1298+Misc!J1298","v":-3059862.6376877362},{"$f":"+Distribution!K1298+Transmission!K1298+Generation!K1298+Retail!K1298+Misc!K1298","v":-980979.56043510372},{"$f":"+Distribution!L1298+Transmission!L1298+Generation!L1298+Retail!L1298+Misc!L1298","v":-21544.611578599302},{"$f":"+Distribution!M1298+Transmission!M1298+Generation!M1298+Retail!M1298+Misc!M1298","v":-1989098.3526160927},{"$f":"+Distribution!N1298+Transmission!N1298+Generation!N1298+Retail!N1298+Misc!N1298","v":-105988.89835823618},{"$f":"+Distribution!O1298+Transmission!O1298+Generation!O1298+Retail!O1298+Misc!O1298","v":-2658.2603290378174},{"$f":"+Distribution!P1298+Transmission!P1298+Generation!P1298+Retail!P1298+Misc!P1298","v":-4821.7013167601508},{"$f":"+Distribution!Q1298+Transmission!Q1298+Generation!Q1298+Retail!Q1298+Misc!Q1298","v":-765750.81043500116},{"$f":"+Distribution!R1298+Transmission!R1298+Generation!R1298+Retail!R1298+Misc!R1298","v":-244315.57914720243},{"$f":"+Distribution!S1298+Transmission!S1298+Generation!S1298+Retail!S1298+Misc!S1298","v":-262471.84237370576},{"$f":"ROUND(SUM(I1298:S1298)-H1298,0)","v":0}]
[{"$f":"ROW()","v":1299},null,null,null,null,null,null,{"$f":"+Distribution!H1299+Transmission!H1299+Generation!H1299+Retail!H1299+Misc!H1299","v":0},{"$f":"+Distribution!I1299+Transmission!I1299+Generation!I1299+Retail!I1299+Misc!I1299","v":0},{"$f":"+Distribution!J1299+Transmission!J1299+Generation!J1299+Retail!J1299+Misc!J1299","v":0},{"$f":"+Distribution!K1299+Transmission!K1299+Generation!K1299+Retail!K1299+Misc!K1299","v":0},{"$f":"+Distribution!L1299+Transmission!L1299+Generation!L1299+Retail!L1299+Misc!L1299","v":0},{"$f":"+Distribution!M1299+Transmission!M1299+Generation!M1299+Retail!M1299+Misc!M1299","v":0},{"$f":"+Distribution!N1299+Transmission!N1299+Generation!N1299+Retail!N1299+Misc!N1299","v":0},{"$f":"+Distribution!O1299+Transmission!O1299+Generation!O1299+Retail!O1299+Misc!O1299","v":0},{"$f":"+Distribution!P1299+Transmission!P1299+Generation!P1299+Retail!P1299+Misc!P1299","v":0},{"$f":"+Distribution!Q1299+Transmission!Q1299+Generation!Q1299+Retail!Q1299+Misc!Q1299","v":0},{"$f":"+Distribution!R1299+Transmission!R1299+Generation!R1299+Retail!R1299+Misc!R1299","v":0},{"$f":"+Distribution!S1299+Transmission!S1299+Generation!S1299+Retail!S1299+Misc!S1299","v":0},0]
[{"$f":"ROW()","v":1300},null,"190","Accum Deferred Income Taxes",null,"F104D",null,{"$f":"+Distribution!H1300+Transmission!H1300+Generation!H1300+Retail!H1300+Misc!H1300","v":124512.91415209603},{"$f":"+Distribution!I1300+Transmission!I1300+Generation!I1300+Retail!I1300+Misc!I1300","v":830230.24717615778},{"$f":"+Distribution!J1300+Transmission!J1300+Generation!J1300+Retail!J1300+Misc!J1300","v":-343935.25288393174},{"$f":"+Distribution!K1300+Transmission!K1300+Generation!K1300+Retail!K1300+Misc!K1300","v":-119698.29719095702},{"$f":"+Distribution!L1300+Transmission!L1300+Generation!L1300+Retail!L1300+Misc!L1300","v":11333.996914708066},{"$f":"+Distribution!M1300+Transmission!M1300+Generation!M1300+Retail!M1300+Misc!M1300","v":-248187.00263698178},{"$f":"+Distribution!N1300+Transmission!N1300+Generation!N1300+Retail!N1300+Misc!N1300","v":-8798.6414963832176},{"$f":"+Distribution!O1300+Transmission!O1300+Generation!O1300+Retail!O1300+Misc!O1300","v":2026.9131292940342},{"$f":"+Distribution!P1300+Transmission!P1300+Generation!P1300+Retail!P1300+Misc!P1300","v":1176.8395505321539},{"$f":"+Distribution!Q1300+Transmission!Q1300+Generation!Q1300+Retail!Q1300+Misc!Q1300","v":63733.810766224371},{"$f":"+Distribution!R1300+Transmission!R1300+Generation!R1300+Retail!R1300+Misc!R1300","v":-30179.665037627747},{"$f":"+Distribution!S1300+Transmission!S1300+Generation!S1300+Retail!S1300+Misc!S1300","v":-33190.034138939365},0]
[{"$f":"ROW()","v":1301},null,null,null," Labor","F138D",null,{"$f":"+Distribution!H1301+Transmission!H1301+Generation!H1301+Retail!H1301+Misc!H1301","v":36727553.971448407},{"$f":"+Distribution!I1301+Transmission!I1301+Generation!I1301+Retail!I1301+Misc!I1301","v":18163768.8532901},{"$f":"+Distribution!J1301+Transmission!J1301+Generation!J1301+Retail!J1301+Misc!J1301","v":8072984.3144043377},{"$f":"+Distribution!K1301+Transmission!K1301+Generation!K1301+Retail!K1301+Misc!K1301","v":2498850.3897885419},{"$f":"+Distribution!L1301+Transmission!L1301+Generation!L1301+Retail!L1301+Misc!L1301","v":465244.34310225851},{"$f":"+Distribution!M1301+Transmission!M1301+Generation!M1301+Retail!M1301+Misc!M1301","v":3385387.5018436182},{"$f":"+Distribution!N1301+Transmission!N1301+Generation!N1301+Retail!N1301+Misc!N1301","v":350507.60737507395},{"$f":"+Distribution!O1301+Transmission!O1301+Generation!O1301+Retail!O1301+Misc!O1301","v":24207.302504822455},{"$f":"+Distribution!P1301+Transmission!P1301+Generation!P1301+Retail!P1301+Misc!P1301","v":14622.574966862854},{"$f":"+Distribution!Q1301+Transmission!Q1301+Generation!Q1301+Retail!Q1301+Misc!Q1301","v":2901535.812692659},{"$f":"+Distribution!R1301+Transmission!R1301+Generation!R1301+Retail!R1301+Misc!R1301","v":409436.27312808763},{"$f":"+Distribution!S1301+Transmission!S1301+Generation!S1301+Retail!S1301+Misc!S1301","v":441008.99835206015},0]
[{"$f":"ROW()","v":1302},null,null,null," IBT","F141",null,{"$f":"+Distribution!H1302+Transmission!H1302+Generation!H1302+Retail!H1302+Misc!H1302","v":0},{"$f":"+Distribution!I1302+Transmission!I1302+Generation!I1302+Retail!I1302+Misc!I1302","v":0},{"$f":"+Distribution!J1302+Transmission!J1302+Generation!J1302+Retail!J1302+Misc!J1302","v":0},{"$f":"+Distribution!K1302+Transmission!K1302+Generation!K1302+Retail!K1302+Misc!K1302","v":0},{"$f":"+Distribution!L1302+Transmission!L1302+Generation!L1302+Retail!L1302+Misc!L1302","v":0},{"$f":"+Distribution!M1302+Transmission!M1302+Generation!M1302+Retail!M1302+Misc!M1302","v":0},{"$f":"+Distribution!N1302+Transmission!N1302+Generation!N1302+Retail!N1302+Misc!N1302","v":0},{"$f":"+Distribution!O1302+Transmission!O1302+Generation!O1302+Retail!O1302+Misc!O1302","v":0},{"$f":"+Distribution!P1302+Transmission!P1302+Generation!P1302+Retail!P1302+Misc!P1302","v":0},{"$f":"+Distribution!Q1302+Transmission!Q1302+Generation!Q1302+Retail!Q1302+Misc!Q1302","v":0},{"$f":"+Distribution!R1302+Transmission!R1302+Generation!R1302+Retail!R1302+Misc!R1302","v":0},{"$f":"+Distribution!S1302+Transmission!S1302+Generation!S1302+Retail!S1302+Misc!S1302","v":0},0]
[{"$f":"ROW()","v":1303},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1303+Transmission!H1303+Generation!H1303+Retail!H1303+Misc!H1303","v":0},{"$f":"+Distribution!I1303+Transmission!I1303+Generation!I1303+Retail!I1303+Misc!I1303","v":0},{"$f":"+Distribution!J1303+Transmission!J1303+Generation!J1303+Retail!J1303+Misc!J1303","v":0},{"$f":"+Distribution!K1303+Transmission!K1303+Generation!K1303+Retail!K1303+Misc!K1303","v":0},{"$f":"+Distribution!L1303+Transmission!L1303+Generation!L1303+Retail!L1303+Misc!L1303","v":0},{"$f":"+Distribution!M1303+Transmission!M1303+Generation!M1303+Retail!M1303+Misc!M1303","v":0},{"$f":"+Distribution!N1303+Transmission!N1303+Generation!N1303+Retail!N1303+Misc!N1303","v":0},{"$f":"+Distribution!O1303+Transmission!O1303+Generation!O1303+Retail!O1303+Misc!O1303","v":0},{"$f":"+Distribution!P1303+Transmission!P1303+Generation!P1303+Retail!P1303+Misc!P1303","v":0},{"$f":"+Distribution!Q1303+Transmission!Q1303+Generation!Q1303+Retail!Q1303+Misc!Q1303","v":0},{"$f":"+Distribution!R1303+Transmission!R1303+Generation!R1303+Retail!R1303+Misc!R1303","v":0},{"$f":"+Distribution!S1303+Transmission!S1303+Generation!S1303+Retail!S1303+Misc!S1303","v":0},0]
[{"$f":"ROW()","v":1304},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1304+Transmission!H1304+Generation!H1304+Retail!H1304+Misc!H1304","v":0},{"$f":"+Distribution!I1304+Transmission!I1304+Generation!I1304+Retail!I1304+Misc!I1304","v":0},{"$f":"+Distribution!J1304+Transmission!J1304+Generation!J1304+Retail!J1304+Misc!J1304","v":0},{"$f":"+Distribution!K1304+Transmission!K1304+Generation!K1304+Retail!K1304+Misc!K1304","v":0},{"$f":"+Distribution!L1304+Transmission!L1304+Generation!L1304+Retail!L1304+Misc!L1304","v":0},{"$f":"+Distribution!M1304+Transmission!M1304+Generation!M1304+Retail!M1304+Misc!M1304","v":0},{"$f":"+Distribution!N1304+Transmission!N1304+Generation!N1304+Retail!N1304+Misc!N1304","v":0},{"$f":"+Distribution!O1304+Transmission!O1304+Generation!O1304+Retail!O1304+Misc!O1304","v":0},{"$f":"+Distribution!P1304+Transmission!P1304+Generation!P1304+Retail!P1304+Misc!P1304","v":0},{"$f":"+Distribution!Q1304+Transmission!Q1304+Generation!Q1304+Retail!Q1304+Misc!Q1304","v":0},{"$f":"+Distribution!R1304+Transmission!R1304+Generation!R1304+Retail!R1304+Misc!R1304","v":0},{"$f":"+Distribution!S1304+Transmission!S1304+Generation!S1304+Retail!S1304+Misc!S1304","v":0},0]
[{"$f":"ROW()","v":1305},null,null,null,"Total Accum Deferred Income Taxes",null,null,{"$f":"+Distribution!H1305+Transmission!H1305+Generation!H1305+Retail!H1305+Misc!H1305","v":36852066.885600507},{"$f":"+Distribution!I1305+Transmission!I1305+Generation!I1305+Retail!I1305+Misc!I1305","v":18993999.100466259},{"$f":"+Distribution!J1305+Transmission!J1305+Generation!J1305+Retail!J1305+Misc!J1305","v":7729049.061520406},{"$f":"+Distribution!K1305+Transmission!K1305+Generation!K1305+Retail!K1305+Misc!K1305","v":2379152.0925975847},{"$f":"+Distribution!L1305+Transmission!L1305+Generation!L1305+Retail!L1305+Misc!L1305","v":476578.34001696657},{"$f":"+Distribution!M1305+Transmission!M1305+Generation!M1305+Retail!M1305+Misc!M1305","v":3137200.4992066361},{"$f":"+Distribution!N1305+Transmission!N1305+Generation!N1305+Retail!N1305+Misc!N1305","v":341708.96587869083},{"$f":"+Distribution!O1305+Transmission!O1305+Generation!O1305+Retail!O1305+Misc!O1305","v":26234.215634116488},{"$f":"+Distribution!P1305+Transmission!P1305+Generation!P1305+Retail!P1305+Misc!P1305","v":15799.414517395009},{"$f":"+Distribution!Q1305+Transmission!Q1305+Generation!Q1305+Retail!Q1305+Misc!Q1305","v":2965269.6234588833},{"$f":"+Distribution!R1305+Transmission!R1305+Generation!R1305+Retail!R1305+Misc!R1305","v":379256.60809045983},{"$f":"+Distribution!S1305+Transmission!S1305+Generation!S1305+Retail!S1305+Misc!S1305","v":407818.96421312075},0]
[{"$f":"ROW()","v":1306}]
[{"$f":"ROW()","v":1307},null,"281","Accum Deferred Income Taxes",null,"F104D",null,{"$f":"+Distribution!H1307+Transmission!H1307+Generation!H1307+Retail!H1307+Misc!H1307","v":0},{"$f":"+Distribution!I1307+Transmission!I1307+Generation!I1307+Retail!I1307+Misc!I1307","v":0},{"$f":"+Distribution!J1307+Transmission!J1307+Generation!J1307+Retail!J1307+Misc!J1307","v":0},{"$f":"+Distribution!K1307+Transmission!K1307+Generation!K1307+Retail!K1307+Misc!K1307","v":0},{"$f":"+Distribution!L1307+Transmission!L1307+Generation!L1307+Retail!L1307+Misc!L1307","v":0},{"$f":"+Distribution!M1307+Transmission!M1307+Generation!M1307+Retail!M1307+Misc!M1307","v":0},{"$f":"+Distribution!N1307+Transmission!N1307+Generation!N1307+Retail!N1307+Misc!N1307","v":0},{"$f":"+Distribution!O1307+Transmission!O1307+Generation!O1307+Retail!O1307+Misc!O1307","v":0},{"$f":"+Distribution!P1307+Transmission!P1307+Generation!P1307+Retail!P1307+Misc!P1307","v":0},{"$f":"+Distribution!Q1307+Transmission!Q1307+Generation!Q1307+Retail!Q1307+Misc!Q1307","v":0},{"$f":"+Distribution!R1307+Transmission!R1307+Generation!R1307+Retail!R1307+Misc!R1307","v":0},{"$f":"+Distribution!S1307+Transmission!S1307+Generation!S1307+Retail!S1307+Misc!S1307","v":0},{"$f":"ROUND(SUM(I1307:S1307)-H1307,0)","v":0}]
[{"$f":"ROW()","v":1308},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(I1308:S1308)-H1308,0)","v":0}]
[{"$f":"ROW()","v":1309},null,"282","Accum Deferred Income Taxes ",null,"F104D",null,{"$f":"+Distribution!H1309+Transmission!H1309+Generation!H1309+Retail!H1309+Misc!H1309","v":-1582233844.6302073},{"$f":"+Distribution!I1309+Transmission!I1309+Generation!I1309+Retail!I1309+Misc!I1309","v":-646968277.54396832},{"$f":"+Distribution!J1309+Transmission!J1309+Generation!J1309+Retail!J1309+Misc!J1309","v":-407936555.4440133},{"$f":"+Distribution!K1309+Transmission!K1309+Generation!K1309+Retail!K1309+Misc!K1309","v":-127336681.60978131},{"$f":"+Distribution!L1309+Transmission!L1309+Generation!L1309+Retail!L1309+Misc!L1309","v":-6890375.9375017323},{"$f":"+Distribution!M1309+Transmission!M1309+Generation!M1309+Retail!M1309+Misc!M1309","v":-206166127.66316748},{"$f":"+Distribution!N1309+Transmission!N1309+Generation!N1309+Retail!N1309+Misc!N1309","v":-16585901.259233328},{"$f":"+Distribution!O1309+Transmission!O1309+Generation!O1309+Retail!O1309+Misc!O1309","v":-489815.22029168654},{"$f":"+Distribution!P1309+Transmission!P1309+Generation!P1309+Retail!P1309+Misc!P1309","v":-658555.5661096262},{"$f":"+Distribution!Q1309+Transmission!Q1309+Generation!Q1309+Retail!Q1309+Misc!Q1309","v":-116546872.79737985},{"$f":"+Distribution!R1309+Transmission!R1309+Generation!R1309+Retail!R1309+Misc!R1309","v":-25192410.267442431},{"$f":"+Distribution!S1309+Transmission!S1309+Generation!S1309+Retail!S1309+Misc!S1309","v":-27462271.321318585},{"$f":"ROUND(SUM(I1309:S1309)-H1309,0)","v":0}]
[{"$f":"ROW()","v":1310},null,null,null," Labor","F138D",null,{"$f":"+Distribution!H1310+Transmission!H1310+Generation!H1310+Retail!H1310+Misc!H1310","v":9673501.3790603001},{"$f":"+Distribution!I1310+Transmission!I1310+Generation!I1310+Retail!I1310+Misc!I1310","v":4784071.468190535},{"$f":"+Distribution!J1310+Transmission!J1310+Generation!J1310+Retail!J1310+Misc!J1310","v":2126306.1776243513},{"$f":"+Distribution!K1310+Transmission!K1310+Generation!K1310+Retail!K1310+Misc!K1310","v":658160.70164858678},{"$f":"+Distribution!L1310+Transmission!L1310+Generation!L1310+Retail!L1310+Misc!L1310","v":122538.56595237383},{"$f":"+Distribution!M1310+Transmission!M1310+Generation!M1310+Retail!M1310+Misc!M1310","v":891661.63075265253},{"$f":"+Distribution!N1310+Transmission!N1310+Generation!N1310+Retail!N1310+Misc!N1310","v":92318.585276594968},{"$f":"+Distribution!O1310+Transmission!O1310+Generation!O1310+Retail!O1310+Misc!O1310","v":6375.8499775337768},{"$f":"+Distribution!P1310+Transmission!P1310+Generation!P1310+Retail!P1310+Misc!P1310","v":3851.3727109984857},{"$f":"+Distribution!Q1310+Transmission!Q1310+Generation!Q1310+Retail!Q1310+Misc!Q1310","v":764222.1615764295},{"$f":"+Distribution!R1310+Transmission!R1310+Generation!R1310+Retail!R1310+Misc!R1310","v":107839.53529333467},{"$f":"+Distribution!S1310+Transmission!S1310+Generation!S1310+Retail!S1310+Misc!S1310","v":116155.33005691244},0]
[{"$f":"ROW()","v":1311},null,null,null,"Total Accum Deferred Income Taxes ","F42",null,{"$f":"+Distribution!H1311+Transmission!H1311+Generation!H1311+Retail!H1311+Misc!H1311","v":-1572560343.251147},{"$f":"+Distribution!I1311+Transmission!I1311+Generation!I1311+Retail!I1311+Misc!I1311","v":-642184206.07577789},{"$f":"+Distribution!J1311+Transmission!J1311+Generation!J1311+Retail!J1311+Misc!J1311","v":-405810249.26638895},{"$f":"+Distribution!K1311+Transmission!K1311+Generation!K1311+Retail!K1311+Misc!K1311","v":-126678520.90813272},{"$f":"+Distribution!L1311+Transmission!L1311+Generation!L1311+Retail!L1311+Misc!L1311","v":-6767837.3715493577},{"$f":"+Distribution!M1311+Transmission!M1311+Generation!M1311+Retail!M1311+Misc!M1311","v":-205274466.03241485},{"$f":"+Distribution!N1311+Transmission!N1311+Generation!N1311+Retail!N1311+Misc!N1311","v":-16493582.673956733},{"$f":"+Distribution!O1311+Transmission!O1311+Generation!O1311+Retail!O1311+Misc!O1311","v":-483439.37031415274},{"$f":"+Distribution!P1311+Transmission!P1311+Generation!P1311+Retail!P1311+Misc!P1311","v":-654704.1933986278},{"$f":"+Distribution!Q1311+Transmission!Q1311+Generation!Q1311+Retail!Q1311+Misc!Q1311","v":-115782650.63580342},{"$f":"+Distribution!R1311+Transmission!R1311+Generation!R1311+Retail!R1311+Misc!R1311","v":-25084570.732149098},{"$f":"+Distribution!S1311+Transmission!S1311+Generation!S1311+Retail!S1311+Misc!S1311","v":-27346115.991261676},0]
[{"$f":"ROW()","v":1312}]
[{"$f":"ROW()","v":1313}]
[{"$f":"ROW()","v":1314},null,"283","Accum Deferred Income Taxes ",null,"F104D",null,{"$f":"+Distribution!H1314+Transmission!H1314+Generation!H1314+Retail!H1314+Misc!H1314","v":-15967557.212336363},{"$f":"+Distribution!I1314+Transmission!I1314+Generation!I1314+Retail!I1314+Misc!I1314","v":-5831598.6676275842},{"$f":"+Distribution!J1314+Transmission!J1314+Generation!J1314+Retail!J1314+Misc!J1314","v":-4236757.491246881},{"$f":"+Distribution!K1314+Transmission!K1314+Generation!K1314+Retail!K1314+Misc!K1314","v":-1349367.3540677791},{"$f":"+Distribution!L1314+Transmission!L1314+Generation!L1314+Retail!L1314+Misc!L1314","v":-44189.188139215432},{"$f":"+Distribution!M1314+Transmission!M1314+Generation!M1314+Retail!M1314+Misc!M1314","v":-2569935.543766961},{"$f":"+Distribution!N1314+Transmission!N1314+Generation!N1314+Retail!N1314+Misc!N1314","v":-156406.87815613244},{"$f":"+Distribution!O1314+Transmission!O1314+Generation!O1314+Retail!O1314+Misc!O1314","v":-4154.733408585731},{"$f":"+Distribution!P1314+Transmission!P1314+Generation!P1314+Retail!P1314+Misc!P1314","v":-6886.9457931774123},{"$f":"+Distribution!Q1314+Transmission!Q1314+Generation!Q1314+Retail!Q1314+Misc!Q1314","v":-1106166.7571013996},{"$f":"+Distribution!R1314+Transmission!R1314+Generation!R1314+Retail!R1314+Misc!R1314","v":-315697.93077165732},{"$f":"+Distribution!S1314+Transmission!S1314+Generation!S1314+Retail!S1314+Misc!S1314","v":-346395.72225699358},{"$f":"ROUND(SUM(I1314:S1314)-H1314,0)","v":0}]
[{"$f":"ROW()","v":1315},null,null,null," Labor","F138D",null,{"$f":"+Distribution!H1315+Transmission!H1315+Generation!H1315+Retail!H1315+Misc!H1315","v":-5555745.1392047843},{"$f":"+Distribution!I1315+Transmission!I1315+Generation!I1315+Retail!I1315+Misc!I1315","v":-2747617.5134002813},{"$f":"+Distribution!J1315+Transmission!J1315+Generation!J1315+Retail!J1315+Misc!J1315","v":-1221193.314384491},{"$f":"+Distribution!K1315+Transmission!K1315+Generation!K1315+Retail!K1315+Misc!K1315","v":-377998.924661853},{"$f":"+Distribution!L1315+Transmission!L1315+Generation!L1315+Retail!L1315+Misc!L1315","v":-70377.107055435088},{"$f":"+Distribution!M1315+Transmission!M1315+Generation!M1315+Retail!M1315+Misc!M1315","v":-512104.62238551764},{"$f":"+Distribution!N1315+Transmission!N1315+Generation!N1315+Retail!N1315+Misc!N1315","v":-53020.98085383523},{"$f":"+Distribution!O1315+Transmission!O1315+Generation!O1315+Retail!O1315+Misc!O1315","v":-3661.8175914730905},{"$f":"+Distribution!P1315+Transmission!P1315+Generation!P1315+Retail!P1315+Misc!P1315","v":-2211.9441947579844},{"$f":"+Distribution!Q1315+Transmission!Q1315+Generation!Q1315+Retail!Q1315+Misc!Q1315","v":-438912.79828020936},{"$f":"+Distribution!R1315+Transmission!R1315+Generation!R1315+Retail!R1315+Misc!R1315","v":-61935.068859032632},{"$f":"+Distribution!S1315+Transmission!S1315+Generation!S1315+Retail!S1315+Misc!S1315","v":-66711.047537898514},0]
[{"$f":"ROW()","v":1316},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1316+Transmission!H1316+Generation!H1316+Retail!H1316+Misc!H1316","v":0},{"$f":"+Distribution!I1316+Transmission!I1316+Generation!I1316+Retail!I1316+Misc!I1316","v":0},{"$f":"+Distribution!J1316+Transmission!J1316+Generation!J1316+Retail!J1316+Misc!J1316","v":0},{"$f":"+Distribution!K1316+Transmission!K1316+Generation!K1316+Retail!K1316+Misc!K1316","v":0},{"$f":"+Distribution!L1316+Transmission!L1316+Generation!L1316+Retail!L1316+Misc!L1316","v":0},{"$f":"+Distribution!M1316+Transmission!M1316+Generation!M1316+Retail!M1316+Misc!M1316","v":0},{"$f":"+Distribution!N1316+Transmission!N1316+Generation!N1316+Retail!N1316+Misc!N1316","v":0},{"$f":"+Distribution!O1316+Transmission!O1316+Generation!O1316+Retail!O1316+Misc!O1316","v":0},{"$f":"+Distribution!P1316+Transmission!P1316+Generation!P1316+Retail!P1316+Misc!P1316","v":0},{"$f":"+Distribution!Q1316+Transmission!Q1316+Generation!Q1316+Retail!Q1316+Misc!Q1316","v":0},{"$f":"+Distribution!R1316+Transmission!R1316+Generation!R1316+Retail!R1316+Misc!R1316","v":0},{"$f":"+Distribution!S1316+Transmission!S1316+Generation!S1316+Retail!S1316+Misc!S1316","v":0},0]
[{"$f":"ROW()","v":1317},null,null,null,"Total Accum Deferred Income Taxes ",null,null,{"$f":"+Distribution!H1317+Transmission!H1317+Generation!H1317+Retail!H1317+Misc!H1317","v":-21523302.35154115},{"$f":"+Distribution!I1317+Transmission!I1317+Generation!I1317+Retail!I1317+Misc!I1317","v":-8579216.181027865},{"$f":"+Distribution!J1317+Transmission!J1317+Generation!J1317+Retail!J1317+Misc!J1317","v":-5457950.8056313721},{"$f":"+Distribution!K1317+Transmission!K1317+Generation!K1317+Retail!K1317+Misc!K1317","v":-1727366.278729632},{"$f":"+Distribution!L1317+Transmission!L1317+Generation!L1317+Retail!L1317+Misc!L1317","v":-114566.29519465052},{"$f":"+Distribution!M1317+Transmission!M1317+Generation!M1317+Retail!M1317+Misc!M1317","v":-3082040.1661524787},{"$f":"+Distribution!N1317+Transmission!N1317+Generation!N1317+Retail!N1317+Misc!N1317","v":-209427.85900996771},{"$f":"+Distribution!O1317+Transmission!O1317+Generation!O1317+Retail!O1317+Misc!O1317","v":-7816.551000058822},{"$f":"+Distribution!P1317+Transmission!P1317+Generation!P1317+Retail!P1317+Misc!P1317","v":-9098.8899879353958},{"$f":"+Distribution!Q1317+Transmission!Q1317+Generation!Q1317+Retail!Q1317+Misc!Q1317","v":-1545079.5553816089},{"$f":"+Distribution!R1317+Transmission!R1317+Generation!R1317+Retail!R1317+Misc!R1317","v":-377632.99963068997},{"$f":"+Distribution!S1317+Transmission!S1317+Generation!S1317+Retail!S1317+Misc!S1317","v":-413106.76979489205},{"$f":"ROUND(SUM(I1317:S1317)-H1317,0)","v":0}]
[{"$f":"ROW()","v":1318}]
[{"$f":"ROW()","v":1319},null,"255","Accum Investment Tax Credit",null,"F104D",null,{"$f":"+Distribution!H1319+Transmission!H1319+Generation!H1319+Retail!H1319+Misc!H1319","v":-108792.51753461518},{"$f":"+Distribution!I1319+Transmission!I1319+Generation!I1319+Retail!I1319+Misc!I1319","v":-44434.198422089561},{"$f":"+Distribution!J1319+Transmission!J1319+Generation!J1319+Retail!J1319+Misc!J1319","v":-28166.057445120798},{"$f":"+Distribution!K1319+Transmission!K1319+Generation!K1319+Retail!K1319+Misc!K1319","v":-8786.628890360269},{"$f":"+Distribution!L1319+Transmission!L1319+Generation!L1319+Retail!L1319+Misc!L1319","v":-479.78404832958535},{"$f":"+Distribution!M1319+Transmission!M1319+Generation!M1319+Retail!M1319+Misc!M1319","v":-14082.199564685567},{"$f":"+Distribution!N1319+Transmission!N1319+Generation!N1319+Retail!N1319+Misc!N1319","v":-1149.6511806262074},{"$f":"+Distribution!O1319+Transmission!O1319+Generation!O1319+Retail!O1319+Misc!O1319","v":-33.143954378661739},{"$f":"+Distribution!P1319+Transmission!P1319+Generation!P1319+Retail!P1319+Misc!P1319","v":-44.720330338362054},{"$f":"+Distribution!Q1319+Transmission!Q1319+Generation!Q1319+Retail!Q1319+Misc!Q1319","v":-8019.0787731924747},{"$f":"+Distribution!R1319+Transmission!R1319+Generation!R1319+Retail!R1319+Misc!R1319","v":-1720.8038553750689},{"$f":"+Distribution!S1319+Transmission!S1319+Generation!S1319+Retail!S1319+Misc!S1319","v":-1876.2510701186541},{"$f":"ROUND(SUM(I1319:S1319)-H1319,0)","v":0}]
[{"$f":"ROW()","v":1320},null,"TOTAL RATE BASE DEDUCTIONS",null,null,null,null,{"$f":"+Distribution!H1320+Transmission!H1320+Generation!H1320+Retail!H1320+Misc!H1320","v":-1614509930.537801},{"$f":"+Distribution!I1320+Transmission!I1320+Generation!I1320+Retail!I1320+Misc!I1320","v":-652377834.83613801},{"$f":"+Distribution!J1320+Transmission!J1320+Generation!J1320+Retail!J1320+Misc!J1320","v":-413124241.51514167},{"$f":"+Distribution!K1320+Transmission!K1320+Generation!K1320+Retail!K1320+Misc!K1320","v":-130548636.90209411},{"$f":"+Distribution!L1320+Transmission!L1320+Generation!L1320+Retail!L1320+Misc!L1320","v":-6558213.8953859182},{"$f":"+Distribution!M1320+Transmission!M1320+Generation!M1320+Retail!M1320+Misc!M1320","v":-214632953.31370598},{"$f":"+Distribution!N1320+Transmission!N1320+Generation!N1320+Retail!N1320+Misc!N1320","v":-16845237.543384064},{"$f":"+Distribution!O1320+Transmission!O1320+Generation!O1320+Retail!O1320+Misc!O1320","v":-502316.26656704873},{"$f":"+Distribution!P1320+Transmission!P1320+Generation!P1320+Retail!P1320+Misc!P1320","v":-735497.10333572782},{"$f":"+Distribution!Q1320+Transmission!Q1320+Generation!Q1320+Retail!Q1320+Misc!Q1320","v":-125516301.17224184},{"$f":"+Distribution!R1320+Transmission!R1320+Generation!R1320+Retail!R1320+Misc!R1320","v":-25674184.50357008},{"$f":"+Distribution!S1320+Transmission!S1320+Generation!S1320+Retail!S1320+Misc!S1320","v":-27994513.486237042},{"$f":"ROUND(SUM(I1320:S1320)-H1320,0)","v":0}]
[{"$f":"ROW()","v":1321}]
[{"$f":"ROW()","v":1322}]
[{"$f":"ROW()","v":1323}]
[{"$f":"ROW()","v":1324}]
[{"$f":"ROW()","v":1325},null,"108SP","Steam Prod Accumulated Depr",null,"F10",null,{"$f":"+Distribution!H1325+Transmission!H1325+Generation!H1325+Retail!H1325+Misc!H1325","v":-988925085.98052883},{"$f":"+Distribution!I1325+Transmission!I1325+Generation!I1325+Retail!I1325+Misc!I1325","v":-341748401.95481348},{"$f":"+Distribution!J1325+Transmission!J1325+Generation!J1325+Retail!J1325+Misc!J1325","v":-266255303.22993308},{"$f":"+Distribution!K1325+Transmission!K1325+Generation!K1325+Retail!K1325+Misc!K1325","v":-85360371.118943661},{"$f":"+Distribution!L1325+Transmission!L1325+Generation!L1325+Retail!L1325+Misc!L1325","v":-1874713.9228334501},{"$f":"+Distribution!M1325+Transmission!M1325+Generation!M1325+Retail!M1325+Misc!M1325","v":-173082274.51352844},{"$f":"+Distribution!N1325+Transmission!N1325+Generation!N1325+Retail!N1325+Misc!N1325","v":-9222670.953851698},{"$f":"+Distribution!O1325+Transmission!O1325+Generation!O1325+Retail!O1325+Misc!O1325","v":-231309.70039456242},{"$f":"+Distribution!P1325+Transmission!P1325+Generation!P1325+Retail!P1325+Misc!P1325","v":-419562.47655230702},{"$f":"+Distribution!Q1325+Transmission!Q1325+Generation!Q1325+Retail!Q1325+Misc!Q1325","v":-66632146.070782222},{"$f":"+Distribution!R1325+Transmission!R1325+Generation!R1325+Retail!R1325+Misc!R1325","v":-21259228.374641038},{"$f":"+Distribution!S1325+Transmission!S1325+Generation!S1325+Retail!S1325+Misc!S1325","v":-22839103.664254759},{"$f":"ROUND(SUM(I1325:S1325)-H1325,0)","v":0}]
[{"$f":"ROW()","v":1326},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1326+Transmission!H1326+Generation!H1326+Retail!H1326+Misc!H1326","v":-75999482.754617065},{"$f":"+Distribution!I1326+Transmission!I1326+Generation!I1326+Retail!I1326+Misc!I1326","v":-26263568.544254899},{"$f":"+Distribution!J1326+Transmission!J1326+Generation!J1326+Retail!J1326+Misc!J1326","v":-20461878.875370193},{"$f":"+Distribution!K1326+Transmission!K1326+Generation!K1326+Retail!K1326+Misc!K1326","v":-6559995.4382283734},{"$f":"+Distribution!L1326+Transmission!L1326+Generation!L1326+Retail!L1326+Misc!L1326","v":-144072.8832426712},{"$f":"+Distribution!M1326+Transmission!M1326+Generation!M1326+Retail!M1326+Misc!M1326","v":-13301476.04050141},{"$f":"+Distribution!N1326+Transmission!N1326+Generation!N1326+Retail!N1326+Misc!N1326","v":-708767.7641565667},{"$f":"+Distribution!O1326+Transmission!O1326+Generation!O1326+Retail!O1326+Misc!O1326","v":-17776.288452306802},{"$f":"+Distribution!P1326+Transmission!P1326+Generation!P1326+Retail!P1326+Misc!P1326","v":-32243.62659341954},{"$f":"+Distribution!Q1326+Transmission!Q1326+Generation!Q1326+Retail!Q1326+Misc!Q1326","v":-5120720.171830331},{"$f":"+Distribution!R1326+Transmission!R1326+Generation!R1326+Retail!R1326+Misc!R1326","v":-1633784.3817896729},{"$f":"+Distribution!S1326+Transmission!S1326+Generation!S1326+Retail!S1326+Misc!S1326","v":-1755198.7401972092},0]
[{"$f":"ROW()","v":1327},null,null,null,"Total Steam Prod Accumulated Depr",null,null,{"$f":"+Distribution!H1327+Transmission!H1327+Generation!H1327+Retail!H1327+Misc!H1327","v":-1064924568.7351459},{"$f":"+Distribution!I1327+Transmission!I1327+Generation!I1327+Retail!I1327+Misc!I1327","v":-368011970.49906838},{"$f":"+Distribution!J1327+Transmission!J1327+Generation!J1327+Retail!J1327+Misc!J1327","v":-286717182.10530329},{"$f":"+Distribution!K1327+Transmission!K1327+Generation!K1327+Retail!K1327+Misc!K1327","v":-91920366.55717203},{"$f":"+Distribution!L1327+Transmission!L1327+Generation!L1327+Retail!L1327+Misc!L1327","v":-2018786.8060761213},{"$f":"+Distribution!M1327+Transmission!M1327+Generation!M1327+Retail!M1327+Misc!M1327","v":-186383750.55402985},{"$f":"+Distribution!N1327+Transmission!N1327+Generation!N1327+Retail!N1327+Misc!N1327","v":-9931438.7180082649},{"$f":"+Distribution!O1327+Transmission!O1327+Generation!O1327+Retail!O1327+Misc!O1327","v":-249085.98884686921},{"$f":"+Distribution!P1327+Transmission!P1327+Generation!P1327+Retail!P1327+Misc!P1327","v":-451806.10314572655},{"$f":"+Distribution!Q1327+Transmission!Q1327+Generation!Q1327+Retail!Q1327+Misc!Q1327","v":-71752866.242612556},{"$f":"+Distribution!R1327+Transmission!R1327+Generation!R1327+Retail!R1327+Misc!R1327","v":-22893012.756430712},{"$f":"+Distribution!S1327+Transmission!S1327+Generation!S1327+Retail!S1327+Misc!S1327","v":-24594302.404451966},0]
[{"$f":"ROW()","v":1328}]
[{"$f":"ROW()","v":1329},null,"108NP","Nuclear Prod Accumulated Depr",null,"F10",null,{"$f":"+Distribution!H1329+Transmission!H1329+Generation!H1329+Retail!H1329+Misc!H1329","v":0},{"$f":"+Distribution!I1329+Transmission!I1329+Generation!I1329+Retail!I1329+Misc!I1329","v":0},{"$f":"+Distribution!J1329+Transmission!J1329+Generation!J1329+Retail!J1329+Misc!J1329","v":0},{"$f":"+Distribution!K1329+Transmission!K1329+Generation!K1329+Retail!K1329+Misc!K1329","v":0},{"$f":"+Distribution!L1329+Transmission!L1329+Generation!L1329+Retail!L1329+Misc!L1329","v":0},{"$f":"+Distribution!M1329+Transmission!M1329+Generation!M1329+Retail!M1329+Misc!M1329","v":0},{"$f":"+Distribution!N1329+Transmission!N1329+Generation!N1329+Retail!N1329+Misc!N1329","v":0},{"$f":"+Distribution!O1329+Transmission!O1329+Generation!O1329+Retail!O1329+Misc!O1329","v":0},{"$f":"+Distribution!P1329+Transmission!P1329+Generation!P1329+Retail!P1329+Misc!P1329","v":0},{"$f":"+Distribution!Q1329+Transmission!Q1329+Generation!Q1329+Retail!Q1329+Misc!Q1329","v":0},{"$f":"+Distribution!R1329+Transmission!R1329+Generation!R1329+Retail!R1329+Misc!R1329","v":0},{"$f":"+Distribution!S1329+Transmission!S1329+Generation!S1329+Retail!S1329+Misc!S1329","v":0},{"$f":"ROUND(SUM(I1329:S1329)-H1329,0)","v":0}]
[{"$f":"ROW()","v":1330}]
[{"$f":"ROW()","v":1331},null,"108HP","Hydraulic Prod Accum Depr",null,"F10",null,{"$f":"+Distribution!H1331+Transmission!H1331+Generation!H1331+Retail!H1331+Misc!H1331","v":-111628181.48115626},{"$f":"+Distribution!I1331+Transmission!I1331+Generation!I1331+Retail!I1331+Misc!I1331","v":-38575978.276941165},{"$f":"+Distribution!J1331+Transmission!J1331+Generation!J1331+Retail!J1331+Misc!J1331","v":-30054445.711428192},{"$f":"+Distribution!K1331+Transmission!K1331+Generation!K1331+Retail!K1331+Misc!K1331","v":-9635333.4884983432},{"$f":"+Distribution!L1331+Transmission!L1331+Generation!L1331+Retail!L1331+Misc!L1331","v":-211614.51860209269},{"$f":"+Distribution!M1331+Transmission!M1331+Generation!M1331+Retail!M1331+Misc!M1331","v":-19537232.723154798},{"$f":"+Distribution!N1331+Transmission!N1331+Generation!N1331+Retail!N1331+Misc!N1331","v":-1041039.4089222408},{"$f":"+Distribution!O1331+Transmission!O1331+Generation!O1331+Retail!O1331+Misc!O1331","v":-26109.84550805953},{"$f":"+Distribution!P1331+Transmission!P1331+Generation!P1331+Retail!P1331+Misc!P1331","v":-47359.498650827474},{"$f":"+Distribution!Q1331+Transmission!Q1331+Generation!Q1331+Retail!Q1331+Misc!Q1331","v":-7521323.3029611306},{"$f":"+Distribution!R1331+Transmission!R1331+Generation!R1331+Retail!R1331+Misc!R1331","v":-2399705.5356329605},{"$f":"+Distribution!S1331+Transmission!S1331+Generation!S1331+Retail!S1331+Misc!S1331","v":-2578039.1708564349},{"$f":"ROUND(SUM(I1331:S1331)-H1331,0)","v":0}]
[{"$f":"ROW()","v":1332}]
[{"$f":"ROW()","v":1333},null,"108OP","Other Production  - Accum Depr",null,"F10",null,{"$f":"+Distribution!H1333+Transmission!H1333+Generation!H1333+Retail!H1333+Misc!H1333","v":-96066062.167547345},{"$f":"+Distribution!I1333+Transmission!I1333+Generation!I1333+Retail!I1333+Misc!I1333","v":-33198089.211478934},{"$f":"+Distribution!J1333+Transmission!J1333+Generation!J1333+Retail!J1333+Misc!J1333","v":-25864546.137147475},{"$f":"+Distribution!K1333+Transmission!K1333+Generation!K1333+Retail!K1333+Misc!K1333","v":-8292068.6660777163},{"$f":"+Distribution!L1333+Transmission!L1333+Generation!L1333+Retail!L1333+Misc!L1333","v":-182113.27309865688},{"$f":"+Distribution!M1333+Transmission!M1333+Generation!M1333+Retail!M1333+Misc!M1333","v":-16813541.0651768},{"$f":"+Distribution!N1333+Transmission!N1333+Generation!N1333+Retail!N1333+Misc!N1333","v":-895907.78286819067},{"$f":"+Distribution!O1333+Transmission!O1333+Generation!O1333+Retail!O1333+Misc!O1333","v":-22469.863868432902},{"$f":"+Distribution!P1333+Transmission!P1333+Generation!P1333+Retail!P1333+Misc!P1333","v":-40757.096292769784},{"$f":"+Distribution!Q1333+Transmission!Q1333+Generation!Q1333+Retail!Q1333+Misc!Q1333","v":-6472773.2944969432},{"$f":"+Distribution!R1333+Transmission!R1333+Generation!R1333+Retail!R1333+Misc!R1333","v":-2065161.844536891},{"$f":"+Distribution!S1333+Transmission!S1333+Generation!S1333+Retail!S1333+Misc!S1333","v":-2218633.9325045249},{"$f":"ROUND(SUM(I1333:S1333)-H1333,0)","v":0}]
[{"$f":"ROW()","v":1334},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1334+Transmission!H1334+Generation!H1334+Retail!H1334+Misc!H1334","v":-10226013.328297697},{"$f":"+Distribution!I1334+Transmission!I1334+Generation!I1334+Retail!I1334+Misc!I1334","v":-3533860.919150725},{"$f":"+Distribution!J1334+Transmission!J1334+Generation!J1334+Retail!J1334+Misc!J1334","v":-2753221.9762224224},{"$f":"+Distribution!K1334+Transmission!K1334+Generation!K1334+Retail!K1334+Misc!K1334","v":-882671.80714226747},{"$f":"+Distribution!L1334+Transmission!L1334+Generation!L1334+Retail!L1334+Misc!L1334","v":-19385.542781162272},{"$f":"+Distribution!M1334+Transmission!M1334+Generation!M1334+Retail!M1334+Misc!M1334","v":-1789763.1187224949},{"$f":"+Distribution!N1334+Transmission!N1334+Generation!N1334+Retail!N1334+Misc!N1334","v":-95367.341200654322},{"$f":"+Distribution!O1334+Transmission!O1334+Generation!O1334+Retail!O1334+Misc!O1334","v":-2391.8657871380105},{"$f":"+Distribution!P1334+Transmission!P1334+Generation!P1334+Retail!P1334+Misc!P1334","v":-4338.4999916585766},{"$f":"+Distribution!Q1334+Transmission!Q1334+Generation!Q1334+Retail!Q1334+Misc!Q1334","v":-689011.96205099998},{"$f":"+Distribution!R1334+Transmission!R1334+Generation!R1334+Retail!R1334+Misc!R1334","v":-219831.77066729221},{"$f":"+Distribution!S1334+Transmission!S1334+Generation!S1334+Retail!S1334+Misc!S1334","v":-236168.52458088056},0]
[{"$f":"ROW()","v":1335},null,null,null,"Wind Generation","F10",null,{"$f":"+Distribution!H1335+Transmission!H1335+Generation!H1335+Retail!H1335+Misc!H1335","v":-147130630.17849439},{"$f":"+Distribution!I1335+Transmission!I1335+Generation!I1335+Retail!I1335+Misc!I1335","v":-50844759.077226117},{"$f":"+Distribution!J1335+Transmission!J1335+Generation!J1335+Retail!J1335+Misc!J1335","v":-39613021.35817948},{"$f":"+Distribution!K1335+Transmission!K1335+Generation!K1335+Retail!K1335+Misc!K1335","v":-12699774.101238254},{"$f":"+Distribution!L1335+Transmission!L1335+Generation!L1335+Retail!L1335+Misc!L1335","v":-278916.82067848125},{"$f":"+Distribution!M1335+Transmission!M1335+Generation!M1335+Retail!M1335+Misc!M1335","v":-25750893.048337534},{"$f":"+Distribution!N1335+Transmission!N1335+Generation!N1335+Retail!N1335+Misc!N1335","v":-1372133.6515836078},{"$f":"+Distribution!O1335+Transmission!O1335+Generation!O1335+Retail!O1335+Misc!O1335","v":-34413.872666307085},{"$f":"+Distribution!P1335+Transmission!P1335+Generation!P1335+Retail!P1335+Misc!P1335","v":-62421.807727917359},{"$f":"+Distribution!Q1335+Transmission!Q1335+Generation!Q1335+Retail!Q1335+Misc!Q1335","v":-9913419.9147342723},{"$f":"+Distribution!R1335+Transmission!R1335+Generation!R1335+Retail!R1335+Misc!R1335","v":-3162912.6535587255},{"$f":"+Distribution!S1335+Transmission!S1335+Generation!S1335+Retail!S1335+Misc!S1335","v":-3397963.8725636755},0]
[{"$f":"ROW()","v":1336},null,null,null,"Total Other Production - Accum Depr",null,null,{"$f":"+Distribution!H1336+Transmission!H1336+Generation!H1336+Retail!H1336+Misc!H1336","v":-253422705.67433944},{"$f":"+Distribution!I1336+Transmission!I1336+Generation!I1336+Retail!I1336+Misc!I1336","v":-87576709.207855776},{"$f":"+Distribution!J1336+Transmission!J1336+Generation!J1336+Retail!J1336+Misc!J1336","v":-68230789.471549377},{"$f":"+Distribution!K1336+Transmission!K1336+Generation!K1336+Retail!K1336+Misc!K1336","v":-21874514.574458238},{"$f":"+Distribution!L1336+Transmission!L1336+Generation!L1336+Retail!L1336+Misc!L1336","v":-480415.63655830041},{"$f":"+Distribution!M1336+Transmission!M1336+Generation!M1336+Retail!M1336+Misc!M1336","v":-44354197.232236832},{"$f":"+Distribution!N1336+Transmission!N1336+Generation!N1336+Retail!N1336+Misc!N1336","v":-2363408.7756524528},{"$f":"+Distribution!O1336+Transmission!O1336+Generation!O1336+Retail!O1336+Misc!O1336","v":-59275.602321877996},{"$f":"+Distribution!P1336+Transmission!P1336+Generation!P1336+Retail!P1336+Misc!P1336","v":-107517.40401234572},{"$f":"+Distribution!Q1336+Transmission!Q1336+Generation!Q1336+Retail!Q1336+Misc!Q1336","v":-17075205.171282217},{"$f":"+Distribution!R1336+Transmission!R1336+Generation!R1336+Retail!R1336+Misc!R1336","v":-5447906.2687629089},{"$f":"+Distribution!S1336+Transmission!S1336+Generation!S1336+Retail!S1336+Misc!S1336","v":-5852766.3296490815},0]
[{"$f":"ROW()","v":1337}]
[{"$f":"ROW()","v":1338},null,"108EP","Experimental Plant - Accum Depr",null,"F10",null,{"$f":"+Distribution!H1338+Transmission!H1338+Generation!H1338+Retail!H1338+Misc!H1338","v":0},{"$f":"+Distribution!I1338+Transmission!I1338+Generation!I1338+Retail!I1338+Misc!I1338","v":0},{"$f":"+Distribution!J1338+Transmission!J1338+Generation!J1338+Retail!J1338+Misc!J1338","v":0},{"$f":"+Distribution!K1338+Transmission!K1338+Generation!K1338+Retail!K1338+Misc!K1338","v":0},{"$f":"+Distribution!L1338+Transmission!L1338+Generation!L1338+Retail!L1338+Misc!L1338","v":0},{"$f":"+Distribution!M1338+Transmission!M1338+Generation!M1338+Retail!M1338+Misc!M1338","v":0},{"$f":"+Distribution!N1338+Transmission!N1338+Generation!N1338+Retail!N1338+Misc!N1338","v":0},{"$f":"+Distribution!O1338+Transmission!O1338+Generation!O1338+Retail!O1338+Misc!O1338","v":0},{"$f":"+Distribution!P1338+Transmission!P1338+Generation!P1338+Retail!P1338+Misc!P1338","v":0},{"$f":"+Distribution!Q1338+Transmission!Q1338+Generation!Q1338+Retail!Q1338+Misc!Q1338","v":0},{"$f":"+Distribution!R1338+Transmission!R1338+Generation!R1338+Retail!R1338+Misc!R1338","v":0},{"$f":"+Distribution!S1338+Transmission!S1338+Generation!S1338+Retail!S1338+Misc!S1338","v":0},{"$f":"ROUND(SUM(I1338:S1338)-H1338,0)","v":0}]
[{"$f":"ROW()","v":1339}]
[{"$f":"ROW()","v":1340}]
[{"$f":"ROW()","v":1341}]
[{"$f":"ROW()","v":1342},null,"TOTAL PRODUCTION PLANT DEPRECIATION",null,null,null,null,{"$f":"+Distribution!H1342+Transmission!H1342+Generation!H1342+Retail!H1342+Misc!H1342","v":-1429975455.8906417},{"$f":"+Distribution!I1342+Transmission!I1342+Generation!I1342+Retail!I1342+Misc!I1342","v":-494164657.98386532},{"$f":"+Distribution!J1342+Transmission!J1342+Generation!J1342+Retail!J1342+Misc!J1342","v":-385002417.28828084},{"$f":"+Distribution!K1342+Transmission!K1342+Generation!K1342+Retail!K1342+Misc!K1342","v":-123430214.62012862},{"$f":"+Distribution!L1342+Transmission!L1342+Generation!L1342+Retail!L1342+Misc!L1342","v":-2710816.9612365142},{"$f":"+Distribution!M1342+Transmission!M1342+Generation!M1342+Retail!M1342+Misc!M1342","v":-250275180.5094215},{"$f":"+Distribution!N1342+Transmission!N1342+Generation!N1342+Retail!N1342+Misc!N1342","v":-13335886.902582958},{"$f":"+Distribution!O1342+Transmission!O1342+Generation!O1342+Retail!O1342+Misc!O1342","v":-334471.43667680677},{"$f":"+Distribution!P1342+Transmission!P1342+Generation!P1342+Retail!P1342+Misc!P1342","v":-606683.00580889976},{"$f":"+Distribution!Q1342+Transmission!Q1342+Generation!Q1342+Retail!Q1342+Misc!Q1342","v":-96349394.716855898},{"$f":"+Distribution!R1342+Transmission!R1342+Generation!R1342+Retail!R1342+Misc!R1342","v":-30740624.560826581},{"$f":"+Distribution!S1342+Transmission!S1342+Generation!S1342+Retail!S1342+Misc!S1342","v":-33025107.904957481},{"$f":"ROUND(SUM(I1342:S1342)-H1342,0)","v":0}]
[{"$f":"ROW()","v":1343}]
[{"$f":"ROW()","v":1344}]
[{"$f":"ROW()","v":1345}]
[{"$f":"ROW()","v":1346}]
[{"$f":"ROW()","v":1347},null,"108TP","Transmission Plant Accum Depr",null,"F106",null,{"$f":"+Distribution!H1347+Transmission!H1347+Generation!H1347+Retail!H1347+Misc!H1347","v":-556621815.19106889},{"$f":"+Distribution!I1347+Transmission!I1347+Generation!I1347+Retail!I1347+Misc!I1347","v":-191395741.14412475},{"$f":"+Distribution!J1347+Transmission!J1347+Generation!J1347+Retail!J1347+Misc!J1347","v":-149115930.9121941},{"$f":"+Distribution!K1347+Transmission!K1347+Generation!K1347+Retail!K1347+Misc!K1347","v":-47805963.103839025},{"$f":"+Distribution!L1347+Transmission!L1347+Generation!L1347+Retail!L1347+Misc!L1347","v":-1049931.0564189863},{"$f":"+Distribution!M1347+Transmission!M1347+Generation!M1347+Retail!M1347+Misc!M1347","v":-99616756.671682745},{"$f":"+Distribution!N1347+Transmission!N1347+Generation!N1347+Retail!N1347+Misc!N1347","v":-5165144.6866874667},{"$f":"+Distribution!O1347+Transmission!O1347+Generation!O1347+Retail!O1347+Misc!O1347","v":-129544.69219931097},{"$f":"+Distribution!P1347+Transmission!P1347+Generation!P1347+Retail!P1347+Misc!P1347","v":-234975.41084803955},{"$f":"+Distribution!Q1347+Transmission!Q1347+Generation!Q1347+Retail!Q1347+Misc!Q1347","v":-37317245.401273817},{"$f":"+Distribution!R1347+Transmission!R1347+Generation!R1347+Retail!R1347+Misc!R1347","v":-11999572.269813094},{"$f":"+Distribution!S1347+Transmission!S1347+Generation!S1347+Retail!S1347+Misc!S1347","v":-12791009.841987545},{"$f":"ROUND(SUM(I1347:S1347)-H1347,0)","v":0}]
[{"$f":"ROW()","v":1348}]
[{"$f":"ROW()","v":1349}]
[{"$f":"ROW()","v":1350}]
[{"$f":"ROW()","v":1351}]
[{"$f":"ROW()","v":1352},null,"108360","Land and Land Rights",null,"F118",null,{"$f":"+Distribution!H1352+Transmission!H1352+Generation!H1352+Retail!H1352+Misc!H1352","v":-2640268.86153846},{"$f":"+Distribution!I1352+Transmission!I1352+Generation!I1352+Retail!I1352+Misc!I1352","v":-1293283.4786188439},{"$f":"+Distribution!J1352+Transmission!J1352+Generation!J1352+Retail!J1352+Misc!J1352","v":-809308.73969582922},{"$f":"+Distribution!K1352+Transmission!K1352+Generation!K1352+Retail!K1352+Misc!K1352","v":-249718.83651201744},{"$f":"+Distribution!L1352+Transmission!L1352+Generation!L1352+Retail!L1352+Misc!L1352","v":-1946.5681891469562},{"$f":"+Distribution!M1352+Transmission!M1352+Generation!M1352+Retail!M1352+Misc!M1352","v":0},{"$f":"+Distribution!N1352+Transmission!N1352+Generation!N1352+Retail!N1352+Misc!N1352","v":-45919.39752760141},{"$f":"+Distribution!O1352+Transmission!O1352+Generation!O1352+Retail!O1352+Misc!O1352","v":-577.44179046660486},{"$f":"+Distribution!P1352+Transmission!P1352+Generation!P1352+Retail!P1352+Misc!P1352","v":-431.68094847426806},{"$f":"+Distribution!Q1352+Transmission!Q1352+Generation!Q1352+Retail!Q1352+Misc!Q1352","v":-239082.71825608012},{"$f":"+Distribution!R1352+Transmission!R1352+Generation!R1352+Retail!R1352+Misc!R1352","v":0},{"$f":"+Distribution!S1352+Transmission!S1352+Generation!S1352+Retail!S1352+Misc!S1352","v":0},{"$f":"ROUND(SUM(I1352:S1352)-H1352,0)","v":0}]
[{"$f":"ROW()","v":1353}]
[{"$f":"ROW()","v":1354},null,"108361","Structures and Improvements",null,"F119",null,{"$f":"+Distribution!H1354+Transmission!H1354+Generation!H1354+Retail!H1354+Misc!H1354","v":-7835419.6661538426},{"$f":"+Distribution!I1354+Transmission!I1354+Generation!I1354+Retail!I1354+Misc!I1354","v":-3838025.3427589545},{"$f":"+Distribution!J1354+Transmission!J1354+Generation!J1354+Retail!J1354+Misc!J1354","v":-2401752.9833336291},{"$f":"+Distribution!K1354+Transmission!K1354+Generation!K1354+Retail!K1354+Misc!K1354","v":-741080.54339405219},{"$f":"+Distribution!L1354+Transmission!L1354+Generation!L1354+Retail!L1354+Misc!L1354","v":-5776.7520925366025},{"$f":"+Distribution!M1354+Transmission!M1354+Generation!M1354+Retail!M1354+Misc!M1354","v":0},{"$f":"+Distribution!N1354+Transmission!N1354+Generation!N1354+Retail!N1354+Misc!N1354","v":-136273.14842324561},{"$f":"+Distribution!O1354+Transmission!O1354+Generation!O1354+Retail!O1354+Misc!O1354","v":-1713.6507675376433},{"$f":"+Distribution!P1354+Transmission!P1354+Generation!P1354+Retail!P1354+Misc!P1354","v":-1281.0821816109781},{"$f":"+Distribution!Q1354+Transmission!Q1354+Generation!Q1354+Retail!Q1354+Misc!Q1354","v":-709516.16320227564},{"$f":"+Distribution!R1354+Transmission!R1354+Generation!R1354+Retail!R1354+Misc!R1354","v":0},{"$f":"+Distribution!S1354+Transmission!S1354+Generation!S1354+Retail!S1354+Misc!S1354","v":0},{"$f":"ROUND(SUM(I1354:S1354)-H1354,0)","v":0}]
[{"$f":"ROW()","v":1355}]
[{"$f":"ROW()","v":1356},null,"108362","Station Equipment",null,"F120",null,{"$f":"+Distribution!H1356+Transmission!H1356+Generation!H1356+Retail!H1356+Misc!H1356","v":-87429928.033076912},{"$f":"+Distribution!I1356+Transmission!I1356+Generation!I1356+Retail!I1356+Misc!I1356","v":-42825820.926482119},{"$f":"+Distribution!J1356+Transmission!J1356+Generation!J1356+Retail!J1356+Misc!J1356","v":-26799469.515735839},{"$f":"+Distribution!K1356+Transmission!K1356+Generation!K1356+Retail!K1356+Misc!K1356","v":-8269195.6954821479},{"$f":"+Distribution!L1356+Transmission!L1356+Generation!L1356+Retail!L1356+Misc!L1356","v":-64458.706902079692},{"$f":"+Distribution!M1356+Transmission!M1356+Generation!M1356+Retail!M1356+Misc!M1356","v":0},{"$f":"+Distribution!N1356+Transmission!N1356+Generation!N1356+Retail!N1356+Misc!N1356","v":-1520576.0593718837},{"$f":"+Distribution!O1356+Transmission!O1356+Generation!O1356+Retail!O1356+Misc!O1356","v":-19121.421654902522},{"$f":"+Distribution!P1356+Transmission!P1356+Generation!P1356+Retail!P1356+Misc!P1356","v":-14294.693547369952},{"$f":"+Distribution!Q1356+Transmission!Q1356+Generation!Q1356+Retail!Q1356+Misc!Q1356","v":-7916991.0139005743},{"$f":"+Distribution!R1356+Transmission!R1356+Generation!R1356+Retail!R1356+Misc!R1356","v":0},{"$f":"+Distribution!S1356+Transmission!S1356+Generation!S1356+Retail!S1356+Misc!S1356","v":0},{"$f":"ROUND(SUM(I1356:S1356)-H1356,0)","v":0}]
[{"$f":"ROW()","v":1357}]
[{"$f":"ROW()","v":1358},null,"Distribution - METER -  Unbundled"]
[{"$f":"ROW()","v":1359}]
[{"$f":"ROW()","v":1360},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":1361},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!K10","v":"General"},{"$f":"'Hot Sheet'!L10","v":"Street & Area"},{"$f":"'Hot Sheet'!M10","v":"General"},null,{"$f":"'Hot Sheet'!O10","v":"Traffic"},{"$f":"'Hot Sheet'!P10","v":"Outdoor"},{"$f":"'Hot Sheet'!Q10","v":"General"}]
[{"$f":"ROW()","v":1362},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!K11","v":"+1 MW"},{"$f":"'Hot Sheet'!L11","v":"Lighting"},{"$f":"'Hot Sheet'!M11","v":"Trans"},{"$f":"'Hot Sheet'!N11","v":"Irrigation"},{"$f":"'Hot Sheet'!O11","v":"Signals"},{"$f":"'Hot Sheet'!P11","v":"Lighting"},{"$f":"'Hot Sheet'!Q11","v":"Small Dist."},{"$f":"'Hot Sheet'!R11","v":"Industrial"},{"$f":"'Hot Sheet'!S11","v":"Industrial"}]
[{"$f":"ROW()","v":1363},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!K12","v":"Sch 8"},{"$f":"'Hot Sheet'!L12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!M12","v":"Sch 9"},{"$f":"'Hot Sheet'!N12","v":"Sch 10"},{"$f":"'Hot Sheet'!O12","v":"Sch 15"},{"$f":"'Hot Sheet'!P12","v":"Sch 15"},{"$f":"'Hot Sheet'!Q12","v":"Sch 23"},{"$f":"'Hot Sheet'!R12","v":"Cust 1"},{"$f":"'Hot Sheet'!S12","v":"Cust 2"}]
[{"$f":"ROW()","v":1364}]
[{"$f":"ROW()","v":1365},null,"108364","Poles, Towers & Fixtures",null,"F121",null,{"$f":"+Distribution!H1365+Transmission!H1365+Generation!H1365+Retail!H1365+Misc!H1365","v":-184868633.83153799},{"$f":"+Distribution!I1365+Transmission!I1365+Generation!I1365+Retail!I1365+Misc!I1365","v":-89627986.476520836},{"$f":"+Distribution!J1365+Transmission!J1365+Generation!J1365+Retail!J1365+Misc!J1365","v":-55833374.046136767},{"$f":"+Distribution!K1365+Transmission!K1365+Generation!K1365+Retail!K1365+Misc!K1365","v":-17227844.605486102},{"$f":"+Distribution!L1365+Transmission!L1365+Generation!L1365+Retail!L1365+Misc!L1365","v":-2396988.9988316414},{"$f":"+Distribution!M1365+Transmission!M1365+Generation!M1365+Retail!M1365+Misc!M1365","v":0},{"$f":"+Distribution!N1365+Transmission!N1365+Generation!N1365+Retail!N1365+Misc!N1365","v":-3167931.8069583806},{"$f":"+Distribution!O1365+Transmission!O1365+Generation!O1365+Retail!O1365+Misc!O1365","v":-39837.112705727319},{"$f":"+Distribution!P1365+Transmission!P1365+Generation!P1365+Retail!P1365+Misc!P1365","v":-29781.222767733219},{"$f":"+Distribution!Q1365+Transmission!Q1365+Generation!Q1365+Retail!Q1365+Misc!Q1365","v":-16544889.562130831},{"$f":"+Distribution!R1365+Transmission!R1365+Generation!R1365+Retail!R1365+Misc!R1365","v":0},{"$f":"+Distribution!S1365+Transmission!S1365+Generation!S1365+Retail!S1365+Misc!S1365","v":0},{"$f":"ROUND(SUM(I1365:S1365)-H1365,0)","v":0}]
[{"$f":"ROW()","v":1366}]
[{"$f":"ROW()","v":1367},null,"108365","Overhead Conductors",null,"F122",null,{"$f":"+Distribution!H1367+Transmission!H1367+Generation!H1367+Retail!H1367+Misc!H1367","v":-78275052.018461466},{"$f":"+Distribution!I1367+Transmission!I1367+Generation!I1367+Retail!I1367+Misc!I1367","v":-49924340.910178401},{"$f":"+Distribution!J1367+Transmission!J1367+Generation!J1367+Retail!J1367+Misc!J1367","v":-14667330.17675266},{"$f":"+Distribution!K1367+Transmission!K1367+Generation!K1367+Retail!K1367+Misc!K1367","v":-4525724.790582234},{"$f":"+Distribution!L1367+Transmission!L1367+Generation!L1367+Retail!L1367+Misc!L1367","v":-656425.59450104786},{"$f":"+Distribution!M1367+Transmission!M1367+Generation!M1367+Retail!M1367+Misc!M1367","v":0},{"$f":"+Distribution!N1367+Transmission!N1367+Generation!N1367+Retail!N1367+Misc!N1367","v":-832210.17149527371},{"$f":"+Distribution!O1367+Transmission!O1367+Generation!O1367+Retail!O1367+Misc!O1367","v":-10465.140166177014},{"$f":"+Distribution!P1367+Transmission!P1367+Generation!P1367+Retail!P1367+Misc!P1367","v":-7823.4753830355476},{"$f":"+Distribution!Q1367+Transmission!Q1367+Generation!Q1367+Retail!Q1367+Misc!Q1367","v":-7650731.7594026327},{"$f":"+Distribution!R1367+Transmission!R1367+Generation!R1367+Retail!R1367+Misc!R1367","v":0},{"$f":"+Distribution!S1367+Transmission!S1367+Generation!S1367+Retail!S1367+Misc!S1367","v":0},{"$f":"ROUND(SUM(I1367:S1367)-H1367,0)","v":0}]
[{"$f":"ROW()","v":1368}]
[{"$f":"ROW()","v":1369},null,"108366","Underground Conduit",null,"F123",null,{"$f":"+Distribution!H1369+Transmission!H1369+Generation!H1369+Retail!H1369+Misc!H1369","v":-60294267.572307624},{"$f":"+Distribution!I1369+Transmission!I1369+Generation!I1369+Retail!I1369+Misc!I1369","v":-37252701.504610121},{"$f":"+Distribution!J1369+Transmission!J1369+Generation!J1369+Retail!J1369+Misc!J1369","v":-12543510.536659762},{"$f":"+Distribution!K1369+Transmission!K1369+Generation!K1369+Retail!K1369+Misc!K1369","v":-3870402.855365396},{"$f":"+Distribution!L1369+Transmission!L1369+Generation!L1369+Retail!L1369+Misc!L1369","v":-39170.506199135227},{"$f":"+Distribution!M1369+Transmission!M1369+Generation!M1369+Retail!M1369+Misc!M1369","v":0},{"$f":"+Distribution!N1369+Transmission!N1369+Generation!N1369+Retail!N1369+Misc!N1369","v":-711706.69297481817},{"$f":"+Distribution!O1369+Transmission!O1369+Generation!O1369+Retail!O1369+Misc!O1369","v":-8949.7948406535215},{"$f":"+Distribution!P1369+Transmission!P1369+Generation!P1369+Retail!P1369+Misc!P1369","v":-6690.6413585714636},{"$f":"+Distribution!Q1369+Transmission!Q1369+Generation!Q1369+Retail!Q1369+Misc!Q1369","v":-5861135.0402991613},{"$f":"+Distribution!R1369+Transmission!R1369+Generation!R1369+Retail!R1369+Misc!R1369","v":0},{"$f":"+Distribution!S1369+Transmission!S1369+Generation!S1369+Retail!S1369+Misc!S1369","v":0},{"$f":"ROUND(SUM(I1369:S1369)-H1369,0)","v":0}]
[{"$f":"ROW()","v":1370}]
[{"$f":"ROW()","v":1371},null,"108367","Underground Conductors ",null,"F124",null,{"$f":"+Distribution!H1371+Transmission!H1371+Generation!H1371+Retail!H1371+Misc!H1371","v":-172023990.41999999},{"$f":"+Distribution!I1371+Transmission!I1371+Generation!I1371+Retail!I1371+Misc!I1371","v":-102155342.51709031},{"$f":"+Distribution!J1371+Transmission!J1371+Generation!J1371+Retail!J1371+Misc!J1371","v":-38662574.100440316},{"$f":"+Distribution!K1371+Transmission!K1371+Generation!K1371+Retail!K1371+Misc!K1371","v":-11929653.724671585},{"$f":"+Distribution!L1371+Transmission!L1371+Generation!L1371+Retail!L1371+Misc!L1371","v":-555737.04226070724},{"$f":"+Distribution!M1371+Transmission!M1371+Generation!M1371+Retail!M1371+Misc!M1371","v":0},{"$f":"+Distribution!N1371+Transmission!N1371+Generation!N1371+Retail!N1371+Misc!N1371","v":-2193677.1747030905},{"$f":"+Distribution!O1371+Transmission!O1371+Generation!O1371+Retail!O1371+Misc!O1371","v":-27585.746844889898},{"$f":"+Distribution!P1371+Transmission!P1371+Generation!P1371+Retail!P1371+Misc!P1371","v":-20622.410014264125},{"$f":"+Distribution!Q1371+Transmission!Q1371+Generation!Q1371+Retail!Q1371+Misc!Q1371","v":-16478797.703974841},{"$f":"+Distribution!R1371+Transmission!R1371+Generation!R1371+Retail!R1371+Misc!R1371","v":0},{"$f":"+Distribution!S1371+Transmission!S1371+Generation!S1371+Retail!S1371+Misc!S1371","v":0},{"$f":"ROUND(SUM(I1371:S1371)-H1371,0)","v":0}]
[{"$f":"ROW()","v":1372}]
[{"$f":"ROW()","v":1373},null,"108368","Line Transformers",null,"F125",null,{"$f":"+Distribution!H1373+Transmission!H1373+Generation!H1373+Retail!H1373+Misc!H1373","v":-92892223.305384591},{"$f":"+Distribution!I1373+Transmission!I1373+Generation!I1373+Retail!I1373+Misc!I1373","v":-54645756.379622303},{"$f":"+Distribution!J1373+Transmission!J1373+Generation!J1373+Retail!J1373+Misc!J1373","v":-23651656.631230559},{"$f":"+Distribution!K1373+Transmission!K1373+Generation!K1373+Retail!K1373+Misc!K1373","v":-5598668.8482520869},{"$f":"+Distribution!L1373+Transmission!L1373+Generation!L1373+Retail!L1373+Misc!L1373","v":-355082.45727752883},{"$f":"+Distribution!M1373+Transmission!M1373+Generation!M1373+Retail!M1373+Misc!M1373","v":0},{"$f":"+Distribution!N1373+Transmission!N1373+Generation!N1373+Retail!N1373+Misc!N1373","v":-1710810.4266118207},{"$f":"+Distribution!O1373+Transmission!O1373+Generation!O1373+Retail!O1373+Misc!O1373","v":-11301.159915543736},{"$f":"+Distribution!P1373+Transmission!P1373+Generation!P1373+Retail!P1373+Misc!P1373","v":-73696.046393107084},{"$f":"+Distribution!Q1373+Transmission!Q1373+Generation!Q1373+Retail!Q1373+Misc!Q1373","v":-6845251.3560816357},{"$f":"+Distribution!R1373+Transmission!R1373+Generation!R1373+Retail!R1373+Misc!R1373","v":0},{"$f":"+Distribution!S1373+Transmission!S1373+Generation!S1373+Retail!S1373+Misc!S1373","v":0},{"$f":"ROUND(SUM(I1373:S1373)-H1373,0)","v":0}]
[{"$f":"ROW()","v":1374}]
[{"$f":"ROW()","v":1375},null,"108369","Services",null,"F126",null,{"$f":"+Distribution!H1375+Transmission!H1375+Generation!H1375+Retail!H1375+Misc!H1375","v":-60640438.224615298},{"$f":"+Distribution!I1375+Transmission!I1375+Generation!I1375+Retail!I1375+Misc!I1375","v":-48459436.911915332},{"$f":"+Distribution!J1375+Transmission!J1375+Generation!J1375+Retail!J1375+Misc!J1375","v":-4659930.2241232172},{"$f":"+Distribution!K1375+Transmission!K1375+Generation!K1375+Retail!K1375+Misc!K1375","v":-423661.01666667016},{"$f":"+Distribution!L1375+Transmission!L1375+Generation!L1375+Retail!L1375+Misc!L1375","v":0},{"$f":"+Distribution!M1375+Transmission!M1375+Generation!M1375+Retail!M1375+Misc!M1375","v":0},{"$f":"+Distribution!N1375+Transmission!N1375+Generation!N1375+Retail!N1375+Misc!N1375","v":0},{"$f":"+Distribution!O1375+Transmission!O1375+Generation!O1375+Retail!O1375+Misc!O1375","v":-169337.33570818606},{"$f":"+Distribution!P1375+Transmission!P1375+Generation!P1375+Retail!P1375+Misc!P1375","v":-48120.514515691277},{"$f":"+Distribution!Q1375+Transmission!Q1375+Generation!Q1375+Retail!Q1375+Misc!Q1375","v":-6879952.2216862021},{"$f":"+Distribution!R1375+Transmission!R1375+Generation!R1375+Retail!R1375+Misc!R1375","v":0},{"$f":"+Distribution!S1375+Transmission!S1375+Generation!S1375+Retail!S1375+Misc!S1375","v":0},{"$f":"ROUND(SUM(I1375:S1375)-H1375,0)","v":0}]
[{"$f":"ROW()","v":1376}]
[{"$f":"ROW()","v":1377},null,"108370","Meters",null,"F127",null,{"$f":"+Distribution!H1377+Transmission!H1377+Generation!H1377+Retail!H1377+Misc!H1377","v":-24981268.860769216},{"$f":"+Distribution!I1377+Transmission!I1377+Generation!I1377+Retail!I1377+Misc!I1377","v":-17280958.185569953},{"$f":"+Distribution!J1377+Transmission!J1377+Generation!J1377+Retail!J1377+Misc!J1377","v":-2919819.1544577153},{"$f":"+Distribution!K1377+Transmission!K1377+Generation!K1377+Retail!K1377+Misc!K1377","v":-339111.00245897134},{"$f":"+Distribution!L1377+Transmission!L1377+Generation!L1377+Retail!L1377+Misc!L1377","v":0},{"$f":"+Distribution!M1377+Transmission!M1377+Generation!M1377+Retail!M1377+Misc!M1377","v":-1061429.3167968222},{"$f":"+Distribution!N1377+Transmission!N1377+Generation!N1377+Retail!N1377+Misc!N1377","v":-247151.28576349214},{"$f":"+Distribution!O1377+Transmission!O1377+Generation!O1377+Retail!O1377+Misc!O1377","v":-54008.358236469125},{"$f":"+Distribution!P1377+Transmission!P1377+Generation!P1377+Retail!P1377+Misc!P1377","v":-15347.53086564023},{"$f":"+Distribution!Q1377+Transmission!Q1377+Generation!Q1377+Retail!Q1377+Misc!Q1377","v":-2913071.3867984065},{"$f":"+Distribution!R1377+Transmission!R1377+Generation!R1377+Retail!R1377+Misc!R1377","v":-75186.319910873906},{"$f":"+Distribution!S1377+Transmission!S1377+Generation!S1377+Retail!S1377+Misc!S1377","v":-75186.319910873906},{"$f":"ROUND(SUM(I1377:S1377)-H1377,0)","v":0}]
[{"$f":"ROW()","v":1378}]
[{"$f":"ROW()","v":1379},null,"108371","Install on Customers' Premises",null,"F128",null,{"$f":"+Distribution!H1379+Transmission!H1379+Generation!H1379+Retail!H1379+Misc!H1379","v":-3384648.4361538398},{"$f":"+Distribution!I1379+Transmission!I1379+Generation!I1379+Retail!I1379+Misc!I1379","v":0},{"$f":"+Distribution!J1379+Transmission!J1379+Generation!J1379+Retail!J1379+Misc!J1379","v":0},{"$f":"+Distribution!K1379+Transmission!K1379+Generation!K1379+Retail!K1379+Misc!K1379","v":0},{"$f":"+Distribution!L1379+Transmission!L1379+Generation!L1379+Retail!L1379+Misc!L1379","v":-3384648.4361538398},{"$f":"+Distribution!M1379+Transmission!M1379+Generation!M1379+Retail!M1379+Misc!M1379","v":0},{"$f":"+Distribution!N1379+Transmission!N1379+Generation!N1379+Retail!N1379+Misc!N1379","v":0},{"$f":"+Distribution!O1379+Transmission!O1379+Generation!O1379+Retail!O1379+Misc!O1379","v":0},{"$f":"+Distribution!P1379+Transmission!P1379+Generation!P1379+Retail!P1379+Misc!P1379","v":0},{"$f":"+Distribution!Q1379+Transmission!Q1379+Generation!Q1379+Retail!Q1379+Misc!Q1379","v":0},{"$f":"+Distribution!R1379+Transmission!R1379+Generation!R1379+Retail!R1379+Misc!R1379","v":0},{"$f":"+Distribution!S1379+Transmission!S1379+Generation!S1379+Retail!S1379+Misc!S1379","v":0},{"$f":"ROUND(SUM(I1379:S1379)-H1379,0)","v":0}]
[{"$f":"ROW()","v":1380}]
[{"$f":"ROW()","v":1381},null,"108372","Leased Property",null,"F129",null,{"$f":"+Distribution!H1381+Transmission!H1381+Generation!H1381+Retail!H1381+Misc!H1381","v":0},{"$f":"+Distribution!I1381+Transmission!I1381+Generation!I1381+Retail!I1381+Misc!I1381","v":0},{"$f":"+Distribution!J1381+Transmission!J1381+Generation!J1381+Retail!J1381+Misc!J1381","v":0},{"$f":"+Distribution!K1381+Transmission!K1381+Generation!K1381+Retail!K1381+Misc!K1381","v":0},{"$f":"+Distribution!L1381+Transmission!L1381+Generation!L1381+Retail!L1381+Misc!L1381","v":0},{"$f":"+Distribution!M1381+Transmission!M1381+Generation!M1381+Retail!M1381+Misc!M1381","v":0},{"$f":"+Distribution!N1381+Transmission!N1381+Generation!N1381+Retail!N1381+Misc!N1381","v":0},{"$f":"+Distribution!O1381+Transmission!O1381+Generation!O1381+Retail!O1381+Misc!O1381","v":0},{"$f":"+Distribution!P1381+Transmission!P1381+Generation!P1381+Retail!P1381+Misc!P1381","v":0},{"$f":"+Distribution!Q1381+Transmission!Q1381+Generation!Q1381+Retail!Q1381+Misc!Q1381","v":0},{"$f":"+Distribution!R1381+Transmission!R1381+Generation!R1381+Retail!R1381+Misc!R1381","v":0},{"$f":"+Distribution!S1381+Transmission!S1381+Generation!S1381+Retail!S1381+Misc!S1381","v":0},{"$f":"ROUND(SUM(I1381:S1381)-H1381,0)","v":0}]
[{"$f":"ROW()","v":1382}]
[{"$f":"ROW()","v":1383},null,"108373","Street Lights",null,"F130",null,{"$f":"+Distribution!H1383+Transmission!H1383+Generation!H1383+Retail!H1383+Misc!H1383","v":-11508244.023076924},{"$f":"+Distribution!I1383+Transmission!I1383+Generation!I1383+Retail!I1383+Misc!I1383","v":0},{"$f":"+Distribution!J1383+Transmission!J1383+Generation!J1383+Retail!J1383+Misc!J1383","v":0},{"$f":"+Distribution!K1383+Transmission!K1383+Generation!K1383+Retail!K1383+Misc!K1383","v":0},{"$f":"+Distribution!L1383+Transmission!L1383+Generation!L1383+Retail!L1383+Misc!L1383","v":-11508244.023076924},{"$f":"+Distribution!M1383+Transmission!M1383+Generation!M1383+Retail!M1383+Misc!M1383","v":0},{"$f":"+Distribution!N1383+Transmission!N1383+Generation!N1383+Retail!N1383+Misc!N1383","v":0},{"$f":"+Distribution!O1383+Transmission!O1383+Generation!O1383+Retail!O1383+Misc!O1383","v":0},{"$f":"+Distribution!P1383+Transmission!P1383+Generation!P1383+Retail!P1383+Misc!P1383","v":0},{"$f":"+Distribution!Q1383+Transmission!Q1383+Generation!Q1383+Retail!Q1383+Misc!Q1383","v":0},{"$f":"+Distribution!R1383+Transmission!R1383+Generation!R1383+Retail!R1383+Misc!R1383","v":0},{"$f":"+Distribution!S1383+Transmission!S1383+Generation!S1383+Retail!S1383+Misc!S1383","v":0},{"$f":"ROUND(SUM(I1383:S1383)-H1383,0)","v":0}]
[{"$f":"ROW()","v":1384}]
[{"$f":"ROW()","v":1385},null,"108D00","Unclassified Dist Plant - Acct 300",null,"F121",null,{"$f":"+Distribution!H1385+Transmission!H1385+Generation!H1385+Retail!H1385+Misc!H1385","v":0},{"$f":"+Distribution!I1385+Transmission!I1385+Generation!I1385+Retail!I1385+Misc!I1385","v":0},{"$f":"+Distribution!J1385+Transmission!J1385+Generation!J1385+Retail!J1385+Misc!J1385","v":0},{"$f":"+Distribution!K1385+Transmission!K1385+Generation!K1385+Retail!K1385+Misc!K1385","v":0},{"$f":"+Distribution!L1385+Transmission!L1385+Generation!L1385+Retail!L1385+Misc!L1385","v":0},{"$f":"+Distribution!M1385+Transmission!M1385+Generation!M1385+Retail!M1385+Misc!M1385","v":0},{"$f":"+Distribution!N1385+Transmission!N1385+Generation!N1385+Retail!N1385+Misc!N1385","v":0},{"$f":"+Distribution!O1385+Transmission!O1385+Generation!O1385+Retail!O1385+Misc!O1385","v":0},{"$f":"+Distribution!P1385+Transmission!P1385+Generation!P1385+Retail!P1385+Misc!P1385","v":0},{"$f":"+Distribution!Q1385+Transmission!Q1385+Generation!Q1385+Retail!Q1385+Misc!Q1385","v":0},{"$f":"+Distribution!R1385+Transmission!R1385+Generation!R1385+Retail!R1385+Misc!R1385","v":0},{"$f":"+Distribution!S1385+Transmission!S1385+Generation!S1385+Retail!S1385+Misc!S1385","v":0},{"$f":"ROUND(SUM(I1385:S1385)-H1385,0)","v":0}]
[{"$f":"ROW()","v":1386}]
[{"$f":"ROW()","v":1387},null,"108DS","Unclassified Dist Sub - Acct 300",null,"F120",null,{"$f":"+Distribution!H1387+Transmission!H1387+Generation!H1387+Retail!H1387+Misc!H1387","v":0},{"$f":"+Distribution!I1387+Transmission!I1387+Generation!I1387+Retail!I1387+Misc!I1387","v":0},{"$f":"+Distribution!J1387+Transmission!J1387+Generation!J1387+Retail!J1387+Misc!J1387","v":0},{"$f":"+Distribution!K1387+Transmission!K1387+Generation!K1387+Retail!K1387+Misc!K1387","v":0},{"$f":"+Distribution!L1387+Transmission!L1387+Generation!L1387+Retail!L1387+Misc!L1387","v":0},{"$f":"+Distribution!M1387+Transmission!M1387+Generation!M1387+Retail!M1387+Misc!M1387","v":0},{"$f":"+Distribution!N1387+Transmission!N1387+Generation!N1387+Retail!N1387+Misc!N1387","v":0},{"$f":"+Distribution!O1387+Transmission!O1387+Generation!O1387+Retail!O1387+Misc!O1387","v":0},{"$f":"+Distribution!P1387+Transmission!P1387+Generation!P1387+Retail!P1387+Misc!P1387","v":0},{"$f":"+Distribution!Q1387+Transmission!Q1387+Generation!Q1387+Retail!Q1387+Misc!Q1387","v":0},{"$f":"+Distribution!R1387+Transmission!R1387+Generation!R1387+Retail!R1387+Misc!R1387","v":0},{"$f":"+Distribution!S1387+Transmission!S1387+Generation!S1387+Retail!S1387+Misc!S1387","v":0},{"$f":"ROUND(SUM(I1387:S1387)-H1387,0)","v":0}]
[{"$f":"ROW()","v":1388}]
[{"$f":"ROW()","v":1389},null,"108D","Unclassified Dist Sub  - Acct 300",null,"F102D",null,{"$f":"+Distribution!H1389+Transmission!H1389+Generation!H1389+Retail!H1389+Misc!H1389","v":3030553.9546153801},{"$f":"+Distribution!I1389+Transmission!I1389+Generation!I1389+Retail!I1389+Misc!I1389","v":1752919.5988402185},{"$f":"+Distribution!J1389+Transmission!J1389+Generation!J1389+Retail!J1389+Misc!J1389","v":705767.56193462224},{"$f":"+Distribution!K1389+Transmission!K1389+Generation!K1389+Retail!K1389+Misc!K1389","v":201261.60101116708},{"$f":"+Distribution!L1389+Transmission!L1389+Generation!L1389+Retail!L1389+Misc!L1389","v":45327.769325512651},{"$f":"+Distribution!M1389+Transmission!M1389+Generation!M1389+Retail!M1389+Misc!M1389","v":3801.0005547302312},{"$f":"+Distribution!N1389+Transmission!N1389+Generation!N1389+Retail!N1389+Misc!N1389","v":41205.281512258516},{"$f":"+Distribution!O1389+Transmission!O1389+Generation!O1389+Retail!O1389+Misc!O1389","v":1437.99862304356},{"$f":"+Distribution!P1389+Transmission!P1389+Generation!P1389+Retail!P1389+Misc!P1389","v":990.08306406602253},{"$f":"+Distribution!Q1389+Transmission!Q1389+Generation!Q1389+Retail!Q1389+Misc!Q1389","v":277304.57218555571},{"$f":"+Distribution!R1389+Transmission!R1389+Generation!R1389+Retail!R1389+Misc!R1389","v":269.243782102978},{"$f":"+Distribution!S1389+Transmission!S1389+Generation!S1389+Retail!S1389+Misc!S1389","v":269.243782102978},{"$f":"ROUND(SUM(I1389:S1389)-H1389,0)","v":0}]
[{"$f":"ROW()","v":1390}]
[{"$f":"ROW()","v":1391}]
[{"$f":"ROW()","v":1392},null,"TOTAL DISTRIBUTION PLANT DEPR",null,null,null,null,{"$f":"+Distribution!H1392+Transmission!H1392+Generation!H1392+Retail!H1392+Misc!H1392","v":-783743829.29846096},{"$f":"+Distribution!I1392+Transmission!I1392+Generation!I1392+Retail!I1392+Misc!I1392","v":-445550733.03452688},{"$f":"+Distribution!J1392+Transmission!J1392+Generation!J1392+Retail!J1392+Misc!J1392","v":-182242958.54663166},{"$f":"+Distribution!K1392+Transmission!K1392+Generation!K1392+Retail!K1392+Misc!K1392","v":-52973800.317860104},{"$f":"+Distribution!L1392+Transmission!L1392+Generation!L1392+Retail!L1392+Misc!L1392","v":-18923151.316159073},{"$f":"+Distribution!M1392+Transmission!M1392+Generation!M1392+Retail!M1392+Misc!M1392","v":-1057628.3162420921},{"$f":"+Distribution!N1392+Transmission!N1392+Generation!N1392+Retail!N1392+Misc!N1392","v":-10525050.882317347},{"$f":"+Distribution!O1392+Transmission!O1392+Generation!O1392+Retail!O1392+Misc!O1392","v":-341459.16400750994},{"$f":"+Distribution!P1392+Transmission!P1392+Generation!P1392+Retail!P1392+Misc!P1392","v":-217099.21491143215},{"$f":"+Distribution!Q1392+Transmission!Q1392+Generation!Q1392+Retail!Q1392+Misc!Q1392","v":-71762114.353547081},{"$f":"+Distribution!R1392+Transmission!R1392+Generation!R1392+Retail!R1392+Misc!R1392","v":-74917.076128770932},{"$f":"+Distribution!S1392+Transmission!S1392+Generation!S1392+Retail!S1392+Misc!S1392","v":-74917.076128770932},{"$f":"ROUND(SUM(I1392:S1392)-H1392,0)","v":0}]
[{"$f":"ROW()","v":1393}]
[{"$f":"ROW()","v":1394}]
[{"$f":"ROW()","v":1395},null,"108GP","General Plant Accumulated Depr"]
[{"$f":"ROW()","v":1396},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1396+Transmission!H1396+Generation!H1396+Retail!H1396+Misc!H1396","v":-61238082.094615355},{"$f":"+Distribution!I1396+Transmission!I1396+Generation!I1396+Retail!I1396+Misc!I1396","v":-31325021.380551267},{"$f":"+Distribution!J1396+Transmission!J1396+Generation!J1396+Retail!J1396+Misc!J1396","v":-14872738.034923263},{"$f":"+Distribution!K1396+Transmission!K1396+Generation!K1396+Retail!K1396+Misc!K1396","v":-4406953.4398320792},{"$f":"+Distribution!L1396+Transmission!L1396+Generation!L1396+Retail!L1396+Misc!L1396","v":-687688.00630531413},{"$f":"+Distribution!M1396+Transmission!M1396+Generation!M1396+Retail!M1396+Misc!M1396","v":-3180094.4202048094},{"$f":"+Distribution!N1396+Transmission!N1396+Generation!N1396+Retail!N1396+Misc!N1396","v":-757242.61328910326},{"$f":"+Distribution!O1396+Transmission!O1396+Generation!O1396+Retail!O1396+Misc!O1396","v":-24835.65957963344},{"$f":"+Distribution!P1396+Transmission!P1396+Generation!P1396+Retail!P1396+Misc!P1396","v":-21673.206266164969},{"$f":"+Distribution!Q1396+Transmission!Q1396+Generation!Q1396+Retail!Q1396+Misc!Q1396","v":-5176323.6417008508},{"$f":"+Distribution!R1396+Transmission!R1396+Generation!R1396+Retail!R1396+Misc!R1396","v":-380341.30485387822},{"$f":"+Distribution!S1396+Transmission!S1396+Generation!S1396+Retail!S1396+Misc!S1396","v":-405170.38710899552},{"$f":"ROUND(SUM(I1396:S1396)-H1396,0)","v":0}]
[{"$f":"ROW()","v":1397},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1397+Transmission!H1397+Generation!H1397+Retail!H1397+Misc!H1397","v":-30000820.790385924},{"$f":"+Distribution!I1397+Transmission!I1397+Generation!I1397+Retail!I1397+Misc!I1397","v":-10342065.916413704},{"$f":"+Distribution!J1397+Transmission!J1397+Generation!J1397+Retail!J1397+Misc!J1397","v":-8057477.0235875901},{"$f":"+Distribution!K1397+Transmission!K1397+Generation!K1397+Retail!K1397+Misc!K1397","v":-2583194.4779024227},{"$f":"+Distribution!L1397+Transmission!L1397+Generation!L1397+Retail!L1397+Misc!L1397","v":-56733.008416307435},{"$f":"+Distribution!M1397+Transmission!M1397+Generation!M1397+Retail!M1397+Misc!M1397","v":-5309123.8315239819},{"$f":"+Distribution!N1397+Transmission!N1397+Generation!N1397+Retail!N1397+Misc!N1397","v":-279098.51336405019},{"$f":"+Distribution!O1397+Transmission!O1397+Generation!O1397+Retail!O1397+Misc!O1397","v":-6999.9454420353723},{"$f":"+Distribution!P1397+Transmission!P1397+Generation!P1397+Retail!P1397+Misc!P1397","v":-12696.892695730779},{"$f":"+Distribution!Q1397+Transmission!Q1397+Generation!Q1397+Retail!Q1397+Misc!Q1397","v":-2016436.778853619},{"$f":"+Distribution!R1397+Transmission!R1397+Generation!R1397+Retail!R1397+Misc!R1397","v":-645832.38294532313},{"$f":"+Distribution!S1397+Transmission!S1397+Generation!S1397+Retail!S1397+Misc!S1397","v":-691162.0192411599},0]
[{"$f":"ROW()","v":1398},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1398+Transmission!H1398+Generation!H1398+Retail!H1398+Misc!H1398","v":-35735255.963912189},{"$f":"+Distribution!I1398+Transmission!I1398+Generation!I1398+Retail!I1398+Misc!I1398","v":-14592933.631481692},{"$f":"+Distribution!J1398+Transmission!J1398+Generation!J1398+Retail!J1398+Misc!J1398","v":-9258158.4809157886},{"$f":"+Distribution!K1398+Transmission!K1398+Generation!K1398+Retail!K1398+Misc!K1398","v":-2888136.4057441563},{"$f":"+Distribution!L1398+Transmission!L1398+Generation!L1398+Retail!L1398+Misc!L1398","v":-194296.75374665909},{"$f":"+Distribution!M1398+Transmission!M1398+Generation!M1398+Retail!M1398+Misc!M1398","v":-4601064.5342195127},{"$f":"+Distribution!N1398+Transmission!N1398+Generation!N1398+Retail!N1398+Misc!N1398","v":-374300.25520117616},{"$f":"+Distribution!O1398+Transmission!O1398+Generation!O1398+Retail!O1398+Misc!O1398","v":-10681.835602352205},{"$f":"+Distribution!P1398+Transmission!P1398+Generation!P1398+Retail!P1398+Misc!P1398","v":-14198.440272427682},{"$f":"+Distribution!Q1398+Transmission!Q1398+Generation!Q1398+Retail!Q1398+Misc!Q1398","v":-2639003.292377614},{"$f":"+Distribution!R1398+Transmission!R1398+Generation!R1398+Retail!R1398+Misc!R1398","v":-561137.87609233661},{"$f":"+Distribution!S1398+Transmission!S1398+Generation!S1398+Retail!S1398+Misc!S1398","v":-601344.45825847914},0]
[{"$f":"ROW()","v":1399},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1399+Transmission!H1399+Generation!H1399+Retail!H1399+Misc!H1399","v":-4178464.8671246883},{"$f":"+Distribution!I1399+Transmission!I1399+Generation!I1399+Retail!I1399+Misc!I1399","v":-3637358.9835263952},{"$f":"+Distribution!J1399+Transmission!J1399+Generation!J1399+Retail!J1399+Misc!J1399","v":-81456.36498792957},{"$f":"+Distribution!K1399+Transmission!K1399+Generation!K1399+Retail!K1399+Misc!K1399","v":-1466.7034709397124},{"$f":"+Distribution!L1399+Transmission!L1399+Generation!L1399+Retail!L1399+Misc!L1399","v":-43186.321092949547},{"$f":"+Distribution!M1399+Transmission!M1399+Generation!M1399+Retail!M1399+Misc!M1399","v":-2687.1493320329496},{"$f":"+Distribution!N1399+Transmission!N1399+Generation!N1399+Retail!N1399+Misc!N1399","v":-14397.948518245241},{"$f":"+Distribution!O1399+Transmission!O1399+Generation!O1399+Retail!O1399+Misc!O1399","v":-10556.859205635374},{"$f":"+Distribution!P1399+Transmission!P1399+Generation!P1399+Retail!P1399+Misc!P1399","v":-2999.937931705208},{"$f":"+Distribution!Q1399+Transmission!Q1399+Generation!Q1399+Retail!Q1399+Misc!Q1399","v":-384319.24183080188},{"$f":"+Distribution!R1399+Transmission!R1399+Generation!R1399+Retail!R1399+Misc!R1399","v":-17.678614026532564},{"$f":"+Distribution!S1399+Transmission!S1399+Generation!S1399+Retail!S1399+Misc!S1399","v":-17.678614026532564},0]
[{"$f":"ROW()","v":1400},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1400+Transmission!H1400+Generation!H1400+Retail!H1400+Misc!H1400","v":-132693.23694601181},{"$f":"+Distribution!I1400+Transmission!I1400+Generation!I1400+Retail!I1400+Misc!I1400","v":-38628.358400327947},{"$f":"+Distribution!J1400+Transmission!J1400+Generation!J1400+Retail!J1400+Misc!J1400","v":-35831.210410762797},{"$f":"+Distribution!K1400+Transmission!K1400+Generation!K1400+Retail!K1400+Misc!K1400","v":-12298.972922873076},{"$f":"+Distribution!L1400+Transmission!L1400+Generation!L1400+Retail!L1400+Misc!L1400","v":-513.56917693383753},{"$f":"+Distribution!M1400+Transmission!M1400+Generation!M1400+Retail!M1400+Misc!M1400","v":-27209.388407911858},{"$f":"+Distribution!N1400+Transmission!N1400+Generation!N1400+Retail!N1400+Misc!N1400","v":-1465.4179936057772},{"$f":"+Distribution!O1400+Transmission!O1400+Generation!O1400+Retail!O1400+Misc!O1400","v":-37.37501226579419},{"$f":"+Distribution!P1400+Transmission!P1400+Generation!P1400+Retail!P1400+Misc!P1400","v":-108.2136536313956},{"$f":"+Distribution!Q1400+Transmission!Q1400+Generation!Q1400+Retail!Q1400+Misc!Q1400","v":-8028.7426068715704},{"$f":"+Distribution!R1400+Transmission!R1400+Generation!R1400+Retail!R1400+Misc!R1400","v":-3357.0229734544473},{"$f":"+Distribution!S1400+Transmission!S1400+Generation!S1400+Retail!S1400+Misc!S1400","v":-5214.9653873732959},0]
[{"$f":"ROW()","v":1401},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1401+Transmission!H1401+Generation!H1401+Retail!H1401+Misc!H1401","v":-24075.59976038013},{"$f":"+Distribution!I1401+Transmission!I1401+Generation!I1401+Retail!I1401+Misc!I1401","v":-8319.9403684412136},{"$f":"+Distribution!J1401+Transmission!J1401+Generation!J1401+Retail!J1401+Misc!J1401","v":-6482.0441967924035},{"$f":"+Distribution!K1401+Transmission!K1401+Generation!K1401+Retail!K1401+Misc!K1401","v":-2078.1170986471084},{"$f":"+Distribution!L1401+Transmission!L1401+Generation!L1401+Retail!L1401+Misc!L1401","v":-45.640324743707609},{"$f":"+Distribution!M1401+Transmission!M1401+Generation!M1401+Retail!M1401+Misc!M1401","v":-4213.7262224188325},{"$f":"+Distribution!N1401+Transmission!N1401+Generation!N1401+Retail!N1401+Misc!N1401","v":-224.52796248611753},{"$f":"+Distribution!O1401+Transmission!O1401+Generation!O1401+Retail!O1401+Misc!O1401","v":-5.6312857731496297},{"$f":"+Distribution!P1401+Transmission!P1401+Generation!P1401+Retail!P1401+Misc!P1401","v":-10.214341210620379},{"$f":"+Distribution!Q1401+Transmission!Q1401+Generation!Q1401+Retail!Q1401+Misc!Q1401","v":-1622.1743211061832},{"$f":"+Distribution!R1401+Transmission!R1401+Generation!R1401+Retail!R1401+Misc!R1401","v":-517.56061284954774},{"$f":"+Distribution!S1401+Transmission!S1401+Generation!S1401+Retail!S1401+Misc!S1401","v":-556.02302591124203},0]
[{"$f":"ROW()","v":1402},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1402+Transmission!H1402+Generation!H1402+Retail!H1402+Misc!H1402","v":-910733.64285958745},{"$f":"+Distribution!I1402+Transmission!I1402+Generation!I1402+Retail!I1402+Misc!I1402","v":-314727.34534299996},{"$f":"+Distribution!J1402+Transmission!J1402+Generation!J1402+Retail!J1402+Misc!J1402","v":-245203.26734441382},{"$f":"+Distribution!K1402+Transmission!K1402+Generation!K1402+Retail!K1402+Misc!K1402","v":-78611.173735087679},{"$f":"+Distribution!L1402+Transmission!L1402+Generation!L1402+Retail!L1402+Misc!L1402","v":-1726.4857211796043},{"$f":"+Distribution!M1402+Transmission!M1402+Generation!M1402+Retail!M1402+Misc!M1402","v":-159397.16022658619},{"$f":"+Distribution!N1402+Transmission!N1402+Generation!N1402+Retail!N1402+Misc!N1402","v":-8493.4610657273188},{"$f":"+Distribution!O1402+Transmission!O1402+Generation!O1402+Retail!O1402+Misc!O1402","v":-213.02071214042127},{"$f":"+Distribution!P1402+Transmission!P1402+Generation!P1402+Retail!P1402+Misc!P1402","v":-386.38888637232554},{"$f":"+Distribution!Q1402+Transmission!Q1402+Generation!Q1402+Retail!Q1402+Misc!Q1402","v":-61363.735214004337},{"$f":"+Distribution!R1402+Transmission!R1402+Generation!R1402+Retail!R1402+Misc!R1402","v":-19578.322743045424},{"$f":"+Distribution!S1402+Transmission!S1402+Generation!S1402+Retail!S1402+Misc!S1402","v":-21033.281868030226},0]
[{"$f":"ROW()","v":1403},null,null,"Total General Plant Accumulated Depr",null,null,null,{"$f":"+Distribution!H1403+Transmission!H1403+Generation!H1403+Retail!H1403+Misc!H1403","v":-132220126.19560413},{"$f":"+Distribution!I1403+Transmission!I1403+Generation!I1403+Retail!I1403+Misc!I1403","v":-60259055.556084827},{"$f":"+Distribution!J1403+Transmission!J1403+Generation!J1403+Retail!J1403+Misc!J1403","v":-32557346.426366534},{"$f":"+Distribution!K1403+Transmission!K1403+Generation!K1403+Retail!K1403+Misc!K1403","v":-9972739.2907062061},{"$f":"+Distribution!L1403+Transmission!L1403+Generation!L1403+Retail!L1403+Misc!L1403","v":-984189.78478408745},{"$f":"+Distribution!M1403+Transmission!M1403+Generation!M1403+Retail!M1403+Misc!M1403","v":-13283790.210137255},{"$f":"+Distribution!N1403+Transmission!N1403+Generation!N1403+Retail!N1403+Misc!N1403","v":-1435222.7373943941},{"$f":"+Distribution!O1403+Transmission!O1403+Generation!O1403+Retail!O1403+Misc!O1403","v":-53330.326839835754},{"$f":"+Distribution!P1403+Transmission!P1403+Generation!P1403+Retail!P1403+Misc!P1403","v":-52073.294047242984},{"$f":"+Distribution!Q1403+Transmission!Q1403+Generation!Q1403+Retail!Q1403+Misc!Q1403","v":-10287097.606904868},{"$f":"+Distribution!R1403+Transmission!R1403+Generation!R1403+Retail!R1403+Misc!R1403","v":-1610782.1488349137},{"$f":"+Distribution!S1403+Transmission!S1403+Generation!S1403+Retail!S1403+Misc!S1403","v":-1724498.8135039757},0]
[{"$f":"ROW()","v":1404}]
[{"$f":"ROW()","v":1405},null,"108MP","Mining Plant Accumulated Depr.",null,"F30",null,{"$f":"+Distribution!H1405+Transmission!H1405+Generation!H1405+Retail!H1405+Misc!H1405","v":-69759635.065571666},{"$f":"+Distribution!I1405+Transmission!I1405+Generation!I1405+Retail!I1405+Misc!I1405","v":-20307743.237022441},{"$f":"+Distribution!J1405+Transmission!J1405+Generation!J1405+Retail!J1405+Misc!J1405","v":-18837223.50694868},{"$f":"+Distribution!K1405+Transmission!K1405+Generation!K1405+Retail!K1405+Misc!K1405","v":-6465829.6272480823},{"$f":"+Distribution!L1405+Transmission!L1405+Generation!L1405+Retail!L1405+Misc!L1405","v":-269994.15485211962},{"$f":"+Distribution!M1405+Transmission!M1405+Generation!M1405+Retail!M1405+Misc!M1405","v":-14304549.722195745},{"$f":"+Distribution!N1405+Transmission!N1405+Generation!N1405+Retail!N1405+Misc!N1405","v":-770401.16591664578},{"$f":"+Distribution!O1405+Transmission!O1405+Generation!O1405+Retail!O1405+Misc!O1405","v":-19648.832723056355},{"$f":"+Distribution!P1405+Transmission!P1405+Generation!P1405+Retail!P1405+Misc!P1405","v":-56890.20149165349},{"$f":"+Distribution!Q1405+Transmission!Q1405+Generation!Q1405+Retail!Q1405+Misc!Q1405","v":-4220879.4297379674},{"$f":"+Distribution!R1405+Transmission!R1405+Generation!R1405+Retail!R1405+Misc!R1405","v":-1764857.8248958082},{"$f":"+Distribution!S1405+Transmission!S1405+Generation!S1405+Retail!S1405+Misc!S1405","v":-2741617.3625394613},{"$f":"ROUND(SUM(I1405:S1405)-H1405,0)","v":0}]
[{"$f":"ROW()","v":1406}]
[{"$f":"ROW()","v":1407},null,"1081390","Accum Depr - Capital Lease",null,"F30",null,{"$f":"+Distribution!H1407+Transmission!H1407+Generation!H1407+Retail!H1407+Misc!H1407","v":0},{"$f":"+Distribution!I1407+Transmission!I1407+Generation!I1407+Retail!I1407+Misc!I1407","v":0},{"$f":"+Distribution!J1407+Transmission!J1407+Generation!J1407+Retail!J1407+Misc!J1407","v":0},{"$f":"+Distribution!K1407+Transmission!K1407+Generation!K1407+Retail!K1407+Misc!K1407","v":0},{"$f":"+Distribution!L1407+Transmission!L1407+Generation!L1407+Retail!L1407+Misc!L1407","v":0},{"$f":"+Distribution!M1407+Transmission!M1407+Generation!M1407+Retail!M1407+Misc!M1407","v":0},{"$f":"+Distribution!N1407+Transmission!N1407+Generation!N1407+Retail!N1407+Misc!N1407","v":0},{"$f":"+Distribution!O1407+Transmission!O1407+Generation!O1407+Retail!O1407+Misc!O1407","v":0},{"$f":"+Distribution!P1407+Transmission!P1407+Generation!P1407+Retail!P1407+Misc!P1407","v":0},{"$f":"+Distribution!Q1407+Transmission!Q1407+Generation!Q1407+Retail!Q1407+Misc!Q1407","v":0},{"$f":"+Distribution!R1407+Transmission!R1407+Generation!R1407+Retail!R1407+Misc!R1407","v":0},{"$f":"+Distribution!S1407+Transmission!S1407+Generation!S1407+Retail!S1407+Misc!S1407","v":0},{"$f":"ROUND(SUM(I1407:S1407)-H1407,0)","v":0}]
[{"$f":"ROW()","v":1408},null,null,"Remove Capital Lease",null,"F30",null,{"$f":"+Distribution!H1408+Transmission!H1408+Generation!H1408+Retail!H1408+Misc!H1408","v":0},{"$f":"+Distribution!I1408+Transmission!I1408+Generation!I1408+Retail!I1408+Misc!I1408","v":0},{"$f":"+Distribution!J1408+Transmission!J1408+Generation!J1408+Retail!J1408+Misc!J1408","v":0},{"$f":"+Distribution!K1408+Transmission!K1408+Generation!K1408+Retail!K1408+Misc!K1408","v":0},{"$f":"+Distribution!L1408+Transmission!L1408+Generation!L1408+Retail!L1408+Misc!L1408","v":0},{"$f":"+Distribution!M1408+Transmission!M1408+Generation!M1408+Retail!M1408+Misc!M1408","v":0},{"$f":"+Distribution!N1408+Transmission!N1408+Generation!N1408+Retail!N1408+Misc!N1408","v":0},{"$f":"+Distribution!O1408+Transmission!O1408+Generation!O1408+Retail!O1408+Misc!O1408","v":0},{"$f":"+Distribution!P1408+Transmission!P1408+Generation!P1408+Retail!P1408+Misc!P1408","v":0},{"$f":"+Distribution!Q1408+Transmission!Q1408+Generation!Q1408+Retail!Q1408+Misc!Q1408","v":0},{"$f":"+Distribution!R1408+Transmission!R1408+Generation!R1408+Retail!R1408+Misc!R1408","v":0},{"$f":"+Distribution!S1408+Transmission!S1408+Generation!S1408+Retail!S1408+Misc!S1408","v":0},0]
[{"$f":"ROW()","v":1409}]
[{"$f":"ROW()","v":1410},null,"1081399L "," Accum Depr - Capital Lease",null,"F30",null,{"$f":"+Distribution!H1410+Transmission!H1410+Generation!H1410+Retail!H1410+Misc!H1410","v":0},{"$f":"+Distribution!I1410+Transmission!I1410+Generation!I1410+Retail!I1410+Misc!I1410","v":0},{"$f":"+Distribution!J1410+Transmission!J1410+Generation!J1410+Retail!J1410+Misc!J1410","v":0},{"$f":"+Distribution!K1410+Transmission!K1410+Generation!K1410+Retail!K1410+Misc!K1410","v":0},{"$f":"+Distribution!L1410+Transmission!L1410+Generation!L1410+Retail!L1410+Misc!L1410","v":0},{"$f":"+Distribution!M1410+Transmission!M1410+Generation!M1410+Retail!M1410+Misc!M1410","v":0},{"$f":"+Distribution!N1410+Transmission!N1410+Generation!N1410+Retail!N1410+Misc!N1410","v":0},{"$f":"+Distribution!O1410+Transmission!O1410+Generation!O1410+Retail!O1410+Misc!O1410","v":0},{"$f":"+Distribution!P1410+Transmission!P1410+Generation!P1410+Retail!P1410+Misc!P1410","v":0},{"$f":"+Distribution!Q1410+Transmission!Q1410+Generation!Q1410+Retail!Q1410+Misc!Q1410","v":0},{"$f":"+Distribution!R1410+Transmission!R1410+Generation!R1410+Retail!R1410+Misc!R1410","v":0},{"$f":"+Distribution!S1410+Transmission!S1410+Generation!S1410+Retail!S1410+Misc!S1410","v":0},{"$f":"ROUND(SUM(I1410:S1410)-H1410,0)","v":0}]
[{"$f":"ROW()","v":1411},null,null," Remove Capital Lease",null,"F30",null,{"$f":"+Distribution!H1411+Transmission!H1411+Generation!H1411+Retail!H1411+Misc!H1411","v":0},{"$f":"+Distribution!I1411+Transmission!I1411+Generation!I1411+Retail!I1411+Misc!I1411","v":0},{"$f":"+Distribution!J1411+Transmission!J1411+Generation!J1411+Retail!J1411+Misc!J1411","v":0},{"$f":"+Distribution!K1411+Transmission!K1411+Generation!K1411+Retail!K1411+Misc!K1411","v":0},{"$f":"+Distribution!L1411+Transmission!L1411+Generation!L1411+Retail!L1411+Misc!L1411","v":0},{"$f":"+Distribution!M1411+Transmission!M1411+Generation!M1411+Retail!M1411+Misc!M1411","v":0},{"$f":"+Distribution!N1411+Transmission!N1411+Generation!N1411+Retail!N1411+Misc!N1411","v":0},{"$f":"+Distribution!O1411+Transmission!O1411+Generation!O1411+Retail!O1411+Misc!O1411","v":0},{"$f":"+Distribution!P1411+Transmission!P1411+Generation!P1411+Retail!P1411+Misc!P1411","v":0},{"$f":"+Distribution!Q1411+Transmission!Q1411+Generation!Q1411+Retail!Q1411+Misc!Q1411","v":0},{"$f":"+Distribution!R1411+Transmission!R1411+Generation!R1411+Retail!R1411+Misc!R1411","v":0},{"$f":"+Distribution!S1411+Transmission!S1411+Generation!S1411+Retail!S1411+Misc!S1411","v":0},0]
[{"$f":"ROW()","v":1412}]
[{"$f":"ROW()","v":1413},null,"TOTAL GENERAL PLANT ACCUM DEPR",null,null,null,null,{"$f":"+Distribution!H1413+Transmission!H1413+Generation!H1413+Retail!H1413+Misc!H1413","v":-201979761.26117578},{"$f":"+Distribution!I1413+Transmission!I1413+Generation!I1413+Retail!I1413+Misc!I1413","v":-80566798.793107271},{"$f":"+Distribution!J1413+Transmission!J1413+Generation!J1413+Retail!J1413+Misc!J1413","v":-51394569.933315217},{"$f":"+Distribution!K1413+Transmission!K1413+Generation!K1413+Retail!K1413+Misc!K1413","v":-16438568.917954288},{"$f":"+Distribution!L1413+Transmission!L1413+Generation!L1413+Retail!L1413+Misc!L1413","v":-1254183.939636207},{"$f":"+Distribution!M1413+Transmission!M1413+Generation!M1413+Retail!M1413+Misc!M1413","v":-27588339.932332996},{"$f":"+Distribution!N1413+Transmission!N1413+Generation!N1413+Retail!N1413+Misc!N1413","v":-2205623.9033110398},{"$f":"+Distribution!O1413+Transmission!O1413+Generation!O1413+Retail!O1413+Misc!O1413","v":-72979.159562892106},{"$f":"+Distribution!P1413+Transmission!P1413+Generation!P1413+Retail!P1413+Misc!P1413","v":-108963.49553889647},{"$f":"+Distribution!Q1413+Transmission!Q1413+Generation!Q1413+Retail!Q1413+Misc!Q1413","v":-14507977.036642836},{"$f":"+Distribution!R1413+Transmission!R1413+Generation!R1413+Retail!R1413+Misc!R1413","v":-3375639.973730722},{"$f":"+Distribution!S1413+Transmission!S1413+Generation!S1413+Retail!S1413+Misc!S1413","v":-4466116.1760434378},{"$f":"ROUND(SUM(I1413:S1413)-H1413,0)","v":0}]
[{"$f":"ROW()","v":1414}]
[{"$f":"ROW()","v":1415}]
[{"$f":"ROW()","v":1416},null,"TOTAL ACCUM DEPR - PLANT IN SERVICE",null,null,null,null,{"$f":"+Distribution!H1416+Transmission!H1416+Generation!H1416+Retail!H1416+Misc!H1416","v":-2972320861.6413469},{"$f":"+Distribution!I1416+Transmission!I1416+Generation!I1416+Retail!I1416+Misc!I1416","v":-1211677930.9556243},{"$f":"+Distribution!J1416+Transmission!J1416+Generation!J1416+Retail!J1416+Misc!J1416","v":-767755876.68042183},{"$f":"+Distribution!K1416+Transmission!K1416+Generation!K1416+Retail!K1416+Misc!K1416","v":-240648546.95978206},{"$f":"+Distribution!L1416+Transmission!L1416+Generation!L1416+Retail!L1416+Misc!L1416","v":-23938083.273450781},{"$f":"+Distribution!M1416+Transmission!M1416+Generation!M1416+Retail!M1416+Misc!M1416","v":-378537905.42967933},{"$f":"+Distribution!N1416+Transmission!N1416+Generation!N1416+Retail!N1416+Misc!N1416","v":-31231706.374898814},{"$f":"+Distribution!O1416+Transmission!O1416+Generation!O1416+Retail!O1416+Misc!O1416","v":-878454.45244651975},{"$f":"+Distribution!P1416+Transmission!P1416+Generation!P1416+Retail!P1416+Misc!P1416","v":-1167721.127107268},{"$f":"+Distribution!Q1416+Transmission!Q1416+Generation!Q1416+Retail!Q1416+Misc!Q1416","v":-219936731.50831962},{"$f":"+Distribution!R1416+Transmission!R1416+Generation!R1416+Retail!R1416+Misc!R1416","v":-46190753.880499169},{"$f":"+Distribution!S1416+Transmission!S1416+Generation!S1416+Retail!S1416+Misc!S1416","v":-50357150.999117233},{"$f":"ROUND(SUM(I1416:S1416)-H1416,0)","v":0}]
[{"$f":"ROW()","v":1417}]
[{"$f":"ROW()","v":1418}]
[{"$f":"ROW()","v":1419}]
[{"$f":"ROW()","v":1420}]
[{"$f":"ROW()","v":1421},null,"111CLS","Accum Prov for Amort-Steam",null,"F10",null,{"$f":"+Distribution!H1421+Transmission!H1421+Generation!H1421+Retail!H1421+Misc!H1421","v":0},{"$f":"+Distribution!I1421+Transmission!I1421+Generation!I1421+Retail!I1421+Misc!I1421","v":0},{"$f":"+Distribution!J1421+Transmission!J1421+Generation!J1421+Retail!J1421+Misc!J1421","v":0},{"$f":"+Distribution!K1421+Transmission!K1421+Generation!K1421+Retail!K1421+Misc!K1421","v":0},{"$f":"+Distribution!L1421+Transmission!L1421+Generation!L1421+Retail!L1421+Misc!L1421","v":0},{"$f":"+Distribution!M1421+Transmission!M1421+Generation!M1421+Retail!M1421+Misc!M1421","v":0},{"$f":"+Distribution!N1421+Transmission!N1421+Generation!N1421+Retail!N1421+Misc!N1421","v":0},{"$f":"+Distribution!O1421+Transmission!O1421+Generation!O1421+Retail!O1421+Misc!O1421","v":0},{"$f":"+Distribution!P1421+Transmission!P1421+Generation!P1421+Retail!P1421+Misc!P1421","v":0},{"$f":"+Distribution!Q1421+Transmission!Q1421+Generation!Q1421+Retail!Q1421+Misc!Q1421","v":0},{"$f":"+Distribution!R1421+Transmission!R1421+Generation!R1421+Retail!R1421+Misc!R1421","v":0},{"$f":"+Distribution!S1421+Transmission!S1421+Generation!S1421+Retail!S1421+Misc!S1421","v":0},{"$f":"ROUND(SUM(I1421:S1421)-H1421,0)","v":0}]
[{"$f":"ROW()","v":1422}]
[{"$f":"ROW()","v":1423},null,"111CLG","Accum Prov for Amort-General"]
[{"$f":"ROW()","v":1424},null,null,"Division",null,"F108D",null,{"$f":"+Distribution!H1424+Transmission!H1424+Generation!H1424+Retail!H1424+Misc!H1424","v":-15601.594671940431},{"$f":"+Distribution!I1424+Transmission!I1424+Generation!I1424+Retail!I1424+Misc!I1424","v":-7516.3603038274641},{"$f":"+Distribution!J1424+Transmission!J1424+Generation!J1424+Retail!J1424+Misc!J1424","v":-3851.8846520089592},{"$f":"+Distribution!K1424+Transmission!K1424+Generation!K1424+Retail!K1424+Misc!K1424","v":-1164.9204287804653},{"$f":"+Distribution!L1424+Transmission!L1424+Generation!L1424+Retail!L1424+Misc!L1424","v":-155.8181220570545},{"$f":"+Distribution!M1424+Transmission!M1424+Generation!M1424+Retail!M1424+Misc!M1424","v":-1141.705064120368},{"$f":"+Distribution!N1424+Transmission!N1424+Generation!N1424+Retail!N1424+Misc!N1424","v":-188.02442003802273},{"$f":"+Distribution!O1424+Transmission!O1424+Generation!O1424+Retail!O1424+Misc!O1424","v":-5.9857744895686471},{"$f":"+Distribution!P1424+Transmission!P1424+Generation!P1424+Retail!P1424+Misc!P1424","v":-6.2071695323050786},{"$f":"+Distribution!Q1424+Transmission!Q1424+Generation!Q1424+Retail!Q1424+Misc!Q1424","v":-1269.0801062611522},{"$f":"+Distribution!R1424+Transmission!R1424+Generation!R1424+Retail!R1424+Misc!R1424","v":-138.01748669127377},{"$f":"+Distribution!S1424+Transmission!S1424+Generation!S1424+Retail!S1424+Misc!S1424","v":-163.59114413379916},{"$f":"ROUND(SUM(I1424:S1424)-H1424,0)","v":0}]
[{"$f":"ROW()","v":1425},null,null,"System Overheads",null,"F108D",null,{"$f":"+Distribution!H1425+Transmission!H1425+Generation!H1425+Retail!H1425+Misc!H1425","v":-5418147.7790097669},{"$f":"+Distribution!I1425+Transmission!I1425+Generation!I1425+Retail!I1425+Misc!I1425","v":-2113551.277814324},{"$f":"+Distribution!J1425+Transmission!J1425+Generation!J1425+Retail!J1425+Misc!J1425","v":-1405158.2619522789},{"$f":"+Distribution!K1425+Transmission!K1425+Generation!K1425+Retail!K1425+Misc!K1425","v":-449479.88528626657},{"$f":"+Distribution!L1425+Transmission!L1425+Generation!L1425+Retail!L1425+Misc!L1425","v":-33049.052513745097},{"$f":"+Distribution!M1425+Transmission!M1425+Generation!M1425+Retail!M1425+Misc!M1425","v":-752205.68142718216},{"$f":"+Distribution!N1425+Transmission!N1425+Generation!N1425+Retail!N1425+Misc!N1425","v":-59873.956111377447},{"$f":"+Distribution!O1425+Transmission!O1425+Generation!O1425+Retail!O1425+Misc!O1425","v":-1706.4094367400658},{"$f":"+Distribution!P1425+Transmission!P1425+Generation!P1425+Retail!P1425+Misc!P1425","v":-2864.0701692311868},{"$f":"+Distribution!Q1425+Transmission!Q1425+Generation!Q1425+Retail!Q1425+Misc!Q1425","v":-387629.8814032551},{"$f":"+Distribution!R1425+Transmission!R1425+Generation!R1425+Retail!R1425+Misc!R1425","v":-91990.907062453509},{"$f":"+Distribution!S1425+Transmission!S1425+Generation!S1425+Retail!S1425+Misc!S1425","v":-120638.39583291279},0]
[{"$f":"ROW()","v":1426},null,null,"Customer - System",null,"F40",null,{"$f":"+Distribution!H1426+Transmission!H1426+Generation!H1426+Retail!H1426+Misc!H1426","v":-1586644.3371677245},{"$f":"+Distribution!I1426+Transmission!I1426+Generation!I1426+Retail!I1426+Misc!I1426","v":-1374105.4298142334},{"$f":"+Distribution!J1426+Transmission!J1426+Generation!J1426+Retail!J1426+Misc!J1426","v":-28603.670039181448},{"$f":"+Distribution!K1426+Transmission!K1426+Generation!K1426+Retail!K1426+Misc!K1426","v":-515.03773995191671},{"$f":"+Distribution!L1426+Transmission!L1426+Generation!L1426+Retail!L1426+Misc!L1426","v":-18051.119011722174},{"$f":"+Distribution!M1426+Transmission!M1426+Generation!M1426+Retail!M1426+Misc!M1426","v":-289.94717212107901},{"$f":"+Distribution!N1426+Transmission!N1426+Generation!N1426+Retail!N1426+Misc!N1426","v":-5657.7849507310548},{"$f":"+Distribution!O1426+Transmission!O1426+Generation!O1426+Retail!O1426+Misc!O1426","v":-4410.2490917364121},{"$f":"+Distribution!P1426+Transmission!P1426+Generation!P1426+Retail!P1426+Misc!P1426","v":-1253.2585005496637},{"$f":"+Distribution!Q1426+Transmission!Q1426+Generation!Q1426+Retail!Q1426+Misc!Q1426","v":-153754.02575312718},{"$f":"+Distribution!R1426+Transmission!R1426+Generation!R1426+Retail!R1426+Misc!R1426","v":-1.9075471850070986},{"$f":"+Distribution!S1426+Transmission!S1426+Generation!S1426+Retail!S1426+Misc!S1426","v":-1.9075471850070986},0]
[{"$f":"ROW()","v":1427},null,null,"Total Accum Prov for Amort-General",null,null,null,{"$f":"+Distribution!H1427+Transmission!H1427+Generation!H1427+Retail!H1427+Misc!H1427","v":-7020393.7108494323},{"$f":"+Distribution!I1427+Transmission!I1427+Generation!I1427+Retail!I1427+Misc!I1427","v":-3495173.0679323846},{"$f":"+Distribution!J1427+Transmission!J1427+Generation!J1427+Retail!J1427+Misc!J1427","v":-1437613.8166434693},{"$f":"+Distribution!K1427+Transmission!K1427+Generation!K1427+Retail!K1427+Misc!K1427","v":-451159.84345499886},{"$f":"+Distribution!L1427+Transmission!L1427+Generation!L1427+Retail!L1427+Misc!L1427","v":-51255.989647524315},{"$f":"+Distribution!M1427+Transmission!M1427+Generation!M1427+Retail!M1427+Misc!M1427","v":-753637.33366342366},{"$f":"+Distribution!N1427+Transmission!N1427+Generation!N1427+Retail!N1427+Misc!N1427","v":-65719.765482146526},{"$f":"+Distribution!O1427+Transmission!O1427+Generation!O1427+Retail!O1427+Misc!O1427","v":-6122.6443029660459},{"$f":"+Distribution!P1427+Transmission!P1427+Generation!P1427+Retail!P1427+Misc!P1427","v":-4123.5358393131555},{"$f":"+Distribution!Q1427+Transmission!Q1427+Generation!Q1427+Retail!Q1427+Misc!Q1427","v":-542652.98726264341},{"$f":"+Distribution!R1427+Transmission!R1427+Generation!R1427+Retail!R1427+Misc!R1427","v":-92130.832096329803},{"$f":"+Distribution!S1427+Transmission!S1427+Generation!S1427+Retail!S1427+Misc!S1427","v":-120803.8945242316},0]
[{"$f":"ROW()","v":1428}]
[{"$f":"ROW()","v":1429},null,"111CLH","Accum Prov for Amort-Hydro",null,"F10",null,{"$f":"+Distribution!H1429+Transmission!H1429+Generation!H1429+Retail!H1429+Misc!H1429","v":-314865.7771860155},{"$f":"+Distribution!I1429+Transmission!I1429+Generation!I1429+Retail!I1429+Misc!I1429","v":-108809.93687897996},{"$f":"+Distribution!J1429+Transmission!J1429+Generation!J1429+Retail!J1429+Misc!J1429","v":-84773.542677672289},{"$f":"+Distribution!K1429+Transmission!K1429+Generation!K1429+Retail!K1429+Misc!K1429","v":-27178.054206809851},{"$f":"+Distribution!L1429+Transmission!L1429+Generation!L1429+Retail!L1429+Misc!L1429","v":-596.89380387102483},{"$f":"+Distribution!M1429+Transmission!M1429+Generation!M1429+Retail!M1429+Misc!M1429","v":-55108.001257537559},{"$f":"+Distribution!N1429+Transmission!N1429+Generation!N1429+Retail!N1429+Misc!N1429","v":-2936.4241020705399},{"$f":"+Distribution!O1429+Transmission!O1429+Generation!O1429+Retail!O1429+Misc!O1429","v":-73.647144377154859},{"$f":"+Distribution!P1429+Transmission!P1429+Generation!P1429+Retail!P1429+Misc!P1429","v":-133.58531109234357},{"$f":"+Distribution!Q1429+Transmission!Q1429+Generation!Q1429+Retail!Q1429+Misc!Q1429","v":-21215.13829062886},{"$f":"+Distribution!R1429+Transmission!R1429+Generation!R1429+Retail!R1429+Misc!R1429","v":-6768.7669768427122},{"$f":"+Distribution!S1429+Transmission!S1429+Generation!S1429+Retail!S1429+Misc!S1429","v":-7271.7865361331724},{"$f":"ROUND(SUM(I1429:S1429)-H1429,0)","v":0}]
[{"$f":"ROW()","v":1430}]
[{"$f":"ROW()","v":1431},null,"111IP","Accum Prov for Amort-Intangible"]
[{"$f":"ROW()","v":1432},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1432+Transmission!H1432+Generation!H1432+Retail!H1432+Misc!H1432","v":-47975.220769230706},{"$f":"+Distribution!I1432+Transmission!I1432+Generation!I1432+Retail!I1432+Misc!I1432","v":-22196.897180951488},{"$f":"+Distribution!J1432+Transmission!J1432+Generation!J1432+Retail!J1432+Misc!J1432","v":-12002.787684929355},{"$f":"+Distribution!K1432+Transmission!K1432+Generation!K1432+Retail!K1432+Misc!K1432","v":-3647.5785700615506},{"$f":"+Distribution!L1432+Transmission!L1432+Generation!L1432+Retail!L1432+Misc!L1432","v":-408.07288778869105},{"$f":"+Distribution!M1432+Transmission!M1432+Generation!M1432+Retail!M1432+Misc!M1432","v":-4264.8792878787681},{"$f":"+Distribution!N1432+Transmission!N1432+Generation!N1432+Retail!N1432+Misc!N1432","v":-550.1145591064161},{"$f":"+Distribution!O1432+Transmission!O1432+Generation!O1432+Retail!O1432+Misc!O1432","v":-17.040506549755666},{"$f":"+Distribution!P1432+Transmission!P1432+Generation!P1432+Retail!P1432+Misc!P1432","v":-17.935309466224542},{"$f":"+Distribution!Q1432+Transmission!Q1432+Generation!Q1432+Retail!Q1432+Misc!Q1432","v":-3810.9591194370714},{"$f":"+Distribution!R1432+Transmission!R1432+Generation!R1432+Retail!R1432+Misc!R1432","v":-512.57052763817205},{"$f":"+Distribution!S1432+Transmission!S1432+Generation!S1432+Retail!S1432+Misc!S1432","v":-546.38513542321766},{"$f":"ROUND(SUM(I1432:S1432)-H1432,0)","v":0}]
[{"$f":"ROW()","v":1433},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1433+Transmission!H1433+Generation!H1433+Retail!H1433+Misc!H1433","v":-34272342.08389879},{"$f":"+Distribution!I1433+Transmission!I1433+Generation!I1433+Retail!I1433+Misc!I1433","v":-11834969.920060683},{"$f":"+Distribution!J1433+Transmission!J1433+Generation!J1433+Retail!J1433+Misc!J1433","v":-9220594.7028818596},{"$f":"+Distribution!K1433+Transmission!K1433+Generation!K1433+Retail!K1433+Misc!K1433","v":-2956085.2919262219},{"$f":"+Distribution!L1433+Transmission!L1433+Generation!L1433+Retail!L1433+Misc!L1433","v":-64922.565134295692},{"$f":"+Distribution!M1433+Transmission!M1433+Generation!M1433+Retail!M1433+Misc!M1433","v":-6018325.2994474871},{"$f":"+Distribution!N1433+Transmission!N1433+Generation!N1433+Retail!N1433+Misc!N1433","v":-319387.10670513747},{"$f":"+Distribution!O1433+Transmission!O1433+Generation!O1433+Retail!O1433+Misc!O1433","v":-8010.4056982535849},{"$f":"+Distribution!P1433+Transmission!P1433+Generation!P1433+Retail!P1433+Misc!P1433","v":-14529.722044579645},{"$f":"+Distribution!Q1433+Transmission!Q1433+Generation!Q1433+Retail!Q1433+Misc!Q1433","v":-2307514.6509714057},{"$f":"+Distribution!R1433+Transmission!R1433+Generation!R1433+Retail!R1433+Misc!R1433","v":-737069.37202271726},{"$f":"+Distribution!S1433+Transmission!S1433+Generation!S1433+Retail!S1433+Misc!S1433","v":-790933.04700614896},0]
[{"$f":"ROW()","v":1434},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1434+Transmission!H1434+Generation!H1434+Retail!H1434+Misc!H1434","v":-118300661.34825373},{"$f":"+Distribution!I1434+Transmission!I1434+Generation!I1434+Retail!I1434+Misc!I1434","v":-48309537.823342964},{"$f":"+Distribution!J1434+Transmission!J1434+Generation!J1434+Retail!J1434+Misc!J1434","v":-30648899.570366398},{"$f":"+Distribution!K1434+Transmission!K1434+Generation!K1434+Retail!K1434+Misc!K1434","v":-9561102.5483780336},{"$f":"+Distribution!L1434+Transmission!L1434+Generation!L1434+Retail!L1434+Misc!L1434","v":-643214.49073320662},{"$f":"+Distribution!M1434+Transmission!M1434+Generation!M1434+Retail!M1434+Misc!M1434","v":-15231707.808497086},{"$f":"+Distribution!N1434+Transmission!N1434+Generation!N1434+Retail!N1434+Misc!N1434","v":-1239111.5311398944},{"$f":"+Distribution!O1434+Transmission!O1434+Generation!O1434+Retail!O1434+Misc!O1434","v":-35361.946685025097},{"$f":"+Distribution!P1434+Transmission!P1434+Generation!P1434+Retail!P1434+Misc!P1434","v":-47003.577532455085},{"$f":"+Distribution!Q1434+Transmission!Q1434+Generation!Q1434+Retail!Q1434+Misc!Q1434","v":-8736353.675590476},{"$f":"+Distribution!R1434+Transmission!R1434+Generation!R1434+Retail!R1434+Misc!R1434","v":-1857632.7511496143},{"$f":"+Distribution!S1434+Transmission!S1434+Generation!S1434+Retail!S1434+Misc!S1434","v":-1990735.6248385832},0]
[{"$f":"ROW()","v":1435},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1435+Transmission!H1435+Generation!H1435+Retail!H1435+Misc!H1435","v":-52026728.77108825},{"$f":"+Distribution!I1435+Transmission!I1435+Generation!I1435+Retail!I1435+Misc!I1435","v":-45289333.594236955},{"$f":"+Distribution!J1435+Transmission!J1435+Generation!J1435+Retail!J1435+Misc!J1435","v":-1014226.1195609854},{"$f":"+Distribution!K1435+Transmission!K1435+Generation!K1435+Retail!K1435+Misc!K1435","v":-18262.15753794372},{"$f":"+Distribution!L1435+Transmission!L1435+Generation!L1435+Retail!L1435+Misc!L1435","v":-537719.73334075813},{"$f":"+Distribution!M1435+Transmission!M1435+Generation!M1435+Retail!M1435+Misc!M1435","v":-33458.12251887899},{"$f":"+Distribution!N1435+Transmission!N1435+Generation!N1435+Retail!N1435+Misc!N1435","v":-179271.14053594938},{"$f":"+Distribution!O1435+Transmission!O1435+Generation!O1435+Retail!O1435+Misc!O1435","v":-131445.12830237183},{"$f":"+Distribution!P1435+Transmission!P1435+Generation!P1435+Retail!P1435+Misc!P1435","v":-37352.702982118637},{"$f":"+Distribution!Q1435+Transmission!Q1435+Generation!Q1435+Retail!Q1435+Misc!Q1435","v":-4785219.8336180821},{"$f":"+Distribution!R1435+Transmission!R1435+Generation!R1435+Retail!R1435+Misc!R1435","v":-220.11922709788809},{"$f":"+Distribution!S1435+Transmission!S1435+Generation!S1435+Retail!S1435+Misc!S1435","v":-220.11922709788809},0]
[{"$f":"ROW()","v":1436},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1436+Transmission!H1436+Generation!H1436+Retail!H1436+Misc!H1436","v":-830141.27129140217},{"$f":"+Distribution!I1436+Transmission!I1436+Generation!I1436+Retail!I1436+Misc!I1436","v":-241662.61437570542},{"$f":"+Distribution!J1436+Transmission!J1436+Generation!J1436+Retail!J1436+Misc!J1436","v":-224163.39556478322},{"$f":"+Distribution!K1436+Transmission!K1436+Generation!K1436+Retail!K1436+Misc!K1436","v":-76943.522162523092},{"$f":"+Distribution!L1436+Transmission!L1436+Generation!L1436+Retail!L1436+Misc!L1436","v":-3212.9366895269545},{"$f":"+Distribution!M1436+Transmission!M1436+Generation!M1436+Retail!M1436+Misc!M1436","v":-170224.47265489202},{"$f":"+Distribution!N1436+Transmission!N1436+Generation!N1436+Retail!N1436+Misc!N1436","v":-9167.7916989857458},{"$f":"+Distribution!O1436+Transmission!O1436+Generation!O1436+Retail!O1436+Misc!O1436","v":-233.8215640144625},{"$f":"+Distribution!P1436+Transmission!P1436+Generation!P1436+Retail!P1436+Misc!P1436","v":-676.99471400493394},{"$f":"+Distribution!Q1436+Transmission!Q1436+Generation!Q1436+Retail!Q1436+Misc!Q1436","v":-50228.56287130565},{"$f":"+Distribution!R1436+Transmission!R1436+Generation!R1436+Retail!R1436+Misc!R1436","v":-21001.848949330928},{"$f":"+Distribution!S1436+Transmission!S1436+Generation!S1436+Retail!S1436+Misc!S1436","v":-32625.310046329712},0]
[{"$f":"ROW()","v":1437},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1437+Transmission!H1437+Generation!H1437+Retail!H1437+Misc!H1437","v":-183770.41276283032},{"$f":"+Distribution!I1437+Transmission!I1437+Generation!I1437+Retail!I1437+Misc!I1437","v":-63506.574743226076},{"$f":"+Distribution!J1437+Transmission!J1437+Generation!J1437+Retail!J1437+Misc!J1437","v":-49477.809460504213},{"$f":"+Distribution!K1437+Transmission!K1437+Generation!K1437+Retail!K1437+Misc!K1437","v":-15862.385186197527},{"$f":"+Distribution!L1437+Transmission!L1437+Generation!L1437+Retail!L1437+Misc!L1437","v":-348.37517653800444},{"$f":"+Distribution!M1437+Transmission!M1437+Generation!M1437+Retail!M1437+Misc!M1437","v":-32163.610247325541},{"$f":"+Distribution!N1437+Transmission!N1437+Generation!N1437+Retail!N1437+Misc!N1437","v":-1713.8346190142688},{"$f":"+Distribution!O1437+Transmission!O1437+Generation!O1437+Retail!O1437+Misc!O1437","v":-42.983922361933388},{"$f":"+Distribution!P1437+Transmission!P1437+Generation!P1437+Retail!P1437+Misc!P1437","v":-77.966643367494555},{"$f":"+Distribution!Q1437+Transmission!Q1437+Generation!Q1437+Retail!Q1437+Misc!Q1437","v":-12382.148213542181},{"$f":"+Distribution!R1437+Transmission!R1437+Generation!R1437+Retail!R1437+Misc!R1437","v":-3950.5693897464548},{"$f":"+Distribution!S1437+Transmission!S1437+Generation!S1437+Retail!S1437+Misc!S1437","v":-4244.1551610066108},0]
[{"$f":"ROW()","v":1438},null,null,"Total Accum Prov for Amort-Intangible",null,null,null,{"$f":"+Distribution!H1438+Transmission!H1438+Generation!H1438+Retail!H1438+Misc!H1438","v":-205661619.10806423},{"$f":"+Distribution!I1438+Transmission!I1438+Generation!I1438+Retail!I1438+Misc!I1438","v":-105761207.42394048},{"$f":"+Distribution!J1438+Transmission!J1438+Generation!J1438+Retail!J1438+Misc!J1438","v":-41169364.385519467},{"$f":"+Distribution!K1438+Transmission!K1438+Generation!K1438+Retail!K1438+Misc!K1438","v":-12631903.483760983},{"$f":"+Distribution!L1438+Transmission!L1438+Generation!L1438+Retail!L1438+Misc!L1438","v":-1249826.1739621139},{"$f":"+Distribution!M1438+Transmission!M1438+Generation!M1438+Retail!M1438+Misc!M1438","v":-21490144.192653548},{"$f":"+Distribution!N1438+Transmission!N1438+Generation!N1438+Retail!N1438+Misc!N1438","v":-1749201.519258088},{"$f":"+Distribution!O1438+Transmission!O1438+Generation!O1438+Retail!O1438+Misc!O1438","v":-175111.32667857665},{"$f":"+Distribution!P1438+Transmission!P1438+Generation!P1438+Retail!P1438+Misc!P1438","v":-99658.899225992034},{"$f":"+Distribution!Q1438+Transmission!Q1438+Generation!Q1438+Retail!Q1438+Misc!Q1438","v":-15895509.830384247},{"$f":"+Distribution!R1438+Transmission!R1438+Generation!R1438+Retail!R1438+Misc!R1438","v":-2620387.2312661451},{"$f":"+Distribution!S1438+Transmission!S1438+Generation!S1438+Retail!S1438+Misc!S1438","v":-2819304.6414145892},0]
[{"$f":"ROW()","v":1439},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(I1439:S1439)-H1439,0)","v":0}]
[{"$f":"ROW()","v":1440},null,"111399","Accum Prov for Amort-Mining",null,"F30",null,{"$f":"+Distribution!H1440+Transmission!H1440+Generation!H1440+Retail!H1440+Misc!H1440","v":0},{"$f":"+Distribution!I1440+Transmission!I1440+Generation!I1440+Retail!I1440+Misc!I1440","v":0},{"$f":"+Distribution!J1440+Transmission!J1440+Generation!J1440+Retail!J1440+Misc!J1440","v":0},{"$f":"+Distribution!K1440+Transmission!K1440+Generation!K1440+Retail!K1440+Misc!K1440","v":0},{"$f":"+Distribution!L1440+Transmission!L1440+Generation!L1440+Retail!L1440+Misc!L1440","v":0},{"$f":"+Distribution!M1440+Transmission!M1440+Generation!M1440+Retail!M1440+Misc!M1440","v":0},{"$f":"+Distribution!N1440+Transmission!N1440+Generation!N1440+Retail!N1440+Misc!N1440","v":0},{"$f":"+Distribution!O1440+Transmission!O1440+Generation!O1440+Retail!O1440+Misc!O1440","v":0},{"$f":"+Distribution!P1440+Transmission!P1440+Generation!P1440+Retail!P1440+Misc!P1440","v":0},{"$f":"+Distribution!Q1440+Transmission!Q1440+Generation!Q1440+Retail!Q1440+Misc!Q1440","v":0},{"$f":"+Distribution!R1440+Transmission!R1440+Generation!R1440+Retail!R1440+Misc!R1440","v":0},{"$f":"+Distribution!S1440+Transmission!S1440+Generation!S1440+Retail!S1440+Misc!S1440","v":0},{"$f":"ROUND(SUM(I1440:S1440)-H1440,0)","v":0}]
[{"$f":"ROW()","v":1441}]
[{"$f":"ROW()","v":1442}]
[{"$f":"ROW()","v":1443},null,"TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,null,{"$f":"+Distribution!H1443+Transmission!H1443+Generation!H1443+Retail!H1443+Misc!H1443","v":-212996878.5960997},{"$f":"+Distribution!I1443+Transmission!I1443+Generation!I1443+Retail!I1443+Misc!I1443","v":-109365190.42875186},{"$f":"+Distribution!J1443+Transmission!J1443+Generation!J1443+Retail!J1443+Misc!J1443","v":-42691751.744840607},{"$f":"+Distribution!K1443+Transmission!K1443+Generation!K1443+Retail!K1443+Misc!K1443","v":-13110241.38142279},{"$f":"+Distribution!L1443+Transmission!L1443+Generation!L1443+Retail!L1443+Misc!L1443","v":-1301679.0574135093},{"$f":"+Distribution!M1443+Transmission!M1443+Generation!M1443+Retail!M1443+Misc!M1443","v":-22298889.527574506},{"$f":"+Distribution!N1443+Transmission!N1443+Generation!N1443+Retail!N1443+Misc!N1443","v":-1817857.7088423048},{"$f":"+Distribution!O1443+Transmission!O1443+Generation!O1443+Retail!O1443+Misc!O1443","v":-181307.61812591986},{"$f":"+Distribution!P1443+Transmission!P1443+Generation!P1443+Retail!P1443+Misc!P1443","v":-103916.02037639753},{"$f":"+Distribution!Q1443+Transmission!Q1443+Generation!Q1443+Retail!Q1443+Misc!Q1443","v":-16459377.95593752},{"$f":"+Distribution!R1443+Transmission!R1443+Generation!R1443+Retail!R1443+Misc!R1443","v":-2719286.8303393177},{"$f":"+Distribution!S1443+Transmission!S1443+Generation!S1443+Retail!S1443+Misc!S1443","v":-2947380.3224749546},{"$f":"ROUND(SUM(I1443:S1443)-H1443,0)","v":0}]

{"sheet":"Generation","index":12,"n_rows":1444,"n_cols":20,"rows_kept":1444,"cut":false,"hidden":false,"merged":[]}
[1,null,null," - ","Generation - Total -  Unbundled"]
[2,"Rocky Mountain Power"]
[3,"Cost Of Service By Rate Schedule"]
[4,"State of Utah"]
[5,"2010 Protocol (Non Wgt)"]
[6,"12 Months Ended June 2013"]
[7]
[8]
[9,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O"]
[10,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General",null,null,"Chk Total"]
[11,null,null,null,null,null,null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[12,null,null,null,"DESCRIPTION ",null,null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2",0]
[13]
[14,null,null,null,"Operating Revenues",null,null,1366000533.6692023,433081035.80803275,390896815.27085888,122180007.44906394,4102370.7194929575,242745072.18692473,13267201.630501516,314171.37857092184,1060437.58096619,91829889.578719854,28395367.440791719,38128164.625279769,0]
[15]
[16,null,null,null,"Operating Expenses"]
[17,null,null,null,"Operation & Maintenance Expenses",null,null,961886212.63016367,306854261.76243907,259307308.42085382,86020264.999917656,2770098.1282294639,182405339.16888195,9787057.4434145726,247900.103390793,593197.6901642977,61579976.561021931,22457382.592546612,29863425.759303592,0]
[18,null,null,null,"Depreciation Expense",null,null,127057593.4067826,43907480.278876498,34208623.20675686,10967205.098572733,240883.28233057936,22237988.253258329,1184950.0202321874,29719.248709194526,53909.381475818787,8560865.2575246822,2731433.1347044786,2934536.2443412286,0]
[19,null,null,null,"Amortization Expense",null,null,11195775.910590405,3867712.6105409255,3014336.5884748115,966527.23648281116,21270.141676100578,1960194.4297207596,104451.50172674745,2619.8111838773698,4759.0888838911114,754192.14202660415,240768.02804241164,258944.33183146652,0]
[20,null,null,null,"Taxes Other Than Income",null,null,29296660.599998597,9993329.6073685121,7893786.4642138053,2544749.2879025564,60303.939392044245,5197098.4252743125,276910.11581054714,6959.9228660435838,13377.365972156063,1958009.687518114,638203.89210310939,713931.89157740795,0]
[21,null,null,null,"Income Taxes - Federal",null,null,-47816833.87736775,-20718166.725802716,-5264769.9392891228,-3735508.7045796015,87958.846303615108,-12001834.372201052,-551123.56685292628,-20879.571286508984,76492.65736164285,-2175159.8098168164,-1966859.8892210759,-1546982.8019825264,0]
[22,null,null,null,"Income Taxes - State",null,null,-2505545.8878251957,-1435868.8414389128,359392.97942731401,-163005.17640902786,19524.858767052505,-932095.69388978463,-37655.187935844362,-1903.3417570213537,12088.729838937175,-26613.639503622449,-181437.20149224609,-117973.37343199387,0]
[23,null,null,null,"Income Taxes Deferred",null,null,82352036.717437699,28090950.637408424,22189197.656902205,7153214.1377927139,169512.57001011245,14608888.234256582,778386.05348287371,19564.135013223411,37603.375646221277,5503906.6698133564,1793972.0527632227,2006841.1943487944,0]
[24,null,null,null,"Investment Tax Credit Adj",null,null,-767863.76469310722,-261924.5858394333,-206895.68257806811,-66697.730334803215,-1580.5627323751116,-136215.64644510864,-7257.7979760567396,-182.41917216647286,-350.61998148204356,-51319.319648441618,-16727.286769063045,-18712.11321610921,0]
[25,null,null,null,"Misc Revenues & Expense",null,null,-1020822.2983625736,-306711.182766093,-275514.12354509777,-93501.381842323273,-3605.0893721688194,-204064.1788266013,-10972.759654296289,-279.16392700375417,-763.97161854465389,-62969.57220956582,-25160.041016353076,-37280.833584525761,0]
[26]
[27,null,null,null,"Total Operating Expenses",null,null,1159677213.4367247,369991063.56078631,321225465.57121652,103593247.7675027,3364366.1146044247,213135298.62002939,11524745.822247805,283518.72502043121,790313.6977429383,76040887.976726219,25671575.281661101,34056730.299187332,0]
[28]
[29,null,null,null,"Operating Revenue For Return",null,null,206323320.23247766,63089972.247246444,69671349.69964236,18586759.681561247,738004.60488853278,29609773.566895336,1742455.8082537111,30652.653550490621,270123.88322325167,15789001.601993635,2723792.159130618,4071434.3260924369,0]
[30]
[31]
[32,null,null,null,"Rate Base :"]
[33,null,null,null,"Electric Plant In Service",null,null,5168568203.3265429,1774746821.237258,1391736038.2723298,447463425.51863247,10210839.076141801,910883722.1709137,48560867.965578921,1218912.50984462,2274602.9624174326,346813175.87788063,111904964.39901054,122754833.33653489,0]
[34,null,null,null,"Plant Held For Future Use ",null,null,11684486.30293324,3401473.4663309744,3155166.7356823809,1083003.0524911124,45223.0434014782,2395960.2876579924,129039.40598966033,3291.1083408818722,9528.902774154587,706982.022436728,295607.29585577908,459210.98197209695,0]
[35,null,null,null,"Electric Plant Acquisition Adj",null,null,20001840.464112878,6912148.4647020968,5385237.1361868521,1726485.2002269828,37917.663665278073,3500734.3741844869,186536.26618142184,4678.4329679597995,8486.0034796332166,1347691.11875426,429985.74954552634,461940.05421837792,0]
[36,null,null,null,"Nuclear Fuel",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,"Prepayments",null,null,6694425.6068005124,2231462.5031608623,1803581.5439191172,587426.12839476648,15662.419887297005,1216862.5114418531,65016.964328204718,1637.7104933277642,3429.006509124235,440716.8888979241,149633.68879680408,178996.24097123212,0]
[38,null,null,null,"Fuel Stock",null,null,112033056.60418138,32613968.600007214,30252333.250251409,10384037.35830296,433607.0623780255,22972918.75477431,1237254.1419968451,31555.766978985765,91364.91551234106,6778676.8612933438,2834338.4596125288,4403001.4330734061,0]
[39,null,null,null,"Materials & Supplies",null,null,76183470.786045507,26327150.322703917,20511415.27584495,6575876.6074562771,144421.67096081431,13333677.73850094,710483.62827748654,17819.323275701641,32321.68556392848,5133116.9828317035,1637739.6293951676,1759447.9212346284,0]
[40,null,null,null,"Misc Deferred Debits",null,null,26648812.570418108,8861694.5995925218,7179909.9460538765,2340873.537570416,63116.454654655558,4855707.6630322505,259484.41796782962,6537.8957551345011,13802.243339071425,1751708.293538999,597133.09043617058,718844.42847718578,0]
[41,null,null,null,"Cash Working Capital",null,null,14587717.327849759,4564248.776112929,4074540.3144504554,1313195.4036872494,45754.954039458338,2704824.1594263315,146822.01633440648,3588.9781519698749,10880.860756958517,951981.86025914748,323869.71336826024,448010.29126260191,0]
[42,null,null,null,"Weatherization Loans",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,"Miscellaneous Rate Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44]
[45,null,null,null,"Total Rate Base Additions",null,null,5436402012.988884,1859658967.9698687,1464098222.474719,471474322.80676222,10996542.345128806,961864407.6599319,51295504.806654781,1288021.7258085813,2444416.580352644,363924049.90589273,118173272.0260208,131184284.68774441,0]
[46]
[47,null,null,null,"Rate Base Deductions :"]
[48,null,null,null,"Accum Provision For Depreciation",null,null,-1534117165.4311161,-526346780.81256539,-413096675.42764479,-132864623.66510947,-3046251.5364148291,-270601287.31064814,-14427161.678285118,-362168.57893604785,-678212.10221234441,-102885969.87614819,-33245108.947966289,-36562925.495185241,0]
[49,null,null,null,"Accum Provision For Amortization",null,null,-93222463.605702415,-32071105.286538329,-25101045.905014567,-8063499.476321524,-181954.4312198323,-16395428.081216766,-873939.53434248932,-21931.297863185537,-40587.298175798591,-6262968.166170653,-2014105.0079685287,-2195899.1208707402,0]
[50,null,null,null,"Accum Deferred Income Taxes",null,null,-794635316.97051048,-272948320.74494934,-213686988.75588447,-68714760.005008414,-1565193.7431427331,-140145900.64417398,-7503434.0024484145,-187829.61897743773,-349520.82442280569,-53303659.636362143,-17250026.637848884,-18979682.357291915,0]
[51,null,null,null,"Unamortized ITC",null,null,-55114.728696742903,-18933.207646031849,-14821.418790616895,-4765.8360708011105,-108.49207476356685,-9719.0190650847817,-520.30460357222444,-13.025120520252456,-24.227750176271051,-3697.3481748673794,-1196.2230773467465,-1315.6263229618319,0]
[52,null,null,null,"Customer Advance For Construction",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,"Customer Service Deposits",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,"Misc Rate Base Deductions",null,null,-19133028.732331082,-6573429.2194284573,-5151881.2851304002,-1655993.5615586326,-37665.707463216357,-3369893.1910552992,-179647.29774206775,-4508.962906562937,-8393.8179304022888,-1284296.8133486435,-413994.56929449155,-453324.30647290795,0]
[55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[56,null,null,null,"Total Rate Base Deductions",null,null,-2441163089.4683571,-837958569.27112746,-657051412.79246485,-211303642.54406887,-4831173.9103153739,-430522228.24615926,-22984702.817421664,-576451.48380375432,-1076738.2704915272,-163740591.84020451,-52924431.386155538,-58193146.906143762,0]
[57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[58,null,null,null,"Total Rate Base",null,null,2995238923.5205269,1021700398.6987412,807046809.6822542,260170680.26269335,6165368.4348134324,531342179.41377264,28310801.989233118,711570.24200482701,1367678.3098611168,200183458.06568822,65248840.639865257,72991137.781600654,0]
[59]
[60]
[61,null,null,null,"Return On Rate Base",null,null,6.8883760361250421E-2,6.1749973208975246E-2,8.6328759204281055E-2,7.1440639132719697E-2,0.11970162248882157,5.5726375044352183E-2,6.1547384242819685E-2,4.3077480958348895E-2,0.19750542307765484,7.8872658882796653E-2,4.1744682854433134E-2,5.5779844647369722E-2]
[62]
[63,null,null,null,"Return On Equity",null,null,8.2925993262069231E-2,6.926575322937259E-2,0.11633081267694512,8.7822071180743533E-2,0.18023534379262313,5.7731375341041655E-2,6.8877822688891269E-2,3.3510449530568705E-2,0.32921912601278147,0.10205338640598328,3.0958320959027889E-2,5.7833762417650696E-2]
[]
[]
[]
[]
[]
[]
[]
[null,"Rocky Mountain Power"]
[null,"Cost Of Service By Rate Schedule"]
[null,"State of Utah"]
[null,"2010 Protocol (Non Wgt)"]
[null,"12 Months Ended June 2013"]
[]
[]
[null,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O"]
[null,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[null,null,null,null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[null,null,null,null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[]
[83,null,null,null,"Total Rate Base",null,null,2995238923.5205269,1021700398.6987412,807046809.6822542,260170680.26269335,6165368.4348134324,531342179.41377264,28310801.989233118,711570.24200482701,1367678.3098611168,200183458.06568822,65248840.639865257,72991137.781600654,0]
[84]
[85]
[86,null,null,null,"Return On Ratebase ($$)",6.9243345727087388E-2,null,207400364.31656089,70745953.936599955,55882621.260771222,18015088.361481186,426910.73806665814,36791910.228531957,1960334.6499515821,49271.504276247477,94702.622053151863,13861372.395686351,4518048.0307178199,5054150.5884248447,0]
[87,null,null,null,"Operating & Maintenance Expense",null,null,961886212.63016367,306854261.76243907,259307308.42085382,86020264.999917656,2770098.1282294639,182405339.16888195,9787057.4434145726,247900.103390793,593197.6901642977,61579976.561021931,22457382.592546612,29863425.759303592,0]
[88,null,null,null,"        Bad Debt to Produce ROR","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,"Depreciation Expense",null,null,127057593.4067826,43907480.278876498,34208623.20675686,10967205.098572733,240883.28233057936,22237988.253258329,1184950.0202321874,29719.248709194526,53909.381475818787,8560865.2575246822,2731433.1347044786,2934536.2443412286,0]
[90,null,null,null,"Amortization Expense",null,null,11195775.910590405,3867712.6105409255,3014336.5884748115,966527.23648281116,21270.141676100578,1960194.4297207596,104451.50172674745,2619.8111838773698,4759.0888838911114,754192.14202660415,240768.02804241164,258944.33183146652,0]
[91,null,null,null,"Taxes Other Than Income",null,null,29296660.599998597,9993329.6073685121,7893786.4642138053,2544749.2879025564,60303.939392044245,5197098.4252743125,276910.11581054714,6959.9228660435838,13377.365972156063,1958009.687518114,638203.89210310939,713931.89157740795,0]
[92,null,null,null,"Federal Income Taxes",null,null,-47816833.87736775,-20718166.725802716,-5264769.9392891228,-3735508.7045796015,87958.846303615108,-12001834.372201052,-551123.56685292628,-20879.571286508984,76492.65736164285,-2175159.8098168164,-1966859.8892210759,-1546982.8019825264,0]
[93,null,null,null,"        FIT Adj to Produce Target ROR","F101",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,"State Income Taxes",null,null,-2505545.8878251957,-1435868.8414389128,359392.97942731401,-163005.17640902786,19524.858767052505,-932095.69388978463,-37655.187935844362,-1903.3417570213537,12088.729838937175,-26613.639503622449,-181437.20149224609,-117973.37343199387,0]
[95,null,null,null,"        SIT Adj to Produce Target ROR","F101",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,"Deferred Income Taxes",null,null,82352036.717437699,28090950.637408424,22189197.656902205,7153214.1377927139,169512.57001011245,14608888.234256582,778386.05348287371,19564.135013223411,37603.375646221277,5503906.6698133564,1793972.0527632227,2006841.1943487944,0]
[97,null,null,null,"Investment Tax Credit",null,null,-767863.76469310722,-261924.5858394333,-206895.68257806811,-66697.730334803215,-1580.5627323751116,-136215.64644510864,-7257.7979760567396,-182.41917216647286,-350.61998148204356,-51319.319648441618,-16727.286769063045,-18712.11321610921,0]
[98,null,null,null,"Misc Revenue & Expenses",null,null,-1020822.2983625736,-306711.182766093,-275514.12354509777,-93501.381842323273,-3605.0893721688194,-204064.1788266013,-10972.759654296289,-279.16392700375417,-763.97161854465389,-62969.57220956582,-25160.041016353076,-37280.833584525761,0]
[99,null,null,null,"Revenue Credits",null,null,-206295202.97931656,-70493617.759326011,-55769657.023957044,-17897356.096137449,-421245.31947807723,-36373999.6759471,-1942402.9504055697,-48580.164733692378,-95193.575918155286,-13844275.575283436,-4454938.5167920515,-4953936.3213379793,0]
[100]
[101,null,null,null,"Total Revenue Requirements",null,null,1160782374.7739692,370243399.73806024,321338429.80803072,103710980.03284644,3370031.5331930048,213553209.17261425,11542677.521793816,284210.06456298637,789822.74387793476,76057984.797129139,25734684.795586869,34156944.566274211,0]
[102,null,null,null,"Operating Revenues",null,null,1159705330.6898859,362587418.04870665,335127158.24690187,104282651.35292646,3681125.4000148792,206371072.51097757,11324798.680095943,265591.21383722936,965244.00504803425,77985614.003436401,23940428.923999656,33174228.303941783,0]
[103]
[104,null,null,null,"Increase / (Decrease) Required to "]
[105,null,null,null,"Earn Equal Rates of Return",null,null,1077044.0840833187,7655981.6893535852,-13788728.438871145,-571671.32008002698,-311093.8668218744,7182136.6616366804,217878.84169787355,18618.850725757016,-175421.26117009949,-1927629.2063072622,1794255.8715872131,982716.26233242825,0]
[106]
[107,null,null,null,"Existing Revenues",null,null,1159705330.6898859,362587418.04870677,335127158.24690187,104282651.35292649,3681125.4000148801,206371072.51097763,11324798.680095946,265591.21383722947,965244.00504803471,77985614.003436416,23940428.923999667,33174228.30394179,0]
[108,null,null,null,"check",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,null,null,null,"Percent Increase / (Decrease) "]
[110,null,null,null,"Over Existing Rates To "]
[111,null,null,null,"Equal Authorized RoE & RoR",null,null,9.2872219828687552E-4,2.1114857571602634E-2,-4.1144765798755187E-2,-5.4819407894157283E-3,-8.451053224663764E-2,3.4802051344936615E-2,1.9239091824282004E-2,7.0103413651205287E-2,-0.18173773704128809,-2.4717753792671576E-2,7.4946688602914605E-2,2.9622882357015101E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"2010 Protocol",null,null,"ELECTRIC REVENUES"]
[null,null,"Generation - Total -  Unbundled",null,null,"(Non-Wgt)"]
[null,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[null,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[null,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[null,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[126,null,"440","Residential Sales",null,"A",null,362587418.04870665,362587418.04870677,0,0,0,0,0,0,0,0,0,0,0]
[127]
[128,null,"442","Commercial & Industrial Sales",null,"A",null,778705319.02227974,0,335127158.24690187,104282651.35292649,0,192870439.51097763,11324798.680095946,0,0,77985614.003436416,23940428.923999667,33174228.30394179,0]
[129,null,null,null,"Interruptible Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,"Interruptible Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,778705319.02227974,0,335127158.24690187,104282651.35292649,0,192870439.51097763,11324798.680095946,0,0,77985614.003436416,23940428.923999667,33174228.30394179,0]
[132]
[133,null,"444","Public Street & Highway Lighting",null,"A",null,4911960.6189001426,0,0,0,3681125.4000148801,0,0,265591.21383722947,965244.00504803471,0,0,0,0]
[134]
[135,null,"445","Other Sales to Public Authority",null,"A",null,13500633,0,0,0,0,13500633,0,0,0,0,0,0,0]
[136]
[137,null,"448","Interdepartmental",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[140]
[141,null,"Total Sales to Ultimate Customers",null,null,null,null,1159705330.6898863,362587418.04870677,335127158.24690187,104282651.35292649,3681125.4000148801,206371072.51097763,11324798.680095946,265591.21383722947,965244.00504803471,77985614.003436416,23940428.923999667,33174228.30394179,0]
[142]
[143,null,"447","Sales for Resale",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[144,null,null,null,"Demand","F10",null,137195148.91053981,47411298.955614522,36938021.385748148,11842179.951488255,260082.04206163855,24011979.028840214,1279475.7993342145,32089.962364155428,58206.569197094854,9243983.5251482315,2949326.5404326869,3168505.150310629,0]
[145,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,null,137195148.91053981,47411298.955614522,36938021.385748148,11842179.951488255,260082.04206163855,24011979.028840214,1279475.7993342145,32089.962364155428,58206.569197094854,9243983.5251482315,2949326.5404326869,3168505.150310629,0]
[147]
[148,null,"449","Provision for Rate Refund",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149]
[150,null,"State Specific Revenue Credit",null,null,"F140G",null,34378979.406079829,11083561.821664348,9483434.8555183262,3058180.8607064057,95342.23292209435,6285116.8842550749,339119.96757709811,8368.938695006409,22256.204276510543,2260843.1358977216,759202.29767742462,983552.20688983961,0]
[151]
[152,null,"AGA Revenue",null,null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[153]
[154,null,"Total Sales from Electricity",null,null,null,null,1331279459.006506,421082278.82598561,381548614.48816836,119183012.16512115,4036549.6749986131,236668168.42407292,12943394.447007259,306050.11489639134,1045706.7785216401,89490440.66448237,27648957.762109779,37326285.66114226,0]
[155]
[156,null,"Other Electric Operating Revenues"]
[157,null,"450","Forfeited Discounts & Interest",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158,null,null,null,"Customers","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[159,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160]
[161,null,"451","Misc Electric Revenue",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,null,"Customer","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[164,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165]
[166,null,"453","Water Sales",null,"F10",null,856.67405426795926,296.04566937640675,230.64842152545276,73.944949154341586,1.6240044869262655,149.93561790619165,7.9893037695385578,0.20037616765686772,0.36345350411491872,57.721289032156051,18.416187050462547,19.784782294711214,0]
[167]
[168,null,"454","Rent of Electric Property",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,"System Overhead","F102G",null,797880.03157416789,275727.88839891646,214818.89048982167,68870.065659257074,1512.5481445945811,139645.45202820544,7440.9933534664542,186.62423844899672,338.50948548541726,53759.844465971073,17152.2737639755,18426.941546025337,0]
[171,null,null,null,null,null,null,797880.03157416789,275727.88839891646,214818.89048982167,68870.065659257074,1512.5481445945811,139645.45202820544,7440.9933534664542,186.62423844899672,338.50948548541726,53759.844465971073,17152.2737639755,18426.941546025337,0]
[172]
[173,null,"456","Other Electric Revenue",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,null,"Demand","F10",null,33922337.957068495,11722733.04797885,9133151.2437792215,2928051.273334377,64306.872345262818,5937108.3752057003,316358.20083702117,7934.439059913886,14391.929505560356,2285631.3484824798,729238.98873091419,783432.23780919006,0]
[175,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[176,null,null,null,"Customer","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177,null,null,null,null,null,null,33922337.957068495,11722733.04797885,9133151.2437792215,2928051.273334377,64306.872345262818,5937108.3752057003,316358.20083702117,7934.439059913886,14391.929505560356,2285631.3484824798,729238.98873091419,783432.23780919006,0]
[178]
[179,null,"Total Other Electric Operating Revenues",null,null,null,null,34721074.662696928,11998756.982047142,9348200.7826905679,2996995.2839427884,65821.044494344329,6076903.7628518119,323807.18349425716,8121.2636745305399,14730.802444549889,2339448.9142374829,746409.67868194019,801878.96413751016,0]
[180]
[181,null,"Total Electric Operating Revenues",null,null,null,null,1366000533.6692028,433081035.80803275,390896815.27085894,122180007.44906394,4102370.7194929575,242745072.18692473,13267201.630501516,314171.37857092189,1060437.58096619,91829889.578719854,28395367.440791719,38128164.625279769,0]
[182]
[183,null,"Miscellaneous Revenues"]
[184,null,"41160","Gain on Sale of Utility Plant - CR",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,null,"41170","Loss on Sale of Utility Plant ",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[186,null,"4118","Gain from Emission Allowances",null,"F30",null,-845676.75390379375,-246185.15225393721,-228358.44844863014,-78383.46352194075,-3273.0644338050001,-173410.09831475068,-9339.3601698702932,-238.19736240899115,-689.66417156815487,-51168.553439319068,-21394.883087572049,-33235.868699991348,0]
[187,null,41181,"Gain from Disposition of NOX Credits",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,null,"4194","Impact Housing Interest Income",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[189,null,"421","(Gain)/Loss on Sale of Utility Plant",null,"F10",null,-175145.54445877988,-60526.030512155776,-47155.675096467661,-15117.918320382521,-332.02493836381922,-30654.080511850632,-1633.3994844259969,-40.966564594763,-74.307446976499023,-11801.018770246752,-3765.1579287810268,-4044.9648845344136,0]
[190]
[191,null,"Total Miscellaneous Revenues",null,null,null,null,-1020822.2983625736,-306711.182766093,-275514.12354509777,-93501.381842323273,-3605.0893721688194,-204064.1788266013,-10972.759654296289,-279.16392700375417,-763.97161854465389,-62969.57220956582,-25160.041016353076,-37280.833584525761,0]
[192]
[193,null,"Miscellaneous Expenses"]
[194,null,"4311","Interest on Customer Deposits",null,"F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195]
[196,null,"DFA","Divergence Fairness Adjustment"]
[197,null,null,null,"Production ","F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,null,null,null,"Transmission","F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,null,null,null,"Distribution","F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201]
[202,null,"Net Miscellaneous Revenues And Expense",null,null,null,null,-1020822.2983625736,-306711.182766093,-275514.12354509777,-93501.381842323273,-3605.0893721688194,-204064.1788266013,-10972.759654296289,-279.16392700375417,-763.97161854465389,-62969.57220956582,-25160.041016353076,-37280.833584525761,0]
[203]
[204,null,"Generation - Total -  Unbundled"]
[205,null,null,null,null,null,null,null,"STEAM POWER GENERATION"]
[206]
[207,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[208,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[209,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[210,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[211,null,"500","Operation Suprvn & Engineering",null,"F10",null,7415739.8039326016,2562698.8972515226,1996592.1364130864,640099.34701734607,14058.082715899853,1297907.3244891211,69158.856480254864,1734.5424608689266,3146.2101646663482,499660.35329017835,159418.45170446308,171265.60194519293,0]
[212,null,null,null,"Cholla","F10",null,605065.4712478111,209095.87673362644,162906.06114144047,52227.022965810989,1147.0278985281884,105898.92953249754,5642.8134203136697,141.52488884904429,256.70576183363067,40768.316462107257,13007.279537370623,13973.912905433166,0]
[213,null,null,null,"Total 500",null,null,8020805.2751804125,2771794.7739851489,2159498.1975545269,692326.36998315703,15205.110614428042,1403806.2540216185,74801.669900568537,1876.067349717971,3402.9159264999789,540428.66975228558,172425.73124183371,185239.51485062609,0]
[214]
[215,null,"501","Fuel Related",null,"F30",null,302791580.64540726,88145725.938778803,81762937.482090905,28064922.804972928,1171909.1826648766,62088874.414741419,3343924.9867018242,85285.725942503981,246931.82549911184,18320720.184999879,7660362.4705363568,11899985.628478622,0]
[216,null,null,null,"System Energy - Non NPC","F30",null,5906540.6017118664,1719454.3785366011,1594945.6352908143,547461.08091297164,22860.375292386962,1211164.6462017368,65229.781689878444,1663.6644980422827,4816.8870813926851,357381.39546234207,149430.31724861503,232132.43949708482,0]
[217,null,null,null,"Simple Cycle Combustion Turbine","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,null,null,null,"Cholla - Non NPC","F30",null,1550891.3864681269,451480.34440404025,418787.85137624375,143747.87749167098,6002.4913943901884,318017.76099610416,17127.505486834172,436.83149138749661,1264.7790285156727,93838.299824074173,39236.197213460197,60951.447761405674,0]
[219,null,null,null,"Cholla","F30",null,21539993.132513583,6270512.3020088132,5816453.3772847792,1996483.0039035303,83367.29737572356,4416879.5104815736,237880.19830560763,6067.0575687317605,17566.240825166053,1303299.7355026889,544943.00883864646,846541.40041832032,0]
[220,null,null,null,"Total 501",null,null,331789005.76610082,96587172.963728249,89593124.346042752,30752614.7672811,1284139.346727377,68034936.332420826,3664162.4721841449,93453.279500665521,270579.73243418627,20075239.615788985,8393971.993837079,13039610.916155433,0]
[221]
[222,null,"502","Steam Expenses",null,"F10",null,15097770.150925662,5217421.3146227319,4064879.5612711282,1303183.9129388807,28620.974740079455,2642420.982994583,140801.12660992082,3531.3703128219991,6405.3970566023136,1017262.9254743992,324561.43355704797,348681.15134746581,0]
[223,null,null,null,"Cholla","F10",null,3367271.9862062666,1163647.1119470217,906594.47965774522,290650.51587400906,6383.366914237854,589342.00632639462,31403.027368965442,787.6053356499749,1428.6026249977479,226881.24917216084,72387.287135417675,77766.733849666096,0]
[224,null,null,null,"Total 502",null,null,18465042.137131929,6381068.4265697533,4971474.0409288732,1593834.4288128898,35004.341654317308,3231762.9893209776,172204.15397888626,4318.9756484719737,7833.9996816000612,1244144.1746465601,396948.72069246566,426447.88519713189,0]
[225]
[226,null,"503","Steam From Other Sources",null,"F30",null,1691390.1755064675,492380.97885003872,456726.79829136358,156770.32567252338,6546.270784412749,346827.71551805828,18679.125285063797,476.40505281756191,1379.3582462855386,102339.32549597742,42790.693835892729,66473.178474033601,0]
[227,null,null,null,"System Energy - Non NPC","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,null,null,null,"Total 503",null,null,1691390.1755064675,492380.97885003872,456726.79829136358,156770.32567252338,6546.270784412749,346827.71551805828,18679.125285063797,476.40505281756191,1379.3582462855386,102339.32549597742,42790.693835892729,66473.178474033601,0]
[229]
[230,null,"505","Electric Expenses",null,"F10",null,1336192.8205163283,461755.6654073401,359752.65431505028,115335.24294477001,2533.0324002533989,233861.28620076945,12461.274255473536,312.53566661881877,566.89467875252296,90030.474964741137,28724.550248158703,30859.209434400214,0]
[231,null,null,null,"Cholla","F10",null,374550.30327317462,129435.45412075677,100842.83024733183,32329.802675003211,710.03828126323504,65554.023585088173,3493.039312809854,87.607362439298399,158.90713569966505,25236.583511084416,8051.8236901437631,8650.1933515543606,0]
[232,null,null,null,"Total 505",null,null,1710743.123789503,591191.11952809687,460595.4845623821,147665.04561977321,3243.0706815166341,299415.30978585762,15954.313568283389,400.14302905811718,725.80181445218795,115267.05847582556,36776.373938302466,39509.402785954575,0]
[233]
[234,null,"506","Misc. Steam Expense",null,"F10",null,22559049.541136324,7795857.5827396922,6073732.6429522866,1947214.0693172251,42765.387247432525,3948298.6737785344,210384.68322729543,5276.5644885755028,9570.9278976989153,1519991.6612011238,484958.86382975319,520998.48445670406,0]
[235,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236,null,null,null,"Cholla","F10",null,807855.85927469016,279175.29126406845,217504.75321797616,69731.14236446665,1531.4594082960307,141391.42750505309,7534.0274747346093,188.95758578673531,342.7418414393976,54431.999331836443,17366.727216838608,18657.332064193924,0]
[237,null,null,null,"Total 506",null,null,23366905.400411014,8075032.8740037605,6291237.3961702632,2016945.2116816917,44296.846655728557,4089690.1012835875,217918.71070203005,5465.5220743622376,9913.6697391383132,1574423.6605329602,502325.59104659181,539655.81652089802,0]
[238]
[239,null,"507","Rents",null,"F10",null,184387.72626107844,63719.903239511768,49644.013144680161,15915.669413743384,349.54542312829221,32271.652834048629,1719.5916569845094,43.128312065818506,78.228545491129481,12423.741781922488,3963.8399689076587,4258.4119405945748,0]
[240,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,null,null,null,"Total 507",null,null,184387.72626107844,63719.903239511768,49644.013144680161,15915.669413743384,349.54542312829221,32271.652834048629,1719.5916569845094,43.128312065818506,78.228545491129481,12423.741781922488,3963.8399689076587,4258.4119405945748,0]
[242]
[243,null,"510","Maint Supervision & Engineering",null,"F10",null,7671555.5736009637,2651102.5910382173,2065467.2274484348,662180.42206189153,14543.034904772809,1342680.3572479449,71544.582863278454,1794.3778011561262,3254.742852718015,516896.7991781407,164917.80240990303,177173.63579450504,0]
[244,null,null,null,"Cholla","F10",null,-349823.91295576713,-120890.61640061083,-94185.569100785651,-30195.511732395538,-663.16424717652092,-61226.395600605603,-3262.4421068062802,-81.823856674058717,-148.41668935055228,-23570.559992428211,-7520.2728314484575,-8079.1403974853856,0]
[245,null,null,null,"Total 510",null,null,7321731.6606451962,2530211.9746376066,1971281.658347649,631984.91032949602,13879.870657596288,1281453.9616473394,68282.140756472174,1712.5539444820674,3106.3261633674629,493326.23918571247,157397.52957845456,169094.49539701967,0]
[246]
[247,null,"511","Maintenance of Structures",null,"F10",null,11589350.934505487,4004997.160764467,3120283.0133946287,1000350.0880111589,21970.033788735414,2028375.301947989,108081.76650881548,2710.7506225003253,4916.9111479195035,780871.40803780814,249139.8607673329,267654.63951413013,0]
[248,null,null,null,"Cholla","F10",null,289090.46063571202,99902.615823197673,77833.871694259011,24953.223815071287,548.03131116321549,50596.789561042518,2696.044657110745,67.61829463580743,122.64984611216011,19478.439847290669,6214.6670265636112,6676.5087592652962,0]
[249,null,null,null,"Total 511",null,null,11878441.395141199,4104899.7765876646,3198116.8850888875,1025303.3118262301,22518.065099898631,2078972.0915090316,110777.81116592622,2778.3689171361329,5039.5609940316635,800349.84788509877,255354.5277938965,274331.14827339543,0]
[250]
[251,null,"512","Maintenance of Boiler Plant",null,"F10",null,40956284.651538156,14153493.553853689,11026950.517950006,3535195.6453223471,77641.186528946317,7168194.0357323606,381956.47191910777,9579.6800650764708,17376.159693373302,2759567.1098908279,880449.91590090841,945880.37468150898,0]
[252,null,null,null,"Cholla","F10",null,3305137.1827274323,1142174.8385709105,889865.48655612313,285287.26848596538,6265.5774245933535,578467.13494834222,30823.560981277093,773.07199740169506,1402.2412429302453,222694.70829037501,71051.556051338383,76331.738178174826,0]
[253,null,null,null,"Total 512",null,null,44261421.83426559,15295668.392424598,11916816.00450613,3820482.9138083123,83906.763953539674,7746661.1706807027,412780.03290038486,10352.752062478166,18778.400936303547,2982261.8181812027,951501.47195224673,1022212.1128596838,0]
[254]
[255,null,"513","Maintenance of Electric Plant",null,"F10",null,12438679.280809352,4298504.3325402522,3348953.6979517862,1073660.9827089643,23580.112952916224,2177025.2695452119,116002.56453566802,2909.4086281523573,5277.2481536574096,838097.7553468796,267398.13486220769,287269.77358365455,0]
[256,null,null,null,"Cholla","F10",null,334580.93507196807,115623.01483334362,90081.594233413358,28879.794022768587,634.2680008689789,58558.560271227274,3120.2867793987143,78.25852225448881,141.94968629680963,22543.513208697415,7192.5898223558288,7727.1056913429593,0]
[257,null,null,null,"Total 513",null,null,12773260.21588132,4414127.3473735955,3439035.2921851994,1102540.7767317328,24214.380953785203,2235583.8298164392,119122.85131506673,2987.6671504068463,5419.1978399542195,860641.26855557703,274590.72468456352,294996.87927499751,0]
[258]
[259,null,"514","Maint of Misc. Steam Plant",null,"F10",null,4432416.5345400684,1531735.1020327797,1193370.8884280152,382589.87025993178,8402.5707375604652,775764.25784457405,41336.517606834743,1036.7427777522821,1880.502056937042,298648.93727838877,95285.02886130409,102366.1166559897,0]
[260,null,null,null,"Cholla","F10",null,1784873.0883878982,616808.62817219179,480554.0198269618,154063.67113636545,3383.5995028620546,312389.58161310724,16645.646290047447,417.48203698156658,757.25227715614437,120261.81358858992,38369.968710184279,41221.425233450274,0]
[261,null,null,null,"Total 514",null,null,6217289.6229279665,2148543.7302049715,1673924.9082549769,536653.54139629728,11786.17024042252,1088153.8394576814,57982.163896882194,1454.2248147338487,2637.7543340931861,418910.75086697866,133654.99757148838,143587.54188943998,0]
[262]
[263,null,"Total Steam Power Generation",null,null,null,null,467680424.33324248,143455812.26113302,126181475.0250777,42493037.272556953,1545089.7834461508,91869535.248296157,4934385.0373106934,125319.08785639625,328894.94665540359,29219756.171149086,11321702.196141725,16205417.30361921,0]
[264]
[265]
[266,null,null,null,null,null,null,"NUCLEAR POWER GENERATION"]
[267]
[268]
[269,null,"517","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[270]
[271,null,"518","Nuclear Fuel Expense",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272]
[273,null,"519","Coolants and Water",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[274]
[275,null,"520","Steam Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[276]
[277,null,"523","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278]
[279,null,"524","Misc. Nuclear Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280]
[281,null,"528","Maint Supervision & Eng",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[282]
[283,null,"529","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284]
[285,null,"530","Maintenance of Reactor Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286]
[287,null,"531","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[288]
[289,null,"532","Maintenance of Misc Nuclear",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290]
[291,null,"Total Nuclear Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[292]
[293]
[294]
[295,null,"Generation - Total -  Unbundled",null,null,null,null,"HYDRAULIC POWER GENERATION"]
[296]
[297,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[298,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[299,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[300,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[301,null,"535","Operation Super & Engineering",null,"F10",null,2724211.076317139,941420.93786193558,733458.63753469742,235143.86658540732,5164.3107308225308,476793.09184113622,25405.870193696181,637.19330898525993,1155.7768753510506,183552.86253541399,58563.207904398347,62915.320945294749,0]
[302]
[303,null,"536","Water For Power",null,"F10",null,62860.871323048872,21723.184723177394,16924.477488424964,5425.9188901809939,119.16590279830558,11001.948217045991,586.23766380652489,14.703165607189241,26.669424433079421,4235.4621391579376,1351.3395890454051,1451.7641193710804,0]
[304]
[305,null,"537","Hydraulic Expenses",null,"F10",null,1909962.0774178838,660036.33339392231,514232.61406737566,164860.89195507494,3620.7317919020879,334282.73312158661,17812.220585844247,446.74036704657453,810.32267325678345,128690.10396877407,41059.045388125676,44110.340104974646,0]
[306]
[307,null,"538","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308]
[309,null,"539","Misc. Hydro Expenses",null,"F10",null,7603575.415724406,2627610.3056787914,2047164.4481928197,656312.6252112193,14414.164325742813,1330782.428361454,70910.602962905366,1778.4772337884669,3225.9015139761368,512316.40792933904,163456.4119348005,175603.64237956837,0]
[310]
[311,null,"540","Rents (Hydro Generation)",null,"F10",null,313718.18664421845,108413.35756340041,84464.568750302438,27078.998417924431,594.71830645780494,54907.149257724544,2925.7217241990629,73.378722806945106,133.09843302987946,21137.81552706012,6744.0968681009044,7245.28307321188,0]
[312]
[313,null,"541","Maint Supervision & Engineering",null,"F10",null,176.66260727838747,61.050290440046986,47.56412466133331,15.248865595487851,0.33490084760108096,30.919597776120696,1.6475475441727985,4.1321405776625859E-2,7.4951077765831153E-2,11.903235968321384,3.797770697329351,4.080001264431532,0]
[314]
[315,null,"542","Maintenance of Structures",null,"F10",null,326076.80737370969,112684.19561225179,87791.967717608248,28145.749041346691,618.14665171575052,57070.162630562067,3040.9776662793838,76.269405730004195,138.34171545191936,21970.519068870231,7009.7739595292433,7530.7039043643172,0]
[316]
[317,null,"543","Maint of Dams & Waterways",null,"F10",null,998249.87216782197,344970.82074391528,268765.88144161867,86165.252318577637,1892.3910014520297,174714.30430580414,9309.6334911961294,233.49076904152423,423.51862089683272,67260.434830081387,21459.686186775321,23054.458458462894,0]
[318]
[319,null,"544","Maintenance of Electric Plant",null,"F10",null,1097559.7382237855,379289.88950261835,295503.77986820915,94737.314189072596,2080.6535819135652,192095.57791517687,10235.792843496421,256.71935904220436,465.65193709965212,73951.770296356612,23594.581086569895,25348.007644230103,0]
[320]
[321,null,"545","Maint of Misc. Hydro Plant",null,"F10",null,1439452.4645285523,497439.68114106101,387553.97942819534,124248.23510105048,2728.7826092842511,251933.85236827878,13424.269059667789,336.68811017386776,610.70373222265732,96987.939974557827,30944.354746052923,33243.978258007199,0]
[322]
[323,null,"Total Hydraulic Power Generation ",null,null,null,null,16475843.172327846,5693649.7565115141,4435907.9186139135,1422134.1005754499,31233.399802936736,2883612.1676165452,153652.97373863528,3853.7017636278129,6990.0598767957572,1110115.2195055794,354186.29543409561,380507.5788887497,0]
[324]
[325]
[326,null,null,null,null,null,null,"OTHER POWER GENERATION"]
[327]
[328]
[329,null,"546","Operation Super & Engineering",null,"F10",null,188281.88821134373,65065.630678650276,50692.465940137685,16251.799130730318,356.9276199492902,32953.211444737186,1755.9084365034521,44.039157029479895,79.880687048777489,12686.124010436883,4047.553972528513,4348.3471335918493,0]
[330]
[331,null,"547","Fuel",null,"F30",null,131071700.5426891,38156312.568992831,35393346.255863875,12148677.152139612,507293.26464780653,26876884.545386244,1447510.3091042475,36918.282560810992,106891.26235706671,7930629.8566697855,3315999.5190303018,5151237.5259365132,0]
[332,null,null,null,"Simple Cycle Combustion Turbine","F30",null,4192837.6382159251,1220577.9188979021,1132193.7055029084,388622.64399655722,16227.746224563612,859761.58585946553,46304.241728680172,1180.9747185575286,3419.3323665710295,253692.0114725616,106075.12936911888,164782.34807903849,0]
[333,null,null,null,"Total 547",null,null,135264538.18090501,39376890.487890735,36525539.96136678,12537299.796136169,523521.01087237016,27736646.13124571,1493814.5508329277,38099.257279368518,110310.59472363774,8184321.8681423469,3422074.6483994205,5316019.874015552,0]
[334]
[335,null,"548","Generation Expense",null,"F10",null,6444371.8714320827,2227017.8195356526,1735063.8699323926,556254.44472217083,12216.652042263851,1127897.913735834,60099.922751525584,1507.3393808532128,2734.0965059261389,434211.17934928928,138536.65488730962,148831.97858886424,0]
[336,null,null,null,"Simple Cycle Combustion Turbine","F10",null,215354.61381388956,74421.304674985091,57981.447549315446,18588.617093380464,408.24962232909593,37691.496468544872,2008.3874600370029,50.371470909231519,91.36659226227799,14510.239742210884,4629.5447263962387,4973.5884135189344]
[337,null,null,null,"Total 548",null,null,6659726.4852459719,2301439.1242106375,1793045.317481708,574843.06181555125,12624.901664592948,1165589.4102043789,62108.310211562588,1557.7108517624442,2825.463098188417,448721.41909150017,143166.19961370586,153805.56700238318]
[338]
[339,null,"549","Miscellaneous Other",null,"F10",null,1728765.9337229209,597419.36328568542,465447.89329576935,149220.70819354377,3277.2366797198843,302569.67302390619,16122.393484584549,404.35856653923344,733.44819219838382,116481.4057718078,37163.815856562011,39925.637372604142,0]
[340,null,null,null,"Wind Generation ","F10",null,2686056.1408759747,928235.52230462036,723185.91410031007,231850.47308629524,5091.9800864588678,470115.19166073413,25050.038978745848,628.26886484830197,1139.5892192451124,180982.04572868269,57742.979458722773,62034.137387311006,0]
[341]
[342,null,"550","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[343,null,null,null,"System Generation","F10",null,382322.96099748847,132121.49515043927,102935.51792269576,33000.709862346033,724.77297639814742,66914.398902704372,3565.5267697916784,89.425388046058984,162.20477226530349,25760.292406921719,8218.9149167509513,8829.7019291291326,0]
[344,null,null,null,"Wind Generation","F10",null,1376585.0717544933,475714.24276339274,370627.74612333818,118821.7533032374,2609.6043437143071,240930.76276288097,12837.970577101925,321.98341919847752,584.03154099138942,92752.038430754925,29592.87496335855,31792.063526524271,0]
[345,null,null,null,"Total 550",null,null,1758908.0327519816,607835.73791383207,473563.26404603396,151822.46316558344,3334.3773201124545,307845.16166558536,16403.497346893604,411.40880724453649,746.23631325669294,118512.33083767665,37811.7898801095,40621.765455653403,0]
[346]
[347,null,"551","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[348]
[349,null,"552","Maintenance of Structures",null,"F10",null,1662236.9169140977,574428.55690372665,447535.81502498785,143478.1684951511,3151.1170414863595,290925.72373627877,15501.946860659868,388.79742124748918,705.22251620875738,111998.79002184358,35733.621009723072,38389.157882784042,0]
[350]
[351,null,"553","Maint of Generation & Elect Plant",null,"F10",null,3672959.9445285853,1269285.4183612033,988897.01317690266,317036.37455926347,6962.8622467292644,642843.70010268677,34253.859544353283,859.10578705540445,1558.2941442686583,247478.00112007631,78958.755702127572,84826.559783918201,0]
[352,null,null,null,"Simple Cycle Combustion Turbine","F10",null,234444.14989228864,81018.182983904931,63121.058515937206,20236.355539134376,444.43782260224668,41032.558770125957,2186.4156164753576,54.836515768102281,99.465540450397285,15796.461291680605,5039.9183864538682,5414.4589097555645,0]
[353,null,null,null,"Wind Generation","F10",null,5912205.6602310129,2043114.1499548669,1591784.9927547788,510319.81738885236,11207.819907713454,1034757.8573658398,55136.964557579995,1382.8656379801835,2508.3190666900841,398354.69515106903,127096.51328550807,136541.66516013377,0]
[354,null,null,null,"Total 553",null,null,9819609.7546518873,3393417.751299975,2643803.064447619,847592.54748725018,18615.119977044964,1718634.1162386525,91577.239718408644,2296.8079408036901,4166.0787514091398,661629.15756282595,211095.1873740895,226782.68385380751,0]
[355]
[356,null,"554","Maintenance of Misc. Other",null,"F10",null,125009.18876961537,43200.128197096645,33657.10905126865,10790.332754146104,236.98101098946861,21879.184818011665,1165.8300821512335,29.239664774199447,53.036539951831458,8422.9135698667105,2687.361187067906,2887.0718942909411,0]
[357,null,null,null,"Simple Cycle Combustion Turbine","F10",null,61642.241611767684,21302.056002398636,16596.377182444288,5320.7312618295555,116.85573581103357,10788.662898260514,574.87277782975741,14.418127966417012,26.152407212145636,4153.3528731686201,1325.1423293100406,1423.6200155366673,0]
[358,null,null,null,"Wind Generation","F10",null,836477.26310649398,289066.15070315736,225210.69643262055,72201.63652794066,1585.7172535213037,146400.76314150024,7800.9494019059803,195.65213569659235,354.8847906317207,56360.462455997847,17982.010385492216,19318.339878029416,0]
[359,null,null,null,"Total 554",null,null,1023128.693487877,353568.33490265266,275464.18266633351,88312.700543916319,1939.5540003218059,179068.61085777241,9541.6522618869712,239.30992843720881,434.07373779569781,68936.728899033173,21994.513901870163,23629.031787857024,0]
[360]
[361,null,"Total Other Power Generation",null,null,null,null,160791252.02676705,48198300.509390518,43398277.878369689,14740671.718054188,571912.22526205657,32204347.230077758,1731875.5381321732,44069.958817280894,121140.58723898871,9904269.8700661566,3970830.3094667317,5905556.2018915452,0]
[362]
[363]
[364,null,null,null,null,null,null,"OTHER POWER SUPPLY"]
[365]
[366]
[367,null,"555","Purchased Power",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[368,null,null,null,"Demand","F10",null,253028167.05669481,87440366.279558212,68124565.045891553,21840459.454105508,479667.70625490387,44285144.841622584,2359729.3262171946,59183.319690225486,107350.01661176181,17048621.80801826,5439424.7500978159,5843654.50862676,0]
[369,null,null,null,"Energy","F30",null,3844437.1074083266,1119154.9610995627,1038114.964084703,356330.35244246194,14879.314473494265,788320.37617578288,42456.627346984264,1082.8425574011828,3135.2056451681342,232611.67422003287,97260.90030361875,151089.88905911616,0]
[370,null,null,null,"Seasonal Contracts","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[371,null,null,null,"Total 555",null,null,256872604.16410312,88559521.240657777,69162680.009976253,22196789.80654797,494547.02072839811,45073465.217798367,2402185.9535641787,60266.162247626671,110485.22225692993,17281233.482238293,5536685.6504014349,5994744.3976858761,0]
[372]
[373]
[374,null,"556","System Control & Load Dispatch",null,"F10",null,639780.14032202284,221092.42010044688,172252.5373021868,55223.465342948119,1212.8367998924946,111974.71218532765,5966.560865577294,149.64465425563284,271.43384663595799,43107.333778326181,13753.551513136123,14775.643933289641,0]
[375]
[376,null,"557","Other Expenses",null,"F10",null,24105444.058419112,8330253.8303069044,6490079.3884734549,2080693.1485345133,45696.90084016227,4218949.5897487504,224806.28906976295,5638.2663581663792,10227.002986293493,1624185.1808310549,518202.18495312374,556712.27631692204,0]
[377,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,null,null,null,null,null,null,24105444.058419112,8330253.8303069044,6490079.3884734549,2080693.1485345133,45696.90084016227,4218949.5897487504,224806.28906976295,5638.2663581663792,10227.002986293493,1624185.1808310549,518202.18495312374,556712.27631692204,0]
[379]
[380,null,"2010 Protocol Stipulated Embedded Cost Differential and Adjustment",null,"Embedded Cost Differentials"]
[381,null,null,null,"Company Owned Hydro","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[382,null,null,null,"Company Owned Hydro","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[383,null,null,null,"Mid-C Contract","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[384,null,null,null,"Mid-C Contract","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[385,null,null,null,"Existing QF Contracts","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387]
[388,null,"Total Other Power Supply",null,null,null,null,281617828.36284429,97110867.49106513,75825011.935751885,24332706.42042543,541456.75836845289,49404389.519732445,2632958.8034995189,66054.073260048681,120983.65908985939,18948525.996847674,6068641.3868676946,6566232.317936088,0]
[389]
[390,null,"TOTAL PRODUCTION EXPENSE",null,null,null,null,926565347.89518166,294458630.0181002,249840672.75781319,82988549.511612028,2689692.1668795971,176361884.16572291,9452872.3526810203,239296.82169735362,578009.2528610474,59182667.257568493,21715360.187910248,29057713.402335595,0]
[391]
[392,null,"Generation - Total -  Unbundled",null,null,null,null,"TRANSMISSION EXPENSE"]
[393]
[394]
[395,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[396,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[397,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[398,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[399,null,"560","Operation Supervision & Eng",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400]
[401,null,"561","Load Dispatching",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[402]
[403,null,"562","Station Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[404]
[405,null,"563","Overhead Line Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[406]
[407,null,"564","Underground Line Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[408]
[409,null,"565","Transm of Electricity by Others",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[410,null,null,"Energy",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[411,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[412]
[413,null,"566","Misc. Transmission Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[414]
[415,null,"567","Rents - Transmission",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[416]
[417,null,"568","Maint Supervision & Engineering",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[418]
[419,null,"569","Maintenance of Structures",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[420]
[421,null,"570","Maint of Station Equipment",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[422]
[423,null,"571","Maintenance of Overhead Lines",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[424]
[425,null,"572","Maint of Underground Lines",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[426]
[427,null,"573","Maint of Misc Transmission Plant",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[428]
[429]
[430,null,"TOTAL TRANSMISSION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[431]
[432]
[433]
[434]
[435]
[436]
[437]
[438]
[439]
[440]
[441]
[442,null,"Generation - Total -  Unbundled",null,null,null,null,"DISTRIBUTION EXPENSE"]
[443]
[444]
[445,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[446,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[447,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[448,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[449,null,"580","Operation Supervision & Eng",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[450]
[451,null,"581","Load Dispatching",null,"F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[452]
[453,null,"582","Station Expense",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[454]
[455,null,"583","Overhead Line Expenses",null,"F132",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[456]
[457,null,"584","Underground Line Expense",null,"F133",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[458]
[459,null,"585","Street Lighting & Signal Systems",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[460]
[461,null,"586","Meter Expenses",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[462]
[463,null,"587","Customer Installation Expenses",null,"F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[464]
[465,null,"588","Misc. Distribution Expenses",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[466]
[467,null,"589","Rents",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[468]
[469,null,"590","Maint Supervision & Engineering",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[470]
[471,null,"591","Maintenance of Structures",null,"F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[472]
[473,null,"592","Maint of Station Equipment",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[474]
[475,null,"593","Maintenance of Overhead Lines",null,"F134",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[476]
[477,null,"594","Maint of Underground Lines",null,"F135",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[478]
[479,null,"595","Maint of Line Transformers",null,"F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[480]
[481,null,"596","Maint of Street Lighting & Signals",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[482]
[483,null,"597","Maintenance of Meters",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[484]
[485,null,"598","Maint of Misc. Distribution Plant",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[486]
[487,null,"TOTAL DISTRIBUTION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[488]
[489]
[490,null,null,null,null,null,null,"CUSTOMER ACCOUNTS EXPENSE"]
[491]
[492]
[493,null,"901","Supervision",null,"F136",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[494]
[495,null,"902","Meter Reading Expense",null,"F47",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[496]
[497,null,"903","Customer Receipts & Collections",null,"F48",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[498]
[499,null,"904","Uncollectible Accounts",null,"F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[500]
[501,null,"905","Misc. Customer Accounts Exp",null,"F136",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[502]
[503,null,"TOTAL CUSTOMER ACCOUNTS EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[504]
[505,null,"Generation - Total -  Unbundled",null,null,null,null,"CUSTOMER SERVICE EXPENSE"]
[506]
[507,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[508,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[509,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[510,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[511,null,"907","Supervision",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[512]
[513,null,"908","Customer Assistance",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[514]
[515,null,"909","Informational & Instructional Adv",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[516]
[517,null,"910","Misc. Customer Service",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[518]
[519,null,"TOTAL CUSTOMER SERVICE EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[520]
[521]
[522,null,null,null,null,null,null,"SALES EXPENSE"]
[523]
[524]
[525,null,"911","Supervision",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[526]
[527,null,"912","Demonstration & Selling Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[528]
[529,null,"913","Advertising Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[530]
[531,null,"916","Misc. Sales Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[532]
[533,null,"TOTAL SALES EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[534]
[535]
[536,null,null,null,null,null,null,"ADMINISTRATION & GENERAL EXPENSE"]
[537]
[538]
[539,null,"920","Administrative & General Salaries",null,"F102G",null,16684495.364241296,5765754.8675676174,4492084.8256568005,1440144.1892960269,31628.943585529763,2920130.6020971579,155598.85471293551,3902.5055372223683,7078.582891954663,1124173.8610818335,358671.75612433522,385326.37568988494,0]
[540,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[541,null,null,null,"Administrative & General Salaries",null,null,16684495.364241296,5765754.8675676174,4492084.8256568005,1440144.1892960269,31628.943585529763,2920130.6020971579,155598.85471293551,3902.5055372223683,7078.582891954663,1124173.8610818335,358671.75612433522,385326.37568988494,0]
[542]
[543,null,"921","Office Supplies & expenses",null,"F102G",null,-4292585.0135188289,-1483412.7371445056,-1155723.0579114116,-370520.12837785122,-8137.4909018623175,-751290.85935347865,-40032.455119556646,-1004.0361676241055,-1821.1769775235925,-289227.31933576305,-92279.027414372991,-99136.724814879737,0]
[544,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[545,null,null,null,"Office Supplies & expenses",null,null,-4292585.0135188289,-1483412.7371445056,-1155723.0579114116,-370520.12837785122,-8137.4909018623175,-751290.85935347865,-40032.455119556646,-1004.0361676241055,-1821.1769775235925,-289227.31933576305,-92279.027414372991,-99136.724814879737,0]
[546]
[547,null,"923","Outside Services",null,"F102G",null,2979250.3477484421,1029556.2927871762,802124.66645149246,257157.91716204493,5647.7909052055047,521430.22140270984,27784.354989022024,696.84702623840258,1263.9801253815799,200736.98924906386,64045.86598712283,68805.421662984736,0]
[548,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[549,null,null,null,"Outside Services",null,null,2979250.3477484421,1029556.2927871762,802124.66645149246,257157.91716204493,5647.7909052055047,521430.22140270984,27784.354989022024,696.84702623840258,1263.9801253815799,200736.98924906386,64045.86598712283,68805.421662984736,0]
[550]
[551,null,"924","Property Insurance",null,"F102G",null,2654516.9286850393,917336.33942619362,714694.38868086506,229128.1244518201,5032.1909264428496,464595.17941738071,24755.905701812855,620.89183920097264,1126.2083573750576,178856.98547542794,57064.9712615108,61305.7431470097,0]
[552,null,null,"System Generation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[553]
[554,null,"925","Injuries & Damages",null,"F102G",null,12050434.304369429,4164336.3332182704,3244423.7538792128,1040149.1062849601,22844.113560120564,2109074.3958710502,112381.8093157304,2818.5980799590434,5112.5309004161136,811938.44727781368,259051.91254824979,278303.30343364755,0]
[555]
[556,null,"926","Employee Pensions & Benefits",null,"F138G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[557]
[558,null,"927","Franchise Requirements",null,"F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[559]
[560,null,"928","Regulatory Commission Expense",null,"F102",null,1195055.9116130413,488015.85811195493,309610.68347857916,96584.854148377475,6497.6583463304278,153868.47590751579,12517.322756779979,357.22119344439517,474.82323899917532,88253.36212806245,18765.533307816237,20110.118995181325,0]
[561,null,null,null,"Regulatory Expense","F103",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[562]
[563,null,"929","Duplicate Charges",null,"F102G",null,-674635.45893445355,-233137.56851895779,-181636.88153401209,-58232.048070199002,-1278.9123318148454,-118075.11140652004,-6291.6200021198601,-157.79731760667369,-286.22160357060119,-45455.827829141344,-14502.847075517207,-15580.623244994156,0]
[564]
[565,null,"930","Misc General Expenses"]
[566,null,null,null,"Situs","F102G",null,26009.557919451141,8988.2691626841861,7002.7374458335098,2245.0492439906852,49.306546117182975,4552.2087644549829,242.56396945214973,6.0836388266741954,11.034844488645577,1752.4812415967597,559.13550942518236,600.68755258118631,0]
[567,null,null,null,"Customer","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[568,null,null,null,"Labor","F138G",null,1391901.1876716428,480288.90727330558,374761.87387618329,120227.79494686687,2664.6779759014926,244007.44701199673,13003.458524256424,326.19571271169173,595.6889031101241,93693.390890011768,29972.263174317934,32359.489382981792,0]
[569]
[570,null,"931","Rents",null,"F102G",null,1195108.4428819509,413000.34381537972,321767.50834132673,103157.35909423055,2265.577513331189,209168.61197755291,11145.52768366857,279.53601317327588,507.03806097400928,80524.441603762869,25691.615755199164,27600.883023352075,0]
[571]
[572,null,"935","Maintenance of General Plant",null,"F108",null,2111313.1623050584,844904.83863975096,537525.16467575671,171673.27012535729,13192.105224564892,285993.83146922453,23079.368201570855,757.23613789334286,1125.9485616451327,152062.49167076978,34981.225458278954,46017.682140245641,0]
[573]
[574,null,"TOTAL ADMINISTRATIVE & GEN EXPENSE",null,null,null,null,35320864.734982066,12395631.74433887,9466635.6630406268,3031715.488305625,80405.961349866702,6043455.0031590462,334185.09073355229,8603.2816934393886,15188.43730325031,2397309.3034534384,742022.40463636594,805712.35696799506,0]
[575]
[576]
[577,null,"TOTAL O & M EXPENSE",null,null,null,null,961886212.63016367,306854261.76243907,259307308.42085382,86020264.999917656,2770098.1282294639,182405339.16888195,9787057.4434145726,247900.103390793,593197.6901642977,61579976.561021931,22457382.592546612,29863425.759303592,0]
[578]
[579,null,"Generation - Total -  Unbundled",null,null,null,null,"DEPRECIATION EXPENSE"]
[580]
[581,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[582,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[583,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[584,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[585,null,"403SP","Steam Depreciation",null,"F10",null,59569964.532364577,20585927.561191775,16038443.351080464,5141859.9367243368,112927.30205219763,10425971.694032732,555546.81482256565,13933.422100253265,25273.220592387799,4013726.2512824805,1280593.9481322248,1375761.0303531541,0]
[586,null,null,null,"System Generation","F10",null,3452042.7245319784,1192941.8125932463,929417.90577759,297967.61378778581,6544.0675432754033,604178.6328915481,32193.595468790649,807.43322186938894,1464.567554409806,232592.96212061576,74209.629910519172,79724.503662327581,0]
[587,null,null,null,"Total 403SP",null,null,63022007.256896555,21778869.373785023,16967861.256858055,5439827.5505121229,119471.36959547304,11030150.326924281,587740.41029135627,14740.855322122654,26737.788146797604,4246319.2134030964,1354803.578042744,1455485.5340154816,0]
[588]
[589,null,"403NP","Nuclear Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[590]
[591,null,"403HP","Hydro Depreciation",null,"F10",null,9074668.6222423129,3135984.2559215459,2443237.2886269959,783291.97262500087,17202.928565968716,1588254.062780618,84629.952161848021,2122.5661174421202,3850.0291832160697,611436.24906801002,195080.95749553767,209578.35969612852,0]
[592]
[593,null,"403OP","Other Production Depreciation",null,"F10",null,22696.775792755187,7843.452417844218,6110.8136568808022,1959.1020920983951,43.026476105537022,3972.4036067288193,211.66911206664349,5.3087786759290756,9.6293597931323109,1529.2714295533951,487.91960764933742,524.17925535897484,0]
[594,null,null,null,"Simple Cycle Combustion Turbine","F10",null,1159376.0321337462,400652.09373627056,312147.01838331675,100073.06900423139,2197.8392701864677,202914.7035533179,10812.288825245012,271.1781978627788,491.87818793687586,78116.850527159855,24923.465071955678,26775.647376262776,0]
[595,null,null,null,"System Generation","F10",null,13890138.10399197,4800093.1185442517,3739740.2343344409,1198945.5624685001,26331.656121165357,2431060.4821620383,129538.8043571156,3248.905027106106,5893.0457171951875,935894.66402387735,298600.59401292494,320791.03722335328,0]
[596,null,null,null,"Wind Generation","F10",null,35006135.96196761,12097267.217924438,9424949.854741035,3021600.7253886056,66361.437689116865,6126795.3661218723,326465.65237336769,8187.9395478228107,14851.742874099857,2358655.8758176896,752537.72958071833,808462.4199088387,0]
[597,null,null,null,"Total 403OP",null,null,50078346.873886079,17305855.882622804,13482947.921115674,4322578.4589534355,94933.959556574235,8764742.9554439578,467028.41466779495,11713.331551467625,21246.296139025053,3374196.6617982802,1076549.7082732483,1156553.2837638138,0]
[598]
[599,null,"403TP","Transmission Depreciation",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[600]
[601,null,"403","Distribution Depreciation"]
[602,null,null,null,"Land Rights","F118",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[603,null,null,null,"Structures","F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[604,null,null,null,"Station Equip","F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[605,null,null,null,"Poles & Towers","F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[606,null,null,null,"OH Conductors","F122",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[607,null,null,null,"UG Conduit","F123",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[608,null,null,null,"UG Conductor","F124",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[609,null,null,null,"Line Transformer","F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[610,null,null,null,"Services","F126",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[611,null,null,null,"Meters","F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[612,null,null,null,"Inst Cust Premises","F128",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[613,null,null,null,"Leased Property","F129",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[614,null,null,null,"Street Lighting","F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[615,null,null,"Total Distribution Expense",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[616]
[617,null,"403GP","General Depreciation"]
[618,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[619,null,null,null,"System Generation","F105G",null,1672393.0344312899,577938.2635344615,450270.21845707163,144354.80715331153,3170.3700821679345,292703.25364731281,15596.662356664145,391.17293839573142,709.53136212446645,112683.0925190814,35951.950208525435,38623.712172173437,0]
[620,null,null,null,"System Overheads","F102G",null,3140426.6007614797,1085254.8767154587,845519.29029896122,271070.0576950282,5953.3341357668724,549639.38796602399,29287.477488579349,734.54617182959657,1332.3609449545022,211596.7801332821,67510.721738027059,72527.767473568616,0]
[621,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[622,null,null,null,"Energy","F30",null,9668.9898097732166,2814.7418236017666,2610.9213725373538,896.19219938330605,37.422367956908452,1982.6730080697496,106.78096316994274,2.7234139512712709,7.8852301618506893,585.03230637683589,244.61699532367322,380.00012924055773,0]
[623,null,null,null,"Simple Cycle Combustion Turbine","F10",null,2934.3720437133893,1014.0474449443541,790.0417628840795,253.28418724869906,5.5627147122760405,513.57559313125182,27.365821940412143,0.68634998535256886,1.2449400053043902,197.71316292261599,63.081103207744256,67.768962731299084,0]
[624,null,null,null,"Cholla","F10",null,57147.656711397191,19748.837028659211,15386.268264685084,4932.7752472030043,108.33531195938555,10002.017894934546,532.95648083425021,13.366844000178247,24.245529533939809,3850.515133632387,1228.5208478644067,1319.8181280907895,0]
[625,null,null,"Total General Expense",null,null,null,4882570.6537576523,1686770.7665471253,1314576.7401561392,421507.11648217466,9275.0246125633748,854840.90810947225,45551.243111188094,1142.4957181621301,2075.2680067800634,328913.13325529534,104998.89089294832,112919.06686580469,0]
[626]
[627,null,"403GV0","General Vehicles",null,"F105G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[628]
[629,null,"403MP","Mining Depreciation",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[630]
[631,null,"403EP","Experimental Plant Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[632]
[633]
[634,null,"TOTAL DEPRECIATION EXPENSE",null,null,null,null,127057593.4067826,43907480.278876498,34208623.20675686,10967205.098572733,240883.28233057936,22237988.253258329,1184950.0202321874,29719.248709194526,53909.381475818787,8560865.2575246822,2731433.1347044786,2934536.2443412286,0]
[635]
[636,null,null,null,null,null,null,"AMORTIZATION EXPENSE"]
[637]
[638]
[639,null,"404CLG","Amort of LT Plant - Cap. Lease Gen"]
[640,null,null,"Division",null,"F10",null,13.236260844627395,4.5741290777586219,3.5636922298542504,1.1425052857307971,2.5092095289578682E-2,2.3166184835638539,0.12344077439224063,3.0959630549561392E-3,5.6156310108747146E-3,0.89183748954625364,0.28454399237253575,0.30568982205343054,0]
[641,null,null,"System Overheads",null,"F102G",null,306727.12423878507,105997.41682239443,82582.315516921837,26475.55565981926,581.4652883954019,53683.569231742425,2860.5233900712306,71.743512442312579,130.13239697908287,20666.769238526631,6593.8078377532602,7083.825343739225,0]
[642,null,null,"Customer - System",null,"F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[643,null,null,"Total Amort. Cap. Lease General",null,null,null,306740.36049962969,106001.99095147218,82585.879209151695,26476.69816510499,581.49038049069145,53685.88585022599,2860.6468308456228,71.746608405367539,130.13801261009374,20667.661076016178,6594.0923817456323,7084.1310335612789,0]
[644]
[645,null,"404CLS","Amort of LT Plant - Cap Lease Steam",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[646]
[647,null,"404IP","Amort of LT Plant - Intangible Plant"]
[648,null,null,null,"Situs","F107G",null,56565.97889191025,19547.823354236021,15229.659026629344,4882.5669601983,107.23262023656983,9900.2122865440542,527.53177960426501,13.230789485979853,23.998746243719694,3811.3226386864653,1216.0163399090088,1306.3843501365297,0]
[649,null,null,null,"System Generation","F105G",null,4789216.0409237957,1655036.313472881,1289434.5459398448,413387.48952527076,9078.9586781236867,838211.52608124597,44664.013784779439,1120.198226595222,2031.8782194524956,322689.50128508609,102955.25818170806,110606.3575288088,0]
[650,null,null,null,"System Overheads","F102G",null,3432305.9057345465,1186121.24915592,924104.0223012761,296264.00428172736,6506.6522834983707,600724.28277185862,32009.530782774502,802.81677750217068,1456.1939893225133,231263.12772595172,73785.341413693881,79268.684251021827,0]
[651,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[652,null,null,null,"Energy","F30",null,23402.361824338037,6812.6668756485751,6319.3495760287251,2169.1008602489505,90.575314741346943,4798.7671956482545,258.4475509042785,6.5916212488588064,19.085035039471364,1415.9842943384817,592.05930976994955,919.73419072114302,0]
[653,null,null,null,"System Generation","F10",null,77646.375599221836,26832.694563822351,20905.283497159802,6702.1491629154261,147.19491239226457,13589.716235300009,724.12661288774518,18.161496893136039,32.942339216139132,5231.6851034922956,1669.1881465321767,1793.2335286104828,0]
[654,null,null,"Total Amort. Intangible Plant",null,null,null,8379136.6629738128,2894350.747422508,2255992.8603409384,723405.31079036067,15930.613808992237,1467224.5045705971,78183.650510950232,1960.9989117253672,3564.098329274339,564411.62104755512,180217.86339161306,193894.39384929879,0]
[655]
[656,null,"Generation - Total -  Unbundled",null,null,null,null,"AMORTIZATION EXPENSE (continued)"]
[657]
[658]
[659,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[660,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[661,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[662,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[663,null,"404O","Amort of LT Plant - Other Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[664]
[665,null,"404330","Amort of Other Electric Plant",null,"F10",null,122602.7776686625,42368.531183474974,33009.213951363483,10582.620210947329,232.41915644763114,21458.013272591157,1143.3880002600868,28.676804918909543,52.015593253813698,8260.7735470700791,2635.6298235059185,2831.4961248291097,0]
[666]
[667,null,"405","Amort of Other Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[668]
[669,null,"406","Amort of Plant Acquisition Adj",null,"F10",null,2387296.0711438572,824991.32530093542,642748.62508094031,206062.6042280902,4525.6180128765618,417826.02119057236,22263.81598132119,558.38884744427855,1012.8369338306284,160852.0835215156,51320.441855319492,55134.310191010962,0]
[670]
[671,null,"407","Amort of Prop Losses, Unrec Plant,",null,"F151",null,3.8304443699398651E-2,1.5682535059159869E-2,9.8924173763851909E-3,3.088307831406146E-3,3.1729345341948584E-4,4.8367729688354429E-3,4.0337031784084995E-4,1.1383446896077457E-5,1.4922236325542486E-5,2.8344471404281955E-3,5.9022753278759543E-4,6.3276633591425571E-4,0]
[672]
[673]
[674,null,"TOTAL AMORTIZATION EXPENSE",null,null,null,null,11195775.910590405,3867712.6105409255,3014336.5884748115,966527.23648281116,21270.141676100578,1960194.4297207596,104451.50172674745,2619.8111838773698,4759.0888838911114,754192.14202660415,240768.02804241164,258944.33183146652,0]
[675]
[676]
[677,null,null,null,null,null,null,"TAX OTHER THAN INCOME"]
[678]
[679]
[680,null,"408","Taxes Other Than Income",null,"F101G",null,29296660.599998597,9993329.6073685121,7893786.4642138053,2544749.2879025564,60303.939392044245,5197098.4252743125,276910.11581054714,6959.9228660435838,13377.365972156063,1958009.687518114,638203.89210310939,713931.89157740795,0]
[681,null,null,null,"Customer - System","F101G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[682,null,null,"Total Taxes Other Than Income",null,null,null,29296660.599998597,9993329.6073685121,7893786.4642138053,2544749.2879025564,60303.939392044245,5197098.4252743125,276910.11581054714,6959.9228660435838,13377.365972156063,1958009.687518114,638203.89210310939,713931.89157740795,0]
[683]
[684]
[685,null,null,null,null,null,null,"DEFERRED  ITC"]
[686]
[687]
[688,null,"41140","Deferred I T C - Federal",null,"F101G",null,-767863.76469310722,-261924.5858394333,-206895.68257806811,-66697.730334803215,-1580.5627323751116,-136215.64644510864,-7257.7979760567396,-182.41917216647286,-350.61998148204356,-51319.319648441618,-16727.286769063045,-18712.11321610921,0]
[689]
[690,null,"41141","Deferred I T C - Idaho",null,"F101G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[691]
[692,null,"TOTAL DEFERRED ITC",null,null,null,null,-767863.76469310722,-261924.5858394333,-206895.68257806811,-66697.730334803215,-1580.5627323751116,-136215.64644510864,-7257.7979760567396,-182.41917216647286,-350.61998148204356,-51319.319648441618,-16727.286769063045,-18712.11321610921,0]
[693]
[694,null,427,"Interest on Long-Term Debt",null,null,null,76160794.650021359,25979067.528836641,20521009.480245482,6615434.1137345834,156768.58217161562,13510589.187877784,719866.83925203804,18093.299554446781,34776.346583460421,5090121.9005768411,1659100.8864440885,1855966.4847443691,0]
[695]
[696]
[697]
[698,null,null,null,null,null,null,"DEFERRED INCOME TAXES"]
[699]
[700]
[701,null,"41010","Deferred Income Tax - Federal-DR",null,"F101G",null,149983261.20291057,51160512.293636732,40411972.316811964,13027757.748725398,308723.97427445685,26606369.28070873,1417631.9545901932,35631.089270630888,68484.971792618118,10023964.246657951,3267263.1996159791,3654950.1268259748,0]
[702]
[703,null,41020,"Deferred Income Tax - State-DR",null,"F101G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[704]
[705,null,41120,"Deferred Income Tax - Federal-CR",null,"F101G",null,-67631224.485472873,-23069561.656228308,-18222774.659909759,-5874543.6109326836,-139211.4042643444,-11997481.046452148,-639245.90110731951,-16066.954257407477,-30881.596146396838,-4520057.5768445944,-1473291.1468527564,-1648108.9324771804,0]
[706]
[707,null,"41111","Deferred Income Tax - State-CR",null,"F101G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[708]
[709,null,"TOTAL DEFERRED INCOME TAXES",null,null,null,null,82352036.717437699,28090950.637408424,22189197.656902205,7153214.1377927139,169512.57001011245,14608888.234256582,778386.05348287371,19564.135013223411,37603.375646221277,5503906.6698133564,1793972.0527632227,2006841.1943487944,0]
[710]
[711,null,"SCHMAF","Additions - Flow Through"]
[712,null,null,null,"S","F101G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[713,null,null,null,"SNP","F104G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[714,null,null,null,"SO","F102G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[715,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[716,null,null,null,"TROJP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[717,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[718]
[719]
[720,null,"SCHMAP","Additions - Permanent"]
[721,null,null,null,"S","F101G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[722,null,null,null,"SE","F30",null,-1253635.2211581566,-364946.03448308707,-338519.64441817877,-116196.01718252891,-4852.0062026025862,-257063.95020123885,-13844.711703359619,-353.10489702411292,-1022.3614309576473,-75852.505713478793,-31715.875915152039,-49269.009010548136,0]
[723,null,null,null,"SNP","F104G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[724,null,null,null,"SO","F102G",null,-282742.17425508436,-97708.802806936816,-76124.677601373245,-24405.263116023576,-535.99680922508696,-49485.708588783804,-2636.8408233326841,-66.133429663183236,-119.95651494534224,-19050.702750305481,-6078.1959511842542,-6529.8958633109251,0]
[725,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[726,null,null,null,"BADDEBT","F80",null,3094.3444329225099,2725.3052046636299,173.30308356292474,51.6557776060096,0,86.176147428927607,13.023027340841162,0,0,44.881192320177462,0,0,0]
[727]
[728]
[729,null,"SCHMAT","Additions - Temporary"]
[730,null,null,null,"S","F101G",null,-677147.04102240712,-230980.3723360718,-182452.67676362279,-58817.947682650774,-1393.8323783332253,-120122.89962415992,-6400.3494497353413,-160.86786268349744,-309.19714394751696,-45256.368440714446,-14751.096823186215,-16501.432517301815,0]
[731,null,null,null,"SGCT","F10",null,730535.58530810301,252455.28947486336,196687.26837241475,63057.14109341766,1384.882689616946,127858.78577731602,6812.942071032413,170.87236410596088,309.93785447110372,49222.28642009828,15704.549377942272,16871.629812824165,0]
[732,null,null,null,"CIAC","F104G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[733,null,null,null,"SNP","F104G",null,11695350.037156189,4017628.2453439753,3145106.3064707178,1011310.812657924,23022.027334994727,2062376.6581414447,110408.6803765862,2763.9316633250664,5141.1306128956348,784577.59181294881,253838.63701974714,279176.01572163095,0]
[734,null,null,null,"TROJD","F10",null,-72982.255466553295,-25220.888346686777,-19649.529408372382,-6299.5594914509065,-138.35309912001671,-12773.399071734289,-680.62923792714673,-17.070558615013475,-30.96353432834562,-4917.4243587934134,-1568.9221137731352,-1685.5162457518579,0]
[735,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[736,null,null,null,"SE","F30",null,8502498.3406798001,2475164.226610906,2295933.1920285639,788073.29804864712,32907.638514243707,1743478.3046502213,93898.636779091161,2394.8543805747699,6933.9359835964387,514452.52421150223,215105.78020667005,334155.94926578301,0]
[737,null,null,null,"SG","F10",null,392478.82369088219,135631.11372028122,105669.85274676386,33877.32652505469,744.02553400802174,68691.884214321079,3660.2398893206459,91.80084559098313,166.51351006917932,26444.577734551018,8437.2386375273145,9064.2503333941277,0]
[738,null,null,null,"GPS","F102G",null,-979800.85153240396,-338595.28895776992,-263798.72098304058,-84572.800806784027,-1857.4170318984447,-171485.34540953036,-9137.5787530229409,-229.17554082429237,-415.69141851568799,-66017.370157874015,-21063.081885259468,-22628.380587884356,0]
[739,null,null,null,"SO","F102G",null,6676488.9454140849,2307231.8218138181,1797558.3933235609,576289.93563956593,12656.678406738127,1168523.1862542229,62264.636162536204,1561.6315932769724,2832.5747585163272,449850.84609285893,143526.54740332777,154192.69396566361,0]
[740,null,null,null,"SNPD","F104G",null,25486.59573260073,8755.246022363448,6853.8395784999748,2203.8562129678485,50.169777028286994,4494.3468957671466,240.60343582603969,6.0231808976988486,11.203590924862114,1709.7574540194171,553.16708798651541,608.38249631949611,0]
[741,null,null,null,"BADDEBT","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[742,null,null,null,"TAXDEPR","F151G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[743,null,null,null,"SCHMDEXP","F151G",null,154859986.56650859,53515194.3606157,41694060.057447359,13367018.756601563,293592.69970100577,27104043.684664384,1444237.5248494588,36222.33297885611,65705.684070578573,10434130.249370769,3329117.8213444105,3576663.3948644917,0]
[744]
[745]
[746,null,"TOTAL SCHEDULE - M ADDITIONS",null,null,null,null,179619611.69548857,61657334.221876018,48361496.963876858,15551591.194277309,355580.51643645624,31668621.723849658,1688836.1766238145,42385.094717817461,79202.81033835758,12049338.342867902,3891106.5683890563,4274118.0822353102,0]
[747]
[748,null,"SCHMDF","Deductions - Flow Through"]
[749,null,null,null,"S","F101G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[750,null,null,null,"DGP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[751,null,null,null,"DGU","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[752]
[753,null,"SCHMDP","Deductions - Permanent"]
[754,null,null,null,"S","F101G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[755,null,null,null,"SE","F30",null,205709.55867118997,59884.156431853822,55547.838381932677,19066.655922355032,796.16784672431845,42181.737441387886,2271.7848751863266,57.941138941805846,167.75974000670772,12446.671257376163,5204.2721257853518,8084.5735096398585,0]
[756,null,null,null,"SNP","F104G",null,84467.343711838839,29016.522363821361,22714.90588609445,7303.9915642445449,166.27202175824701,14895.105960322828,797.4047740778293,19.961947702326388,37.130795159381584,5666.4558910786973,1833.2991601254575,2016.2933474537272,0]
[757,null,null,null,"IBT","F150G",null,44079.353028285921,25260.830333081165,-6322.6980168442415,2867.7035017738717,-343.4952624904314,16398.093264528226,662.45696414334611,33.484947790776758,-212.67357058729178,468.20615688896902,3191.9728534618303,2075.4718565383641,0]
[758,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[759,null,null,null,"SO","F102G",null,-324952.35713639349,-112295.61302179251,-87489.224018264504,-28048.690638316169,-616.01502157984407,-56873.360661018552,-3030.4910938486073,-76.006396679885583,-137.86465492123173,-21894.755460964698,-6985.6013050684442,-7504.7348639390802,0]
[760]
[761]
[762,null,"SCHMDT","Deductions - Temporary"]
[763,null,null,null,"S","F101G",null,-126439.50505318743,-43129.545262544321,-34068.266931787839,-10982.71386080316,-260.26175315994385,-22429.810741105946,-1195.0979145830727,-30.037867264330956,-57.734482285494515,-8450.4435218513736,-2754.3816458227611,-3081.2110719792295,0]
[764,null,null,null,"BADDEBT","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[765,null,null,null,"SNP","F104G",null,19415404.80056214,6669648.9180492014,5221178.663907513,1678873.1200484408,38218.777430215028,3423743.4144197009,183289.01795987133,4588.3921314077843,8534.7707990621348,1302474.1879553527,421396.52734666859,463459.01051470835,0]
[766,null,null,null,"CN","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[767,null,null,null,"TROJD","F10",null,48576.843562763126,16786.972941558215,13078.687552892328,4192.9742233133848,92.08754661544458,8501.9489258829835,453.02546219857373,11.362129740571168,20.60926664437773,3273.0278378187481,1044.2714272902224,1121.8762488082721,0]
[768,null,null,null,"DGP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[769,null,null,null,"SE","F30",null,15476674.062453439,4505418.1078780256,4179172.7864487185,1434490.5558954179,59900.134647867431,3173566.6829748522,170919.00969691997,4359.2340968608914,12621.498163028102,936432.29540357308,391546.33330304275,608247.42394513241,0]
[770,null,null,null,"SG","F10",null,48690336.345170535,16826193.280460507,13109244.018313905,4202770.5022863382,92302.69587430812,8521812.5022027884,454083.89079202252,11388.675716467385,20657.417220728468,3280674.7948659058,1046711.21672855,1124497.3507090064,0]
[771,null,null,null,"GPS","F102G",null,18979642.005322784,6558901.5962339789,5110023.4071949637,1638252.7941160386,35979.873118997588,3321828.5735735237,177003.28924656339,4439.3406215338991,8052.3244042635315,1278817.0675394537,408011.23318660719,438332.50608686253,0]
[772,null,null,null,"SO","F102G",null,-4742342.8519776016,-1638838.0820355574,-1276814.5453825239,-409341.56849374151,-8990.1007644447091,-830007.75183027156,-44226.876529049056,-1109.2345818809899,-2011.9917472444718,-319531.26289378328,-101947.61074452447,-109523.82697458095,0]
[773,null,null,null,"TAXDEPR","F151G",null,311628761.56883866,107690011.56119859,83902036.856363133,26898798.026165277,590804.19314244762,54542169.053670563,2906276.574464181,72891.138748014462,132221.24971678157,20996870.526415151,6699270.0101827132,7197412.3787717745,0]
[774,null,null,null,"SNPD","F104G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[775]
[776]
[777,null,"TOTAL SCHEDULE - M DEDUCTIONS",null,null,null,null,409379917.16715443,140586858.70557073,110208302.42969973,35438243.350730337,808050.3288272589,72155786.189201146,3847303.9886976834,96574.252632634685,179892.4956506358,27467246.771445997,8866521.5426188298,9725137.1120794248,0]
[778]
[779,null,"TOTAL SCHEDULE - M ADJUSTMENTS",null,null,null,null,-229760305.47166586,-78929524.483694702,-61846805.465822875,-19886652.156453028,-452469.81239080266,-40487164.465351492,-2158467.8120738687,-54189.157914817224,-100689.68531227822,-15417908.428578096,-4975414.9742297735,-5451019.0298441146,0]
[780]
[781]
[782]
[783,null,null,null,null,null,null,"INCOME TAXES"]
[784]
[785,null,null,"State Income Taxes Before Credits",null,"F150G",null,-2505545.88782515,-1435868.8414389074,359392.97942732484,-163005.17640902515,19524.858767052632,-932095.69388977927,-37655.187935844107,-1903.3417570213485,12088.729838937217,-26613.639503620419,-181437.2014922456,-117973.37343199285,0]
[786,null,null,"Renewable Energy Credits",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[787,null,"40911","State Income Taxes",null,"",null,-2505545.88782515,-1435868.8414389074,359392.97942732484,-163005.17640902515,19524.858767052632,-932095.69388977927,-37655.187935844107,-1903.3417570213485,12088.729838937217,-26613.639503620419,-181437.2014922456,-117973.37343199285,0]
[788]
[789,null,"Calculation of Taxable Income"]
[790]
[791,null,null,"Operating Revenues",null,null,null,1366000533.6692023,433081035.80803275,390896815.27085888,122180007.44906394,4102370.7194929575,242745072.18692473,13267201.630501516,314171.37857092184,1060437.58096619,91829889.578719854,28395367.440791719,38128164.625279769,0]
[792,null,null,"Operating Deductions"]
[793,null,null,"   O & M Expenses",null,null,null,961886212.63016367,306854261.76243907,259307308.42085382,86020264.999917656,2770098.1282294639,182405339.16888195,9787057.4434145726,247900.103390793,593197.6901642977,61579976.561021931,22457382.592546612,29863425.759303592,0]
[794,null,null,"   Depreciation Expense",null,null,null,127057593.4067826,43907480.278876498,34208623.20675686,10967205.098572733,240883.28233057936,22237988.253258329,1184950.0202321874,29719.248709194526,53909.381475818787,8560865.2575246822,2731433.1347044786,2934536.2443412286,0]
[795,null,null,"   Amortization Expense",null,null,null,11195775.910590405,3867712.6105409255,3014336.5884748115,966527.23648281116,21270.141676100578,1960194.4297207596,104451.50172674745,2619.8111838773698,4759.0888838911114,754192.14202660415,240768.02804241164,258944.33183146652,0]
[796,null,null,"   Taxes Other Than Income",null,null,null,29296660.599998597,9993329.6073685121,7893786.4642138053,2544749.2879025564,60303.939392044245,5197098.4252743125,276910.11581054714,6959.9228660435838,13377.365972156063,1958009.687518114,638203.89210310939,713931.89157740795,0]
[797,null,null,"   Interest & Dividends (AFUDC-Equity)",null,"F104G",null,-13147751.287006719,-4516562.2889111964,-3535685.1532703806,-1136901.674293125,-25881.045762763813,-2318495.4084508237,-124119.91645450129,-3107.1738740807268,-5779.5881626134114,-882011.31302125647,-285361.89647727099,-313845.82832870894,0]
[798,null,null,"   Misc Revenue & Expense",null,null,null,-1020822.2983625736,-306711.182766093,-275514.12354509777,-93501.381842323273,-3605.0893721688194,-204064.1788266013,-10972.759654296289,-279.16392700375417,-763.97161854465389,-62969.57220956582,-25160.041016353076,-37280.833584525761,0]
[799,null,null,"    Total Operating Deductions",null,null,null,1115267668.9621663,359799510.78754771,300612855.40348381,99268343.566740289,3063069.3564932556,209278060.68985793,11218276.405075256,283812.74834882398,658699.96671500558,71908062.762860507,25757265.709902991,33419711.56514046,0]
[800,null,null,"Other Deductions"]
[801,null,null,"   Interest Deductions",null,"F101G",null,76160794.650021359,25979067.528836641,20521009.480245482,6615434.1137345834,156768.58217161562,13510589.187877784,719866.83925203804,18093.299554446781,34776.346583460421,5090121.9005768411,1659100.8864440885,1855966.4847443691,0]
[802,null,null,"   Interest on PCRBS",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[803,null,null,"   Schedule M Adjustments",null,null,null,-229760305.47166586,-78929524.483694702,-61846805.465822875,-19886652.156453028,-452469.81239080266,-40487164.465351492,-2158467.8120738687,-54189.157914817224,-100689.68531227822,-15417908.428578096,-4975414.9742297735,-5451019.0298441146,0]
[804]
[805,null,null,"    Income Before State Taxes",null,null,null,-55188235.414651215,-31627066.992046297,7916144.9213067144,-3590422.3878639601,430062.96843728353,-20530742.156162478,-829409.42589964624,-41923.827247166148,266271.58235544577,-586203.51329558901,-3996414.129785134,-2598532.454449174,0]
[806]
[807,null,null,"State Income Taxes",null,null,null,-2505545.88782515,-1435868.8414389074,359392.97942732484,-163005.17640902515,19524.858767052632,-932095.69388977927,-37655.187935844107,-1903.3417570213485,12088.729838937217,-26613.639503620419,-181437.2014922456,-117973.37343199285,0]
[808]
[809,null,null,"Adjustments to Calculated Tax:"]
[810,null,null,null,"PMI","F30",null,-19023.512082609577,-5537.9389309720073,-5136.9269442195118,-1763.2372635325639,-73.62763670187455,-3900.8629305571071,-210.08905614967637,-5.3582534708630201,-15.514006551801545,-1151.0374266634708,-481.27823668279302,-747.64139710790573,0]
[811,null,null,null,"Renewable Energy Credits","F10",null,-29357565.447376005,-10145258.947473135,-7904145.2189813368,-2534036.9227786316,-55653.393229599656,-5138179.093488642,-273787.3373480647,-6866.7382031402985,-12455.273952763328,-1978064.4832490601,-631108.66254385398,-678009.37612777459,0]
[812,null,null,null,"System Overheads","F102G",null,-1303.5835196948351,-450.48668598453645,-350.97302135656986,-112.52052820094084,-2.4712146638742039,-228.15398638959749,-12.157161380013813,-0.30490834710794101,-0.55305981986860719,-87.833313899250101,-28.023538024756437,-30.106101628319529,0]
[813,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[814,null,null,null,"Total Adjustments",null,null,-29377892.542978309,-10151247.37309009,-7909633.1189469127,-2535912.6805703649,-55729.492080965407,-5142308.1104055885,-274009.58356559434,-6872.4013649582694,-12471.341019134998,-1979303.353989623,-631617.96431856148,-678787.12362651073,0]
[815,null,null,null,null,""]
[816,null,null,0.35]
[817]
[818,null,"40910","Federal Income Tax",null,"",null,-47816833.877367437,-20718166.725802675,-5264769.9392891265,-3735508.7045795918,87958.846303615399,-12001834.372201033,-551123.56685292511,-20879.571286508948,76492.657361642981,-2175159.8098168122,-1966859.8892210722,-1546982.8019825241,0]
[819]
[820]
[821,null,"TOTAL OPERATING EXPENSES",null,null,null,null,1159677213.4367247,369991063.56078637,321225465.57121646,103593247.76750274,3364366.1146044242,213135298.62002945,11524745.822247805,283518.72502043133,790313.69774293853,76040887.976726249,25671575.281661104,34056730.29918734,0]
[822]
[823]
[824,null,"Generation - Total -  Unbundled",null,null,null,null,"STEAM PRODUCTION PLANT"]
[825]
[826,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[827,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[828,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[829,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[830,null,"310","Land and Land Rights",null,"F10",null,39128184.311462969,13521746.641281135,10534758.119069908,3377400.7570303157,74175.640747510872,6848238.7940413859,364907.69022052136,9152.0871685582042,16600.567773478204,2636392.715167935,841150.67759421363,903660.62136800203,0]
[831,null,null,null,"Cholla","F10",null,1104842.1840905717,381806.52526459721,297464.48433410324,95365.908094369399,2094.4589781486179,193370.15605311058,10303.708606703109,258.42272403462511,468.74159582764105,74442.449523355011,23751.134077289575,25516.194839032567,0]
[832,null,null,null,"Total 310",null,null,40233026.495553538,13903553.166545732,10832222.603404012,3472766.665124685,76270.099725659486,7041608.9500944968,375211.39882722445,9410.5098925928287,17069.309369305844,2710835.1646912899,864901.81167150324,929176.81620703463,0]
[833]
[834,null,"311","Structures and Improvements",null,"F10",null,405515940.45402479,140136423.45816162,109179928.0054705,35002642.427137859,768740.11012299149,70973648.378717646,3781823.4549495755,94850.228820554505,172044.65198658983,27322997.223366238,8717501.5679996498,9365340.9472915195,0]
[835,null,null,null,"Cholla","F10",null,26232071.246180344,9065164.3440294471,7062646.2843500702,2264255.7748167114,49728.366574110318,4591153.1832444761,244639.1187474429,6135.6847214231357,11129.248244553772,1767473.8236431691,563918.94721677899,605826.47059215722,0]
[836,null,null,null,"Total 311",null,null,431748011.70020515,149201587.80219108,116242574.28982057,37266898.201954573,818468.47669710184,75564801.561962128,4026462.5736970184,100985.91354197764,183173.90023114361,29090471.047009408,9281420.5152164288,9971167.4178836774,0]
[837]
[838,null,"312","Boiler Plant Equipment",null,"F10",null,1629678157.1810608,563177043.24901569,438769789.60162127,140667816.27192995,3089395.1162899802,285227269.65737748,15198305.329122029,381181.92330347642,691409.09994424821,109805034.33178119,35033695.283727966,37637217.316947252,0]
[839,null,null,null,"Cholla","F10",null,141692356.24204215,48965424.177624173,38148836.359209761,12230362.324711449,268607.43727888772,24799083.011669777,1321416.5530047228,33141.859717361534,60114.559470901571,9546997.9597817138,3046004.3970912858,3272367.6024821079,0]
[840,null,null,null,"Total 312",null,null,1771370513.4231029,612142467.42663991,476918625.96083105,152898178.59664139,3358002.553568868,310026352.66904724,16519721.882126752,414323.78302083793,751523.65941514983,119352032.29156291,38079699.680819251,40909584.919429362,0]
[841]
[842,null,"314","Turbogenerator Units",null,"F10",null,387714370.06096107,133984634.6923992,104387085.16007471,33466076.435644913,734993.5176487125,67858006.620586723,3615806.8086691634,90686.439295395903,164492.13757825264,26123556.683799129,8334815.7045521121,8954215.8607126996,0]
[843,null,null,null,"Cholla","F10",null,28858796.397947203,9972896.5228534695,7769858.0961446268,2490985.0154446485,54707.872386314069,5050884.2288361872,269135.83958543459,6750.0760605523528,12243.665631190112,1944458.2448916084,620386.47005594056,666490.36605722771,0]
[844,null,null,null,"Total 314",null,null,416573166.45890826,143957531.21525267,112156943.25621934,35957061.451089561,789701.39003502659,72908890.849422917,3884942.648254598,97436.515355948257,176735.80320944276,28068014.928690739,8955202.1746080518,9620706.2267699279,0]
[845]
[846,null,"315","Accessory Electric Equipment",null,"F10",null,175399762.84200734,60613882.188129172,47224120.111840829,15139861.51491281,332506.86237326445,30698573.969055768,1635770.3136547876,41026.026306163345,74415.301955570845,11818147.586863123,3770622.939976193,4050836.0269396384,0]
[847,null,null,null,"Cholla","F10",null,29091000.47413063,10053140.590971529,7832376.0437545255,2511028.016071633,55148.063681621468,5091524.7285331804,271301.36437506968,6804.3886228018273,12342.180795432772,1960103.7737004405,625378.23288518609,671853.09073920653,0]
[848,null,null,null,"Total 316",null,null,204490763.31613797,70667022.779100701,55056496.155595355,17650889.530984443,387654.9260548859,35790098.69758895,1907071.6780298573,47830.414928965169,86757.482751003612,13778251.360563563,4396001.1728613786,4722689.1176788453,0]
[849]
[850,null,"316","Misc Power Plant Equipment",null,"F10",null,12802910.433545439,4424373.7397929756,3447018.2302326914,1105100.0743159954,24270.589130378125,2240773.2290802253,119399.36791384946,2994.602339999818,5431.7772748677735,862639.05146394274,275228.12458230631,295681.64741820534,0]
[851,null,null,null,"Cholla","F10",null,1793854.7370942973,619912.46701281331,482972.21270499559,154838.93397245585,3400.626092761117,313961.5552732189,16729.408742650292,419.58284572914374,761.06284160455584,120866.98230869358,38563.049989784762,41428.855309589948,0]
[852,null,null,null,"Total 316",null,null,14596765.170639737,5044286.2068057889,3929990.442937687,1259939.0082884512,27671.215223139243,2554734.7843534444,136128.77665649974,3414.1851857289616,6192.8401164723291,983506.03377263632,313791.17457209108,337110.50272779528,0]
[853]
[854,null,"S00","Unclassified Steam Plant - Acct 300",null,"F10",null,-488081.51952064811,-168669.07482124766,-131409.64348380922,-42129.39911547635,-925.26039949307267,-85424.32661913101,-4551.8263385256178,-114.16232801547797,-207.07401803489924,-32886.130167183866,-10492.439352616015,-11272.182877114868,0]
[855]
[856]
[857]
[858,null,"Total Steam Production Plant",null,null,null,null,2878524165.0450263,994747779.52171457,775005443.06532431,248463604.05496761,5456843.4009051872,503801063.18584996,26844987.131253429,673287.15959803527,1221245.9210744831,193950224.69612339,61880524.090396084,66479162.817819521,0]
[859]
[860]
[861,null,null,null,null,null,null,"NUCLEAR PRODUCTION"]
[862]
[863]
[864,null,"320","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[865]
[866,null,"321","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[867]
[868,null,"322","Reactor Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[869]
[870,null,"323","Turbogenerator Units",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[871]
[872,null,"324","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[873]
[874,null,"325","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[875]
[876,null,"N00","Unclassified Nuclear Plt - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[877]
[878,null,"Total Nuclear Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[879]
[880]
[881,null,null,null,null,null,null,"HYDRAULIC PRODUCTION PLANT"]
[882]
[883]
[884,null,"330","Land and Land Rights",null,"F10",null,13581273.107587349,4693356.9052178394,3656582.3243565722,1172285.4735573076,25746.138049832854,2377002.7412338471,126658.343267206,3176.6614660987684,5762.0063041507156,915083.84847440745,291960.82767613709,313657.8379839483,0]
[885]
[886,null,"331","Structures and Improvements",null,"F10",null,73713480.838545501,25473582.009624228,19846402.392897967,6362676.1723903473,139739.28944427535,12901378.584399724,687448.61291782698,17241.59232031049,31273.764832496239,4966693.1219059778,1584641.4917087257,1702403.8061036156,0]
[887]
[888,null,"332","Reservoirs, Dams & Waterways",null,"F10",null,181942320.62335414,62874830.664580621,48985619.269529454,15704591.005750999,344909.64630251616,31843656.440908428,1696785.9137941005,42556.33138353625,77191.054926794881,12258974.371362163,3911270.3277305723,4201935.597084933,0]
[889]
[890,null,"333","Water Wheel, Turbines, & Generators",null,"F10",null,51809408.232702561,17904068.488863546,13949013.827962713,4471997.2997867912,98215.547693692381,9067714.3751742635,483172.2151837484,12118.227018221238,21980.718190872307,3490832.7295382158,1113762.8695928515,1196531.9336976407,0]
[891]
[892,null,"334","Accessory Electric Equipment",null,"F10",null,30815981.638199177,10649252.030128799,8296804.9367172392,2659922.0368882692,58418.125540451118,5393431.9888530551,287388.46126777556,7207.8619312489909,13074.023256972807,2076330.1679167424,662460.68637813895,711691.31932048057,0]
[893]
[894,null,"335","Misc. Power Plant Equipment",null,"F10",null,1019849.6898354235,352435.19117506791,274581.35329517804,88029.669025511379,1933.3379644588049,178494.71762930596,9511.0724210357585,238.54296907578288,432.6825839939076,68715.795025037776,21924.02414640029,23553.303600357765,0]
[895]
[896,null,"336","Roads, Railroads & Bridges",null,"F10",null,7673566.5710430015,2651797.5427306099,2066008.6625291249,662354.00395439798,14546.84717018787,1343032.3232524919,71563.337335138742,1794.8481737075019,3255.5960407694488,517032.29687883152,164961.03344376714,177220.07953397365,0]
[897]
[898,null,"H00","Unclassified Hydro Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[899]
[900,null,"Total Hydraulic Plant",null,null,null,null,360555880.70126712,124599322.83232071,97075012.767288253,31121855.661353622,683508.93216541456,63104711.171451114,3362527.9561868315,84334.06526219903,152969.84613605033,24293662.33110138,7750981.2606765935,8326993.877324949,0]
[901]
[902,null,"Generation - Total -  Unbundled"]
[903,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[904,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[905,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[906,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[907,null,"340","Land and Land Rights",null,"F10",null,10189158.851037029,3521124.9102383563,2743299.3843521895,879490.6644035877,19315.677426729671,1783312.8255297008,95023.638000310952,2383.2455203309341,4322.8640694125606,686528.76797795214,219039.4985732582,235317.37494519938,0]
[908,null,null,null,"Wind Generation","F10",null,2331984.7452655742,805877.07944260212,627856.76516905427,201288.33429502466,4420.7638493161512,408145.39904326369,21747.985039394098,545.4515214539623,989.37048809487817,157125.29733969254,50131.397179215724,53856.901898461736,0]
[909]
[910,null,"341","Structures and Improvements",null,"F10",null,46909596.262467429,16210812.918299636,12629802.75687224,4049063.5769784409,88926.931346420693,8210146.2817771379,437476.7887274393,10972.160390028641,19901.918417243178,3160691.4564038999,1008430.0965196044,1083371.3767353313,0]
[911,null,null,null,"Simple Cycle Combustion Turbine","F10",null,1840142.4904150884,635908.38616959611,495434.59228356584,158834.32235701405,3488.3741910117824,322062.86622230872,17161.086252021429,430.40955697790707,780.70093623136745,123985.77501026736,39558.112136297161,42497.865299796438,0]
[912,null,null,null,"Wind Generation","F10",null,22227806.112620905,7681387.9288114198,5984549.6292411424,1918622.3565680713,42137.446186892812,3890324.2459498961,207295.52188420502,5199.0866095189713,9430.394185712219,1497673.0236958957,477838.02141788718,513348.45807026071,0]
[913,null,null,null,"Total 341",null,null,70977544.86550343,24528109.233280651,19109786.978396948,6126520.2559035262,134552.7517243253,12422533.393949343,661933.39686366578,16601.656556525519,30113.013539186766,4782350.2551100627,1525826.2300737887,1639217.7001053884,0]
[914]
[915,null,"342","Fuel Holders, Producers & Access",null,"F10",null,3640830.7447602698,1258182.3501585983,980246.64122444484,314263.10037008784,6901.954642109813,637220.42787202448,33954.224069761251,851.59076324047362,1544.6629736010921,245313.1884740536,78268.06435952516,84084.539852822476,0]
[916,null,null,null,"Simple Cycle Combustion Turbine","F10",null,1022552.5964110518,353369.24979684741,275309.07597114041,88262.973966063772,1938.4618880615965,178967.78199438218,9536.2796064125014,239.17517925941189,433.82932219767736,68897.912425350645,21982.129364865476,23615.726896470598,0]
[917,null,null,null,"Total 342",null,null,4663383.3411713215,1611551.5999554456,1255555.7171955854,402526.07433615159,8840.4165301714092,816188.20986640663,43490.50367617375,1090.7659424998856,1978.4922957987694,314211.10089940426,100250.19372439064,107700.26674929308,0]
[918]
[919,null,"343","Prime Movers",null,"F10",null,290102772.39019358,100252446.08767228,78106423.55584462,25040602.837279968,549950.35939778702,50773964.984607309,2705485.4310850878,67855.074480868047,123079.33064316699,19546647.748627204,6236429.0053827846,6699887.9751724582,0]
[920,null,null,null,"Simple Cycle Combustion Turbine","F10",null,23721091.596430939,8197430.9890887355,6386597.4536286481,2047517.2596214919,44968.280521010282,4151679.9863390769,221221.83526484703,5548.3662695866187,10063.937175640258,1598288.1439847625,509939.64122600161,547835.70331113599,0]
[921,null,null,null,"Wind Generation","F10",null,769213142.97460222,265821310.53290486,207100701.08908641,66395645.418154471,1458204.0734977948,134628155.61983374,7173647.2373929815,179919.04964631284,326347.23887402966,51828316.652954586,16536012.795204239,17764883.26705271,0]
[922,null,null,null,"Total 343",null,null,1083037006.9612267,374271187.60966587,291593722.09855968,93483765.515055925,2053122.7134165922,189553800.59078014,10100354.503742917,253322.49039676751,459490.50669283688,72973252.545566559,23282381.441813026,25012606.945536304,0]
[923]
[924,null,"344","Generators",null,"F10",null,122418379.32198036,42304807.610076845,32959567.078807637,10566703.624817954,232069.59089127785,21425739.760964505,1141668.3095575322,28633.674122725919,51937.360202490701,8248349.0897016507,2631665.7552265353,2827237.4676111923,0]
[925,null,null,null,"Simple Cycle Combustion Turbine","F10",null,7027825.5838122852,2428645.1992505034,1892151.2442064432,606616.02026064391,13322.710340748115,1230014.3399886875,65541.185878904464,1643.8092766198342,2981.6332384756606,473523.3310380202,151079.33976138619,162306.77057185181,0]
[926,null,null,null,"Wind Generation","F10",null,23211083.81003911,8021184.7309496719,6249284.4460606948,2003495.2659061716,44001.454305903979,4062418.1110568014,216465.52554586521,5429.0753850276333,9847.5606947995966,1563924.6580121093,498975.84613428474,536057.13598777715,0]
[927,null,null,null,"Total 344",null,null,152657288.71583176,52754637.540277019,41101002.769074775,13176814.910984769,289393.75553792994,26718172.212009992,1423675.020982302,35706.558784373388,64766.55413576596,10285797.07875178,3281720.9411222059,3525601.3741708212,0]
[928]
[929,null,"345","Accessory Electric Plant",null,"F10",null,58510722.979765192,20219879.502530128,15753256.247649409,5050430.1071889279,110919.28858944592,10240582.588445058,545668.37565789931,13685.665369586146,24823.825572101643,3942356.2973217475,1257823.1049310006,1351297.9765098826,0]
[930,null,null,null,"Simple Cycle Combustion Turbine","F10",null,1271517.1793403428,439405.34046297806,342339.57348918734,109752.67980484935,2410.4262223945557,222541.71585205974,11858.112129493004,297.40802611770806,539.45531800711342,85672.736617162591,27334.197990410754,29365.533427682389,0]
[931,null,null,null,"Wind Generation","F10",null,47956085.141203806,16572453.963755615,12911556.367620662,4139392.6426752768,90910.769453947549,8393303.4065710884,447236.29702819325,11216.934268695846,20345.902973678756,3231202.1561706811,1030926.7915473374,1107539.9091386243,0]
[932,null,null,null,"Total 345",null,null,107738325.30030933,37231738.806748718,29007152.18875926,9299575.4296690542,204240.48426578802,18856427.710868206,1004762.7848155856,25200.007664399702,45709.183863787512,7259231.190109591,2316084.0944687487,2488203.4190761894,0]
[933]
[934,null,"346","Misc. Power Plant Equipment",null,"F10",null,4250977.9369464889,1469034.3457676594,1144520.890076529,366928.75877085223,8058.6160034050445,744008.76331699383,39644.429391401565,994.30426724795177,1803.5247121131301,286423.90293643327,91384.58722330883,98175.814480544272,0]
[935,null,null,null,"Wind Generation","F10",null,1093706.4492857121,377958.28678010165,294466.33160323562,94404.712479958966,2073.3488684187669,191421.17292412714,10199.857243854178,255.81807428116937,464.01713637242943,73692.142024190704,23511.745742731124,25259.016408440257,0]
[936]
[937,null,"O00","Unclassified Other Prod - Acct 300",null,"F10",null,16488.962129353022,5698.1833482488728,4439.4400283058576,1423.2664806275266,31.258269524351249,2885.9082555137511,153.77532054287371,3.8567702893048357,6.9956257403553916,1110.9991532566696,354.46831770998796,380.81055959346895,0]
[938]
[939,null,"Total Other Production Plant",null,null,null,null,1436955866.1287067,496576917.59550464,386881802.56321555,124032737.92237948,2724049.7858922007,251496896.1865437,13400985.895076148,336104.1554981693,609644.52255910926,96819723.279868916,30890684.598238382,33186319.623930234,0]
[940]
[941,null,"Experimental Plant"]
[942,null,"103","Experimental Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[943]
[944,null,"TOTAL PRODUCTION PLANT",null,null,null,null,4676035911.875,1615924019.9495401,1258962258.395828,403618197.63870072,8864402.118962802,818402670.54384482,43608500.982516408,1093725.3803584035,1983860.2897696425,315063610.30709368,100522189.94931106,107992476.31907471,0]
[945]
[946,null,null,null,null,null,null,"TRANSMISSION PLANT"]
[947,null,"350","Land and Land Rights"]
[948,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[949,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[950,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[951,null,"352","Structures and Improvements"]
[952,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[953,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[954,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[955,null,"353","Station Equipment"]
[956,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[957,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[958,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[959,null,"354","Towers and Fixtures"]
[960,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[961,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[962,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[963,null,"355","Poles and Fixtures"]
[964,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[965,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[966,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[967,null,"356","Overhead Conductors"]
[968,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[969,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[970,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[971,null,"357","Underground Conduit"]
[972,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[973,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[974,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[975,null,"358","Underground Conductors "]
[976,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[977,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[978,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[979,null,"359","Roads and Trails"]
[980,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[981,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[982,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[983]
[984,null,"T00","Unclassified Trans Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[985,null,"TS0","Unclassified Trans Sub - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[986]
[987,null,"TOTAL TRANSMISSION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[988,null,"Generation - Total -  Unbundled",null,null,null,null,"DISTRIBUTION PLANT"]
[989,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[990,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[991,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[992,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[993]
[994,null,"360","Land and Land Rights"]
[995,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[996,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[997,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[998,null,"361","Structures and Improvements"]
[999,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1000,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1001,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1002,null,"362","Station Equipment"]
[1003,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1004,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1005,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1006,null,"364","Poles, Towers & Fixtures"]
[1007,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1008,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1009,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1010,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1011,null,"365","Overhead Conductors"]
[1012,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1013,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1014,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1015,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1016,null,"366","Underground Conduit"]
[1017,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1018,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1019,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1020,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1021,null,"367","Underground Conductors "]
[1022,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1023,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1024,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1025,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1026,null,"368","Line Transformers"]
[1027,null,null,null,"Demand Secondary","F21",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1028,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1029,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1030,null,"369","Services"]
[1031,null,null,null,"Customer","F70",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1032,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1033,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1034,null,"370","Meters"]
[1035,null,null,null,"Customer","F60",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1036,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1037,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1038,null,"371","Install on Customers' Premises"]
[1039,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1040,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1041,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1042,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1043,null,"372","Leased Property"]
[1044,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1045,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1046,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1047,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1048]
[1049,null,"373","Street Lights",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1050]
[1051]
[1052,null,"D00","Unclassified Dist Plant - Acct 300",null,"F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1053,null,"DS0","Unclassified Dist Sub  - Acct 300",null,"F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1054,null,"TOTAL DISTRIBUTION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1055]
[1056,null,"Generation - Total -  Unbundled",null,null,null,null,"GENERAL PLANT"]
[1057]
[1058,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1059,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1060,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1061,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1062,null,"389","Land and Land Rights"]
[1063,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1064,null,null,null,"System Generation","F105G",null,359.87701852857282,124.36472461456411,96.892237897680374,31.063258778919057,0.68222200721540871,62.985896298012428,3.356196918041948,8.4175279315719137E-2,0.15268183130211485,24.247921714249653,7.7363875506283719,8.3113156386436717,0]
[1065,null,null,null,"System Overheads","F102G",null,1217412.5834671238,420708.11107704305,327772.61004111834,105082.57036132234,2307.8596674444093,213072.2963296629,11353.535097416741,284.75295442540238,516.50084090946564,82027.257918692267,26171.094762378103,28115.994416710848,0]
[1066,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1067,null,null,"Total Land & Land Rights",null,null,null,1217772.4604856523,420832.47580165759,327869.50227901601,105113.63362010126,2308.5418894516247,213135.28222596092,11356.891294334784,284.83712970471811,516.6535227407677,82051.50584040652,26178.83114992873,28124.30573234949,0]
[1068]
[1069,null,"390","Structures and Improvements"]
[1070,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1071,null,null,null,"System Generation","F105G",null,598368.67183687456,206781.62611005141,161103.03441767101,51648.979905592867,1134.3327173945665,104726.85159612233,5580.3593696615153,139.95850663535992,253.86457013401809,40317.097130246737,12863.316369609438,13819.251143755388,0]
[1072,null,null,null,"System Overheads","F102G",null,22425269.013103697,7749626.2935187416,6037713.9641235769,1935666.626863553,42511.778331992689,3924884.3237880608,209137.05202896858,5245.2732064586471,9514.170019421219,1510977.7492156092,482082.9424502225,517908.83955709438,0]
[1073,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1074,null,null,"Total Structures and Improvements",null,null,null,23023637.684940573,7956407.9196287934,6198816.998541248,1987315.6067691459,43646.111049387255,4029611.1753841829,214717.41139863009,5385.2317130940073,9768.0345895552364,1551294.8463458559,494946.25881983194,531728.09070084977,0]
[1075]
[1076,null,"391","Office Furniture & Equipment"]
[1077,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1078,null,null,null,"System Generation","F105G",null,994533.39141590847,343686.49559546093,267765.26701330964,85844.459388216099,1885.3456364306273,174063.84356732553,9274.9737585559833,232.62148373221802,421.94186256555258,67010.024468526855,21379.791850819078,22968.626790966064,0]
[1079,null,null,null,"System Overheads","F102G",null,12827858.90185277,4432995.3222526805,3453735.2830089442,1107253.5342127595,24317.884159649984,2245139.7252905834,119632.03620921687,3000.4377898344742,5442.3619402763088,864320.03823236749,275764.44952022337,296257.82923623518,0]
[1080,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1081,null,null,null,"Energy","F30",null,17470.736496246878,5085.9100767079281,4717.6303015556923,1619.3147447101217,67.617852795738429,3582.4588052823892,192.94074221402744,4.9208912667143343,14.247690925344212,1057.0851213608842,441.99437085804385,686.61589856999296,0]
[1082,null,null,null,"Cholla","F10",null,39183.652201366451,13540.914991849901,10549.692131822889,3382.1885409933966,74.280791710861294,6857.9468181203192,365.42498127151845,9.1650611148934544,16.624100643244535,2640.1300503763164,842.34308797558083,904.94164548752576,0]
[1083,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1084,null,null,"Total Office Furniture & Equipment",null,null,null,13879046.681966292,4795308.6429166989,3736767.8724556323,1198099.4968866792,26345.12844058721,2429643.9744813121,129465.37569125838,3247.1452259483003,5895.1755944104507,935027.27787263144,298428.57882987609,320818.01357125875,0]
[1085]
[1086,null,"392","Transportation Equipment"]
[1087,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1088,null,null,null,"System Generation","F105G",null,4133157.590537631,1428318.5062427006,1112799.2839564434,356758.94041211298,7835.2629436667112,723387.77409393515,38545.642130362161,966.74607359449135,1753.5381185598505,278485.36174325366,88851.766803446881,95454.768019555544,0]
[1089,null,null,null,"System Overheads","F102G",null,1523119.7127726243,526353.04251566716,410080.30509982281,131470.08381523652,2887.391342536077,266577.34542317857,14204.54606053305,356.25788992617839,646.20049368340449,102625.3015759291,32742.975453641626,35176.26310247006,0]
[1090,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1091,null,null,null,"Energy","F30",null,186200.11759203346,54204.758600128916,50279.695827025731,17258.379230223698,720.65949507005769,38181.232425747789,2056.3293880749547,52.446016383834518,151.8494498662921,11266.232190295419,4710.7003099992062,7317.8346592175512,0]
[1092,null,null,null,"Cholla","F10",null,148659.6954402095,51373.166756517254,40024.70242552003,12831.757382940197,281.81548305007647,26018.51098737977,1386.3936455666517,34.771521220869097,63.070530686926126,10016.445817620881,3195.7834423165018,3433.2774473903228,0]
[1093,null,null,null,"Simple Cycle Combustion Turbine","F10",null,19298.607142352972,6669.1281719419685,5195.9006495500234,1665.7846899662743,36.584538115129298,3377.6540473028758,179.97794379449897,4.5139466066875773,8.1876489144042974,1300.3084139552536,414.86812536964857,445.69896683620493,0]
[1094,null,null,"Total Transportation Equipment",null,null,null,6010435.7234848524,2066918.6022869558,1618379.887958362,519984.94553047972,11761.713802438053,1057542.5169775442,56372.889168331312,1414.7354477320609,2622.8462417108776,403693.64974105434,129916.09413477386,141827.84219546965,0]
[1095]
[1096,null,"393","Stores Equipment"]
[1097,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1098,null,null,null,"System Generation","F105G",null,1122509.3655790864,387911.87250104558,302221.14470315306,96890.874130588505,2127.9508084027816,196462.27698282039,10468.471948093118,262.55507997832416,476.23709424719095,75632.835159527385,24130.930940899485,25924.216230330694,0]
[1099,null,null,null,"System Overheads","F102G",null,69325.713130901451,23957.276453729159,18665.052624282354,5983.9402244223065,131.42135987782763,12133.428791597125,646.52848826610614,16.215292908712733,29.41220553740559,4671.05254916177,1490.3162924857822,1601.0688486329091,0]
[1100,null,null,null,"Simple Cycle Combustion Turbine","F10",null,23324.563771212153,8060.4006391459234,6279.8374595305586,2013.2904381973972,44.216579259441552,4082.2794433963109,217.52383456905795,5.4556183620355396,9.8957058315989261,1571.5707511855794,501.41535995057257,538.67794178367524,0]
[1101,null,null,"Total Stores Equipment",null,null,null,1215159.6424812002,419929.54959392064,327166.03478696599,104888.1047932082,2303.5887475400505,212677.98521781384,11332.524270928281,284.22599124907242,515.54500561619545,81875.458459874731,26122.662593335841,28063.96302074728,0]
[1102]
[1103,null,"394","Tools, Shop & Garage Equipment"]
[1104,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1105,null,null,null,"System Generation","F105G",null,4966704.7798111495,1716372.094857764,1337221.0958638915,428707.66375852516,9415.4256306313764,869275.71391778125,46319.265795248102,1161.7128646577564,2107.1797927500206,334648.40064270026,106770.78848569671,114705.43820150389,0]
[1106,null,null,null,"System Overheads","F102G",null,819770.32271910401,283292.63938274863,220712.56857445388,70759.554966913551,1554.0457607093549,143476.70419769839,7645.1412259148374,191.74438026566878,347.79668518883472,55234.776286165645,17622.856121764675,18932.495137280639,0]
[1107,null,null,null,"Energy","F30",null,2378.0702536774593,692.28057265334985,642.15130772461066,220.41682252855799,9.203962545347208,487.63477840199192,26.262581424669541,0.66981865048840161,1.9393578502217115,143.88761934869623,60.163099927481404,93.460332622044177,0]
[1108,null,null,null,"Cholla","F10",null,775336.06054998201,267937.24158405454,208749.2175427551,66924.153111987427,1469.8113418234282,135699.79240570296,7230.749291811283,181.35120082740804,328.94495481639029,52240.868770446425,16667.639047687298,17906.291298069671,0]
[1109,null,null,null,"Simple Cycle Combustion Turbine","F10",null,38857.899456950974,13428.342784496092,10461.987413870134,3354.0707638730505,73.663259388125852,6800.9333731872775,362.38702580183866,9.0888675075296153,16.485896415110151,2618.1813661366718,835.34028049767335,897.41842577746661,0]
[1110,null,null,"Total Tools, Shop & Garage Equipment",null,null,null,6603047.1327908635,2281722.5991817163,1777787.0207026955,569965.85942382773,12522.149955097633,1155740.7786727718,61583.805920200728,1544.5671319088513,2802.3466870205775,444886.11468479771,141956.78703557386,152535.10339525371,0]
[1111]
[1112,null,"395","Laboratory Equipment"]
[1113,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1114,null,null,null,"System Generation","F105G",null,1366068.4594071873,472079.95790742064,367796.2841155692,117913.99805907752,2589.667909834699,239090.13882578674,12739.893122496509,319.52358226471313,579.56975113093574,92043.446384674229,29366.796095718877,31549.183653213393,0]
[1115,null,null,null,"System Overheads","F102G",null,1132954.3753434066,391521.41324984719,305033.32864050486,97792.448903504031,2147.7515046404419,198290.36899196589,10565.881640224226,264.99816905903816,480.66850591472502,76336.602741312279,24355.470545671338,26165.442450762683,0]
[1116,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1117,null,null,null,"Cholla","F10",null,111156.23224400006,38412.884125636461,29927.379476554022,9594.596568579871,210.71984031117839,19454.63187848017,1036.6380315247839,25.999456522892061,47.159268933172065,7489.5241394511804,2389.5598969428534,2567.1395610634554,0]
[1118,null,null,null,"Simple Cycle Combustion Turbine","F10",null,6059.6812823033979,2094.0781298204984,1631.4908987233518,523.04936991973409,11.487390732538367,1060.5691311068404,56.512315588077541,1.4173602042933053,2.5708872410694732,408.29136005229708,130.26684233649021,139.9475965782068,0]
[1119,null,null,"Total Laboratory Equipment",null,null,null,2616238.7482768968,904108.33341272478,704388.48313135142,225824.09290108114,4959.6266455188579,457895.70882733969,24398.925109833599,611.93856805093662,1109.9684132199022,176277.86462549001,56242.093380669561,60421.713261617733,0]
[1120]
[1121,null,"396","Power Operated Equipment"]
[1122,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1123,null,null,null,"System Generation","F105G",null,8624305.561439421,2980349.7609423213,2321982.8528587488,744418.29194545641,16349.171378102525,1509431.2439183069,80429.886475945968,2017.2261416038029,3658.9576411782955,581091.52662369178,185399.36351350421,199177.28000056217,0]
[1124,null,null,null,"System Overheads","F102G",null,299830.34069218411,103614.05655669526,80725.445648269713,25880.250705570706,568.39099558912551,52476.489949402654,2796.2042963481986,70.130353914466497,127.20635978366879,20202.075304465856,6445.5455491874063,6924.5449729570773,0]
[1125,null,null,null,"Energy","F30",null,19064.756364157798,5549.9455631582196,5148.0641548596923,1767.0600830948852,73.787266478157463,3909.3202694696201,210.54454366136241,5.3698705326231897,15.54764198417517,1153.5329549072408,482.32168097481321,749.26233503700723,0]
[1126,null,null,null,"Cholla","F10",null,432100.01673099585,149323.23215974472,116337.34709672,37297.281979745218,819.13577570840812,75626.409698142685,4029.7453568108313,101.06824756238409,183.32324228401609,29114.188567134846,9288.987676212435,9979.2969309302553,0]
[1127,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1128,null,null,"Total Power Operated Equipment",null,null,null,9375300.6752267592,3238836.9952219194,2524193.7097585979,809362.88471386721,17810.485415878215,1641443.4638353218,87466.380672766361,2193.7946136132769,3985.0348852301554,631561.32345019979,201616.21841987889,216830.38423948651,0]
[1129]
[1130,null,"397","Communication Equipment"]
[1131,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1132,null,null,null,"System Generation","F105G",null,25910675.324776895,8954097.7484990936,6976114.584706421,2236514.0626121801,49119.093518811584,4534902.2721446492,241641.79481357289,6060.510175502749,10992.892447082884,1745818.6949735647,557009.79971040401,598403.87117561616,0]
[1133,null,null,null,"System Overheads","F102G",null,13617051.839198412,4705721.1626579557,3666215.285608477,1175373.7618935849,25813.96410384187,2383264.7567638834,126992.01411191704,3185.0301158648399,5777.1858293295663,917494.56057457847,292729.97413329309,314484.14340568858,0]
[1134,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1135,null,null,null,"Energy","F30",null,105951.85505368838,30843.668632928646,28610.223845725945,9820.3874321316853,410.07068820451622,21725.939038381664,1170.0954654890022,29.842906642080155,86.405589374901965,6410.7274230768253,2680.4893729441715,4164.0046587889365,0]
[1136,null,null,null,"Cholla","F10",null,166299.74932907755,57469.139355837222,44774.059038833206,14354.381864671252,315.25588727665541,29105.88402797691,1550.9039961802525,38.897532015642632,70.55451992033845,11205.003640738605,3574.9971355282482,3840.6723300991935,0]
[1137,null,null,null,"Simple Cycle Combustion Turbine","F10",null,2143.3298359046212,740.68254174806009,577.06386810353774,185.00433735253159,4.0631290899155541,375.12690120835271,19.988597824396255,0.50132511473127495,0.90933154267086569,144.41403977760388,46.075824255686229,49.499939887134794,0]
[1138,null,null,"Total Communication Equipment",null,null,null,39802122.098193973,13748872.401687562,10716291.21706756,3436247.5981399207,75662.447327224552,6969373.978876099,371374.79698498367,9314.7820551400437,16927.947717250365,2681073.4006517367,856041.33617642522,920942.19151007989,0]
[1139]
[1140,null,"Generation - Total -  Unbundled",null,null,null,null,"GENERAL PLANT"]
[1141]
[1142,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1143,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1144,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1145,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1146,null,"398","Misc. Equipment"]
[1147,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1148,null,null,null,"System Generation","F105G",null,449708.94670993235,155408.44909452301,121078.3239993817,38817.219960203241,852.51717806709155,78708.335412952409,4193.9654472377269,105.18697847076034,190.7940268521651,30300.649312382622,9667.5322891080632,10385.973010753611,0]
[1149,null,null,null,"System Overheads","F102G",null,634901.56757889071,219406.50428900548,170939.04461859897,54802.364911997262,1203.5884469335469,111120.86139447246,5921.0635151994102,148.50355548529669,269.3640578408648,42778.623569387557,13648.675326295632,14662.973893674331,0]
[1150,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1151,null,null,null,"System Energy","F30",null,706.06806150736907,205.54363404389917,190.65985470294413,65.443515962443442,2.7327300286987866,144.78266240344985,7.7975702896163872,0.19887450985961191,0.5758108431647978,42.721383992477932,17.86290513258842,27.749119598226503,0]
[1152,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1153,null,null,"Total Misc. Equipment",null,null,null,1085316.5823503304,375020.4970175724,292208.02847268363,93685.028388162944,2058.8383550293374,189973.97946982834,10122.826532726753,253.88940846591666,460.73389553619467,73121.994265762667,23334.070520536283,25076.696024026165,0]
[1154]
[1155,null,"399","Coal Mine",null,"F30",null,207133055.31572655,60298550.86394681,55932225.777728572,19198595.929923613,801677.27596825326,42473632.295941129,2287505.4774170951,58342.087820395027,168920.626396871,12532801.405556809,5240285.3473204393,8140518.2277065422,0]
[1156,null,"399L","WIDCO Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1157,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1158]
[1159,null,"390L","General Capital Lease"]
[1160,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1161,null,null,null,"System Generation","F105G",null,13139256.919583233,4540606.8859999655,3537575.1762540601,1134132.2641954462,24908.20410163347,2299640.7971633356,122536.12014229073,3073.2738248444225,5574.4760158161471,885301.5245933847,282458.6689997288,303449.52829272923,0]
[1162,null,null,null,"System Overheads","F102G",null,1478740.1109110778,511016.53398677637,398131.67064976855,127639.40003674132,2803.2605436726285,258810.00031170819,13790.663886003962,345.87749554064612,627.37195355493361,99635.076981849037,31788.933429098586,34151.321636363726,0]
[1163,null,null,"Remove Capital Lease"]
[1164,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1165,null,null,null,"System Generation","F105G",null,-13139256.919583233,-4540606.8859999655,-3537575.1762540601,-1134132.2641954462,-24908.20410163347,-2299640.7971633356,-122536.12014229073,-3073.2738248444225,-5574.4760158161471,-885301.5245933847,-282458.6689997288,-303449.52829272923,0]
[1166,null,null,null,"System Overheads","F102G",null,-1478740.1109110778,-511016.53398677637,-398131.67064976855,-127639.40003674132,-2803.2605436726285,-258810.00031170819,-13790.663886003962,-345.87749554064612,-627.37195355493361,-99635.076981849037,-31788.933429098586,-34151.321636363726,0]
[1167]
[1168,null,"392L","General Vehicles Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1169,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1170]
[1171,null,"G00","Unclassified Gen Plant - Acct 300",null,"F102G",null,1270303.3217389004,438985.86086702649,342012.75801212876,109647.90408744309,2408.1251019375854,222329.2657508624,11846.791747998352,297.12410467401963,538.9403254069025,85590.948888086801,27308.103318196259,29337.499535139868,0]
[1172,null,"GV0","Unclassified Gen Veh - Acct 300",null,"F102G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1173]
[1174,null,"TOTAL GENERAL PLANT",null,null,null,null,313231436.06766284,96945494.74156335,84498107.290894806,28358731.08517753,1003464.0326983436,61053000.405660167,3277544.0962090874,83174.359209976217,214063.85327456862,19679255.790382706,7522376.3816994671,10596224.030892819,0]
[1175]
[1176]
[1177]
[1178,null,null,null,null,null,null,"INTANGIBLE PLANT"]
[1179]
[1180,null,"301","Organization"]
[1181,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1182,null,null,null,"System Generation","F105G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1183,null,null,null,"System Overheads","F102G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1184,null,null,"Total Organization",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1185]
[1186,null,"302","Franchise & Consent"]
[1187,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1188,null,null,null,"System Generation","F105G",null,44119884.879445493,15246756.67119007,11878709.00797211,3808265.9651619862,83638.451112093666,7721889.2861211263,411460.06561406457,10319.646551172693,18718.352307615853,2972725.2909136852,948458.80826757743,1018943.3342339967,0]
[1189,null,null,"Total Franchise & Consent",null,null,null,44119884.879445493,15246756.67119007,11878709.00797211,3808265.9651619862,83638.451112093666,7721889.2861211263,411460.06561406457,10319.646551172693,18718.352307615853,2972725.2909136852,948458.80826757743,1018943.3342339967,0]
[1190]
[1191,null,"303","Miscellaneous Intangible Plant"]
[1192,null,null,null,"Situs","F107G",null,52458.832796216033,18128.493786509709,14123.863001610487,4528.0532362183203,99.446667510863975,9181.3770602161931,489.22871950702091,12.270127504258792,22.256243791410043,3534.5898886915597,1127.7237502536407,1211.530314402577,0]
[1193,null,null,null,"System Generation","F105G",null,52928528.67857492,18290809.23332816,14250322.549817134,4568595.6548500014,100337.07409740807,9263583.5213534478,493609.082218803,12379.989429459396,22455.51749820809,3566237.2248607613,1137820.9478788737,1222377.8832426695,0]
[1194,null,null,null,"System Overheads","F102G",null,80687071.71948503,27883485.017681479,21723951.644027602,6964610.8528504614,152959.18658509795,14121900.733459236,752484.00839261897,18872.716093194675,34232.388394531336,5436562.2078498527,1734554.931291678,1863458.032859287,0]
[1195,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1196,null,null,null,"Energy","F30",null,1555081.4431375614,452700.11275448342,419919.2941355806,144136.2423752833,6018.7083772941714,318876.95233089838,17173.779016510111,438.01168280507579,1268.1960929536033,94091.823570132037,39342.201986748609,61116.120814872025,0]
[1197,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1198,null,null,"Total Miscellaneous Intangible Plant",null,null,null,135223140.67399374,46645122.857550636,36408317.350981928,11681870.803311964,259414.41572731108,23713542.584203798,1263756.098347439,31702.987332963403,57978.358229484438,9100425.8461694382,2912845.8049075538,3148163.5672312314,0]
[1199]
[1200,null,"I00","Unclass Intangible Plant - Acct 300",null,"F102G",null,-42170.169559585942,-14572.982586302573,-11353.77334695939,-3639.9737197342288,-79.942358751287344,-7380.6489161485442,-393.27710807393964,-9.8636078957832982,-17.891163878715634,-2841.356678840797,-906.54517513394831,-973.91489786674015,0]
[1201]
[1202,null,"TOTAL INTANGIBLE PLANT",null,null,null,null,179300855.38387963,61877306.546154402,48275672.585607082,15486496.794754216,342972.92448065343,31428051.221408777,1674822.8868534297,42012.770276240313,76678.819373221588,12070309.780404283,3860398.0679999976,4166132.9865673613,0]
[1203]
[1204]
[1205,null,"TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,null,5168568203.3265429,1774746821.237258,1391736038.2723298,447463425.51863247,10210839.076141801,910883722.1709137,48560867.965578921,1218912.50984462,2274602.9624174326,346813175.87788063,111904964.39901054,122754833.33653489,0]
[1206]
[1207]
[1208,null,"Generation - Total -  Unbundled",null,null,null,null,"MISC RATE BASE"]
[1209]
[1210,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1211,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1212,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1213,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1214,null,"105","Plant Held For Future Use"]
[1215,null,null,null,"Production","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1216,null,null,null,"Transmission","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1217,null,null,null,"Distribution","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1218,null,null,null,"General ","F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1219,null,null,null,"Mining","F30",null,11684486.30293324,3401473.4663309744,3155166.7356823809,1083003.0524911124,45223.0434014782,2395960.2876579924,129039.40598966033,3291.1083408818722,9528.902774154587,706982.022436728,295607.29585577908,459210.98197209695,0]
[1220,null,null,"Total Plant Held For Future Use",null,null,null,11684486.30293324,3401473.4663309744,3155166.7356823809,1083003.0524911124,45223.0434014782,2395960.2876579924,129039.40598966033,3291.1083408818722,9528.902774154587,706982.022436728,295607.29585577908,459210.98197209695,0]
[1221]
[1222,null,"114","Electric Plant Acquisition Adjust",null,"F10",null,20001840.464112878,6912148.4647020968,5385237.1361868521,1726485.2002269828,37917.663665278073,3500734.3741844869,186536.26618142184,4678.4329679597995,8486.0034796332166,1347691.11875426,429985.74954552634,461940.05421837792,0]
[1223]
[1224,null,"120","Nuclear Fuel",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1225]
[1226,null,"124","Weatherization",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1227]
[1228,null,"151","Fuel Stock",null,"F30",null,109452372.25680736,31862704.992435116,29555469.973849889,10144840.7900276,423618.91251665651,22443736.978957899,1208753.9609363943,30828.879073037024,89260.322327894741,6622529.8650219487,2769049.4001189107,4301578.1815420026,0]
[1229,null,null,null,"Cholla","F30",null,5139014.5758498861,1496019.7025053063,1387690.2607038901,476321.19445803808,19889.781474273881,1053779.7317063841,56753.491000576025,1447.4794437687237,4190.9561942781993,310941.43327927991,130012.5793077493,201967.96577634098,0]
[1230,null,null,null,"Total Fuel Stock",null,null,114591386.83265725,33358724.694940422,30943160.23455378,10621161.984485637,443508.69399093039,23497516.710664283,1265507.4519369702,32276.358516805747,93451.278522172943,6933471.2983012283,2899061.9794266601,4503546.1473183436,0]
[1231]
[1232,null,152,"Fuel Stock - Undistributed",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1233]
[1234,null,"25316","DG&T Working Capital Deposit",null,"F30",null,-1461425.6545619096,-425435.95483181882,-394629.38227665552,-135455.54368804785,-5656.2277613946835,-299672.38104561873,-16139.47703592056,-411.63214510337821,-1191.8181606734199,-88425.082465433312,-36972.792353811732,-57435.362797431444,0]
[1235]
[1236,null,"25317","DG&T Working Capital Deposit",null,"F30",null,-1096904.5739139565,-319320.14010138926,-296197.60202571785,-101669.08249462864,-4245.4038515101875,-224925.57484435497,-12113.832904204408,-308.9593927166012,-894.5448491584641,-66369.35454245079,-27750.727460319817,-43109.35144750544,0]
[1237]
[1238,null,"25319","Provo Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1239]
[1240,null,"154","Materials and Supplies",null,"F102G",null,76286197.513048857,26362650.175310686,20539073.119938344,6584743.6001791349,144616.41091441692,13351657.03320701,711441.65312158153,17843.35106990215,32365.268521425111,5140038.5407698099,1639947.9776113303,1761820.3824052266,0]
[1241,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1242,null,null,null,"Total Materials and Supplies",null,null,76286197.513048857,26362650.175310686,20539073.119938344,6584743.6001791349,144616.41091441692,13351657.03320701,711441.65312158153,17843.35106990215,32365.268521425111,5140038.5407698099,1639947.9776113303,1761820.3824052266,0]
[1243]
[1244,null,"163","Stores Expense Undistributed",null,"F102G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1245]
[1246,null,"25318","Provo Working Capital Deposit",null,"F102G",null,-102726.72700335308,-35499.852606768167,-27657.844093394619,-8866.9927228575561,-194.73995360260162,-17979.294706071127,-958.0248440949465,-24.027794200507781,-43.582957496629014,-6921.5579381061061,-2208.348216162743,-2372.4611705980878,0]
[1247]
[1248,null,"165","Prepayments",null,"F102G",null,5189473.8480577338,1793355.6542370354,1397198.7894800203,447936.26925041189,9837.7308989868889,908264.89274435351,48396.800124450907,1213.8185773793648,2201.6920498439085,349658.21413200104,111559.72403177444,119850.26253147681,0]
[1249,null,null,null,"System Energy","F30",null,1504951.7587427786,438106.84892382665,406382.75443909696,139489.85914435453,5824.6889883101157,308597.61869749962,16620.164203753811,423.89191594839946,1227.3144592803262,91058.674765923031,38073.964765029639,59145.978439755316,0]
[1250,null,null,null,"Total Prepayments",null,null,6694425.6068005124,2231462.5031608623,1803581.5439191172,587426.12839476648,15662.419887297005,1216862.5114418531,65016.964328204718,1637.7104933277642,3429.006509124235,440716.8888979241,149633.68879680408,178996.24097123212,0]
[1251]
[1252,null,"182","Misc Regulatory Assets",null,"F102G",null,2706625.1963749565,935343.68645795202,728723.86655664281,233625.91819922652,5130.9730246198433,473715.20035788324,25241.865066877228,633.07996948334244,1148.3158700175902,182367.95486373847,58185.158805270505,62509.177203245366,0]
[1253,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1254,null,null,null,"Total Misc Regulatory Assets",null,null,2706625.1963749565,935343.68645795202,728723.86655664281,233625.91819922652,5130.9730246198433,473715.20035788324,25241.865066877228,633.07996948334244,1148.3158700175902,182367.95486373847,58185.158805270505,62509.177203245366,0]
[1255]
[1256,null,"186","Misc Deferred Debits",null,"F102G",null,17562257.72009103,6069088.1398855224,4728410.9999381071,1515909.4029727348,33292.925349951285,3073757.1074680779,163784.82703626191,4107.8142612375104,7450.98334277299,1183316.0451962375,377541.28491495166,405598.18972517701,0]
[1257,null,null,null,"System Energy","F30",null,6379929.6539521227,1857262.7732490476,1722775.0795591269,591338.21639845462,24692.556280084427,1308235.3552062889,70457.725864690481,1797.0015244136484,5202.9441262808459,386024.29347902298,161406.64671594839,250737.06154876342,0]
[1258]
[1259,null,"CWC","Cash Working Capital",null,"F137G",null,15428491.899635915,4832466.8430177597,4301198.0919877971,1388384.8081309171,48176.267534741019,2864262.7384572905,155376.77980121289,3805.6650121591015,11399.368588117321,1005808.266900451,343499.47412869014,474113.59607678576,0]
[1260]
[1261,null,"OWC","Other Working Capital",null,"F137G",null,-840774.57178614778,-268218.06690482836,-226657.77753733975,-75189.404443667285,-2421.3134952826554,-159438.57903095856,-8554.763466806422,-216.68686018922534,-518.50783115880097,-53826.406641303205,-19629.760760429846,-26103.304814183717,0]
[1262,null,null,null,"Cholla","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1263,null,null,null,"Total Other Working Capital",null,null,-840774.57178614778,-268218.06690482836,-226657.77753733975,-75189.404443667285,-2421.3134952826554,-159438.57903095856,-8554.763466806422,-216.68686018922534,-518.50783115880097,-53826.406641303205,-19629.760760429846,-26103.304814183717,0]
[1264]
[1265,null,"18222","Nuclear Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1266]
[1267,null,"1869","Misc Deferred Debits-Trojan",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1268]
[1269,null,"141","Impact Housing - Notes Receivable",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1270,null,"TOTAL RATE BASE ADDITIONS",null,null,null,null,267833809.66234139,84912146.732610524,72362184.202389047,24010897.288129766,785703.26898700697,50980685.489018165,2734636.8410758539,69109.215963961222,169813.61793521151,17110874.028012108,6268307.6270102365,8429451.3512095306,0]
[1271]
[1272,null,"Generation - Total -  Unbundled"]
[1273]
[1274,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1275,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1276,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1277,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1278]
[1279,null,"235","Customer Service Deposits",null,"F51",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1280]
[1281,null,"2281","Accum Prov for Property Insurance",null,"F102G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1282]
[1283,null,"2282","Accum Prov for Injuries & Damages",null,"F102G",null,-7236221.4268146884,-2500661.7223721552,-1948259.1326168654,-624603.98188737594,-13717.768160471493,-1266487.9081258099,-67484.676154769069,-1692.5530901722668,-3070.047494755348,-487564.70024619641,-155559.28963981528,-167119.64702630285,0]
[1284]
[1285,null," 2283","Accum Prov for Pension & Benefits",null,"F102G",null,-900653.28653258015,-311243.8199327066,-242489.26163400969,-77741.074503828553,-1707.3763016479668,-157632.89008548111,-8399.4521151814006,-210.66291554396972,-382.11218298493458,-60684.537381176888,-19361.6222059758,-20800.47727404334,0]
[1286]
[1287,null," 22844","Accum Hydro Relicensing Obligation",null,"F10",null,-636121.20305725362,-219827.98057836926,-171267.41571437259,-54907.63935445885,-1205.9005205622602,-111334.32274322885,-5932.4377809148255,-148.78882837511418,-269.88150176967929,-42860.800602308911,-13674.89420731696,-14691.141225576232,0]
[1288]
[1289,null,254,"Reg Liabilities - Insurance Provision",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1290,null,254,null,"System Overhead","F102G",null,-811505.587692303,-280436.54843305983,-218487.39544266494,-70046.173479186429,-1538.3782303342803,-142030.20520907984,-7568.0646781019341,-189.81125771676074,-344.2902793497563,-54677.912030875676,-17445.186557222838,-18741.622094710838,0]
[1291]
[1292,null,"22842","Accum Misc Oper Prov - Trojan",null,"F10",null,-2126196.9417742118,-734761.8311978539,-572451.05770306592,-183525.48903323422,-4030.6501128726536,-372128.29157944384,-19828.817222920992,-497.31772866697327,-902.06272161073878,-143259.65354502006,-45707.513132629036,-49104.257796893202,0]
[1293]
[1294,null,"252","Customer Advances for Const",null,"F50",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1295]
[1296,null,"25398","SO2 Emissions",null,"F30",null,-706486.9471013014,-205665.57592446188,-190772.96655551225,-65482.341321565938,-2734.3512622646899,-144868.55691537904,-7802.1963165393754,-198.99249518103079,-576.15245168695196,-42746.729101941033,-17873.502572174977,-27765.58218459415,0]
[1297]
[1298,null,"25399","Other Deferred Credits",null,"F10",null,-6715843.3393587442,-2320831.7409898513,-1808154.0554639096,-579686.86197898258,-12731.282875063018,-1175411.0163968764,-62631.653473640159,-1570.8365909068209,-2849.2712982448797,-452502.48044112459,-144372.56097935667,-155101.5788707874,0]
[1299]
[1300,null,"190","Accum Deferred Income Taxes",null,"F104G",null,-1389540.7569631916,-477339.9834546065,-373674.4418883326,-120155.24013229544,-2735.2789944946767,-245033.83084666615,-13117.808429707609,-328.38655392524834,-610.82485781047285,-93216.751731290104,-30158.920486375671,-33169.289587687286,0]
[1301,null,null,null," Labor","F138G",null,16173989.869091786,5580990.9419433353,4354759.3788138637,1397055.4481002446,30963.745823593559,2835383.726165772,151101.1042287391,3790.4171642855786,6921.947024235471,1088723.8034409937,348279.80982334737,376019.54656338686,0]
[1302,null,null,null," IBT","F141",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1303,null,null,null,"Customer - Customer System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1304,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1305,null,null,null,"Total Accum Deferred Income Taxes",null,null,14784449.112128595,5103650.9584887289,3981084.9369255314,1276900.2079679491,28228.466829098881,2590349.8953191056,137983.2957990315,3462.0306103603302,6311.1221664249979,995507.05170970352,318120.88933697168,342850.25697569957,0]
[1306]
[1307,null,"281","Accum Deferred Income Taxes",null,"F104G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1308]
[1309,null,"282","Accum Deferred Income Taxes ",null,"F104G",null,-797894290.42652619,-274095484.77232039,-214569239.63326201,-68994867.250897288,-1570636.5441202563,-140701950.34881812,-7532434.2927854937,-188564.28292354074,-350744.41973383684,-53526399.715725355,-17317685.962732922,-19046283.203207098,0]
[1310,null,null,null," Labor","F138G",null,4259992.7407416319,1469951.5142059652,1146980.0272890427,367964.00365587586,8155.3984825195412,746798.66801235988,39797.82430571154,998.34052914154279,1823.1397641339718,286753.9510578218,91731.815934273734,99038.05750478906,0]
[1311,null,null,null,"Total Accum Deferred Income Taxes ","F42",null,-793634297.68578458,-272625533.2581144,-213422259.60597298,-68626903.247241408,-1562481.1456377369,-139955151.68080577,-7492636.4684797823,-187565.9423943992,-348921.27996970288,-53239645.764667533,-17225954.146798648,-18947245.14570231,0]
[1312]
[1313]
[1314,null,"283","Accum Deferred Income Taxes ",null,"F104G",null,-13338843.019444155,-4582206.8005549908,-3587073.4238987928,-1153425.6034281699,-26257.205439360878,-2352192.8289889614,-125923.89717694772,-3152.334086319393,-5863.5897147161004,-894830.62076106854,-289509.39653101505,-318407.31886381388,0]
[1315,null,null,null," Labor","F138G",null,-2446625.3774103536,-844231.64476871409,-658740.66293823044,-211331.36230679398,-4683.8588947342896,-428906.02969835082,-22856.932590716344,-573.37310707946131,-1047.0769048117102,-164690.302643242,-52683.983856192543,-56880.149701489565,0]
[1316,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1317,null,null,null,"Total Accum Deferred Income Taxes ",null,null,-15785468.396854509,-5426438.4453237047,-4245814.0868370235,-1364756.9657349638,-30941.064334095168,-2781098.8586873123,-148780.82976766408,-3725.7071933988545,-6910.6666195278103,-1059520.9234043106,-342193.38038720761,-375287.46856530342,0]
[1318]
[1319,null,"255","Accum Investment Tax Credit",null,"F104G",null,-55114.728696742903,-18933.207646031849,-14821.418790616895,-4765.8360708011105,-108.49207476356685,-9719.0190650847817,-520.30460357222444,-13.025120520252456,-24.227750176271051,-3697.3481748673794,-1196.2230773467465,-1315.6263229618319,0]
[1320,null,"TOTAL RATE BASE DEDUCTIONS",null,null,null,null,-813823460.43153834,-279540683.17202383,-218853691.45980549,-70375519.402637854,-1602967.9426807133,-143525512.85429436,-7683601.6047940543,-192351.60700452092,-357938.87010338425,-54591653.797885656,-17665217.430220723,-19434322.290087786,0]
[1321]
[1322,null,null,null,null,null,null,"ACCUMULATED DEPRECIATION"]
[1323,null,null,null,null,null,null,"PRODUCTION PLANT"]
[1324]
[1325,null,"108SP","Steam Prod Accumulated Depr",null,"F10",null,-988925085.98052883,-341748401.95481348,-266255303.22993308,-85360371.118943661,-1874713.9228334501,-173082274.51352844,-9222670.953851698,-231309.70039456242,-419562.47655230702,-66632146.070782222,-21259228.374641038,-22839103.664254759,0]
[1326,null,null,null,"Cholla","F10",null,-75999482.754617065,-26263568.544254899,-20461878.875370193,-6559995.4382283734,-144072.8832426712,-13301476.04050141,-708767.7641565667,-17776.288452306802,-32243.62659341954,-5120720.171830331,-1633784.3817896729,-1755198.7401972092,0]
[1327,null,null,null,"Total Steam Prod Accumulated Depr",null,null,-1064924568.7351459,-368011970.49906838,-286717182.10530329,-91920366.55717203,-2018786.8060761213,-186383750.55402985,-9931438.7180082649,-249085.98884686921,-451806.10314572655,-71752866.242612556,-22893012.756430712,-24594302.404451966,0]
[1328]
[1329,null,"108NP","Nuclear Prod Accumulated Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1330]
[1331,null,"108HP","Hydraulic Prod Accum Depr",null,"F10",null,-111628181.48115626,-38575978.276941165,-30054445.711428192,-9635333.4884983432,-211614.51860209269,-19537232.723154798,-1041039.4089222408,-26109.84550805953,-47359.498650827474,-7521323.3029611306,-2399705.5356329605,-2578039.1708564349,0]
[1332]
[1333,null,"108OP","Other Production  - Accum Depr",null,"F10",null,-96066062.167547345,-33198089.211478934,-25864546.137147475,-8292068.6660777163,-182113.27309865688,-16813541.0651768,-895907.78286819067,-22469.863868432902,-40757.096292769784,-6472773.2944969432,-2065161.844536891,-2218633.9325045249,0]
[1334,null,null,null,"Simple Cycle Combustion Turbine","F10",null,-10226013.328297697,-3533860.919150725,-2753221.9762224224,-882671.80714226747,-19385.542781162272,-1789763.1187224949,-95367.341200654322,-2391.8657871380105,-4338.4999916585766,-689011.96205099998,-219831.77066729221,-236168.52458088056,0]
[1335,null,null,null,"Wind Generation","F10",null,-147130630.17849439,-50844759.077226117,-39613021.35817948,-12699774.101238254,-278916.82067848125,-25750893.048337534,-1372133.6515836078,-34413.872666307085,-62421.807727917359,-9913419.9147342723,-3162912.6535587255,-3397963.8725636755,0]
[1336,null,null,null,"Total Other Production - Accum Depr",null,null,-253422705.67433944,-87576709.207855776,-68230789.471549377,-21874514.574458238,-480415.63655830041,-44354197.232236832,-2363408.7756524528,-59275.602321877996,-107517.40401234572,-17075205.171282217,-5447906.2687629089,-5852766.3296490815,0]
[1337]
[1338,null,"108EP","Experimental Plant - Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1339]
[1340]
[1341]
[1342,null,"TOTAL PRODUCTION PLANT DEPRECIATION",null,null,null,null,-1429975455.8906417,-494164657.98386532,-385002417.28828084,-123430214.62012862,-2710816.9612365142,-250275180.5094215,-13335886.902582958,-334471.43667680677,-606683.00580889976,-96349394.716855898,-30740624.560826581,-33025107.904957481,0]
[1343]
[1344]
[1345,null,null,null,null,null,null,"TRANSMISSION PLANT"]
[1346]
[1347,null,"108TP","Transmission Plant Accum Depr",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1348]
[1349]
[1350,null,null,null,null,null,null,"DISTRIBUTION PLANT"]
[1351]
[1352,null,"108360","Land and Land Rights",null,"F118",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1353]
[1354,null,"108361","Structures and Improvements",null,"F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1355]
[1356,null,"108362","Station Equipment",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1357]
[1358,null,"Generation - Total -  Unbundled"]
[1359]
[1360,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1361,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1362,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1363,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1364]
[1365,null,"108364","Poles, Towers & Fixtures",null,"F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1366]
[1367,null,"108365","Overhead Conductors",null,"F122",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1368]
[1369,null,"108366","Underground Conduit",null,"F123",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1370]
[1371,null,"108367","Underground Conductors ",null,"F124",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1372]
[1373,null,"108368","Line Transformers",null,"F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1374]
[1375,null,"108369","Services",null,"F126",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1376]
[1377,null,"108370","Meters",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1378]
[1379,null,"108371","Install on Customers' Premises",null,"F128",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1380]
[1381,null,"108372","Leased Property",null,"F129",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1382]
[1383,null,"108373","Street Lights",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1384]
[1385,null,"108D00","Unclassified Dist Plant - Acct 300",null,"F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1386]
[1387,null,"108DS","Unclassified Dist Sub - Acct 300",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1388]
[1389,null,"108D","Unclassified Dist Sub  - Acct 300",null,"F102G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1390]
[1391]
[1392,null,"TOTAL DISTRIBUTION PLANT DEPR",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1393]
[1394,null,null,null,null,null,null,"GENERAL PLANT"]
[1395,null,"108GP","General Plant Accumulated Depr"]
[1396,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1397,null,null,null,"System Generation","F105G",null,-15210947.021927945,-5256532.4822446229,-4095350.9716282138,-1312952.9236028756,-28835.525122933112,-2662229.2683066875,-141856.60902778839,-3557.8423970013341,-6453.4136040226658,-1024888.5969305754,-326994.43175021163,-351294.95731301507,0]
[1398,null,null,null,"System Overheads","F102G",null,-18103624.973408893,-6256171.4653212456,-4874167.1388351051,-1562638.2303732825,-34319.199980405028,-3168507.5358673045,-168833.59373590598,-4234.4401290040478,-7680.6644265541272,-1219792.4804817757,-389179.22416433907,-418101.00009397272,0]
[1399,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1400,null,null,null,"Energy","F30",null,-132693.23694601181,-38628.358400327947,-35831.210410762797,-12298.972922873076,-513.56917693383753,-27209.388407911858,-1465.4179936057772,-37.37501226579419,-108.2136536313956,-8028.7426068715704,-3357.0229734544473,-5214.9653873732959,0]
[1401,null,null,null,"Simple Cycle Combustion Turbine","F10",null,-24075.59976038013,-8319.9403684412136,-6482.0441967924035,-2078.1170986471084,-45.640324743707609,-4213.7262224188325,-224.52796248611753,-5.6312857731496297,-10.214341210620379,-1622.1743211061832,-517.56061284954774,-556.02302591124203,0]
[1402,null,null,null,"Cholla","F10",null,-910733.64285958745,-314727.34534299996,-245203.26734441382,-78611.173735087679,-1726.4857211796043,-159397.16022658619,-8493.4610657273188,-213.02071214042127,-386.38888637232554,-61363.735214004337,-19578.322743045424,-21033.281868030226,0]
[1403,null,null,"Total General Plant Accumulated Depr",null,null,null,-34382074.474902816,-11874379.591677638,-9257034.6324152872,-2968579.4177327664,-65440.420326195286,-6021557.0790309096,-320873.6097855136,-8048.3095361847463,-14638.894911791134,-2315695.7295543333,-739626.56224390003,-796200.22768830252,0]
[1404]
[1405,null,"108MP","Mining Plant Accumulated Depr.",null,"F30",null,-69759635.065571666,-20307743.237022441,-18837223.50694868,-6465829.6272480823,-269994.15485211962,-14304549.722195745,-770401.16591664578,-19648.832723056355,-56890.20149165349,-4220879.4297379674,-1764857.8248958082,-2741617.3625394613,0]
[1406]
[1407,null,"1081390","Accum Depr - Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1408,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1409]
[1410,null,"1081399L "," Accum Depr - Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1411,null,null," Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1412]
[1413,null,"TOTAL GENERAL PLANT ACCUM DEPR",null,null,null,null,-104141709.54047447,-32182122.828700081,-28094258.139363967,-9434409.0449808482,-335434.57517831493,-20326106.801226653,-1091274.7757021594,-27697.142259241104,-71529.096403444622,-6536575.1592923012,-2504484.3871397083,-3537817.5902277641,0]
[1414]
[1415]
[1416,null,"TOTAL ACCUM DEPR - PLANT IN SERVICE",null,null,null,null,-1534117165.4311161,-526346780.81256539,-413096675.42764479,-132864623.66510947,-3046251.5364148291,-270601287.31064814,-14427161.678285118,-362168.57893604785,-678212.10221234441,-102885969.87614819,-33245108.947966289,-36562925.495185241,0]
[1417]
[1418]
[1419,null,null,null,null,null,null,"ACCUMULATED AMORTIZATION"]
[1420]
[1421,null,"111CLS","Accum Prov for Amort-Steam",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1422]
[1423,null,"111CLG","Accum Prov for Amort-General"]
[1424,null,null,"Division",null,"F108G",null,-2008.0596080692485,-621.49679042039338,-541.6992570710388,-181.80174743361832,-6.4329928614717611,-391.39770134552697,-21.011632791038231,-0.53321299181643134,-1.3723174873656951,-126.15949141514034,-48.224342864238594,-67.930121387599939,0]
[1425,null,null,"System Overheads",null,"F108G",null,-2744855.5438012518,-849535.99175292626,-740459.19895480736,-248508.32729797802,-8793.3824514415082,-535009.09338159836,-28721.207537385293,-728.85915872857424,-1875.8473343691862,-172449.8506032658,-65918.78763218112,-92854.997696570179,0]
[1426,null,null,"Customer - System",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1427,null,null,"Total Accum Prov for Amort-General",null,null,null,-2746863.603409321,-850157.48854334664,-741000.89821187838,-248690.12904541162,-8799.8154443029798,-535400.49108294386,-28742.219170176333,-729.39237172039066,-1877.219651856552,-172576.01009468094,-65967.01197504536,-92922.927817957781,0]
[1428]
[1429,null,"111CLH","Accum Prov for Amort-Hydro",null,"F10",null,-314865.7771860155,-108809.93687897996,-84773.542677672289,-27178.054206809851,-596.89380387102483,-55108.001257537559,-2936.4241020705399,-73.647144377154859,-133.58531109234357,-21215.13829062886,-6768.7669768427122,-7271.7865361331724,0]
[1430]
[1431,null,"111IP","Accum Prov for Amort-Intangible"]
[1432,null,null,null,"Situs","F107G",null,-835.49883713920315,-288.72803054067697,-224.94726788145715,-72.117182402077788,-1.5838624428694705,-146.22951842917314,-7.7918246452616717,-0.19542328174136289,-0.35446968252314986,-56.294537723279277,-17.960976859918652,-19.295743250224596,0]
[1433,null,null,null,"System Generation","F105G",null,-29214394.294766679,-10095782.487320695,-7865598.2358051771,-2521678.9161980408,-55381.982425131406,-5113121.1906306371,-272452.12960652966,-6833.2504527690244,-12394.53199747148,-1968417.846421835,-628030.86800397304,-674702.85590442223,0]
[1434,null,null,null,"System Overheads","F102G",null,-59931592.747449018,-20710897.456645835,-16135807.076026669,-5173074.3523401394,-113612.84381801907,-10489264.085825002,-558919.34332106751,-14018.006984660829,-25426.645388323261,-4038092.1657409375,-1288367.9816967302,-1384112.7896616401,0]
[1435,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1436,null,null,null,"Energy","F30",null,-830141.27129140217,-241662.61437570542,-224163.39556478322,-76943.522162523092,-3212.9366895269545,-170224.47265489202,-9167.7916989857458,-233.8215640144625,-676.99471400493394,-50228.56287130565,-21001.848949330928,-32625.310046329712,0]
[1437,null,null,null,"Cholla","F10",null,-183770.41276283032,-63506.574743226076,-49477.809460504213,-15862.385186197527,-348.37517653800444,-32163.610247325541,-1713.8346190142688,-42.983922361933388,-77.966643367494555,-12382.148213542181,-3950.5693897464548,-4244.1551610066108,0]
[1438,null,null,"Total Accum Prov for Amort-Intangible",null,null,null,-90160734.225107074,-31112137.861116003,-24275271.464125019,-7787631.293069303,-172557.72197165832,-15804919.588876287,-842260.89107024251,-21128.258347087991,-38576.493212849695,-6069177.0177853433,-1941369.2290166407,-2095704.4065166486,0]
[1439]
[1440,null,"111390","Accum Prov for Amort-Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1441]
[1442]
[1443,null,"TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,null,-93222463.605702415,-32071105.286538329,-25101045.905014567,-8063499.476321524,-181954.4312198323,-16395428.081216766,-873939.53434248932,-21931.297863185537,-40587.298175798591,-6262968.166170653,-2014105.0079685287,-2195899.1208707402,0]
[1444,null,"TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,null,-90723149.990421563,-31046031.264807809,-25662248.584984243,-8168441.1742808195,-188840.76481728588,-15375813.373861443,-679528.47523441189,-19263.933775426016,-38612.095961240047,-6197725.1824516831,-1745949.1398311344,-1600696.0004160523,0]

{"sheet":"Transmission","index":13,"n_rows":1444,"n_cols":20,"rows_kept":1444,"cut":false,"hidden":false,"merged":[]}
[1,null,null," - ","Transmission - Total -  Unbundled"]
[2,"Rocky Mountain Power"]
[3,"Cost Of Service By Rate Schedule"]
[4,"State of Utah"]
[5,"2010 Protocol (Non Wgt)"]
[6,"12 Months Ended June 2013"]
[7]
[8]
[9,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O"]
[10,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General",null,null,"Chk Total"]
[11,null,null,null,null,null,null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[12,null,null,null,"DESCRIPTION ",null,null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2",0]
[13]
[14,null,null,null,"Operating Revenues",null,null,283261867.32685417,92603507.935484126,85588767.278088033,24872160.493778512,753202.27694481751,45668308.128850967,2510162.5527310646,52972.522454206657,215552.90929681496,20093128.860636048,4931811.6151130619,5972292.7534758328,0]
[15]
[16,null,null,null,"Operating Expenses"]
[17,null,null,null,"Operation & Maintenance Expenses",null,null,104093223.81253408,35932972.260138758,27919767.422741614,8969415.796457855,220359.65801453165,18323832.266615052,980831.5396397044,24901.431272401558,45753.721525941262,6995723.8160546403,2233253.7496506618,2446412.1504229298,0]
[18,null,null,null,"Depreciation Expense",null,null,43151912.051724352,14837888.066048604,11560160.526631925,3706140.6130780429,81395.538892800992,7722754.3108401187,400426.04003556696,10042.907072611737,18216.386757590186,2893006.4320522891,930262.65430782794,991618.57600697828,0]
[19,null,null,null,"Amortization Expense",null,null,4032293.6750030406,1386537.7370697588,1080247.9928599845,346323.12837609102,7606.0681483774733,721591.42194620229,37418.115894538503,938.46709107642721,1702.2441153250413,270339.18656875705,86926.760985421352,92662.551947508415,0]
[20,null,null,null,"Taxes Other Than Income",null,null,12820655.02117447,4404932.7726443512,3450267.8543840442,1105921.9379660306,24276.412931136609,2293990.8888871805,119189.02880594211,2807.1222999031552,4957.8883597427903,841090.67418435647,277547.76986320084,295672.67084858008,0]
[21,null,null,null,"Income Taxes - Federal",null,null,10571629.419634081,1988344.5787588016,6047306.8472680002,1074369.8270242114,84997.176184901065,314185.73257382191,53308.92154382747,-1890.9341018572181,36478.55299060839,1093118.7729548642,-162626.45594528285,44036.400381809319,0]
[22,null,null,null,"Income Taxes - State",null,null,1436508.861307316,270183.00522479851,821728.56504135823,145989.01603334013,11549.704584702789,42692.622965037132,7243.79706710344,-256.94653923651197,4956.8295045752056,148536.68639715071,-22098.234413564809,5983.8154420214096,0]
[23,null,null,null,"Income Taxes Deferred",null,null,21660443.820480868,7442115.765323624,5829213.3203854375,1868450.5563551229,41014.899596721931,3875688.1525452565,201369.37295363582,4742.621556687146,8376.3319508293735,1421019.227645647,468915.81332565076,499537.75884225522,0]
[24,null,null,null,"Investment Tax Credit Adj",null,null,-336632.69609679386,-115660.57997281279,-90593.886830206684,-29038.257642470402,-637.42720813175333,-60233.454255820841,-3129.5533688283545,-73.706776021126061,-130.17956748158682,-22084.567508050168,-7287.5881856575152,-7763.4947813126182,0]
[25,null,null,null,"Misc Revenues & Expense",null,null,675.65180149713603,233.48879173248457,181.91051863863075,58.319775016925739,1.2808390212877288,118.25299230460602,6.3010983672305185,0.15803504025827295,0.28665279821685868,45.524307319706047,14.524695705866705,15.604095551922725,0]
[26]
[27,null,null,null,"Total Operating Expenses",null,null,197430709.61756289,66147547.094027609,56618280.553000793,17187630.93742324,470563.31198406202,33234620.195109155,1796663.5636698578,41211.119910605426,120312.06228992887,13640795.752656976,3804908.9942839635,4368176.0332063222,0]
[28]
[29,null,null,null,"Operating Revenue For Return",null,null,85831157.709291279,26455960.841456518,28970486.72508724,7684529.5563552715,282638.96496075549,12433687.933741812,713498.98906120681,11761.402543601231,95240.847006886092,6452333.1079790723,1126902.6208290984,1604116.7202695105,0]
[30]
[31]
[32,null,null,null,"Rate Base :"]
[33,null,null,null,"Electric Plant In Service",null,null,2232974459.7450943,767813905.37719464,598201843.90326643,191781086.72458035,4211962.3978404906,399627327.73523742,20720784.53792445,519688.76341683877,942640.5561186769,149703957.66484252,48138128.564636916,51313133.520035319,0]
[34,null,null,null,"Plant Held For Future Use ",null,null,433300.8809153366,149738.22154749627,116660.66426408925,37400.936153243245,821.41226443109383,75836.585683517202,4040.9445622809394,101.34912984419921,183.83272228237755,29195.100821133165,9314.8030249215972,10007.030742097211,0]
[35,null,null,null,"Electric Plant Acquisition Adj",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,"Nuclear Fuel",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,"Prepayments",null,null,2289816.776890303,787358.97001580999,613429.35362163291,196662.96462526041,4319.1798847141717,409800.89975079038,21248.241868822355,532.91768568799023,966.63591550366857,153514.7424249576,49363.537592384586,52619.333504739021,0]
[38,null,null,null,"Fuel Stock",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,"Materials & Supplies",null,null,583210.34389667388,200538.27027010635,156238.85189968883,50089.542704198735,1100.0838195170686,104375.21730336874,5411.8716277137555,135.73274066093623,246.19963937436822,39099.803367000124,12572.763910966052,13402.006614078879,0]
[40,null,null,null,"Misc Deferred Debits",null,null,7048192.6338200131,2423537.8780716299,1888172.1433784794,605340.33666195394,13294.693337398141,1261391.6153059546,65403.355994641774,1640.3524267122807,2975.3630106996152,472527.53480642248,151943.91339487079,161965.44743124978,0]
[41,null,null,null,"Cash Working Capital",null,null,4598108.8605038933,1555988.1159754174,1293313.2220079936,399270.00117035618,10853.325656082874,781216.43720350321,42437.299110348671,1013.3818135068942,2602.8876392637158,315812.46161140694,91436.500671541668,104165.22764446842,0]
[42,null,null,null,"Weatherization Loans",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,"Miscellaneous Rate Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44]
[45,null,null,null,"Total Rate Base Additions",null,null,2247927089.2411203,772931066.83307505,602269658.13843834,193069850.50589538,4242351.0928026335,402259948.4904846,20859326.251088262,523112.49721325113,949615.47504580079,150714107.30787346,48452760.083231598,51655292.565971948,0]
[46]
[47,null,null,null,"Rate Base Deductions :"]
[48,null,null,null,"Accum Provision For Depreciation",null,null,-596810758.79467237,-205214805.4295781,-159882328.4450897,-51257626.518138781,-1125737.6792686677,-106809238.36498089,-5538076.0071145669,-138898.01646159694,-251940.99372150959,-40011607.407834433,-12865959.680542482,-13714540.251941592,0]
[49,null,null,null,"Accum Provision For Amortization",null,null,-32562371.880653858,-11196652.194088822,-8723283.0001393519,-2796649.1755637457,-61420.974135695913,-5827573.0402047038,-302161.00025672239,-7578.3653987041762,-13746.063176230638,-2183059.1166858338,-701974.78588531003,-748274.16511873552,0]
[50,null,null,null,"Accum Deferred Income Taxes",null,null,-361049413.40192783,-124163023.29398379,-96621925.245311543,-30982701.641243983,-680081.64878831105,-64662554.755517371,-3363971.2017710875,-84196.052012140353,-152471.45813521248,-24197932.5499948,-7800877.3007292356,-8339678.2544403262,0]
[51,null,null,null,"Unamortized ITC",null,null,-24162.384747043194,-8309.3105277665691,-6466.2514033853904,-2073.4591251323095,-45.51339193828165,-4327.3639788295595,-225.11836641734209,-5.634530803186232,-10.20376364638537,-1619.3940828109098,-522.04580359237946,-558.08977272087941,0]
[52,null,null,null,"Customer Advance For Construction",null,null,-6407458.4667429477,-2501295.3590404163,-353722.35433694127,-113329.81766481053,-6133.729577930113,-1104899.4910029494,-24159.007502712248,-18450.934819067039,-47496.587863164925,-2237971.1849349556,0,0,0]
[53,null,null,null,"Customer Service Deposits",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,"Misc Rate Base Deductions",null,null,-4098071.7972010882,-1410182.5459823636,-1098669.6038442289,-352229.02223381097,-7735.7753176543356,-731012.12129777134,-38056.211915161512,-954.47089246653127,-1731.2727082230167,-274949.3160842589,-88308.718205708341,-94242.738719440749,0]
[55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[56,null,null,null,"Total Rate Base Deductions",null,null,-1000952236.7259451,-344494268.13320124,-266686394.90012518,-85504609.633970276,-1881155.3204801974,-179139605.13698253,-9266648.5469266679,-250083.47411477822,-467396.57936798705,-68907138.969617099,-21457642.531166326,-22897293.499992814,0]
[57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[58,null,null,null,"Total Rate Base",null,null,1246974852.5151753,428436798.69987381,335583263.2383132,107565240.8719251,2361195.7723224359,223120343.35350206,11592677.704161594,273029.02309847291,482218.89567781374,81806968.338256359,26995117.552065272,28757999.065979134,0]
[59]
[60]
[61,null,null,null,"Return On Rate Base",null,null,6.8831506534528727E-2,6.1749973208975246E-2,8.6328759204281055E-2,7.1440639132719697E-2,0.11970162248882164,5.5726375044352183E-2,6.1547384242819719E-2,4.3077480958348895E-2,0.19750542307765476,7.8872658882796695E-2,4.1744682854433134E-2,5.5779844647369722E-2]
[62]
[63,null,null,null,"Return On Equity",null,null,8.2825934233055787E-2,6.926575322937259E-2,0.11633081267694512,8.7822071180743533E-2,0.18023534379262326,5.7731375341041655E-2,6.8877822688891324E-2,3.3510449530568705E-2,0.3292191260127813,0.10205338640598337,3.0958320959027889E-2,5.7833762417650696E-2]
[]
[]
[]
[]
[]
[]
[]
[null,"Rocky Mountain Power"]
[null,"Cost Of Service By Rate Schedule"]
[null,"State of Utah"]
[null,"2010 Protocol (Non Wgt)"]
[null,"12 Months Ended June 2013"]
[]
[]
[null,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O"]
[null,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[null,null,null,null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[null,null,null,null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[]
[83,null,null,null,"Total Rate Base",null,null,1246974852.5151753,428436798.69987381,335583263.2383132,107565240.8719251,2361195.7723224359,223120343.35350206,11592677.704161594,273029.02309847291,482218.89567781374,81806968.338256359,26995117.552065272,28757999.065979134,0]
[84]
[85]
[86,null,null,null,"Return On Ratebase ($$)",6.9243345727087388E-2,null,86344710.825692087,29666397.374581907,23236907.916634697,7448177.1619121404,163497.09519225956,15449599.073572988,802715.79017195897,18905.443039936486,33390.449709553141,5664588.1915307771,1869232.2576010206,1991300.0717448494,0]
[87,null,null,null,"Operating & Maintenance Expense",null,null,104093223.81253408,35932972.260138758,27919767.422741614,8969415.796457855,220359.65801453165,18323832.266615052,980831.5396397044,24901.431272401558,45753.721525941262,6995723.8160546403,2233253.7496506618,2446412.1504229298,0]
[88,null,null,null,"        Bad Debt to Produce ROR","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,"Depreciation Expense",null,null,43151912.051724352,14837888.066048604,11560160.526631925,3706140.6130780429,81395.538892800992,7722754.3108401187,400426.04003556696,10042.907072611737,18216.386757590186,2893006.4320522891,930262.65430782794,991618.57600697828,0]
[90,null,null,null,"Amortization Expense",null,null,4032293.6750030406,1386537.7370697588,1080247.9928599845,346323.12837609102,7606.0681483774733,721591.42194620229,37418.115894538503,938.46709107642721,1702.2441153250413,270339.18656875705,86926.760985421352,92662.551947508415,0]
[91,null,null,null,"Taxes Other Than Income",null,null,12820655.02117447,4404932.7726443512,3450267.8543840442,1105921.9379660306,24276.412931136609,2293990.8888871805,119189.02880594211,2807.1222999031552,4957.8883597427903,841090.67418435647,277547.76986320084,295672.67084858008,0]
[92,null,null,null,"Federal Income Taxes",null,null,10571629.419634081,1988344.5787588016,6047306.8472680002,1074369.8270242114,84997.176184901065,314185.73257382191,53308.92154382747,-1890.9341018572181,36478.55299060839,1093118.7729548642,-162626.45594528285,44036.400381809319,0]
[93,null,null,null,"        FIT Adj to Produce Target ROR","F101",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,"State Income Taxes",null,null,1436508.861307316,270183.00522479851,821728.56504135823,145989.01603334013,11549.704584702789,42692.622965037132,7243.79706710344,-256.94653923651197,4956.8295045752056,148536.68639715071,-22098.234413564809,5983.8154420214096,0]
[95,null,null,null,"        SIT Adj to Produce Target ROR","F101",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,"Deferred Income Taxes",null,null,21660443.820480868,7442115.765323624,5829213.3203854375,1868450.5563551229,41014.899596721931,3875688.1525452565,201369.37295363582,4742.621556687146,8376.3319508293735,1421019.227645647,468915.81332565076,499537.75884225522,0]
[97,null,null,null,"Investment Tax Credit",null,null,-336632.69609679386,-115660.57997281279,-90593.886830206684,-29038.257642470402,-637.42720813175333,-60233.454255820841,-3129.5533688283545,-73.706776021126061,-130.17956748158682,-22084.567508050168,-7287.5881856575152,-7763.4947813126182,0]
[98,null,null,null,"Misc Revenue & Expenses",null,null,675.65180149713603,233.48879173248457,181.91051863863075,58.319775016925739,1.2808390212877288,118.25299230460602,6.3010983672305185,0.15803504025827295,0.28665279821685868,45.524307319706047,14.524695705866705,15.604095551922725,0]
[99,null,null,null,"Revenue Credits",null,null,-40081330.76346381,-13480312.054816121,-10882333.804947635,-3499748.2588964715,-89764.405272070362,-7164660.1009617187,-382482.59023210843,-9492.0748406748371,-20094.578119683763,-2665589.0570576116,-872821.36346886796,-1014032.4748508319,0]
[100]
[101,null,null,null,"Total Revenue Requirements",null,null,243694089.67979121,82333632.4137934,68972854.664687857,21136059.84043891,544296.00190425129,41519559.167720422,2216896.7636097078,50624.488109867067,133607.93387979822,16639794.887130138,4801319.8884161161,5345443.6301003387,0]
[102,null,null,null,"Operating Revenues",null,null,243180536.56339037,79123195.880668312,74706433.473140433,21372412.234882042,663437.87167276838,38503648.027889132,2127679.9624989624,43480.44761353208,195458.33117713121,17427539.803578485,4058990.251644183,4958260.2786249854,0]
[103]
[104,null,null,null,"Increase / (Decrease) Required to "]
[105,null,null,null,"Earn Equal Rates of Return",null,null,513553.1164008379,3210436.5331250876,-5733578.8084525764,-236352.39444313198,-119141.86976851709,3015911.1398312896,89216.801110745408,7144.0404963349865,-61850.397297332995,-787744.91644834727,742329.63677193318,387183.35147535335,0]
[106]
[107,null,null,null,"Existing Revenues",null,null,243180536.56339037,79123195.880667999,74706433.473140404,21372412.234882042,663437.87167274719,38503648.027889252,2127679.9624989564,43480.447613531818,195458.33117713121,17427539.803578436,4058990.2516441941,4958260.2786250012,0]
[108,null,null,null,"check",null,null,0,3.1292438507080078E-7,0,0,2.1187588572502136E-8,-1.1920928955078125E-7,6.0535967350006104E-9,2.6193447411060333E-10,0,4.8428773880004883E-8,-1.1175870895385742E-8,-1.5832483768463135E-8,0]
[109,null,null,null,"Percent Increase / (Decrease) "]
[110,null,null,null,"Over Existing Rates To "]
[111,null,null,null,"Equal Authorized RoE & RoR",null,null,2.1118183373485936E-3,4.0575162534726261E-2,-7.6748126525327975E-2,-1.1058760791511397E-2,-0.17958255754698005,7.8327932398685504E-2,4.1931494718764201E-2,0.1643046676941671,-0.31643776412519348,-4.5201154341165117E-2,0.18288529677331308,7.808854915190637E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"2010 Protocol",null,null,"ELECTRIC REVENUES"]
[null,null,"Transmission - Total -  Unbundled",null,null,"(Non-Wgt)"]
[null,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[null,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[null,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[null,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[126,null,"440","Residential Sales",null,"A",null,79123195.880668312,79123195.880667999,0,0,0,0,0,0,0,0,0,0,0]
[127]
[128,null,"442","Commercial & Industrial Sales",null,"A",null,163154964.03225824,0,74706433.473140404,21372412.234882042,0,38503648.027889252,2127679.9624989564,0,0,17427539.803578436,4058990.2516441941,4958260.2786250012,0]
[129,null,null,null,"Interruptible Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,"Interruptible Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,163154964.03225824,0,74706433.473140404,21372412.234882042,0,38503648.027889252,2127679.9624989564,0,0,17427539.803578436,4058990.2516441941,4958260.2786250012,0]
[132]
[133,null,"444","Public Street & Highway Lighting",null,"A",null,902376.65046343161,0,0,0,663437.87167274719,0,0,43480.447613531818,195458.33117713121,0,0,0,0]
[134]
[135,null,"445","Other Sales to Public Authority",null,"A",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136]
[137,null,"448","Interdepartmental",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[140]
[141,null,"Total Sales to Ultimate Customers",null,null,null,null,243180536.56338999,79123195.880667999,74706433.473140404,21372412.234882042,663437.87167274719,38503648.027889252,2127679.9624989564,43480.447613531818,195458.33117713121,17427539.803578436,4058990.2516441941,4958260.2786250012,0]
[142]
[143,null,"447","Sales for Resale",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[144,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[145,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147]
[148,null,"449","Provision for Rate Refund",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149]
[150,null,"State Specific Revenue Credit",null,null,"F140T",null,7140789.7221741751,2411016.5314308009,2009437.9851347285,619923.75871879619,15955.194539858408,1225066.5404454782,65409.545847742134,1512.7445998639873,3867.6969141438626,485791.50032075611,142781.39195542812,160026.832266568,0]
[151]
[152,null,"AGA Revenue",null,null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[153]
[154,null,"Total Sales from Electricity",null,null,null,null,250321326.28556415,81534212.412098795,76715871.458275139,21992335.993600838,679393.06621260557,39728714.568334728,2193089.5083466987,44993.192213395807,199326.02809127507,17913331.303899191,4201771.643599622,5118287.1108915694,0]
[155]
[156,null,"Other Electric Operating Revenues"]
[157,null,"450","Forfeited Discounts & Interest",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158,null,null,null,"Customers","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[159,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160]
[161,null,"451","Misc Electric Revenue",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,null,"Customer","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[164,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165]
[166,null,"453","Water Sales",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167]
[168,null,"454","Rent of Electric Property",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,null,"Demand","F10",null,2342813.9323127572,809619.38249498664,630772.38387653453,202223.06983603633,4441.2928337843659,410040.72999586107,21848.977551617463,547.98446964883692,993.96489125137145,157854.95015504234,50364.195561834873,54107.000646159082,0]
[170,null,null,null,"System Overhead","F102T",null,362082.10104684759,124502.79560296187,96999.808650529012,31097.745526312687,682.97941706080394,64800.630465361974,3359.9230021640142,84.268731571170179,152.85134023178603,24274.842004774586,7805.7133596641124,8320.5429462155735,0]
[171,null,null,null,null,null,null,2704896.0333596049,934122.17809794855,727772.19252706354,233320.81536234901,5124.2722508451698,474841.36046122306,25208.900553781477,632.2532012200071,1146.8162314831575,182129.79215981692,58169.908921498987,62427.543592374655,0]
[172]
[173,null,"456","Other Electric Revenue",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,null,"Demand","F10",null,24479173.502767097,8459405.6155938022,6590701.2130600614,2112952.0976903937,46405.383011991587,4284359.9461017698,228291.67308908913,5725.6817216011586,10385.561863456252,1649366.4562176089,526236.36238512187,565343.51203219849,0]
[175,null,null,null,"Energy","F30",null,5756471.5051629329,1675767.7296935692,1554422.4142257823,533551.58712493244,22279.555469375198,1180392.2539532478,63572.470741495708,1621.3953179896846,4694.503110600489,348301.30835942994,145633.70020681887,226234.58695969073,0]
[176,null,null,null,"Customer","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177,null,null,null,null,null,null,30235645.007930029,10135173.345287371,8145123.6272858437,2646503.6848153262,68684.938481366786,5464752.2000550181,291864.14383058483,7347.077039590843,15080.064974056742,1997667.7645770388,671870.06259194075,791578.09899188927,0]
[178]
[179,null,"Total Other Electric Operating Revenues",null,null,null,null,32940541.041289635,11069295.52338532,8872895.8198129069,2879824.5001776754,73809.210732211955,5939593.560516241,317073.04438436631,7979.3302408108502,16226.881205539899,2179797.5567368558,730039.97151343978,854005.64258426393,0]
[180]
[181,null,"Total Electric Operating Revenues",null,null,null,null,283261867.32685381,92603507.935484111,85588767.278088048,24872160.493778512,753202.27694481751,45668308.128850967,2510162.5527310651,52972.522454206657,215552.90929681496,20093128.860636048,4931811.6151130619,5972292.7534758337,0]
[182]
[183,null,"Miscellaneous Revenues"]
[184,null,"41160","Gain on Sale of Utility Plant - CR",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,null,"41170","Loss on Sale of Utility Plant ",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[186,null,"4118","Gain from Emission Allowances",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,41181,"Gain from Disposition of NOX Credits",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,null,"4194","Impact Housing Interest Income",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[189,null,"421","(Gain)/Loss on Sale of Utility Plant",null,"F10",null,675.65180149713603,233.48879173248457,181.91051863863075,58.319775016925739,1.2808390212877288,118.25299230460602,6.3010983672305185,0.15803504025827295,0.28665279821685868,45.524307319706047,14.524695705866705,15.604095551922725,0]
[190]
[191,null,"Total Miscellaneous Revenues",null,null,null,null,675.65180149713603,233.48879173248457,181.91051863863075,58.319775016925739,1.2808390212877288,118.25299230460602,6.3010983672305185,0.15803504025827295,0.28665279821685868,45.524307319706047,14.524695705866705,15.604095551922725,0]
[192]
[193,null,"Miscellaneous Expenses"]
[194,null,"4311","Interest on Customer Deposits",null,"F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195]
[196,null,"DFA","Divergence Fairness Adjustment"]
[197,null,null,null,"Production ","F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,null,null,null,"Transmission","F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,null,null,null,"Distribution","F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201]
[202,null,"Net Miscellaneous Revenues And Expense",null,null,null,null,675.65180149713603,233.48879173248457,181.91051863863075,58.319775016925739,1.2808390212877288,118.25299230460602,6.3010983672305185,0.15803504025827295,0.28665279821685868,45.524307319706047,14.524695705866705,15.604095551922725,0]
[203]
[204,null,"Transmission - Total -  Unbundled"]
[205,null,null,null,null,null,null,null,"STEAM POWER GENERATION"]
[206]
[207,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[208,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[209,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[210,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[211,null,"500","Operation Suprvn & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,null,null,null,"Total 500",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214]
[215,null,"501","Fuel Related",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[216,null,null,null,"System Energy - Non NPC","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,null,null,null,"Simple Cycle Combustion Turbine","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,null,null,null,"Cholla - Non NPC","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219,null,null,null,"Cholla","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[220,null,null,null,"Total 501",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221]
[222,null,"502","Steam Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,null,null,null,"Total 502",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225]
[226,null,"503","Steam From Other Sources",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,null,null,null,"System Energy - Non NPC","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,null,null,null,"Total 503",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229]
[230,null,"505","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,null,null,"Total 505",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[233]
[234,null,"506","Misc. Steam Expense",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[235,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[237,null,null,null,"Total 506",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238]
[239,null,"507","Rents",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,null,null,null,"Total 507",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242]
[243,null,"510","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[245,null,null,null,"Total 510",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[246]
[247,null,"511","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[248,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[249,null,null,null,"Total 511",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250]
[251,null,"512","Maintenance of Boiler Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[252,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[253,null,null,null,"Total 512",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[254]
[255,null,"513","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[256,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[257,null,null,null,"Total 513",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258]
[259,null,"514","Maint of Misc. Steam Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[260,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[261,null,null,null,"Total 514",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[262]
[263,null,"Total Steam Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[264]
[265]
[266,null,null,null,null,null,null,"NUCLEAR POWER GENERATION"]
[267]
[268]
[269,null,"517","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[270]
[271,null,"518","Nuclear Fuel Expense",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272]
[273,null,"519","Coolants and Water",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[274]
[275,null,"520","Steam Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[276]
[277,null,"523","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278]
[279,null,"524","Misc. Nuclear Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280]
[281,null,"528","Maint Supervision & Eng",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[282]
[283,null,"529","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284]
[285,null,"530","Maintenance of Reactor Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286]
[287,null,"531","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[288]
[289,null,"532","Maintenance of Misc Nuclear",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290]
[291,null,"Total Nuclear Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[292]
[293]
[294]
[295,null,"Transmission - Total -  Unbundled",null,null,null,null,"HYDRAULIC POWER GENERATION"]
[296]
[297,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[298,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[299,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[300,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[301,null,"535","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302]
[303,null,"536","Water For Power",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304]
[305,null,"537","Hydraulic Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[306]
[307,null,"538","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308]
[309,null,"539","Misc. Hydro Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310]
[311,null,"540","Rents (Hydro Generation)",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312]
[313,null,"541","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[314]
[315,null,"542","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[316]
[317,null,"543","Maint of Dams & Waterways",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318]
[319,null,"544","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320]
[321,null,"545","Maint of Misc. Hydro Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[322]
[323,null,"Total Hydraulic Power Generation ",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[324]
[325]
[326,null,null,null,null,null,null,"OTHER POWER GENERATION"]
[327]
[328]
[329,null,"546","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[330]
[331,null,"547","Fuel",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[332,null,null,null,"Simple Cycle Combustion Turbine","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,null,null,null,"Total 547",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[334]
[335,null,"548","Generation Expense",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[336,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0]
[337,null,null,null,"Total 548",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[338]
[339,null,"549","Miscellaneous Other",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[340,null,null,null,"Wind Generation ","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[341]
[342,null,"550","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[343,null,null,null,"System Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[344,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[345,null,null,null,"Total 550",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[346]
[347,null,"551","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[348]
[349,null,"552","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[350]
[351,null,"553","Maint of Generation & Elect Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[352,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[354,null,null,null,"Total 553",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[355]
[356,null,"554","Maintenance of Misc. Other",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[357,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[358,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[359,null,null,null,"Total 554",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[360]
[361,null,"Total Other Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[362]
[363]
[364,null,null,null,null,null,null,"OTHER POWER SUPPLY"]
[365]
[366]
[367,null,"555","Purchased Power",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[368,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[369,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[370,null,null,null,"Seasonal Contracts","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[371,null,null,null,"Total 555",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[372]
[373]
[374,null,"556","System Control & Load Dispatch",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[375]
[376,null,"557","Other Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[377,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379]
[380,null,"2010 Protocol Stipulated Embedded Cost Differential and Adjustment",null,"Embedded Cost Differentials"]
[381,null,null,null,"Company Owned Hydro","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[382,null,null,null,"Company Owned Hydro","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[383,null,null,null,"Mid-C Contract","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[384,null,null,null,"Mid-C Contract","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[385,null,null,null,"Existing QF Contracts","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387]
[388,null,"Total Other Power Supply",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[389]
[390,null,"TOTAL PRODUCTION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[391]
[392,null,"Transmission - Total -  Unbundled",null,null,null,null,"TRANSMISSION EXPENSE"]
[393]
[394]
[395,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[396,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[397,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[398,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[399,null,"560","Operation Supervision & Eng",null,"F106",null,2638056.6191956014,907102.07187583414,706720.89708772057,226571.85536253624,4976.0492627015865,472124.22716548044,24479.716313564804,613.96485622960984,1113.6438080909459,176861.56660457922,56870.841548008982,60621.785310854895,0]
[400]
[401,null,"561","Load Dispatching",null,"F106",null,3818129.8957889886,1312873.0876963995,1022856.0545346533,327923.50558717706,7201.9691748060113,683318.02022371022,35430.148093544383,888.60775598093744,1611.8064661663216,255976.47524143223,82310.689896922006,87739.531118196537,0]
[402]
[403,null,"562","Station Expense",null,"F106",null,1337461.8196852107,459889.44242645265,358298.68477831315,114869.10620403312,2522.7949443198258,239361.09763055766,12410.911004670339,311.27252836825392,564.60352791997707,89666.609496601814,28832.807707903728,30734.489436070155,0]
[404]
[405,null,"563","Overhead Line Expense",null,"F106",null,115222.66894244809,39619.590028597617,30867.520949826372,9896.0021146453164,217.33941290934283,20621.018188375663,1069.2030747478757,26.816205860362842,48.640734579304365,7724.80074507877,2483.9535666079637,2647.7839212195036,0]
[406]
[407,null,"564","Underground Line Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[408]
[409,null,"565","Transm of Electricity by Others",null,"F10",null,55338315.199323975,19123572.709746279,14899126.437894531,4776599.5518535981,104905.32745203434,9685345.834814975,516082.64312342857,12943.638795858715,23477.896255649928,3728604.6778926016,1189624.8738839871,1278031.6076110236,0]
[410,null,null,"Energy",null,"F30",null,3544537.7856770684,1031851.2013113855,957133.02448992303,328533.50519951276,13718.599343097656,726824.5734049516,39144.64346257603,998.37147894848385,2890.632507357645,214465.95317521962,89673.709456922777,139303.57184717295,0]
[411,null,null,null,null,null,null,58882852.985001042,20155423.911057666,15856259.462384453,5105133.0570531106,118623.92679513199,10412170.408219926,555227.28658600454,13942.010274807199,26368.528763007573,3943070.6310678213,1279298.5833409098,1417335.1794581965,0]
[412]
[413,null,"566","Misc. Transmission Expense",null,"F106",null,1102655.4548336819,379150.71282655466,295395.34767693648,94702.551268011521,2079.8901066467961,197338.58274880101,10232.036920482751,256.62515841080983,465.48107072382243,73924.634425183292,23770.886188566859,25338.706443363957,0]
[414]
[415,null,"567","Rents - Transmission",null,"F106",null,882936.93147673574,303599.97357541695,236533.9605468307,75831.829111305255,1665.4447955808066,158016.28872409216,8193.16971745302,205.48923864993552,372.72787836286409,59194.183998079316,19034.226165399668,20289.637725565051,0]
[416]
[417,null,"568","Maint Supervision & Engineering",null,"F106",null,963458.33727010968,331287.45135510009,258105.20345457751,82747.482162211862,1817.3287540274562,172426.93715515829,8940.3641319505641,224.22928879579226,406.71962983934003,64592.52983728332,20770.094939699982,22139.996561465461,0]
[418]
[419,null,"569","Maintenance of Structures",null,"F106",null,1873955.9363151125,644364.22632725106,502022.51565749256,160946.38389073653,3534.7600151506349,335375.66697287658,17389.281705069156,436.13282544752838,791.0821208033592,125634.44629391693,40398.469974698288,43062.970531669867,0]
[420]
[421,null,"570","Maint of Station Equipment",null,"F106",null,5064427.2757024299,1741415.4196792608,1356732.2859853159,434962.87223525095,9552.8046774633458,906363.72099771944,46995.103174729476,1178.6632408064359,2137.9253333966171,339531.20468233596,109178.18784939896,116379.08784675198,0]
[422]
[423,null,"571","Maintenance of Overhead Lines",null,"F106",null,8325381.5586904641,2862702.341600134,2230324.050265972,715032.85131488717,15703.798191967229,1489965.8732317144,77254.967643973578,1937.5974171838043,3514.5226055296948,558153.30661850877,179477.36678804597,191314.88301254777,0]
[424]
[425,null,"572","Maint of Underground Lines",null,"F106",null,40676.809502112512,13986.818140361162,10897.094130892792,3493.5642139221009,76.726862668231448,7279.7934320295963,377.45844797533516,9.4668671309484154,17.171533281471156,2727.0696923909477,876.90475293080249,934.74142852912371,0]
[426]
[427,null,"573","Maint of Misc Transmission Plant",null,"F106",null,1242082.1067286246,427092.90022629959,332746.98288754723,106677.33413543009,2342.8844197007484,222291.30733901172,11525.839661524406,289.07444841556963,524.33940850013596,83272.127538538072,26776.625705220791,28542.690958436189,0]
[428]
[429]
[430,null,"TOTAL TRANSMISSION EXPENSE",null,null,null,null,86287298.39913255,29578507.946815327,23197760.060340535,7458788.3946532579,170315.71741307405,15316652.942029454,809525.48647569027,20319.950106087184,37937.19288020143,5780329.58624175,1870079.6384243136,2047081.4837528672,0]
[431]
[432]
[433]
[434]
[435]
[436]
[437]
[438]
[439]
[440]
[441]
[442,null,"Transmission - Total -  Unbundled",null,null,null,null,"DISTRIBUTION EXPENSE"]
[443]
[444]
[445,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[446,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[447,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[448,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[449,null,"580","Operation Supervision & Eng",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[450]
[451,null,"581","Load Dispatching",null,"F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[452]
[453,null,"582","Station Expense",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[454]
[455,null,"583","Overhead Line Expenses",null,"F132",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[456]
[457,null,"584","Underground Line Expense",null,"F133",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[458]
[459,null,"585","Street Lighting & Signal Systems",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[460]
[461,null,"586","Meter Expenses",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[462]
[463,null,"587","Customer Installation Expenses",null,"F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[464]
[465,null,"588","Misc. Distribution Expenses",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[466]
[467,null,"589","Rents",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[468]
[469,null,"590","Maint Supervision & Engineering",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[470]
[471,null,"591","Maintenance of Structures",null,"F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[472]
[473,null,"592","Maint of Station Equipment",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[474]
[475,null,"593","Maintenance of Overhead Lines",null,"F134",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[476]
[477,null,"594","Maint of Underground Lines",null,"F135",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[478]
[479,null,"595","Maint of Line Transformers",null,"F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[480]
[481,null,"596","Maint of Street Lighting & Signals",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[482]
[483,null,"597","Maintenance of Meters",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[484]
[485,null,"598","Maint of Misc. Distribution Plant",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[486]
[487,null,"TOTAL DISTRIBUTION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[488]
[489]
[490,null,null,null,null,null,null,"CUSTOMER ACCOUNTS EXPENSE"]
[491]
[492]
[493,null,"901","Supervision",null,"F136",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[494]
[495,null,"902","Meter Reading Expense",null,"F47",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[496]
[497,null,"903","Customer Receipts & Collections",null,"F48",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[498]
[499,null,"904","Uncollectible Accounts",null,"F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[500]
[501,null,"905","Misc. Customer Accounts Exp",null,"F136",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[502]
[503,null,"TOTAL CUSTOMER ACCOUNTS EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[504]
[505,null,"Transmission - Total -  Unbundled",null,null,null,null,"CUSTOMER SERVICE EXPENSE"]
[506]
[507,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[508,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[509,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[510,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[511,null,"907","Supervision",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[512]
[513,null,"908","Customer Assistance",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[514]
[515,null,"909","Informational & Instructional Adv",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[516]
[517,null,"910","Misc. Customer Service",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[518]
[519,null,"TOTAL CUSTOMER SERVICE EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[520]
[521]
[522,null,null,null,null,null,null,"SALES EXPENSE"]
[523]
[524]
[525,null,"911","Supervision",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[526]
[527,null,"912","Demonstration & Selling Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[528]
[529,null,"913","Advertising Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[530]
[531,null,"916","Misc. Sales Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[532]
[533,null,"TOTAL SALES EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[534]
[535]
[536,null,null,null,null,null,null,"ADMINISTRATION & GENERAL EXPENSE"]
[537]
[538]
[539,null,"920","Administrative & General Salaries",null,"F102T",null,7314509.3123697219,2515111.5043273065,1959516.920668158,628213.18311033479,13797.03468303101,1309053.4263249685,67874.628480997882,1702.3333106961795,3087.7874059533701,490382.03597159905,157685.12968158216,168085.32840509457,0]
[540,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[541,null,null,null,"Administrative & General Salaries",null,null,7314509.3123697219,2515111.5043273065,1959516.920668158,628213.18311033479,13797.03468303101,1309053.4263249685,67874.628480997882,1702.3333106961795,3087.7874059533701,490382.03597159905,157685.12968158216,168085.32840509457,0]
[542]
[543,null,"921","Office Supplies & expenses",null,"F102T",null,-1881876.0993404472,-647087.59330792876,-504144.28388551954,-161626.61418540363,-3549.6994675854012,-336793.11223169026,-17462.776467314441,-437.97611482872725,-794.42558221660374,-126165.43278989726,-40569.211699182408,-43244.973608880246,0]
[544,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[545,null,null,null,"Office Supplies & expenses",null,null,-1881876.0993404472,-647087.59330792876,-504144.28388551954,-161626.61418540363,-3549.6994675854012,-336793.11223169026,-17462.776467314441,-437.97611482872725,-794.42558221660374,-126165.43278989726,-40569.211699182408,-43244.973608880246,0]
[546]
[547,null,"923","Outside Services",null,"F102T",null,1306108.0923784752,449108.38837551954,349899.1932253167,112176.26325414063,2463.6537983291073,233749.82523945812,12119.965638199854,303.97545728264089,551.36769210748992,87564.581325556399,28156.888607219473,30013.989765345283,0]
[548,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[549,null,null,null,"Outside Services",null,null,1306108.0923784752,449108.38837551954,349899.1932253167,112176.26325414063,2463.6537983291073,233749.82523945812,12119.965638199854,303.97545728264089,551.36769210748992,87564.581325556399,28156.888607219473,30013.989765345283,0]
[550]
[551,null,"924","Property Insurance",null,"F102T",null,1163744.44481694,400156.30799816712,311760.75298666605,99949.23388354636,2195.1195605385269,208271.47629411085,10798.909190695189,270.84262921085644,491.26951474066436,78020.185063525903,25087.833764440013,26742.513931298487,0]
[552,null,null,"System Generation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[553]
[554,null,"925","Injuries & Damages",null,"F102T",null,5282929.5710267909,1816547.9560153421,1415267.8522971733,453729.13755813427,9964.9558715036474,945468.35073282849,49022.684449703818,1229.5161032349788,2230.1651005308918,354180.11630029301,113888.62860523727,121400.20799280913,0]
[555]
[556,null,"926","Employee Pensions & Benefits",null,"F138T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[557]
[558,null,"927","Franchise Requirements",null,"F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[559]
[560,null,"928","Regulatory Commission Expense",null,"F102",null,1036493.6910087239,423265.01474103075,268530.9674434351,83769.797713202293,5635.5370630411026,133452.92297496178,10856.501306462214,309.82442721024069,411.82281664352047,76543.743407433343,16275.68776737169,17441.871347931898,0]
[561,null,null,null,"Regulatory Expense","F103",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[562]
[563,null,"929","Duplicate Charges",null,"F102T",null,-112443.16751622999,-38663.851821859251,-30122.907764840063,-9657.2821453547876,-212.09656257702969,-20123.580054102902,-1043.4108283222797,-26.16932202128196,-47.467380478272375,-7538.4563834590826,-2424.0334784480997,-2583.9117747669429,0]
[564]
[565,null,"930","Misc General Expenses"]
[566,null,null,null,"Situs","F102T",null,11402.631572554981,3920.822111640397,3054.7024485676206,979.32522471674019,21.508278486748807,2040.6910828497519,105.81015740646112,2.6537774068767424,4.8135699417210418,764.45943906686909,245.81627576698227,262.02920670481279,0]
[567,null,null,null,"Customer","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[568,null,null,null,"Labor","F138T",null,231991.62798024263,79770.875601181557,62149.284533942548,19924.808738974814,437.59552428257956,41518.770776963611,2152.7548721869657,53.99228564047808,97.934228609510967,15553.268442071383,5001.2418305684505,5331.1011458208677,0]
[569]
[570,null,"931","Rents",null,"F102T",null,523937.4427522113,180157.14158507154,140359.96682762419,44998.83650505884,988.27997349953262,93767.343142874699,4861.8516643284165,121.93793505870907,221.17784914181246,35126.007627618106,11294.96731458163,12039.932327353832,0]
[571]
[572,null,"935","Maintenance of General Plant",null,"F108",null,2929127.8663525451,1172177.7476979573,745734.91362055321,238170.71214724702,18302.051878907783,396773.21030237578,32019.134699670056,1050.5506774234232,1562.0834307657283,210963.72140908262,48531.162557210984,63842.577931350774,0]
[573]
[574,null,"TOTAL ADMINISTRATIVE & GEN EXPENSE",null,null,null,null,17805925.413401529,6354464.3133234289,4722007.3624010775,1510627.4018045971,50043.940601457609,3007179.3245855984,171306.05316401413,4581.4811663143737,7816.5286457398324,1215394.2298128903,363174.11122634821,399330.66667006258,0]
[575]
[576]
[577,null,"TOTAL O & M EXPENSE",null,null,null,null,104093223.81253408,35932972.260138758,27919767.422741614,8969415.796457855,220359.65801453165,18323832.266615052,980831.5396397044,24901.431272401558,45753.721525941262,6995723.8160546403,2233253.7496506618,2446412.1504229298,0]
[578]
[579,null,"Transmission - Total -  Unbundled",null,null,null,null,"DEPRECIATION EXPENSE"]
[580]
[581,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[582,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[583,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[584,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[585,null,"403SP","Steam Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[586,null,null,null,"System Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[587,null,null,null,"Total 403SP",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[588]
[589,null,"403NP","Nuclear Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[590]
[591,null,"403HP","Hydro Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[592]
[593,null,"403OP","Other Production Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[594,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[595,null,null,null,"System Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[596,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[597,null,null,null,"Total 403OP",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[598]
[599,null,"403TP","Transmission Depreciation",null,"F106",null,38765044.695108429,13329453.243507095,10384942.826180223,3329370.5813109125,73120.785456267651,6937651.2371042324,359718.32071908732,9021.934904575277,16364.490314934879,2598900.4498182307,835691.20481167932,890809.62098119163,0]
[600]
[601,null,"403","Distribution Depreciation"]
[602,null,null,null,"Land Rights","F118",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[603,null,null,null,"Structures","F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[604,null,null,null,"Station Equip","F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[605,null,null,null,"Poles & Towers","F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[606,null,null,null,"OH Conductors","F122",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[607,null,null,null,"UG Conduit","F123",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[608,null,null,null,"UG Conductor","F124",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[609,null,null,null,"Line Transformer","F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[610,null,null,null,"Services","F126",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[611,null,null,null,"Meters","F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[612,null,null,null,"Inst Cust Premises","F128",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[613,null,null,null,"Leased Property","F129",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[614,null,null,null,"Street Lighting","F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[615,null,null,"Total Distribution Expense",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[616]
[617,null,"403GP","General Depreciation"]
[618,null,null,null,"Situs","F107T",null,1308112.3681357969,449797.56338368572,350436.12770614581,112348.40227257193,2467.4343748458891,234108.52381175809,12138.564216257799,304.44191993102925,552.21378815812307,87698.952721442343,28200.096492972854,30060.047448027297,0]
[619,null,null,null,"System Generation","F105T",null,1701986.9703526604,585232.28647887474,455952.97302072757,146176.6752349874,3210.38257758603,304598.95256853366,15793.50416532039,396.10984008215513,718.48619062719661,114105.23933672778,36691.187976555389,39111.17296263804,0]
[620,null,null,null,"System Overheads","F102T",null,1376768.0181274691,473404.9726789486,368828.59972482827,118244.95425957108,2596.9364841014249,246395.59735559495,12775.650934901467,320.42040802327517,581.19646386998807,92301.790175888382,29680.165026620369,31637.734615121324,0]
[621,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[622,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[623,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[624,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[625,null,null,"Total General Expense",null,null,null,4386867.3566159261,1508434.8225415091,1175217.7004517016,376770.03176713042,8274.7534365333449,785103.07373588672,40707.719316479655,1020.9721680364595,1851.8964426553077,294105.98223405849,94571.449496148605,100808.95502578666,0]
[626]
[627,null,"403GV0","General Vehicles",null,"F105T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[628]
[629,null,"403MP","Mining Depreciation",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[630]
[631,null,"403EP","Experimental Plant Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[632]
[633]
[634,null,"TOTAL DEPRECIATION EXPENSE",null,null,null,null,43151912.051724352,14837888.066048604,11560160.526631925,3706140.6130780429,81395.538892800992,7722754.3108401187,400426.04003556696,10042.907072611737,18216.386757590186,2893006.4320522891,930262.65430782794,991618.57600697828,0]
[635]
[636,null,null,null,null,null,null,"AMORTIZATION EXPENSE"]
[637]
[638]
[639,null,"404CLG","Amort of LT Plant - Cap. Lease Gen"]
[640,null,null,"Division",null,"F10",null,361.89028671954293,125.06046102243192,97.434284348184164,31.237036674109948,0.68603857730905449,63.338259730428881,3.3749725668048289,8.4646182995551933E-2,0.15353598274406138,24.383572414269427,7.7796673994844614,8.3578118207805829,0]
[641,null,null,"System Overheads",null,"F102T",null,134469.65926278112,46237.713638951296,36023.684076291807,11549.047115761456,253.64415758230638,24065.588090374022,1247.8045723439914,31.295630433319584,56.765765497390198,9015.1645817409408,2898.8773892503627,3090.0742445542273,0]
[642,null,null,"Customer - System",null,"F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[643,null,null,"Total Amort. Cap. Lease General",null,null,null,134831.54954950066,46362.774099973729,36121.118360639994,11580.284152435566,254.33019615961544,24128.926350104452,1251.1795449107963,31.380276616315136,56.919301480134258,9039.5481541552108,2906.6570566498472,3098.432056375008,0]
[644]
[645,null,"404CLS","Amort of LT Plant - Cap Lease Steam",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[646]
[647,null,"404IP","Amort of LT Plant - Intangible Plant"]
[648,null,null,null,"Situs","F107T",null,1546560.5098059527,531788.52664432046,414315.07684007927,132827.73447220819,2917.2085347015404,276782.7953895207,14351.231988855488,359.93685432837168,652.87360515732462,103685.08113994218,33340.526908175838,35539.517428663334,0]
[649,null,null,null,"System Generation","F105T",null,832653.61338906595,286309.93450414599,223063.33546286228,71513.201303998445,1570.5976015988088,149017.2503718767,7726.5681467610948,193.7866125820168,351.50100042888107,55823.071207568639,17950.225695256624,19134.141481986466,0]
[650,null,null,null,"System Overheads","F102T",null,1504728.3698015867,517404.44535021583,403108.47600525746,129234.94366339508,2838.3024233196602,269296.23629653896,13963.052708454579,350.20110277676594,635.21435426935068,100880.55535313392,32438.715708032669,34578.226836192443,0]
[651,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[652,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[653,null,null,null,"System Generation","F10",null,13519.615664205776,4672.0495958543806,3639.9818542940034,1166.963430134698,25.629253495894027,2366.2114177125204,126.08332871835353,3.1622397824365067,5.7358474474185019,910.92947133098767,290.63535854968075,312.23386688540103,0]
[654,null,null,"Total Amort. Intangible Plant",null,null,null,3897462.1086608111,1340174.9560945367,1044126.870162493,334742.84286973643,7351.737813115903,697462.49347564881,36166.936172789523,907.08680946959089,1645.3248073029749,261299.63717197572,84020.103670014811,89564.119613727657,0]
[655]
[656,null,"Transmission - Total -  Unbundled",null,null,null,null,"AMORTIZATION EXPENSE (continued)"]
[657]
[658]
[659,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[660,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[661,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[662,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[663,null,"404O","Amort of LT Plant - Other Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[664]
[665,null,"404330","Amort of Other Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[666]
[667,null,"405","Amort of Other Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[668]
[669,null,"406","Amort of Plant Acquisition Adj",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[670]
[671,null,"407","Amort of Prop Losses, Unrec Plant,",null,"F151",null,1.6792729059392435E-2,6.8752483205239447E-3,4.3368515164382932E-3,1.353919066722209E-3,1.3910195478641108E-4,2.1204489647430095E-3,1.7683818909524447E-4,4.9905212300684462E-6,6.5419321460865561E-6,1.2426261359103775E-3,2.5875668941385404E-4,2.7740576838293605E-4,0]
[672]
[673]
[674,null,"TOTAL AMORTIZATION EXPENSE",null,null,null,null,4032293.6750030406,1386537.7370697588,1080247.9928599845,346323.12837609102,7606.0681483774733,721591.42194620229,37418.115894538503,938.46709107642721,1702.2441153250413,270339.18656875705,86926.760985421352,92662.551947508415,0]
[675]
[676]
[677,null,null,null,null,null,null,"TAX OTHER THAN INCOME"]
[678]
[679]
[680,null,"408","Taxes Other Than Income",null,"F101T",null,12820655.02117447,4404932.7726443512,3450267.8543840442,1105921.9379660306,24276.412931136609,2293990.8888871805,119189.02880594211,2807.1222999031552,4957.8883597427903,841090.67418435647,277547.76986320084,295672.67084858008,0]
[681,null,null,null,"Customer - System","F101T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[682,null,null,"Total Taxes Other Than Income",null,null,null,12820655.02117447,4404932.7726443512,3450267.8543840442,1105921.9379660306,24276.412931136609,2293990.8888871805,119189.02880594211,2807.1222999031552,4957.8883597427903,841090.67418435647,277547.76986320084,295672.67084858008,0]
[683]
[684]
[685,null,null,null,null,null,null,"DEFERRED  ITC"]
[686]
[687]
[688,null,"41140","Deferred I T C - Federal",null,"F101T",null,-336632.69609679386,-115660.57997281279,-90593.886830206684,-29038.257642470402,-637.42720813175333,-60233.454255820841,-3129.5533688283545,-73.706776021126061,-130.17956748158682,-22084.567508050168,-7287.5881856575152,-7763.4947813126182,0]
[689]
[690,null,"41141","Deferred I T C - Idaho",null,"F101T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[691]
[692,null,"TOTAL DEFERRED ITC",null,null,null,null,-336632.69609679386,-115660.57997281279,-90593.886830206684,-29038.257642470402,-637.42720813175333,-60233.454255820841,-3129.5533688283545,-73.706776021126061,-130.17956748158682,-22084.567508050168,-7287.5881856575152,-7763.4947813126182,0]
[693]
[694,null,427,"Interest on Long-Term Debt",null,null,null,31707185.336828783,10893984.713560361,8532971.3762655929,2735092.0680136606,60038.79855199642,5673344.6266834559,294770.32337466587,6942.386865505161,12261.517437450708,2080129.1234649115,686412.55570340133,731237.84690778505,0]
[695]
[696]
[697]
[698,null,null,null,null,null,null,"DEFERRED INCOME TAXES"]
[699]
[700]
[701,null,"41010","Deferred Income Tax - Federal-DR",null,"F101T",null,50134540.416131511,17225272.792672798,13492102.619281784,4324653.3039436918,94931.717860330624,8970538.4586985148,466082.83055443823,10977.113584686915,19387.578399049908,3289043.6821584515,1085336.8928991831,1156213.4260785803,0]
[702]
[703,null,41020,"Deferred Income Tax - State-DR",null,"F101T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[704]
[705,null,41120,"Deferred Income Tax - Federal-CR",null,"F101T",null,-28474096.595650643,-9783157.027349174,-7662889.2988963462,-2456202.7475885688,-53916.818263608693,-5094850.3061532583,-264713.45760080242,-6234.4920279997687,-11011.246448220534,-1868024.4545128045,-616421.07957353233,-656675.6672363251,0]
[706]
[707,null,"41111","Deferred Income Tax - State-CR",null,"F101T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[708]
[709,null,"TOTAL DEFERRED INCOME TAXES",null,null,null,null,21660443.820480868,7442115.765323624,5829213.3203854375,1868450.5563551229,41014.899596721931,3875688.1525452565,201369.37295363582,4742.621556687146,8376.3319508293735,1421019.227645647,468915.81332565076,499537.75884225522,0]
[710]
[711,null,"SCHMAF","Additions - Flow Through"]
[712,null,null,null,"S","F101T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[713,null,null,null,"SNP","F104T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[714,null,null,null,"SO","F102T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[715,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[716,null,null,null,"TROJP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[717,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[718]
[719]
[720,null,"SCHMAP","Additions - Permanent"]
[721,null,null,null,"S","F101T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[722,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[723,null,null,null,"SNP","F104T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[724,null,null,null,"SO","F102T",null,-146964.3849748041,-50534.054929894577,-39370.952554084535,-12622.167823717393,-277.2124048346829,-26301.727632455666,-1363.7487634657846,-34.203575023890863,-62.04035809776888,-9852.8405996259262,-3168.2368719027727,-3377.1994617010978,0]
[725,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[726,null,null,null,"BADDEBT","F80",null,980.99535029291133,863.9994001505014,54.942015296624383,16.376353294128947,0,27.320294093469929,4.1286707233288045,0,0,14.228616734858033,0,0,0]
[727]
[728]
[729,null,"SCHMAT","Additions - Temporary"]
[730,null,null,null,"S","F101T",null,-102021.87003718302,-35052.770557434582,-27455.912201995521,-8800.5038775393259,-193.18241080029634,-18254.702271139518,-948.46071332663871,-22.338005818439274,-39.452979669224817,-6693.0779518987665,-2208.619018242603,-2352.8500493180945,0]
[731,null,null,null,"SGCT","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[732,null,null,null,"CIAC","F104T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[733,null,null,null,"SNP","F104T",null,5385175.9344059341,1851932.2307832304,1441161.6157875657,462120.86673287896,10143.767907230786,964458.45897142962,50173.11088764944,1255.7924228361014,2274.1572491351408,360921.41294703353,116350.62215898682,124383.89855795736,0]
[734,null,null,null,"TROJD","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[735,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[736,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[737,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[738,null,null,null,"GPS","F102T",null,-402138.51196562703,-138276.28820806523,-107730.7014041751,-34538.026252281095,-758.53604938192598,-71969.393224448708,-3731.6244920775612,-93.591211002381783,-169.76097502485857,-26960.318706109483,-8669.2436500179501,-9241.0277930427292,0]
[739,null,null,null,"SO","F102T",null,2692456.0678882487,925807.45229069807,721294.2109815171,231244.00073322598,5078.6605313865475,481859.91573461948,24984.513315236582,626.625444881318,1136.6082921582365,180508.63454398556,58043.576964067623,61871.869056472184,0]
[740,null,null,null,"SNPD","F104T",null,11735.416345221909,4035.7447994453114,3140.5903517403904,1007.0573067587998,22.105376156811793,2101.7552075481876,109.33762476350854,2.7366323969102315,4.9558607700436319,786.52268754640977,253.55216054086804,271.05833755466773,0]
[741,null,null,null,"BADDEBT","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[742,null,null,null,"TAXDEPR","F151T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[743,null,null,null,"SCHMDEXP","F151T",null,49095028.06211102,16881442.706685554,13152288.704547064,4216570.4542384241,92605.775180546814,8786374.0348982681,455574.89199509477,11426.07085322292,20725.246612065715,3291447.0115536675,1058383.4863130166,1128189.679234104,0]
[744]
[745]
[746,null,"TOTAL SCHEDULE - M ADDITIONS",null,null,null,null,56534251.709123105,19440219.020263683,15143382.49752293,4854998.0574110439,106621.37813030405,10118295.661977915,524802.14852459764,13161.092561492538,23869.713701337285,3790171.5730913337,1218985.1380564487,1299745.4278820262,0]
[747]
[748,null,"SCHMDF","Deductions - Flow Through"]
[749,null,null,null,"S","F101T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[750,null,null,null,"DGP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[751,null,null,null,"DGU","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[752]
[753,null,"SCHMDP","Deductions - Permanent"]
[754,null,null,null,"S","F101T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[755,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[756,null,null,null,"SNP","F104T",null,37030.617869063404,12734.624753740965,9910.00214883017,3177.727419446584,69.752594474254607,6632.0010859026133,345.0103244932609,8.635329634414056,15.638012405285295,2481.8396068017059,800.07329017236987,855.31330316178025,0]
[757,null,null,null,"IBT","F150T",null,-26775.974566925986,-5036.1076573730516,-15316.705487246778,-2721.1793018818594,-215.28206650532445,-795.77412816462311,-135.02160081365741,4.7893850048347453,-92.393402033253039,-2768.6669009517905,411.90261930794583,-111.53602626786645,0]
[758,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[759,null,null,null,"SO","F102T",null,-54160.616440161539,-18623.257374181536,-14509.332043482143,-4651.6330487887135,-102.16076999390074,-9692.9455545250094,-502.58076956180861,-12.605004321753439,-22.863662099627749,-3631.0560592886418,-1167.5867050382424,-1244.5954488801615,0]
[760]
[761]
[762,null,"SCHMDT","Deductions - Temporary"]
[763,null,null,null,"S","F101T",null,-57378.903886913395,-19714.298042684666,-15441.690559011171,-4949.5590108444212,-108.64920411586769,-10266.767377604279,-533.43107797032087,-12.563289502676223,-22.189053461456286,-3764.3054020637951,-1242.1663935817276,-1323.2844760730093,0]
[764,null,null,null,"BADDEBT","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[765,null,null,null,"SNP","F104T",null,8942433.7440720759,3075253.5244918675,2393142.2892503603,767381.65713573981,16844.384200358094,1601545.7941047361,83315.703202978344,2085.3247274192172,3776.3855390614335,599333.40366376878,193207.75076090102,206547.52699488524,0]
[766,null,null,null,"CN","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[767,null,null,null,"TROJD","F10",null,13233.167793514111,4573.0601946954712,3562.8594658018988,1142.2383049506927,25.086231765568304,2316.0771358627358,123.41192873642133,3.0952395899167122,5.6143187495077118,891.62908484856064,284.47750009630175,305.61838841703423,0]
[768,null,null,null,"DGP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[769,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[770,null,null,null,"SG","F10",null,115548.70704040915,39930.816336660544,31109.996568007569,9973.7388151134674,219.04669314691006,20223.405508842705,1077.6020542750018,27.026856923136393,49.022825263071134,7785.4818680958788,2483.9862859085333,2668.5832281723197,0]
[771,null,null,null,"GPS","F102T",null,8741728.1721518505,3005864.1194563159,2341861.0241215918,750791.15308879642,16489.134353392968,1564478.0431689008,81118.435513270466,2034.4953331782872,3690.2814670822145,586066.17011487484,188452.90662707813,200882.40890736869,0]
[772,null,null,null,"SO","F102T",null,78095.281964991547,26853.249304320092,20921.297642749752,6707.2832330884085,147.30766861283772,13976.453111243138,724.68131806578867,18.175409206519287,32.967574148559564,5235.6927490685666,1683.566749083792,1794.607205404096,0]
[773,null,null,null,"TAXDEPR","F151T",null,100525772.74417187,34566027.154095896,26930303.07888547,8633746.022230817,189617.30908515208,17990763.511939559,932823.95118933206,23395.7418355431,42436.505553182724,6739485.9997703079,2167120.0123703894,2310053.4572162363,0]
[774,null,null,null,"SNPD","F104T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[775]
[776]
[777,null,"TOTAL SCHEDULE - M DEDUCTIONS",null,null,null,null,118315526.94016978,40687862.885559253,31685542.819993071,10160597.448866438,222985.92878628764,21179179.798994754,1098357.7620828056,27552.115822674998,49868.969172298457,7931116.1884954618,2552034.9231043174,2720428.0992924245,0]
[778]
[779,null,"TOTAL SCHEDULE - M ADJUSTMENTS",null,null,null,null,-61781275.231046677,-21247643.86529557,-16542160.322470142,-5305599.3914553942,-116364.55065598359,-11060884.137016838,-573555.61355820799,-14391.023261182459,-25999.255470961172,-4140944.6154041281,-1333049.7850478687,-1420682.6714103983,0]
[780]
[781]
[782]
[783,null,null,null,null,null,null,"INCOME TAXES"]
[784]
[785,null,null,"State Income Taxes Before Credits",null,"F150T",null,1436508.861307286,270183.00522477616,821728.56504135556,145989.01603333995,11549.704584701245,42692.622965045586,7243.7970671029743,-256.94653923653112,4956.8295045752029,148536.68639714734,-22098.234413563961,5983.8154420224673,0]
[786,null,null,"Renewable Energy Credits",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[787,null,"40911","State Income Taxes",null,"",null,1436508.861307286,270183.00522477616,821728.56504135556,145989.01603333995,11549.704584701245,42692.622965045586,7243.7970671029743,-256.94653923653112,4956.8295045752029,148536.68639714734,-22098.234413563961,5983.8154420224673,0]
[788]
[789,null,"Calculation of Taxable Income"]
[790]
[791,null,null,"Operating Revenues",null,null,null,283261867.32685417,92603507.935484126,85588767.278088033,24872160.493778512,753202.27694481751,45668308.128850967,2510162.5527310646,52972.522454206657,215552.90929681496,20093128.860636048,4931811.6151130619,5972292.7534758328,0]
[792,null,null,"Operating Deductions"]
[793,null,null,"   O & M Expenses",null,null,null,104093223.81253408,35932972.260138758,27919767.422741614,8969415.796457855,220359.65801453165,18323832.266615052,980831.5396397044,24901.431272401558,45753.721525941262,6995723.8160546403,2233253.7496506618,2446412.1504229298,0]
[794,null,null,"   Depreciation Expense",null,null,null,43151912.051724352,14837888.066048604,11560160.526631925,3706140.6130780429,81395.538892800992,7722754.3108401187,400426.04003556696,10042.907072611737,18216.386757590186,2893006.4320522891,930262.65430782794,991618.57600697828,0]
[795,null,null,"   Amortization Expense",null,null,null,4032293.6750030406,1386537.7370697588,1080247.9928599845,346323.12837609102,7606.0681483774733,721591.42194620229,37418.115894538503,938.46709107642721,1702.2441153250413,270339.18656875705,86926.760985421352,92662.551947508415,0]
[796,null,null,"   Taxes Other Than Income",null,null,null,12820655.02117447,4404932.7726443512,3450267.8543840442,1105921.9379660306,24276.412931136609,2293990.8888871805,119189.02880594211,2807.1222999031552,4957.8883597427903,841090.67418435647,277547.76986320084,295672.67084858008,0]
[797,null,null,"   Interest & Dividends (AFUDC-Equity)",null,"F104T",null,-5966517.7992341602,-2051852.4840289187,-1596738.2564480952,-512007.85458895244,-11238.810487715165,-1068573.9207348269,-55589.411153961373,-1391.358041828126,-2519.657643593599,-399883.69195421197,-128910.93374095028,-137811.42041110637,0]
[798,null,null,"   Misc Revenue & Expense",null,null,null,675.65180149713603,233.48879173248457,181.91051863863075,58.319775016925739,1.2808390212877288,118.25299230460602,6.3010983672305185,0.15803504025827295,0.28665279821685868,45.524307319706047,14.524695705866705,15.604095551922725,0]
[799,null,null,"    Total Operating Deductions",null,null,null,158132242.4130033,54510711.840664275,42413887.450688109,13615851.941064084,322400.14833815279,27993713.220546033,1482281.6143201578,37298.727729205006,68110.869767803888,10600321.941213151,3399094.5257618679,3688570.1329104425,0]
[800,null,null,"Other Deductions"]
[801,null,null,"   Interest Deductions",null,"F101T",null,31707185.336828783,10893984.713560361,8532971.3762655929,2735092.0680136606,60038.79855199642,5673344.6266834559,294770.32337466587,6942.386865505161,12261.517437450708,2080129.1234649115,686412.55570340133,731237.84690778505,0]
[802,null,null,"   Interest on PCRBS",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[803,null,null,"   Schedule M Adjustments",null,null,null,-61781275.231046684,-21247643.86529557,-16542160.322470142,-5305599.3914553942,-116364.55065598359,-11060884.137016838,-573555.61355820799,-14391.023261182459,-25999.255470961172,-4140944.6154041281,-1333049.7850478687,-1420682.6714103983,0]
[804]
[805,null,null,"    Income Before State Taxes",null,null,null,31641164.345975406,5951167.5159639195,18099748.128664188,3215617.0932453731,254398.77939868471,940366.14460464008,159555.00147803302,-5659.6154016859691,109181.26662059918,3271733.1805538572,-486745.25140007609,131802.10224720673,0]
[806]
[807,null,null,"State Income Taxes",null,null,null,1436508.861307286,270183.00522477616,821728.56504135556,145989.01603333995,11549.704584701245,42692.622965045586,7243.7970671029743,-256.94653923653112,4956.8295045752029,148536.68639714734,-22098.234413563961,5983.8154420224673,0]
[808]
[809,null,null,"Adjustments to Calculated Tax:"]
[810,null,null,null,"PMI","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[811,null,null,null,"Renewable Energy Credits","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[812,null,null,null,"System Overheads","F102T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[813,null,null,null,"Situs","F107T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[814,null,null,null,"Total Adjustments",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[815,null,null,null,null,""]
[816,null,null,0.35]
[817]
[818,null,"40910","Federal Income Tax",null,"",null,10571629.419633841,1988344.5787586998,6047306.8472679909,1074369.8270242116,84997.176184894211,314185.73257385805,53308.921543825512,-1890.9341018573032,36478.55299060839,1093118.7729548484,-162626.45594527922,44036.400381814492,0]
[819]
[820]
[821,null,"TOTAL OPERATING EXPENSES",null,null,null,null,197430709.61756265,66147547.094027489,56618280.553000778,17187630.93742324,470563.31198405364,33234620.195109203,1796663.5636698552,41211.119910605317,120312.0622899289,13640795.752656953,3804908.9942839686,4368176.0332063287,0]
[822]
[823]
[824,null,"Transmission - Total -  Unbundled",null,null,null,null,"STEAM PRODUCTION PLANT"]
[825]
[826,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[827,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[828,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[829,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[830,null,"310","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[831,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[832,null,null,null,"Total 310",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[833]
[834,null,"311","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[835,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[836,null,null,null,"Total 311",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[837]
[838,null,"312","Boiler Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[839,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[840,null,null,null,"Total 312",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[841]
[842,null,"314","Turbogenerator Units",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[843,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[844,null,null,null,"Total 314",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[845]
[846,null,"315","Accessory Electric Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[847,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[848,null,null,null,"Total 316",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[849]
[850,null,"316","Misc Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[851,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[852,null,null,null,"Total 316",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[853]
[854,null,"S00","Unclassified Steam Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[855]
[856]
[857]
[858,null,"Total Steam Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[859]
[860]
[861,null,null,null,null,null,null,"NUCLEAR PRODUCTION"]
[862]
[863]
[864,null,"320","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[865]
[866,null,"321","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[867]
[868,null,"322","Reactor Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[869]
[870,null,"323","Turbogenerator Units",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[871]
[872,null,"324","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[873]
[874,null,"325","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[875]
[876,null,"N00","Unclassified Nuclear Plt - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[877]
[878,null,"Total Nuclear Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[879]
[880]
[881,null,null,null,null,null,null,"HYDRAULIC PRODUCTION PLANT"]
[882]
[883]
[884,null,"330","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[885]
[886,null,"331","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[887]
[888,null,"332","Reservoirs, Dams & Waterways",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[889]
[890,null,"333","Water Wheel, Turbines, & Generators",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[891]
[892,null,"334","Accessory Electric Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[893]
[894,null,"335","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[895]
[896,null,"336","Roads, Railroads & Bridges",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[897]
[898,null,"H00","Unclassified Hydro Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[899]
[900,null,"Total Hydraulic Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[901]
[902,null,"Transmission - Total -  Unbundled"]
[903,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[904,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[905,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[906,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[907,null,"340","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[908,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[909]
[910,null,"341","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[911,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[912,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[913,null,null,null,"Total 341",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[914]
[915,null,"342","Fuel Holders, Producers & Access",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[916,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[917,null,null,null,"Total 342",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[918]
[919,null,"343","Prime Movers",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[920,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[921,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[922,null,null,null,"Total 343",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[923]
[924,null,"344","Generators",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[925,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[926,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[927,null,null,null,"Total 344",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[928]
[929,null,"345","Accessory Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[930,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[931,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[932,null,null,null,"Total 345",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[933]
[934,null,"346","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[935,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[936]
[937,null,"O00","Unclassified Other Prod - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[938]
[939,null,"Total Other Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[940]
[941,null,"Experimental Plant"]
[942,null,"103","Experimental Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[943]
[944,null,"TOTAL PRODUCTION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[945]
[946,null,null,null,null,null,null,"TRANSMISSION PLANT"]
[947,null,"350","Land and Land Rights"]
[948,null,null,null,"Demand","F10",null,86038485.265338928,29732803.083752774,23164750.60499981,7426525.1603756966,163103.90798358954,15058508.411340646,802391.05086839932,20124.412385994794,36502.785163896158,5797131.6525201229,1849595.9230829361,1987048.2728650507,0]
[949,null,null,null,"Direct Assigned","A",1,712808.7200000002,0,0,0,0,687900.67000000016,0,0,0,0,24908.050000000003,0,0]
[950,null,null,null,null,null,null,86751293.985338926,29732803.083752774,23164750.60499981,7426525.1603756966,163103.90798358954,15746409.081340646,802391.05086839932,20124.412385994794,36502.785163896158,5797131.6525201229,1874503.9730829361,1987048.2728650507,0]
[951,null,"352","Structures and Improvements"]
[952,null,null,null,"Demand","F10",null,72517070.098786503,25060131.623755194,19524284.257947192,6259406.4038261706,137471.24315537998,12691982.043624768,676290.94007194997,16961.751699735982,30766.174257574825,4886080.9336801814,1558921.8800748566,1674772.8466934895,0]
[953,null,null,null,"Direct Assigned","A",1,480.63,0,0,0,0,480.63,0,0,0,0,0,0,0]
[954,null,null,null,null,null,null,72517550.728786498,25060131.623755194,19524284.257947192,6259406.4038261706,137471.24315537998,12692462.673624769,676290.94007194997,16961.751699735982,30766.174257574825,4886080.9336801814,1558921.8800748566,1674772.8466934895,0]
[955,null,"353","Station Equipment"]
[956,null,null,null,"Demand","F10",null,738533038.25122142,255219014.25216499,198840479.25625619,63747451.77610603,1400043.5310115232,129258504.89187098,6887525.958132579,172742.96934231016,313330.86291076563,49761141.648117609,15876473.096880622,17056330.008427735,0]
[957,null,null,null,"Direct Assigned","A",1,287956.01999999996,0,0,0,0,287956.01999999996,0,0,0,0,0,0,0]
[958,null,null,null,null,null,null,738820994.2712214,255219014.25216499,198840479.25625619,63747451.77610603,1400043.5310115232,129546460.91187097,6887525.958132579,172742.96934231016,313330.86291076563,49761141.648117609,15876473.096880622,17056330.008427735,0]
[959,null,"354","Towers and Fixtures"]
[960,null,null,null,"Demand","F10",null,426474054.93811607,147379036.91236743,114822629.56719349,36811669.678723387,808470.59080010618,74641750.417836994,3977277.8897091895,99752.334400517051,180936.36536454863,28735120.513056599,9168044.6358574126,9849366.0328063425,0]
[961,null,null,null,"Direct Assigned","A",1,1829854.1500000001,0,0,0,0,1829854.1500000001,0,0,0,0,0,0,0]
[962,null,null,null,null,null,null,428303909.08811605,147379036.91236743,114822629.56719349,36811669.678723387,808470.59080010618,76471604.567837,3977277.8897091895,99752.334400517051,180936.36536454863,28735120.513056599,9168044.6358574126,9849366.0328063425,0]
[963,null,"355","Poles and Fixtures"]
[964,null,null,null,"Demand","F10",null,286070514.74926311,98858996.144300938,77020790.279768243,24692553.208894063,542306.37336985779,50068236.781520203,2667880.7773548374,66911.92891801428,121368.60045145755,19274960.859565116,6149746.3159969272,6606763.4791234145,0]
[965,null,null,null,"Direct Assigned","A",1,4143223.3000000003,0,0,0,0,3928670.8400000003,0,0,0,0,214552.46000000002,0,0]
[966,null,null,null,null,null,null,290213738.04926312,98858996.144300938,77020790.279768243,24692553.208894063,542306.37336985779,53996907.621520206,2667880.7773548374,66911.92891801428,121368.60045145755,19274960.859565116,6364298.7759969272,6606763.4791234145,0]
[967,null,"356","Overhead Conductors"]
[968,null,null,null,"Demand","F10",null,390921113.86739659,135092807.17873192,105250459.50123286,33742870.750281297,741072.56989049469,68419252.88652578,3645712.757440534,91436.497069866527,165852.63433596495,26339621.808196422,8403752.0677675158,9028275.2159238886,0]
[969,null,null,null,"Direct Assigned","A",1,3235222.73,0,0,0,0,3130812.87,0,0,0,0,104409.86,0,0]
[970,null,null,null,null,null,null,394156336.59739661,135092807.17873192,105250459.50123286,33742870.750281297,741072.56989049469,71550065.756525785,3645712.757440534,91436.497069866527,165852.63433596495,26339621.808196422,8508161.9277675152,9028275.2159238886,0]
[971,null,"357","Underground Conduit"]
[972,null,null,null,"Demand","F10",null,1425433.1320479782,492594.94159543706,383779.45527706062,123038.1379558303,2702.2060382550067,249480.18020716333,13293.525394354878,333.40898656603849,604.75587435299099,96043.340405891548,30642.976820576354,32920.203492489942,0]
[973,null,null,null,"Direct Assigned","A",1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[974,null,null,null,null,null,null,1425433.1320479782,492594.94159543706,383779.45527706062,123038.1379558303,2702.2060382550067,249480.18020716333,13293.525394354878,333.40898656603849,604.75587435299099,96043.340405891548,30642.976820576354,32920.203492489942,0]
[975,null,"358","Underground Conductors "]
[976,null,null,null,"Demand","F10",null,3235702.5598001578,1118179.9255465297,871171.11137620022,279293.92756904504,6133.9496034633157,566314.64469744917,30176.016805139541,756.83123047808863,1372.7828311993323,218016.31757822866,69558.898491282234,74728.15407114198,0]
[977,null,null,null,"Direct Assigned","A",1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[978,null,null,null,null,null,null,3235702.5598001578,1118179.9255465297,871171.11137620022,279293.92756904504,6133.9496034633157,566314.64469744917,30176.016805139541,756.83123047808863,1372.7828311993323,218016.31757822866,69558.898491282234,74728.15407114198,0]
[979,null,"359","Roads and Trails"]
[980,null,null,null,"Demand","F10",null,5027149.8627053322,1737260.4419913904,1353495.1535280184,433925.06068909942,9530.011902205415,879854.84936372924,46882.973924624348,1175.8509770514925,2132.8242920493253,338721.09093012713,108070.19512386224,116101.40998317419,0]
[981,null,null,null,"Direct Assigned","A",1,12806.380000000001,0,0,0,0,12806.380000000001,0,0,0,0,0,0,0]
[982,null,null,null,null,null,null,5039956.2427053321,1737260.4419913904,1353495.1535280184,433925.06068909942,9530.011902205415,892661.22936372925,46882.973924624348,1175.8509770514925,2132.8242920493253,338721.09093012713,108070.19512386224,116101.40998317419,0]
[983]
[984,null,"T00","Unclassified Trans Plant - Acct 300",null,"F10",null,29516668.587548755,10200241.114141623,7946981.6839796212,2547770.1198467081,55955.006442042977,5166025.4225723464,275271.12609034631,6903.9524473807542,12522.775231135633,1988784.591199198,634528.95194697019,681683.84365137981,0]
[985,null,"TS0","Unclassified Trans Sub - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[986]
[987,null,"TOTAL TRANSMISSION PLANT",null,null,null,null,2049981583.2422247,704891065.61834824,549178820.87155867,176064504.22426733,3866789.390196918,366878392.08956015,19022703.015791953,477099.93745791516,865390.56071294495,137435622.75524947,44193205.312042966,47107989.46703811,0]
[988,null,"Transmission - Total -  Unbundled",null,null,null,null,"DISTRIBUTION PLANT"]
[989,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[990,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[991,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[992,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[993]
[994,null,"360","Land and Land Rights"]
[995,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[996,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[997,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[998,null,"361","Structures and Improvements"]
[999,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1000,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1001,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1002,null,"362","Station Equipment"]
[1003,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1004,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1005,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1006,null,"364","Poles, Towers & Fixtures"]
[1007,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1008,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1009,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1010,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1011,null,"365","Overhead Conductors"]
[1012,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1013,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1014,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1015,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1016,null,"366","Underground Conduit"]
[1017,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1018,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1019,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1020,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1021,null,"367","Underground Conductors "]
[1022,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1023,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1024,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1025,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1026,null,"368","Line Transformers"]
[1027,null,null,null,"Demand Secondary","F21",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1028,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1029,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1030,null,"369","Services"]
[1031,null,null,null,"Customer","F70",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1032,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1033,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1034,null,"370","Meters"]
[1035,null,null,null,"Customer","F60",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1036,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1037,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1038,null,"371","Install on Customers' Premises"]
[1039,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1040,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1041,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1042,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1043,null,"372","Leased Property"]
[1044,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1045,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1046,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1047,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1048]
[1049,null,"373","Street Lights",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1050]
[1051]
[1052,null,"D00","Unclassified Dist Plant - Acct 300",null,"F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1053,null,"DS0","Unclassified Dist Sub  - Acct 300",null,"F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1054,null,"TOTAL DISTRIBUTION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1055]
[1056,null,"Transmission - Total -  Unbundled",null,null,null,null,"GENERAL PLANT"]
[1057]
[1058,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1059,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1060,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1061,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1062,null,"389","Land and Land Rights"]
[1063,null,null,null,"Situs","F107T",null,1160096.8117125125,398902.06063956494,310783.57208726823,99635.953647580871,2188.2391919035936,207618.67151809501,10765.061159169778,269.99370181549938,489.7296827327479,77775.639097168096,25009.198619614948,26658.692367598767,0]
[1064,null,null,null,"System Generation","F105T",null,314.25258961110688,108.05650381207579,84.186544908130244,26.989865100916894,0.5927607297955676,56.240741735912664,2.9160914092998875,7.3137189170411843E-2,0.13266032580592074,21.068238226484137,6.7746116970280355,7.2214344764873246,0]
[1065,null,null,null,"System Overheads","F102T",null,533715.61347017647,183519.38895037881,142979.48512431048,45838.643454424666,1006.7241034843308,95517.30986448325,4952.5877173379167,124.21364557051554,225.30566019608716,35781.559361846492,11505.763699118799,12264.631889025151,0]
[1066,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1067,null,null,"Total Land & Land Rights",null,null,null,1694126.6777723001,582529.50609375583,453847.24375648686,145501.58696710644,3195.5560561177199,303192.22212431417,15720.564967916995,394.28048457518537,715.16800325464101,113578.26669724107,36521.736930430772,38930.545691100408,0]
[1068]
[1069,null,"390","Structures and Improvements"]
[1070,null,null,null,"Situs","F107T",null,11682803.998801818,4017160.0698486171,3129759.1046589455,1003388.0844651884,22036.755315074042,2090832.6109929951,108410.00362033694,2718.9829912256455,4931.8434789215989,783242.86238874262,251856.1922506791,268467.48879109189,0]
[1071,null,null,null,"System Generation","F105T",null,261306.72514567638,89850.941806930641,70002.638255094338,22442.562113400341,492.89129260485322,46765.196305818077,2424.7828707873978,60.814898652484118,110.30946582175251,17518.622017926391,5633.2124386777732,6004.7536799623267,0]
[1072,null,null,null,"System Overheads","F102T",null,10508329.464923885,3613314.1950883814,2815123.8196732928,902517.28727285459,19821.396063176293,1880640.8063145438,97511.525097307822,2445.643107960525,4436.0443050537997,704503.30672970903,226537.04078428246,241478.4004873221,0]
[1073,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1074,null,null,"Total Structures and Improvements",null,null,null,22452440.18887138,7720325.2067439295,6014885.562587332,1928347.9338514432,42351.042670855189,4018238.6136133568,208346.31158843217,5225.4409978386548,9478.197249797151,1505264.791136378,484026.44547363935,515950.64295837632,0]
[1075]
[1076,null,"391","Office Furniture & Equipment"]
[1077,null,null,null,"Situs","F107T",null,810528.32775186677,278702.10217169678,217136.09281004488,69612.951331814431,1528.863656056875,145057.5615212775,7521.2576497027048,188.63731149558896,342.16091001049438,54339.73963276641,17473.252000104749,18625.708756896351,0]
[1078,null,null,null,"System Generation","F105T",null,1033981.931815198,355537.15784831683,276998.08757241454,88804.464240097717,1950.3542842930492,185048.31052874576,9594.7843499681148,240.6425106616949,436.49084999359206,69320.598720669805,22290.432350802519,23760.608559234388,0]
[1079,null,null,null,"System Overheads","F102T",null,5623753.7514299098,1933741.1648113392,1506572.7806186604,483001.12753153249,10607.837415161701,1006464.5217783143,52185.345625496026,1308.8373988425694,2374.0425045986403,377029.77693464194,121236.06679833644,129232.25001298609,0]
[1080,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1081,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1082,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1083,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1084,null,null,"Total Office Furniture & Equipment",null,null,null,7468264.010996975,2567980.4248313531,2000706.9610011198,641418.54310344462,14087.055355511624,1336570.3938283375,69301.387625166841,1738.1172209998533,3152.6942646027269,500690.11528807814,160999.7511492437,171618.56732911681,0]
[1085]
[1086,null,"392","Transportation Equipment"]
[1087,null,null,null,"Situs","F107T",null,9148783.3864418827,3145831.0275065834,2450908.8831076529,785751.45472356922,17256.944560424981,1637327.3622706872,84895.684302121605,2129.2308268369857,3862.118006012699,613356.11619489861,197228.14383189523,210236.4211112003,0]
[1088,null,null,null,"System Generation","F105T",null,4146500.3710412709,1425784.0602194318,1110824.7035616692,356125.89794025454,7821.3598464779197,742085.39304064307,38477.245726489578,965.03065386771232,1750.4265942802099,277991.209973516,89389.65292267059,95285.390561970387,0]
[1089,null,null,null,"System Overheads","F102T",null,667738.10533141496,229603.34300984908,178883.3755066887,57349.285197425001,1259.524789018858,119502.86989089128,6196.2428218294044,155.40520504970891,281.88265597402381,44766.74478142849,14395.001118455886,15344.430354804548,0]
[1090,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1091,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1092,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1093,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1094,null,null,"Total Transportation Equipment",null,null,null,13963021.86281457,4801218.4307358647,3740616.9621760109,1199226.6378612488,26337.82919592176,2498915.6252022218,129569.17285044059,3249.6666857544069,5894.427256266933,936114.07094984315,301012.79787302169,320866.24202797521,0]
[1095]
[1096,null,"393","Stores Equipment"]
[1097,null,null,null,"Situs","F107T",null,973952.23628629511,334895.80360590969,260916.46143619274,83648.760077471015,1837.1229305748407,174304.9953920129,9037.7417504103778,226.67157345104917,411.14958239497173,65296.065692536773,20996.320890965679,22381.143354375068,0]
[1098,null,null,null,"System Generation","F105T",null,1132781.5523504945,389509.64344092744,303465.96394343872,97289.958133940818,2136.7156289823711,202730.15031567682,10511.59055685286,263.63651859014857,478.19866810873845,75944.359386253491,24420.340224493099,26030.995533230031,0]
[1099,null,null,null,"System Overheads","F102T",null,30392.502932360014,10450.534753057169,8141.984815946842,2610.2873336341972,57.328031061873283,5439.2452588604374,282.02573228705779,7.0733617154184563,12.830059240096647,2037.585411373957,655.19716519226358,698.41100999070193,0]
[1100,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1101,null,null,"Total Stores Equipment",null,null,null,2137126.2915691496,734855.98179989425,572524.41019557836,183549.00554504603,4031.1665906190851,382474.39096655016,19831.358039550294,497.38145375661617,902.17830974380684,143278.01049016422,46071.858280651039,49110.549897595803,0]
[1102]
[1103,null,"394","Tools, Shop & Garage Equipment"]
[1104,null,null,null,"Situs","F107T",null,3566773.7709729373,1226443.6835887483,955519.12752333749,306335.55969476659,6727.8472585190812,638333.64979413478,33097.701327845272,830.10869803343383,1505.6976017885418,239124.96504747047,76891.99105531261,81963.439382980723,0]
[1105,null,null,null,"System Generation","F105T",null,4974499.5648834631,1710493.5614411277,1332641.145559981,427239.3502530079,9383.178022803595,890269.65741233993,46160.623416577866,1157.7340258524141,2099.9627523054378,333502.23786605295,107239.53931716234,114312.57481625215,0]
[1106,null,null,null,"System Overheads","F102T",null,359388.6137176489,123576.63354900548,96278.238170299461,30866.412954778225,677.89881130692061,64318.585988217397,3334.9289193102995,83.641866116958667,151.71429659727593,24094.264232028781,7747.6475509184547,8258.64737906964,0]
[1107,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1108,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1109,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1110,null,null,"Total Tools, Shop & Garage Equipment",null,null,null,8900661.9495740496,3060513.8785788813,2384438.5112536182,764441.32290255267,16788.924092629597,1592921.8931946922,82593.253663733441,2071.4845900028067,3757.3746506912553,596721.46714555216,191879.17792339341,204534.6615783025,0]
[1111]
[1112,null,"395","Laboratory Equipment"]
[1113,null,null,null,"Situs","F107T",null,2173243.6860848297,747275.03420291678,582200.06206251041,186650.9803194819,4099.2932309052412,388938.2010488924,20166.507620986704,505.78719105954383,917.4251063720875,145699.406198368,46850.471827336209,49940.51727600053,0]
[1114,null,null,null,"System Generation","F105T",null,1420164.9001766255,488327.09426394483,380454.38636997674,121972.13434027179,2678.7940990415086,254162.19313286713,13178.350161948576,330.52032788634773,599.51626361683066,95211.219977022934,30615.708708562935,32634.982531485846,0]
[1115,null,null,null,"System Overheads","F102T",null,496689.00065748015,170787.69966344361,133060.25866317126,42658.579652260749,936.88244502776013,88890.780004756394,4609.0010895484838,115.59630246771728,209.67504112847465,33299.207504625374,10707.549356406013,11413.770934644324,0]
[1116,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1117,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1118,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1119,null,null,"Total Laboratory Equipment",null,null,null,4090097.5869189352,1406389.8281303053,1095714.7070956584,351281.69431201444,7714.9697749745092,731991.17418651597,37953.858872483761,951.90382141360885,1726.616411117393,274209.83368001634,88173.729892305157,93989.270742130699,0]
[1120]
[1121,null,"396","Power Operated Equipment"]
[1122,null,null,null,"Situs","F107T",null,12485696.742381891,4293236.6581583982,3344849.6663547554,1072345.2468120388,23551.216307172956,2234523.6573872529,115860.40724323303,2905.8432444488103,5270.7810612096328,837070.69436617743,269164.8374359032,286917.7340113009,0]
[1123,null,null,null,"System Generation","F105T",null,8544654.8250632379,2938099.9781733681,2289066.1554924981,733865.33217673912,16117.403634521041,1529208.4810935059,79289.703106774585,1988.6297106091847,3607.0878346453519,572853.90596236102,184204.42802580015,196353.7198524157,0]
[1124,null,null,null,"System Overheads","F102T",null,131446.09838331156,45198.05500605741,35213.688702580068,11289.365881750682,247.94094872183638,23524.471446735562,1219.7475882566764,30.591945718155646,55.489382789260908,8812.4578960783856,2833.6959028349938,3020.5936817885226,0]
[1125,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1126,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1127,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1128,null,null,"Total Power Operated Equipment",null,null,null,21161797.66582844,7276534.6913378239,5669129.510549834,1817499.9448705285,39916.560890415829,3787256.6099274945,196369.85793826426,4925.0649007761504,8933.3582786442457,1418737.058224617,456202.96136453835,486292.04754550511,0]
[1129]
[1130,null,"397","Communication Equipment"]
[1131,null,null,null,"Situs","F107T",null,13354919.825997842,4592121.0923790531,3577709.7622876968,1146999.2498178054,25190.793279432644,2390085.6243293085,123926.31998570051,3108.1408076172816,5637.7197000072283,895345.4695088187,287903.42246038531,306892.23144201678,0]
[1132,null,null,null,"System Generation","F105T",null,26433277.407571252,9089145.5961956792,7081330.016390454,2270245.7035862305,49859.919456481824,4730675.8227598919,245286.29426172585,6151.9162421030487,11158.68988493054,1772149.5508394344,569844.75621259888,607429.14174172294,0]
[1133,null,null,null,"System Overheads","F102T",null,5969737.1907518469,2052708.3971140913,1599259.8461031199,512716.22507776541,11260.450640221989,1068384.028248851,55395.881890019053,1389.3594282165602,2520.0978667539725,400225.32651173044,128694.72754607763,137182.85032499954,0]
[1134,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1135,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1136,null,null,null,"Cholla","F10",null,172982.29323173739,59778.463623268995,46573.24765116968,14931.194441919302,327.92404411872877,30275.46695655847,1613.2251006022241,40.460579864171159,73.389663561870762,11655.262459893702,3718.6538482198384,3995.0048625603904,0]
[1137,null,null,null,"Simple Cycle Combustion Turbine","F10",null,2229.4568191628514,770.44592758077488,600.25244564979585,192.43850133370736,4.2264007643172157,390.20089859263641,20.791814203573221,0.52147022680879485,0.94587187409341555,150.21713427935583,47.927322647488232,51.489032010299908,0]
[1138,null,null,"Total Communication Equipment",null,null,null,45933146.174371839,15794523.995239671,12305473.12487809,3945084.8114250544,86643.313821019503,8219811.143193203,426242.51305225119,10690.39852802787,19390.842987127704,3079525.8264541565,990209.48738992936,1055550.7174033101,0]
[1139]
[1140,null,"Transmission - Total -  Unbundled",null,null,null,null,"GENERAL PLANT"]
[1141]
[1142,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1143,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1144,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1145,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1146,null,"398","Misc. Equipment"]
[1147,null,null,null,"Situs","F107T",null,247416.55489213023,85074.773576113163,66281.537839410099,21249.592401246446,466.69088017017492,44279.318691048742,2295.8897208528042,57.58218699623329,104.44579254664765,16587.392091483198,5333.77016521923,5685.5615470434905,0]
[1148,null,null,null,"System Generation","F105T",null,467779.92872843979,160847.24620538397,125315.67687557696,40175.698118895889,882.35254411086771,83717.019463282035,4340.7407821077977,108.86818523873346,197.47120565459906,31361.074822691666,10084.331781387566,10749.448744109715,0]
[1149,null,null,null,"System Overheads","F102T",null,278341.85734182136,95708.512716274374,74566.256723350889,23905.639698597715,525.02390734399353,49813.917309091747,2582.8595399882511,64.779549150716306,117.50077072105078,18660.697644963155,6000.4533450430645,6396.2161372964019,0]
[1150,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1151,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1152,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1153,null,null,"Total Misc. Equipment",null,null,null,993538.34096239135,341630.53249777149,266163.47143833793,85330.930218740046,1874.0673316250363,177810.25546342251,9219.4900429488534,231.22992138568304,419.41776892229751,66609.164559138007,21418.55529164986,22831.226428449605,0]
[1154]
[1155,null,"399","Coal Mine",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1156,null,"399L","WIDCO Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1157,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1158]
[1159,null,"390L","General Capital Lease"]
[1160,null,null,null,"Situs","F107T",null,3047996.9655443458,1048061.0394782164,816541.66712577047,261779.94914807336,5749.3015664456607,545489.88876483822,28283.737543087052,709.37181754246774,1286.6982926217372,204344.93877411602,65708.276010823582,70042.097022810776,0]
[1161,null,null,null,"System Generation","F105T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1162,null,null,null,"System Overheads","F102T",null,648282.01726828609,222913.32064101746,173671.19624194465,55678.281649402532,1222.8256325424097,116020.87846067354,6015.7010120397581,150.87711637126654,273.66935537860962,43462.362536633882,13975.569597035506,14897.335025246486,0]
[1163,null,null,"Remove Capital Lease"]
[1164,null,null,null,"Situs","F107T",null,-3047996.9655443458,-1048061.0394782164,-816541.66712577047,-261779.94914807336,-5749.3015664456607,-545489.88876483822,-28283.737543087052,-709.37181754246774,-1286.6982926217372,-204344.93877411602,-65708.276010823582,-70042.097022810776,0]
[1165,null,null,null,"System Generation","F105T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1166,null,null,null,"System Overheads","F102T",null,-648282.01726828609,-222913.32064101746,-173671.19624194465,-55678.281649402532,-1222.8256325424097,-116020.87846067354,-6015.7010120397581,-150.87711637126654,-273.66935537860962,-43462.362536633882,-13975.569597035506,-14897.335025246486,0]
[1167]
[1168,null,"392L","General Vehicles Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1169,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1170]
[1171,null,"G00","Unclassified Gen Plant - Acct 300",null,"F102T",null,556902.99727659184,191492.42627608756,149191.25805046695,47830.112679078644,1050.4614377228484,99667.078895191647,5167.7539019848082,129.61013276546723,235.09411060838974,37336.096514545941,12005.633952384862,12797.471325754725,0]
[1172,null,"GV0","Unclassified Gen Veh - Acct 300",null,"F102T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1173]
[1174,null,"TOTAL GENERAL PLANT",null,null,null,null,129351123.74695662,44477994.902265333,34652691.722982533,11109512.523736259,243990.9472174127,23148849.4005953,1200315.5225431733,30104.578737296302,54605.369290776551,8672064.7011397295,2788522.1355211874,2972471.9429276176,0]
[1175]
[1176]
[1177]
[1178,null,null,null,null,null,null,"INTANGIBLE PLANT"]
[1179]
[1180,null,"301","Organization"]
[1181,null,null,null,"Situs","F107T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1182,null,null,null,"System Generation","F105T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1183,null,null,null,"System Overheads","F102T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1184,null,null,"Total Organization",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1185]
[1186,null,"302","Franchise & Consent"]
[1187,null,null,null,"Situs","F107T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1188,null,null,null,"System Generation","F105T",null,7636833.1879300307,2625943.3390985243,2045865.7188066267,655896.25783357956,14405.019921733754,1366738.6592872145,70865.616990263108,1777.3489606552384,3223.8549890392355,511991.39233296411,164633.74098914384,175492.23872028629,0]
[1189,null,null,"Total Franchise & Consent",null,null,null,7636833.1879300307,2625943.3390985243,2045865.7188066267,655896.25783357956,14405.019921733754,1366738.6592872145,70865.616990263108,1777.3489606552384,3223.8549890392355,511991.39233296411,164633.74098914384,175492.23872028629,0]
[1190]
[1191,null,"303","Miscellaneous Intangible Plant"]
[1192,null,null,null,"Situs","F107T",null,1434267.7486085894,493176.39239458396,384232.46210300206,123183.37010825201,2705.3956768966741,256686.13305452169,13309.216848552502,333.80253693635626,605.46971803415499,96156.708352486472,30919.735867310712,32959.061948012823,0]
[1193,null,null,null,"System Generation","F105T",null,9215798.6755198594,3168874.3947821977,2468861.9114358402,791507.12284440116,17383.352529601885,1649320.8658725389,85517.549372553869,2144.8275475535002,3890.4082106982491,617848.97996686865,198672.84970314745,211776.4132544579,0]
[1194,null,null,null,"System Overheads","F102T",null,35373340.613281101,12163207.690842111,9476323.9080252424,3038071.0386594641,66723.164392006685,6330649.2278391682,328245.16993887024,8232.5708348960379,14932.697599752169,2371512.5715572867,762573.34069466381,812869.23289764032,0]
[1195,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1196,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1197,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1198,null,null,"Total Miscellaneous Intangible Plant",null,null,null,46023407.037409551,15825258.478018893,12329418.281564085,3952761.5316121173,86811.912598505238,8236656.2267662287,427071.93615997664,10711.200919385894,19428.575528484573,3085518.2598766419,992165.92626512202,1057604.708100111,0]
[1199]
[1200,null,"I00","Unclass Intangible Plant - Acct 300",null,"F102T",null,-18487.46942678827,-6356.9605363111232,-4952.6916454755819,-1587.8128689530618,-34.87209407902661,-3308.6409714850342,-171.5535609169286,-4.3026584138017556,-7.8044025683919083,-1239.4437562803494,-398.5501815025977,-424.83675080237288,0]
[1201]
[1202,null,"TOTAL INTANGIBLE PLANT",null,null,null,null,53641752.755912796,18444844.856581103,14370331.308725236,4607069.9765767436,101182.06042615997,9600086.2450819574,497765.99958932283,12484.247221627331,22644.626114955416,3596270.2084533256,1156401.1170727632,1232672.110069595,0]
[1203]
[1204]
[1205,null,"TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,null,2232974459.7450943,767813905.37719464,598201843.90326643,191781086.72458035,4211962.3978404906,399627327.73523742,20720784.53792445,519688.76341683877,942640.5561186769,149703957.66484252,48138128.564636916,51313133.520035319,0]
[1206]
[1207]
[1208,null,"Transmission - Total -  Unbundled",null,null,null,null,"MISC RATE BASE"]
[1209]
[1210,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1211,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1212,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1213,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1214,null,"105","Plant Held For Future Use"]
[1215,null,null,null,"Production","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1216,null,null,null,"Transmission","F10",null,433300.8809153366,149738.22154749627,116660.66426408925,37400.936153243245,821.41226443109383,75836.585683517202,4040.9445622809394,101.34912984419921,183.83272228237755,29195.100821133165,9314.8030249215972,10007.030742097211,0]
[1217,null,null,null,"Distribution","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1218,null,null,null,"General ","F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1219,null,null,null,"Mining","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1220,null,null,"Total Plant Held For Future Use",null,null,null,433300.8809153366,149738.22154749627,116660.66426408925,37400.936153243245,821.41226443109383,75836.585683517202,4040.9445622809394,101.34912984419921,183.83272228237755,29195.100821133165,9314.8030249215972,10007.030742097211,0]
[1221]
[1222,null,"114","Electric Plant Acquisition Adjust",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1223]
[1224,null,"120","Nuclear Fuel",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1225]
[1226,null,"124","Weatherization",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1227]
[1228,null,"151","Fuel Stock",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1229,null,null,null,"Cholla","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1230,null,null,null,"Total Fuel Stock",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1231]
[1232,null,152,"Fuel Stock - Undistributed",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1233]
[1234,null,"25316","DG&T Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1235]
[1236,null,"25317","DG&T Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1237]
[1238,null,"25319","Provo Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1239]
[1240,null,"154","Materials and Supplies",null,"F102T",null,583996.75188209186,200808.67853493348,156449.52628510102,50157.084058327215,1101.5671860405723,104515.95812737178,5419.1690618361608,135.91576435428371,246.53161798969492,39152.526021729871,12589.717180128422,13420.078044279375,0]
[1241,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1242,null,null,null,"Total Materials and Supplies",null,null,583996.75188209186,200808.67853493348,156449.52628510102,50157.084058327215,1101.5671860405723,104515.95812737178,5419.1690618361608,135.91576435428371,246.53161798969492,39152.526021729871,12589.717180128422,13420.078044279375,0]
[1243]
[1244,null,"163","Stores Expense Undistributed",null,"F102T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1245]
[1246,null,"25318","Provo Working Capital Deposit",null,"F102T",null,-786.40798541800234,-270.40826482711606,-210.6743854121766,-67.541354128480123,-1.4833665235036193,-140.7408240030301,-7.2974341224051322,-0.18302369334749341,-0.33197861532671591,-52.722654729749131,-16.953269162370503,-18.071430200496863,0]
[1247]
[1248,null,"165","Prepayments",null,"F102T",null,2289816.776890303,787358.97001580999,613429.35362163291,196662.96462526041,4319.1798847141717,409800.89975079038,21248.241868822355,532.91768568799023,966.63591550366857,153514.7424249576,49363.537592384586,52619.333504739021,0]
[1249,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1250,null,null,null,"Total Prepayments",null,null,2289816.776890303,787358.97001580999,613429.35362163291,196662.96462526041,4319.1798847141717,409800.89975079038,21248.241868822355,532.91768568799023,966.63591550366857,153514.7424249576,49363.537592384586,52619.333504739021,0]
[1251]
[1252,null,"182","Misc Regulatory Assets",null,"F102T",null,183212.87408018738,62998.184520823488,49081.723942472046,15735.401774397213,345.58632303431915,32788.999277904193,1700.1148306829848,42.639822464597167,77.342495721020967,12283.025199750979,3949.676536717689,4210.1793562188486,0]
[1253,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1254,null,null,null,"Total Misc Regulatory Assets",null,null,183212.87408018738,62998.184520823488,49081.723942472046,15735.401774397213,345.58632303431915,32788.999277904193,1700.1148306829848,42.639822464597167,77.342495721020967,12283.025199750979,3949.676536717689,4210.1793562188486,0]
[1255]
[1256,null,"186","Misc Deferred Debits",null,"F102T",null,6864979.7597398255,2360539.6935508065,1839090.4194360073,589604.93488755671,12949.107014363823,1228602.6160280504,63703.241163958788,1597.7126042476834,2898.0205149785943,460244.50960667152,147994.2368581531,157755.26807503094,0]
[1257,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1258]
[1259,null,"CWC","Cash Working Capital",null,"F137T",null,2114099.0726614594,698508.14243550878,627054.91035002109,185229.97230397168,5594.8128796938736,343948.98564462608,19031.403361770452,419.15101973947912,1511.0519948481196,148871.27374486573,38143.65441616359,45785.714510247926,0]
[1260]
[1261,null,"OWC","Other Working Capital",null,"F137T",null,2484009.7878424297,857479.97353990551,666258.31165797205,214040.02886638447,5258.5127763887785,437267.4515588783,23405.895748578154,594.23079376741237,1091.8356444155957,166941.18786654071,53292.846255378194,58379.513134220659,0]
[1262,null,null,null,"Cholla","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1263,null,null,null,"Total Other Working Capital",null,null,2484009.7878424297,857479.97353990551,666258.31165797205,214040.02886638447,5258.5127763887785,437267.4515588783,23405.895748578154,594.23079376741237,1091.8356444155957,166941.18786654071,53292.846255378194,58379.513134220659,0]
[1264]
[1265,null,"18222","Nuclear Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1266]
[1267,null,"1869","Misc Deferred Debits-Trojan",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1268]
[1269,null,"141","Impact Housing - Notes Receivable",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1270,null,"TOTAL RATE BASE ADDITIONS",null,null,null,null,14952629.496026216,5117161.4558804575,4067814.2351718834,1288763.7813150124,30388.694962143127,2632620.7552471352,138541.71316380744,3423.7337964122976,6974.9189271237447,1010149.6430309199,314631.51859468484,342159.04593663348,0]
[1271]
[1272,null,"Transmission - Total -  Unbundled"]
[1273]
[1274,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1275,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1276,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1277,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1278]
[1279,null,"235","Customer Service Deposits",null,"F51",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1280]
[1281,null,"2281","Accum Prov for Property Insurance",null,"F102T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1282]
[1283,null,"2282","Accum Prov for Injuries & Damages",null,"F102T",null,-3172370.9861938786,-1090827.3436575104,-849860.78499771608,-272461.92329996085,-5983.9027684248103,-567748.69395929575,-29437.860134741808,-738.31785196460726,-1339.2022294121318,-212683.26782169117,-68389.513088746928,-72900.176384414037,0]
[1284]
[1285,null," 2283","Accum Prov for Pension & Benefits",null,"F102T",null,-315936.09689042025,-108635.38181263547,-84637.547273292847,-27134.454631336703,-595.93625495110223,-56542.033439581872,-2931.7134320834543,-73.528998162373625,-133.37101087759106,-21181.104543546113,-6810.9045025084361,-7260.120991444277,0]
[1286]
[1287,null," 22844","Accum Hydro Relicensing Obligation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1288]
[1289,null,254,"Reg Liabilities - Insurance Provision",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1290,null,254,null,"System Overhead","F102T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1291]
[1292,null,"22842","Accum Misc Oper Prov - Trojan",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1293]
[1294,null,"252","Customer Advances for Const",null,"F50",null,-6407458.4667429477,-2501295.3590404163,-353722.35433694127,-113329.81766481053,-6133.729577930113,-1104899.4910029494,-24159.007502712248,-18450.934819067039,-47496.587863164925,-2237971.1849349556,0,0,0]
[1295]
[1296,null,"25398","SO2 Emissions",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1297]
[1298,null,"25399","Other Deferred Credits",null,"F10",null,-609764.7141167894,-210719.8205122177,-164171.27157321988,-52632.644302513472,-1155.9362942784232,-106721.3938988937,-5686.6383483362497,-142.6240423395505,-258.69946793329382,-41084.943719021649,-13108.300614452977,-14082.441343582443,0]
[1299]
[1300,null,"190","Accum Deferred Income Taxes",null,"F104T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1301,null,null,null," Labor","F138T",null,2695759.0624254337,926943.19485447567,722179.0650992837,231527.68137718836,5084.890823569016,482451.04169145226,25015.163290171629,627.3941632444471,1138.0026365357344,180730.07512417727,58114.782440701965,61947.77092463502,0]
[1302,null,null,null," IBT","F141",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1303,null,null,null,"Customer - Customer System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1304,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1305,null,null,null,"Total Accum Deferred Income Taxes",null,null,2695759.0624254337,926943.19485447567,722179.0650992837,231527.68137718836,5084.890823569016,482451.04169145226,25015.163290171629,627.3941632444471,1138.0026365357344,180730.07512417727,58114.782440701965,61947.77092463502,0]
[1306]
[1307,null,"281","Accum Deferred Income Taxes",null,"F104T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1308]
[1309,null,"282","Accum Deferred Income Taxes ",null,"F104T",null,-362840853.13816094,-124778963.35351053,-97102177.635727704,-31136648.38079267,-683463.91024662752,-64983007.859354869,-3380549.6015012818,-84612.424852291209,-153227.52060421868,-24318060.353951775,-7839439.1421084991,-8380702.9555104794,0]
[1310,null,null,null," Labor","F138T",null,710023.57053941127,244143.3012583961,190211.41967682462,60981.010247346458,1339.2859876376381,127070.55908921701,6588.628711103649,165.24646068392119,299.73327607007388,47601.662564038532,15306.585037515624,16316.138230578059,0]
[1311,null,null,null,"Total Accum Deferred Income Taxes ","F42",null,-362130829.56762153,-124534820.05225213,-96911966.216050878,-31075667.370545324,-682124.62425898993,-64855937.300265655,-3373960.9727901784,-84447.178391607289,-152927.78732814861,-24270458.691387735,-7824132.5570709836,-8364386.8172799014,0]
[1312]
[1313]
[1314,null,"283","Accum Deferred Income Taxes ",null,"F104T",null,-1206557.7684549869,-414928.54586749448,-322894.69542083761,-103538.96112462216,-2272.7283414601829,-216088.54756060528,-11241.370281382464,-281.36241448664123,-509.52877474279228,-80865.052488026617,-26068.553514395611,-27868.422666933013,0]
[1315,null,null,null," Labor","F138T",null,-407785.12827672274,-140217.89071864545,-109243.39893911457,-35022.990951225074,-769.18701142994928,-72979.949382560677,-3784.0219896981107,-94.905369290873239,-172.14466885681082,-27338.881243216787,-8790.972584557896,-9370.785418126763,0]
[1316,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1317,null,null,null,"Total Accum Deferred Income Taxes ",null,null,-1614342.8967317096,-555146.43658613996,-432138.0943599522,-138561.95207584725,-3041.9153528901325,-289068.49694316596,-15025.392271080575,-376.26778377751447,-681.67344359960316,-108203.93373124341,-34859.526098953509,-37239.208085059778,0]
[1318]
[1319,null,"255","Accum Investment Tax Credit",null,"F104T",null,-24162.384747043194,-8309.3105277665691,-6466.2514033853904,-2073.4591251323095,-45.51339193828165,-4327.3639788295595,-225.11836641734209,-5.634530803186232,-10.20376364638537,-1619.3940828109098,-522.04580359237946,-558.08977272087941,0]
[1320,null,"TOTAL RATE BASE DEDUCTIONS",null,null,null,null,-371579106.05061889,-128082810.50953434,-98080783.454896107,-31450333.940267734,-693996.66707583377,-66502793.731796928,-3426411.5395553787,-103607.09225447712,-201709.52247024683,-26712472.445096824,-7889708.0647385363,-8434479.082932489,0]
[1321]
[1322,null,null,null,null,null,null,"ACCUMULATED DEPRECIATION"]
[1323,null,null,null,null,null,null,"PRODUCTION PLANT"]
[1324]
[1325,null,"108SP","Steam Prod Accumulated Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1326,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1327,null,null,null,"Total Steam Prod Accumulated Depr",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1328]
[1329,null,"108NP","Nuclear Prod Accumulated Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1330]
[1331,null,"108HP","Hydraulic Prod Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1332]
[1333,null,"108OP","Other Production  - Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1334,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1335,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1336,null,null,null,"Total Other Production - Accum Depr",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1337]
[1338,null,"108EP","Experimental Plant - Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1339]
[1340]
[1341]
[1342,null,"TOTAL PRODUCTION PLANT DEPRECIATION",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1343]
[1344]
[1345,null,null,null,null,null,null,"TRANSMISSION PLANT"]
[1346]
[1347,null,"108TP","Transmission Plant Accum Depr",null,"F106",null,-556621815.19106889,-191395741.14412475,-149115930.9121941,-47805963.103839025,-1049931.0564189863,-99616756.671682745,-5165144.6866874667,-129544.69219931097,-234975.41084803955,-37317245.401273817,-11999572.269813094,-12791009.841987545,0]
[1348]
[1349]
[1350,null,null,null,null,null,null,"DISTRIBUTION PLANT"]
[1351]
[1352,null,"108360","Land and Land Rights",null,"F118",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1353]
[1354,null,"108361","Structures and Improvements",null,"F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1355]
[1356,null,"108362","Station Equipment",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1357]
[1358,null,"Transmission - Total -  Unbundled"]
[1359]
[1360,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1361,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1362,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1363,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1364]
[1365,null,"108364","Poles, Towers & Fixtures",null,"F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1366]
[1367,null,"108365","Overhead Conductors",null,"F122",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1368]
[1369,null,"108366","Underground Conduit",null,"F123",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1370]
[1371,null,"108367","Underground Conductors ",null,"F124",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1372]
[1373,null,"108368","Line Transformers",null,"F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1374]
[1375,null,"108369","Services",null,"F126",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1376]
[1377,null,"108370","Meters",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1378]
[1379,null,"108371","Install on Customers' Premises",null,"F128",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1380]
[1381,null,"108372","Leased Property",null,"F129",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1382]
[1383,null,"108373","Street Lights",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1384]
[1385,null,"108D00","Unclassified Dist Plant - Acct 300",null,"F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1386]
[1387,null,"108DS","Unclassified Dist Sub - Acct 300",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1388]
[1389,null,"108D","Unclassified Dist Sub  - Acct 300",null,"F102T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1390]
[1391]
[1392,null,"TOTAL DISTRIBUTION PLANT DEPR",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1393]
[1394,null,null,null,null,null,null,"GENERAL PLANT"]
[1395,null,"108GP","General Plant Accumulated Depr"]
[1396,null,null,null,"Situs","F107T",null,-17462411.844310857,-6004492.0373064205,-4678084.3421357842,-1499774.8804484175,-32938.573399296576,-3125189.8221026408,-162041.58962657509,-4064.0929005851676,-7371.6790925740443,-1170721.4670854579,-376452.13897899422,-401281.22123411152,0]
[1397,null,null,null,"System Generation","F105T",null,-14789873.768457977,-5085533.434169081,-3962126.0519593763,-1270241.5542995473,-27897.483293374327,-2646894.5632172944,-137241.90433626177,-3442.1030450340386,-6243.4790917081136,-991548.18192304356,-318837.95119511156,-339867.06192814483,0]
[1398,null,null,null,"System Overheads","F102T",null,-7936657.9908345928,-2729038.8139778399,-2126187.1388004371,-681646.97955179168,-14970.566157010471,-1420397.3079782049,-73647.826464263009,-1847.1283166667486,-3350.4246891878875,-532092.35755211825,-171097.32055528206,-182382.12679179097,0]
[1399,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1400,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1401,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1402,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1403,null,null,"Total General Plant Accumulated Depr",null,null,null,-40188943.60360343,-13819064.28545334,-10766397.532895597,-3451663.4142997568,-75806.622849681371,-7192481.6932981405,-372931.32042709988,-9353.3242622859543,-16965.582873470044,-2694362.0065606195,-866387.41072938778,-923530.4099540473,0]
[1404]
[1405,null,"108MP","Mining Plant Accumulated Depr.",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1406]
[1407,null,"1081390","Accum Depr - Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1408,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1409]
[1410,null,"1081399L "," Accum Depr - Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1411,null,null," Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1412]
[1413,null,"TOTAL GENERAL PLANT ACCUM DEPR",null,null,null,null,-40188943.60360343,-13819064.28545334,-10766397.532895597,-3451663.4142997568,-75806.622849681371,-7192481.6932981405,-372931.32042709988,-9353.3242622859543,-16965.582873470044,-2694362.0065606195,-866387.41072938778,-923530.4099540473,0]
[1414]
[1415]
[1416,null,"TOTAL ACCUM DEPR - PLANT IN SERVICE",null,null,null,null,-596810758.79467237,-205214805.4295781,-159882328.4450897,-51257626.518138781,-1125737.6792686677,-106809238.36498089,-5538076.0071145669,-138898.01646159694,-251940.99372150959,-40011607.407834433,-12865959.680542482,-13714540.251941592,0]
[1417]
[1418]
[1419,null,null,null,null,null,null,"ACCUMULATED AMORTIZATION"]
[1420]
[1421,null,"111CLS","Accum Prov for Amort-Steam",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1422]
[1423,null,"111CLG","Accum Prov for Amort-General"]
[1424,null,null,"Division",null,"F108T",null,-4126.2165093107615,-1418.8190372879162,-1105.3982720640342,-354.38620599470249,-7.7831521317150214,-738.43320259931011,-38.289282551487261,-0.96031643323547344,-1.7418756771327566,-276.6332096940576,-88.952037979003165,-94.819916898167222,0]
[1425,null,null,"System Overheads",null,"F108T",null,-1203349.0374107519,-413777.25064302434,-322372.79445764126,-103351.4113699786,-2269.8393563660024,-215352.94658797441,-11166.493856420751,-280.06185640914492,-507.99186485660977,-80675.918447332238,-25941.525132339215,-27652.803838409436,0]
[1426,null,null,"Customer - System",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1427,null,null,"Total Accum Prov for Amort-General",null,null,null,-1207475.2539200627,-415196.06968031224,-323478.1927297053,-103705.79757597329,-2277.6225084977173,-216091.37979057373,-11204.783138972238,-281.02217284238037,-509.73374053374255,-80952.551657026299,-26030.47717031822,-27747.623755307603,0]
[1428]
[1429,null,"111CLH","Accum Prov for Amort-Hydro",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1430]
[1431,null,"111IP","Accum Prov for Amort-Intangible"]
[1432,null,null,null,"Situs","F107T",null,-22843.227198054956,-7854.6982535971365,-6119.5752586654471,-1961.9110261209707,-43.088166883721492,-4088.1764661046973,-211.97260037019356,-5.3163903308302087,-9.6431662386706236,-1531.4640781986852,-492.45097507493205,-524.93081646967175,0]
[1433,null,null,null,"System Generation","F105T",null,-5057947.789132108,-1739187.4327399877,-1354996.4670766823,-434406.37572818121,-9540.5827091642841,-905204.10881685012,-46934.977098607807,-1177.1552454845605,-2135.1900471081644,-339096.80454957084,-109038.50401874426,-116230.1911017267,0]
[1434,null,null,null,"System Overheads","F102T",null,-26274105.610403631,-9034413.9934149254,-7038688.7650742987,-2256575.09123347,-49559.68075115019,-4702189.3751311759,-243809.26741877213,-6114.8715900464049,-11091.496222350061,-1761478.2964010381,-566413.35372117255,-603771.41944523156,0]
[1435,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1436,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1437,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1438,null,null,"Total Accum Prov for Amort-Intangible",null,null,null,-31354896.626733795,-10781456.12440851,-8399804.807409646,-2692943.3779877722,-59143.351627198193,-5611481.6604141304,-290956.21711775014,-7297.3432258617959,-13236.329435696896,-2102106.5650288076,-675944.30871499178,-720526.54136342788,0]
[1439]
[1440,null,"111390","Accum Prov for Amort-Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1441]
[1442]
[1443,null,"TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,null,-32562371.880653858,-11196652.194088822,-8723283.0001393519,-2796649.1755637457,-61420.974135695913,-5827573.0402047038,-302161.00025672239,-7578.3653987041762,-13746.063176230638,-2183059.1166858338,-701974.78588531003,-748274.16511873552,0]
[1444,null,"TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,null,-32307882.030820943,-11041951.069786523,-9101329.8986653388,-2890957.5395700014,-65127.287039768984,-5575419.7956738081,-239754.60866805617,-6780.6850271514741,-13392.008922416486,-2199871.7607337395,-619703.55007323204,-553593.82666090783,0]

{"sheet":"Distribution","index":14,"n_rows":1444,"n_cols":20,"rows_kept":1444,"cut":false,"hidden":false,"merged":[]}
[1,null,null," - ","Distribution - Total -  Unbundled"]
[2,"Rocky Mountain Power"]
[3,"Cost Of Service By Rate Schedule"]
[4,"State of Utah"]
[5,"2010 Protocol (Non Wgt)"]
[6,"12 Months Ended June 2013"]
[7]
[8]
[9,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O"]
[10,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General",null,null,"Chk Total"]
[11,null,null,null,null,null,null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[12,null,null,null,"DESCRIPTION ",null,null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2",0]
[13]
[14,null,null,null,"Operating Revenues",null,null,339298255.7250973,182406043.17319047,87825752.531419724,22843086.712826148,7522721.2965804674,1001517.620436107,4285266.3529860973,138142.92211782833,201828.44866192812,32854540.516413614,98598.961519654142,120757.18894624502,0]
[15]
[16,null,null,null,"Operating Expenses"]
[17,null,null,null,"Operation & Maintenance Expenses",null,null,104371123.83311331,58109982.491294146,24153753.747136131,7086309.0625108611,2863536.2182652457,845533.06446894491,1352447.7956408719,57965.661297734259,27642.701763584369,9677150.6028317902,87903.016134093472,108899.47176989427,0]
[18,null,null,null,"Depreciation Expense",null,null,67119647.928753525,38050172.285273135,15715580.872105114,4526039.6137812911,1641975.9738045733,108421.79891610326,919557.58514395321,28972.803655464482,20065.93228715807,6093500.952793722,7680.0554965065085,7680.0554965065085,0]
[19,null,null,null,"Amortization Expense",null,null,3647688.067180668,2109789.952804673,849502.22299123032,242253.65132560016,54553.170614853807,4641.9139900975888,49594.573799368663,1730.7363027138649,1191.7385537576713,333764.86663935863,332.31260536751017,332.92755364734649,0]
[20,null,null,null,"Taxes Other Than Income",null,null,14563027.964118797,8489870.676960526,3402108.2761023231,962290.2089488284,165223.64238352445,7168.8574776584037,199401.66038373296,7073.0234951116572,4783.1128773208593,1323738.8338599743,702.81128554526606,666.86034425245771,0]
[21,null,null,null,"Income Taxes - Federal",null,null,34963125.096638381,16652140.744929461,11088873.500372244,2345009.7999945879,645549.04977221182,1339.8066928312624,383780.22727237118,7371.8877392101231,44989.695442038406,3793897.2486915556,-139.03854245469597,312.1742748663122,0]
[22,null,null,null,"Income Taxes - State",null,null,4750908.0224697972,2262749.3634425588,1506793.7413333845,318647.88518677559,87719.39439004584,182.05747764059331,52149.358948147419,1001.717109215943,6113.3524080947491,515527.62590343173,-18.8930287254008,42.419299269491731,0]
[23,null,null,null,"Income Taxes Deferred",null,null,7609774.3938208595,4436302.7142133266,1777739.9389932454,502835.77079750644,86336.072838821856,3746.0195915882214,104195.47727383033,3695.9424381116951,2499.3710089873839,691707.37753393129,367.24748023611323,348.46165127541713,0]
[24,null,null,null,"Investment Tax Credit Adj",null,null,-411211.48262064694,-239725.71617194862,-96064.224534822672,-27171.875554186907,-4665.3662353675072,-202.42469624773537,-5630.43981000658,-199.71866326162942,-135.05920215707238,-37377.98278045289,-19.84505361410114,-18.829918581259903,0]
[25,null,null,null,"Misc Revenues & Expense",null,null,-53483.398835104934,-18482.558832943712,-14399.714170956619,-4616.4900031233756,-101.38894629941636,-9360.697236146787,-498.78377638758769,-12.509773627963758,-22.690927338992811,-3603.6234635600927,-1149.7491632140609,-1235.1925415063183,0]
[26]
[27,null,null,null,"Total Operating Expenses",null,null,236560600.42463958,129852799.95391293,58383888.360327899,15951597.626988137,5540126.766887608,961470.39668246964,3054997.4548758813,107599.54360067243,107128.15421144545,22388305.902009752,95657.917213740599,117028.34792962421,0]
[28]
[29,null,null,null,"Operating Revenue For Return",null,null,102737655.30045772,52553243.219277546,29441864.171091825,6891489.0858380105,1982594.5296928594,40047.223753637401,1230268.898110216,30543.378517155899,94700.294450482674,10466234.614403863,2941.0443059135432,3728.841016620805,0]
[30]
[31]
[32,null,null,null,"Rate Base :"]
[33,null,null,null,"Electric Plant In Service",null,null,2717546303.777298,1571871099.4708533,632873084.58587182,180474503.37824869,40646137.252042487,3408418.1185527006,36949436.356084488,1289476.4130291911,887823.35225791938,248663454.42084125,241435.21475823017,241435.21475823017,0]
[34,null,null,null,"Plant Held For Future Use ",null,null,4140116.03230769,2027953.9489885927,1269049.5794239119,391575.63597905816,3052.3475412922708,0,72004.649476173596,905.46688227888421,676.90425079615454,374897.49976558634,0,0,0]
[35,null,null,null,"Electric Plant Acquisition Adj",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,"Nuclear Fuel",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,"Prepayments",null,null,2197201.2977465475,1270895.4452209701,511693.05223175808,145917.96006628335,32863.375830776931,2755.7877129590788,29874.504585164712,1042.5725751878431,717.82645213417197,201050.36075969884,195.20615580722503,195.20615580722503,0]
[38,null,null,null,"Fuel Stock",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,"Materials & Supplies",null,null,10730678.296329321,6206791.4236729983,2499003.4074698649,712633.24335999647,160497.95443553856,13458.699223903403,145900.92327653299,5091.7095836372764,3505.7164486236206,981888.52559204283,953.34663309128348,953.34663309128348,0]
[40,null,null,null,"Misc Deferred Debits",null,null,1216253.5902517226,703500.01598391111,283246.01506562892,80772.409425955382,18191.414179013831,1525.4572729843228,16536.934279059151,577.11263823241597,397.35048421883482,111290.76946485342,108.05572893265311,108.05572893265311,0]
[41,null,null,null,"Cash Working Capital",null,null,5379092.4689649586,2948723.557028098,1301198.1980156568,364244.17670818651,137895.51586751628,36509.214815104366,68587.637666328854,2746.4234673047031,2105.3600209190554,508592.1495878041,3789.6775841553253,4700.5582038898556,0]
[42,null,null,null,"Weatherization Loans",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,"Miscellaneous Rate Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44]
[45,null,null,null,"Total Rate Base Additions",null,null,2741209645.4628987,1585028963.8617477,638737274.83807874,182169646.80378816,40998637.85989663,3462667.2775776521,37282341.005367748,1299839.6981758324,895226.50991461112,250841173.72601122,246481.50086021662,247392.38147995115,0]
[46]
[47,null,null,null,"Rate Base Deductions :"]
[48,null,null,null,"Accum Provision For Depreciation",null,null,-837214472.54843414,-476478985.72995436,-194695416.44269937,-56524830.073062852,-19722907.736674335,-1124692.6047182642,-11252070.740980882,-366830.99784323963,-234568.09324170876,-76654834.982506201,-79667.573376370332,-79667.573376370332,0]
[49,null,null,null,"Accum Provision For Amortization",null,null,-33598670.001487441,-19433993.92407351,-7824593.0500865197,-2231315.5342596238,-502532.79970550089,-42140.336462037929,-456828.24875641271,-15942.577469921909,-10976.697541699994,-3074376.8137098239,-2985.0097111959985,-2985.0097111959985,0]
[50,null,null,null,"Accum Deferred Income Taxes",null,null,-399807832.30732512,-233185243.01984435,-93214644.433493778,-26356328.854380932,-4137526.0440956522,-455592.89154254616,-5486182.5904749976,-194954.84840490442,-140877.15512581595,-36571997.178422406,-32242.645769964707,-32242.645769964707,0]
[51,null,null,null,"Unamortized ITC",null,null,-29515.404090829092,-17191.680248291144,-6878.3872511185109,-1947.333694426849,-325.77858162773686,-35.816520771225164,-404.22821063664094,-14.484303055223052,-10.28881651570563,-2702.3365155141851,-2.5349744359428188,-2.5349744359428188,0]
[52,null,null,null,"Customer Advance For Construction",null,null,-3604784.289230769,-1407208.5304640422,-199001.33450442523,-63758.438441687038,-3450.7866311854441,-621607.51365293097,-13591.662145170976,-10380.346638626463,-26721.196026454785,-1259064.4807262456,0,0,0]
[53,null,null,null,"Customer Service Deposits",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,"Misc Rate Base Deductions",null,null,-7087147.8091896446,-3441304.2130796234,-1753218.2381709211,-526916.84727206035,-69090.564431543433,-499957.72722067538,-84292.220332349505,-2682.9105040696295,-2591.0833022373436,-580318.05212366069,-61130.589350276387,-65645.363402227638,0]
[55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[56,null,null,null,"Total Rate Base Deductions",null,null,-1281342422.3597581,-733963927.09766412,-297693751.88620615,-85705097.08111158,-24435833.710119843,-2744026.8901172257,-17293369.690900449,-590806.16516381723,-415744.51405443251,-118143293.84400386,-176028.35318224336,-180543.1272341946,0]
[57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[58,null,null,null,"Total Rate Base",null,null,1459867223.1031406,851065036.76408362,341043522.95187259,96464549.722676575,16562804.149776787,718640.38746042643,19988971.3144673,709033.53301201516,479481.99586017861,132697879.88200736,70453.147677973262,66849.254245756543,0]
[59]
[60]
[61,null,null,null,"Return On Rate Base",null,null,7.0374657143185429E-2,6.1749973208975198E-2,8.6328759204281014E-2,7.1440639132719641E-2,0.11970162248882135,5.5726375044352183E-2,6.1547384242819657E-2,4.3077480958348895E-2,0.19750542307765476,7.8872658882796653E-2,4.1744682854433134E-2,5.5779844647369722E-2]
[62]
[63,null,null,null,"Return On Equity",null,null,8.5780859474150137E-2,6.9265753229372479E-2,0.11633081267694505,8.7822071180743422E-2,0.18023534379262268,5.7731375341041655E-2,6.8877822688891213E-2,3.3510449530568705E-2,0.3292191260127813,0.10205338640598328,3.0958320959027889E-2,5.7833762417650696E-2]
[]
[]
[]
[]
[]
[]
[]
[null,"Rocky Mountain Power"]
[null,"Cost Of Service By Rate Schedule"]
[null,"State of Utah"]
[null,"2010 Protocol (Non Wgt)"]
[null,"12 Months Ended June 2013"]
[]
[]
[null,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O"]
[null,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[null,null,null,null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[null,null,null,null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[]
[83,null,null,null,"Total Rate Base",null,null,1459867223.1031406,851065036.76408362,341043522.95187259,96464549.722676575,16562804.149776787,718640.38746042643,19988971.3144673,709033.53301201516,479481.99586017861,132697879.88200736,70453.147677973262,66849.254245756543,0]
[84]
[85]
[86,null,null,null,"Return On Ratebase ($$)",6.9243345727087388E-2,null,101086090.84497379,58930590.57689178,23614994.567740377,6679528.1668551061,1146863.9739530317,49761.06480237034,1384103.2514564916,49095.854058449193,33200.937609260232,9188445.1739213504,4878.4116622274469,4628.8660233368846,0]
[87,null,null,null,"Operating & Maintenance Expense",null,null,104371123.83311331,58109982.491294146,24153753.747136131,7086309.0625108611,2863536.2182652457,845533.06446894491,1352447.7956408719,57965.661297734259,27642.701763584369,9677150.6028317902,87903.016134093472,108899.47176989427,0]
[88,null,null,null,"        Bad Debt to Produce ROR","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,"Depreciation Expense",null,null,67119647.928753525,38050172.285273135,15715580.872105114,4526039.6137812911,1641975.9738045733,108421.79891610326,919557.58514395321,28972.803655464482,20065.93228715807,6093500.952793722,7680.0554965065085,7680.0554965065085,0]
[90,null,null,null,"Amortization Expense",null,null,3647688.067180668,2109789.952804673,849502.22299123032,242253.65132560016,54553.170614853807,4641.9139900975888,49594.573799368663,1730.7363027138649,1191.7385537576713,333764.86663935863,332.31260536751017,332.92755364734649,0]
[91,null,null,null,"Taxes Other Than Income",null,null,14563027.964118797,8489870.676960526,3402108.2761023231,962290.2089488284,165223.64238352445,7168.8574776584037,199401.66038373296,7073.0234951116572,4783.1128773208593,1323738.8338599743,702.81128554526606,666.86034425245771,0]
[92,null,null,null,"Federal Income Taxes",null,null,34963125.096638381,16652140.744929461,11088873.500372244,2345009.7999945879,645549.04977221182,1339.8066928312624,383780.22727237118,7371.8877392101231,44989.695442038406,3793897.2486915556,-139.03854245469597,312.1742748663122,0]
[93,null,null,null,"        FIT Adj to Produce Target ROR","F101",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,"State Income Taxes",null,null,4750908.0224697972,2262749.3634425588,1506793.7413333845,318647.88518677559,87719.39439004584,182.05747764059331,52149.358948147419,1001.717109215943,6113.3524080947491,515527.62590343173,-18.8930287254008,42.419299269491731,0]
[95,null,null,null,"        SIT Adj to Produce Target ROR","F101",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,"Deferred Income Taxes",null,null,7609774.3938208595,4436302.7142133266,1777739.9389932454,502835.77079750644,86336.072838821856,3746.0195915882214,104195.47727383033,3695.9424381116951,2499.3710089873839,691707.37753393129,367.24748023611323,348.46165127541713,0]
[97,null,null,null,"Investment Tax Credit",null,null,-411211.48262064694,-239725.71617194862,-96064.224534822672,-27171.875554186907,-4665.3662353675072,-202.42469624773537,-5630.43981000658,-199.71866326162942,-135.05920215707238,-37377.98278045289,-19.84505361410114,-18.829918581259903,0]
[98,null,null,null,"Misc Revenue & Expenses",null,null,-53483.398835104934,-18482.558832943712,-14399.714170956619,-4616.4900031233756,-101.38894629941636,-9360.697236146787,-498.78377638758769,-12.509773627963758,-22.690927338992811,-3603.6234635600927,-1149.7491632140609,-1235.1925415063183,0]
[99,null,null,null,"Revenue Credits",null,null,-15275557.419917006,-6685621.3817539616,-4988059.8459361754,-1220045.9688074724,-176264.11874929405,-155871.04654724311,-383182.705628581,-9535.4011209121963,-4213.0631807932668,-1647122.5616058551,-2556.0150011862966,-3085.3115855371916,0]
[100]
[101,null,null,null,"Total Revenue Requirements",null,null,322371133.8496964,182097769.14905077,77010823.082132086,21411079.825035773,6510726.6220913464,855360.41493759677,4055918.0007037916,147159.99653820944,136116.0286399124,29929628.514325242,97980.313874781743,118571.90236742391,0]
[102,null,null,null,"Operating Revenues",null,null,324022698.30518031,175720421.79143634,82837692.685483426,21623040.744018644,7346457.1778311636,845646.57388886216,3902083.6473575109,128607.52099691611,197615.38548113455,31207417.954807721,96042.946518467812,117671.87736070779,0]
[103]
[104,null,null,null,"Increase / (Decrease) Required to "]
[105,null,null,null,"Earn Equal Rates of Return",null,null,-1651564.4554839134,6377347.3576144278,-5826869.6033513397,-211960.91898287088,-835730.55573981721,9713.8410487346118,153834.35334628075,18552.47554129333,-61499.35684122215,-1277789.4404824786,1937.3673563139309,900.02500671612506,0]
[106]
[107,null,null,null,"Existing Revenues",null,null,324022698.30518031,175720421.79143652,82837692.685483545,21623040.744018674,7346457.1778311729,845646.5738888639,3902083.6473575165,128607.52099691614,197615.38548113484,31207417.954807758,96042.946518467841,117671.87736070783,0]
[108,null,null,null,"check",null,null,0,0,-1.1920928955078125E-7,-2.9802322387695313E-8,-9.3132257461547852E-9,-1.7462298274040222E-9,-5.5879354476928711E-9,0,-2.9103830456733704E-10,-3.7252902984619141E-8,0,0,0]
[109,null,null,null,"Percent Increase / (Decrease) "]
[110,null,null,null,"Over Existing Rates To "]
[111,null,null,null,"Equal Authorized RoE & RoR",null,null,-5.0970640764443909E-3,3.6292579386041621E-2,-7.0340800358535807E-2,-9.8025491184214279E-3,-0.11375967156818605,1.1486880392672434E-2,3.9423643173425324E-2,0.14425653645666803,-0.31120733181523019,-4.0945054869098024E-2,2.0171885875465093E-2,7.648599027252837E-3]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"2010 Protocol",null,null,"ELECTRIC REVENUES"]
[null,null,"Distribution - Total -  Unbundled",null,null,"(Non-Wgt)"]
[null,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[null,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[null,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[null,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[126,null,"440","Residential Sales",null,"A",null,175720421.79143634,175720421.79143652,0,0,0,0,0,0,0,0,0,0,0]
[127]
[128,null,"442","Commercial & Industrial Sales",null,"A",null,140629596.42943534,0,82837692.685483545,21623040.744018674,0,845646.5738888639,3902083.6473575165,0,0,31207417.954807758,96042.946518467841,117671.87736070783,0]
[129,null,null,null,"Interruptible Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,"Interruptible Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,140629596.42943534,0,82837692.685483545,21623040.744018674,0,845646.5738888639,3902083.6473575165,0,0,31207417.954807758,96042.946518467841,117671.87736070783,0]
[132]
[133,null,"444","Public Street & Highway Lighting",null,"A",null,7672680.0843092147,0,0,0,7346457.1778311729,0,0,128607.52099691614,197615.38548113484,0,0,0,0]
[134]
[135,null,"445","Other Sales to Public Authority",null,"A",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136]
[137,null,"448","Interdepartmental",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[140]
[141,null,"Total Sales to Ultimate Customers",null,null,null,null,324022698.30518091,175720421.79143652,82837692.685483545,21623040.744018674,7346457.1778311729,845646.5738888639,3902083.6473575165,128607.52099691614,197615.38548113484,31207417.954807758,96042.946518467841,117671.87736070783,0]
[142]
[143,null,"447","Sales for Resale",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[144,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[145,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147]
[148,null,"449","Provision for Rate Refund",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149]
[150,null,"State Specific Revenue Credit",null,null,"F140D",null,8461541.2543038726,4730976.1606051913,2054919.975948021,567143.73185737943,167578.26889406634,25341.805355265504,111245.37787532341,3926.840114045358,3516.6949071973854,791324.15277401137,2519.4746945142733,3048.7712788651684,0]
[151]
[152,null,"AGA Revenue",null,null,"A",1,2965395.62,33040.269999999997,1783728.86,300482.54000000004,0,130013.39,206563.33000000002,4661.6400000000003,0,506905.58999999997,0,0,0]
[153]
[154,null,"Total Sales from Electricity",null,null,null,null,335449635.17948478,180484438.22204173,86676341.521431565,22490667.015876051,7514035.446725239,1001001.7692441294,4219892.3552328395,137196.00111096152,201132.08038833222,32505647.697581768,98562.42121298211,120720.648639573,0]
[155]
[156,null,"Other Electric Operating Revenues"]
[157,null,"450","Forfeited Discounts & Interest",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158,null,null,null,"Customers","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[159,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160]
[161,null,"451","Misc Electric Revenue",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,null,"Customer","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[164,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165]
[166,null,"453","Water Sales",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167]
[168,null,"454","Rent of Electric Property",null,"A",1,3437330.19,1683708.2048888211,1053628.0620930251,325105.56339867215,2534.2107013865557,0,59781.840299500305,751.76362841394746,561.9995668826781,311258.54542329808,0,0,0]
[169,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,"System Overhead","F102D",null,411290.35561313166,237896.74625994946,95782.947895129531,27314.133551420859,6151.6391538411472,515.85119197757831,5592.1574537572815,195.15737845289109,134.36870671320361,37634.273408545676,36.540306672023092,36.540306672023092,0]
[171,null,null,null,null,null,null,3848620.5456131315,1921604.9511487705,1149411.0099881545,352419.69695009303,8685.8498552277033,515.85119197757831,65373.997753257587,946.92100686683852,696.36827359588165,348892.81883184379,36.540306672023092,36.540306672023092,0]
[172]
[173,null,"456","Other Electric Revenue",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[176,null,null,null,"Customer","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178]
[179,null,"Total Other Electric Operating Revenues",null,null,null,null,3848620.5456131315,1921604.9511487705,1149411.0099881545,352419.69695009303,8685.8498552277033,515.85119197757831,65373.997753257587,946.92100686683852,696.36827359588165,348892.81883184379,36.540306672023092,36.540306672023092,0]
[180]
[181,null,"Total Electric Operating Revenues",null,null,null,null,339298255.72509789,182406043.1731905,87825752.531419724,22843086.712826144,7522721.2965804664,1001517.620436107,4285266.3529860973,138142.92211782836,201828.44866192809,32854540.51641361,98598.961519654127,120757.18894624502,0]
[182]
[183,null,"Miscellaneous Revenues"]
[184,null,"41160","Gain on Sale of Utility Plant - CR",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,null,"41170","Loss on Sale of Utility Plant ",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[186,null,"4118","Gain from Emission Allowances",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,41181,"Gain from Disposition of NOX Credits",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,null,"4194","Impact Housing Interest Income",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[189,null,"421","(Gain)/Loss on Sale of Utility Plant",null,"F10",null,-53483.398835104934,-18482.558832943712,-14399.714170956619,-4616.4900031233756,-101.38894629941636,-9360.697236146787,-498.78377638758769,-12.509773627963758,-22.690927338992811,-3603.6234635600927,-1149.7491632140609,-1235.1925415063183,0]
[190]
[191,null,"Total Miscellaneous Revenues",null,null,null,null,-53483.398835104934,-18482.558832943712,-14399.714170956619,-4616.4900031233756,-101.38894629941636,-9360.697236146787,-498.78377638758769,-12.509773627963758,-22.690927338992811,-3603.6234635600927,-1149.7491632140609,-1235.1925415063183,0]
[192]
[193,null,"Miscellaneous Expenses"]
[194,null,"4311","Interest on Customer Deposits",null,"F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195]
[196,null,"DFA","Divergence Fairness Adjustment"]
[197,null,null,null,"Production ","F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,null,null,null,"Transmission","F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,null,null,null,"Distribution","F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201]
[202,null,"Net Miscellaneous Revenues And Expense",null,null,null,null,-53483.398835104934,-18482.558832943712,-14399.714170956619,-4616.4900031233756,-101.38894629941636,-9360.697236146787,-498.78377638758769,-12.509773627963758,-22.690927338992811,-3603.6234635600927,-1149.7491632140609,-1235.1925415063183,0]
[203]
[204,null,"Distribution - Total -  Unbundled"]
[205,null,null,null,null,null,null,null,"STEAM POWER GENERATION"]
[206]
[207,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[208,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[209,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[210,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[211,null,"500","Operation Suprvn & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,null,null,null,"Total 500",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214]
[215,null,"501","Fuel Related",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[216,null,null,null,"System Energy - Non NPC","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,null,null,null,"Simple Cycle Combustion Turbine","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,null,null,null,"Cholla - Non NPC","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219,null,null,null,"Cholla","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[220,null,null,null,"Total 501",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221]
[222,null,"502","Steam Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,null,null,null,"Total 502",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225]
[226,null,"503","Steam From Other Sources",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,null,null,null,"System Energy - Non NPC","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,null,null,null,"Total 503",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229]
[230,null,"505","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,null,null,"Total 505",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[233]
[234,null,"506","Misc. Steam Expense",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[235,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[237,null,null,null,"Total 506",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238]
[239,null,"507","Rents",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,null,null,null,"Total 507",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242]
[243,null,"510","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[245,null,null,null,"Total 510",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[246]
[247,null,"511","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[248,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[249,null,null,null,"Total 511",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250]
[251,null,"512","Maintenance of Boiler Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[252,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[253,null,null,null,"Total 512",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[254]
[255,null,"513","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[256,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[257,null,null,null,"Total 513",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258]
[259,null,"514","Maint of Misc. Steam Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[260,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[261,null,null,null,"Total 514",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[262]
[263,null,"Total Steam Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[264]
[265]
[266,null,null,null,null,null,null,"NUCLEAR POWER GENERATION"]
[267]
[268]
[269,null,"517","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[270]
[271,null,"518","Nuclear Fuel Expense",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272]
[273,null,"519","Coolants and Water",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[274]
[275,null,"520","Steam Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[276]
[277,null,"523","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278]
[279,null,"524","Misc. Nuclear Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280]
[281,null,"528","Maint Supervision & Eng",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[282]
[283,null,"529","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284]
[285,null,"530","Maintenance of Reactor Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286]
[287,null,"531","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[288]
[289,null,"532","Maintenance of Misc Nuclear",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290]
[291,null,"Total Nuclear Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[292]
[293]
[294]
[295,null,"Distribution - Total -  Unbundled",null,null,null,null,"HYDRAULIC POWER GENERATION"]
[296]
[297,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[298,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[299,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[300,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[301,null,"535","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302]
[303,null,"536","Water For Power",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304]
[305,null,"537","Hydraulic Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[306]
[307,null,"538","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308]
[309,null,"539","Misc. Hydro Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310]
[311,null,"540","Rents (Hydro Generation)",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312]
[313,null,"541","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[314]
[315,null,"542","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[316]
[317,null,"543","Maint of Dams & Waterways",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318]
[319,null,"544","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320]
[321,null,"545","Maint of Misc. Hydro Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[322]
[323,null,"Total Hydraulic Power Generation ",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[324]
[325]
[326,null,null,null,null,null,null,"OTHER POWER GENERATION"]
[327]
[328]
[329,null,"546","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[330]
[331,null,"547","Fuel",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[332,null,null,null,"Simple Cycle Combustion Turbine","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,null,null,null,"Total 547",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[334]
[335,null,"548","Generation Expense",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[336,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0]
[337,null,null,null,"Total 548",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[338]
[339,null,"549","Miscellaneous Other",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[340,null,null,null,"Wind Generation ","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[341]
[342,null,"550","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[343,null,null,null,"System Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[344,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[345,null,null,null,"Total 550",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[346]
[347,null,"551","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[348]
[349,null,"552","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[350]
[351,null,"553","Maint of Generation & Elect Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[352,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[354,null,null,null,"Total 553",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[355]
[356,null,"554","Maintenance of Misc. Other",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[357,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[358,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[359,null,null,null,"Total 554",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[360]
[361,null,"Total Other Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[362]
[363]
[364,null,null,null,null,null,null,"OTHER POWER SUPPLY"]
[365]
[366]
[367,null,"555","Purchased Power",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[368,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[369,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[370,null,null,null,"Seasonal Contracts","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[371,null,null,null,"Total 555",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[372]
[373]
[374,null,"556","System Control & Load Dispatch",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[375]
[376,null,"557","Other Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[377,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379]
[380,null,"2010 Protocol Stipulated Embedded Cost Differential and Adjustment",null,"Embedded Cost Differentials"]
[381,null,null,null,"Company Owned Hydro","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[382,null,null,null,"Company Owned Hydro","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[383,null,null,null,"Mid-C Contract","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[384,null,null,null,"Mid-C Contract","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[385,null,null,null,"Existing QF Contracts","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387]
[388,null,"Total Other Power Supply",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[389]
[390,null,"TOTAL PRODUCTION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[391]
[392,null,"Distribution - Total -  Unbundled",null,null,null,null,"TRANSMISSION EXPENSE"]
[393]
[394]
[395,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[396,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[397,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[398,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[399,null,"560","Operation Supervision & Eng",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400]
[401,null,"561","Load Dispatching",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[402]
[403,null,"562","Station Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[404]
[405,null,"563","Overhead Line Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[406]
[407,null,"564","Underground Line Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[408]
[409,null,"565","Transm of Electricity by Others",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[410,null,null,"Energy",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[411,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[412]
[413,null,"566","Misc. Transmission Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[414]
[415,null,"567","Rents - Transmission",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[416]
[417,null,"568","Maint Supervision & Engineering",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[418]
[419,null,"569","Maintenance of Structures",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[420]
[421,null,"570","Maint of Station Equipment",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[422]
[423,null,"571","Maintenance of Overhead Lines",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[424]
[425,null,"572","Maint of Underground Lines",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[426]
[427,null,"573","Maint of Misc Transmission Plant",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[428]
[429]
[430,null,"TOTAL TRANSMISSION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[431]
[432]
[433]
[434]
[435]
[436]
[437]
[438]
[439]
[440]
[441]
[442,null,"Distribution - Total -  Unbundled",null,null,null,null,"DISTRIBUTION EXPENSE"]
[443]
[444]
[445,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[446,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[447,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[448,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[449,null,"580","Operation Supervision & Eng",null,"F131",null,6184296.2059355574,3463576.8045596411,1422592.4350729529,417695.15268329158,190829.51242599875,20664.967945357919,79972.651275671757,3589.2980488335929,1484.7901559421296,580962.98876148555,1463.8025031911261,1463.8025031911261,0]
[450]
[451,null,"581","Load Dispatching",null,"F20",null,5985317.0443774806,2931789.1675920933,1834650.0481176635,566096.29051435879,4412.7429332160727,0,104096.27469883878,1309.0228199721071,978.5925124044179,541984.90518893336,0,0,0]
[452]
[453,null,"582","Station Expense",null,"F120",null,1949220.9263417358,954787.31614741066,597485.18579549505,184358.94500051264,1437.0852545015005,0,33900.733326700189,426.30568353023398,318.69539899008299,176506.65973459545,0,0,0]
[454]
[455,null,"583","Overhead Line Expenses",null,"F132",null,2058446.3565605157,1122399.8206616913,528452.3952662003,163058.31239072233,22964.894712165249,0,29983.879355809284,377.05078708722272,281.87367814383163,190928.12970869642,0,0,0]
[456]
[457,null,"584","Underground Line Expense",null,"F133",null,196.72,118.08062074524975,43.335970775040749,13.371668524337498,0.50007777660039743,0,2.4588411957734708,3.0920215399320935E-2,2.3115174777741446E-2,18.918785592821074,0,0,0]
[458]
[459,null,"585","Street Lighting & Signal Systems",null,"F130",null,103720.30603575213,0,0,0,103720.30603575213,0,0,0,0,0,0,0,0]
[460]
[461,null,"586","Meter Expenses",null,"F127",null,2002377.5909216045,1385157.9602819686,234038.57013889766,27181.496502171543,0,85079.036222971947,19810.450739652297,4329.0485706674417,1230.1837850036802,233497.70174566068,6026.5714673054053,6026.5714673054053,0]
[462]
[463,null,"587","Customer Installation Expenses",null,"F20",null,4503465.99,2205933.7388826059,1380425.4701948045,425941.57878260425,3320.2314221632573,0,78324.010126129622,984.93358098984675,736.31155459373292,407799.71545610903,0,0,0]
[464]
[465,null,"588","Misc. Distribution Expenses",null,"F131",null,2091980.8920311627,1171634.7749104931,481224.71696364786,141295.02355802755,64552.485899310217,6990.4022440958297,27052.594633679528,1214.1628867578945,502.2645312373113,196524.13645708992,495.16497341187198,495.16497341187198,0]
[466]
[467,null,"589","Rents",null,"F131",null,498493.13952305581,279186.05736042268,114669.89057552507,33668.854319237289,15382.057973159343,1665.7262857716562,6446.2982824350747,289.31997974640359,119.68341776031556,46829.267966895393,117.9916810512902,117.9916810512902,0]
[468]
[469,null,"590","Maint Supervision & Engineering",null,"F131",null,2394058.2442519409,1340816.2105167781,550712.48756294395,161697.70828663436,73873.720186875726,7999.800661116934,30958.928667978253,1389.485286400108,574.79040386288079,224901.78130775251,566.66568579911598,566.66568579911598,0]
[470]
[471,null,"591","Maintenance of Structures",null,"F119",null,451699.74679433281,221256.18657072369,138457.32081468235,42722.139728045477,333.02076578793714,0,7855.9348778138556,98.789299204266712,73.852393580911823,40902.502344494314,0,0,0]
[472]
[473,null,"592","Maint of Station Equipment",null,"F120",null,4235818.6233768109,2074831.9702741178,1298384.8280010757,400627.26706144749,3122.905362924701,0,73669.103194407318,926.39758230882194,692.55151531757531,383563.60038521152,0,0,0]
[474]
[475,null,"593","Maintenance of Overhead Lines",null,"F134",null,32416265.13111598,18812236.766090009,7516553.8695413982,2244402.4902485721,311692.30564119777,0,406957.86353982118,17621.964387714241,7379.1219988946059,3099420.7496683761,0,0,0]
[476]
[477,null,"594","Maint of Underground Lines",null,"F135",null,10917613.943270421,6956028.2380012581,2114568.2731146109,618597.21365539404,22605.356609851104,0,111148.67462280237,7052.8905782542424,2651.9218124456443,1084961.3748758049,0,0,0]
[478]
[479,null,"595","Maint of Line Transformers",null,"F125",null,468268.43573943648,275468.51554580865,119227.67976972957,28222.813605992666,1789.9658433326085,0,8624.1721191508786,56.968993607736515,371.50076870515392,34506.819093109152,0,0,0]
[480]
[481,null,"596","Maint of Street Lighting & Signals",null,"F130",null,1694291.86,0,0,0,1694291.86,0,0,0,0,0,0,0,0]
[482]
[483,null,"597","Maintenance of Meters",null,"F127",null,3527436.521816934,2440127.5762056615,412287.97383903764,47883.577959574257,0,149877.27638110929,34898.566468945617,7626.1560767184928,2167.1213418702632,411335.16706950002,10616.553237258659,10616.553237258659,0]
[484]
[485,null,"598","Maint of Misc. Distribution Plant",null,"F131",null,1556898.4711711234,871956.52540496399,358138.08289760392,105154.88310602793,48041.388422698117,5202.412033571225,20133.139545789116,903.6068873032159,373.79637824875624,146257.6110344849,368.51273021615611,368.51273021615611,0]
[486]
[487,null,"TOTAL DISTRIBUTION EXPENSE",null,null,null,null,83039866.149263859,46507305.709626399,19101912.563637044,5608617.1190711381,2562370.3395667113,277479.62177399482,1073835.734316821,48195.432369311267,19937.074762176075,7800902.0295837922,19655.262278233626,19655.262278233626,0]
[488]
[489]
[490,null,null,null,null,null,null,"CUSTOMER ACCOUNTS EXPENSE"]
[491]
[492]
[493,null,"901","Supervision",null,"F136",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[494]
[495,null,"902","Meter Reading Expense",null,"F47",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[496]
[497,null,"903","Customer Receipts & Collections",null,"F48",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[498]
[499,null,"904","Uncollectible Accounts",null,"F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[500]
[501,null,"905","Misc. Customer Accounts Exp",null,"F136",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[502]
[503,null,"TOTAL CUSTOMER ACCOUNTS EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[504]
[505,null,"Distribution - Total -  Unbundled",null,null,null,null,"CUSTOMER SERVICE EXPENSE"]
[506]
[507,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[508,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[509,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[510,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[511,null,"907","Supervision",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[512]
[513,null,"908","Customer Assistance",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[514]
[515,null,"909","Informational & Instructional Adv",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[516]
[517,null,"910","Misc. Customer Service",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[518]
[519,null,"TOTAL CUSTOMER SERVICE EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[520]
[521]
[522,null,null,null,null,null,null,"SALES EXPENSE"]
[523]
[524]
[525,null,"911","Supervision",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[526]
[527,null,"912","Demonstration & Selling Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[528]
[529,null,"913","Advertising Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[530]
[531,null,"916","Misc. Sales Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[532]
[533,null,"TOTAL SALES EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[534]
[535]
[536,null,null,null,null,null,null,"ADMINISTRATION & GENERAL EXPENSE"]
[537]
[538]
[539,null,"920","Administrative & General Salaries",null,"F102D",null,8934991.3239480164,5168138.116585209,2080816.621992832,593380.18257024931,133639.99840378133,11206.5013484132,121485.65520576295,4239.6556580607257,2919.0648706138973,817577.90281068045,793.81225120685053,793.81225120685053,0]
[540,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[541,null,null,null,"Administrative & General Salaries",null,null,8934991.3239480164,5168138.116585209,2080816.621992832,593380.18257024931,133639.99840378133,11206.5013484132,121485.65520576295,4239.6556580607257,2919.0648706138973,817577.90281068045,793.81225120685053,793.81225120685053,0]
[542]
[543,null,"921","Office Supplies & expenses",null,"F102D",null,-2298793.5215171021,-1329657.9694340616,-535352.25683785486,-152664.78388547568,-34382.883139770543,-2883.2073546124029,-31255.815145086206,-1090.7781112323355,-751.01666808226503,-210346.3470948599,-204.23192303323955,-204.23192303323955,0]
[544,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[545,null,null,null,"Office Supplies & expenses",null,null,-2298793.5215171021,-1329657.9694340616,-535352.25683785486,-152664.78388547568,-34382.883139770543,-2883.2073546124029,-31255.815145086206,-1090.7781112323355,-751.01666808226503,-210346.3470948599,-204.23192303323955,-204.23192303323955,0]
[546]
[547,null,"923","Outside Services",null,"F102D",null,1595467.8537088572,922843.45105505246,371558.95394710882,105956.34310033197,23863.29361635277,2001.0777857183116,21692.965391924819,757.04990279071842,521.23992011862572,145989.98639662631,141.74629641623125,141.74629641623125,0]
[548,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[549,null,null,null,"Outside Services",null,null,1595467.8537088572,922843.45105505246,371558.95394710882,105956.34310033197,23863.29361635277,2001.0777857183116,21692.965391924819,757.04990279071842,521.23992011862572,145989.98639662631,141.74629641623125,141.74629641623125,0]
[550]
[551,null,"924","Property Insurance",null,"F102D",null,1421564.4650486261,822255.02304736327,331059.63518725621,94407.274861595608,21262.233610768297,1782.9635773372579,19328.467615943147,674.53270059566319,464.42562066226179,130077.31646359286,126.29618175580865,126.29618175580865,0]
[552,null,null,"System Generation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[553]
[554,null,"925","Injuries & Damages",null,"F102D",null,6453328.2912535099,3732705.5742599401,1502876.9798159716,428570.88281511143,96521.949633088807,8093.9342385092014,87743.433350577296,3062.1059172161627,2108.3046676326608,590498.45928452222,573.33363547053523,573.33363547053523,0]
[555]
[556,null,"926","Employee Pensions & Benefits",null,"F138D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[557]
[558,null,"927","Franchise Requirements",null,"F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[559]
[560,null,"928","Regulatory Commission Expense",null,"F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[561,null,null,null,"Regulatory Expense","F103",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[562]
[563,null,"929","Duplicate Charges",null,"F102D",null,-521131.57764704741,-301430.61952116562,-121363.21230742734,-34608.780185215779,-7794.5261142277795,-653.61694442271096,-7085.6264839539108,-247.27706627354203,-170.25387335294349,-47685.067270197738,-46.298940405035708,-46.298940405035708,0]
[564]
[565,null,"930","Misc General Expenses"]
[566,null,null,null,"Situs","F102D",null,13928.81050799388,8056.6408959027403,3243.7972661416666,925.02385537491546,208.3321792451809,17.469880840427496,189.38470217258794,6.6092241323160694,4.5505473893797816,1274.5269996234481,1.2374785856085948,1.2374785856085948,0]
[567,null,null,null,"Customer","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[568,null,null,null,"Labor","F138D",null,1075193.5022890596,602172.85054480389,247330.02619246603,72619.922970648127,33177.364888909593,3592.7838059463188,13903.938645419916,624.03057864219193,258.14363910957417,101005.45151560778,254.49475375306102,254.49475375306102,0]
[569]
[570,null,"931","Rents",null,"F102D",null,640012.37887082074,370193.12614924111,149048.65018348236,42503.752768478531,9572.6173859230912,802.72037507114658,8702.0032105151495,303.68603672125585,209.09227375660674,58563.009131034341,56.860678298589669,56.860678298589669,0]
[571]
[572,null,"935","Maintenance of General Plant",null,"F108",null,4016696.157386709,1607400.5880854609,1022621.9880591123,326602.12456862442,25097.498234463583,544092.81598214945,43907.654830775056,1440.6140877698326,2142.0760035604981,289293.33501136868,66550.503443811438,87546.959079612236,0]
[573]
[574,null,"TOTAL ADMINISTRATIVE & GEN EXPENSE",null,null,null,null,21331257.683849446,11602676.781667748,5051841.1834990885,1477691.9434397228,301165.87869853433,568053.44269495015,278612.06132405082,9770.2289284229901,7705.6270014082957,1876248.5732479985,68247.753855859846,89244.209491660644,0]
[575]
[576]
[577,null,"TOTAL O & M EXPENSE",null,null,null,null,104371123.83311331,58109982.491294146,24153753.747136131,7086309.0625108611,2863536.2182652457,845533.06446894491,1352447.7956408719,57965.661297734259,27642.701763584369,9677150.6028317902,87903.016134093472,108899.47176989427,0]
[578]
[579,null,"Distribution - Total -  Unbundled",null,null,null,null,"DEPRECIATION EXPENSE"]
[580]
[581,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[582,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[583,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[584,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[585,null,"403SP","Steam Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[586,null,null,null,"System Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[587,null,null,null,"Total 403SP",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[588]
[589,null,"403NP","Nuclear Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[590]
[591,null,"403HP","Hydro Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[592]
[593,null,"403OP","Other Production Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[594,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[595,null,null,null,"System Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[596,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[597,null,null,null,"Total 403OP",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[598]
[599,null,"403TP","Transmission Depreciation",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[600]
[601,null,"403","Distribution Depreciation"]
[602,null,null,null,"Land Rights","F118",null,206680.42,101238.31570102017,63352.741331251775,19548.006933711014,152.37748577510615,0,3594.5734562886578,45.20218130726586,33.792013016686653,18715.410897629343,0,0,0]
[603,null,null,null,"Structures","F119",null,739949.62,362449.68552129855,226813.14888956604,69985.053747988452,545.53625687351121,0,12869.159367117983,161.83118304812075,120.98091919269537,67004.224114914658,0,0,0]
[604,null,null,null,"Station Equip","F120",null,10296806.109999999,5043686.8072765348,3156229.7677974659,973880.5312731507,7591.437188658464,0,179081.43368180143,2251.9699576282205,1683.5160587510832,932400.64676600893,0,0,0]
[605,null,null,null,"Poles & Towers","F121",null,11598755.369999999,5623307.036466483,3503015.2688474585,1080884.0363557581,150388.35115406403,0,198757.70862912008,2499.4014146385921,1868.489588218526,1038035.0775442598,0,0,0]
[606,null,null,null,"OH Conductors","F122",null,6759353.9500000002,4311160.2257737322,1266580.7765008493,390813.8666279001,56684.892831821686,0,71864.571978821943,903.70539137896117,675.58740453569749,660670.32349095971,0,0,0]
[607,null,null,null,"UG Conduit","F123",null,4007152.65,2475811.8402356799,833640.8005454333,257226.69306573071,2603.2690011445939,0,47299.975198415508,594.80271602391247,444.65953945036256,389530.60969812109,0,0,0]
[608,null,null,null,"UG Conductor","F124",null,11267664.140000001,6691230.0242478931,2532419.4531705026,781398.75227816775,36401.075960755152,0,143687.03792877943,1806.88129452406,1350.7789769948577,1079370.1361423847,0,0,0]
[609,null,null,null,"Line Transformer","F125",null,9293131.7400000002,5466875.4282936687,2366161.0533389975,560102.50722920091,35523.189526799921,0,171153.0428591611,1130.5916057654251,7372.7061693505284,684813.22097705514,0,0,0]
[610,null,null,null,"Services","F126",null,4305927.08,3440984.3957207245,330890.08474245609,30083.117764555362,0,0,0,12024.224112301179,3416.918357172091,488528.3393027907,0,0,0]
[611,null,null,null,"Meters","F127",null,2405317.44,1663894.2695556206,281134.31599514611,32651.248135413196,0,102199.55044109267,23796.921656726703,5200.1860552389398,1477.7345321332107,280484.60827523551,7239.3026766966095,7239.3026766966095,0]
[612,null,null,null,"Inst Cust Premises","F128",null,268396.62,0,0,0,268396.62,0,0,0,0,0,0,0,0]
[613,null,null,null,"Leased Property","F129",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[614,null,null,null,"Street Lighting","F130",null,1009487.54,0,0,0,1009487.54,0,0,0,0,0,0,0,0]
[615,null,null,"Total Distribution Expense",null,null,null,62158622.679999992,35180638.02879265,14560237.411159126,4196573.8134115767,1567774.2894058926,102199.55044109267,852104.42475623277,26618.795911854679,18445.163558815737,5639552.5972093595,7239.3026766966095,7239.3026766966095,0]
[616]
[617,null,"403GP","General Depreciation"]
[618,null,null,null,"Situs","F107D",null,3279243.2218642039,1896765.3435819589,763683.31610168028,217777.2614581841,49047.396135791991,4112.9131809115397,44586.614238725546,1556.0017436693754,1071.3299368838002,300060.36927557213,291.33810541324863,291.33810541324863,0]
[619,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[620,null,null,null,"System Overheads","F102D",null,1681782.0268893314,972768.91289852734,391660.14484430815,111688.53891153049,25154.288262888746,2109.335294099053,22866.546148994912,798.00599994042841,549.43879145853384,153887.9863087906,149.4147143966502,149.4147143966502,0]
[621,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[622,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[623,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[624,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[625,null,null,"Total General Expense",null,null,null,4961025.2487535356,2869534.2564804861,1155343.4609459885,329465.80036971462,74201.684398680736,6222.2484750105923,67453.160387720462,2354.0077436098036,1620.768728342334,453948.35558436275,440.75281980989882,440.75281980989882,0]
[626]
[627,null,"403GV0","General Vehicles",null,"F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[628]
[629,null,"403MP","Mining Depreciation",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[630]
[631,null,"403EP","Experimental Plant Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[632]
[633]
[634,null,"TOTAL DEPRECIATION EXPENSE",null,null,null,null,67119647.928753525,38050172.285273135,15715580.872105114,4526039.6137812911,1641975.9738045733,108421.79891610326,919557.58514395321,28972.803655464482,20065.93228715807,6093500.952793722,7680.0554965065085,7680.0554965065085,0]
[635]
[636,null,null,null,null,null,null,"AMORTIZATION EXPENSE"]
[637]
[638]
[639,null,"404CLG","Amort of LT Plant - Cap. Lease Gen"]
[640,null,null,"Division",null,"F10",null,384.91345243586693,133.01670584121234,103.63297427527289,33.224311542286415,0.72968379364341307,67.367788301576596,3.5896855766453299,9.0031304315127916E-2,0.16330381709567704,25.934835460146019,8.2746035122489978,8.8895290114240755,0]
[641,null,null,"System Overheads",null,"F102D",null,164260.5385456736,95010.853343907365,38253.653143146628,10908.678566936942,2456.8326160778479,206.01989190178639,2233.3876358880652,77.941667360629509,53.663976864941098,15030.320875497482,14.593414045955196,14.593414045955196,0]
[642,null,null,"Customer - System",null,"F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[643,null,null,"Total Amort. Cap. Lease General",null,null,null,164645.45199810946,95143.870049748584,38357.2861174219,10941.902878479228,2457.5622998714912,273.387680203363,2236.9773214647107,78.031698664944642,53.827280682036772,15056.255710957628,22.868017558204194,23.482943057379273,0]
[644]
[645,null,"404CLS","Amort of LT Plant - Cap Lease Steam",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[646]
[647,null,"404IP","Amort of LT Plant - Intangible Plant"]
[648,null,null,null,"Situs","F107D",null,1644951.4316247187,951465.52307503705,383082.88807416579,109242.58854068779,24603.415798224916,2063.1413918856856,22365.774650163428,780.52987311030586,537.40622277404361,150517.8788577622,146.14257045377593,146.14257045377593,0]
[649,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[650,null,null,null,"System Overheads","F102D",null,1838091.163044791,1063180.5512814722,428062.04350198986,122069.15825256211,27492.192346838314,2305.3823277878851,24991.821611724983,872.17472484247548,600.50504231033619,168190.73055271697,163.30170127297737,163.30170127297737,0]
[651,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[652,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[653,null,null,null,"System Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[654,null,null,"Total Amort. Intangible Plant",null,null,null,3483042.5946695097,2014646.0743565094,811144.93157615559,231311.74679324991,52095.608145063234,4368.5237196735707,47357.596261888408,1652.7045979527813,1137.9112650843799,318708.6094104792,309.4442717267533,309.4442717267533,0]
[655]
[656,null,"Distribution - Total -  Unbundled",null,null,null,null,"AMORTIZATION EXPENSE (continued)"]
[657]
[658]
[659,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[660,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[661,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[662,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[663,null,"404O","Amort of LT Plant - Other Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[664]
[665,null,"404330","Amort of Other Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[666]
[667,null,"405","Amort of Other Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[668]
[669,null,"406","Amort of Plant Acquisition Adj",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[670]
[671,null,"407","Amort of Prop Losses, Unrec Plant,",null,"F151",null,2.0513049070474271E-2,8.3984149134903076E-3,5.2976527908846121E-3,1.653871038763025E-3,1.6991908904387341E-4,2.5902206551043734E-3,2.1601554086979363E-4,6.0961387823011459E-6,7.9912547063533583E-6,1.5179218822640637E-3,3.1608255266234251E-4,3.3886321390322419E-4,0]
[672]
[673]
[674,null,"TOTAL AMORTIZATION EXPENSE",null,null,null,null,3647688.067180668,2109789.952804673,849502.22299123032,242253.65132560016,54553.170614853807,4641.9139900975888,49594.573799368663,1730.7363027138649,1191.7385537576713,333764.86663935863,332.31260536751017,332.92755364734649,0]
[675]
[676]
[677,null,null,null,null,null,null,"TAX OTHER THAN INCOME"]
[678]
[679]
[680,null,"408","Taxes Other Than Income",null,"F101D",null,14563027.964118797,8489870.676960526,3402108.2761023231,962290.2089488284,165223.64238352445,7168.8574776584037,199401.66038373296,7073.0234951116572,4783.1128773208593,1323738.8338599743,702.81128554526606,666.86034425245771,0]
[681,null,null,null,"Customer - System","F101D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[682,null,null,"Total Taxes Other Than Income",null,null,null,14563027.964118797,8489870.676960526,3402108.2761023231,962290.2089488284,165223.64238352445,7168.8574776584037,199401.66038373296,7073.0234951116572,4783.1128773208593,1323738.8338599743,702.81128554526606,666.86034425245771,0]
[683]
[684]
[685,null,null,null,null,null,null,"DEFERRED  ITC"]
[686]
[687]
[688,null,"41140","Deferred I T C - Federal",null,"F101D",null,-411211.48262064694,-239725.71617194862,-96064.224534822672,-27171.875554186907,-4665.3662353675072,-202.42469624773537,-5630.43981000658,-199.71866326162942,-135.05920215707238,-37377.98278045289,-19.84505361410114,-18.829918581259903,0]
[689]
[690,null,"41141","Deferred I T C - Idaho",null,"F101D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[691]
[692,null,"TOTAL DEFERRED ITC",null,null,null,null,-411211.48262064694,-239725.71617194862,-96064.224534822672,-27171.875554186907,-4665.3662353675072,-202.42469624773537,-5630.43981000658,-199.71866326162942,-135.05920215707238,-37377.98278045289,-19.84505361410114,-18.829918581259903,0]
[693]
[694,null,427,"Interest on Long-Term Debt",null,null,null,37120460.381962314,21640273.498655345,8671810.9578143638,2452831.6271345331,421147.14648439828,18273.074160058808,508265.27646647609,18028.797931163477,12191.925504950181,3374146.8504649317,1791.4322862908587,1699.795059799088,0]
[695]
[696]
[697]
[698,null,null,null,null,null,null,"DEFERRED INCOME TAXES"]
[699]
[700]
[701,null,"41010","Deferred Income Tax - Federal-DR",null,"F101D",null,48659725.157400988,28367368.021309327,11367529.75265439,3215318.7650588504,552064.93098109565,23953.441235910217,666264.59923775704,23633.229308627415,15981.906961979917,4423034.000518891,2348.3168525400583,2228.1932816200483,0]
[702]
[703,null,41020,"Deferred Income Tax - State-DR",null,"F101D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[704]
[705,null,41120,"Deferred Income Tax - Federal-CR",null,"F101D",null,-41049950.763580129,-23931065.307096001,-9589789.813661145,-2712482.994261344,-465728.85814227379,-20207.421644321996,-562069.12196392671,-19937.28687051572,-13482.535952992534,-3731326.6229849597,-1981.0693723039451,-1879.7316303446312,0]
[706]
[707,null,"41111","Deferred Income Tax - State-CR",null,"F101D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[708]
[709,null,"TOTAL DEFERRED INCOME TAXES",null,null,null,null,7609774.3938208595,4436302.7142133266,1777739.9389932454,502835.77079750644,86336.072838821856,3746.0195915882214,104195.47727383033,3695.9424381116951,2499.3710089873839,691707.37753393129,367.24748023611323,348.46165127541713,0]
[710]
[711,null,"SCHMAF","Additions - Flow Through"]
[712,null,null,null,"S","F101D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[713,null,null,null,"SNP","F104D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[714,null,null,null,"SO","F102D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[715,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[716,null,null,null,"TROJP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[717,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[718]
[719]
[720,null,"SCHMAP","Additions - Permanent"]
[721,null,null,null,"S","F101D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[722,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[723,null,null,null,"SNP","F104D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[724,null,null,null,"SO","F102D",null,-133012.16366228441,-76936.306714708306,-30976.406248307023,-8833.4480802960188,-1989.4530050485594,-166.82735745266626,-1808.5154497619305,-63.114305522629984,-43.455121581400618,-12171.002955968195,-11.81721181884679,-11.81721181884679,0]
[725,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[726,null,null,null,"BADDEBT","F80",null,1704.7475421404181,1501.4351019885828,95.476768069487221,28.458389755928685,0,47.476478040889639,7.1746938105265556,0,0,24.726110475003466,0,0,0]
[727]
[728]
[729,null,"SCHMAT","Additions - Temporary"]
[730,null,null,null,"S","F101D",null,244877.40081514823,142757.22533480931,57206.470659555038,16180.915519618975,2778.2365178296368,120.54438062389956,3352.9400913945206,118.93293164408354,80.428071146306436,22258.676272020759,11.817775897424196,11.213260608273368,0]
[731,null,null,null,"SGCT","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[732,null,null,null,"CIAC","F104D",null,19911629.497310635,11597820.801869662,4640285.3934109742,1313706.799057663,219776.16825332277,24162.477643359045,272699.71767245902,9771.3748073663774,6941.0231279942573,1823045.4615625904,1710.1399526266675,1710.1399526266675,0]
[733,null,null,null,"SNP","F104D",null,6092845.7547123479,3548867.4217311209,1419901.0263683544,401986.83360677835,67250.2616578952,7393.5811909595959,83444.56777665086,2989.9853008417303,2123.913731142497,557841.57708586741,523.29313136992096,523.29313136992096,0]
[734,null,null,null,"TROJD","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[735,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[736,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[737,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[738,null,null,null,"GPS","F102D",null,-557416.53564550949,-322418.404253304,-129813.3988822197,-37018.494332780021,-8337.2375230233174,-699.1264940119778,-7578.9791618397785,-264.49428808195694,-182.10818214685628,-51005.247311609142,-49.522608246380415,-49.522608246380415,0]
[739,null,null,null,"SO","F102D",null,3806198.5194176063,2201564.4933833587,886402.77966259175,252772.79971131304,56929.02719402832,4773.8343881608325,51751.423611941151,1806.0421665212011,1243.4864216191827,348278.32399187546,338.15444309844412,338.15444309844412,0]
[740,null,null,null,"SNPD","F104D",null,13277.575798766353,7733.7188710814653,3094.259113612181,876.01276451024546,146.55228157695748,16.112148352249552,181.84303661271426,6.5157987034906606,4.6284489531799329,1215.6526066218548,1.140364371010727,1.140364371010727,0]
[741,null,null,null,"BADDEBT","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[742,null,null,null,"TAXDEPR","F151D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[743,null,null,null,"SCHMDEXP","F151D",null,85316029.678640768,48365712.993811347,19976132.257499743,5753065.4872617032,2087121.6586449635,137815.34468054338,1168853.0057344371,36827.436567707635,25505.879833547071,7745471.3214111691,9762.1465978051001,9762.1465978051001,0]
[744]
[745]
[746,null,"TOTAL SCHEDULE - M ADDITIONS",null,null,null,null,114696134.47492962,65466603.379135355,26822327.858352374,7692765.3638982661,2423675.2140215444,173463.41705857526,1570903.1780057042,51192.678979179931,35673.796330674239,10434959.488773042,12285.352445103341,12284.74792981419,0]
[747]
[748,null,"SCHMDF","Deductions - Flow Through"]
[749,null,null,null,"S","F101D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[750,null,null,null,"DGP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[751,null,null,null,"DGU","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[752]
[753,null,"SCHMDP","Deductions - Permanent"]
[754,null,null,null,"S","F101D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[755,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[756,null,null,null,"SNP","F104D",null,45234.510648715361,26347.504539240439,10541.630410995613,2984.4309929174733,499.2794499582032,54.891431783897687,619.509231257171,22.198251420663617,15.768362134231291,4141.527912383227,3.8850333122325749,3.8850333122325749,0]
[757,null,null,null,"IBT","F150D",null,-84100.827858869248,-40055.310227563554,-26673.343381803115,-5640.7219026215334,-1552.8134101081555,-3.2227912043499449,-923.15074068062756,-17.732449832118157,-108.21889122713392,-9125.8976005300174,0.33444540476313978,-0.75090870395405518,0]
[758,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[759,null,null,null,"SO","F102D",null,-251013.984355466,-145190.39731649042,-58457.143612391621,-16670.04683768607,-3754.3974305471224,-314.82834757887065,-3412.9410146711334,-119.10619948478971,-82.006358730419535,-22968.51552115607,-22.300858364747629,-22.300858364747629,0]
[760]
[761]
[762,null,"SCHMDT","Deductions - Temporary"]
[763,null,null,null,"S","F101D",null,-65176.902465242085,-37996.457496211202,-15226.152132238341,-4306.7345092274782,-739.4592148772698,-32.084256499389056,-892.42310062571494,-31.655351044514248,-21.406844940041893,-5924.3995875390356,-3.145435325834518,-2.9845367132693119,0]
[764,null,null,null,"BADDEBT","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[765,null,null,null,"SNP","F104D",null,10116791.332613477,5892673.5745764477,2357657.3205750776,667474.12913127185,111664.87576521674,12276.5816042237,138554.5136086175,4964.6845815523884,3526.6266193957845,926261.23477176018,868.89568995979323,868.89568995979323,0]
[766,null,null,null,"CN","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[767,null,null,null,"TROJD","F10",null,15033.175068247552,5195.0988287314012,4047.4881697800629,1297.6083033117923,28.498521277668637,2631.1155120435337,140.19871576887479,3.5162615149635434,6.3779918736964136,1012.9106150259344,323.17281309023963,347.18933582938371,0]
[768,null,null,null,"DGP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[769,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[770,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[771,null,null,null,"GPS","F102D",null,9889728.2703061048,5720372.8334293636,2303159.5919616912,656785.05482995743,147919.927657361,12403.957561724243,134466.84783060499,4692.6785821835156,3230.9777734637728,904939.13261368999,878.63403303304597,878.63403303304597,0]
[772,null,null,null,"SO","F102D",null,-2014345.2419371314,-1165128.6551241325,-469108.80043282534,-133774.33777876626,-30128.411450789776,-2526.4448337442514,-27388.280822550827,-955.80733015115197,-658.08731310874873,-184318.49553402144,-178.96065852063779,-178.96065852063779,0]
[773,null,null,null,"TAXDEPR","F151D",null,110669097.13446005,62738383.507191822,25912369.920438621,7462683.925035865,2707344.3342598681,178769.45076463779,1516196.9833192416,47771.317653629172,33085.373328212489,10047166.063050248,12663.129708950886,12663.129708950886,0]
[774,null,null,null,"SNPD","F104D",null,1036515.7426687351,603733.80508172361,241553.75437233233,68386.054424030706,11440.62359581117,1257.7970307556038,14195.601139876593,508.65670319548138,361.32049078984505,94900.084433854907,89.022698182673622,89.022698182673622,0]
[775]
[776]
[777,null,"TOTAL SCHEDULE - M DEDUCTIONS",null,null,null,null,129357763.20914862,73598335.503482938,30259864.266369238,8699219.3616890535,2942722.4577431702,204517.21367614192,1771556.8581668383,56838.750702983612,39356.725157863475,11756083.645153716,14622.667469722415,14645.759536965408,0]
[778]
[779,null,"TOTAL SCHEDULE - M ADJUSTMENTS",null,null,null,null,-14661628.734219,-8131732.1243475825,-3437536.4080168642,-1006453.9977907874,-519047.24372162577,-31053.796617566666,-200653.68016113411,-5646.0717238036814,-3682.9288271892365,-1321124.1563806739,-2337.3150246190744,-2361.0116071512184,0]
[780]
[781]
[782]
[783,null,null,null,null,null,null,"INCOME TAXES"]
[784]
[785,null,null,"State Income Taxes Before Credits",null,"F150D",null,4750908.0224698391,2262749.3634425709,1506793.7413333927,318647.88518677762,87719.394390046436,182.05747764070958,52149.358948147754,1001.7171092159457,6113.35240809477,515527.62590343476,-18.893028725399478,42.419299269493713,0]
[786,null,null,"Renewable Energy Credits",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[787,null,"40911","State Income Taxes",null,"",null,4750908.0224698391,2262749.3634425709,1506793.7413333927,318647.88518677762,87719.394390046436,182.05747764070958,52149.358948147754,1001.7171092159457,6113.35240809477,515527.62590343476,-18.893028725399478,42.419299269493713,0]
[788]
[789,null,"Calculation of Taxable Income"]
[790]
[791,null,null,"Operating Revenues",null,null,null,339298255.7250973,182406043.17319047,87825752.531419724,22843086.712826148,7522721.2965804674,1001517.620436107,4285266.3529860973,138142.92211782833,201828.44866192812,32854540.516413614,98598.961519654142,120757.18894624502,0]
[792,null,null,"Operating Deductions"]
[793,null,null,"   O & M Expenses",null,null,null,104371123.83311331,58109982.491294146,24153753.747136131,7086309.0625108611,2863536.2182652457,845533.06446894491,1352447.7956408719,57965.661297734259,27642.701763584369,9677150.6028317902,87903.016134093472,108899.47176989427,0]
[794,null,null,"   Depreciation Expense",null,null,null,67119647.928753525,38050172.285273135,15715580.872105114,4526039.6137812911,1641975.9738045733,108421.79891610326,919557.58514395321,28972.803655464482,20065.93228715807,6093500.952793722,7680.0554965065085,7680.0554965065085,0]
[795,null,null,"   Amortization Expense",null,null,null,3647688.067180668,2109789.952804673,849502.22299123032,242253.65132560016,54553.170614853807,4641.9139900975888,49594.573799368663,1730.7363027138649,1191.7385537576713,333764.86663935863,332.31260536751017,332.92755364734649,0]
[796,null,null,"   Taxes Other Than Income",null,null,null,14563027.964118797,8489870.676960526,3402108.2761023231,962290.2089488284,165223.64238352445,7168.8574776584037,199401.66038373296,7073.0234951116572,4783.1128773208593,1323738.8338599743,702.81128554526606,666.86034425245771,0]
[797,null,null,"   Interest & Dividends (AFUDC-Equity)",null,"F104D",null,-6777388.9411384994,-3947589.6462674742,-1579429.6952581261,-447150.84383397223,-74805.960629542882,-8224.2645581932848,-92819.728845122445,-3325.916021494314,-2362.5396100408843,-620516.17382976238,-582.08614238711789,-582.08614238711789,0]
[798,null,null,"   Misc Revenue & Expense",null,null,null,-53483.398835104934,-18482.558832943712,-14399.714170956619,-4616.4900031233756,-101.38894629941636,-9360.697236146787,-498.78377638758769,-12.509773627963758,-22.690927338992811,-3603.6234635600927,-1149.7491632140609,-1235.1925415063183,0]
[799,null,null,"    Total Operating Deductions",null,null,null,182870615.45319271,102793743.20123206,42527115.708905719,12365125.202729484,4650381.6554923542,948180.67305846419,2427683.1023464166,92403.798955901992,51298.254944441098,16804035.458831523,94886.360215911569,115762.03648040714,0]
[800,null,null,"Other Deductions"]
[801,null,null,"   Interest Deductions",null,"F101D",null,37120460.381962314,21640273.498655345,8671810.9578143638,2452831.6271345331,421147.14648439828,18273.074160058808,508265.27646647609,18028.797931163477,12191.925504950181,3374146.8504649317,1791.4322862908587,1699.795059799088,0]
[802,null,null,"   Interest on PCRBS",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[803,null,null,"   Schedule M Adjustments",null,null,null,-14661628.734219,-8131732.1243475825,-3437536.4080168642,-1006453.9977907874,-519047.24372162577,-31053.796617566666,-200653.68016113411,-5646.0717238036814,-3682.9288271892365,-1321124.1563806739,-2337.3150246190744,-2361.0116071512184,0]
[804]
[805,null,null,"    Income Before State Taxes",null,null,null,104645551.15572327,49840294.348955482,33189289.456682775,7018675.8851713426,1932145.2508820891,4010.0766000173753,1148664.2940120706,22064.253506959183,134655.33938534764,11355234.050736485,-416.14600716736027,934.34579888757025,0]
[806]
[807,null,null,"State Income Taxes",null,null,null,4750908.0224698391,2262749.3634425709,1506793.7413333927,318647.88518677762,87719.394390046436,182.05747764070958,52149.358948147754,1001.7171092159457,6113.35240809477,515527.62590343476,-18.893028725399478,42.419299269493713,0]
[808]
[809,null,null,"Adjustments to Calculated Tax:"]
[810,null,null,null,"PMI","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[811,null,null,null,"Renewable Energy Credits","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[812,null,null,null,"System Overheads","F102D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[813,null,null,null,"Situs","F107D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[814,null,null,null,"Total Adjustments",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[815,null,null,null,null,""]
[816,null,null,0.35]
[817]
[818,null,"40910","Federal Income Tax",null,"",null,34963125.096638702,16652140.744929519,11088873.500372283,2345009.7999945977,645549.04977221496,1339.8066928318328,383780.22727237293,7371.8877392101331,44989.695442038501,3793897.2486915672,-139.03854245468628,312.17427486632675,0]
[819]
[820]
[821,null,"TOTAL OPERATING EXPENSES",null,null,null,null,236560600.42463997,129852799.953913,58383888.360327937,15951597.626988152,5540126.7668876126,961470.39668247034,3054997.4548758836,107599.54360067243,107128.15421144557,22388305.902009767,95657.917213740613,117028.34792962423,0]
[822]
[823]
[824,null,"Distribution - Total -  Unbundled",null,null,null,null,"STEAM PRODUCTION PLANT"]
[825]
[826,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[827,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[828,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[829,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[830,null,"310","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[831,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[832,null,null,null,"Total 310",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[833]
[834,null,"311","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[835,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[836,null,null,null,"Total 311",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[837]
[838,null,"312","Boiler Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[839,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[840,null,null,null,"Total 312",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[841]
[842,null,"314","Turbogenerator Units",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[843,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[844,null,null,null,"Total 314",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[845]
[846,null,"315","Accessory Electric Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[847,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[848,null,null,null,"Total 316",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[849]
[850,null,"316","Misc Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[851,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[852,null,null,null,"Total 316",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[853]
[854,null,"S00","Unclassified Steam Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[855]
[856]
[857]
[858,null,"Total Steam Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[859]
[860]
[861,null,null,null,null,null,null,"NUCLEAR PRODUCTION"]
[862]
[863]
[864,null,"320","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[865]
[866,null,"321","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[867]
[868,null,"322","Reactor Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[869]
[870,null,"323","Turbogenerator Units",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[871]
[872,null,"324","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[873]
[874,null,"325","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[875]
[876,null,"N00","Unclassified Nuclear Plt - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[877]
[878,null,"Total Nuclear Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[879]
[880]
[881,null,null,null,null,null,null,"HYDRAULIC PRODUCTION PLANT"]
[882]
[883]
[884,null,"330","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[885]
[886,null,"331","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[887]
[888,null,"332","Reservoirs, Dams & Waterways",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[889]
[890,null,"333","Water Wheel, Turbines, & Generators",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[891]
[892,null,"334","Accessory Electric Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[893]
[894,null,"335","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[895]
[896,null,"336","Roads, Railroads & Bridges",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[897]
[898,null,"H00","Unclassified Hydro Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[899]
[900,null,"Total Hydraulic Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[901]
[902,null,"Distribution - Total -  Unbundled"]
[903,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[904,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[905,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[906,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[907,null,"340","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[908,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[909]
[910,null,"341","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[911,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[912,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[913,null,null,null,"Total 341",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[914]
[915,null,"342","Fuel Holders, Producers & Access",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[916,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[917,null,null,null,"Total 342",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[918]
[919,null,"343","Prime Movers",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[920,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[921,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[922,null,null,null,"Total 343",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[923]
[924,null,"344","Generators",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[925,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[926,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[927,null,null,null,"Total 344",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[928]
[929,null,"345","Accessory Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[930,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[931,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[932,null,null,null,"Total 345",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[933]
[934,null,"346","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[935,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[936]
[937,null,"O00","Unclassified Other Prod - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[938]
[939,null,"Total Other Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[940]
[941,null,"Experimental Plant"]
[942,null,"103","Experimental Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[943]
[944,null,"TOTAL PRODUCTION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[945]
[946,null,null,null,null,null,null,"TRANSMISSION PLANT"]
[947,null,"350","Land and Land Rights"]
[948,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[949,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[950,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[951,null,"352","Structures and Improvements"]
[952,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[953,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[954,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[955,null,"353","Station Equipment"]
[956,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[957,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[958,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[959,null,"354","Towers and Fixtures"]
[960,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[961,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[962,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[963,null,"355","Poles and Fixtures"]
[964,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[965,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[966,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[967,null,"356","Overhead Conductors"]
[968,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[969,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[970,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[971,null,"357","Underground Conduit"]
[972,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[973,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[974,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[975,null,"358","Underground Conductors "]
[976,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[977,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[978,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[979,null,"359","Roads and Trails"]
[980,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[981,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[982,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[983]
[984,null,"T00","Unclassified Trans Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[985,null,"TS0","Unclassified Trans Sub - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[986]
[987,null,"TOTAL TRANSMISSION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[988,null,"Distribution - Total -  Unbundled",null,null,null,null,"DISTRIBUTION PLANT"]
[989,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[990,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[991,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[992,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[993]
[994,null,"360","Land and Land Rights"]
[995,null,null,null,"Demand Primary","F20",null,36370148.020000003,17815197.624146465,11148364.125108702,3439919.0096239205,26814.304483008382,0,632547.43083056191,7954.3578679206112,5946.4777326785979,3293404.6902067466,0,0,0]
[996,null,null,null,"Assigned","A",1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[997,null,null,null,null,null,null,36370148.020000003,17815197.624146465,11148364.125108702,3439919.0096239205,26814.304483008382,0,632547.43083056191,7954.3578679206112,5946.4777326785979,3293404.6902067466,0,0,0]
[998,null,"361","Structures and Improvements"]
[999,null,null,null,"Demand Primary","F20",null,46108103.180769198,22585142.347736295,14133292.036497401,4360942.9508510726,33993.722465557134,0,801909.36235474842,10084.103950007702,7538.6222984222877,4175200.0346156927,0,0,0]
[1000,null,null,null,"Assigned","A",1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1001,null,null,null,null,null,null,46108103.180769198,22585142.347736295,14133292.036497401,4360942.9508510726,33993.722465557134,0,801909.36235474842,10084.103950007702,7538.6222984222877,4175200.0346156927,0,0,0]
[1002,null,"362","Station Equipment"]
[1003,null,null,null,"Demand Primary","F20",null,444325265.84769201,217643942.94257945,136196857.12941995,42024655.154144123,327583.84599870146,0,7727678.3479272733,97176.458351722322,72646.674354387142,40234725.294916414,0,0,0]
[1004,null,null,null,"Assigned","A",1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1005,null,null,null,null,null,null,444325265.84769201,217643942.94257945,136196857.12941995,42024655.154144123,327583.84599870146,0,7727678.3479272733,97176.458351722322,72646.674354387142,40234725.294916414,0,0,0]
[1006,null,"364","Poles, Towers & Fixtures"]
[1007,null,null,null,"Demand Primary","F20",1,323596441.42366141,158507316.25460851,99190439.274444997,30606021.996055279,238575.14974040084,0,5627969.8816702655,70772.378997576932,52907.649213901568,29302438.838930495,0,0,0]
[1008,null,null,null,"Demand Secondary","F22",1,811018.6501845977,720735.09947674139,0,0,0,0,0,0,0,90283.550707856368,0,0,0]
[1009,null,null,null,"Assigned","A",1,4019781,0,0,0,4019781,0,0,0,0,0,0,0,0]
[1010,null,null,null,null,null,null,328427241.07384598,159228051.35408527,99190439.274444997,30606021.996055279,4258356.1497404007,0,5627969.8816702655,70772.378997576932,52907.649213901568,29392722.389638353,0,0,0]
[1011,null,"365","Overhead Conductors"]
[1012,null,null,null,"Demand Primary","F20",1,131138897.46857381,64235795.0627698,40197366.783907756,12403226.570736108,96683.640780199246,0,2280759.8316642442,28680.821433445031,21441.060213889552,11874943.697068367,0,0,0]
[1013,null,null,null,"Demand Secondary","F22",1,81679826.109118193,72587131.729460001,0,0,0,0,0,0,0,9092694.3796581905,0,0,0]
[1014,null,null,null,"Assigned","A",1,1702320,0,0,0,1702320,0,0,0,0,0,0,0,0]
[1015,null,null,null,null,null,null,214521043.577692,136822926.7922298,40197366.783907756,12403226.570736108,1799003.6407801993,0,2280759.8316642442,28680.821433445031,21441.060213889552,20967638.076726556,0,0,0]
[1016,null,"366","Underground Conduit"]
[1017,null,null,null,"Demand Primary","F20",1,118078821.94542931,57838575.389559977,36194125.517103739,11167993.707936535,87054.951849483114,0,2053619.7822458211,25824.508766363346,19305.752756719638,10692322.33521067,0,0,0]
[1018,null,null,null,"Demand Secondary","F22",1,55873479.093800679,49653577.63796939,0,0,0,0,0,0,0,6219901.4558312893,0,0,0]
[1019,null,null,null,"Assigned","A",1,25971,0,0,0,25971,0,0,0,0,0,0,0,0]
[1020,null,null,null,null,null,null,173978272.03922999,107492153.02752936,36194125.517103739,11167993.707936535,113025.95184948311,0,2053619.7822458211,25824.508766363346,19305.752756719638,16912223.791041959,0,0,0]
[1021,null,"367","Underground Conductors "]
[1022,null,null,null,"Demand Primary","F20",1,350626888.69213957,171747646.20026067,107475950.4702706,33162584.299468059,258503.65382485781,0,6098081.7977525042,76684.091283850779,57327.096522665866,31750111.082756355,0,0,0]
[1023,null,null,null,"Demand Secondary","F22",1,126286724.87170644,112228338.01945752,0,0,0,0,0,0,0,14058386.85224892,0,0,0]
[1024,null,null,null,"Assigned","A",1,1286359,0,0,0,1286359,0,0,0,0,0,0,0,0]
[1025,null,null,null,null,null,null,478199972.56384599,283975984.21971822,107475950.4702706,33162584.299468059,1544862.6538248579,0,6098081.7977525042,76684.091283850779,57327.096522665866,45808497.935005277,0,0,0]
[1026,null,"368","Line Transformers"]
[1027,null,null,null,"Demand Secondary","F21",null,439479967.09461498,258533108.16584429,111897733.82702334,26487715.695150636,1679921.3226620846,0,8093970.4448747374,53466.621974223403,348661.43678540329,32385389.580300245,0,0,0]
[1028,null,null,null,"Assigned","A",1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1029,null,null,null,null,null,null,439479967.09461498,258533108.16584429,111897733.82702334,26487715.695150636,1679921.3226620846,0,8093970.4448747374,53466.621974223403,348661.43678540329,32385389.580300245,0,0,0]
[1030,null,"369","Services"]
[1031,null,null,null,"Customer","F70",null,235547527.97384599,188232488.18430871,18100710.960516766,1645639.5780829403,0,0,0,657762.24558267614,186916.00144801824,26724011.00390688,0,0,0]
[1032,null,null,null,"Assigned","A",1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1033,null,null,null,null,null,null,235547527.97384599,188232488.18430871,18100710.960516766,1645639.5780829403,0,0,0,657762.24558267614,186916.00144801824,26724011.00390688,0,0,0]
[1034,null,"370","Meters"]
[1035,null,null,null,"Customer","F60",null,73919364.543076903,51134209.991184607,8639720.3313063662,1003426.6053914564,0,3140760.4250330073,731318.57678902568,159810.27797687787,45413.21480571312,8619753.7435305249,222475.68852966413,222475.68852966413,0]
[1036,null,null,null,"Assigned","A",1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1037,null,null,null,null,null,null,73919364.543076903,51134209.991184607,8639720.3313063662,1003426.6053914564,0,3140760.4250330073,731318.57678902568,159810.27797687787,45413.21480571312,8619753.7435305249,222475.68852966413,222475.68852966413,0]
[1038,null,"371","Install on Customers' Premises"]
[1039,null,null,null,"Demand Primary","F20",1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1040,null,null,null,"Demand Secondary","F22",1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1041,null,null,null,"Assigned","A",1,4406023.90615384,0,0,0,4406023.90615384,0,0,0,0,0,0,0,0]
[1042,null,null,null,null,null,null,4406023.90615384,0,0,0,4406023.90615384,0,0,0,0,0,0,0,0]
[1043,null,"372","Leased Property"]
[1044,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1045,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1046,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1047,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1048]
[1049,null,"373","Street Lights",null,"A",1,23264674.769230701,0,0,0,23264674.769230701,0,0,0,0,0,0,0,0]
[1050]
[1051]
[1052,null,"D00","Unclassified Dist Plant - Acct 300",null,"F22",1,5594078.5092307599,4971339.1053503333,0,0,0,0,0,0,0,622739.40388042701,0,0,0]
[1053,null,"DS0","Unclassified Dist Sub  - Acct 300",null,"F20",1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1054,null,"TOTAL DISTRIBUTION PLANT",null,null,null,null,2504141683.0992284,1448434543.7547128,583174560.45559967,166302125.56744015,37454260.267188832,3140760.4250330073,34047855.456109188,1188215.8661846642,818103.98613179941,229136305.94376904,222475.68852966413,222475.68852966413,0]
[1055]
[1056,null,"Distribution - Total -  Unbundled",null,null,null,null,"GENERAL PLANT"]
[1057]
[1058,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1059,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1060,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1061,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1062,null,"389","Land and Land Rights"]
[1063,null,null,null,"Situs","F107D",null,2908190.2282874882,1682142.5140961506,677271.00648866186,193135.32448375598,43497.584202969672,3647.528747721864,39541.548786909414,1379.9370037471897,950.10679078147996,266107.9324660385,258.372610375921,258.372610375921,0]
[1064,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1065,null,null,null,"System Overheads","F102D",null,651956.83977694775,377101.98833532556,151830.32415417745,43296.994321403632,9751.2697962674047,817.70143239929575,8864.4074710958175,309.35368646227101,212.99453341924851,59655.962324134976,57.921861131071182,57.921861131071182,0]
[1066,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1067,null,null,"Total Land & Land Rights",null,null,null,3560147.0680644359,2059244.5024314763,829101.33064283931,236432.31880515959,53248.853999237079,4465.2301801211597,48405.95625800523,1689.2906902094608,1163.1013242007284,325763.89479017351,316.29447150699218,316.29447150699218,0]
[1068]
[1069,null,"390","Structures and Improvements"]
[1070,null,null,null,"Situs","F107D",null,29287052.671198189,16940087.320149548,6820486.3102744874,1944977.4522334158,438044.2610772429,36732.592495211291,398204.83913285797,13896.713948962564,9568.0906132697346,2679851.1866762573,2601.952298467917,2601.952298467917,0]
[1071,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1072,null,null,null,"System Overheads","F102D",null,11406815.623329932,6597879.7823546799,2656464.9804880484,757536.08388798323,170610.88997459318,14306.728459973976,155094.10357202851,5412.5369174435236,3726.6107558926478,1043757.0733923691,1013.4167634598241,1013.4167634598241,0]
[1073,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1074,null,null,"Total Structures and Improvements",null,null,null,40693868.294528119,23537967.102504227,9476951.2907625362,2702513.5361213991,608655.15105183609,51039.320955185263,553298.94270488643,19309.250866406088,13294.701369162383,3723608.2600686261,3615.3690619277413,3615.3690619277413,0]
[1075]
[1076,null,"391","Office Furniture & Equipment"]
[1077,null,null,null,"Situs","F107D",null,2031874.0114788937,1175267.568383378,473190.9705998876,134938.43789860015,30390.587948634016,2548.4298779803084,27626.612789032341,964.12473576154014,663.81396840580578,185922.42934002241,180.51796859586281,180.51796859586281,0]
[1078,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1079,null,null,null,"System Overheads","F102D",null,6869659.8542940626,3973518.2333971001,1599833.9443194636,456219.80713187304,102748.98975019087,8616.1082455612177,93404.13417109834,3259.6553498768558,2244.3203386207397,628594.01795308792,610.3218185949994,610.3218185949994,0]
[1080,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1081,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1082,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1083,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1084,null,null,"Total Office Furniture & Equipment",null,null,null,8901533.865772957,5148785.8017804781,2073024.9149193512,591158.24503047322,133139.5776988249,11164.538123541526,121030.74696013068,4223.7800856383956,2908.1343070265457,814516.44729311031,790.83978719086224,790.83978719086224,0]
[1085]
[1086,null,"392","Transportation Equipment"]
[1087,null,null,null,"Situs","F107D",null,22934639.744327322,13265752.764092745,5341110.9053351525,1523108.4424443049,343031.69501779752,28765.22896349154,311833.51334432099,10882.492397839,7492.7550313803386,2098586.7791084051,2037.5842959429044,2037.5842959429044,0]
[1088,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1089,null,null,null,"System Overheads","F102D",null,815671.14388877084,471796.89117678441,189956.76803116457,54169.397006660016,12199.932424684244,1023.0362226935307,11090.368166577749,387.03616544496725,266.48005529871034,74636.301147420105,72.466746021272257,72.466746021272257,0]
[1090,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1091,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1092,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1093,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1094,null,null,"Total Transportation Equipment",null,null,null,23750310.888216093,13737549.65526953,5531067.6733663175,1577277.8394509649,355231.62744248175,29788.265186185072,322923.88151089876,11269.528563283968,7759.2350866790493,2173223.0802558251,2110.0510419641769,2110.0510419641769,0]
[1095]
[1096,null,"393","Stores Equipment"]
[1097,null,null,null,"Situs","F107D",null,2441553.4529444654,1412232.5368153807,568598.76234619552,162145.58930573822,36518.132779794454,3062.2606190237689,33196.86726005566,1158.5177350412755,797.65638888914884,223409.29938099682,216.91515667497265,216.91515667497265,0]
[1098,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1099,null,null,null,"System Overheads","F102D",null,37125.764479438963,21474.120293691965,8645.9969609543077,2465.5528031487247,555.28728858117131,46.564111213469843,504.78480160477471,17.61618469770761,12.129000572854505,3397.116299597154,3.2983676884172688,3.2983676884172688,0]
[1100,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1101,null,null,"Total Stores Equipment",null,null,null,2478679.2174239042,1433706.6571090727,577244.7593071498,164611.14210888694,37073.420068375628,3108.8247302372388,33701.652061660432,1176.1339197389832,809.78538946200331,226806.41568059399,220.21352436338992,220.21352436338992,0]
[1102]
[1103,null,"394","Tools, Shop & Garage Equipment"]
[1104,null,null,null,"Situs","F107D",null,8941371.5497962646,5171828.5385680906,2082302.4745824726,593803.89865920902,133735.42696563009,11214.503595643137,121572.40469319196,4242.6830768501241,2921.1492926871774,818161.71218209958,794.37909019529263,794.37909019529263,0]
[1105,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1106,null,null,null,"System Overheads","F102D",null,439008.82593210734,253929.54112176207,102238.13645489349,29154.940149000664,6566.2222457412727,550.61642719084523,5969.0348793656067,208.30979967636324,143.42434090933443,40170.594711037418,39.002901265141737,39.002901265141737,0]
[1107,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1108,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1109,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1110,null,null,"Total Tools, Shop & Garage Equipment",null,null,null,9380380.3757283725,5425758.0796898529,2184540.6110373661,622958.83880820964,140301.64921137138,11765.120022833982,127541.43957255756,4450.9928765264876,3064.5736335965121,858332.30689313705,833.38199146043439,833.38199146043439,0]
[1111]
[1112,null,"395","Laboratory Equipment"]
[1113,null,null,null,"Situs","F107D",null,5447998.8116074717,3151207.3483400405,1268751.8177444597,361806.11846925959,81485.311634899233,6833.0235380078411,74074.353425998037,2585.0768231673892,1779.8631660095111,498507.86435246351,484.01705658327,484.01705658327,0]
[1114,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1115,null,null,null,"System Overheads","F102D",null,606727.22147881449,350940.47280047933,141297.06920753903,40293.257866574015,9074.7737709198009,760.9732543777103,8249.4376726441969,287.89222106435301,198.21800089688469,55517.319640285576,53.90352201682532,53.90352201682532,0]
[1116,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1117,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1118,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1119,null,null,"Total Laboratory Equipment",null,null,null,6054726.0330862859,3502147.8211405198,1410048.8869519988,402099.37633583357,90560.085405819031,7593.9967923855511,82323.791098642236,2872.9690442317424,1978.0811669063958,554025.18399274908,537.92057860009527,537.92057860009527,0]
[1120]
[1121,null,"396","Power Operated Equipment"]
[1122,null,null,null,"Situs","F107D",null,31299785.408387311,18104283.277417667,7289219.5841330774,2078644.7022348044,468148.55441485974,39257.014883048469,425571.19534588966,14851.756145200241,10225.651120498886,2864022.1332981028,2780.7696970817806,2780.7696970817806,0]
[1123,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1124,null,null,null,"System Overheads","F102D",null,160567.12739917295,92874.526823333159,37393.516739332386,10663.396070182467,2401.5905412030893,201.387518406071,2183.1697389915926,76.189142831273045,52.457338118511963,14692.362926810934,14.265279981742063,14.265279981742063,0]
[1125,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1126,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1127,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1128,null,null,"Total Power Operated Equipment",null,null,null,31460352.535786483,18197157.804241002,7326613.1008724095,2089308.098304987,470550.14495606284,39458.402401454543,427754.36508488125,14927.945288031515,10278.108458617398,2878714.4962249137,2795.0349770635225,2795.0349770635225,0]
[1129]
[1130,null,"397","Communication Equipment"]
[1131,null,null,null,"Situs","F107D",null,33478798.44630976,19364658.34993057,7796676.8814552957,2223354.7648847657,500739.88980085804,41989.990401697098,455198.40112776839,15885.698386470822,10937.535461624195,3063408.2149573946,2974.3599516583231,2974.3599516583231,0]
[1132,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1133,null,null,null,"System Overheads","F102D",null,7292293.676544222,4217976.2173992628,1698258.6042290286,484287.26970847358,109070.2922879463,9146.1867120323714,99150.524396521607,3460.1952061370612,2382.3949599532866,667266.25181704527,647.86991391069967,647.86991391069967,0]
[1134,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1135,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1136,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1137,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1138,null,null,"Total Communication Equipment",null,null,null,40771092.122853979,23582634.567329831,9494935.4856843241,2707642.0345932394,609810.18208880431,51136.177113729471,554348.92552428995,19345.893592607885,13319.930421577481,3730674.4667744399,3622.2298655690229,3622.2298655690229,0]
[1139]
[1140,null,"Distribution - Total -  Unbundled",null,null,null,null,"GENERAL PLANT"]
[1141]
[1142,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1143,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1144,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1145,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1146,null,"398","Misc. Equipment"]
[1147,null,null,null,"Situs","F107D",null,620236.51818479295,358754.46038066829,144443.16841659928,41190.421462503189,9276.8313135370263,777.91696996318524,8433.1184063116234,294.30238579080464,202.6314929766618,56753.459897044188,55.103729699361224,55.103729699361224,0]
[1148,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1149,null,null,null,"System Overheads","F102D",null,340006.68728864176,196665.16247873197,79182.121263248453,22580.126030754014,5085.4546466925494,426.44533849262382,4622.9407149944664,161.33325968410983,111.08030670135356,31111.608758924394,30.207245208909914,30.207245208909914,0]
[1150,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1151,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1152,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1153,null,null,"Total Misc. Equipment",null,null,null,960243.20547343465,555419.62285940023,223625.28967984772,63770.547493257203,14362.285960229576,1204.3623084558089,13056.059121306091,455.63564547491444,313.71179967801538,87865.068655968586,85.310974908271135,85.310974908271135,0]
[1154]
[1155,null,"399","Coal Mine",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1156,null,"399L","WIDCO Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1157,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1158]
[1159,null,"390L","General Capital Lease"]
[1160,null,null,null,"Situs","F107D",null,7640875.2283017552,4419601.2150137555,1779437.6743276252,507436.85959874233,114284.00054254822,9583.3868712908006,103890.05425979111,3625.5972411948192,2496.2766779525259,699162.48581567989,678.83897658770275,678.83897658770275,0]
[1161,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1162,null,null,null,"System Overheads","F102D",null,791904.68593265885,458050.00180600333,184421.93996385313,52591.046827041202,11844.459286752317,993.22770542968965,10767.224739568499,375.75897509385561,258.71554495915757,72461.600563109911,70.355260423878519,70.355260423878519,0]
[1163,null,null,"Remove Capital Lease"]
[1164,null,null,null,"Situs","F107D",null,-7640875.2283017552,-4419601.2150137555,-1779437.6743276252,-507436.85959874233,-114284.00054254822,-9583.3868712908006,-103890.05425979111,-3625.5972411948192,-2496.2766779525259,-699162.48581567989,-678.83897658770275,-678.83897658770275,0]
[1165,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1166,null,null,null,"System Overheads","F102D",null,-791904.68593265885,-458050.00180600333,-184421.93996385313,-52591.046827041202,-11844.459286752317,-993.22770542968965,-10767.224739568499,-375.75897509385561,-258.71554495915757,-72461.600563109911,-70.355260423878519,-70.355260423878519,0]
[1167]
[1168,null,"392L","General Vehicles Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1169,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1170]
[1171,null,"G00","Unclassified Gen Plant - Acct 300",null,"F102D",null,680281.23780389514,393485.26121887617,158426.6235892362,45178.041080495066,10174.915703674595,853.22663809605115,9249.5234636978203,322.79362053744484,222.24812441492665,62247.727788436998,60.43828821495503,60.43828821495503,0]
[1172,null,"GV0","Unclassified Gen Veh - Acct 300",null,"F102D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1173]
[1174,null,"TOTAL GENERAL PLANT",null,null,null,null,168691614.84473795,97573856.875574276,39285579.966813385,11202950.018132905,2523107.8935867171,211577.46445222569,2293635.2833609562,80044.214192686894,55111.611081321433,15435777.348417973,14987.084562769463,14987.084562769463,0]
[1175]
[1176]
[1177]
[1178,null,null,null,null,null,null,"INTANGIBLE PLANT"]
[1179]
[1180,null,"301","Organization"]
[1181,null,null,null,"Situs","F107D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1182,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1183,null,null,null,"System Overheads","F102D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1184,null,null,"Total Organization",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1185]
[1186,null,"302","Franchise & Consent"]
[1187,null,null,null,"Situs","F107D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1188,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1189,null,null,"Total Franchise & Consent",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1190]
[1191,null,"303","Miscellaneous Intangible Plant"]
[1192,null,null,null,"Situs","F107D",null,1525514.6962874949,882381.45549879002,355267.98203165602,101310.69591197943,22817.009461484718,1913.3406940361822,20741.839100367211,723.857111784219,498.38619849609637,139589.06739559118,135.53144165494621,135.53144165494621,0]
[1193,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1194,null,null,null,"System Overheads","F102D",null,43210074.385198742,24993379.887464017,10062935.4588494,2869616.8689992623,646289.85776268994,54195.212877811813,587510.83329044806,20503.191297054975,14116.746801575391,3953848.4946770417,3838.916589722437,3838.916589722437,0]
[1195,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1196,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1197,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1198,null,null,"Total Miscellaneous Intangible Plant",null,null,null,44735589.08148624,25875761.342962805,10418203.440881057,2970927.5649112416,669106.86722417467,56108.553571847995,608252.67239081522,21227.048408839193,14615.133000071488,4093437.5620726328,3974.4480313773834,3974.4480313773834,0]
[1199]
[1200,null,"I00","Unclass Intangible Plant - Acct 300",null,"F102D",null,-22583.248154562996,-13062.502396737485,-5259.2774223131446,-1499.7722355999681,-337.77595723444432,-28.324504380585623,-307.055776470431,-10.715756999031585,-7.3779552729562896,-2066.4334183933456,-2.0063655808023149,-2.0063655808023149,0]
[1201]
[1202,null,"TOTAL INTANGIBLE PLANT",null,null,null,null,44713005.833331674,25862698.840566069,10412944.163458744,2969427.7926756418,668769.09126694023,56080.229067467408,607945.61661434476,21216.332651840163,14607.755044798532,4091371.1286542397,3972.4416657965812,3972.4416657965812,0]
[1203]
[1204]
[1205,null,"TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,null,2717546303.777298,1571871099.4708533,632873084.58587182,180474503.37824869,40646137.252042487,3408418.1185527006,36949436.356084488,1289476.4130291911,887823.35225791938,248663454.42084125,241435.21475823017,241435.21475823017,0]
[1206]
[1207]
[1208,null,"Distribution - Total -  Unbundled",null,null,null,null,"MISC RATE BASE"]
[1209]
[1210,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1211,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1212,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1213,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1214,null,"105","Plant Held For Future Use"]
[1215,null,null,null,"Production","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1216,null,null,null,"Transmission","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1217,null,null,null,"Distribution","F20",null,4140116.03230769,2027953.9489885927,1269049.5794239119,391575.63597905816,3052.3475412922708,0,72004.649476173596,905.46688227888421,676.90425079615454,374897.49976558634,0,0,0]
[1218,null,null,null,"General ","F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1219,null,null,null,"Mining","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1220,null,null,"Total Plant Held For Future Use",null,null,null,4140116.03230769,2027953.9489885927,1269049.5794239119,391575.63597905816,3052.3475412922708,0,72004.649476173596,905.46688227888421,676.90425079615454,374897.49976558634,0,0,0]
[1221]
[1222,null,"114","Electric Plant Acquisition Adjust",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1223]
[1224,null,"120","Nuclear Fuel",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1225]
[1226,null,"124","Weatherization",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1227]
[1228,null,"151","Fuel Stock",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1229,null,null,null,"Cholla","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1230,null,null,null,"Total Fuel Stock",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1231]
[1232,null,152,"Fuel Stock - Undistributed",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1233]
[1234,null,"25316","DG&T Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1235]
[1236,null,"25317","DG&T Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1237]
[1238,null,"25319","Provo Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1239]
[1240,null,"154","Materials and Supplies",null,"F102D",null,10745147.674641103,6215160.7374042813,2502373.0943346256,713594.16677145078,160714.37184708181,13476.847099114771,146097.6578721129,5098.5753073301184,3510.4435997084056,983212.51613061375,954.63213739171329,954.63213739171329,0]
[1241,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1242,null,null,null,"Total Materials and Supplies",null,null,10745147.674641103,6215160.7374042813,2502373.0943346256,713594.16677145078,160714.37184708181,13476.847099114771,146097.6578721129,5098.5753073301184,3510.4435997084056,983212.51613061375,954.63213739171329,954.63213739171329,0]
[1243]
[1244,null,"163","Stores Expense Undistributed",null,"F102D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1245]
[1246,null,"25318","Provo Working Capital Deposit",null,"F102D",null,-14469.378311781262,-8369.3137312824947,-3369.6868647605415,-960.92341145430782,-216.41741154324214,-18.147875211369463,-196.73459557989713,-6.8657236928416605,-4.7271510847847615,-1323.9905385709242,-1.2855043004298599,-1.2855043004298599,0]
[1247]
[1248,null,"165","Prepayments",null,"F102D",null,2197201.2977465475,1270895.4452209701,511693.05223175808,145917.96006628335,32863.375830776931,2755.7877129590788,29874.504585164712,1042.5725751878431,717.82645213417197,201050.36075969884,195.20615580722503,195.20615580722503,0]
[1249,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1250,null,null,null,"Total Prepayments",null,null,2197201.2977465475,1270895.4452209701,511693.05223175808,145917.96006628335,32863.375830776931,2755.7877129590788,29874.504585164712,1042.5725751878431,717.82645213417197,201050.36075969884,195.20615580722503,195.20615580722503,0]
[1251]
[1252,null,"182","Misc Regulatory Assets",null,"F102D",null,1197356.1550958792,692569.44522075367,278845.104559995,79517.415087815491,17908.766651724844,1501.7556123024706,16279.993090379669,568.14580043968419,391.17668537470206,109561.5987423475,106.37682237312585,106.37682237312585,0]
[1253,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1254,null,null,null,"Total Misc Regulatory Assets",null,null,1197356.1550958792,692569.44522075367,278845.104559995,79517.415087815491,17908.766651724844,1501.7556123024706,16279.993090379669,568.14580043968419,391.17668537470206,109561.5987423475,106.37682237312585,106.37682237312585,0]
[1255]
[1256,null,"186","Misc Deferred Debits",null,"F102D",null,18897.435155843425,10930.570763157461,4400.910505633914,1254.9943381398921,282.6475272889889,23.701660681852324,256.94118867948146,8.9668377927317362,6.1737988441327705,1729.170722505917,1.6789065595272674,1.6789065595272674,0]
[1257,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1258]
[1259,null,"CWC","Cash Working Capital",null,"F137D",null,2601557.0351555371,1402294.530493008,658415.93767083669,175662.56722470029,61690.785860527802,14007.799090433709,32596.153270927807,1203.8351317025099,1369.7295053623907,251062.78983257388,1450.3931816843713,1802.5138937830116,0]
[1260]
[1261,null,"OWC","Other Working Capital",null,"F137D",null,2777535.433809428,1546429.0265350919,642782.26034482149,188581.60948348651,76204.730006988553,22501.415724670675,35991.484395401101,1542.5883356021934,735.63051555666766,257529.35975523066,2339.2844024709543,2898.044310106844,0]
[1262,null,null,null,"Cholla","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1263,null,null,null,"Total Other Working Capital",null,null,2777535.433809428,1546429.0265350919,642782.26034482149,188581.60948348651,76204.730006988553,22501.415724670675,35991.484395401101,1542.5883356021934,735.63051555666766,257529.35975523066,2339.2844024709543,2898.044310106844,0]
[1264]
[1265,null,"18222","Nuclear Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1266]
[1267,null,"1869","Misc Deferred Debits-Trojan",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1268]
[1269,null,"141","Impact Housing - Notes Receivable",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1270,null,"TOTAL RATE BASE ADDITIONS",null,null,null,null,23663341.685600247,13157864.390894571,5864190.2522068229,1695143.4255394803,352500.60785413795,54249.159024951186,332904.64928325935,10363.285146641123,7403.1576566918411,2177719.3051699861,5046.2861019864868,5957.166721721017,0]
[1271]
[1272,null,"Distribution - Total -  Unbundled"]
[1273]
[1274,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1275,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1276,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1277,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1278]
[1279,null,"235","Customer Service Deposits",null,"F51",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1280]
[1281,null,"2281","Accum Prov for Property Insurance",null,"F102D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1282]
[1283,null,"2282","Accum Prov for Injuries & Damages",null,"F102D",null,-3875189.165464825,-2241469.7573726834,-902469.59806814615,-257354.5257212102,-57960.915138106619,-4860.3642727376464,-52689.463004956684,-1838.778245635614,-1266.0256904305159,-354591.17038017121,-344.28378537370435,-344.28378537370435,0]
[1284]
[1285,null," 2283","Accum Prov for Pension & Benefits",null,"F102D",null,-385929.68633781915,-223227.7402372396,-89876.853500667843,-25629.910476200312,-5772.3215161857315,-484.04317290667979,-5247.3381459746015,-183.12373442493288,-126.08336696380682,-35313.69781443043,-34.287186412623349,-34.287186412623349,0]
[1286]
[1287,null," 22844","Accum Hydro Relicensing Obligation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1288]
[1289,null,254,"Reg Liabilities - Insurance Provision",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1290,null,254,null,"System Overhead","F102D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1291]
[1292,null,"22842","Accum Misc Oper Prov - Trojan",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1293]
[1294,null,"252","Customer Advances for Const",null,"F50",null,-3604784.289230769,-1407208.5304640422,-199001.33450442523,-63758.438441687038,-3450.7866311854441,-621607.51365293097,-13591.662145170976,-10380.346638626463,-26721.196026454785,-1259064.4807262456,0,0,0]
[1295]
[1296,null,"25398","SO2 Emissions",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1297]
[1298,null,"25399","Other Deferred Credits",null,"F10",null,-2826028.9573870003,-976606.71546970017,-760871.78660210711,-243932.4110746498,-5357.3277772510892,-494613.31977503106,-26355.419181418216,-661.00852400908275,-1198.9742448430209,-190413.18392905907,-60752.018378490058,-65266.79243044131,0]
[1299]
[1300,null,"190","Accum Deferred Income Taxes",null,"F104D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1301,null,null,null," Labor","F138D",null,12493824.250862703,6997290.9502620474,2873992.3303397945,843848.62145729607,385523.31756683206,41748.400959710358,161564.74668124679,7251.279290770538,2999.6472743248319,1173690.4630918901,2957.2469693948215,2957.2469693948215,0]
[1302,null,null,null," IBT","F141",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1303,null,null,null,"Customer - Customer System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1304,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1305,null,null,null,"Total Accum Deferred Income Taxes",null,null,12493824.250862703,6997290.9502620474,2873992.3303397945,843848.62145729607,385523.31756683206,41748.400959710358,161564.74668124679,7251.279290770538,2999.6472743248319,1173690.4630918901,2957.2469693948215,2957.2469693948215,0]
[1306]
[1307,null,"281","Accum Deferred Income Taxes",null,"F104D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1308]
[1309,null,"282","Accum Deferred Income Taxes ",null,"F104D",null,-412301983.56442523,-240151340.81725803,-96084495.35819158,-27202390.399374567,-4550815.39776906,-500322.56081972417,-5646681.7308447603,-202331.86921104346,-143724.93240822467,-37749058.158796102,-35411.169876176173,-35411.169876176173,0]
[1310,null,null,null," Labor","F138D",null,3290690.8588143885,1842984.2539926891,756967.61054556898,222257.40406592525,101541.21200235156,10995.919155718115,42553.794925835449,1909.8810738594334,790.06328783651895,309132.9284312143,778.89566669485828,778.89566669485828,0]
[1311,null,null,null,"Total Accum Deferred Income Taxes ","F42",null,-409011292.70561087,-238308356.56326535,-95327527.747646004,-26980132.995308641,-4449274.1857667081,-489326.64166400605,-5604127.9359189253,-200421.98813718403,-142934.86912038815,-37439925.230364889,-34632.274209481315,-34632.274209481315,0]
[1312]
[1313]
[1314,null,"283","Accum Deferred Income Taxes ",null,"F104D",null,-1400433.9267841792,-815703.29188252985,-326362.69652222632,-92396.233643051906,-15457.399022121814,-1699.4065428695615,-19179.64255534987,-687.24484821336944,-488.17924602050755,-128219.27581502072,-120.27835338795083,-120.27835338795083,0]
[1315,null,null,null," Labor","F138D",null,-1889929.9257927663,-1058474.1149585163,-434746.31966533465,-127648.24688653622,-58317.776873654439,-6315.244295380885,-24439.758681968942,-1096.894710277543,-453.75403373212555,-177543.13533438463,-447.34017649026208,-447.34017649026208,0]
[1316,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1317,null,null,null,"Total Accum Deferred Income Taxes ",null,null,-3290363.8525769454,-1874177.4068410462,-761109.01618756098,-220044.48052958812,-73775.17589577625,-8014.6508382504462,-43619.401237318816,-1784.1395584909123,-941.9332797526331,-305762.41114940535,-567.61852987821294,-567.61852987821294,0]
[1318]
[1319,null,"255","Accum Investment Tax Credit",null,"F104D",null,-29515.404090829092,-17191.680248291144,-6878.3872511185109,-1947.333694426849,-325.77858162773686,-35.816520771225164,-404.22821063664094,-14.484303055223052,-10.28881651570563,-2702.3365155141851,-2.5349744359428188,-2.5349744359428188,0]
[1320,null,"TOTAL RATE BASE DEDUCTIONS",null,null,null,null,-410529279.80983639,-238050947.4436363,-95173742.393420249,-26948951.473789107,-4210393.1737400088,-1577193.9489369239,-5584470.701163155,-208032.58985065573,-170199.7232710238,-38414082.047787823,-93375.770094677035,-97890.544146628279,0]
[1321]
[1322,null,null,null,null,null,null,"ACCUMULATED DEPRECIATION"]
[1323,null,null,null,null,null,null,"PRODUCTION PLANT"]
[1324]
[1325,null,"108SP","Steam Prod Accumulated Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1326,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1327,null,null,null,"Total Steam Prod Accumulated Depr",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1328]
[1329,null,"108NP","Nuclear Prod Accumulated Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1330]
[1331,null,"108HP","Hydraulic Prod Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1332]
[1333,null,"108OP","Other Production  - Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1334,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1335,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1336,null,null,null,"Total Other Production - Accum Depr",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1337]
[1338,null,"108EP","Experimental Plant - Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1339]
[1340]
[1341]
[1342,null,"TOTAL PRODUCTION PLANT DEPRECIATION",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1343]
[1344]
[1345,null,null,null,null,null,null,"TRANSMISSION PLANT"]
[1346]
[1347,null,"108TP","Transmission Plant Accum Depr",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1348]
[1349]
[1350,null,null,null,null,null,null,"DISTRIBUTION PLANT"]
[1351]
[1352,null,"108360","Land and Land Rights",null,"F118",null,-2640268.86153846,-1293283.4786188439,-809308.73969582922,-249718.83651201744,-1946.5681891469562,0,-45919.39752760141,-577.44179046660486,-431.68094847426806,-239082.71825608012,0,0,0]
[1353]
[1354,null,"108361","Structures and Improvements",null,"F119",null,-7835419.6661538426,-3838025.3427589545,-2401752.9833336291,-741080.54339405219,-5776.7520925366025,0,-136273.14842324561,-1713.6507675376433,-1281.0821816109781,-709516.16320227564,0,0,0]
[1355]
[1356,null,"108362","Station Equipment",null,"F120",null,-87429928.033076912,-42825820.926482119,-26799469.515735839,-8269195.6954821479,-64458.706902079692,0,-1520576.0593718837,-19121.421654902522,-14294.693547369952,-7916991.0139005743,0,0,0]
[1357]
[1358,null,"Distribution - Total -  Unbundled"]
[1359]
[1360,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1361,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1362,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1363,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1364]
[1365,null,"108364","Poles, Towers & Fixtures",null,"F121",null,-184868633.83153799,-89627986.476520836,-55833374.046136767,-17227844.605486102,-2396988.9988316414,0,-3167931.8069583806,-39837.112705727319,-29781.222767733219,-16544889.562130831,0,0,0]
[1366]
[1367,null,"108365","Overhead Conductors",null,"F122",null,-78275052.018461466,-49924340.910178401,-14667330.17675266,-4525724.790582234,-656425.59450104786,0,-832210.17149527371,-10465.140166177014,-7823.4753830355476,-7650731.7594026327,0,0,0]
[1368]
[1369,null,"108366","Underground Conduit",null,"F123",null,-60294267.572307624,-37252701.504610121,-12543510.536659762,-3870402.855365396,-39170.506199135227,0,-711706.69297481817,-8949.7948406535215,-6690.6413585714636,-5861135.0402991613,0,0,0]
[1370]
[1371,null,"108367","Underground Conductors ",null,"F124",null,-172023990.41999999,-102155342.51709031,-38662574.100440316,-11929653.724671585,-555737.04226070724,0,-2193677.1747030905,-27585.746844889898,-20622.410014264125,-16478797.703974841,0,0,0]
[1372]
[1373,null,"108368","Line Transformers",null,"F125",null,-92892223.305384591,-54645756.379622303,-23651656.631230559,-5598668.8482520869,-355082.45727752883,0,-1710810.4266118207,-11301.159915543736,-73696.046393107084,-6845251.3560816357,0,0,0]
[1374]
[1375,null,"108369","Services",null,"F126",null,-60640438.224615298,-48459436.911915332,-4659930.2241232172,-423661.01666667016,0,0,0,-169337.33570818606,-48120.514515691277,-6879952.2216862021,0,0,0]
[1376]
[1377,null,"108370","Meters",null,"F127",null,-24981268.860769216,-17280958.185569953,-2919819.1544577153,-339111.00245897134,0,-1061429.3167968222,-247151.28576349214,-54008.358236469125,-15347.53086564023,-2913071.3867984065,-75186.319910873906,-75186.319910873906,0]
[1378]
[1379,null,"108371","Install on Customers' Premises",null,"F128",null,-3384648.4361538398,0,0,0,-3384648.4361538398,0,0,0,0,0,0,0,0]
[1380]
[1381,null,"108372","Leased Property",null,"F129",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1382]
[1383,null,"108373","Street Lights",null,"F130",null,-11508244.023076924,0,0,0,-11508244.023076924,0,0,0,0,0,0,0,0]
[1384]
[1385,null,"108D00","Unclassified Dist Plant - Acct 300",null,"F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1386]
[1387,null,"108DS","Unclassified Dist Sub - Acct 300",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1388]
[1389,null,"108D","Unclassified Dist Sub  - Acct 300",null,"F102D",null,3030553.9546153801,1752919.5988402185,705767.56193462224,201261.60101116708,45327.769325512651,3801.0005547302312,41205.281512258516,1437.99862304356,990.08306406602253,277304.57218555571,269.243782102978,269.243782102978,0]
[1390]
[1391]
[1392,null,"TOTAL DISTRIBUTION PLANT DEPR",null,null,null,null,-783743829.29846096,-445550733.03452688,-182242958.54663166,-52973800.317860104,-18923151.316159073,-1057628.3162420921,-10525050.882317347,-341459.16400750994,-217099.21491143215,-71762114.353547081,-74917.076128770932,-74917.076128770932,0]
[1393]
[1394,null,null,null,null,null,null,"GENERAL PLANT"]
[1395,null,"108GP","General Plant Accumulated Depr"]
[1396,null,null,null,"Situs","F107D",null,-43775670.250304498,-25320529.343244847,-10194653.692787478,-2907178.559383662,-654749.43290601752,-54904.598102168573,-595201.02366252814,-20771.566679048272,-14301.527173590926,-4005602.1746153934,-3889.16587488397,-3889.16587488397,0]
[1397,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1398,null,null,null,"System Overheads","F102D",null,-9694972.9996687062,-5607723.3521826072,-2257804.203280245,-643851.19581908209,-145006.98760924357,-12159.690374003661,-131818.83500100713,-4600.2671566814079,-3167.3511566856682,-887118.45434371999,-861.33137271543512,-861.33137271543512,0]
[1399,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1400,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1401,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1402,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1403,null,null,"Total General Plant Accumulated Depr",null,null,null,-53470643.249973208,-30928252.695427455,-12452457.896067724,-3551029.7552027442,-799756.42051526112,-67064.288476172238,-727019.85866353521,-25371.833835729682,-17468.878330276595,-4892720.6289591137,-4750.4972475994055,-4750.4972475994055,0]
[1404]
[1405,null,"108MP","Mining Plant Accumulated Depr.",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1406]
[1407,null,"1081390","Accum Depr - Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1408,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1409]
[1410,null,"1081399L "," Accum Depr - Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1411,null,null," Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1412]
[1413,null,"TOTAL GENERAL PLANT ACCUM DEPR",null,null,null,null,-53470643.249973208,-30928252.695427455,-12452457.896067724,-3551029.7552027442,-799756.42051526112,-67064.288476172238,-727019.85866353521,-25371.833835729682,-17468.878330276595,-4892720.6289591137,-4750.4972475994055,-4750.4972475994055,0]
[1414]
[1415]
[1416,null,"TOTAL ACCUM DEPR - PLANT IN SERVICE",null,null,null,null,-837214472.54843414,-476478985.72995436,-194695416.44269937,-56524830.073062852,-19722907.736674335,-1124692.6047182642,-11252070.740980882,-366830.99784323963,-234568.09324170876,-76654834.982506201,-79667.573376370332,-79667.573376370332,0]
[1417]
[1418]
[1419,null,null,null,null,null,null,"ACCUMULATED AMORTIZATION"]
[1420]
[1421,null,"111CLS","Accum Prov for Amort-Steam",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1422]
[1423,null,"111CLG","Accum Prov for Amort-General"]
[1424,null,null,"Division",null,"F108D",null,-9467.318554560421,-5476.0444761191548,-2204.7871228738863,-628.73247535214443,-141.60197706386771,-11.874160175531015,-128.72350469549721,-4.4922450645167418,-3.0929763678066271,-866.28740515195432,-0.84110584803201527,-0.84110584803201527,0]
[1425,null,null,"System Overheads",null,"F108D",null,-1469943.1977977627,-850238.03541837318,-342326.26853983034,-97620.146618309926,-21985.830705937584,-1843.6414576094646,-19986.254717571403,-697.48842160234642,-480.23097000539053,-134504.11235265707,-130.59429793317923,-130.59429793317923,0]
[1426,null,null,"Customer - System",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1427,null,null,"Total Accum Prov for Amort-General",null,null,null,-1479410.5163523231,-855714.07989449229,-344531.05566270422,-98248.879093662064,-22127.432683001451,-1855.5156177849956,-20114.978222266898,-701.98066666686316,-483.32394637319715,-135370.39975780903,-131.43540378121125,-131.43540378121125,0]
[1428]
[1429,null,"111CLH","Accum Prov for Amort-Hydro",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1430]
[1431,null,"111IP","Accum Prov for Amort-Intangible"]
[1432,null,null,null,"Situs","F107D",null,-24296.494734036547,-14053.470896813671,-5658.2651583824518,-1613.5503615385026,-363.40085846210008,-30.473303344897449,-330.35013409096081,-11.528692937184095,-7.9376735450307701,-2223.2005035151069,-2.1585757033213153,-2.1585757033213153,0]
[1433,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1434,null,null,null,"System Overheads","F102D",null,-32094962.990401082,-18564226.373282205,-7474403.7292654328,-2131453.1048044236,-480041.96616403735,-40254.347540908035,-436382.92040005483,-15229.068110317863,-10485.435921781766,-2936783.2134484998,-2851.4157317114659,-2851.4157317114659,0]
[1435,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1436,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1437,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1438,null,null,"Total Accum Prov for Amort-Intangible",null,null,null,-32119259.485135119,-18578279.844179019,-7480061.994423815,-2133066.6551659619,-480405.36702249944,-40284.820844252936,-436713.27053414582,-15240.596803255046,-10493.373595326797,-2939006.4139520149,-2853.5743074147872,-2853.5743074147872,0]
[1439]
[1440,null,"111390","Accum Prov for Amort-Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1441]
[1442]
[1443,null,"TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,null,-33598670.001487441,-19433993.92407351,-7824593.0500865197,-2231315.5342596238,-502532.79970550089,-42140.336462037929,-456828.24875641271,-15942.577469921909,-10976.697541699994,-3074376.8137098239,-2985.0097111959985,-2985.0097111959985,0]
[1444,null,"TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,null,-34138445.737288445,-20049683.65900382,-7933413.0828019632,-2143630.0969618023,-545725.59622529102,-43396.242526801805,-412824.48499101237,-16649.874290849373,-9688.0919404156357,-2977025.4624689389,-3204.5730387760245,-3204.5730387760245,0]

{"sheet":"Retail","index":15,"n_rows":1444,"n_cols":20,"rows_kept":1444,"cut":false,"hidden":false,"merged":[]}
[1,null,null," - ","Retail - Total -  Unbundled"]
[2,"Rocky Mountain Power"]
[3,"Cost Of Service By Rate Schedule"]
[4,"State of Utah"]
[5,"2010 Protocol (Non Wgt)"]
[6,"12 Months Ended June 2013"]
[7]
[8]
[9,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O"]
[10,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General",null,null,"Chk Total"]
[11,null,null,null,null,null,null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[12,null,null,null,"DESCRIPTION ",null,null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2",0]
[13]
[14,null,null,null,"Operating Revenues",null,null,45400074.073481262,41331094.363649935,1322684.3377143668,-159684.6750431094,416276.83723772602,-361305.047614176,103697.57162704406,114292.89303289709,32907.950357140318,2543135.1556795728,27305.236122071619,29669.450718819127,0]
[15]
[16,null,null,null,"Operating Expenses"]
[17,null,null,null,"Operation & Maintenance Expenses",null,null,40941008.629072353,35533632.698295146,940877.56879033393,204807.3275954462,333639.38175068004,204031.51761510296,98494.854816232924,95639.917720753132,27224.320765491277,3498314.5347732371,1594.7152317743412,2751.7917181639791,0]
[18,null,null,null,"Depreciation Expense",null,null,805333.9992634512,701044.2710688326,15699.445195128203,282.68424159283859,8323.4905127234506,517.9061657812498,2774.9802451651708,2034.6701274494205,578.19129486776353,74071.545857097488,3.4072774064555911,3.4072774064555911,0]
[19,null,null,null,"Amortization Expense",null,null,3055455.6357191764,2659778.0186667428,59564.054594727946,1072.5104862005035,31579.513616978569,1964.9478532600258,10528.338598462176,7719.5850584113396,2193.6710135710427,281029.14125380479,12.927288508289646,12.927288508289646,0]
[20,null,null,null,"Taxes Other Than Income",null,null,324809.96878318087,-601030.82479855372,66292.258926010079,164683.11422165402,-9523.2048526536037,281179.91770592757,9292.5580292856066,-3664.8668094792283,-471.18069754236251,413151.34600025759,2362.3712491585006,2538.4798091159641,0]
[21,null,null,null,"Income Taxes - Federal",null,null,253430.33814184894,551195.19042710902,335487.62539960252,-81820.920640927245,18603.04642252341,-130803.02600995993,2880.503039601921,3163.0690775320163,1276.7206506474915,-499376.32704795414,25601.751053774304,27222.705770449666,0]
[22,null,null,null,"Income Taxes - State",null,null,34436.973905719424,74898.271962469167,45587.196411786492,-11118.10420848777,2527.8450437953129,-17773.958818508188,391.41252281559713,429.80855442795269,173.48513225999656,-67856.949052639466,3478.8527665779579,3699.113591267625,0]
[23,null,null,null,"Income Taxes Deferred",null,null,-645181.19479554472,1193848.1663761116,-131678.5903456345,-327115.72490899393,18916.268820613666,-558517.32610805589,-18458.127115068612,7279.6507932449331,935.92239962285601,-820656.70595771575,-4692.4591347753239,-5042.2696148930845,0]
[24,null,null,null,"Investment Tax Credit Adj",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,"Misc Revenues & Expense",null,null,931249.07000000018,820185.98521437508,52155.905360438439,15545.908317093907,0,25934.881810677034,3919.3058053620416,0,0,13507.083492053865,0,0,0]
[26]
[27,null,null,null,"Total Operating Expenses",null,null,45700543.420090191,40933551.77721224,1383985.4643323934,-33663.20489642147,404066.34131466079,-193465.13978577513,109823.82594185683,112601.83452233956,31911.130558918063,2892183.669318141,28361.565732424526,31186.155840018895,0]
[28]
[29,null,null,null,"Operating Revenue For Return",null,null,-300469.34660892934,397542.58643769473,-61301.126618026523,-126021.47014668793,12210.495923065231,-167839.90782840087,-6126.2543148127734,1691.0585105575301,996.81979822225549,-349048.51363856811,-1056.3296103529065,-1516.7051211997677,0]
[30]
[31]
[32,null,null,null,"Rate Base :"]
[33,null,null,null,"Electric Plant In Service",null,null,72135352.359815955,62793916.014512435,1406230.2250245856,25320.584245190941,745551.43772400822,46389.87524694117,248560.44567793608,182249.41044807644,51789.732986326228,6634734.2408550978,305.19654767724461,305.19654767724461,0]
[34,null,null,null,"Plant Held For Future Use ",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,"Electric Plant Acquisition Adj",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,"Nuclear Fuel",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,"Prepayments",null,null,11004.179397537051,4493.6927212538758,2850.9222633723389,889.36178785067818,59.831006576432124,1416.8343891345628,115.26060316839887,3.2893240048983108,4.3722139301532552,812.64468034986919,172.79467261991266,185.17573527593092,0]
[38,null,null,null,"Fuel Stock",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,"Materials & Supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,"Misc Deferred Debits",null,null,-13010.441923583228,-5312.9748307618293,-3370.6973683615261,-1051.508656108897,-70.739289879845415,-1675.1491291841855,-136.27471249107992,-3.8890277400563047,-5.1693482413120542,-960.80462124847236,-204.29829173169662,-218.93664783432652,0]
[41,null,null,null,"Cash Working Capital",null,null,757375.36688367429,649034.40177713544,24510.629934947072,4914.9891713547559,6280.5287979880341,5898.8079325435774,2003.9399835151653,1744.6103364470496,513.00132015007966,61330.815478869343,544.7202399247609,598.92191080543057,0]
[42,null,null,null,"Weatherization Loans",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,"Miscellaneous Rate Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44]
[45,null,null,null,"Total Rate Base Additions",null,null,72890721.464173585,63442131.134180062,1430221.0798545433,30073.426548287476,751821.05823869293,52030.368439435122,250543.37155212855,183993.42108078834,52301.937172165148,6695916.8963930691,818.41316849022155,870.35754592427952,0]
[46]
[47,null,null,null,"Rate Base Deductions :"]
[48,null,null,null,"Accum Provision For Depreciation",null,null,-4178464.8671246883,-3637358.9835263952,-81456.36498792957,-1466.7034709397124,-43186.321092949547,-2687.1493320329496,-14397.948518245241,-10556.859205635374,-2999.937931705208,-384319.24183080188,-17.678614026532564,-17.678614026532564,0]
[49,null,null,null,"Accum Provision For Amortization",null,null,-53613373.108255975,-46663439.024051189,-1042829.7896001668,-18777.195277895637,-555770.85235248029,-33748.06969100007,-184928.92548668044,-135855.37739410825,-38605.961482668303,-4938973.8593712095,-222.02677428289519,-222.02677428289519,0]
[50,null,null,null,"Accum Deferred Income Taxes",null,null,-1739016.0373243038,-1472836.0975618488,-15592.575810155457,27055.406368578046,-23023.890700346219,44742.591873209443,-7713.7723935106796,1958.8137143874151,-5134.2311853339743,-288871.2029467955,199.46065875718074,199.46065875718074,0]
[51,null,null,null,"Unamortized ITC",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,"Customer Advance For Construction",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,"Customer Service Deposits",null,null,-15625767.562307693,-4811270.487592754,-673766.10716115544,-1696159.8486890453,-25532.156557010494,-2859842.7480056654,-131724.73812312406,0,0,-5427471.4761789385,0,0,0]
[54,null,null,null,"Misc Rate Base Deductions",null,null,-1213300.6461755212,-419287.12578880921,-326665.52404849976,-104727.64307895796,-2300.0646320067726,-212352.62254529132,-11315.187354841553,-283.79117178236345,-514.75630573895569,-81750.202345795842,-26082.699174902726,-28021.029728894566,0]
[55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[56,null,null,null,"Total Rate Base Deductions",null,null,-76369922.221188173,-57004191.718520999,-2140310.3616079069,-1794075.9841482604,-649813.28533479339,-3063887.9977007802,-350080.57187640195,-144737.21405713857,-47254.886905446438,-11121385.982673541,-26122.943904454973,-28061.274458446813,0]
[57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[58,null,null,null,"Total Rate Base",null,null,-3479200.7570145875,6437939.4156590626,-710089.28175336355,-1764002.5575999729,102007.77290389955,-3011857.6292613451,-99537.200324273406,39256.207023649768,5047.0502667187102,-4425469.0862804716,-25304.530735964752,-27190.916912522534,0]
[59]
[60]
[61,null,null,null,"Return On Rate Base",null,null,8.6361600721987175E-2,6.1749973208975198E-2,8.6328759204281014E-2,7.1440639132719641E-2,0.11970162248882135,5.5726375044352183E-2,6.1547384242819657E-2,4.3077480958348895E-2,0.19750542307765476,7.8872658882796653E-2,4.1744682854433134E-2,5.5779844647369722E-2]
[62]
[63,null,null,null,"Return On Equity",null,null,0.11639369975295784,6.9265753229372479E-2,0.11633081267694505,8.7822071180743422E-2,0.18023534379262268,5.7731375341041655E-2,6.8877822688891213E-2,3.3510449530568705E-2,0.3292191260127813,0.10205338640598328,3.0958320959027889E-2,5.7833762417650696E-2]
[]
[]
[]
[]
[]
[]
[]
[null,"Rocky Mountain Power"]
[null,"Cost Of Service By Rate Schedule"]
[null,"State of Utah"]
[null,"2010 Protocol (Non Wgt)"]
[null,"12 Months Ended June 2013"]
[]
[]
[null,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O"]
[null,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[null,null,null,null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[null,null,null,null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[]
[83,null,null,null,"Total Rate Base",null,null,-3479200.7570145875,6437939.4156590626,-710089.28175336355,-1764002.5575999729,102007.77290389955,-3011857.6292613451,-99537.200324273406,39256.207023649768,5047.0502667187102,-4425469.0862804716,-25304.530735964752,-27190.916912522534,0]
[84]
[85]
[86,null,null,null,"Return On Ratebase ($$)",6.9243345727087388E-2,null,-240911.50087190524,445784.46472852345,-49168.957633547318,-122145.43895936132,7063.3594860349331,-208551.0991037091,-6892.288774760018,2718.2311148726972,349.47464652039224,-306434.28594585625,-1752.1703702121165,-1882.7900604103054,0]
[87,null,null,null,"Operating & Maintenance Expense",null,null,40941008.629072353,35533632.698295146,940877.56879033393,204807.3275954462,333639.38175068004,204031.51761510296,98494.854816232924,95639.917720753132,27224.320765491277,3498314.5347732371,1594.7152317743412,2751.7917181639791,0]
[88,null,null,null,"        Bad Debt to Produce ROR","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,"Depreciation Expense",null,null,805333.9992634512,701044.2710688326,15699.445195128203,282.68424159283859,8323.4905127234506,517.9061657812498,2774.9802451651708,2034.6701274494205,578.19129486776353,74071.545857097488,3.4072774064555911,3.4072774064555911,0]
[90,null,null,null,"Amortization Expense",null,null,3055455.6357191764,2659778.0186667428,59564.054594727946,1072.5104862005035,31579.513616978569,1964.9478532600258,10528.338598462176,7719.5850584113396,2193.6710135710427,281029.14125380479,12.927288508289646,12.927288508289646,0]
[91,null,null,null,"Taxes Other Than Income",null,null,324809.96878318087,-601030.82479855372,66292.258926010079,164683.11422165402,-9523.2048526536037,281179.91770592757,9292.5580292856066,-3664.8668094792283,-471.18069754236251,413151.34600025759,2362.3712491585006,2538.4798091159641,0]
[92,null,null,null,"Federal Income Taxes",null,null,253430.33814184894,551195.19042710902,335487.62539960252,-81820.920640927245,18603.04642252341,-130803.02600995993,2880.503039601921,3163.0690775320163,1276.7206506474915,-499376.32704795414,25601.751053774304,27222.705770449666,0]
[93,null,null,null,"        FIT Adj to Produce Target ROR","F101",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,"State Income Taxes",null,null,34436.973905719424,74898.271962469167,45587.196411786492,-11118.10420848777,2527.8450437953129,-17773.958818508188,391.41252281559713,429.80855442795269,173.48513225999656,-67856.949052639466,3478.8527665779579,3699.113591267625,0]
[95,null,null,null,"        SIT Adj to Produce Target ROR","F101",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,"Deferred Income Taxes",null,null,-645181.19479554472,1193848.1663761116,-131678.5903456345,-327115.72490899393,18916.268820613666,-558517.32610805589,-18458.127115068612,7279.6507932449331,935.92239962285601,-820656.70595771575,-4692.4591347753239,-5042.2696148930845,0]
[97,null,null,null,"Investment Tax Credit",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,"Misc Revenue & Expenses",null,null,931249.07000000018,820185.98521437508,52155.905360438439,15545.908317093907,0,25934.881810677034,3919.3058053620416,0,0,13507.083492053865,0,0,0]
[99,null,null,null,"Revenue Credits",null,null,-8704450.9370882604,-6249318.7131108576,-691979.83530574804,-91525.198703614064,-58163.228844998906,-20045.234571598296,-127922.45940781728,-13814.071353896972,-4626.5314266648784,-1445278.6184535772,-849.47786596047752,-927.56804354155918,0]
[100]
[101,null,null,null,"Total Revenue Requirements",null,null,36755180.982130021,35130017.52882991,642836.67139309784,-247333.84255939681,352966.47195569682,-422061.47346108261,-24990.92224072048,101505.99428331529,27634.073778773578,1140470.7649187078,25759.917496251932,28375.79773606703,0]
[102,null,null,null,"Operating Revenues",null,null,36695623.136392996,35081775.650538668,630704.5024086202,-251209.87374671354,358113.60839272273,-381350.28218575794,-24224.887780773541,100478.82167899891,28281.418930475076,1097856.5372259859,26455.758256111461,28741.882675278019,0]
[103]
[104,null,null,null,"Increase / (Decrease) Required to "]
[105,null,null,null,"Earn Equal Rates of Return",null,null,59557.845737025142,48241.878291241825,12132.168984477641,3876.0311873167229,-5147.1364370259107,-40711.191275324672,-766.03445994693902,1027.1726043163799,-647.34515170149825,42614.227692721877,-695.8407598595295,-366.08493921098852,0]
[106]
[107,null,null,null,"Existing Revenues",null,null,36695623.136393003,35081775.650539078,630704.50240861881,-251209.87374672346,358113.6083927271,-381350.2821857743,-24224.887780773221,100478.82167900012,28281.41893047544,1097856.5372259957,26455.758256111141,28741.882675277568,0]
[108,null,null,null,"check",null,null,0,-4.0978193283081055E-7,1.3969838619232178E-9,9.9244061857461929E-9,-4.3655745685100555E-9,1.6356352716684341E-8,-3.2014213502407074E-10,-1.2078089639544487E-9,-3.637978807091713E-10,-9.7788870334625244E-9,3.2014213502407074E-10,4.5110937207937241E-10,0]
[109,null,null,null,"Percent Increase / (Decrease) "]
[110,null,null,null,"Over Existing Rates To "]
[111,null,null,null,"Equal Authorized RoE & RoR",null,null,1.6230231468111645E-3,1.3751264694180474E-3,1.9235900390984509E-2,-1.5429453984060522E-2,-1.4372914953238185E-2,0.10675537210037324,3.162179601735552E-2,1.0222777169878546E-2,-2.2889415601560686E-2,3.8815843644195255E-2,-2.6302053153165396E-2,-1.2736985372425787E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"2010 Protocol",null,null,"ELECTRIC REVENUES"]
[null,null,"Retail - Total -  Unbundled",null,null,"(Non-Wgt)"]
[null,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[null,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[null,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[null,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[126,null,"440","Residential Sales",null,"A",null,35081775.650538668,35081775.650539078,0,0,0,0,0,0,0,0,0,0,0]
[127]
[128,null,"442","Commercial & Industrial Sales",null,"A",null,1126973.6368527506,0,630704.50240861881,-251209.87374672346,0,-381350.2821857743,-24224.887780773221,0,0,1097856.5372259957,26455.758256111141,28741.882675277568,0]
[129,null,null,null,"Interruptible Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,"Interruptible Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,1126973.6368527506,0,630704.50240861881,-251209.87374672346,0,-381350.2821857743,-24224.887780773221,0,0,1097856.5372259957,26455.758256111141,28741.882675277568,0]
[132]
[133,null,"444","Public Street & Highway Lighting",null,"A",null,486873.84900219674,0,0,0,358113.6083927271,0,0,100478.82167900012,28281.41893047544,0,0,0,0]
[134]
[135,null,"445","Other Sales to Public Authority",null,"A",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136]
[137,null,"448","Interdepartmental",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[140]
[141,null,"Total Sales to Ultimate Customers",null,null,null,null,36695623.136393614,35081775.650539078,630704.50240861881,-251209.87374672346,358113.6083927271,-381350.2821857743,-24224.887780773221,100478.82167900012,28281.41893047544,1097856.5372259957,26455.758256111141,28741.882675277568,0]
[142]
[143,null,"447","Sales for Resale",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[144,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[145,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147]
[148,null,"449","Provision for Rate Refund",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149]
[150,null,"State Specific Revenue Credit",null,null,"F140R",null,1143574.8512055185,1040931.619726899,33578.419436992473,-3919.4960273883025,10342.309573794932,-10113.05285945108,2589.328428998027,2900.9721666121523,811.54235615385198,65046.676391909714,669.38147224959175,737.15053876338152,0]
[151]
[152,null,"AGA Revenue",null,null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[153]
[154,null,"Total Sales from Electricity",null,null,null,null,37839197.987599134,36122707.270265974,664282.9218456113,-255129.36977411175,368455.91796652204,-391463.33504522539,-21635.559351775195,103379.79384561226,29092.961286629292,1162903.2136179055,27125.139728360733,29479.033214040948,0]
[155]
[156,null,"Other Electric Operating Revenues"]
[157,null,"450","Forfeited Discounts & Interest",null,"A",1,3627201.35,2455013.6700000004,176037.12880863904,5384.8013849178915,33683.081134974258,4472.2922962400653,103634.72865207662,8229.4498133848138,2338.5590516409266,838337.75704514456,34.940906490922664,34.940906490922664,0]
[158,null,null,null,"Customers","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[159,null,null,null,null,null,null,3627201.35,2455013.6700000004,176037.12880863904,5384.8013849178915,33683.081134974258,4472.2922962400653,103634.72865207662,8229.4498133848138,2338.5590516409266,838337.75704514456,34.940906490922664,34.940906490922664,0]
[160]
[161,null,"451","Misc Electric Revenue",null,"A",1,3919411.11,2745218.9472680492,479895.93199634866,89316.850524388894,14030.04970022574,24503.962334928397,21584.167241528787,2666.7582501232155,1468.7645142353679,540723.46989380207,1.1041381842597788,1.1041381842597788,0]
[162,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,null,"Customer","F40",null,5090.3133067672661,4408.4404995075738,91.767032353788252,1.6523573681575743,57.91206583287083,0.93021599985167147,18.151451681316168,14.149074945112265,4.0207362625167642,493.27763313187018,6.1198421042873118E-3,6.1198421042873118E-3,0]
[164,null,null,null,null,null,null,3924501.4233067674,2749627.3877675566,479987.69902870245,89318.502881757056,14087.96176605861,24504.892550928249,21602.318693210102,2680.9073250683277,1472.7852504978846,541216.7475269339,1.1102580263640662,1.1102580263640662,0]
[165]
[166,null,"453","Water Sales",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167]
[168,null,"454","Rent of Electric Property",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,"System Overhead","F102R",null,9173.3125759748673,3746.0356164014556,2376.5880314141032,741.39046432741043,49.876370171106331,1181.1025838810615,96.083633532525937,2.7420488316778275,3.6447683722153994,677.43748958882156,144.04522919359903,154.36634026089089,0]
[171,null,null,null,null,null,null,9173.3125759748673,3746.0356164014556,2376.5880314141032,741.39046432741043,49.876370171106331,1181.1025838810615,96.083633532525937,2.7420488316778275,3.6447683722153994,677.43748958882156,144.04522919359903,154.36634026089089,0]
[172]
[173,null,"456","Other Electric Revenue",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[176,null,null,null,"Customer","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178]
[179,null,"Total Other Electric Operating Revenues",null,null,null,null,7560876.085882742,5208387.0933839586,658401.41586875555,95444.694731002368,47820.919271203973,30158.287431049375,125333.13097881926,10913.099187284821,3814.9890705110265,1380231.9420616673,180.09639371088576,190.41750477817763,0]
[180]
[181,null,"Total Electric Operating Revenues",null,null,null,null,45400074.073481873,41331094.363649935,1322684.3377143668,-159684.6750431094,416276.83723772602,-361305.047614176,103697.57162704406,114292.89303289709,32907.950357140318,2543135.1556795728,27305.236122071619,29669.450718819127,0]
[182]
[183,null,"Miscellaneous Revenues"]
[184,null,"41160","Gain on Sale of Utility Plant - CR",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,null,"41170","Loss on Sale of Utility Plant ",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[186,null,"4118","Gain from Emission Allowances",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,41181,"Gain from Disposition of NOX Credits",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,null,"4194","Impact Housing Interest Income",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[189,null,"421","(Gain)/Loss on Sale of Utility Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[190]
[191,null,"Total Miscellaneous Revenues",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192]
[193,null,"Miscellaneous Expenses"]
[194,null,"4311","Interest on Customer Deposits",null,"F80",null,931249.07000000018,820185.98521437508,52155.905360438439,15545.908317093907,0,25934.881810677034,3919.3058053620416,0,0,13507.083492053865,0,0,0]
[195]
[196,null,"DFA","Divergence Fairness Adjustment"]
[197,null,null,null,"Production ","F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,null,null,null,"Transmission","F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,null,null,null,"Distribution","F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201]
[202,null,"Net Miscellaneous Revenues And Expense",null,null,null,null,931249.07000000018,820185.98521437508,52155.905360438439,15545.908317093907,0,25934.881810677034,3919.3058053620416,0,0,13507.083492053865,0,0,0]
[203]
[204,null,"Retail - Total -  Unbundled"]
[205,null,null,null,null,null,null,null,"STEAM POWER GENERATION"]
[206]
[207,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[208,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[209,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[210,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[211,null,"500","Operation Suprvn & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,null,null,null,"Total 500",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214]
[215,null,"501","Fuel Related",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[216,null,null,null,"System Energy - Non NPC","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,null,null,null,"Simple Cycle Combustion Turbine","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,null,null,null,"Cholla - Non NPC","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219,null,null,null,"Cholla","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[220,null,null,null,"Total 501",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221]
[222,null,"502","Steam Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,null,null,null,"Total 502",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225]
[226,null,"503","Steam From Other Sources",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,null,null,null,"System Energy - Non NPC","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,null,null,null,"Total 503",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229]
[230,null,"505","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,null,null,"Total 505",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[233]
[234,null,"506","Misc. Steam Expense",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[235,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[237,null,null,null,"Total 506",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238]
[239,null,"507","Rents",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,null,null,null,"Total 507",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242]
[243,null,"510","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[245,null,null,null,"Total 510",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[246]
[247,null,"511","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[248,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[249,null,null,null,"Total 511",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250]
[251,null,"512","Maintenance of Boiler Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[252,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[253,null,null,null,"Total 512",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[254]
[255,null,"513","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[256,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[257,null,null,null,"Total 513",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258]
[259,null,"514","Maint of Misc. Steam Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[260,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[261,null,null,null,"Total 514",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[262]
[263,null,"Total Steam Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[264]
[265]
[266,null,null,null,null,null,null,"NUCLEAR POWER GENERATION"]
[267]
[268]
[269,null,"517","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[270]
[271,null,"518","Nuclear Fuel Expense",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272]
[273,null,"519","Coolants and Water",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[274]
[275,null,"520","Steam Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[276]
[277,null,"523","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278]
[279,null,"524","Misc. Nuclear Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280]
[281,null,"528","Maint Supervision & Eng",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[282]
[283,null,"529","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284]
[285,null,"530","Maintenance of Reactor Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286]
[287,null,"531","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[288]
[289,null,"532","Maintenance of Misc Nuclear",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290]
[291,null,"Total Nuclear Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[292]
[293]
[294]
[295,null,"Retail - Total -  Unbundled",null,null,null,null,"HYDRAULIC POWER GENERATION"]
[296]
[297,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[298,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[299,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[300,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[301,null,"535","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302]
[303,null,"536","Water For Power",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304]
[305,null,"537","Hydraulic Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[306]
[307,null,"538","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308]
[309,null,"539","Misc. Hydro Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310]
[311,null,"540","Rents (Hydro Generation)",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312]
[313,null,"541","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[314]
[315,null,"542","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[316]
[317,null,"543","Maint of Dams & Waterways",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318]
[319,null,"544","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320]
[321,null,"545","Maint of Misc. Hydro Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[322]
[323,null,"Total Hydraulic Power Generation ",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[324]
[325]
[326,null,null,null,null,null,null,"OTHER POWER GENERATION"]
[327]
[328]
[329,null,"546","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[330]
[331,null,"547","Fuel",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[332,null,null,null,"Simple Cycle Combustion Turbine","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,null,null,null,"Total 547",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[334]
[335,null,"548","Generation Expense",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[336,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0]
[337,null,null,null,"Total 548",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[338]
[339,null,"549","Miscellaneous Other",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[340,null,null,null,"Wind Generation ","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[341]
[342,null,"550","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[343,null,null,null,"System Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[344,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[345,null,null,null,"Total 550",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[346]
[347,null,"551","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[348]
[349,null,"552","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[350]
[351,null,"553","Maint of Generation & Elect Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[352,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[354,null,null,null,"Total 553",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[355]
[356,null,"554","Maintenance of Misc. Other",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[357,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[358,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[359,null,null,null,"Total 554",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[360]
[361,null,"Total Other Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[362]
[363]
[364,null,null,null,null,null,null,"OTHER POWER SUPPLY"]
[365]
[366]
[367,null,"555","Purchased Power",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[368,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[369,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[370,null,null,null,"Seasonal Contracts","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[371,null,null,null,"Total 555",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[372]
[373]
[374,null,"556","System Control & Load Dispatch",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[375]
[376,null,"557","Other Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[377,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379]
[380,null,"2010 Protocol Stipulated Embedded Cost Differential and Adjustment",null,"Embedded Cost Differentials"]
[381,null,null,null,"Company Owned Hydro","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[382,null,null,null,"Company Owned Hydro","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[383,null,null,null,"Mid-C Contract","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[384,null,null,null,"Mid-C Contract","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[385,null,null,null,"Existing QF Contracts","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387]
[388,null,"Total Other Power Supply",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[389]
[390,null,"TOTAL PRODUCTION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[391]
[392,null,"Retail - Total -  Unbundled",null,null,null,null,"TRANSMISSION EXPENSE"]
[393]
[394]
[395,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[396,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[397,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[398,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[399,null,"560","Operation Supervision & Eng",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400]
[401,null,"561","Load Dispatching",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[402]
[403,null,"562","Station Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[404]
[405,null,"563","Overhead Line Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[406]
[407,null,"564","Underground Line Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[408]
[409,null,"565","Transm of Electricity by Others",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[410,null,null,"Energy",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[411,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[412]
[413,null,"566","Misc. Transmission Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[414]
[415,null,"567","Rents - Transmission",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[416]
[417,null,"568","Maint Supervision & Engineering",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[418]
[419,null,"569","Maintenance of Structures",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[420]
[421,null,"570","Maint of Station Equipment",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[422]
[423,null,"571","Maintenance of Overhead Lines",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[424]
[425,null,"572","Maint of Underground Lines",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[426]
[427,null,"573","Maint of Misc Transmission Plant",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[428]
[429]
[430,null,"TOTAL TRANSMISSION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[431]
[432]
[433]
[434]
[435]
[436]
[437]
[438]
[439]
[440]
[441]
[442,null,"Retail - Total -  Unbundled",null,null,null,null,"DISTRIBUTION EXPENSE"]
[443]
[444]
[445,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[446,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[447,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[448,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[449,null,"580","Operation Supervision & Eng",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[450]
[451,null,"581","Load Dispatching",null,"F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[452]
[453,null,"582","Station Expense",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[454]
[455,null,"583","Overhead Line Expenses",null,"F132",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[456]
[457,null,"584","Underground Line Expense",null,"F133",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[458]
[459,null,"585","Street Lighting & Signal Systems",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[460]
[461,null,"586","Meter Expenses",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[462]
[463,null,"587","Customer Installation Expenses",null,"F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[464]
[465,null,"588","Misc. Distribution Expenses",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[466]
[467,null,"589","Rents",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[468]
[469,null,"590","Maint Supervision & Engineering",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[470]
[471,null,"591","Maintenance of Structures",null,"F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[472]
[473,null,"592","Maint of Station Equipment",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[474]
[475,null,"593","Maintenance of Overhead Lines",null,"F134",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[476]
[477,null,"594","Maint of Underground Lines",null,"F135",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[478]
[479,null,"595","Maint of Line Transformers",null,"F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[480]
[481,null,"596","Maint of Street Lighting & Signals",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[482]
[483,null,"597","Maintenance of Meters",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[484]
[485,null,"598","Maint of Misc. Distribution Plant",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[486]
[487,null,"TOTAL DISTRIBUTION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[488]
[489]
[490,null,null,null,null,null,null,"CUSTOMER ACCOUNTS EXPENSE"]
[491]
[492]
[493,null,"901","Supervision",null,"F136",null,1177907.3582230501,1023384.8028853328,27554.440520648732,6533.3884695969437,9075.5513807737716,6402.8396537181143,2629.7769429515579,2682.9944327701478,762.42532107698389,98839.429676479049,20.854469851124339,20.854469851124339,0]
[494]
[495,null,"902","Meter Reading Expense",null,"F47",null,4990981.2508536521,4214906.8861320084,92309.469440033892,118220.09077044706,0,64789.537127383948,10762.368873169424,13527.920684244928,3844.2231356180437,471622.40091357869,499.17688858416108,499.17688858416108,0]
[496]
[497,null,"903","Customer Receipts & Collections",null,"F48",null,25536125.624019511,22262481.610678047,498554.2630874344,8976.9690585933495,264322.18637724954,16446.716659110647,49924.338702793109,64613.332089680793,18361.141515103925,2352228.6616849317,108.20208328362268,108.20208328362268,0]
[498]
[499,null,"904","Uncollectible Accounts",null,"F80",null,3779023.4319800623,3328327.6800553212,211649.48757826019,63085.541445653842,0,105244.15994120884,15904.604850299223,0,0,54811.958109319385,0,0,0]
[500]
[501,null,"905","Misc. Customer Accounts Exp",null,"F136",null,53038.524581200174,46080.720733202274,1240.7146119541469,294.18381889217261,408.65170901323557,288.30549872403873,118.41295332616271,120.80921744845421,34.330300979080619,4450.517677719653,0.93902997048542547,0.93902997048542547,0]
[502]
[503,null,"TOTAL CUSTOMER ACCOUNTS EXPENSE",null,null,null,null,35537076.189657472,30875181.700483911,831308.37523833138,197110.17356318334,273806.38946703653,193171.5588801456,79339.502322539469,80945.056424144321,23002.120272778033,2981952.9680620283,629.17247168939343,629.17247168939343,0]
[504]
[505,null,"Retail - Total -  Unbundled",null,null,null,null,"CUSTOMER SERVICE EXPENSE"]
[506]
[507,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[508,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[509,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[510,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[511,null,"907","Supervision",null,"F40",null,151951.86679029459,131597.15781021997,2739.354345325964,49.324819822474836,1728.7435925188124,27.768046714874721,541.84227997577909,422.36660529467338,120.02372823468876,14724.920193151625,0.18268451786101789,0.18268451786101789,0]
[512]
[513,null,"908","Customer Assistance",null,"F40",null,3370990.8748083627,2919429.8661772138,60771.471229797833,1094.2512325472101,38351.479309608323,616.02291610065151,12020.55242864824,9370.0327764783306,2662.6779991982107,326666.41517408431,4.0527823427674443,4.0527823427674443,0]
[514]
[515,null,"909","Informational & Instructional Adv",null,"F40",null,1181702.4191594683,1023407.4975430302,21303.467507076733,383.59027855356567,13444.128910934785,215.94711977830363,4213.810245147688,3284.669348206829,933.40301114700981,114513.06378612242,1.4207047353835764,1.4207047353835764,0]
[516]
[517,null,"910","Misc. Customer Service",null,"F40",null,95446.339818072433,82660.827463088572,1720.6853146920025,30.982663218862328,1085.8849705188675,17.442091886174349,340.3502929894284,265.30339763707298,75.391147165898332,9249.2429756665188,0.11475060451430491,0.11475060451430491,0]
[518]
[519,null,"TOTAL CUSTOMER SERVICE EXPENSE",null,null,null,null,4800091.5005761981,4157095.3489935528,86534.978396892533,1558.148994142113,54610.236783580789,877.18017448000421,17116.555246761134,13342.372127616907,3791.4958857458078,465153.6421290249,5.7709222005263436,5.7709222005263436,0]
[520]
[521]
[522,null,null,null,null,null,null,"SALES EXPENSE"]
[523]
[524]
[525,null,"911","Supervision",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[526]
[527,null,"912","Demonstration & Selling Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[528]
[529,null,"913","Advertising Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[530]
[531,null,"916","Misc. Sales Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[532]
[533,null,"TOTAL SALES EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[534]
[535]
[536,null,null,null,null,null,null,"ADMINISTRATION & GENERAL EXPENSE"]
[537]
[538]
[539,null,"920","Administrative & General Salaries",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[540,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[541,null,null,null,"Administrative & General Salaries",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[542]
[543,null,"921","Office Supplies & expenses",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[544,null,null,null,"Customer - System","F42",null,96455.054910408231,83964.248029283655,1880.3264853389867,33.85716245692074,996.90654459550046,62.029751264143052,332.36007938011318,243.69295105781319,69.250116282432202,8871.5676098109634,0.40809046884304639,0.40809046884304639,0]
[545,null,null,null,"Office Supplies & expenses",null,null,96455.054910408231,83964.248029283655,1880.3264853389867,33.85716245692074,996.90654459550046,62.029751264143052,332.36007938011318,243.69295105781319,69.250116282432202,8871.5676098109634,0.40809046884304639,0.40809046884304639,0]
[546]
[547,null,"923","Outside Services",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[548,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[549,null,null,null,"Outside Services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[550]
[551,null,"924","Property Insurance",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[552,null,null,"System Generation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[553]
[554,null,"925","Injuries & Damages",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[555]
[556,null,"926","Employee Pensions & Benefits",null,"F138R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[557]
[558,null,"927","Franchise Requirements",null,"F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[559]
[560,null,"928","Regulatory Commission Expense",null,"F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[561,null,null,null,"Regulatory Expense","F103",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[562]
[563,null,"929","Duplicate Charges",null,"F102R",null,-223737.72152931441,-91366.065054449835,-57965.144734634945,-18082.564164074302,-1216.4880819020905,-28807.172852915835,-2343.4863976103416,-66.878758664398589,-88.896150038245011,-16522.746733399534,-3513.2729981697753,-3765.0056034551098,0]
[564]
[565,null,"930","Misc General Expenses"]
[566,null,null,null,"Situs","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[567,null,null,null,"Customer","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[568,null,null,null,"Labor","F138R",null,461613.44797302911,400904.95007836353,10503.683313225447,2273.535169424129,3758.3583552377791,2220.669239786811,1103.8309296869702,1079.0134133494735,306.62275630216436,39448.252293781574,7.2662119356532617,7.2662119356532617,0]
[569]
[570,null,"931","Rents",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[571]
[572,null,"935","Maintenance of General Plant",null,"F108",null,269510.1574845633,107852.51576448398,68615.350091180517,21914.176870314001,1683.9786821315247,36507.252422342222,2946.0926354755766,96.661563249019295,143.72788442108515,19410.851411990967,4465.3705336497005,5874.179625324673,0]
[573]
[574,null,"TOTAL ADMINISTRATIVE & GEN EXPENSE",null,null,null,null,603840.93883868621,501355.64881768136,23034.215155110003,6139.0050381207475,5222.7555000627135,9982.7785604773417,2038.7972469323183,1352.4891689919073,430.70460696743669,51207.924582183972,959.77183788442153,2116.8483242740595,0]
[575]
[576]
[577,null,"TOTAL O & M EXPENSE",null,null,null,null,40941008.629072353,35533632.698295146,940877.56879033393,204807.3275954462,333639.38175068004,204031.51761510296,98494.854816232924,95639.917720753132,27224.320765491277,3498314.5347732371,1594.7152317743412,2751.7917181639791,0]
[578]
[579,null,"Retail - Total -  Unbundled",null,null,null,null,"DEPRECIATION EXPENSE"]
[580]
[581,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[582,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[583,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[584,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[585,null,"403SP","Steam Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[586,null,null,null,"System Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[587,null,null,null,"Total 403SP",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[588]
[589,null,"403NP","Nuclear Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[590]
[591,null,"403HP","Hydro Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[592]
[593,null,"403OP","Other Production Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[594,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[595,null,null,null,"System Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[596,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[597,null,null,null,"Total 403OP",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[598]
[599,null,"403TP","Transmission Depreciation",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[600]
[601,null,"403","Distribution Depreciation"]
[602,null,null,null,"Land Rights","F118",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[603,null,null,null,"Structures","F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[604,null,null,null,"Station Equip","F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[605,null,null,null,"Poles & Towers","F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[606,null,null,null,"OH Conductors","F122",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[607,null,null,null,"UG Conduit","F123",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[608,null,null,null,"UG Conductor","F124",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[609,null,null,null,"Line Transformer","F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[610,null,null,null,"Services","F126",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[611,null,null,null,"Meters","F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[612,null,null,null,"Inst Cust Premises","F128",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[613,null,null,null,"Leased Property","F129",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[614,null,null,null,"Street Lighting","F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[615,null,null,"Total Distribution Expense",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[616]
[617,null,"403GP","General Depreciation"]
[618,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[619,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[620,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[621,null,null,null,"Customer - System","F42",null,805333.9992634512,701044.2710688326,15699.445195128203,282.68424159283859,8323.4905127234506,517.9061657812498,2774.9802451651708,2034.6701274494205,578.19129486776353,74071.545857097488,3.4072774064555911,3.4072774064555911,0]
[622,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[623,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[624,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[625,null,null,"Total General Expense",null,null,null,805333.9992634512,701044.2710688326,15699.445195128203,282.68424159283859,8323.4905127234506,517.9061657812498,2774.9802451651708,2034.6701274494205,578.19129486776353,74071.545857097488,3.4072774064555911,3.4072774064555911,0]
[626]
[627,null,"403GV0","General Vehicles",null,"F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[628]
[629,null,"403MP","Mining Depreciation",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[630]
[631,null,"403EP","Experimental Plant Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[632]
[633]
[634,null,"TOTAL DEPRECIATION EXPENSE",null,null,null,null,805333.9992634512,701044.2710688326,15699.445195128203,282.68424159283859,8323.4905127234506,517.9061657812498,2774.9802451651708,2034.6701274494205,578.19129486776353,74071.545857097488,3.4072774064555911,3.4072774064555911,0]
[635]
[636,null,null,null,null,null,null,"AMORTIZATION EXPENSE"]
[637]
[638]
[639,null,"404CLG","Amort of LT Plant - Cap. Lease Gen"]
[640,null,null,"Division",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[641,null,null,"System Overheads",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[642,null,null,"Customer - System",null,"F42",null,87128.78998571531,75845.722545564029,1698.5172171417241,30.583504410021042,900.51538553500654,56.032078109122338,300.22409486825921,220.13021477658438,62.554304112550149,8013.7733770123496,0.36863209282317333,0.36863209282317333,0]
[643,null,null,"Total Amort. Cap. Lease General",null,null,null,87128.78998571531,75845.722545564029,1698.5172171417241,30.583504410021042,900.51538553500654,56.032078109122338,300.22409486825921,220.13021477658438,62.554304112550149,8013.7733770123496,0.36863209282317333,0.36863209282317333,0]
[644]
[645,null,"404CLS","Amort of LT Plant - Cap Lease Steam",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[646]
[647,null,"404IP","Amort of LT Plant - Intangible Plant"]
[648,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[649,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[650,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[651,null,null,null,"Customer - System","F42",null,2968326.845733461,2583932.2961211787,57865.537377586224,1041.9269817904824,30678.998231443562,1908.9157751509035,10228.114503593917,7499.454843634755,2131.1167094584926,273015.36787679244,12.558656415466473,12.558656415466473,0]
[652,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[653,null,null,null,"System Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[654,null,null,"Total Amort. Intangible Plant",null,null,null,2968326.845733461,2583932.2961211787,57865.537377586224,1041.9269817904824,30678.998231443562,1908.9157751509035,10228.114503593917,7499.454843634755,2131.1167094584926,273015.36787679244,12.558656415466473,12.558656415466473,0]
[655]
[656,null,"Retail - Total -  Unbundled",null,null,null,null,"AMORTIZATION EXPENSE (continued)"]
[657]
[658]
[659,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[660,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[661,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[662,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[663,null,"404O","Amort of LT Plant - Other Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[664]
[665,null,"404330","Amort of Other Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[666]
[667,null,"405","Amort of Other Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[668]
[669,null,"406","Amort of Plant Acquisition Adj",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[670]
[671,null,"407","Amort of Prop Losses, Unrec Plant,",null,"F151",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[672]
[673]
[674,null,"TOTAL AMORTIZATION EXPENSE",null,null,null,null,3055455.6357191764,2659778.0186667428,59564.054594727946,1072.5104862005035,31579.513616978569,1964.9478532600258,10528.338598462176,7719.5850584113396,2193.6710135710427,281029.14125380479,12.927288508289646,12.927288508289646,0]
[675]
[676]
[677,null,null,null,null,null,null,"TAX OTHER THAN INCOME"]
[678]
[679]
[680,null,"408","Taxes Other Than Income",null,"F101R",null,324809.96878318087,-601030.82479855372,66292.258926010079,164683.11422165402,-9523.2048526536037,281179.91770592757,9292.5580292856066,-3664.8668094792283,-471.18069754236251,413151.34600025759,2362.3712491585006,2538.4798091159641,0]
[681,null,null,null,"Customer - System","F101R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[682,null,null,"Total Taxes Other Than Income",null,null,null,324809.96878318087,-601030.82479855372,66292.258926010079,164683.11422165402,-9523.2048526536037,281179.91770592757,9292.5580292856066,-3664.8668094792283,-471.18069754236251,413151.34600025759,2362.3712491585006,2538.4798091159641,0]
[683]
[684]
[685,null,null,null,null,null,null,"DEFERRED  ITC"]
[686]
[687]
[688,null,"41140","Deferred I T C - Federal",null,"F101R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[689]
[690,null,"41141","Deferred I T C - Idaho",null,"F101R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[691]
[692,null,"TOTAL DEFERRED ITC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[693]
[694,null,427,"Interest on Long-Term Debt",null,null,null,-88466.630264585969,163699.32226607829,-18055.642755614859,-44853.796302024195,2593.7807444450632,-76583.363222209853,-2530.9607906085525,998.17877578620653,128.33278705529776,-112527.66504318388,-643.4255224059948,-691.39120190330561,0]
[695]
[696]
[697]
[698,null,null,null,null,null,null,"DEFERRED INCOME TAXES"]
[699]
[700]
[701,null,"41010","Deferred Income Tax - Federal-DR",null,"F101R",null,472177.81706200144,-873721.40671518259,96369.376300415039,239400.63684455285,-13843.928791981956,408752.60153324751,13508.636393235156,-5327.6345439939905,-684.95765090207499,600600.10288924014,3434.1904704972048,3690.2003328735518,0]
[702]
[703,null,41020,"Deferred Income Tax - State-DR",null,"F101R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[704]
[705,null,41120,"Deferred Income Tax - Federal-CR",null,"F101R",null,-1117359.0118575462,2067569.5730912942,-228047.96664604952,-566516.36175354675,32760.197612595621,-967269.92764130339,-31966.763508303768,12607.285337238924,1620.880050524931,-1421256.8088469559,-8126.6496052725288,-8732.4699477666363,0]
[706]
[707,null,"41111","Deferred Income Tax - State-CR",null,"F101R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[708]
[709,null,"TOTAL DEFERRED INCOME TAXES",null,null,null,null,-645181.19479554472,1193848.1663761116,-131678.5903456345,-327115.72490899393,18916.268820613666,-558517.32610805589,-18458.127115068612,7279.6507932449331,935.92239962285601,-820656.70595771575,-4692.4591347753239,-5042.2696148930845,0]
[710]
[711,null,"SCHMAF","Additions - Flow Through"]
[712,null,null,null,"S","F101R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[713,null,null,null,"SNP","F104R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[714,null,null,null,"SO","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[715,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[716,null,null,null,"TROJP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[717,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[718]
[719]
[720,null,"SCHMAP","Additions - Permanent"]
[721,null,null,null,"S","F101R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[722,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[723,null,null,null,"SNP","F104R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[724,null,null,null,"SO","F102R",null,18886.409605768396,7712.4988888363832,4893.0214307761635,1526.4065048617676,102.68761136162811,2431.704686923149,197.82110816309765,5.6454478101747849,7.5040055406042185,1394.7373759166016,296.56649959057847,317.81604598824805,0]
[725,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[726,null,null,null,"BADDEBT","F80",null,17.367600237479497,15.296296952636455,0.97269671831608773,0.28992793622848351,0,0.48368011738698113,7.3094232927352676E-2,0,0,0.25190427998414006,0,0,0]
[727]
[728]
[729,null,"SCHMAT","Additions - Temporary"]
[730,null,null,null,"S","F101R",null,-128.46895347204719,237.71992391604755,-26.219937643624103,-65.135523450316668,3.7666213438695455,-111.212380273802,-3.6753958309003973,1.4495294137432178,0.18636155576217323,-163.40976616284559,-0.93436591010060355,-1.0040204298801583,0]
[731,null,null,null,"SGCT","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[732,null,null,null,"CIAC","F104R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[733,null,null,null,"SNP","F104R",null,2578.7369753793819,2227.0542755258416,50.651801694026574,0.77826544788203911,23.962797816242588,-5.37048378174104,7.3564072967077001,4.0115476069899687,3.0447509208620489,267.31827711285587,-3.5332130143033158E-2,-3.5332130143033158E-2,0]
[734,null,null,null,"TROJD","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[735,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[736,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[737,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[738,null,null,null,"GPS","F102R",null,-8255.7400041917208,-3371.3335111297988,-2138.8667094823759,-667.23191479427101,-44.887421100628735,-1062.9612552764061,-86.472742592473139,-2.4677718158670792,-3.2801956553097895,-609.67591988364074,-129.63691700434418,-138.92564545660585,0]
[739,null,null,null,"SO","F102R",null,431750.55592456786,176310.67801291839,111856.34363469493,34894.237221227108,2347.4781187848284,55589.700336838163,4522.2662859617985,129.05709880090947,171.54444023216422,31884.230512338614,6779.623747423535,7265.3965153474401,0]
[740,null,null,null,"SNPD","F104R",null,5.6196032255042239,4.8532136117824782,0.11038079140873822,1.6960019819675343E-3,5.221991121465621E-2,-1.1703399094415208E-2,1.603113871922493E-2,8.7419950490251232E-3,6.6351443590775949E-3,0.58254202217681805,-7.6996046673784256E-5,-7.6996046673784256E-5,0]
[741,null,null,null,"BADDEBT","F80",null,-857426.70286046562,-755167.85754720168,-48021.380539905622,-14313.546548075388,0,-23878.960974430469,-3608.6129505540944,0,0,-12436.344300298488,0,0,0]
[742,null,null,null,"TAXDEPR","F151R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[743,null,null,null,"SCHMDEXP","F151R",null,869181.30730791832,756623.43396109517,16944.105565132861,305.0955987052933,8983.3812701695479,558.96604222382757,2994.9821557915861,2195.9798579648973,624.03060842687603,79943.977432063039,3.6774081725251815,3.6774081725251815,0]
[744]
[745]
[746,null,"TOTAL SCHEDULE - M ADDITIONS",null,null,null,null,456609.08519896754,184592.34351452475,83558.738322776073,21680.895227860285,11416.441218286702,33522.337948941014,4023.7539936073681,2333.6844517758968,803.03660616531795,100281.66805738831,6949.2609631460036,7446.924894495537,0]
[747]
[748,null,"SCHMDF","Deductions - Flow Through"]
[749,null,null,null,"S","F101R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[750,null,null,null,"DGP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[751,null,null,null,"DGU","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[752]
[753,null,"SCHMDP","Deductions - Permanent"]
[754,null,null,null,"S","F101R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[755,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[756,null,null,null,"SNP","F104R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[757,null,null,null,"IBT","F150R",null,-704.71236661432988,-1532.7054762263297,-932.88862019564101,227.51899021294017,-51.729390280411756,363.72326492372474,-8.0097991777876807,-8.7955290267650827,-3.5501701880636265,1388.6130439035946,-71.190650286131373,-75.698030274402768,0]
[758,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[759,null,null,null,"SO","F102R",null,-107767.97902990234,-44008.386764332732,-27920.131033465139,-8709.8473262386342,-585.94706875735267,-13875.580651772443,-1128.7895095572558,-32.213560646037443,-42.818700251693748,-7958.5284560435148,-1692.2418276413682,-1813.494131196172,0]
[760]
[761]
[762,null,"SCHMDT","Deductions - Temporary"]
[763,null,null,null,"S","F101R",null,-1453.6885946576353,2689.9163788613714,-296.69132716539264,-737.04007846053344,42.621149624049472,-1258.4220889129465,-41.588888644560001,16.402129226013894,2.108771502938025,-1849.0608579471793,-10.57280401249387,-11.360978728900546,0]
[764,null,null,null,"BADDEBT","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[765,null,null,null,"SNP","F104R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[766,null,null,null,"CN","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[767,null,null,null,"TROJD","F10",null,-49.916489481910929,-17.249921913673845,-13.43936990940246,-4.3086075250139402,-9.4627125084933275E-2,-8.7364145755221259,-0.46551893989685678,-1.1675473087388623E-2,-2.1177626338664938E-2,-3.3632909768908834,-1.0730702098674496,-1.1528152071323761,0]
[768,null,null,null,"DGP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[769,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[770,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[771,null,null,null,"GPS","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[772,null,null,null,"SO","F102R",null,-2798157.5253705927,-1142662.2240904132,-724936.34439359966,-226148.11059954282,-15213.908757232006,-360274.55250757374,-29308.621068700002,-836.41372838290783,-1111.7724338378839,-206640.38140656913,-43938.461567027407,-47086.734817713987,0]
[773,null,null,null,"TAXDEPR","F151R",null,2188063.7649083724,1904712.2914532716,42654.832891747072,768.04300638690972,22614.626980986235,1407.1325884726125,7539.5223948519351,5528.1261979319288,1570.9251349659503,201249.74935727805,9.2574512399513988,9.2574512399513988,0]
[774,null,null,null,"SNPD","F104R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[775]
[776]
[777,null,"TOTAL SCHEDULE - M DEDUCTIONS",null,null,null,null,-720070.05694287643,719181.64157924708,-711444.66185258806,-234603.74461516718,6805.5682872154302,-373646.43580943829,-22947.952390167568,4667.0938336291447,414.87142456490847,-13812.971610355075,-45704.282467937315,-48979.183321880642,0]
[778]
[779,null,"TOTAL SCHEDULE - M ADJUSTMENTS",null,null,null,null,1176679.1421418439,-534589.29806472233,795003.40017536411,256284.63984302746,4610.8729310712715,407168.77375837928,26971.706383774937,-2333.4093818532479,388.16518160040948,114094.63966774338,52653.543431083323,56426.108216376182,0]
[780]
[781]
[782]
[783,null,null,null,null,null,null,"INCOME TAXES"]
[784]
[785,null,null,"State Income Taxes Before Credits",null,"F150R",null,34436.973905764666,74898.271962498256,45587.196411786412,-11118.104208488481,2527.8450437956299,-17773.95881850936,391.41252281562021,429.80855442803926,173.48513226002135,-67856.949052638753,3478.8527665779347,3699.1135912675932,0]
[786,null,null,"Renewable Energy Credits",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[787,null,"40911","State Income Taxes",null,"",null,34436.973905764666,74898.271962498256,45587.196411786412,-11118.104208488481,2527.8450437956299,-17773.95881850936,391.41252281562021,429.80855442803926,173.48513226002135,-67856.949052638753,3478.8527665779347,3699.1135912675932,0]
[788]
[789,null,"Calculation of Taxable Income"]
[790]
[791,null,null,"Operating Revenues",null,null,null,45400074.073481262,41331094.363649935,1322684.3377143668,-159684.6750431094,416276.83723772602,-361305.047614176,103697.57162704406,114292.89303289709,32907.950357140318,2543135.1556795728,27305.236122071619,29669.450718819127,0]
[792,null,null,"Operating Deductions"]
[793,null,null,"   O & M Expenses",null,null,null,40941008.629072353,35533632.698295146,940877.56879033393,204807.3275954462,333639.38175068004,204031.51761510296,98494.854816232924,95639.917720753132,27224.320765491277,3498314.5347732371,1594.7152317743412,2751.7917181639791,0]
[794,null,null,"   Depreciation Expense",null,null,null,805333.9992634512,701044.2710688326,15699.445195128203,282.68424159283859,8323.4905127234506,517.9061657812498,2774.9802451651708,2034.6701274494205,578.19129486776353,74071.545857097488,3.4072774064555911,3.4072774064555911,0]
[795,null,null,"   Amortization Expense",null,null,null,3055455.6357191764,2659778.0186667428,59564.054594727946,1072.5104862005035,31579.513616978569,1964.9478532600258,10528.338598462176,7719.5850584113396,2193.6710135710427,281029.14125380479,12.927288508289646,12.927288508289646,0]
[796,null,null,"   Taxes Other Than Income",null,null,null,324809.96878318087,-601030.82479855372,66292.258926010079,164683.11422165402,-9523.2048526536037,281179.91770592757,9292.5580292856066,-3664.8668094792283,-471.18069754236251,413151.34600025759,2362.3712491585006,2538.4798091159641,0]
[797,null,null,"   Interest & Dividends (AFUDC-Equity)",null,"F104R",null,-151161.11126247325,-130546.07831060463,-2969.1212033709066,-45.620577469607142,-1404.6578543855931,314.8084912171521,-431.21990047321736,-235.14999782624488,-178.47804452690826,-15669.736082022962,2.0711084948496845,2.0711084948496845,0]
[798,null,null,"   Misc Revenue & Expense",null,null,null,931249.07000000018,820185.98521437508,52155.905360438439,15545.908317093907,0,25934.881810677034,3919.3058053620416,0,0,13507.083492053865,0,0,0]
[799,null,null,"    Total Operating Deductions",null,null,null,45906696.191575691,38983064.070135944,1131620.1116632677,386345.92428451788,362614.52317334281,513943.97964196606,124578.81759403471,101494.15609930843,29346.524331860808,4264403.9152944274,3975.4921553424365,5308.6772016895384,0]
[800,null,null,"Other Deductions"]
[801,null,null,"   Interest Deductions",null,"F101R",null,-88466.630264585969,163699.32226607829,-18055.642755614859,-44853.796302024195,2593.7807444450632,-76583.363222209853,-2530.9607906085525,998.17877578620653,128.33278705529776,-112527.66504318388,-643.4255224059948,-691.39120190330561,0]
[802,null,null,"   Interest on PCRBS",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[803,null,null,"   Schedule M Adjustments",null,null,null,1176679.1421418439,-534589.29806472233,795003.40017536411,256284.63984302746,4610.8729310712715,407168.77375837928,26971.706383774937,-2333.4093818532479,388.16518160040948,114094.63966774338,52653.543431083323,56426.108216376182,0]
[804]
[805,null,null,"    Income Before State Taxes",null,null,null,758523.65431200049,1649741.6731831906,1004123.2689820781,-244892.16318257566,55679.406251009423,-391496.89027555299,8621.4212073928356,9467.1487759492084,3821.2584198246223,-1494646.4549039274,76626.712920218502,81478.27293540907,0]
[806]
[807,null,null,"State Income Taxes",null,null,null,34436.973905764666,74898.271962498256,45587.196411786412,-11118.104208488481,2527.8450437956299,-17773.95881850936,391.41252281562021,429.80855442803926,173.48513226002135,-67856.949052638753,3478.8527665779347,3699.1135912675932,0]
[808]
[809,null,null,"Adjustments to Calculated Tax:"]
[810,null,null,null,"PMI","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[811,null,null,null,"Renewable Energy Credits","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[812,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[813,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[814,null,null,null,"Total Adjustments",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[815,null,null,null,null,""]
[816,null,null,0.35]
[817]
[818,null,"40910","Federal Income Tax",null,"",null,253430.33814218253,551195.19042724231,335487.62539960205,-81820.920640930504,18603.046422524829,-130803.02600996527,2880.5030396020252,3163.0690775324092,1276.7206506476102,-499376.32704795094,25601.751053774195,27222.705770449513,0]
[819]
[820]
[821,null,"TOTAL OPERATING EXPENSES",null,null,null,null,45700543.420090556,40933551.777212404,1383985.4643323924,-33663.20489642545,404066.3413146626,-193465.13978578168,109823.82594185697,112601.83452234004,31911.130558918208,2892183.6693181447,28361.565732424391,31186.15584001871,0]
[822]
[823]
[824,null,"Retail - Total -  Unbundled",null,null,null,null,"STEAM PRODUCTION PLANT"]
[825]
[826,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[827,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[828,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[829,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[830,null,"310","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[831,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[832,null,null,null,"Total 310",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[833]
[834,null,"311","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[835,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[836,null,null,null,"Total 311",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[837]
[838,null,"312","Boiler Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[839,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[840,null,null,null,"Total 312",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[841]
[842,null,"314","Turbogenerator Units",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[843,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[844,null,null,null,"Total 314",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[845]
[846,null,"315","Accessory Electric Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[847,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[848,null,null,null,"Total 316",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[849]
[850,null,"316","Misc Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[851,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[852,null,null,null,"Total 316",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[853]
[854,null,"S00","Unclassified Steam Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[855]
[856]
[857]
[858,null,"Total Steam Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[859]
[860]
[861,null,null,null,null,null,null,"NUCLEAR PRODUCTION"]
[862]
[863]
[864,null,"320","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[865]
[866,null,"321","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[867]
[868,null,"322","Reactor Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[869]
[870,null,"323","Turbogenerator Units",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[871]
[872,null,"324","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[873]
[874,null,"325","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[875]
[876,null,"N00","Unclassified Nuclear Plt - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[877]
[878,null,"Total Nuclear Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[879]
[880]
[881,null,null,null,null,null,null,"HYDRAULIC PRODUCTION PLANT"]
[882]
[883]
[884,null,"330","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[885]
[886,null,"331","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[887]
[888,null,"332","Reservoirs, Dams & Waterways",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[889]
[890,null,"333","Water Wheel, Turbines, & Generators",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[891]
[892,null,"334","Accessory Electric Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[893]
[894,null,"335","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[895]
[896,null,"336","Roads, Railroads & Bridges",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[897]
[898,null,"H00","Unclassified Hydro Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[899]
[900,null,"Total Hydraulic Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[901]
[902,null,"Retail - Total -  Unbundled"]
[903,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[904,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[905,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[906,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[907,null,"340","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[908,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[909]
[910,null,"341","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[911,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[912,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[913,null,null,null,"Total 341",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[914]
[915,null,"342","Fuel Holders, Producers & Access",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[916,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[917,null,null,null,"Total 342",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[918]
[919,null,"343","Prime Movers",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[920,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[921,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[922,null,null,null,"Total 343",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[923]
[924,null,"344","Generators",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[925,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[926,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[927,null,null,null,"Total 344",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[928]
[929,null,"345","Accessory Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[930,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[931,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[932,null,null,null,"Total 345",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[933]
[934,null,"346","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[935,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[936]
[937,null,"O00","Unclassified Other Prod - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[938]
[939,null,"Total Other Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[940]
[941,null,"Experimental Plant"]
[942,null,"103","Experimental Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[943]
[944,null,"TOTAL PRODUCTION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[945]
[946,null,null,null,null,null,null,"TRANSMISSION PLANT"]
[947,null,"350","Land and Land Rights"]
[948,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[949,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[950,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[951,null,"352","Structures and Improvements"]
[952,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[953,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[954,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[955,null,"353","Station Equipment"]
[956,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[957,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[958,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[959,null,"354","Towers and Fixtures"]
[960,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[961,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[962,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[963,null,"355","Poles and Fixtures"]
[964,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[965,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[966,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[967,null,"356","Overhead Conductors"]
[968,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[969,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[970,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[971,null,"357","Underground Conduit"]
[972,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[973,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[974,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[975,null,"358","Underground Conductors "]
[976,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[977,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[978,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[979,null,"359","Roads and Trails"]
[980,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[981,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[982,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[983]
[984,null,"T00","Unclassified Trans Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[985,null,"TS0","Unclassified Trans Sub - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[986]
[987,null,"TOTAL TRANSMISSION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[988,null,"Retail - Total -  Unbundled",null,null,null,null,"DISTRIBUTION PLANT"]
[989,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[990,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[991,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[992,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[993]
[994,null,"360","Land and Land Rights"]
[995,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[996,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[997,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[998,null,"361","Structures and Improvements"]
[999,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1000,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1001,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1002,null,"362","Station Equipment"]
[1003,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1004,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1005,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1006,null,"364","Poles, Towers & Fixtures"]
[1007,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1008,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1009,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1010,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1011,null,"365","Overhead Conductors"]
[1012,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1013,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1014,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1015,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1016,null,"366","Underground Conduit"]
[1017,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1018,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1019,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1020,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1021,null,"367","Underground Conductors "]
[1022,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1023,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1024,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1025,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1026,null,"368","Line Transformers"]
[1027,null,null,null,"Demand Secondary","F21",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1028,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1029,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1030,null,"369","Services"]
[1031,null,null,null,"Customer","F70",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1032,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1033,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1034,null,"370","Meters"]
[1035,null,null,null,"Customer","F60",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1036,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1037,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1038,null,"371","Install on Customers' Premises"]
[1039,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1040,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1041,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1042,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1043,null,"372","Leased Property"]
[1044,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1045,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1046,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1047,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1048]
[1049,null,"373","Street Lights",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1050]
[1051]
[1052,null,"D00","Unclassified Dist Plant - Acct 300",null,"F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1053,null,"DS0","Unclassified Dist Sub  - Acct 300",null,"F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1054,null,"TOTAL DISTRIBUTION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1055]
[1056,null,"Retail - Total -  Unbundled",null,null,null,null,"GENERAL PLANT"]
[1057]
[1058,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1059,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1060,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1061,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1062,null,"389","Land and Land Rights"]
[1063,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1064,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1065,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1066,null,null,null,"Customer - System","F42",null,551532.40477593557,480109.66012935038,10751.753645116505,193.59609764464531,5700.3364353307152,354.68766166939662,1900.443206447798,1393.4423597467344,395.97388856124763,50727.844409151359,2.3334714583512937,2.3334714583512937,0]
[1067,null,null,"Total Land & Land Rights",null,null,null,551532.40477593557,480109.66012935038,10751.753645116505,193.59609764464531,5700.3364353307152,354.68766166939662,1900.443206447798,1393.4423597467344,395.97388856124763,50727.844409151359,2.3334714583512937,2.3334714583512937,0]
[1068]
[1069,null,"390","Structures and Improvements"]
[1070,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1071,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1072,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1073,null,null,null,"Customer - System","F42",null,5776404.0217120657,5028367.050818475,112607.11511835753,2027.6039401104726,59701.743768860142,3714.7758093218476,19904.048584815653,14594.040134658982,4147.1818202729028,531291.58308812219,24.439314535012159,24.439314535012159,0]
[1074,null,null,"Total Structures and Improvements",null,null,null,5776404.0217120657,5028367.050818475,112607.11511835753,2027.6039401104726,59701.743768860142,3714.7758093218476,19904.048584815653,14594.040134658982,4147.1818202729028,531291.58308812219,24.439314535012159,24.439314535012159,0]
[1075]
[1076,null,"391","Office Furniture & Equipment"]
[1077,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1078,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1079,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1080,null,null,null,"Customer - System","F42",null,4125040.8835028764,3590853.337806731,80414.900323898066,1447.9508561155371,42634.160099827764,2652.7926420836388,14213.862785736561,10421.883923747282,2961.5820665665938,379405.50783182622,17.452583171602889,17.452583171602889,0]
[1081,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1082,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1083,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1084,null,null,"Total Office Furniture & Equipment",null,null,null,4125040.8835028764,3590853.337806731,80414.900323898066,1447.9508561155371,42634.160099827764,2652.7926420836388,14213.862785736561,10421.883923747282,2961.5820665665938,379405.50783182622,17.452583171602889,17.452583171602889,0]
[1085]
[1086,null,"392","Transportation Equipment"]
[1087,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1088,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1089,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1090,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1091,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1092,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1093,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1094,null,null,"Total Transportation Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1095]
[1096,null,"393","Stores Equipment"]
[1097,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1098,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1099,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1100,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1101,null,null,"Total Stores Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1102]
[1103,null,"394","Tools, Shop & Garage Equipment"]
[1104,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1105,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1106,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1107,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1108,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1109,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1110,null,null,"Total Tools, Shop & Garage Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1111]
[1112,null,"395","Laboratory Equipment"]
[1113,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1114,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1115,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1116,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1117,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1118,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1119,null,null,"Total Laboratory Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1120]
[1121,null,"396","Power Operated Equipment"]
[1122,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1123,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1124,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1125,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1126,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1127,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1128,null,null,"Total Power Operated Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1129]
[1130,null,"397","Communication Equipment"]
[1131,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1132,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1133,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1134,null,null,null,"Customer - System","F42",null,1395379.6824971556,1214679.7891001105,27201.98932591332,489.79907422451464,14421.879070714205,897.36151935980615,4808.1306103751713,3525.4159876814597,1001.8158753921795,128341.69454497156,5.9036942063145146,5.9036942063145146,0]
[1135,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1136,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1137,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1138,null,null,"Total Communication Equipment",null,null,null,1395379.6824971556,1214679.7891001105,27201.98932591332,489.79907422451464,14421.879070714205,897.36151935980615,4808.1306103751713,3525.4159876814597,1001.8158753921795,128341.69454497156,5.9036942063145146,5.9036942063145146,0]
[1139]
[1140,null,"Retail - Total -  Unbundled",null,null,null,null,"GENERAL PLANT"]
[1141]
[1142,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1143,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1144,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1145,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1146,null,"398","Misc. Equipment"]
[1147,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1148,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1149,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1150,null,null,null,"Customer - System","F42",null,105633.73224264626,91954.2983259803,2059.2586325884868,37.079015058278856,1091.7723192481369,67.932511595173821,363.98751383215546,266.88280842690767,75.839967619584058,9715.7872994604495,0.44692441838930153,0.44692441838930153,0]
[1151,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1152,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1153,null,null,"Total Misc. Equipment",null,null,null,105633.73224264626,91954.2983259803,2059.2586325884868,37.079015058278856,1091.7723192481369,67.932511595173821,363.98751383215546,266.88280842690767,75.839967619584058,9715.7872994604495,0.44692441838930153,0.44692441838930153,0]
[1154]
[1155,null,"399","Coal Mine",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1156,null,"399L","WIDCO Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1157,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1158]
[1159,null,"390L","General Capital Lease"]
[1160,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1161,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1162,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1163,null,null,"Remove Capital Lease"]
[1164,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1165,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1166,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1167]
[1168,null,"392L","General Vehicles Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1169,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1170]
[1171,null,"G00","Unclassified Gen Plant - Acct 300",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1172,null,"GV0","Unclassified Gen Veh - Acct 300",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1173]
[1174,null,"TOTAL GENERAL PLANT",null,null,null,null,11953990.724730678,10405964.136180647,233035.01704587392,4196.0289831534483,123549.89169398097,7687.550144029864,41190.472701207342,30201.665214261364,8582.3936184125087,1099482.4171735318,50.575987789670151,50.575987789670151,0]
[1175]
[1176]
[1177]
[1178,null,null,null,null,null,null,"INTANGIBLE PLANT"]
[1179]
[1180,null,"301","Organization"]
[1181,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1182,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1183,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1184,null,null,"Total Organization",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1185]
[1186,null,"302","Franchise & Consent"]
[1187,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1188,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1189,null,null,"Total Franchise & Consent",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1190]
[1191,null,"303","Miscellaneous Intangible Plant"]
[1192,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1193,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1194,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1195,null,null,null,"Customer - System","F42",null,60181361.635085285,52387951.878331788,1173195.2079787117,21124.555262037495,622001.54603002721,38702.325102911309,207369.97297672875,152047.74523381508,43207.339367913715,5535251.8236815659,254.62055988757444,254.62055988757444,0]
[1196,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1197,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1198,null,null,"Total Miscellaneous Intangible Plant",null,null,null,60181361.635085285,52387951.878331788,1173195.2079787117,21124.555262037495,622001.54603002721,38702.325102911309,207369.97297672875,152047.74523381508,43207.339367913715,5535251.8236815659,254.62055988757444,254.62055988757444,0]
[1199]
[1200,null,"I00","Unclass Intangible Plant - Acct 300",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1201]
[1202,null,"TOTAL INTANGIBLE PLANT",null,null,null,null,60181361.635085285,52387951.878331788,1173195.2079787117,21124.555262037495,622001.54603002721,38702.325102911309,207369.97297672875,152047.74523381508,43207.339367913715,5535251.8236815659,254.62055988757444,254.62055988757444,0]
[1203]
[1204]
[1205,null,"TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,null,72135352.359815955,62793916.014512435,1406230.2250245856,25320.584245190941,745551.43772400822,46389.87524694117,248560.44567793608,182249.41044807644,51789.732986326228,6634734.2408550978,305.19654767724461,305.19654767724461,0]
[1206]
[1207]
[1208,null,"Retail - Total -  Unbundled",null,null,null,null,"MISC RATE BASE"]
[1209]
[1210,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1211,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1212,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1213,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1214,null,"105","Plant Held For Future Use"]
[1215,null,null,null,"Production","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1216,null,null,null,"Transmission","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1217,null,null,null,"Distribution","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1218,null,null,null,"General ","F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1219,null,null,null,"Mining","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1220,null,null,"Total Plant Held For Future Use",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1221]
[1222,null,"114","Electric Plant Acquisition Adjust",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1223]
[1224,null,"120","Nuclear Fuel",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1225]
[1226,null,"124","Weatherization",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1227]
[1228,null,"151","Fuel Stock",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1229,null,null,null,"Cholla","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1230,null,null,null,"Total Fuel Stock",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1231]
[1232,null,152,"Fuel Stock - Undistributed",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1233]
[1234,null,"25316","DG&T Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1235]
[1236,null,"25317","DG&T Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1237]
[1238,null,"25319","Provo Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1239]
[1240,null,"154","Materials and Supplies",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1241,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1242,null,null,null,"Total Materials and Supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1243]
[1244,null,"163","Stores Expense Undistributed",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1245]
[1246,null,"25318","Provo Working Capital Deposit",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1247]
[1248,null,"165","Prepayments",null,"F102R",null,11004.179397537051,4493.6927212538758,2850.9222633723389,889.36178785067818,59.831006576432124,1416.8343891345628,115.26060316839887,3.2893240048983108,4.3722139301532552,812.64468034986919,172.79467261991266,185.17573527593092,0]
[1249,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1250,null,null,null,"Total Prepayments",null,null,11004.179397537051,4493.6927212538758,2850.9222633723389,889.36178785067818,59.831006576432124,1416.8343891345628,115.26060316839887,3.2893240048983108,4.3722139301532552,812.64468034986919,172.79467261991266,185.17573527593092,0]
[1251]
[1252,null,"182","Misc Regulatory Assets",null,"F102R",null,-21123.688684807057,-8626.1194642279297,-5472.6474533431956,-1707.2242150946713,-114.85195860238977,-2719.7637799967092,-221.25494423484986,-6.3142060623335761,-8.3929280491924239,-1559.9575960127727,-331.6976885739561,-355.46445060905671,0]
[1253,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1254,null,null,null,"Total Misc Regulatory Assets",null,null,-21123.688684807057,-8626.1194642279297,-5472.6474533431956,-1707.2242150946713,-114.85195860238977,-2719.7637799967092,-221.25494423484986,-6.3142060623335761,-8.3929280491924239,-1559.9575960127727,-331.6976885739561,-355.46445060905671,0]
[1255]
[1256,null,"186","Misc Deferred Debits",null,"F102R",null,8113.2467612238297,3313.1446334661005,2101.9500849816695,655.71555898577435,44.112668722544349,1044.6146508125237,84.980231743769934,2.4251783222772714,3.2235798078803697,599.15297476430032,127.39939684225946,136.52780277473019,0]
[1257,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1258]
[1259,null,"CWC","Cash Working Capital",null,"F137R",null,681408.89208760299,583101.37024768954,22764.821648608191,4534.9670074946416,5661.4573941940816,5520.225292312437,1821.1817380178293,1567.1494569446127,462.48630485064484,54839.655836410362,541.76122893509,593.81593214974839,0]
[1260]
[1261,null,"OWC","Other Working Capital",null,"F137R",null,75966.474796077746,65933.031529450251,1745.8082863388727,380.02216386001209,619.07140379399777,378.58264023097183,182.75824549733937,177.46087950244922,50.515015299438389,6491.1596424590834,2.9590109896677377,5.1059786556776858,0]
[1262,null,null,null,"Cholla","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1263,null,null,null,"Total Other Working Capital",null,null,75966.474796077746,65933.031529450251,1745.8082863388727,380.02216386001209,619.07140379399777,378.58264023097183,182.75824549733937,177.46087950244922,50.515015299438389,6491.1596424590834,2.9590109896677377,5.1059786556776858,0]
[1264]
[1265,null,"18222","Nuclear Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1266]
[1267,null,"1869","Misc Deferred Debits-Trojan",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1268]
[1269,null,"141","Impact Housing - Notes Receivable",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1270,null,"TOTAL RATE BASE ADDITIONS",null,null,null,null,755369.10435763455,648215.11966763181,23990.854829957876,4752.842303096435,6269.620514684666,5640.4931924937864,1982.9258741924878,1744.0106327119038,512.20418583892445,61182.655537970844,513.21662081297382,565.16099824703042,0]
[1271]
[1272,null,"Retail - Total -  Unbundled"]
[1273]
[1274,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1275,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1276,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1277,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1278]
[1279,null,"235","Customer Service Deposits",null,"F51",null,-15625767.562307693,-4811270.487592754,-673766.10716115544,-1696159.8486890453,-25532.156557010494,-2859842.7480056654,-131724.73812312406,0,0,-5427471.4761789385,0,0,0]
[1280]
[1281,null,"2281","Accum Prov for Property Insurance",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1282]
[1283,null,"2282","Accum Prov for Injuries & Damages",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1284]
[1285,null," 2283","Accum Prov for Pension & Benefits",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1286]
[1287,null," 22844","Accum Hydro Relicensing Obligation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1288]
[1289,null,254,"Reg Liabilities - Insurance Provision",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1290,null,254,null,"System Overhead","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1291]
[1292,null,"22842","Accum Misc Oper Prov - Trojan",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1293]
[1294,null,"252","Customer Advances for Const",null,"F50",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1295]
[1296,null,"25398","SO2 Emissions",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1297]
[1298,null,"25399","Other Deferred Credits",null,"F10",null,-1213300.6461755212,-419287.12578880921,-326665.52404849976,-104727.64307895796,-2300.0646320067726,-212352.62254529132,-11315.187354841553,-283.79117178236345,-514.75630573895569,-81750.202345795842,-26082.699174902726,-28021.029728894566,0]
[1299]
[1300,null,"190","Accum Deferred Income Taxes",null,"F104R",null,1514053.6711152876,1307570.2306307643,29739.189004400872,456.94294133841589,14069.275909202743,-3153.1717903156364,4319.1669333243917,2355.2996832192825,1787.6644083426268,156950.56249751447,-20.744551252076555,-20.744551252076555,0]
[1301,null,null,null," Labor","F138R",null,5363980.7890684856,4658543.7662302405,122053.54015139613,26418.638853812437,43672.388888263849,25804.3330266837,12826.59317491647,12538.211886521893,3562.9780317668178,458391.47103559779,84.433894643427905,84.433894643427905,0]
[1302,null,null,null," IBT","F141",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1303,null,null,null,"Customer - Customer System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1304,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1305,null,null,null,"Total Accum Deferred Income Taxes",null,null,6878034.4601837732,5966113.9968610052,151792.72915579699,26875.581795150854,57741.66479746659,22651.161236368065,17145.760108240862,14893.511569741175,5350.6424401094446,615342.03353311226,63.68934339135135,63.68934339135135,0]
[1306]
[1307,null,"281","Accum Deferred Income Taxes",null,"F104R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1308]
[1309,null,"282","Accum Deferred Income Taxes ",null,"F104R",null,-9196717.5010949615,-7942488.6008793637,-180642.81683203191,-2775.578716779075,-85460.085365788938,19153.105825233743,-26235.634101791657,-14306.643304811099,-10858.69336334599,-953354.56890661316,126.00727516601145,126.00727516601145,0]
[1310,null,null,null," Labor","F138R",null,1412794.2089648682,1226992.3987334846,32147.120112915054,6958.2836794391678,11502.669479865106,6796.4844953575321,3378.3373339443415,3302.3819138488789,938.43638295792096,120733.61952335492,22.238654850458623,22.238654850458623,0]
[1311,null,null,null,"Total Accum Deferred Income Taxes ","F42",null,-7783923.2921300931,-6715496.2021458792,-148495.69671911685,4182.7049626600929,-73957.415885923838,25949.590320591276,-22857.296767847314,-11004.26139096222,-9920.2569803880688,-832620.94938325824,148.24593001647008,148.24593001647008,0]
[1312]
[1313]
[1314,null,"283","Accum Deferred Income Taxes ",null,"F104R",null,-21722.497653043247,-18760.029322568971,-426.67540502421008,-6.5558719351651087,-201.85533627255614,45.239325475376795,-61.968142452393245,-33.792059566327332,-25.648057698011915,-2251.8080372835543,0.2976271412853736,0.2976271412853736,0]
[1315,null,null,null," Labor","F138R",null,-811404.70772494073,-704693.86295440572,-18462.932841811384,-3996.3245172977358,-6606.2842756164164,-3903.3990092252725,-1940.2675914518341,-1896.6444048252129,-538.9685873573377,-69340.479059366,-12.772241791926065,-12.772241791926065,0]
[1316,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1317,null,null,null,"Total Accum Deferred Income Taxes ",null,null,-833127.20537798398,-723453.89227697474,-18889.608246835593,-4002.8803892329011,-6808.1396118889725,-3858.1596837498955,-2002.2357339042273,-1930.4364643915401,-564.61664505534964,-71592.287096649554,-12.474614650640692,-12.474614650640692,0]
[1318]
[1319,null,"255","Accum Investment Tax Credit",null,"F104R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1320,null,"TOTAL RATE BASE DEDUCTIONS",null,null,null,null,-18578084.245807521,-6703393.7109434111,-1016024.2070198107,-1773832.0853994251,-50856.111889363492,-3027452.7786777471,-150753.6978714763,1675.0225426050524,-5648.9874910729304,-5798092.8814715296,-25883.238516145546,-27821.569070137386,0]
[1321]
[1322,null,null,null,null,null,null,"ACCUMULATED DEPRECIATION"]
[1323,null,null,null,null,null,null,"PRODUCTION PLANT"]
[1324]
[1325,null,"108SP","Steam Prod Accumulated Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1326,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1327,null,null,null,"Total Steam Prod Accumulated Depr",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1328]
[1329,null,"108NP","Nuclear Prod Accumulated Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1330]
[1331,null,"108HP","Hydraulic Prod Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1332]
[1333,null,"108OP","Other Production  - Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1334,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1335,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1336,null,null,null,"Total Other Production - Accum Depr",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1337]
[1338,null,"108EP","Experimental Plant - Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1339]
[1340]
[1341]
[1342,null,"TOTAL PRODUCTION PLANT DEPRECIATION",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1343]
[1344]
[1345,null,null,null,null,null,null,"TRANSMISSION PLANT"]
[1346]
[1347,null,"108TP","Transmission Plant Accum Depr",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1348]
[1349]
[1350,null,null,null,null,null,null,"DISTRIBUTION PLANT"]
[1351]
[1352,null,"108360","Land and Land Rights",null,"F118",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1353]
[1354,null,"108361","Structures and Improvements",null,"F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1355]
[1356,null,"108362","Station Equipment",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1357]
[1358,null,"Retail - Total -  Unbundled"]
[1359]
[1360,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1361,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1362,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1363,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1364]
[1365,null,"108364","Poles, Towers & Fixtures",null,"F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1366]
[1367,null,"108365","Overhead Conductors",null,"F122",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1368]
[1369,null,"108366","Underground Conduit",null,"F123",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1370]
[1371,null,"108367","Underground Conductors ",null,"F124",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1372]
[1373,null,"108368","Line Transformers",null,"F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1374]
[1375,null,"108369","Services",null,"F126",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1376]
[1377,null,"108370","Meters",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1378]
[1379,null,"108371","Install on Customers' Premises",null,"F128",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1380]
[1381,null,"108372","Leased Property",null,"F129",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1382]
[1383,null,"108373","Street Lights",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1384]
[1385,null,"108D00","Unclassified Dist Plant - Acct 300",null,"F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1386]
[1387,null,"108DS","Unclassified Dist Sub - Acct 300",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1388]
[1389,null,"108D","Unclassified Dist Sub  - Acct 300",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1390]
[1391]
[1392,null,"TOTAL DISTRIBUTION PLANT DEPR",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1393]
[1394,null,null,null,null,null,null,"GENERAL PLANT"]
[1395,null,"108GP","General Plant Accumulated Depr"]
[1396,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1397,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1398,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1399,null,null,null,"Customer - System","F42",null,-4178464.8671246883,-3637358.9835263952,-81456.36498792957,-1466.7034709397124,-43186.321092949547,-2687.1493320329496,-14397.948518245241,-10556.859205635374,-2999.937931705208,-384319.24183080188,-17.678614026532564,-17.678614026532564,0]
[1400,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1401,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1402,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1403,null,null,"Total General Plant Accumulated Depr",null,null,null,-4178464.8671246883,-3637358.9835263952,-81456.36498792957,-1466.7034709397124,-43186.321092949547,-2687.1493320329496,-14397.948518245241,-10556.859205635374,-2999.937931705208,-384319.24183080188,-17.678614026532564,-17.678614026532564,0]
[1404]
[1405,null,"108MP","Mining Plant Accumulated Depr.",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1406]
[1407,null,"1081390","Accum Depr - Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1408,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1409]
[1410,null,"1081399L "," Accum Depr - Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1411,null,null," Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1412]
[1413,null,"TOTAL GENERAL PLANT ACCUM DEPR",null,null,null,null,-4178464.8671246883,-3637358.9835263952,-81456.36498792957,-1466.7034709397124,-43186.321092949547,-2687.1493320329496,-14397.948518245241,-10556.859205635374,-2999.937931705208,-384319.24183080188,-17.678614026532564,-17.678614026532564,0]
[1414]
[1415]
[1416,null,"TOTAL ACCUM DEPR - PLANT IN SERVICE",null,null,null,null,-4178464.8671246883,-3637358.9835263952,-81456.36498792957,-1466.7034709397124,-43186.321092949547,-2687.1493320329496,-14397.948518245241,-10556.859205635374,-2999.937931705208,-384319.24183080188,-17.678614026532564,-17.678614026532564,0]
[1417]
[1418]
[1419,null,null,null,null,null,null,"ACCUMULATED AMORTIZATION"]
[1420]
[1421,null,"111CLS","Accum Prov for Amort-Steam",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1422]
[1423,null,"111CLG","Accum Prov for Amort-General"]
[1424,null,null,"Division",null,"F108R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1425,null,null,"System Overheads",null,"F108R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1426,null,null,"Customer - System",null,"F40",null,-1586644.3371677245,-1374105.4298142334,-28603.670039181448,-515.03773995191671,-18051.119011722174,-289.94717212107901,-5657.7849507310548,-4410.2490917364121,-1253.2585005496637,-153754.02575312718,-1.9075471850070986,-1.9075471850070986,0]
[1427,null,null,"Total Accum Prov for Amort-General",null,null,null,-1586644.3371677245,-1374105.4298142334,-28603.670039181448,-515.03773995191671,-18051.119011722174,-289.94717212107901,-5657.7849507310548,-4410.2490917364121,-1253.2585005496637,-153754.02575312718,-1.9075471850070986,-1.9075471850070986,0]
[1428]
[1429,null,"111CLH","Accum Prov for Amort-Hydro",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1430]
[1431,null,"111IP","Accum Prov for Amort-Intangible"]
[1432,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1433,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1434,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1435,null,null,null,"Customer - System","F42",null,-52026728.77108825,-45289333.594236955,-1014226.1195609854,-18262.15753794372,-537719.73334075813,-33458.12251887899,-179271.14053594938,-131445.12830237183,-37352.702982118637,-4785219.8336180821,-220.11922709788809,-220.11922709788809,0]
[1436,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1437,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1438,null,null,"Total Accum Prov for Amort-Intangible",null,null,null,-52026728.77108825,-45289333.594236955,-1014226.1195609854,-18262.15753794372,-537719.73334075813,-33458.12251887899,-179271.14053594938,-131445.12830237183,-37352.702982118637,-4785219.8336180821,-220.11922709788809,-220.11922709788809,0]
[1439]
[1440,null,"111390","Accum Prov for Amort-Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1441]
[1442]
[1443,null,"TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,null,-53613373.108255975,-46663439.024051189,-1042829.7896001668,-18777.195277895637,-555770.85235248029,-33748.06969100007,-184928.92548668044,-135855.37739410825,-38605.961482668303,-4938973.8593712095,-222.02677428289519,-222.02677428289519,0]
[1444,null,"TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,null,-54370698.007741682,-47423223.360494196,-1057912.6089127825,-19753.554938205485,-576116.05950373714,-71997.356573720535,-195404.94087699449,-150557.53575353354,-32748.390545260114,-4842036.8665041281,-473.66681956395092,-473.66681956395092,0]

{"sheet":"Misc","index":16,"n_rows":1444,"n_cols":20,"rows_kept":1444,"cut":false,"hidden":false,"merged":[]}
[1,null,null," - ","MISC - Total -  Unbundled"]
[2,"Rocky Mountain Power"]
[3,"Cost Of Service By Rate Schedule"]
[4,"State of Utah"]
[5,"2010 Protocol (Non Wgt)"]
[6,"12 Months Ended June 2013"]
[7]
[8]
[9,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O"]
[10,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General",null,null,"Chk Total"]
[11,null,null,null,null,null,null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[12,null,null,null,"DESCRIPTION ",null,null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2",0]
[13]
[14,null,null,null,"Operating Revenues",null,null,7281434.2765274681,2893575.8661199855,1966465.5418268749,594995.3752454943,41852.781128007591,927110.18491850945,74738.958604116095,2035.8596598094578,3961.3729889278929,545364.10156402958,108742.53537335094,122591.39643228537,0]
[15]
[16,null,null,null,"Operating Expenses"]
[17,null,null,null,"Operation & Maintenance Expenses",null,null,6340537.9342463929,2589237.0648132348,1642683.2120299444,512444.5857724332,34474.244115551366,816370.93201726524,66412.423890228791,1895.2874973805865,2519.2417607242924,468240.67808046937,99563.187494695128,106697.07677446601,0]
[18,null,null,null,"Depreciation Expense",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,"Amortization Expense",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,"Taxes Other Than Income",null,null,-2507.73,-932.61752517284992,-661.57704091659184,-211.28245217765297,-10.385235683108995,-386.36142847293911,-25.614710717435731,-0.69399596963170285,-1.1755373401688469,-175.31933201490551,-47.33726524524085,-55.36547628947298,0]
[21,null,null,null,"Income Taxes - Federal",null,null,203136.62116466163,60259.721374863606,78861.865877436809,18215.302060608137,2004.4369759565518,19883.867808450523,1645.4509358357084,16.134259288883907,430.09226145488344,17989.813170620069,968.81835800382009,2861.012061096445,0]
[22,null,null,null,"Income Taxes - State",null,null,27602.878655356009,8188.2953231610481,10716.017811014775,2475.1570247893269,272.36969473663305,2701.887397878138,223.58945403316341,2.1923778747031415,58.442395229297418,2444.5168296271477,131.64632442467953,388.76402254947442,0]
[23,null,null,null,"Income Taxes Deferred",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,"Investment Tax Credit Adj",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,"Misc Revenues & Expense",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26]
[27,null,null,null,"Total Operating Expenses",null,null,6568769.7040664107,2656752.4639860867,1731599.5186774794,532923.76240565302,36740.66555056144,838570.32579512091,68255.849569380225,1912.9201385745419,3006.6008800683044,488499.68874870171,100616.31491187839,109891.48738182246,0]
[28]
[29,null,null,null,"Operating Revenue For Return",null,null,712664.57246105745,236823.40213389881,234866.02314939559,62071.612839841284,5112.1155774461513,88539.859123388538,6483.1090347358695,122.9395212349159,954.77210885958857,56864.412815327873,8126.2204614725488,12699.909050462913,0]
[30]
[31]
[32,null,null,null,"Rate Base :"]
[33,null,null,null,"Electric Plant In Service",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,"Plant Held For Future Use ",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,"Electric Plant Acquisition Adj",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,"Nuclear Fuel",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,"Prepayments",null,null,2632572.5661538402,1075043.5585724753,682037.20310767158,212765.4738712509,14313.604025188728,338954.792435846,27574.241649257849,786.91775403304598,1045.9817156791646,194412.14235372693,41338.340487118046,44300.310181592555,0]
[38,null,null,null,"Fuel Stock",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,"Materials & Supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,"Misc Deferred Debits",null,null,2931527.0302448412,1197125.3104905481,759489.22443716228,236927.08257143467,15939.054307386583,377446.43731072213,30705.567539739652,876.27999174121476,1164.7632099787513,216489.55004891352,46032.714950190501,49331.045387023994,0]
[41,null,null,null,"Cash Working Capital",null,null,107716.50976734162,43566.165392908173,28395.250234114119,8739.0319909372738,602.48364637619432,13751.109296935658,1119.2783940855193,31.368596160262992,49.303076966003509,8010.5536827015712,1649.93429990053,1802.0311562509057,0]
[42,null,null,null,"Weatherization Loans",null,null,4640709.633052703,1519463.4251834566,1250678.3321617211,410424.19999946048,11852.011618092147,858679.8620979666,45936.161257979511,1159.3498690375484,2574.10841688853,302052.58026611799,105643.81319842208,132245.78898355979,0]
[43,null,null,null,"Miscellaneous Rate Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44]
[45,null,null,null,"Total Rate Base Additions",null,null,10312525.739218727,3835198.4596393881,2720600.0099406689,868855.78843308333,42707.153597043653,1588832.2011414703,105335.24884106254,2853.9162109720719,4834.1564195124492,720964.82635146007,194664.80293563116,227679.17570842724,0]
[46]
[47,null,null,null,"Rate Base Deductions :"]
[48,null,null,null,"Accum Provision For Depreciation",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,"Accum Provision For Amortization",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,"Accum Deferred Income Taxes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,null,"Unamortized ITC",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,"Customer Advance For Construction",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,"Customer Service Deposits",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,"Misc Rate Base Deductions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[56,null,null,null,"Total Rate Base Deductions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[58,null,null,null,"Total Rate Base",null,null,10312525.739218727,3835198.4596393881,2720600.0099406689,868855.78843308333,42707.153597043653,1588832.2011414703,105335.24884106254,2853.9162109720719,4834.1564195124492,720964.82635146007,194664.80293563116,227679.17570842724,0]
[59]
[60]
[61,null,null,null,"Return On Rate Base",null,null,6.9106695147511818E-2,6.1749973208975198E-2,8.6328759204281014E-2,7.1440639132719641E-2,0.11970162248882135,5.5726375044352183E-2,6.1547384242819657E-2,4.3077480958348895E-2,0.19750542307765476,7.8872658882796653E-2,4.1744682854433134E-2,5.5779844647369722E-2]
[62]
[63,null,null,null,"Return On Equity",null,null,8.3352883303356398E-2,6.9265753229372479E-2,0.11633081267694505,8.7822071180743422E-2,0.18023534379262268,5.7731375341041655E-2,6.8877822688891213E-2,3.3510449530568705E-2,0.3292191260127813,0.10205338640598328,3.0958320959027889E-2,5.7833762417650696E-2]
[]
[]
[]
[]
[]
[]
[]
[null,"Rocky Mountain Power"]
[null,"Cost Of Service By Rate Schedule"]
[null,"State of Utah"]
[null,"2010 Protocol (Non Wgt)"]
[null,"12 Months Ended June 2013"]
[]
[]
[null,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O"]
[null,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[null,null,null,null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[null,null,null,null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[]
[83,null,null,null,"Total Rate Base",null,null,10312525.739218727,3835198.4596393881,2720600.0099406689,868855.78843308333,42707.153597043653,1588832.2011414703,105335.24884106254,2853.9162109720719,4834.1564195124492,720964.82635146007,194664.80293563116,227679.17570842724,0]
[84]
[85]
[86,null,null,null,"Return On Ratebase ($$)",6.9243345727087388E-2,null,714073.78508020972,265561.97287280316,188383.44707343914,60162.481745453086,2957.1862015399174,110016.05740596808,7293.7650527504748,197.61470687247845,334.73316425511945,49922.016728123672,13479.242250567244,15765.267878436904,0]
[87,null,null,null,"Operating & Maintenance Expense",null,null,6340537.9342463929,2589237.0648132348,1642683.2120299444,512444.5857724332,34474.244115551366,816370.93201726524,66412.423890228791,1895.2874973805865,2519.2417607242924,468240.67808046937,99563.187494695128,106697.07677446601,0]
[88,null,null,null,"        Bad Debt to Produce ROR","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,"Depreciation Expense",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,"Amortization Expense",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,"Taxes Other Than Income",null,null,-2507.73,-932.61752517284992,-661.57704091659184,-211.28245217765297,-10.385235683108995,-386.36142847293911,-25.614710717435731,-0.69399596963170285,-1.1755373401688469,-175.31933201490551,-47.33726524524085,-55.36547628947298,0]
[92,null,null,null,"Federal Income Taxes",null,null,203136.62116466163,60259.721374863606,78861.865877436809,18215.302060608137,2004.4369759565518,19883.867808450523,1645.4509358357084,16.134259288883907,430.09226145488344,17989.813170620069,968.81835800382009,2861.012061096445,0]
[93,null,null,null,"        FIT Adj to Produce Target ROR","F101",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,"State Income Taxes",null,null,27602.878655356009,8188.2953231610481,10716.017811014775,2475.1570247893269,272.36969473663305,2701.887397878138,223.58945403316341,2.1923778747031415,58.442395229297418,2444.5168296271477,131.64632442467953,388.76402254947442,0]
[95,null,null,null,"        SIT Adj to Produce Target ROR","F101",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,"Deferred Income Taxes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,"Investment Tax Credit",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,"Misc Revenue & Expenses",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,"Revenue Credits",null,null,44333.028621065168,5125.7625293272431,12962.550238576587,4720.1666739951143,-566.83903953170898,15955.984511433526,221.63922423326744,0.13621351245048885,12.486374295405781,1787.5993873300449,2020.58420819819,2093.2609649206811,0]
[100]
[101,null,null,null,"Total Revenue Requirements",null,null,7327176.5177676855,2927440.1993882167,1932945.515989495,597806.41082510131,39131.012712569645,964542.36771252251,75771.253846363965,2110.6710589594713,3353.8204186188295,540209.30486415536,116116.14137064383,127750.01622518005,0]
[102,null,null,null,"Operating Revenues",null,null,7325767.3051485335,2898701.6286494131,1979428.0920655518,599715.54191951908,41285.94208847703,943066.16942999919,74960.597828352489,2035.9958733219771,3973.8593632236511,547151.7009513824,110763.11958155531,124684.65739721504,0]
[103]
[104,null,null,null,"Increase / (Decrease) Required to "]
[105,null,null,null,"Earn Equal Rates of Return",null,null,1409.2126191519201,28738.570738803595,-46482.576076056808,-1909.1310944177676,-2154.9293759073844,21476.198282523314,810.65601801147568,74.675185637494224,-620.03894460482161,-6942.39608722704,5353.0217890885251,3065.3588279650139,0]
[106]
[107,null,null,null,"Existing Revenues",null,null,7325767.3051485335,2898701.6286493125,1979428.0920654514,599715.54191948939,41285.94208847588,943066.16942994297,74960.59782834936,2035.9958733219082,3973.8593632232987,547151.70095135958,110763.11958154914,124684.65739720606,0]
[108,null,null,null,"check",null,null,0,1.0058283805847168E-7,1.0035000741481781E-7,2.9685907065868378E-8,1.1496013030409813E-9,5.6228600442409515E-8,3.1286617740988731E-9,6.8894223659299314E-11,3.5242919693700969E-10,2.2817403078079224E-8,6.1700120568275452E-9,8.9785316959023476E-9,0]
[109,null,null,null,"Percent Increase / (Decrease) "]
[110,null,null,null,"Over Existing Rates To "]
[111,null,null,null,"Equal Authorized RoE & RoR",null,null,1.9236382490084398E-4,9.9142907482322358E-3,-2.3482831360422979E-2,-3.1833943944612072E-3,-5.2195233217383417E-2,2.2772737458608097E-2,1.0814428399674442E-2,3.6677473965433451E-2,-0.15602941320547695,-1.2688247290753102E-2,4.8328557459483369E-2,2.4584891934215657E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"2010 Protocol",null,null,"ELECTRIC REVENUES"]
[null,null,"MISC - Total -  Unbundled",null,null,"(Non-Wgt)"]
[null,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[null,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[null,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[null,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[126,null,"440","Residential Sales",null,"A",null,2898701.6286494131,2898701.6286493125,0,0,0,0,0,0,0,0,0,0,0]
[127]
[128,null,"442","Commercial & Industrial Sales",null,"A",null,4379769.8791735759,0,1979428.0920654514,599715.54191948939,0,943066.16942994297,74960.59782834936,0,0,547151.70095135958,110763.11958154914,124684.65739720606,0]
[129,null,null,null,"Interruptible Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,"Interruptible Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,4379769.8791735759,0,1979428.0920654514,599715.54191948939,0,943066.16942994297,74960.59782834936,0,0,547151.70095135958,110763.11958154914,124684.65739720606,0]
[132]
[133,null,"444","Public Street & Highway Lighting",null,"A",null,47295.797325022657,0,0,0,41285.94208847588,0,0,2035.9958733219082,3973.8593632232987,0,0,0,0]
[134]
[135,null,"445","Other Sales to Public Authority",null,"A",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136]
[137,null,"448","Interdepartmental",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[140]
[141,null,"Total Sales to Ultimate Customers",null,null,null,null,7325767.3051480111,2898701.6286493125,1979428.0920654514,599715.54191948939,41285.94208847588,943066.16942994297,74960.59782834936,2035.9958733219082,3973.8593632232987,547151.70095135958,110763.11958154914,124684.65739720606,0]
[142]
[143,null,"447","Sales for Resale",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[144,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[145,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147]
[148,null,"449","Provision for Rate Refund",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149]
[150,null,"State Specific Revenue Credit",null,null,"F140M",null,183080.76623659948,73463.004811475636,48265.756782325945,14909.380406895823,997.94992540383168,23846.169718856581,1899.2144146050075,53.055971510210291,83.996587047190459,13535.188356583034,2868.2069113007883,3158.8396853697627,0]
[151]
[152,null,"AGA Revenue",null,null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[153]
[154,null,"Total Sales from Electricity",null,null,null,null,7508848.0713846106,2972164.6334607881,2027693.8488477773,614624.92232638516,42283.892013879711,966912.33914879954,76859.812242954373,2089.0518448321186,4057.8559502704893,560686.88930794259,113631.32649284993,127843.49708257582,0]
[155]
[156,null,"Other Electric Operating Revenues"]
[157,null,"450","Forfeited Discounts & Interest",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158,null,null,null,"Customers","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[159,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160]
[161,null,"451","Misc Electric Revenue",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,null,"Customer","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[164,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165]
[166,null,"453","Water Sales",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167]
[168,null,"454","Rent of Electric Property",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,"System Overhead","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[171,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[172]
[173,null,"456","Other Electric Revenue",null,"A",1,-359934.7,-124384.76159763199,-96907.848659784999,-31068.263525981503,-682.3319231972074,-62996.044250669831,-3356.7376506413862,-84.188841189084854,-152.70643058682404,-24251.828410447677,-7737.6339962490174,-8312.6547136204354,0]
[174,null,null,null,"Demand","F10",null,132520.90514233537,45795.994256829115,35679.541638882467,11438.716445090566,251.22103732508475,23193.890020379728,1235.8840118031112,30.996656166424078,56.223469244227793,8929.0406665345981,2848.8428767500391,3060.554063329992,0]
[175,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[176,null,null,null,"Customer","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177,null,null,null,null,null,null,-227413.79485766464,-78588.767340802879,-61228.307020902532,-19629.547080890938,-431.11088587212265,-39802.154230290107,-2120.8536388382749,-53.19218502266078,-96.482961342596241,-15322.787743913079,-4888.7911194989783,-5252.1006502904438,0]
[178]
[179,null,"Total Other Electric Operating Revenues",null,null,null,null,-227413.79485766464,-78588.767340802879,-61228.307020902532,-19629.547080890938,-431.11088587212265,-39802.154230290107,-2120.8536388382749,-53.19218502266078,-96.482961342596241,-15322.787743913079,-4888.7911194989783,-5252.1006502904438,0]
[180]
[181,null,"Total Electric Operating Revenues",null,null,null,null,7281434.2765269456,2893575.866119985,1966465.5418268747,594995.37524549419,41852.781128007591,927110.18491850945,74738.958604116095,2035.8596598094578,3961.3729889278929,545364.10156402946,108742.53537335095,122591.39643228537,0]
[182]
[183,null,"Miscellaneous Revenues"]
[184,null,"41160","Gain on Sale of Utility Plant - CR",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,null,"41170","Loss on Sale of Utility Plant ",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[186,null,"4118","Gain from Emission Allowances",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,41181,"Gain from Disposition of NOX Credits",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,null,"4194","Impact Housing Interest Income",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[189,null,"421","(Gain)/Loss on Sale of Utility Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[190]
[191,null,"Total Miscellaneous Revenues",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192]
[193,null,"Miscellaneous Expenses"]
[194,null,"4311","Interest on Customer Deposits",null,"F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195]
[196,null,"DFA","Divergence Fairness Adjustment"]
[197,null,null,null,"Production ","F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,null,null,null,"Transmission","F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,null,null,null,"Distribution","F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201]
[202,null,"Net Miscellaneous Revenues And Expense",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203]
[204,null,"MISC - Total -  Unbundled"]
[205,null,null,null,null,null,null,null,"STEAM POWER GENERATION"]
[206]
[207,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[208,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[209,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[210,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[211,null,"500","Operation Suprvn & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,null,null,null,"Total 500",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214]
[215,null,"501","Fuel Related",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[216,null,null,null,"System Energy - Non NPC","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,null,null,null,"Simple Cycle Combustion Turbine","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,null,null,null,"Cholla - Non NPC","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219,null,null,null,"Cholla","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[220,null,null,null,"Total 501",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221]
[222,null,"502","Steam Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,null,null,null,"Total 502",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225]
[226,null,"503","Steam From Other Sources",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,null,null,null,"System Energy - Non NPC","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,null,null,null,"Total 503",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229]
[230,null,"505","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,null,null,"Total 505",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[233]
[234,null,"506","Misc. Steam Expense",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[235,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[237,null,null,null,"Total 506",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238]
[239,null,"507","Rents",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,null,null,null,"Total 507",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242]
[243,null,"510","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[245,null,null,null,"Total 510",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[246]
[247,null,"511","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[248,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[249,null,null,null,"Total 511",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250]
[251,null,"512","Maintenance of Boiler Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[252,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[253,null,null,null,"Total 512",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[254]
[255,null,"513","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[256,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[257,null,null,null,"Total 513",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258]
[259,null,"514","Maint of Misc. Steam Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[260,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[261,null,null,null,"Total 514",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[262]
[263,null,"Total Steam Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[264]
[265]
[266,null,null,null,null,null,null,"NUCLEAR POWER GENERATION"]
[267]
[268]
[269,null,"517","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[270]
[271,null,"518","Nuclear Fuel Expense",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272]
[273,null,"519","Coolants and Water",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[274]
[275,null,"520","Steam Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[276]
[277,null,"523","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278]
[279,null,"524","Misc. Nuclear Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280]
[281,null,"528","Maint Supervision & Eng",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[282]
[283,null,"529","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284]
[285,null,"530","Maintenance of Reactor Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286]
[287,null,"531","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[288]
[289,null,"532","Maintenance of Misc Nuclear",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290]
[291,null,"Total Nuclear Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[292]
[293]
[294]
[295,null,"MISC - Total -  Unbundled",null,null,null,null,"HYDRAULIC POWER GENERATION"]
[296]
[297,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[298,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[299,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[300,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[301,null,"535","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302]
[303,null,"536","Water For Power",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304]
[305,null,"537","Hydraulic Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[306]
[307,null,"538","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308]
[309,null,"539","Misc. Hydro Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310]
[311,null,"540","Rents (Hydro Generation)",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312]
[313,null,"541","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[314]
[315,null,"542","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[316]
[317,null,"543","Maint of Dams & Waterways",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318]
[319,null,"544","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320]
[321,null,"545","Maint of Misc. Hydro Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[322]
[323,null,"Total Hydraulic Power Generation ",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[324]
[325]
[326,null,null,null,null,null,null,"OTHER POWER GENERATION"]
[327]
[328]
[329,null,"546","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[330]
[331,null,"547","Fuel",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[332,null,null,null,"Simple Cycle Combustion Turbine","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,null,null,null,"Total 547",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[334]
[335,null,"548","Generation Expense",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[336,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0]
[337,null,null,null,"Total 548",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[338]
[339,null,"549","Miscellaneous Other",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[340,null,null,null,"Wind Generation ","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[341]
[342,null,"550","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[343,null,null,null,"System Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[344,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[345,null,null,null,"Total 550",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[346]
[347,null,"551","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[348]
[349,null,"552","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[350]
[351,null,"553","Maint of Generation & Elect Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[352,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[354,null,null,null,"Total 553",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[355]
[356,null,"554","Maintenance of Misc. Other",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[357,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[358,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[359,null,null,null,"Total 554",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[360]
[361,null,"Total Other Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[362]
[363]
[364,null,null,null,null,null,null,"OTHER POWER SUPPLY"]
[365]
[366]
[367,null,"555","Purchased Power",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[368,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[369,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[370,null,null,null,"Seasonal Contracts","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[371,null,null,null,"Total 555",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[372]
[373]
[374,null,"556","System Control & Load Dispatch",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[375]
[376,null,"557","Other Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[377,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379]
[380,null,"2010 Protocol Stipulated Embedded Cost Differential and Adjustment",null,"Embedded Cost Differentials"]
[381,null,null,null,"Company Owned Hydro","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[382,null,null,null,"Company Owned Hydro","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[383,null,null,null,"Mid-C Contract","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[384,null,null,null,"Mid-C Contract","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[385,null,null,null,"Existing QF Contracts","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387]
[388,null,"Total Other Power Supply",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[389]
[390,null,"TOTAL PRODUCTION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[391]
[392,null,"MISC - Total -  Unbundled",null,null,null,null,"TRANSMISSION EXPENSE"]
[393]
[394]
[395,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[396,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[397,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[398,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[399,null,"560","Operation Supervision & Eng",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400]
[401,null,"561","Load Dispatching",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[402]
[403,null,"562","Station Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[404]
[405,null,"563","Overhead Line Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[406]
[407,null,"564","Underground Line Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[408]
[409,null,"565","Transm of Electricity by Others",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[410,null,null,"Energy",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[411,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[412]
[413,null,"566","Misc. Transmission Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[414]
[415,null,"567","Rents - Transmission",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[416]
[417,null,"568","Maint Supervision & Engineering",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[418]
[419,null,"569","Maintenance of Structures",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[420]
[421,null,"570","Maint of Station Equipment",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[422]
[423,null,"571","Maintenance of Overhead Lines",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[424]
[425,null,"572","Maint of Underground Lines",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[426]
[427,null,"573","Maint of Misc Transmission Plant",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[428]
[429]
[430,null,"TOTAL TRANSMISSION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[431]
[432]
[433]
[434]
[435]
[436]
[437]
[438]
[439]
[440]
[441]
[442,null,"MISC - Total -  Unbundled",null,null,null,null,"DISTRIBUTION EXPENSE"]
[443]
[444]
[445,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[446,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[447,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[448,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[449,null,"580","Operation Supervision & Eng",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[450]
[451,null,"581","Load Dispatching",null,"F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[452]
[453,null,"582","Station Expense",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[454]
[455,null,"583","Overhead Line Expenses",null,"F132",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[456]
[457,null,"584","Underground Line Expense",null,"F133",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[458]
[459,null,"585","Street Lighting & Signal Systems",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[460]
[461,null,"586","Meter Expenses",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[462]
[463,null,"587","Customer Installation Expenses",null,"F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[464]
[465,null,"588","Misc. Distribution Expenses",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[466]
[467,null,"589","Rents",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[468]
[469,null,"590","Maint Supervision & Engineering",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[470]
[471,null,"591","Maintenance of Structures",null,"F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[472]
[473,null,"592","Maint of Station Equipment",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[474]
[475,null,"593","Maintenance of Overhead Lines",null,"F134",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[476]
[477,null,"594","Maint of Underground Lines",null,"F135",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[478]
[479,null,"595","Maint of Line Transformers",null,"F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[480]
[481,null,"596","Maint of Street Lighting & Signals",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[482]
[483,null,"597","Maintenance of Meters",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[484]
[485,null,"598","Maint of Misc. Distribution Plant",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[486]
[487,null,"TOTAL DISTRIBUTION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[488]
[489]
[490,null,null,null,null,null,null,"CUSTOMER ACCOUNTS EXPENSE"]
[491]
[492]
[493,null,"901","Supervision",null,"F136",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[494]
[495,null,"902","Meter Reading Expense",null,"F47",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[496]
[497,null,"903","Customer Receipts & Collections",null,"F48",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[498]
[499,null,"904","Uncollectible Accounts",null,"F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[500]
[501,null,"905","Misc. Customer Accounts Exp",null,"F136",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[502]
[503,null,"TOTAL CUSTOMER ACCOUNTS EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[504]
[505,null,"MISC - Total -  Unbundled",null,null,null,null,"CUSTOMER SERVICE EXPENSE"]
[506]
[507,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[508,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[509,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[510,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[511,null,"907","Supervision",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[512]
[513,null,"908","Customer Assistance",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[514]
[515,null,"909","Informational & Instructional Adv",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[516]
[517,null,"910","Misc. Customer Service",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[518]
[519,null,"TOTAL CUSTOMER SERVICE EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[520]
[521]
[522,null,null,null,null,null,null,"SALES EXPENSE"]
[523]
[524]
[525,null,"911","Supervision",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[526]
[527,null,"912","Demonstration & Selling Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[528]
[529,null,"913","Advertising Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[530]
[531,null,"916","Misc. Sales Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[532]
[533,null,"TOTAL SALES EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[534]
[535]
[536,null,null,null,null,null,null,"ADMINISTRATION & GENERAL EXPENSE"]
[537]
[538]
[539,null,"920","Administrative & General Salaries",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[540,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[541,null,null,null,"Administrative & General Salaries",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[542]
[543,null,"921","Office Supplies & expenses",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[544,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[545,null,null,null,"Office Supplies & expenses",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[546]
[547,null,"923","Outside Services",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[548,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[549,null,null,null,"Outside Services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[550]
[551,null,"924","Property Insurance",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[552,null,null,"System Generation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[553]
[554,null,"925","Injuries & Damages",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[555]
[556,null,"926","Employee Pensions & Benefits",null,"F138M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[557]
[558,null,"927","Franchise Requirements",null,"F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[559]
[560,null,"928","Regulatory Commission Expense",null,"F102",null,6340537.9342463929,2589237.0648132348,1642683.2120299444,512444.5857724332,34474.244115551366,816370.93201726524,66412.423890228791,1895.2874973805865,2519.2417607242924,468240.67808046937,99563.187494695128,106697.07677446601,0]
[561,null,null,null,"Regulatory Expense","F103",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[562]
[563,null,"929","Duplicate Charges",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[564]
[565,null,"930","Misc General Expenses"]
[566,null,null,null,"Situs","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[567,null,null,null,"Customer","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[568,null,null,null,"Labor","F138M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[569]
[570,null,"931","Rents",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[571]
[572,null,"935","Maintenance of General Plant",null,"F108",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[573]
[574,null,"TOTAL ADMINISTRATIVE & GEN EXPENSE",null,null,null,null,6340537.9342463929,2589237.0648132348,1642683.2120299444,512444.5857724332,34474.244115551366,816370.93201726524,66412.423890228791,1895.2874973805865,2519.2417607242924,468240.67808046937,99563.187494695128,106697.07677446601,0]
[575]
[576]
[577,null,"TOTAL O & M EXPENSE",null,null,null,null,6340537.9342463929,2589237.0648132348,1642683.2120299444,512444.5857724332,34474.244115551366,816370.93201726524,66412.423890228791,1895.2874973805865,2519.2417607242924,468240.67808046937,99563.187494695128,106697.07677446601,0]
[578]
[579,null,"MISC - Total -  Unbundled",null,null,null,null,"DEPRECIATION EXPENSE"]
[580]
[581,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[582,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[583,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[584,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[585,null,"403SP","Steam Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[586,null,null,null,"System Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[587,null,null,null,"Total 403SP",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[588]
[589,null,"403NP","Nuclear Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[590]
[591,null,"403HP","Hydro Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[592]
[593,null,"403OP","Other Production Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[594,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[595,null,null,null,"System Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[596,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[597,null,null,null,"Total 403OP",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[598]
[599,null,"403TP","Transmission Depreciation",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[600]
[601,null,"403","Distribution Depreciation"]
[602,null,null,null,"Land Rights","F118",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[603,null,null,null,"Structures","F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[604,null,null,null,"Station Equip","F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[605,null,null,null,"Poles & Towers","F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[606,null,null,null,"OH Conductors","F122",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[607,null,null,null,"UG Conduit","F123",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[608,null,null,null,"UG Conductor","F124",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[609,null,null,null,"Line Transformer","F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[610,null,null,null,"Services","F126",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[611,null,null,null,"Meters","F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[612,null,null,null,"Inst Cust Premises","F128",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[613,null,null,null,"Leased Property","F129",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[614,null,null,null,"Street Lighting","F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[615,null,null,"Total Distribution Expense",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[616]
[617,null,"403GP","General Depreciation"]
[618,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[619,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[620,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[621,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[622,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[623,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[624,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[625,null,null,"Total General Expense",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[626]
[627,null,"403GV0","General Vehicles",null,"F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[628]
[629,null,"403MP","Mining Depreciation",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[630]
[631,null,"403EP","Experimental Plant Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[632]
[633]
[634,null,"TOTAL DEPRECIATION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[635]
[636,null,null,null,null,null,null,"AMORTIZATION EXPENSE"]
[637]
[638]
[639,null,"404CLG","Amort of LT Plant - Cap. Lease Gen"]
[640,null,null,"Division",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[641,null,null,"System Overheads",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[642,null,null,"Customer - System",null,"F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[643,null,null,"Total Amort. Cap. Lease General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[644]
[645,null,"404CLS","Amort of LT Plant - Cap Lease Steam",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[646]
[647,null,"404IP","Amort of LT Plant - Intangible Plant"]
[648,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[649,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[650,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[651,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[652,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[653,null,null,null,"System Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[654,null,null,"Total Amort. Intangible Plant",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[655]
[656,null,"MISC - Total -  Unbundled",null,null,null,null,"AMORTIZATION EXPENSE (continued)"]
[657]
[658]
[659,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[660,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[661,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[662,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[663,null,"404O","Amort of LT Plant - Other Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[664]
[665,null,"404330","Amort of Other Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[666]
[667,null,"405","Amort of Other Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[668]
[669,null,"406","Amort of Plant Acquisition Adj",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[670]
[671,null,"407","Amort of Prop Losses, Unrec Plant,",null,"F151",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[672]
[673]
[674,null,"TOTAL AMORTIZATION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[675]
[676]
[677,null,null,null,null,null,null,"TAX OTHER THAN INCOME"]
[678]
[679]
[680,null,"408","Taxes Other Than Income",null,"F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[681,null,null,null,"Customer - System","F101M",null,-2507.73,-932.61752517284992,-661.57704091659184,-211.28245217765297,-10.385235683108995,-386.36142847293911,-25.614710717435731,-0.69399596963170285,-1.1755373401688469,-175.31933201490551,-47.33726524524085,-55.36547628947298,0]
[682,null,null,"Total Taxes Other Than Income",null,null,null,-2507.73,-932.61752517284992,-661.57704091659184,-211.28245217765297,-10.385235683108995,-386.36142847293911,-25.614710717435731,-0.69399596963170285,-1.1755373401688469,-175.31933201490551,-47.33726524524085,-55.36547628947298,0]
[683]
[684]
[685,null,null,null,null,null,null,"DEFERRED  ITC"]
[686]
[687]
[688,null,"41140","Deferred I T C - Federal",null,"F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[689]
[690,null,"41141","Deferred I T C - Idaho",null,"F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[691]
[692,null,"TOTAL DEFERRED ITC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[693]
[694,null,427,"Interest on Long-Term Debt",null,null,null,262219.53413470794,97518.685415371263,69177.47263994423,22092.644017044451,1085.9269788629501,40399.689672251152,2678.3894244281914,72.56734171868186,122.91947446376955,18332.178330903535,4949.7974821125717,5789.2633576070093,0]
[695]
[696]
[697]
[698,null,null,null,null,null,null,"DEFERRED INCOME TAXES"]
[699]
[700]
[701,null,"41010","Deferred Income Tax - Federal-DR",null,"F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[702]
[703,null,41020,"Deferred Income Tax - State-DR",null,"F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[704]
[705,null,41120,"Deferred Income Tax - Federal-CR",null,"F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[706]
[707,null,"41111","Deferred Income Tax - State-CR",null,"F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[708]
[709,null,"TOTAL DEFERRED INCOME TAXES",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[710]
[711,null,"SCHMAF","Additions - Flow Through"]
[712,null,null,null,"S","F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[713,null,null,null,"SNP","F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[714,null,null,null,"SO","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[715,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[716,null,null,null,"TROJP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[717,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[718]
[719]
[720,null,"SCHMAP","Additions - Permanent"]
[721,null,null,null,"S","F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[722,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[723,null,null,null,"SNP","F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[724,null,null,null,"SO","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[725,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[726,null,null,null,"BADDEBT","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[727]
[728]
[729,null,"SCHMAT","Additions - Temporary"]
[730,null,null,null,"S","F101M",null,-68110.020802086234,-25329.919504856181,-17968.451954162421,-5738.4376360037704,-282.06330761729606,-10493.587798692697,-695.69629896518711,-18.848951014734155,-31.927628848611807,-4761.6782311265879,-1285.6815209640704,-1503.7279698346381,0]
[731,null,null,null,"SGCT","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[732,null,null,null,"CIAC","F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[733,null,null,null,"SNP","F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[734,null,null,null,"TROJD","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[735,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[736,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[737,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[738,null,null,null,"GPS","F102M",null,-4511.9569155004974,-1842.513395804297,-1168.9411774453802,-364.6580016655206,-24.532035886684092,-580.93343349213501,-47.259396340522521,-1.3486955869280444,-1.7927044048934651,-333.2022909559202,-70.849637208164609,-75.926146710051654,0]
[739,null,null,null,"SO","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[740,null,null,null,"SNPD","F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[741,null,null,null,"BADDEBT","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[742,null,null,null,"TAXDEPR","F151M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[743,null,null,null,"SCHMDEXP","F151M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[744]
[745]
[746,null,"TOTAL SCHEDULE - M ADDITIONS",null,null,null,null,-72621.977717586735,-27172.432900660478,-19137.393131607801,-6103.0956376692911,-306.59534350398013,-11074.521232184832,-742.95569530570958,-20.1976466016622,-33.720333253505274,-5094.8805220825079,-1356.5311581722349,-1579.6541165446897,0]
[747]
[748,null,"SCHMDF","Deductions - Flow Through"]
[749,null,null,null,"S","F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[750,null,null,null,"DGP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[751,null,null,null,"DGU","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[752]
[753,null,"SCHMDP","Deductions - Permanent"]
[754,null,null,null,"S","F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[755,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[756,null,null,null,"SNP","F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[757,null,null,null,"IBT","F150M",null,-503.26023154607157,-149.29027507080048,-195.37610498065808,-45.127448203905708,-4.9658866764618592,-49.261231662982773,-4.0765177339314818,-3.9971774716899187E-2,-1.0655308480271661,-44.568811395713006,-2.4001962813613891,-7.0880061811892023,0]
[758,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[759,null,null,null,"SO","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[760]
[761]
[762,null,"SCHMDT","Deductions - Temporary"]
[763,null,null,null,"S","F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[764,null,null,null,"BADDEBT","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[765,null,null,null,"SNP","F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[766,null,null,null,"CN","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[767,null,null,null,"TROJD","F10",null,1072.5958210512931,370.6629682917233,288.78256768460017,92.582520803167441,2.0333292660930904,187.72637783497242,10.002980472706145,0.25088029571606929,0.45506071733809395,72.269742608802147,23.057924039621355,24.771469036552745,0]
[768,null,null,null,"DGP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[769,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[770,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[771,null,null,null,"GPS","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[772,null,null,null,"SO","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[773,null,null,null,"TAXDEPR","F151M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[774,null,null,null,"SNPD","F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[775]
[776]
[777,null,"TOTAL SCHEDULE - M DEDUCTIONS",null,null,null,null,569.33558950522161,221.37269322092283,93.406462703942083,47.455072599261733,-2.9325574103687688,138.46514617198966,5.9264627387746636,0.2109085209991701,-0.61047013068907219,27.700931213089142,20.657727758259966,17.683462855363544,0]
[778]
[779,null,"TOTAL SCHEDULE - M ADJUSTMENTS",null,null,null,null,-73191.313307091958,-27393.8055938814,-19230.799594311742,-6150.5507102685533,-303.66278609361137,-11212.986378356822,-748.8821580444843,-20.408555122661369,-33.109863122816201,-5122.5814532955974,-1377.188885930495,-1597.3375794000533,0]
[780]
[781]
[782]
[783,null,null,null,null,null,null,"INCOME TAXES"]
[784]
[785,null,null,"State Income Taxes Before Credits",null,"F150M",null,27602.878655318393,8188.2953231538204,10716.01781100759,2475.1570247871769,272.36969473655017,2701.8873978741071,223.58945403293754,2.1923778746981779,58.442395229272137,2444.5168296255047,131.64632442423314,388.76402254882788,0]
[786,null,null,"Renewable Energy Credits",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[787,null,"40911","State Income Taxes",null,"",null,27602.878655318393,8188.2953231538204,10716.01781100759,2475.1570247871769,272.36969473655017,2701.8873978741071,223.58945403293754,2.1923778746981779,58.442395229272137,2444.5168296255047,131.64632442423314,388.76402254882788,0]
[788]
[789,null,"Calculation of Taxable Income"]
[790]
[791,null,null,"Operating Revenues",null,null,null,7281434.2765274681,2893575.8661199855,1966465.5418268749,594995.3752454943,41852.781128007591,927110.18491850945,74738.958604116095,2035.8596598094578,3961.3729889278929,545364.10156402958,108742.53537335094,122591.39643228537,0]
[792,null,null,"Operating Deductions"]
[793,null,null,"   O & M Expenses",null,null,null,6340537.9342463929,2589237.0648132348,1642683.2120299444,512444.5857724332,34474.244115551366,816370.93201726524,66412.423890228791,1895.2874973805865,2519.2417607242924,468240.67808046937,99563.187494695128,106697.07677446601,0]
[794,null,null,"   Depreciation Expense",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[795,null,null,"   Amortization Expense",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[796,null,null,"   Taxes Other Than Income",null,null,null,-2507.73,-932.61752517284992,-661.57704091659184,-211.28245217765297,-10.385235683108995,-386.36142847293911,-25.614710717435731,-0.69399596963170285,-1.1755373401688469,-175.31933201490551,-47.33726524524085,-55.36547628947298,0]
[797,null,null,"   Interest & Dividends (AFUDC-Equity)",null,"F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[798,null,null,"   Misc Revenue & Expense",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[799,null,null,"    Total Operating Deductions",null,null,null,6338030.2042463925,2588304.447288062,1642021.6349890279,512233.30332025554,34463.858879868254,815984.57058879232,66386.809179511358,1894.5935014109548,2518.0662233841235,468065.35874845448,99515.85022944989,106641.71129817654,0]
[800,null,null,"Other Deductions"]
[801,null,null,"   Interest Deductions",null,"F101M",null,262219.53413470794,97518.685415371263,69177.47263994423,22092.644017044451,1085.9269788629501,40399.689672251152,2678.3894244281914,72.56734171868186,122.91947446376955,18332.178330903535,4949.7974821125717,5789.2633576070093,0]
[802,null,null,"   Interest on PCRBS",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[803,null,null,"   Schedule M Adjustments",null,null,null,-73191.313307091958,-27393.8055938814,-19230.799594311742,-6150.5507102685533,-303.66278609361137,-11212.986378356822,-748.8821580444843,-20.408555122661369,-33.109863122816201,-5122.5814532955974,-1377.188885930495,-1597.3375794000533,0]
[804]
[805,null,null,"    Income Before State Taxes",null,null,null,607993.22483927582,180358.92782267084,236035.63460359111,54518.877197925758,5999.3324831827758,59512.938279109156,4924.8778421320612,48.290261557159738,1287.2774279571836,53843.983031375959,2899.698775857983,8563.0841971017708,0]
[806]
[807,null,null,"State Income Taxes",null,null,null,27602.878655318393,8188.2953231538204,10716.01781100759,2475.1570247871769,272.36969473655017,2701.8873978741071,223.58945403293754,2.1923778746981779,58.442395229272137,2444.5168296255047,131.64632442423314,388.76402254882788,0]
[808]
[809,null,null,"Adjustments to Calculated Tax:"]
[810,null,null,null,"PMI","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[811,null,null,null,"Renewable Energy Credits","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[812,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[813,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[814,null,null,null,"Total Adjustments",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[815,null,null,null,null,""]
[816,null,null,0.35]
[817]
[818,null,"40910","Federal Income Tax",null,"",null,203136.62116438508,60259.721374830959,78861.865877404227,18215.3020605985,2004.4369759561789,19883.867808432264,1645.4509358346934,16.134259288861543,430.09226145476902,17989.813170612659,968.81835800181238,2861.0120610935301,0]
[819]
[820]
[821,null,"TOTAL OPERATING EXPENSES",null,null,null,null,6568769.7040660959,2656752.4639860471,1731599.5186774395,532923.76240564114,36740.665550560989,838570.32579509879,68255.849569378988,1912.9201385745146,3006.6008800681648,488499.68874869269,100616.31491187593,109891.48738181889,0]
[822]
[823]
[824,null,"MISC - Total -  Unbundled",null,null,null,null,"STEAM PRODUCTION PLANT"]
[825]
[826,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[827,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[828,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[829,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[830,null,"310","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[831,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[832,null,null,null,"Total 310",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[833]
[834,null,"311","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[835,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[836,null,null,null,"Total 311",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[837]
[838,null,"312","Boiler Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[839,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[840,null,null,null,"Total 312",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[841]
[842,null,"314","Turbogenerator Units",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[843,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[844,null,null,null,"Total 314",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[845]
[846,null,"315","Accessory Electric Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[847,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[848,null,null,null,"Total 316",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[849]
[850,null,"316","Misc Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[851,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[852,null,null,null,"Total 316",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[853]
[854,null,"S00","Unclassified Steam Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[855]
[856]
[857]
[858,null,"Total Steam Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[859]
[860]
[861,null,null,null,null,null,null,"NUCLEAR PRODUCTION"]
[862]
[863]
[864,null,"320","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[865]
[866,null,"321","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[867]
[868,null,"322","Reactor Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[869]
[870,null,"323","Turbogenerator Units",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[871]
[872,null,"324","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[873]
[874,null,"325","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[875]
[876,null,"N00","Unclassified Nuclear Plt - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[877]
[878,null,"Total Nuclear Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[879]
[880]
[881,null,null,null,null,null,null,"HYDRAULIC PRODUCTION PLANT"]
[882]
[883]
[884,null,"330","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[885]
[886,null,"331","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[887]
[888,null,"332","Reservoirs, Dams & Waterways",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[889]
[890,null,"333","Water Wheel, Turbines, & Generators",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[891]
[892,null,"334","Accessory Electric Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[893]
[894,null,"335","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[895]
[896,null,"336","Roads, Railroads & Bridges",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[897]
[898,null,"H00","Unclassified Hydro Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[899]
[900,null,"Total Hydraulic Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[901]
[902,null,"MISC - Total -  Unbundled"]
[903,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[904,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[905,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[906,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[907,null,"340","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[908,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[909]
[910,null,"341","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[911,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[912,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[913,null,null,null,"Total 341",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[914]
[915,null,"342","Fuel Holders, Producers & Access",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[916,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[917,null,null,null,"Total 342",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[918]
[919,null,"343","Prime Movers",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[920,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[921,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[922,null,null,null,"Total 343",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[923]
[924,null,"344","Generators",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[925,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[926,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[927,null,null,null,"Total 344",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[928]
[929,null,"345","Accessory Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[930,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[931,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[932,null,null,null,"Total 345",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[933]
[934,null,"346","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[935,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[936]
[937,null,"O00","Unclassified Other Prod - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[938]
[939,null,"Total Other Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[940]
[941,null,"Experimental Plant"]
[942,null,"103","Experimental Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[943]
[944,null,"TOTAL PRODUCTION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[945]
[946,null,null,null,null,null,null,"TRANSMISSION PLANT"]
[947,null,"350","Land and Land Rights"]
[948,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[949,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[950,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[951,null,"352","Structures and Improvements"]
[952,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[953,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[954,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[955,null,"353","Station Equipment"]
[956,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[957,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[958,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[959,null,"354","Towers and Fixtures"]
[960,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[961,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[962,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[963,null,"355","Poles and Fixtures"]
[964,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[965,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[966,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[967,null,"356","Overhead Conductors"]
[968,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[969,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[970,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[971,null,"357","Underground Conduit"]
[972,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[973,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[974,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[975,null,"358","Underground Conductors "]
[976,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[977,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[978,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[979,null,"359","Roads and Trails"]
[980,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[981,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[982,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[983]
[984,null,"T00","Unclassified Trans Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[985,null,"TS0","Unclassified Trans Sub - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[986]
[987,null,"TOTAL TRANSMISSION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[988,null,"MISC - Total -  Unbundled",null,null,null,null,"DISTRIBUTION PLANT"]
[989,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[990,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[991,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[992,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[993]
[994,null,"360","Land and Land Rights"]
[995,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[996,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[997,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[998,null,"361","Structures and Improvements"]
[999,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1000,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1001,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1002,null,"362","Station Equipment"]
[1003,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1004,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1005,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1006,null,"364","Poles, Towers & Fixtures"]
[1007,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1008,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1009,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1010,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1011,null,"365","Overhead Conductors"]
[1012,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1013,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1014,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1015,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1016,null,"366","Underground Conduit"]
[1017,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1018,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1019,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1020,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1021,null,"367","Underground Conductors "]
[1022,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1023,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1024,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1025,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1026,null,"368","Line Transformers"]
[1027,null,null,null,"Demand Secondary","F21",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1028,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1029,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1030,null,"369","Services"]
[1031,null,null,null,"Customer","F70",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1032,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1033,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1034,null,"370","Meters"]
[1035,null,null,null,"Customer","F60",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1036,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1037,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1038,null,"371","Install on Customers' Premises"]
[1039,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1040,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1041,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1042,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1043,null,"372","Leased Property"]
[1044,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1045,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1046,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1047,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1048]
[1049,null,"373","Street Lights",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1050]
[1051]
[1052,null,"D00","Unclassified Dist Plant - Acct 300",null,"F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1053,null,"DS0","Unclassified Dist Sub  - Acct 300",null,"F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1054,null,"TOTAL DISTRIBUTION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1055]
[1056,null,"MISC - Total -  Unbundled",null,null,null,null,"GENERAL PLANT"]
[1057]
[1058,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1059,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1060,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1061,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1062,null,"389","Land and Land Rights"]
[1063,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1064,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1065,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1066,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1067,null,null,"Total Land & Land Rights",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1068]
[1069,null,"390","Structures and Improvements"]
[1070,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1071,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1072,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1073,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1074,null,null,"Total Structures and Improvements",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1075]
[1076,null,"391","Office Furniture & Equipment"]
[1077,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1078,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1079,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1080,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1081,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1082,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1083,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1084,null,null,"Total Office Furniture & Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1085]
[1086,null,"392","Transportation Equipment"]
[1087,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1088,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1089,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1090,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1091,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1092,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1093,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1094,null,null,"Total Transportation Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1095]
[1096,null,"393","Stores Equipment"]
[1097,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1098,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1099,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1100,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1101,null,null,"Total Stores Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1102]
[1103,null,"394","Tools, Shop & Garage Equipment"]
[1104,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1105,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1106,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1107,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1108,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1109,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1110,null,null,"Total Tools, Shop & Garage Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1111]
[1112,null,"395","Laboratory Equipment"]
[1113,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1114,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1115,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1116,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1117,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1118,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1119,null,null,"Total Laboratory Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1120]
[1121,null,"396","Power Operated Equipment"]
[1122,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1123,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1124,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1125,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1126,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1127,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1128,null,null,"Total Power Operated Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1129]
[1130,null,"397","Communication Equipment"]
[1131,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1132,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1133,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1134,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1135,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1136,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1137,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1138,null,null,"Total Communication Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1139]
[1140,null,"MISC - Total -  Unbundled",null,null,null,null,"GENERAL PLANT"]
[1141]
[1142,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1143,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1144,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1145,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1146,null,"398","Misc. Equipment"]
[1147,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1148,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1149,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1150,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1151,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1152,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1153,null,null,"Total Misc. Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1154]
[1155,null,"399","Coal Mine",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1156,null,"399L","WIDCO Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1157,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1158]
[1159,null,"390L","General Capital Lease"]
[1160,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1161,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1162,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1163,null,null,"Remove Capital Lease"]
[1164,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1165,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1166,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1167]
[1168,null,"392L","General Vehicles Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1169,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1170]
[1171,null,"G00","Unclassified Gen Plant - Acct 300",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1172,null,"GV0","Unclassified Gen Veh - Acct 300",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1173]
[1174,null,"TOTAL GENERAL PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1175]
[1176]
[1177]
[1178,null,null,null,null,null,null,"INTANGIBLE PLANT"]
[1179]
[1180,null,"301","Organization"]
[1181,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1182,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1183,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1184,null,null,"Total Organization",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1185]
[1186,null,"302","Franchise & Consent"]
[1187,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1188,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1189,null,null,"Total Franchise & Consent",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1190]
[1191,null,"303","Miscellaneous Intangible Plant"]
[1192,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1193,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1194,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1195,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1196,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1197,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1198,null,null,"Total Miscellaneous Intangible Plant",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1199]
[1200,null,"I00","Unclass Intangible Plant - Acct 300",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1201]
[1202,null,"TOTAL INTANGIBLE PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1203]
[1204]
[1205,null,"TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1206]
[1207]
[1208,null,"MISC - Total -  Unbundled",null,null,null,null,"MISC RATE BASE"]
[1209]
[1210,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1211,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1212,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1213,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1214,null,"105","Plant Held For Future Use"]
[1215,null,null,null,"Production","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1216,null,null,null,"Transmission","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1217,null,null,null,"Distribution","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1218,null,null,null,"General ","F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1219,null,null,null,"Mining","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1220,null,null,"Total Plant Held For Future Use",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1221]
[1222,null,"114","Electric Plant Acquisition Adjust",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1223]
[1224,null,"120","Nuclear Fuel",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1225]
[1226,null,"124","Weatherization",null,"F11",null,4640709.633052703,1519463.4251834566,1250678.3321617211,410424.19999946048,11852.011618092147,858679.8620979666,45936.161257979511,1159.3498690375484,2574.10841688853,302052.58026611799,105643.81319842208,132245.78898355979,0]
[1227]
[1228,null,"151","Fuel Stock",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1229,null,null,null,"Cholla","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1230,null,null,null,"Total Fuel Stock",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1231]
[1232,null,152,"Fuel Stock - Undistributed",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1233]
[1234,null,"25316","DG&T Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1235]
[1236,null,"25317","DG&T Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1237]
[1238,null,"25319","Provo Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1239]
[1240,null,"154","Materials and Supplies",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1241,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1242,null,null,null,"Total Materials and Supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1243]
[1244,null,"163","Stores Expense Undistributed",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1245]
[1246,null,"25318","Provo Working Capital Deposit",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1247]
[1248,null,"165","Prepayments",null,"F102M",null,2632572.5661538402,1075043.5585724753,682037.20310767158,212765.4738712509,14313.604025188728,338954.792435846,27574.241649257849,786.91775403304598,1045.9817156791646,194412.14235372693,41338.340487118046,44300.310181592555,0]
[1249,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1250,null,null,null,"Total Prepayments",null,null,2632572.5661538402,1075043.5585724753,682037.20310767158,212765.4738712509,14313.604025188728,338954.792435846,27574.241649257849,786.91775403304598,1045.9817156791646,194412.14235372693,41338.340487118046,44300.310181592555,0]
[1251]
[1252,null,"182","Misc Regulatory Assets",null,"F102M",null,2931527.0302448412,1197125.3104905481,759489.22443716228,236927.08257143467,15939.054307386583,377446.43731072213,30705.567539739652,876.27999174121476,1164.7632099787513,216489.55004891352,46032.714950190501,49331.045387023994,0]
[1253,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1254,null,null,null,"Total Misc Regulatory Assets",null,null,2931527.0302448412,1197125.3104905481,759489.22443716228,236927.08257143467,15939.054307386583,377446.43731072213,30705.567539739652,876.27999174121476,1164.7632099787513,216489.55004891352,46032.714950190501,49331.045387023994,0]
[1255]
[1256,null,"186","Misc Deferred Debits",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1257,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1258]
[1259,null,"CWC","Cash Working Capital",null,"F137M",null,107716.50976733619,43566.165392907133,28395.250234113089,8739.0319909369664,602.48364637618261,13751.109296935079,1119.2783940854872,31.368596160262285,49.303076965999892,8010.5536827013357,1649.9342999004662,1802.0311562508132,0]
[1260]
[1261,null,"OWC","Other Working Capital",null,"F137M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1262,null,null,null,"Cholla","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1263,null,null,null,"Total Other Working Capital",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1264]
[1265,null,"18222","Nuclear Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1266]
[1267,null,"1869","Misc Deferred Debits-Trojan",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1268]
[1269,null,"141","Impact Housing - Notes Receivable",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1270,null,"TOTAL RATE BASE ADDITIONS",null,null,null,null,10312525.739218721,3835198.4596393877,2720600.009940668,868855.78843308298,42707.153597043638,1588832.2011414699,105335.24884106249,2853.9162109720714,4834.1564195124456,720964.82635145972,194664.8029356311,227679.17570842715,0]
[1271]
[1272,null,"MISC - Total -  Unbundled"]
[1273]
[1274,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1275,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1276,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1277,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1278]
[1279,null,"235","Customer Service Deposits",null,"F51",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1280]
[1281,null,"2281","Accum Prov for Property Insurance",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1282]
[1283,null,"2282","Accum Prov for Injuries & Damages",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1284]
[1285,null," 2283","Accum Prov for Pension & Benefits",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1286]
[1287,null," 22844","Accum Hydro Relicensing Obligation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1288]
[1289,null,254,"Reg Liabilities - Insurance Provision",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1290,null,254,null,"System Overhead","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1291]
[1292,null,"22842","Accum Misc Oper Prov - Trojan",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1293]
[1294,null,"252","Customer Advances for Const",null,"F50",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1295]
[1296,null,"25398","SO2 Emissions",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1297]
[1298,null,"25399","Other Deferred Credits",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1299]
[1300,null,"190","Accum Deferred Income Taxes",null,"F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1301,null,null,null," Labor","F138M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1302,null,null,null," IBT","F141",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1303,null,null,null,"Customer - Customer System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1304,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1305,null,null,null,"Total Accum Deferred Income Taxes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1306]
[1307,null,"281","Accum Deferred Income Taxes",null,"F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1308]
[1309,null,"282","Accum Deferred Income Taxes ",null,"F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1310,null,null,null," Labor","F138M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1311,null,null,null,"Total Accum Deferred Income Taxes ","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1312]
[1313]
[1314,null,"283","Accum Deferred Income Taxes ",null,"F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1315,null,null,null," Labor","F138M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1316,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1317,null,null,null,"Total Accum Deferred Income Taxes ",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1318]
[1319,null,"255","Accum Investment Tax Credit",null,"F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1320,null,"TOTAL RATE BASE DEDUCTIONS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1321]
[1322,null,null,null,null,null,null,"ACCUMULATED DEPRECIATION"]
[1323,null,null,null,null,null,null,"PRODUCTION PLANT"]
[1324]
[1325,null,"108SP","Steam Prod Accumulated Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1326,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1327,null,null,null,"Total Steam Prod Accumulated Depr",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1328]
[1329,null,"108NP","Nuclear Prod Accumulated Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1330]
[1331,null,"108HP","Hydraulic Prod Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1332]
[1333,null,"108OP","Other Production  - Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1334,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1335,null,null,null,"Wind Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1336,null,null,null,"Total Other Production - Accum Depr",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1337]
[1338,null,"108EP","Experimental Plant - Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1339]
[1340]
[1341]
[1342,null,"TOTAL PRODUCTION PLANT DEPRECIATION",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1343]
[1344]
[1345,null,null,null,null,null,null,"TRANSMISSION PLANT"]
[1346]
[1347,null,"108TP","Transmission Plant Accum Depr",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1348]
[1349]
[1350,null,null,null,null,null,null,"DISTRIBUTION PLANT"]
[1351]
[1352,null,"108360","Land and Land Rights",null,"F118",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1353]
[1354,null,"108361","Structures and Improvements",null,"F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1355]
[1356,null,"108362","Station Equipment",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1357]
[1358,null,"MISC - Total -  Unbundled"]
[1359]
[1360,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[1361,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General"]
[1362,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[1363,null,"ACCT",null,"DESCRIPTION ","Factor",null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2"]
[1364]
[1365,null,"108364","Poles, Towers & Fixtures",null,"F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1366]
[1367,null,"108365","Overhead Conductors",null,"F122",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1368]
[1369,null,"108366","Underground Conduit",null,"F123",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1370]
[1371,null,"108367","Underground Conductors ",null,"F124",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1372]
[1373,null,"108368","Line Transformers",null,"F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1374]
[1375,null,"108369","Services",null,"F126",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1376]
[1377,null,"108370","Meters",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1378]
[1379,null,"108371","Install on Customers' Premises",null,"F128",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1380]
[1381,null,"108372","Leased Property",null,"F129",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1382]
[1383,null,"108373","Street Lights",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1384]
[1385,null,"108D00","Unclassified Dist Plant - Acct 300",null,"F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1386]
[1387,null,"108DS","Unclassified Dist Sub - Acct 300",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1388]
[1389,null,"108D","Unclassified Dist Sub  - Acct 300",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1390]
[1391]
[1392,null,"TOTAL DISTRIBUTION PLANT DEPR",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1393]
[1394,null,null,null,null,null,null,"GENERAL PLANT"]
[1395,null,"108GP","General Plant Accumulated Depr"]
[1396,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1397,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1398,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1399,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1400,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1401,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1402,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1403,null,null,"Total General Plant Accumulated Depr",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1404]
[1405,null,"108MP","Mining Plant Accumulated Depr.",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1406]
[1407,null,"1081390","Accum Depr - Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1408,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1409]
[1410,null,"1081399L "," Accum Depr - Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1411,null,null," Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1412]
[1413,null,"TOTAL GENERAL PLANT ACCUM DEPR",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1414]
[1415]
[1416,null,"TOTAL ACCUM DEPR - PLANT IN SERVICE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1417]
[1418]
[1419,null,null,null,null,null,null,"ACCUMULATED AMORTIZATION"]
[1420]
[1421,null,"111CLS","Accum Prov for Amort-Steam",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1422]
[1423,null,"111CLG","Accum Prov for Amort-General"]
[1424,null,null,"Division",null,"F108M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1425,null,null,"System Overheads",null,"F108M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1426,null,null,"Customer - System",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1427,null,null,"Total Accum Prov for Amort-General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1428]
[1429,null,"111CLH","Accum Prov for Amort-Hydro",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1430]
[1431,null,"111IP","Accum Prov for Amort-Intangible"]
[1432,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1433,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1434,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1435,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1436,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1437,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1438,null,null,"Total Accum Prov for Amort-Intangible",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1439]
[1440,null,"111390","Accum Prov for Amort-Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1441]
[1442]
[1443,null,"TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1444,null,"TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Hot Sheet","index":17,"n_rows":1443,"n_cols":20,"rows_kept":1443,"cut":false,"hidden":false,"merged":[]}
[1,null,null," - ",{"$f":"CONCATENATE( FuncStudy!Z90,D1,FuncStudy!Y91, D1,FuncStudy!Z91)","v":"Distribution - METER -  Unbundled"}]
[{"$f":"A1+1","v":2},{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[3,"Cost Of Service By Rate Schedule"]
[4,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[5,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[6,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[7]
[8]
[9,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O"]
[10,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General",null,null,"Chk Total"]
[11,null,null,null,null,null,null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[12,null,null,null,"DESCRIPTION ",null,null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2",{"$f":"ROUND(SUM(T14:T1471),0)","v":0}]
[13]
[{"$f":"ROW()","v":14},null,null,null,"Operating Revenues",null,null,{"$f":"H181","v":9246725.9551954605},{"$f":"+I27+(I61*I58)","v":6518671.7725576637},{"$f":"+J27+(J61*J58)","v":826475.22624588339},-46607.178748688275,16187.875514213923,500568.09056961181,74759.409693038368,21672.520192433618,12227.749976596113,1252709.433071766,33070.09778411156,36990.958338821329,{"$f":"ROUND(SUM(I14:S14)-H14,0)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,"Operating Expenses"]
[{"$f":"ROW()","v":17},null,null,null,"Operation & Maintenance Expenses",null,null,{"$f":"H577","v":6583267.1189965755},{"$f":"I577","v":4346066.6535984771},869138.1648837449,140378.60029521532,122620.47298123295,253396.65602553845,67053.483809050973,12430.011501096496,3701.5672393424393,730226.52530906477,18806.299601836603,19448.683751976212,{"$f":"ROUND(SUM(I17:S17)-H17,0)","v":0}]
[{"$f":"ROW()","v":18},null,null,null,"Depreciation Expense",null,null,{"$f":"H634","v":2557099.4380438877},1751687.3407586792,316481.91656891507,42731.216480627379,2270.1920170802314,102389.91941897682,25860.643356307934,5272.2066519544378,1527.3217653400282,294373.10610875156,7252.7874586277303,7252.7874586277303,0]
[{"$f":"ROW()","v":19},null,null,null,"Amortization Expense",null,null,{"$f":"H674","v":111600.59772254447},64548.781437883415,25990.423003940461,7411.7226556880341,1669.0479931808516,142.01882571388026,1517.3402927740669,52.951678522298188,36.461104260801761,10211.497784273908,10.167066017356708,10.185880289392646,0]
[{"$f":"ROW()","v":20},null,null,null,"Taxes Other Than Income",null,null,{"$f":"H682","v":445554.16897310322},259746.6188681561,104087.11220290576,29441.158488161476,5054.998373846418,219.33037166546299,6100.6709115048398,216.39834196956437,146.338789461234,40499.637679133855,21.502430610417864,20.402515688123934,0]
[{"$f":"ROW()","v":21},null,null,null,"Income Taxes - Federal",null,null,{"$f":"H818","v":-2858115.3365571601},-1550766.2254366321,-748803.65844893176,-249653.33015385317,-98437.891789984351,27059.965552195888,-44139.747443040462,-636.66207614706184,1359.7077196205321,-196853.37101923488,829.3622161971374,1926.5143226469722,0]
[{"$f":"ROW()","v":22},null,null,null,"Income Taxes - State",null,null,{"$f":"H787","v":-388370.40579358611},-210723.3744420193,-101749.98082542127,-33923.741249842664,-13376.074607959323,3676.9998984456997,-5997.8585912245571,-86.511802271936062,184.76169665910103,-26749.103721149491,112.69655088249391,261.78130031478383,0]
[{"$f":"ROW()","v":23},null,null,null,"Income Taxes Deferred",null,null,{"$f":"H709","v":49402.569797051605},28800.427336943918,11541.067694258294,3264.4041699119698,560.49281406904629,24.319117066707122,676.4358668421628,23.994016749426919,16.22588848632472,4490.556517089819,2.3841665122014604,2.2622091218247036,0]
[{"$f":"ROW()","v":24},null,null,null,"Investment Tax Credit Adj",null,null,{"$f":"H692","v":-12580.968110660797},-7334.3807698262317,-2939.0739230959393,-831.32041370895536,-142.73634446599269,-6.1931603467706449,-172.26265970796391,-6.1103695781675169,-4.132120787485281,-1143.5750928082057,-0.6071571374471737,-0.57609919763771533,0]
[{"$f":"ROW()","v":25},null,null,null,"Misc Revenues & Expense",null,null,{"$f":"H202","v":-1636.3184483711277},-565.47176600900104,-440.55760221696545,-141.24098175064762,-3.1019831742957527,-286.38945749031063,-15.260232386643304,-0.38273508823728342,-0.69422631740210106,-110.25244623264359,-35.176443676791308,-37.79057402818934,0]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},null,null,null,"Total Operating Expenses",null,null,{"$f":"SUM(H17:H25)","v":6486220.8646233864},4681460.3695856538,473305.41355409857,-61322.530709551262,20215.399453825536,386616.62659176585,50883.445310120354,17265.89520720682,6967.557856065574,854945.02111888863,26999.415889869699,28884.250765439214,{"$f":"ROUND(SUM(I27:S27)-H27,0)","v":0}]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,"Operating Revenue For Return",null,null,{"$f":"H14-H27","v":2760505.0905720741},{"$f":"I14-I27","v":1837211.40297201},353169.81269178481,14715.351960862987,-4027.5239396116121,113951.46397784597,23875.964382918013,4406.6249852267974,5260.1921205305389,397764.41195287742,6070.6818942418613,8106.7075733821148,{"$f":"ROUND(SUM(I29:S29)-H29,0)","v":0}]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31}]
[{"$f":"ROW()","v":32},null,null,null,"Rate Base :"]
[{"$f":"ROW()","v":33},null,null,null,"Electric Plant In Service",null,null,{"$f":"H1205","v":80448454.417484149},54910737.244892657,10160240.972522685,1437028.8777640578,97655.109978146604,3148949.3814436696,820092.11137139588,162908.33278458938,47546.27080973862,9217184.6098004282,223055.75305839439,223055.75305839439,{"$f":"ROUND(SUM(I33:S33)-H33,0)","v":0}]
[{"$f":"ROW()","v":34},null,null,null,"Plant Held For Future Use ",null,null,{"$f":"H1220","v":126666.37479321031},62045.018294518501,38826.426217063243,11980.21163652422,93.386222668004393,0,2202.9739858085468,27.702655331050625,20.709807855957873,11469.945973440786,0,0,0]
[{"$f":"ROW()","v":35},null,null,null,"Electric Plant Acquisition Adj",null,null,{"$f":"H1222","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,null,"Nuclear Fuel",null,null,{"$f":"H1224","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},null,null,null,"Prepayments",null,null,{"$f":"H1250","v":67223.121503037226},38882.900269250087,15655.190199329336,4464.3432393159819,1005.4512113833317,84.313008760198983,914.00703869565416,31.89738826818737,21.961817908718466,6151.1127102646187,5.97230993055949,5.97230993055949,0]
[{"$f":"ROW()","v":38},null,null,null,"Fuel Stock",null,null,{"$f":"SUM(H1230:H1238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":39},null,null,null,"Materials & Supplies",null,null,{"$f":"SUM(H1242:H1246)","v":328303.87077595841},189896.07117267829,76456.722408248359,21802.932282365033,4910.4164935067774,411.76735792446027,4463.8220006891052,155.78027026930633,107.25699234873035,30040.766736305599,29.167530811371016,29.167530811371016,0]
[{"$f":"ROW()","v":40},null,null,null,"Misc Deferred Debits",null,null,{"$f":"H1254+H1256+H1257","v":37211.138988426021},{"$f":"I1254+I1256+I1257","v":21523.50223913361},8665.8793190847064,2471.2225950816846,556.56422874049451,46.671190170280831,505.94560610766928,17.656694923958302,12.156892455565355,3404.9283174806014,3.3059526237258292,3.3059526237258292,0]
[{"$f":"ROW()","v":41},null,null,null,"Cash Working Capital",null,null,{"$f":"H1259+H1263","v":147002.16742337582},{"$f":"I1259+I1263","v":93954.828773057408},21677.453090191058,3904.2086630885024,2591.5763348064752,5351.326976340315,1478.587097053791,242.71585067442527,110.93220263429714,16850.967523701725,395.7618105350748,443.80910129269375,0]
[{"$f":"ROW()","v":42},null,null,null,"Weatherization Loans",null,null,{"$f":"H1226","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},null,null,null,"Miscellaneous Rate Base",null,null,{"$f":"H1265+H1267+H1269","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":44}]
[{"$f":"ROW()","v":45},null,null,null,"Total Rate Base Additions",null,null,{"$f":"SUM(H33:H43)","v":81154861.090968162},55317039.565641291,10321522.6437566,1481651.7961804331,106812.5044692517,3154843.4599768645,829657.44709975063,163384.08564405632,47819.288522941897,9285102.3310616221,223489.96066229511,223538.00795305273,{"$f":"ROUND(SUM(I45:S45)-H45,0)","v":0}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47},null,null,null,"Rate Base Deductions :"]
[{"$f":"ROW()","v":48},null,null,null,"Accum Provision For Depreciation",null,null,{"$f":"H1416","v":-26524477.603092205},-18173574.152825631,-3279207.7969092955,-441596.7746397779,-23081.657987510916,-1063364.8498292242,-268133.7040315303,-54740.611177602084,-15851.697715323173,-3054279.511283752,-75323.423346278723,-75323.423346278723,{"$f":"ROUND(SUM(I48:S48)-H48,0)","v":0}]
[{"$f":"ROW()","v":49},null,null,null,"Accum Provision For Amortization",null,null,{"$f":"H1443","v":-1027947.4521368948},-594580.81341347308,-239392.52623655667,-68266.842653417887,-15374.933324730437,-1289.2787570587066,-13976.607834551924,-487.76132775421695,-335.83080134922892,-94060.205729031819,-91.326029485452025,-91.326029485452025,0]
[{"$f":"ROW()","v":50},null,null,null,"Accum Deferred Income Taxes",null,null,{"$f":"H1305+H1307+H1311+H1317","v":-11363094.407398472},-6647594.638426085,-2651997.1627810509,-747676.83031876583,-99772.912163705623,-11035.09446945056,-156611.8477831991,-5460.2745057464272,-4101.4865546673709,-1037282.6098561669,-780.77526982069446,-780.77526982069446,0]
[{"$f":"ROW()","v":51},null,null,null,"Unamortized ITC",null,null,{"$f":"H1319","v":-903.02040029011437},-525.97748388256741,-210.44346842554037,-59.578450860042565,-9.9671583110336801,-1.0958023418652922,-12.367315705871555,-0.44314558942172488,-0.31478516031602977,-82.677675509665193,-7.7557251895513143E-2,-7.7557251895513143E-2,0]
[{"$f":"ROW()","v":52},null,null,null,"Customer Advance For Construction",null,null,{"$f":"H1294","v":-110287.96156079481},-43053.383465826977,-6088.4229871780544,-1950.6821057338793,-105.57642088922262,-19018.0105301904,-415.83534323874892,-317.58551392068387,-817.53192528837258,-38520.933268528461,0,0,0]
[{"$f":"ROW()","v":53},null,null,null,"Customer Service Deposits",null,null,{"$f":"H1279","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":54},null,null,null,"Misc Rate Base Deductions",null,null,{"$f":"H1281+H1283+H1285+H1287+H1289+H1290+H1292+H1296+H1298","v":-216830.47373754819},{"$f":"I1281+I1283+I1285+I1287+I1289+I1290+I1292+I1296+I1298","v":-105286.30739569612},-53639.510757061173,-16120.960461153394,-2113.8178883557257,-15296.149277631936,-2578.910805748098,-82.083338919296324,-79.273896219445987,-17754.76419403368,-1870.2833644147659,-2008.412358314572,0]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":56},null,null,null,"Total Rate Base Deductions",null,null,{"$f":"SUM(H48:H54)","v":-39243540.918326207},-25564615.273010597,-6230535.863139567,-1275671.6686297087,-140458.86494350299,-1110004.4786658976,-441729.27311397402,-61088.759009532136,-21186.135678007908,-4241980.7020070236,-78065.88556725152,-78204.014561151329,0]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I57:S57)-H57","v":0}]
[{"$f":"ROW()","v":58},null,null,null,"Total Rate Base",null,null,{"$f":"H45+H56","v":41911320.172641955},29752424.292630695,4090986.7806170331,205980.12755072443,-33646.360474251298,2044838.9813109669,387928.17398577661,102295.32663452419,26633.152844933989,5043121.6290545985,145424.07509504358,145333.9933919014,{"$f":"ROUND(SUM(I58:S58)-H58,0)","v":0}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61},null,null,null,"Return On Rate Base",null,null,{"$f":"(H29/H58)","v":6.5865381457824418E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!I61),10%,'G+T+D+R+M'!I61)","v":6.1749973208975246E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!J61),10%,'G+T+D+R+M'!J61)","v":8.6328759204281014E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!K61),10%,'G+T+D+R+M'!K61)","v":7.1440639132719697E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!L61),10%,'G+T+D+R+M'!L61)","v":0.1197016224888215},{"$f":"IF(ISERROR('G+T+D+R+M'!M61),10%,'G+T+D+R+M'!M61)","v":5.5726375044352183E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!N61),10%,'G+T+D+R+M'!N61)","v":6.1547384242819685E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!O61),10%,'G+T+D+R+M'!O61)","v":4.3077480958348895E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!P61),10%,'G+T+D+R+M'!P61)","v":0.19750542307765495},{"$f":"IF(ISERROR('G+T+D+R+M'!Q61),10%,'G+T+D+R+M'!Q61)","v":7.8872658882796653E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!R61),10%,'G+T+D+R+M'!R61)","v":4.1744682854433134E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!S61),10%,'G+T+D+R+M'!S61)","v":5.5779844647369722E-2}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63},null,null,null,"Return On Equity",null,null,{"$f":"(+H61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":7.7146204848102209E-2},{"$f":"(+I61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":6.926575322937259E-2},{"$f":"(+J61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":0.11633081267694505},{"$f":"(+K61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":8.7822071180743533E-2},{"$f":"(+L61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":0.18023534379262299},{"$f":"(+M61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":5.7731375341041655E-2},{"$f":"(+N61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":6.8877822688891269E-2},{"$f":"(+O61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":3.3510449530568705E-2},{"$f":"(+P61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":0.32921912601278169},{"$f":"(+Q61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":0.10205338640598328},{"$f":"(+R61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":3.0958320959027889E-2},{"$f":"(+S61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":5.7833762417650696E-2}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Inputs!C4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[]
[]
[null,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O"]
[null,null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[null,null,null,null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[null,null,null,null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"}]
[]
[{"$f":"ROW()","v":83},null,null,null,"Total Rate Base",null,null,{"$f":"H58","v":41911320.172641955},29752424.292630695,4090986.7806170331,205980.12755072443,-33646.360474251298,2044838.9813109669,387928.17398577661,102295.32663452419,26633.152844933989,5043121.6290545985,145424.07509504358,145333.9933919014,{"$f":"ROUND(SUM(I83:S83)-H83,0)","v":0}]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86},null,null,null,"Return On Ratebase ($$)",{"$f":"ActualROR","v":6.9243345727087388E-2},null,{"$f":"(H83*$F$86)","v":2902080.0325928987},2060157.4015136205,283273.61201520945,14262.75318490437,-2329.7865707767905,141591.49253914045,26861.444668574837,7083.2706684196892,1844.1686102441254,349202.61450437974,10069.649508848021,10063.411950333662,{"$f":"ROUND(SUM(I86:S86)-H86,0)","v":0}]
[{"$f":"ROW()","v":87},null,null,null,"Operating & Maintenance Expense",null,null,{"$f":"H17","v":6583267.1189965755},4346066.6535984771,869138.1648837449,140378.60029521532,122620.47298123295,253396.65602553845,67053.483809050973,12430.011501096496,3701.5672393424393,730226.52530906477,18806.299601836603,19448.683751976212,0]
[{"$f":"ROW()","v":88},null,null,null,"        Bad Debt to Produce ROR","F80",null,{"$f":"U17","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!F$139,FALSE)*$H88","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!G$139,FALSE)*$H88","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!H$139,FALSE)*$H88","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!H$139,FALSE)*$H88","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!I$139,FALSE)*$H88","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!J$139,FALSE)*$H88","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!K$139,FALSE)*$H88","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!L$139,FALSE)*$H88","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!M$139,FALSE)*$H88","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!N$139,FALSE)*$H88","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!O$139,FALSE)*$H88","v":0},0]
[{"$f":"ROW()","v":89},null,null,null,"Depreciation Expense",null,null,{"$f":"H18","v":2557099.4380438877},1751687.3407586792,316481.91656891507,42731.216480627379,2270.1920170802314,102389.91941897682,25860.643356307934,5272.2066519544378,1527.3217653400282,294373.10610875156,7252.7874586277303,7252.7874586277303,0]
[{"$f":"ROW()","v":90},null,null,null,"Amortization Expense",null,null,{"$f":"H19","v":111600.59772254447},64548.781437883415,25990.423003940461,7411.7226556880341,1669.0479931808516,142.01882571388026,1517.3402927740669,52.951678522298188,36.461104260801761,10211.497784273908,10.167066017356708,10.185880289392646,0]
[{"$f":"ROW()","v":91},null,null,null,"Taxes Other Than Income",null,null,{"$f":"H20","v":445554.16897310322},259746.6188681561,104087.11220290576,29441.158488161476,5054.998373846418,219.33037166546299,6100.6709115048398,216.39834196956437,146.338789461234,40499.637679133855,21.502430610417864,20.402515688123934,0]
[{"$f":"ROW()","v":92},null,null,null,"Federal Income Taxes",null,null,{"$f":"H21","v":-2858115.3365571601},-1550766.2254366321,-748803.65844893176,-249653.33015385317,-98437.891789984351,27059.965552195888,-44139.747443040462,-636.66207614706184,1359.7077196205321,-196853.37101923488,829.3622161971374,1926.5143226469722,0]
[{"$f":"ROW()","v":93},null,null,null,"        FIT Adj to Produce Target ROR","F101",null,{"$f":"U21","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!F$139,FALSE)*$H93","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!G$139,FALSE)*$H93","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!H$139,FALSE)*$H93","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!H$139,FALSE)*$H93","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!I$139,FALSE)*$H93","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!J$139,FALSE)*$H93","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!K$139,FALSE)*$H93","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!L$139,FALSE)*$H93","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!M$139,FALSE)*$H93","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!N$139,FALSE)*$H93","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!O$139,FALSE)*$H93","v":0},0]
[{"$f":"ROW()","v":94},null,null,null,"State Income Taxes",null,null,{"$f":"H22","v":-388370.40579358611},-210723.3744420193,-101749.98082542127,-33923.741249842664,-13376.074607959323,3676.9998984456997,-5997.8585912245571,-86.511802271936062,184.76169665910103,-26749.103721149491,112.69655088249391,261.78130031478383,0]
[{"$f":"ROW()","v":95},null,null,null,"        SIT Adj to Produce Target ROR","F101",null,{"$f":"U22","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!F$139,FALSE)*$H95","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!G$139,FALSE)*$H95","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!H$139,FALSE)*$H95","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!H$139,FALSE)*$H95","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!I$139,FALSE)*$H95","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!J$139,FALSE)*$H95","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!K$139,FALSE)*$H95","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!L$139,FALSE)*$H95","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!M$139,FALSE)*$H95","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!N$139,FALSE)*$H95","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!O$139,FALSE)*$H95","v":0},0]
[{"$f":"ROW()","v":96},null,null,null,"Deferred Income Taxes",null,null,{"$f":"H23","v":49402.569797051605},28800.427336943918,11541.067694258294,3264.4041699119698,560.49281406904629,24.319117066707122,676.4358668421628,23.994016749426919,16.22588848632472,4490.556517089819,2.3841665122014604,2.2622091218247036,0]
[{"$f":"ROW()","v":97},null,null,null,"Investment Tax Credit",null,null,{"$f":"H24","v":-12580.968110660797},-7334.3807698262317,-2939.0739230959393,-831.32041370895536,-142.73634446599269,-6.1931603467706449,-172.26265970796391,-6.1103695781675169,-4.132120787485281,-1143.5750928082057,-0.6071571374471737,-0.57609919763771533,0]
[{"$f":"ROW()","v":98},null,null,null,"Misc Revenue & Expenses",null,null,{"$f":"H25","v":-1636.3184483711277},-565.47176600900104,-440.55760221696545,-141.24098175064762,-3.1019831742957527,-286.38945749031063,-15.260232386643304,-0.38273508823728342,-0.69422631740210106,-110.25244623264359,-35.176443676791308,-37.79057402818934,0]
[{"$f":"ROW()","v":99},null,null,null,"Revenue Credits",null,null,{"$f":"-H129-H130-H138-H146-H148-H150-H152-H179","v":-445941.26076001202},-195618.6417398284,-145415.96572111154,-35701.34214769231,-5078.7595501172336,-4477.7403735549788,-11127.896719773111,-275.64075425220807,-122.30833351437884,-47960.803884420136,-73.479801890009327,-88.681733858108586,0]
[{"$f":"ROW()","v":100}]
[{"$f":"ROW()","v":101},null,null,null,"Total Revenue Requirements",null,null,{"$f":"SUM(H86:H99)","v":8942359.6364562716},6545999.1293594446,611163.05984819646,-82761.119672339177,12806.853332931511,523730.37875735119,66616.99325892207,24073.525121374303,8689.4181327953211,1156186.8317388485,36995.58559682771,38858.98098191477,{"$f":"ROUND(SUM(I101:S101)-H101,0)","v":0}]
[{"$f":"ROW()","v":102},null,null,null,"Operating Revenues",null,null,{"$f":"H126+H128+H133+H135+H137","v":8800784.6944354475},6323053.130817838,681059.26052477246,-82308.520896380447,11109.115964096742,496090.35019605682,63631.512973265271,21396.879438181415,12105.44164308174,1204748.6291873462,32996.617982221549,36902.276604963219,{"$f":"ROUND(SUM(I102:S102)-H102,0)","v":0}]
[{"$f":"ROW()","v":103}]
[{"$f":"ROW()","v":104},null,null,null,"Increase / (Decrease) Required to "]
[{"$f":"ROW()","v":105},null,null,null,"Earn Equal Rates of Return",null,null,{"$f":"H101-H102","v":141574.94202082418},{"$f":"I101-I102","v":222945.99854160659},-69896.200676576002,-452.59877595872968,1697.7373688347689,27640.02856129437,2985.4802856567985,2676.6456831928881,-3416.023510286419,-48561.797448497731,3998.9676146061611,1956.7043769515512,{"$f":"ROUND(SUM(I105:S105)-H105,0)","v":0}]
[{"$f":"ROW()","v":106}]
[{"$f":"ROW()","v":107},null,null,null,"Existing Revenues",null,null,{"$f":"H14+H99","v":8800784.6944354493},6323053.1308178352,681059.26052477187,-82308.520896380593,11109.115964096691,496090.35019605682,63631.512973265257,21396.879438181411,12105.441643081735,1204748.629187346,32996.617982221549,36902.276604963219,{"$f":"ROUND(SUM(I107:S107)-H107,0)","v":0}]
[{"$f":"ROW()","v":108},null,null,null,"check",null,null,{"$f":"+H102-H107","v":0},0,0,1.4551915228366852E-10,5.0931703299283981E-11,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I108:S108)-H108,0)","v":0}]
[{"$f":"ROW()","v":109},null,null,null,"Percent Increase / (Decrease) "]
[{"$f":"ROW()","v":110},null,null,null,"Over Existing Rates To "]
[{"$f":"ROW()","v":111},null,null,null,"Equal Authorized RoE & RoR",null,null,{"$f":"(H105/H107)","v":1.6086627151592408E-2},3.5259232198286201E-2,-0.10262866203848306,5.4988082768309366E-3,0.15282380473132598,5.5715714990970742E-2,4.6918266534242969E-2,0.12509514253824225,-0.28218908578512525,-4.0308655492104377E-2,0.12119325734415537,5.3023947489689069E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"2010 Protocol",null,null,"ELECTRIC REVENUES"]
[null,null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"},null,null,"(Non-Wgt)"]
[null,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[null,null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[null,null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[null,null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"}]
[{"$f":"ROW()","v":126},null,"440","Residential Sales",null,"A",null,{"$f":"SUM(I126:S126)","v":6323053.130817838},{"$f":"+I107","v":6323053.1308178352},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I126:S126)-H126,0)","v":0}]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},null,"442","Commercial & Industrial Sales",null,"A",null,{"$f":"SUM(I128:S128)","v":2433120.1265722453},0,{"$f":"+J107-J137-J135","v":681059.26052477187},{"$f":"+K107-K137-K135","v":-82308.520896380593},0,{"$f":"+M107-M137-M135","v":496090.35019605682},{"$f":"+N107-N137","v":63631.512973265257},0,0,{"$f":"+Q107-Q137-Q135","v":1204748.629187346},{"$f":"+R107-R137","v":32996.617982221549},{"$f":"+S107-S137","v":36902.276604963219},{"$f":"ROUND(SUM(I128:S128)-H128,0)","v":0}]
[{"$f":"ROW()","v":129},null,null,null,"Interruptible Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"(UAcct442Sg)","v":0},{"$f":"VLOOKUP($F129,FactSum,'COS Factor Table'!F$139,FALSE)*$H129","v":0},{"$f":"VLOOKUP($F129,FactSum,'COS Factor Table'!G$139,FALSE)*$H129","v":0},{"$f":"VLOOKUP($F129,FactSum,'COS Factor Table'!H$139,FALSE)*$H129","v":0},{"$f":"VLOOKUP($F129,FactSum,'COS Factor Table'!H$139,FALSE)*$H129","v":0},{"$f":"VLOOKUP($F129,FactSum,'COS Factor Table'!I$139,FALSE)*$H129","v":0},{"$f":"VLOOKUP($F129,FactSum,'COS Factor Table'!J$139,FALSE)*$H129","v":0},{"$f":"VLOOKUP($F129,FactSum,'COS Factor Table'!K$139,FALSE)*$H129","v":0},{"$f":"VLOOKUP($F129,FactSum,'COS Factor Table'!L$139,FALSE)*$H129","v":0},{"$f":"VLOOKUP($F129,FactSum,'COS Factor Table'!M$139,FALSE)*$H129","v":0},{"$f":"VLOOKUP($F129,FactSum,'COS Factor Table'!N$139,FALSE)*$H129","v":0},{"$f":"VLOOKUP($F129,FactSum,'COS Factor Table'!O$139,FALSE)*$H129","v":0},{"$f":"ROUND(SUM(I129:S129)-H129,0)","v":0}]
[{"$f":"ROW()","v":130},null,null,null,"Interruptible Energy","F30",null,{"$f":"UAcct442Se","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!F$139,FALSE)*$H130","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!G$139,FALSE)*$H130","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!H$139,FALSE)*$H130","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!H$139,FALSE)*$H130","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!I$139,FALSE)*$H130","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!J$139,FALSE)*$H130","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!K$139,FALSE)*$H130","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!L$139,FALSE)*$H130","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!M$139,FALSE)*$H130","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!N$139,FALSE)*$H130","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!O$139,FALSE)*$H130","v":0},{"$f":"ROUND(SUM(I130:S130)-H130,0)","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,{"$f":"SUM(H128:H130)","v":2433120.1265722453},{"$f":"SUM(I128:I130)","v":0},681059.26052477187,-82308.520896380593,0,496090.35019605682,63631.512973265257,0,0,1204748.629187346,32996.617982221549,36902.276604963219,{"$f":"ROUND(SUM(I131:S131)-H131,0)","v":0}]
[{"$f":"ROW()","v":132}]
[{"$f":"ROW()","v":133},null,"444","Public Street & Highway Lighting",null,"A",null,{"$f":"SUM(I133:S133)","v":44611.437045359897},0,0,0,{"$f":"L107","v":11109.115964096691},0,0,{"$f":"O107","v":21396.879438181411},{"$f":"P107","v":12105.441643081735},0,0,0,{"$f":"ROUND(SUM(I133:S133)-H133,0)","v":0}]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":135},null,"445","Other Sales to Public Authority",null,"A",null,{"$f":"SUM(I135:S135)","v":0},0,{"$f":"IF(Dis=\"GEN\",Revenues!E23,0)","v":0},{"$f":"IF(Dis=\"GEN\",Revenues!F23,0)","v":0},0,{"$f":"IF(Dis=\"GEN\",Revenues!H23,0)","v":0},0,0,0,{"$f":"IF(Dis=\"GEN\",Revenues!L23,0)","v":0},0,0,{"$f":"ROUND(SUM(I135:S135)-H135,0)","v":0}]
[{"$f":"ROW()","v":136}]
[{"$f":"ROW()","v":137},null,"448","Interdepartmental",null,"A",{"$f":"IF(UAcct448S=0,0,(UAcct448S/Acct448S))","v":0},{"$f":"SUM(I137:S137)","v":0},{"$f":"Revenues!D25*$G137","v":0},{"$f":"Revenues!E25*$G137","v":0},{"$f":"Revenues!F25*$G137","v":0},{"$f":"Revenues!G25*$G137","v":0},{"$f":"Revenues!H25*$G137","v":0},{"$f":"Revenues!I25*$G137","v":0},{"$f":"Revenues!J25*$G137","v":0},{"$f":"Revenues!K25*$G137","v":0},{"$f":"Revenues!L25*$G137","v":0},{"$f":"Revenues!M25*$G137","v":0},{"$f":"Revenues!N25*$G137","v":0},{"$f":"ROUND(SUM(I137:S137)-H137,0)","v":0}]
[{"$f":"ROW()","v":138},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct448So)","v":0},{"$f":"VLOOKUP($F138,FactSum,'COS Factor Table'!F$139,FALSE)*$H138","v":0},{"$f":"VLOOKUP($F138,FactSum,'COS Factor Table'!G$139,FALSE)*$H138","v":0},{"$f":"VLOOKUP($F138,FactSum,'COS Factor Table'!H$139,FALSE)*$H138","v":0},{"$f":"VLOOKUP($F138,FactSum,'COS Factor Table'!H$139,FALSE)*$H138","v":0},{"$f":"VLOOKUP($F138,FactSum,'COS Factor Table'!I$139,FALSE)*$H138","v":0},{"$f":"VLOOKUP($F138,FactSum,'COS Factor Table'!J$139,FALSE)*$H138","v":0},{"$f":"VLOOKUP($F138,FactSum,'COS Factor Table'!K$139,FALSE)*$H138","v":0},{"$f":"VLOOKUP($F138,FactSum,'COS Factor Table'!L$139,FALSE)*$H138","v":0},{"$f":"VLOOKUP($F138,FactSum,'COS Factor Table'!M$139,FALSE)*$H138","v":0},{"$f":"VLOOKUP($F138,FactSum,'COS Factor Table'!N$139,FALSE)*$H138","v":0},{"$f":"VLOOKUP($F138,FactSum,'COS Factor Table'!O$139,FALSE)*$H138","v":0},{"$f":"ROUND(SUM(I138:S138)-H138,0)","v":0}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,{"$f":"SUM(H137:H138)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I139:S139)-H139,0)","v":0}]
[{"$f":"ROW()","v":140}]
[{"$f":"ROW()","v":141},null,"Total Sales to Ultimate Customers",null,null,null,null,{"$f":"+H126+H131+H133+H135+H139","v":8800784.6944354437},{"$f":"I126+I131+I133+I135+I139","v":6323053.1308178352},{"$f":"J126+J131+J133+J135+J139","v":681059.26052477187},-82308.520896380593,11109.115964096691,496090.35019605682,63631.512973265257,21396.879438181411,12105.441643081735,1204748.629187346,32996.617982221549,36902.276604963219,{"$f":"ROUND(SUM(I141:S141)-H141,0)","v":0}]
[{"$f":"ROW()","v":142}]
[{"$f":"ROW()","v":143},null,"447","Sales for Resale",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F11\"))","v":"F11"},null,{"$f":"SUM(UAcct447S)","v":0},{"$f":"VLOOKUP($F143,FactSum,'COS Factor Table'!F$139,FALSE)*$H143","v":0},{"$f":"VLOOKUP($F143,FactSum,'COS Factor Table'!G$139,FALSE)*$H143","v":0},{"$f":"VLOOKUP($F143,FactSum,'COS Factor Table'!H$139,FALSE)*$H143","v":0},{"$f":"VLOOKUP($F143,FactSum,'COS Factor Table'!I$139,FALSE)*$H143","v":0},{"$f":"VLOOKUP($F143,FactSum,'COS Factor Table'!J$139,FALSE)*$H143","v":0},{"$f":"VLOOKUP($F143,FactSum,'COS Factor Table'!K$139,FALSE)*$H143","v":0},{"$f":"VLOOKUP($F143,FactSum,'COS Factor Table'!L$139,FALSE)*$H143","v":0},{"$f":"VLOOKUP($F143,FactSum,'COS Factor Table'!M$139,FALSE)*$H143","v":0},{"$f":"VLOOKUP($F143,FactSum,'COS Factor Table'!N$139,FALSE)*$H143","v":0},{"$f":"VLOOKUP($F143,FactSum,'COS Factor Table'!O$139,FALSE)*$H143","v":0},{"$f":"VLOOKUP($F143,FactSum,'COS Factor Table'!P$139,FALSE)*$H143","v":0},{"$f":"ROUND(SUM(I143:S143)-H143,0)","v":0}]
[{"$f":"ROW()","v":144},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct447)-H143-H145","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!F$139,FALSE)*$H144","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!G$139,FALSE)*$H144","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!H$139,FALSE)*$H144","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!I$139,FALSE)*$H144","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!J$139,FALSE)*$H144","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!K$139,FALSE)*$H144","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!L$139,FALSE)*$H144","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!M$139,FALSE)*$H144","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!N$139,FALSE)*$H144","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!O$139,FALSE)*$H144","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!P$139,FALSE)*$H144","v":0},{"$f":"ROUND(SUM(I144:S144)-H144,0)","v":0}]
[{"$f":"ROW()","v":145},null,null,null,"Energy","F30",null,{"$f":"SUM(UAcct447Se)","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!F$139,FALSE)*$H145","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!G$139,FALSE)*$H145","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!H$139,FALSE)*$H145","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!I$139,FALSE)*$H145","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!J$139,FALSE)*$H145","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!K$139,FALSE)*$H145","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!L$139,FALSE)*$H145","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!M$139,FALSE)*$H145","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!N$139,FALSE)*$H145","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!O$139,FALSE)*$H145","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!P$139,FALSE)*$H145","v":0},{"$f":"ROUND(SUM(I145:S145)-H145,0)","v":0}]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,{"$f":"SUM(H143:H145)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I146:S146)-H146,0)","v":0}]
[{"$f":"ROW()","v":147}]
[{"$f":"ROW()","v":148},null,"449","Provision for Rate Refund",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F11\"))","v":"F11"},null,{"$f":"SUM(UAcct449)","v":0},{"$f":"VLOOKUP($F148,FactSum,'COS Factor Table'!F$139,FALSE)*$H148","v":0},{"$f":"VLOOKUP($F148,FactSum,'COS Factor Table'!G$139,FALSE)*$H148","v":0},{"$f":"VLOOKUP($F148,FactSum,'COS Factor Table'!H$139,FALSE)*$H148","v":0},{"$f":"VLOOKUP($F148,FactSum,'COS Factor Table'!I$139,FALSE)*$H148","v":0},{"$f":"VLOOKUP($F148,FactSum,'COS Factor Table'!J$139,FALSE)*$H148","v":0},{"$f":"VLOOKUP($F148,FactSum,'COS Factor Table'!K$139,FALSE)*$H148","v":0},{"$f":"VLOOKUP($F148,FactSum,'COS Factor Table'!L$139,FALSE)*$H148","v":0},{"$f":"VLOOKUP($F148,FactSum,'COS Factor Table'!M$139,FALSE)*$H148","v":0},{"$f":"VLOOKUP($F148,FactSum,'COS Factor Table'!N$139,FALSE)*$H148","v":0},{"$f":"VLOOKUP($F148,FactSum,'COS Factor Table'!O$139,FALSE)*$H148","v":0},{"$f":"VLOOKUP($F148,FactSum,'COS Factor Table'!P$139,FALSE)*$H148","v":0},{"$f":"ROUND(SUM(I148:S148)-H148,0)","v":0}]
[{"$f":"ROW()","v":149}]
[{"$f":"ROW()","v":150},null,"State Specific Revenue Credit",null,null,{"$f":"IF(Function=\"gen\",\"F140G\",IF(Function=\"TRN\",\"F140T\",IF(Function=\"DIS\",\"F140D\",IF(Function=\"RETAIL\",\"F140R\",IF(Function=\"MISC\",\"F140M\",\"ERR\")))))","v":"F140D"},null,{"$f":"+UAcct33+UAcct33T","v":243024.00260326752},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!F$139,FALSE)*$H150","v":135878.40893479186},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!G$139,FALSE)*$H150","v":59019.375144012534},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!H$139,FALSE)*$H150","v":16288.940232635417},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!I$139,FALSE)*$H150","v":4813.0169707850855},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!J$139,FALSE)*$H150","v":727.84221993800543},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!K$139,FALSE)*$H150","v":3195.0795002769596},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!L$139,FALSE)*$H150","v":112.78281029628886},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!M$139,FALSE)*$H150","v":101.00302611500368},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!N$139,FALSE)*$H150","v":22727.628121645466},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!O$139,FALSE)*$H150","v":72.361855401587491},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!P$139,FALSE)*$H150","v":87.56378736968675},{"$f":"ROUND(SUM(I150:S150)-H150,0)","v":0}]
[{"$f":"ROW()","v":151}]
[{"$f":"ROW()","v":152},null,"AGA Revenue",null,null,"A",{"$f":"UAcctAGA/AcctAGA","v":2.8721009009990466E-2},{"$f":"SUM(I152:S152)","v":85169.15432020626},{"$f":"Revenues!D31*$G152","v":948.94989236251763},{"$f":"Revenues!E31*$G152","v":51230.492659440024},{"$f":"Revenues!F31*$G152","v":8630.1617386848211},{"$f":"Revenues!G31*$G152","v":0},{"$f":"Revenues!H31*$G152","v":3734.1157456094043},{"$f":"Revenues!I31*$G152","v":5932.7072620636345},{"$f":"Revenues!J31*$G152","v":133.88700444133195},{"$f":"Revenues!K31*$G152","v":0},{"$f":"Revenues!L31*$G152","v":14558.840017604532},{"$f":"Revenues!M31*$G152","v":0},{"$f":"Revenues!N31*$G152","v":0},{"$f":"ROUND(SUM(I152:S152)-H152,0)","v":0}]
[{"$f":"ROW()","v":153}]
[{"$f":"ROW()","v":154},null,"Total Sales from Electricity",null,null,null,null,{"$f":"+H141+H146+H148+H150+H152","v":9128977.8513589185},{"$f":"+I141+I146+I148+I150+I152","v":6459880.4896449894},791309.12832822441,-57389.418925060352,15922.132934881776,500552.30816160422,72759.299735605848,21643.549252919031,12206.444669196739,1242035.097326596,33068.979837623134,36989.840392332902,{"$f":"ROUND(SUM(I154:S154)-H154,0)","v":0}]
[{"$f":"ROW()","v":155}]
[{"$f":"ROW()","v":156},null,"Other Electric Operating Revenues"]
[{"$f":"ROW()","v":157},null,"450","Forfeited Discounts & Interest",null,"A",{"$f":"IF(UAcct450S=0,0,(UAcct450S/Acct450S))","v":0},{"$f":"SUM(UAcct450)-H158","v":0},{"$f":"Revenues!E111*$G157","v":0},{"$f":"Revenues!F111*$G157","v":0},{"$f":"Revenues!G111*$G157","v":0},{"$f":"Revenues!H111*$G157","v":0},{"$f":"Revenues!I111*$G157","v":0},{"$f":"Revenues!J111*$G157","v":0},{"$f":"Revenues!K111*$G157","v":0},{"$f":"Revenues!L111*$G157","v":0},{"$f":"Revenues!M111*$G157","v":0},{"$f":"Revenues!N111*$G157","v":0},{"$f":"Revenues!O111*$G157","v":0},{"$f":"ROUND(SUM(I157:S157)-H157,0)","v":0}]
[{"$f":"ROW()","v":158},null,null,null,"Customers","F40",null,{"$f":"SUM(UAcct450So)","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!F$139,FALSE)*$H158","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!G$139,FALSE)*$H158","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!H$139,FALSE)*$H158","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!I$139,FALSE)*$H158","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!J$139,FALSE)*$H158","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!K$139,FALSE)*$H158","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!L$139,FALSE)*$H158","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!M$139,FALSE)*$H158","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!N$139,FALSE)*$H158","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!O$139,FALSE)*$H158","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!P$139,FALSE)*$H158","v":0},{"$f":"ROUND(SUM(I158:S158)-H158,0)","v":0}]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,{"$f":"SUM(H157:H158)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I159:S159)-H159,0)","v":0}]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":161},null,"451","Misc Electric Revenue",null,"A",{"$f":"IF(UAcct451S=0,0,(UAcct451S/Acct451S))","v":0},{"$f":"(UAcct451S)","v":0},{"$f":"Revenues!E121*$G161","v":0},{"$f":"Revenues!F121*$G161","v":0},{"$f":"Revenues!G121*$G161","v":0},{"$f":"Revenues!H121*$G161","v":0},{"$f":"Revenues!I121*$G161","v":0},{"$f":"Revenues!J121*$G161","v":0},{"$f":"Revenues!K121*$G161","v":0},{"$f":"Revenues!L121*$G161","v":0},{"$f":"Revenues!M121*$G161","v":0},{"$f":"Revenues!N121*$G161","v":0},{"$f":"Revenues!O121*$G161","v":0},{"$f":"ROUND(SUM(I161:S161)-H161,0)","v":0}]
[{"$f":"ROW()","v":162},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct451Sg)","v":0},{"$f":"VLOOKUP($F162,FactSum,'COS Factor Table'!F$139,FALSE)*$H162","v":0},{"$f":"VLOOKUP($F162,FactSum,'COS Factor Table'!G$139,FALSE)*$H162","v":0},{"$f":"VLOOKUP($F162,FactSum,'COS Factor Table'!H$139,FALSE)*$H162","v":0},{"$f":"VLOOKUP($F162,FactSum,'COS Factor Table'!I$139,FALSE)*$H162","v":0},{"$f":"VLOOKUP($F162,FactSum,'COS Factor Table'!J$139,FALSE)*$H162","v":0},{"$f":"VLOOKUP($F162,FactSum,'COS Factor Table'!K$139,FALSE)*$H162","v":0},{"$f":"VLOOKUP($F162,FactSum,'COS Factor Table'!L$139,FALSE)*$H162","v":0},{"$f":"VLOOKUP($F162,FactSum,'COS Factor Table'!M$139,FALSE)*$H162","v":0},{"$f":"VLOOKUP($F162,FactSum,'COS Factor Table'!N$139,FALSE)*$H162","v":0},{"$f":"VLOOKUP($F162,FactSum,'COS Factor Table'!O$139,FALSE)*$H162","v":0},{"$f":"VLOOKUP($F162,FactSum,'COS Factor Table'!P$139,FALSE)*$H162","v":0},{"$f":"ROUND(SUM(I162:S162)-H162,0)","v":0}]
[{"$f":"ROW()","v":163},null,null,null,"Customer","F40",null,{"$f":"SUM(UAcct451So)","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!F$139,FALSE)*$H163","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!G$139,FALSE)*$H163","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!H$139,FALSE)*$H163","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!I$139,FALSE)*$H163","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!J$139,FALSE)*$H163","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!K$139,FALSE)*$H163","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!L$139,FALSE)*$H163","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!M$139,FALSE)*$H163","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!N$139,FALSE)*$H163","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!O$139,FALSE)*$H163","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!P$139,FALSE)*$H163","v":0},{"$f":"ROUND(SUM(I163:S163)-H163,0)","v":0}]
[{"$f":"ROW()","v":164},null,null,null,null,null,null,{"$f":"SUM(H161:H163)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I164:S164)-H164,0)","v":0}]
[{"$f":"ROW()","v":165}]
[{"$f":"ROW()","v":166},null,"453","Water Sales",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct453)","v":0},{"$f":"VLOOKUP($F166,FactSum,'COS Factor Table'!F$139,FALSE)*$H166","v":0},{"$f":"VLOOKUP($F166,FactSum,'COS Factor Table'!G$139,FALSE)*$H166","v":0},{"$f":"VLOOKUP($F166,FactSum,'COS Factor Table'!H$139,FALSE)*$H166","v":0},{"$f":"VLOOKUP($F166,FactSum,'COS Factor Table'!I$139,FALSE)*$H166","v":0},{"$f":"VLOOKUP($F166,FactSum,'COS Factor Table'!J$139,FALSE)*$H166","v":0},{"$f":"VLOOKUP($F166,FactSum,'COS Factor Table'!K$139,FALSE)*$H166","v":0},{"$f":"VLOOKUP($F166,FactSum,'COS Factor Table'!L$139,FALSE)*$H166","v":0},{"$f":"VLOOKUP($F166,FactSum,'COS Factor Table'!M$139,FALSE)*$H166","v":0},{"$f":"VLOOKUP($F166,FactSum,'COS Factor Table'!N$139,FALSE)*$H166","v":0},{"$f":"VLOOKUP($F166,FactSum,'COS Factor Table'!O$139,FALSE)*$H166","v":0},{"$f":"VLOOKUP($F166,FactSum,'COS Factor Table'!P$139,FALSE)*$H166","v":0},{"$f":"ROUND(SUM(I166:S166)-H166,0)","v":0}]
[{"$f":"ROW()","v":167}]
[{"$f":"ROW()","v":168},null,"454","Rent of Electric Property",null,"A",{"$f":"IF(UAcct454S=0,0,(UAcct454S/Acct454S))","v":3.0594885216926351E-2},{"$f":"SUM(UAcct454)-H169-H170","v":105164.72261572562},{"$f":"Revenues!E127*$G168","v":51512.859267370593},{"$f":"Revenues!F127*$G168","v":32235.629621068652},{"$f":"Revenues!G127*$G168","v":9946.5673955665479},{"$f":"Revenues!H127*$G168","v":77.533885524428086},{"$f":"Revenues!I127*$G168","v":0},{"$f":"Revenues!J127*$G168","v":1829.0185420198338},{"$f":"Revenues!K127*$G168","v":23.000121921584796},{"$f":"Revenues!L127*$G168","v":17.194312240737862},{"$f":"Revenues!M127*$G168","v":9522.9194700132612},{"$f":"Revenues!N127*$G168","v":0},{"$f":"Revenues!O127*$G168","v":0},{"$f":"ROUND(SUM(I168:S168)-H168,0)","v":0}]
[{"$f":"ROW()","v":169},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct454Sg)","v":0},{"$f":"VLOOKUP($F169,FactSum,'COS Factor Table'!F$139,FALSE)*$H169","v":0},{"$f":"VLOOKUP($F169,FactSum,'COS Factor Table'!G$139,FALSE)*$H169","v":0},{"$f":"VLOOKUP($F169,FactSum,'COS Factor Table'!H$139,FALSE)*$H169","v":0},{"$f":"VLOOKUP($F169,FactSum,'COS Factor Table'!I$139,FALSE)*$H169","v":0},{"$f":"VLOOKUP($F169,FactSum,'COS Factor Table'!J$139,FALSE)*$H169","v":0},{"$f":"VLOOKUP($F169,FactSum,'COS Factor Table'!K$139,FALSE)*$H169","v":0},{"$f":"VLOOKUP($F169,FactSum,'COS Factor Table'!L$139,FALSE)*$H169","v":0},{"$f":"VLOOKUP($F169,FactSum,'COS Factor Table'!M$139,FALSE)*$H169","v":0},{"$f":"VLOOKUP($F169,FactSum,'COS Factor Table'!N$139,FALSE)*$H169","v":0},{"$f":"VLOOKUP($F169,FactSum,'COS Factor Table'!O$139,FALSE)*$H169","v":0},{"$f":"VLOOKUP($F169,FactSum,'COS Factor Table'!P$139,FALSE)*$H169","v":0},{"$f":"ROUND(SUM(I169:S169)-H169,0)","v":0}]
[{"$f":"ROW()","v":170},null,null,null,"System Overhead",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct454So)","v":12583.381220812582},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!F$139,FALSE)*$H170","v":7278.4236453034064},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!G$139,FALSE)*$H170","v":2930.4682965903248},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!H$139,FALSE)*$H170","v":835.67278080551796},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!I$139,FALSE)*$H170","v":188.20869380771981},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!J$139,FALSE)*$H170","v":15.782408007568645},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!K$139,FALSE)*$H170","v":171.09141541268312},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!L$139,FALSE)*$H170","v":5.9708175930024581},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!M$139,FALSE)*$H170","v":4.110995158637305},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!N$139,FALSE)*$H170","v":1151.4162751568786},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!O$139,FALSE)*$H170","v":1.1179464884218344},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!P$139,FALSE)*$H170","v":1.1179464884218344},{"$f":"ROUND(SUM(I170:S170)-H170,0)","v":0}]
[{"$f":"ROW()","v":171},null,null,null,null,null,null,{"$f":"SUM(H168:H170)","v":117748.10383653821},58791.282912673996,35166.097917658975,10782.240176372066,265.7425793321479,15.782408007568645,2000.1099574325169,28.970939514587254,21.305307399375167,10674.335745170139,1.1179464884218344,1.1179464884218344,{"$f":"ROUND(SUM(I171:S171)-H171,0)","v":0}]
[{"$f":"ROW()","v":172}]
[{"$f":"ROW()","v":173},null,"456","Other Electric Revenue",null,"A",{"$f":"IF(UAcct456S=0,0,(UAcct456S/Acct456S))","v":0},{"$f":"SUM(UAcct456S)","v":0},{"$f":"Revenues!E133*$G$173","v":0},{"$f":"Revenues!F133*$G$173","v":0},{"$f":"Revenues!G133*$G$173","v":0},{"$f":"Revenues!H133*$G$173","v":0},{"$f":"Revenues!I133*$G$173","v":0},{"$f":"Revenues!J133*$G$173","v":0},{"$f":"Revenues!K133*$G$173","v":0},{"$f":"Revenues!L133*$G$173","v":0},{"$f":"Revenues!M133*$G$173","v":0},{"$f":"Revenues!N133*$G$173","v":0},{"$f":"Revenues!O133*$G$173","v":0},{"$f":"ROUND(SUM(I173:S173)-H173,0)","v":0}]
[{"$f":"ROW()","v":174},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct456)-H173-H175-H176","v":0},{"$f":"VLOOKUP($F174,FactSum,'COS Factor Table'!F$139,FALSE)*$H174","v":0},{"$f":"VLOOKUP($F174,FactSum,'COS Factor Table'!G$139,FALSE)*$H174","v":0},{"$f":"VLOOKUP($F174,FactSum,'COS Factor Table'!H$139,FALSE)*$H174","v":0},{"$f":"VLOOKUP($F174,FactSum,'COS Factor Table'!I$139,FALSE)*$H174","v":0},{"$f":"VLOOKUP($F174,FactSum,'COS Factor Table'!J$139,FALSE)*$H174","v":0},{"$f":"VLOOKUP($F174,FactSum,'COS Factor Table'!K$139,FALSE)*$H174","v":0},{"$f":"VLOOKUP($F174,FactSum,'COS Factor Table'!L$139,FALSE)*$H174","v":0},{"$f":"VLOOKUP($F174,FactSum,'COS Factor Table'!M$139,FALSE)*$H174","v":0},{"$f":"VLOOKUP($F174,FactSum,'COS Factor Table'!N$139,FALSE)*$H174","v":0},{"$f":"VLOOKUP($F174,FactSum,'COS Factor Table'!O$139,FALSE)*$H174","v":0},{"$f":"VLOOKUP($F174,FactSum,'COS Factor Table'!P$139,FALSE)*$H174","v":0},{"$f":"ROUND(SUM(I174:S174)-H174,0)","v":0}]
[{"$f":"ROW()","v":175},null,null,null,"Energy","F30",null,{"$f":"SUM(UAcct456Se)","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!F$139,FALSE)*$H175","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!G$139,FALSE)*$H175","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!H$139,FALSE)*$H175","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!I$139,FALSE)*$H175","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!J$139,FALSE)*$H175","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!K$139,FALSE)*$H175","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!L$139,FALSE)*$H175","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!M$139,FALSE)*$H175","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!N$139,FALSE)*$H175","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!O$139,FALSE)*$H175","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!P$139,FALSE)*$H175","v":0},{"$f":"ROUND(SUM(I175:S175)-H175,0)","v":0}]
[{"$f":"ROW()","v":176},null,null,null,"Customer","F40",null,{"$f":"SUM(UAcct456Cn)","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!F$139,FALSE)*$H176","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!G$139,FALSE)*$H176","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!H$139,FALSE)*$H176","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!I$139,FALSE)*$H176","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!J$139,FALSE)*$H176","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!K$139,FALSE)*$H176","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!L$139,FALSE)*$H176","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!M$139,FALSE)*$H176","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!N$139,FALSE)*$H176","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!O$139,FALSE)*$H176","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!P$139,FALSE)*$H176","v":0},{"$f":"ROUND(SUM(I176:S176)-H176,0)","v":0}]
[{"$f":"ROW()","v":177},null,null,null,null,null,null,{"$f":"SUM(H173:H176)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I177:S177)-H177,0)","v":0}]
[{"$f":"ROW()","v":178}]
[{"$f":"ROW()","v":179},null,"Total Other Electric Operating Revenues",null,null,null,null,{"$f":"+H159+H164+H166+H171+H177","v":117748.10383653821},{"$f":"I159+I164+I166+I171+I177","v":58791.282912673996},35166.097917658975,10782.240176372066,265.7425793321479,15.782408007568645,2000.1099574325169,28.970939514587254,21.305307399375167,10674.335745170139,1.1179464884218344,1.1179464884218344,{"$f":"ROUND(SUM(I179:S179)-H179,0)","v":0}]
[{"$f":"ROW()","v":180}]
[{"$f":"ROW()","v":181},null,"Total Electric Operating Revenues",null,null,null,null,{"$f":"+H154+H179","v":9246725.9551954567},{"$f":"I154+I179","v":6518671.7725576637},826475.22624588339,-46607.178748688282,16187.875514213923,500568.09056961181,74759.409693038368,21672.520192433618,12227.749976596115,1252709.4330717663,33070.097784111553,36990.958338821321,{"$f":"ROUND(SUM(I181:S181)-H181,0)","v":0}]
[{"$f":"ROW()","v":182}]
[{"$f":"ROW()","v":183},null,"Miscellaneous Revenues"]
[{"$f":"ROW()","v":184},null,"41160","Gain on Sale of Utility Plant - CR",null,"F10",null,{"$f":"SUM(UAcct41160)","v":0},{"$f":"VLOOKUP($F184,FactSum,'COS Factor Table'!F$139,FALSE)*$H184","v":0},{"$f":"VLOOKUP($F184,FactSum,'COS Factor Table'!G$139,FALSE)*$H184","v":0},{"$f":"VLOOKUP($F184,FactSum,'COS Factor Table'!H$139,FALSE)*$H184","v":0},{"$f":"VLOOKUP($F184,FactSum,'COS Factor Table'!I$139,FALSE)*$H184","v":0},{"$f":"VLOOKUP($F184,FactSum,'COS Factor Table'!J$139,FALSE)*$H184","v":0},{"$f":"VLOOKUP($F184,FactSum,'COS Factor Table'!K$139,FALSE)*$H184","v":0},{"$f":"VLOOKUP($F184,FactSum,'COS Factor Table'!L$139,FALSE)*$H184","v":0},{"$f":"VLOOKUP($F184,FactSum,'COS Factor Table'!M$139,FALSE)*$H184","v":0},{"$f":"VLOOKUP($F184,FactSum,'COS Factor Table'!N$139,FALSE)*$H184","v":0},{"$f":"VLOOKUP($F184,FactSum,'COS Factor Table'!O$139,FALSE)*$H184","v":0},{"$f":"VLOOKUP($F184,FactSum,'COS Factor Table'!P$139,FALSE)*$H184","v":0},{"$f":"ROUND(SUM(I184:S184)-H184,0)","v":0}]
[{"$f":"ROW()","v":185},null,"41170","Loss on Sale of Utility Plant ",null,"F10",null,{"$f":"SUM(UAcct41170)","v":0},{"$f":"VLOOKUP($F185,FactSum,'COS Factor Table'!F$139,FALSE)*$H185","v":0},{"$f":"VLOOKUP($F185,FactSum,'COS Factor Table'!G$139,FALSE)*$H185","v":0},{"$f":"VLOOKUP($F185,FactSum,'COS Factor Table'!H$139,FALSE)*$H185","v":0},{"$f":"VLOOKUP($F185,FactSum,'COS Factor Table'!I$139,FALSE)*$H185","v":0},{"$f":"VLOOKUP($F185,FactSum,'COS Factor Table'!J$139,FALSE)*$H185","v":0},{"$f":"VLOOKUP($F185,FactSum,'COS Factor Table'!K$139,FALSE)*$H185","v":0},{"$f":"VLOOKUP($F185,FactSum,'COS Factor Table'!L$139,FALSE)*$H185","v":0},{"$f":"VLOOKUP($F185,FactSum,'COS Factor Table'!M$139,FALSE)*$H185","v":0},{"$f":"VLOOKUP($F185,FactSum,'COS Factor Table'!N$139,FALSE)*$H185","v":0},{"$f":"VLOOKUP($F185,FactSum,'COS Factor Table'!O$139,FALSE)*$H185","v":0},{"$f":"VLOOKUP($F185,FactSum,'COS Factor Table'!P$139,FALSE)*$H185","v":0},0]
[{"$f":"ROW()","v":186},null,"4118","Gain from Emission Allowances",null,"F30",null,{"$f":"(UAcct4118)","v":0},{"$f":"VLOOKUP($F186,FactSum,'COS Factor Table'!F$139,FALSE)*$H186","v":0},{"$f":"VLOOKUP($F186,FactSum,'COS Factor Table'!G$139,FALSE)*$H186","v":0},{"$f":"VLOOKUP($F186,FactSum,'COS Factor Table'!H$139,FALSE)*$H186","v":0},{"$f":"VLOOKUP($F186,FactSum,'COS Factor Table'!I$139,FALSE)*$H186","v":0},{"$f":"VLOOKUP($F186,FactSum,'COS Factor Table'!J$139,FALSE)*$H186","v":0},{"$f":"VLOOKUP($F186,FactSum,'COS Factor Table'!K$139,FALSE)*$H186","v":0},{"$f":"VLOOKUP($F186,FactSum,'COS Factor Table'!L$139,FALSE)*$H186","v":0},{"$f":"VLOOKUP($F186,FactSum,'COS Factor Table'!M$139,FALSE)*$H186","v":0},{"$f":"VLOOKUP($F186,FactSum,'COS Factor Table'!N$139,FALSE)*$H186","v":0},{"$f":"VLOOKUP($F186,FactSum,'COS Factor Table'!O$139,FALSE)*$H186","v":0},{"$f":"VLOOKUP($F186,FactSum,'COS Factor Table'!P$139,FALSE)*$H186","v":0},0]
[{"$f":"ROW()","v":187},null,41181,"Gain from Disposition of NOX Credits",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"(UAcct41181)","v":0},{"$f":"VLOOKUP($F187,FactSum,'COS Factor Table'!F$139,FALSE)*$H187","v":0},{"$f":"VLOOKUP($F187,FactSum,'COS Factor Table'!G$139,FALSE)*$H187","v":0},{"$f":"VLOOKUP($F187,FactSum,'COS Factor Table'!H$139,FALSE)*$H187","v":0},{"$f":"VLOOKUP($F187,FactSum,'COS Factor Table'!I$139,FALSE)*$H187","v":0},{"$f":"VLOOKUP($F187,FactSum,'COS Factor Table'!J$139,FALSE)*$H187","v":0},{"$f":"VLOOKUP($F187,FactSum,'COS Factor Table'!K$139,FALSE)*$H187","v":0},{"$f":"VLOOKUP($F187,FactSum,'COS Factor Table'!L$139,FALSE)*$H187","v":0},{"$f":"VLOOKUP($F187,FactSum,'COS Factor Table'!M$139,FALSE)*$H187","v":0},{"$f":"VLOOKUP($F187,FactSum,'COS Factor Table'!N$139,FALSE)*$H187","v":0},{"$f":"VLOOKUP($F187,FactSum,'COS Factor Table'!O$139,FALSE)*$H187","v":0},{"$f":"VLOOKUP($F187,FactSum,'COS Factor Table'!P$139,FALSE)*$H187","v":0},0]
[{"$f":"ROW()","v":188},null,"4194","Impact Housing Interest Income",null,"F10",null,{"$f":"SUM(UAcct4194)","v":0},{"$f":"VLOOKUP($F188,FactSum,'COS Factor Table'!F$139,FALSE)*$H188","v":0},{"$f":"VLOOKUP($F188,FactSum,'COS Factor Table'!G$139,FALSE)*$H188","v":0},{"$f":"VLOOKUP($F188,FactSum,'COS Factor Table'!H$139,FALSE)*$H188","v":0},{"$f":"VLOOKUP($F188,FactSum,'COS Factor Table'!I$139,FALSE)*$H188","v":0},{"$f":"VLOOKUP($F188,FactSum,'COS Factor Table'!J$139,FALSE)*$H188","v":0},{"$f":"VLOOKUP($F188,FactSum,'COS Factor Table'!K$139,FALSE)*$H188","v":0},{"$f":"VLOOKUP($F188,FactSum,'COS Factor Table'!L$139,FALSE)*$H188","v":0},{"$f":"VLOOKUP($F188,FactSum,'COS Factor Table'!M$139,FALSE)*$H188","v":0},{"$f":"VLOOKUP($F188,FactSum,'COS Factor Table'!N$139,FALSE)*$H188","v":0},{"$f":"VLOOKUP($F188,FactSum,'COS Factor Table'!O$139,FALSE)*$H188","v":0},{"$f":"VLOOKUP($F188,FactSum,'COS Factor Table'!P$139,FALSE)*$H188","v":0},0]
[{"$f":"ROW()","v":189},null,"421","(Gain)/Loss on Sale of Utility Plant",null,"F10",null,{"$f":"(UAcct421)","v":-1636.3184483711277},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!F$139,FALSE)*$H189","v":-565.47176600900104},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!G$139,FALSE)*$H189","v":-440.55760221696545},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!H$139,FALSE)*$H189","v":-141.24098175064762},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!I$139,FALSE)*$H189","v":-3.1019831742957527},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!J$139,FALSE)*$H189","v":-286.38945749031063},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!K$139,FALSE)*$H189","v":-15.260232386643304},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!L$139,FALSE)*$H189","v":-0.38273508823728342},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!M$139,FALSE)*$H189","v":-0.69422631740210106},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!N$139,FALSE)*$H189","v":-110.25244623264359},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!O$139,FALSE)*$H189","v":-35.176443676791308},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!P$139,FALSE)*$H189","v":-37.79057402818934},0]
[{"$f":"ROW()","v":190}]
[{"$f":"ROW()","v":191},null,"Total Miscellaneous Revenues",null,null,null,null,{"$f":"SUM(H184:H189)","v":-1636.3184483711277},-565.47176600900104,-440.55760221696545,-141.24098175064762,-3.1019831742957527,-286.38945749031063,-15.260232386643304,-0.38273508823728342,-0.69422631740210106,-110.25244623264359,-35.176443676791308,-37.79057402818934,{"$f":"ROUND(SUM(I191:S191)-H191,0)","v":0}]
[{"$f":"ROW()","v":192}]
[{"$f":"ROW()","v":193},null,"Miscellaneous Expenses"]
[{"$f":"ROW()","v":194},null,"4311","Interest on Customer Deposits",null,"F80",null,{"$f":"SUM(UAcct4311)","v":0},{"$f":"VLOOKUP($F194,FactSum,'COS Factor Table'!F$139,FALSE)*$H194","v":0},{"$f":"VLOOKUP($F194,FactSum,'COS Factor Table'!G$139,FALSE)*$H194","v":0},{"$f":"VLOOKUP($F194,FactSum,'COS Factor Table'!H$139,FALSE)*$H194","v":0},{"$f":"VLOOKUP($F194,FactSum,'COS Factor Table'!I$139,FALSE)*$H194","v":0},{"$f":"VLOOKUP($F194,FactSum,'COS Factor Table'!J$139,FALSE)*$H194","v":0},{"$f":"VLOOKUP($F194,FactSum,'COS Factor Table'!K$139,FALSE)*$H194","v":0},{"$f":"VLOOKUP($F194,FactSum,'COS Factor Table'!L$139,FALSE)*$H194","v":0},{"$f":"VLOOKUP($F194,FactSum,'COS Factor Table'!M$139,FALSE)*$H194","v":0},{"$f":"VLOOKUP($F194,FactSum,'COS Factor Table'!N$139,FALSE)*$H194","v":0},{"$f":"VLOOKUP($F194,FactSum,'COS Factor Table'!O$139,FALSE)*$H194","v":0},{"$f":"VLOOKUP($F194,FactSum,'COS Factor Table'!P$139,FALSE)*$H194","v":0},{"$f":"ROUND(SUM(I194:S194)-H194,0)","v":0}]
[{"$f":"ROW()","v":195}]
[{"$f":"ROW()","v":196},null,"DFA","Divergence Fairness Adjustment"]
[{"$f":"ROW()","v":197},null,null,null,"Production ","F105",null,{"$f":"SUM(UAcctdfap)","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!F$139,FALSE)*$H197","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!G$139,FALSE)*$H197","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!H$139,FALSE)*$H197","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!I$139,FALSE)*$H197","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!J$139,FALSE)*$H197","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!K$139,FALSE)*$H197","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!L$139,FALSE)*$H197","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!M$139,FALSE)*$H197","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!N$139,FALSE)*$H197","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!O$139,FALSE)*$H197","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!P$139,FALSE)*$H197","v":0},{"$f":"ROUND(SUM(I197:S197)-H197,0)","v":0}]
[{"$f":"ROW()","v":198},null,null,null,"Transmission","F105",null,{"$f":"SUM(UAcctdfat)","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!F$139,FALSE)*$H198","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!G$139,FALSE)*$H198","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!H$139,FALSE)*$H198","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!I$139,FALSE)*$H198","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!J$139,FALSE)*$H198","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!K$139,FALSE)*$H198","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!L$139,FALSE)*$H198","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!M$139,FALSE)*$H198","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!N$139,FALSE)*$H198","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!O$139,FALSE)*$H198","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!P$139,FALSE)*$H198","v":0},{"$f":"ROUND(SUM(I198:S198)-H198,0)","v":0}]
[{"$f":"ROW()","v":199},null,null,null,"Distribution","F105",null,{"$f":"SUM(UAcctdfad)","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!F$139,FALSE)*$H199","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!G$139,FALSE)*$H199","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!H$139,FALSE)*$H199","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!I$139,FALSE)*$H199","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!J$139,FALSE)*$H199","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!K$139,FALSE)*$H199","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!L$139,FALSE)*$H199","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!M$139,FALSE)*$H199","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!N$139,FALSE)*$H199","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!O$139,FALSE)*$H199","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!P$139,FALSE)*$H199","v":0},{"$f":"ROUND(SUM(I199:S199)-H199,0)","v":0}]
[{"$f":"ROW()","v":200},null,null,null,null,null,null,{"$f":"SUM(H197:H199)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I200:S200)-H200,0)","v":0}]
[{"$f":"ROW()","v":201}]
[{"$f":"ROW()","v":202},null,"Net Miscellaneous Revenues And Expense",null,null,null,null,{"$f":"+H191+H194+H200","v":-1636.3184483711277},-565.47176600900104,-440.55760221696545,-141.24098175064762,-3.1019831742957527,-286.38945749031063,-15.260232386643304,-0.38273508823728342,-0.69422631740210106,-110.25244623264359,-35.176443676791308,-37.79057402818934,{"$f":"ROUND(SUM(I202:S202)-H202,0)","v":0}]
[{"$f":"ROW()","v":203}]
[{"$f":"ROW()","v":204},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"}]
[{"$f":"ROW()","v":205},null,null,null,null,null,null,null,"STEAM POWER GENERATION"]
[{"$f":"ROW()","v":206}]
[{"$f":"ROW()","v":207},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":208},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[{"$f":"ROW()","v":209},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[{"$f":"ROW()","v":210},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"}]
[{"$f":"ROW()","v":211},null,"500","Operation Suprvn & Engineering",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct500)-UACCT500SSGCH","v":0},{"$f":"VLOOKUP($F211,FactSum,'COS Factor Table'!F$139,FALSE)*$H211","v":0},{"$f":"VLOOKUP($F211,FactSum,'COS Factor Table'!G$139,FALSE)*$H211","v":0},{"$f":"VLOOKUP($F211,FactSum,'COS Factor Table'!H$139,FALSE)*$H211","v":0},{"$f":"VLOOKUP($F211,FactSum,'COS Factor Table'!I$139,FALSE)*$H211","v":0},{"$f":"VLOOKUP($F211,FactSum,'COS Factor Table'!J$139,FALSE)*$H211","v":0},{"$f":"VLOOKUP($F211,FactSum,'COS Factor Table'!K$139,FALSE)*$H211","v":0},{"$f":"VLOOKUP($F211,FactSum,'COS Factor Table'!L$139,FALSE)*$H211","v":0},{"$f":"VLOOKUP($F211,FactSum,'COS Factor Table'!M$139,FALSE)*$H211","v":0},{"$f":"VLOOKUP($F211,FactSum,'COS Factor Table'!N$139,FALSE)*$H211","v":0},{"$f":"VLOOKUP($F211,FactSum,'COS Factor Table'!O$139,FALSE)*$H211","v":0},{"$f":"VLOOKUP($F211,FactSum,'COS Factor Table'!P$139,FALSE)*$H211","v":0},{"$f":"ROUND(SUM(I211:S211)-H211,0)","v":0}]
[{"$f":"ROW()","v":212},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"UACCT500SSGCH","v":0},{"$f":"VLOOKUP($F212,FactSum,'COS Factor Table'!F$139,FALSE)*$H212","v":0},{"$f":"VLOOKUP($F212,FactSum,'COS Factor Table'!G$139,FALSE)*$H212","v":0},{"$f":"VLOOKUP($F212,FactSum,'COS Factor Table'!H$139,FALSE)*$H212","v":0},{"$f":"VLOOKUP($F212,FactSum,'COS Factor Table'!I$139,FALSE)*$H212","v":0},{"$f":"VLOOKUP($F212,FactSum,'COS Factor Table'!J$139,FALSE)*$H212","v":0},{"$f":"VLOOKUP($F212,FactSum,'COS Factor Table'!K$139,FALSE)*$H212","v":0},{"$f":"VLOOKUP($F212,FactSum,'COS Factor Table'!L$139,FALSE)*$H212","v":0},{"$f":"VLOOKUP($F212,FactSum,'COS Factor Table'!M$139,FALSE)*$H212","v":0},{"$f":"VLOOKUP($F212,FactSum,'COS Factor Table'!N$139,FALSE)*$H212","v":0},{"$f":"VLOOKUP($F212,FactSum,'COS Factor Table'!O$139,FALSE)*$H212","v":0},{"$f":"VLOOKUP($F212,FactSum,'COS Factor Table'!P$139,FALSE)*$H212","v":0},{"$f":"ROUND(SUM(I212:S212)-H212,0)","v":0}]
[{"$f":"ROW()","v":213},null,null,null,"Total 500",null,null,{"$f":"UAcct500","v":0},{"$f":"SUM(I211:I212)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I213:S213)-H213,0)","v":0}]
[{"$f":"ROW()","v":214}]
[{"$f":"ROW()","v":215},null,"501","Fuel Related",null,"F30",null,{"$f":"SUM(UAcct501Se)","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!F$139,FALSE)*$H215","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!G$139,FALSE)*$H215","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!H$139,FALSE)*$H215","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!I$139,FALSE)*$H215","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!J$139,FALSE)*$H215","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!K$139,FALSE)*$H215","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!L$139,FALSE)*$H215","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!M$139,FALSE)*$H215","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!N$139,FALSE)*$H215","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!O$139,FALSE)*$H215","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!P$139,FALSE)*$H215","v":0},{"$f":"ROUND(SUM(I215:S215)-H215,0)","v":0}]
[{"$f":"ROW()","v":216},null,null,null,"System Energy - Non NPC","F30",null,{"$f":"SUM(UACCT501SENNPC)","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!F$139,FALSE)*$H216","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!G$139,FALSE)*$H216","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!H$139,FALSE)*$H216","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!I$139,FALSE)*$H216","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!J$139,FALSE)*$H216","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!K$139,FALSE)*$H216","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!L$139,FALSE)*$H216","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!M$139,FALSE)*$H216","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!N$139,FALSE)*$H216","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!O$139,FALSE)*$H216","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!P$139,FALSE)*$H216","v":0},0]
[{"$f":"ROW()","v":217},null,null,null,"Simple Cycle Combustion Turbine","F30",null,{"$f":"SUM(uacct501ssect)","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!F$139,FALSE)*$H217","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!G$139,FALSE)*$H217","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!H$139,FALSE)*$H217","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!I$139,FALSE)*$H217","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!J$139,FALSE)*$H217","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!K$139,FALSE)*$H217","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!L$139,FALSE)*$H217","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!M$139,FALSE)*$H217","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!N$139,FALSE)*$H217","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!O$139,FALSE)*$H217","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!P$139,FALSE)*$H217","v":0},0]
[{"$f":"ROW()","v":218},null,null,null,"Cholla - Non NPC","F30",null,{"$f":"SUM(UACCT501SSECHNNPC)","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!F$139,FALSE)*$H218","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!G$139,FALSE)*$H218","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!H$139,FALSE)*$H218","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!I$139,FALSE)*$H218","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!J$139,FALSE)*$H218","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!K$139,FALSE)*$H218","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!L$139,FALSE)*$H218","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!M$139,FALSE)*$H218","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!N$139,FALSE)*$H218","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!O$139,FALSE)*$H218","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!P$139,FALSE)*$H218","v":0},0]
[{"$f":"ROW()","v":219},null,null,null,"Cholla","F30",null,{"$f":"SUM(uacct501ssech)","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!F$139,FALSE)*$H219","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!G$139,FALSE)*$H219","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!H$139,FALSE)*$H219","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!I$139,FALSE)*$H219","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!J$139,FALSE)*$H219","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!K$139,FALSE)*$H219","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!L$139,FALSE)*$H219","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!M$139,FALSE)*$H219","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!N$139,FALSE)*$H219","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!O$139,FALSE)*$H219","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!P$139,FALSE)*$H219","v":0},0]
[{"$f":"ROW()","v":220},null,null,null,"Total 501",null,null,{"$f":"SUM(UAcct501)","v":0},{"$f":"SUM(I215:I219)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":221}]
[{"$f":"ROW()","v":222},null,"502","Steam Expenses",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct502snpps)","v":0},{"$f":"VLOOKUP($F222,FactSum,'COS Factor Table'!F$139,FALSE)*$H222","v":0},{"$f":"VLOOKUP($F222,FactSum,'COS Factor Table'!G$139,FALSE)*$H222","v":0},{"$f":"VLOOKUP($F222,FactSum,'COS Factor Table'!H$139,FALSE)*$H222","v":0},{"$f":"VLOOKUP($F222,FactSum,'COS Factor Table'!I$139,FALSE)*$H222","v":0},{"$f":"VLOOKUP($F222,FactSum,'COS Factor Table'!J$139,FALSE)*$H222","v":0},{"$f":"VLOOKUP($F222,FactSum,'COS Factor Table'!K$139,FALSE)*$H222","v":0},{"$f":"VLOOKUP($F222,FactSum,'COS Factor Table'!L$139,FALSE)*$H222","v":0},{"$f":"VLOOKUP($F222,FactSum,'COS Factor Table'!M$139,FALSE)*$H222","v":0},{"$f":"VLOOKUP($F222,FactSum,'COS Factor Table'!N$139,FALSE)*$H222","v":0},{"$f":"VLOOKUP($F222,FactSum,'COS Factor Table'!O$139,FALSE)*$H222","v":0},{"$f":"VLOOKUP($F222,FactSum,'COS Factor Table'!P$139,FALSE)*$H222","v":0},{"$f":"ROUND(SUM(I222:S222)-H222,0)","v":0}]
[{"$f":"ROW()","v":223},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct502ssgch)","v":0},{"$f":"VLOOKUP($F223,FactSum,'COS Factor Table'!F$139,FALSE)*$H223","v":0},{"$f":"VLOOKUP($F223,FactSum,'COS Factor Table'!G$139,FALSE)*$H223","v":0},{"$f":"VLOOKUP($F223,FactSum,'COS Factor Table'!H$139,FALSE)*$H223","v":0},{"$f":"VLOOKUP($F223,FactSum,'COS Factor Table'!I$139,FALSE)*$H223","v":0},{"$f":"VLOOKUP($F223,FactSum,'COS Factor Table'!J$139,FALSE)*$H223","v":0},{"$f":"VLOOKUP($F223,FactSum,'COS Factor Table'!K$139,FALSE)*$H223","v":0},{"$f":"VLOOKUP($F223,FactSum,'COS Factor Table'!L$139,FALSE)*$H223","v":0},{"$f":"VLOOKUP($F223,FactSum,'COS Factor Table'!M$139,FALSE)*$H223","v":0},{"$f":"VLOOKUP($F223,FactSum,'COS Factor Table'!N$139,FALSE)*$H223","v":0},{"$f":"VLOOKUP($F223,FactSum,'COS Factor Table'!O$139,FALSE)*$H223","v":0},{"$f":"VLOOKUP($F223,FactSum,'COS Factor Table'!P$139,FALSE)*$H223","v":0},{"$f":"ROUND(SUM(I223:S223)-H223,0)","v":0}]
[{"$f":"ROW()","v":224},null,null,null,"Total 502",null,null,{"$f":"SUM(UAcct502)","v":0},{"$f":"SUM(I222:I223)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I224:S224)-H224,0)","v":0}]
[{"$f":"ROW()","v":225}]
[{"$f":"ROW()","v":226},null,"503","Steam From Other Sources",null,"F30",null,{"$f":"SUM(UAcct503Se)","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!F$139,FALSE)*$H226","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!G$139,FALSE)*$H226","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!H$139,FALSE)*$H226","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!I$139,FALSE)*$H226","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!J$139,FALSE)*$H226","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!K$139,FALSE)*$H226","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!L$139,FALSE)*$H226","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!M$139,FALSE)*$H226","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!N$139,FALSE)*$H226","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!O$139,FALSE)*$H226","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!P$139,FALSE)*$H226","v":0},{"$f":"ROUND(SUM(I226:S226)-H226,0)","v":0}]
[{"$f":"ROW()","v":227},null,null,null,"System Energy - Non NPC","F30",null,{"$f":"SUM(UACCT503SENNPC)","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!F$139,FALSE)*$H227","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!G$139,FALSE)*$H227","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!H$139,FALSE)*$H227","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!I$139,FALSE)*$H227","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!J$139,FALSE)*$H227","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!K$139,FALSE)*$H227","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!L$139,FALSE)*$H227","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!M$139,FALSE)*$H227","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!N$139,FALSE)*$H227","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!O$139,FALSE)*$H227","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!P$139,FALSE)*$H227","v":0},{"$f":"ROUND(SUM(I227:S227)-H227,0)","v":0}]
[{"$f":"ROW()","v":228},null,null,null,"Total 503",null,null,{"$f":"SUM(UAcct503)","v":0},{"$f":"SUM(I226:I227)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I228:S228)-H228,0)","v":0}]
[{"$f":"ROW()","v":229}]
[{"$f":"ROW()","v":230},null,"505","Electric Expenses",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct505snpps)","v":0},{"$f":"VLOOKUP($F230,FactSum,'COS Factor Table'!F$139,FALSE)*$H230","v":0},{"$f":"VLOOKUP($F230,FactSum,'COS Factor Table'!G$139,FALSE)*$H230","v":0},{"$f":"VLOOKUP($F230,FactSum,'COS Factor Table'!H$139,FALSE)*$H230","v":0},{"$f":"VLOOKUP($F230,FactSum,'COS Factor Table'!I$139,FALSE)*$H230","v":0},{"$f":"VLOOKUP($F230,FactSum,'COS Factor Table'!J$139,FALSE)*$H230","v":0},{"$f":"VLOOKUP($F230,FactSum,'COS Factor Table'!K$139,FALSE)*$H230","v":0},{"$f":"VLOOKUP($F230,FactSum,'COS Factor Table'!L$139,FALSE)*$H230","v":0},{"$f":"VLOOKUP($F230,FactSum,'COS Factor Table'!M$139,FALSE)*$H230","v":0},{"$f":"VLOOKUP($F230,FactSum,'COS Factor Table'!N$139,FALSE)*$H230","v":0},{"$f":"VLOOKUP($F230,FactSum,'COS Factor Table'!O$139,FALSE)*$H230","v":0},{"$f":"VLOOKUP($F230,FactSum,'COS Factor Table'!P$139,FALSE)*$H230","v":0},{"$f":"ROUND(SUM(I230:S230)-H230,0)","v":0}]
[{"$f":"ROW()","v":231},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct505ssgch)","v":0},{"$f":"VLOOKUP($F231,FactSum,'COS Factor Table'!F$139,FALSE)*$H231","v":0},{"$f":"VLOOKUP($F231,FactSum,'COS Factor Table'!G$139,FALSE)*$H231","v":0},{"$f":"VLOOKUP($F231,FactSum,'COS Factor Table'!H$139,FALSE)*$H231","v":0},{"$f":"VLOOKUP($F231,FactSum,'COS Factor Table'!I$139,FALSE)*$H231","v":0},{"$f":"VLOOKUP($F231,FactSum,'COS Factor Table'!J$139,FALSE)*$H231","v":0},{"$f":"VLOOKUP($F231,FactSum,'COS Factor Table'!K$139,FALSE)*$H231","v":0},{"$f":"VLOOKUP($F231,FactSum,'COS Factor Table'!L$139,FALSE)*$H231","v":0},{"$f":"VLOOKUP($F231,FactSum,'COS Factor Table'!M$139,FALSE)*$H231","v":0},{"$f":"VLOOKUP($F231,FactSum,'COS Factor Table'!N$139,FALSE)*$H231","v":0},{"$f":"VLOOKUP($F231,FactSum,'COS Factor Table'!O$139,FALSE)*$H231","v":0},{"$f":"VLOOKUP($F231,FactSum,'COS Factor Table'!P$139,FALSE)*$H231","v":0},{"$f":"ROUND(SUM(I231:S231)-H231,0)","v":0}]
[{"$f":"ROW()","v":232},null,null,null,"Total 505",null,null,{"$f":"SUM(UAcct505)","v":0},{"$f":"SUM(I230:I231)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I232:S232)-H232,0)","v":0}]
[{"$f":"ROW()","v":233}]
[{"$f":"ROW()","v":234},null,"506","Misc. Steam Expense",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct506snpps)","v":0},{"$f":"VLOOKUP($F234,FactSum,'COS Factor Table'!F$139,FALSE)*$H234","v":0},{"$f":"VLOOKUP($F234,FactSum,'COS Factor Table'!G$139,FALSE)*$H234","v":0},{"$f":"VLOOKUP($F234,FactSum,'COS Factor Table'!H$139,FALSE)*$H234","v":0},{"$f":"VLOOKUP($F234,FactSum,'COS Factor Table'!I$139,FALSE)*$H234","v":0},{"$f":"VLOOKUP($F234,FactSum,'COS Factor Table'!J$139,FALSE)*$H234","v":0},{"$f":"VLOOKUP($F234,FactSum,'COS Factor Table'!K$139,FALSE)*$H234","v":0},{"$f":"VLOOKUP($F234,FactSum,'COS Factor Table'!L$139,FALSE)*$H234","v":0},{"$f":"VLOOKUP($F234,FactSum,'COS Factor Table'!M$139,FALSE)*$H234","v":0},{"$f":"VLOOKUP($F234,FactSum,'COS Factor Table'!N$139,FALSE)*$H234","v":0},{"$f":"VLOOKUP($F234,FactSum,'COS Factor Table'!O$139,FALSE)*$H234","v":0},{"$f":"VLOOKUP($F234,FactSum,'COS Factor Table'!P$139,FALSE)*$H234","v":0},{"$f":"ROUND(SUM(I234:S234)-H234,0)","v":0}]
[{"$f":"ROW()","v":235},null,null,null,"System Energy","F30",null,{"$f":"SUM(UAcct506Se)","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!F$139,FALSE)*$H235","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!G$139,FALSE)*$H235","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!H$139,FALSE)*$H235","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!I$139,FALSE)*$H235","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!J$139,FALSE)*$H235","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!K$139,FALSE)*$H235","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!L$139,FALSE)*$H235","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!M$139,FALSE)*$H235","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!N$139,FALSE)*$H235","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!O$139,FALSE)*$H235","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!P$139,FALSE)*$H235","v":0},{"$f":"ROUND(SUM(I235:S235)-H235,0)","v":0}]
[{"$f":"ROW()","v":236},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct506ssgch)","v":0},{"$f":"VLOOKUP($F236,FactSum,'COS Factor Table'!F$139,FALSE)*$H236","v":0},{"$f":"VLOOKUP($F236,FactSum,'COS Factor Table'!G$139,FALSE)*$H236","v":0},{"$f":"VLOOKUP($F236,FactSum,'COS Factor Table'!H$139,FALSE)*$H236","v":0},{"$f":"VLOOKUP($F236,FactSum,'COS Factor Table'!I$139,FALSE)*$H236","v":0},{"$f":"VLOOKUP($F236,FactSum,'COS Factor Table'!J$139,FALSE)*$H236","v":0},{"$f":"VLOOKUP($F236,FactSum,'COS Factor Table'!K$139,FALSE)*$H236","v":0},{"$f":"VLOOKUP($F236,FactSum,'COS Factor Table'!L$139,FALSE)*$H236","v":0},{"$f":"VLOOKUP($F236,FactSum,'COS Factor Table'!M$139,FALSE)*$H236","v":0},{"$f":"VLOOKUP($F236,FactSum,'COS Factor Table'!N$139,FALSE)*$H236","v":0},{"$f":"VLOOKUP($F236,FactSum,'COS Factor Table'!O$139,FALSE)*$H236","v":0},{"$f":"VLOOKUP($F236,FactSum,'COS Factor Table'!P$139,FALSE)*$H236","v":0},{"$f":"ROUND(SUM(I236:S236)-H236,0)","v":0}]
[{"$f":"ROW()","v":237},null,null,null,"Total 506",null,null,{"$f":"SUM(UAcct506)","v":0},{"$f":"SUM(I234:I236)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I237:S237)-H237,0)","v":0}]
[{"$f":"ROW()","v":238}]
[{"$f":"ROW()","v":239},null,"507","Rents",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct507)-H240","v":0},{"$f":"VLOOKUP($F239,FactSum,'COS Factor Table'!F$139,FALSE)*$H239","v":0},{"$f":"VLOOKUP($F239,FactSum,'COS Factor Table'!G$139,FALSE)*$H239","v":0},{"$f":"VLOOKUP($F239,FactSum,'COS Factor Table'!H$139,FALSE)*$H239","v":0},{"$f":"VLOOKUP($F239,FactSum,'COS Factor Table'!I$139,FALSE)*$H239","v":0},{"$f":"VLOOKUP($F239,FactSum,'COS Factor Table'!J$139,FALSE)*$H239","v":0},{"$f":"VLOOKUP($F239,FactSum,'COS Factor Table'!K$139,FALSE)*$H239","v":0},{"$f":"VLOOKUP($F239,FactSum,'COS Factor Table'!L$139,FALSE)*$H239","v":0},{"$f":"VLOOKUP($F239,FactSum,'COS Factor Table'!M$139,FALSE)*$H239","v":0},{"$f":"VLOOKUP($F239,FactSum,'COS Factor Table'!N$139,FALSE)*$H239","v":0},{"$f":"VLOOKUP($F239,FactSum,'COS Factor Table'!O$139,FALSE)*$H239","v":0},{"$f":"VLOOKUP($F239,FactSum,'COS Factor Table'!P$139,FALSE)*$H239","v":0},{"$f":"ROUND(SUM(I239:S239)-H239,0)","v":0}]
[{"$f":"ROW()","v":240},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct507ssgch)","v":0},{"$f":"VLOOKUP($F240,FactSum,'COS Factor Table'!F$139,FALSE)*$H240","v":0},{"$f":"VLOOKUP($F240,FactSum,'COS Factor Table'!G$139,FALSE)*$H240","v":0},{"$f":"VLOOKUP($F240,FactSum,'COS Factor Table'!H$139,FALSE)*$H240","v":0},{"$f":"VLOOKUP($F240,FactSum,'COS Factor Table'!I$139,FALSE)*$H240","v":0},{"$f":"VLOOKUP($F240,FactSum,'COS Factor Table'!J$139,FALSE)*$H240","v":0},{"$f":"VLOOKUP($F240,FactSum,'COS Factor Table'!K$139,FALSE)*$H240","v":0},{"$f":"VLOOKUP($F240,FactSum,'COS Factor Table'!L$139,FALSE)*$H240","v":0},{"$f":"VLOOKUP($F240,FactSum,'COS Factor Table'!M$139,FALSE)*$H240","v":0},{"$f":"VLOOKUP($F240,FactSum,'COS Factor Table'!N$139,FALSE)*$H240","v":0},{"$f":"VLOOKUP($F240,FactSum,'COS Factor Table'!O$139,FALSE)*$H240","v":0},{"$f":"VLOOKUP($F240,FactSum,'COS Factor Table'!P$139,FALSE)*$H240","v":0},{"$f":"ROUND(SUM(I240:S240)-H240,0)","v":0}]
[{"$f":"ROW()","v":241},null,null,null,"Total 507",null,null,{"$f":"SUM(H239:H240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":242}]
[{"$f":"ROW()","v":243},null,"510","Maint Supervision & Engineering",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct510)-H244","v":0},{"$f":"VLOOKUP($F243,FactSum,'COS Factor Table'!F$139,FALSE)*$H243","v":0},{"$f":"VLOOKUP($F243,FactSum,'COS Factor Table'!G$139,FALSE)*$H243","v":0},{"$f":"VLOOKUP($F243,FactSum,'COS Factor Table'!H$139,FALSE)*$H243","v":0},{"$f":"VLOOKUP($F243,FactSum,'COS Factor Table'!I$139,FALSE)*$H243","v":0},{"$f":"VLOOKUP($F243,FactSum,'COS Factor Table'!J$139,FALSE)*$H243","v":0},{"$f":"VLOOKUP($F243,FactSum,'COS Factor Table'!K$139,FALSE)*$H243","v":0},{"$f":"VLOOKUP($F243,FactSum,'COS Factor Table'!L$139,FALSE)*$H243","v":0},{"$f":"VLOOKUP($F243,FactSum,'COS Factor Table'!M$139,FALSE)*$H243","v":0},{"$f":"VLOOKUP($F243,FactSum,'COS Factor Table'!N$139,FALSE)*$H243","v":0},{"$f":"VLOOKUP($F243,FactSum,'COS Factor Table'!O$139,FALSE)*$H243","v":0},{"$f":"VLOOKUP($F243,FactSum,'COS Factor Table'!P$139,FALSE)*$H243","v":0},{"$f":"ROUND(SUM(I243:S243)-H243,0)","v":0}]
[{"$f":"ROW()","v":244},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct510ssgch)","v":0},{"$f":"VLOOKUP($F244,FactSum,'COS Factor Table'!F$139,FALSE)*$H244","v":0},{"$f":"VLOOKUP($F244,FactSum,'COS Factor Table'!G$139,FALSE)*$H244","v":0},{"$f":"VLOOKUP($F244,FactSum,'COS Factor Table'!H$139,FALSE)*$H244","v":0},{"$f":"VLOOKUP($F244,FactSum,'COS Factor Table'!I$139,FALSE)*$H244","v":0},{"$f":"VLOOKUP($F244,FactSum,'COS Factor Table'!J$139,FALSE)*$H244","v":0},{"$f":"VLOOKUP($F244,FactSum,'COS Factor Table'!K$139,FALSE)*$H244","v":0},{"$f":"VLOOKUP($F244,FactSum,'COS Factor Table'!L$139,FALSE)*$H244","v":0},{"$f":"VLOOKUP($F244,FactSum,'COS Factor Table'!M$139,FALSE)*$H244","v":0},{"$f":"VLOOKUP($F244,FactSum,'COS Factor Table'!N$139,FALSE)*$H244","v":0},{"$f":"VLOOKUP($F244,FactSum,'COS Factor Table'!O$139,FALSE)*$H244","v":0},{"$f":"VLOOKUP($F244,FactSum,'COS Factor Table'!P$139,FALSE)*$H244","v":0},{"$f":"ROUND(SUM(I244:S244)-H244,0)","v":0}]
[{"$f":"ROW()","v":245},null,null,null,"Total 510",null,null,{"$f":"SUM(H243:H244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":246}]
[{"$f":"ROW()","v":247},null,"511","Maintenance of Structures",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct511)-H248","v":0},{"$f":"VLOOKUP($F247,FactSum,'COS Factor Table'!F$139,FALSE)*$H247","v":0},{"$f":"VLOOKUP($F247,FactSum,'COS Factor Table'!G$139,FALSE)*$H247","v":0},{"$f":"VLOOKUP($F247,FactSum,'COS Factor Table'!H$139,FALSE)*$H247","v":0},{"$f":"VLOOKUP($F247,FactSum,'COS Factor Table'!I$139,FALSE)*$H247","v":0},{"$f":"VLOOKUP($F247,FactSum,'COS Factor Table'!J$139,FALSE)*$H247","v":0},{"$f":"VLOOKUP($F247,FactSum,'COS Factor Table'!K$139,FALSE)*$H247","v":0},{"$f":"VLOOKUP($F247,FactSum,'COS Factor Table'!L$139,FALSE)*$H247","v":0},{"$f":"VLOOKUP($F247,FactSum,'COS Factor Table'!M$139,FALSE)*$H247","v":0},{"$f":"VLOOKUP($F247,FactSum,'COS Factor Table'!N$139,FALSE)*$H247","v":0},{"$f":"VLOOKUP($F247,FactSum,'COS Factor Table'!O$139,FALSE)*$H247","v":0},{"$f":"VLOOKUP($F247,FactSum,'COS Factor Table'!P$139,FALSE)*$H247","v":0},{"$f":"ROUND(SUM(I247:S247)-H247,0)","v":0}]
[{"$f":"ROW()","v":248},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct511ssgch)","v":0},{"$f":"VLOOKUP($F248,FactSum,'COS Factor Table'!F$139,FALSE)*$H248","v":0},{"$f":"VLOOKUP($F248,FactSum,'COS Factor Table'!G$139,FALSE)*$H248","v":0},{"$f":"VLOOKUP($F248,FactSum,'COS Factor Table'!H$139,FALSE)*$H248","v":0},{"$f":"VLOOKUP($F248,FactSum,'COS Factor Table'!I$139,FALSE)*$H248","v":0},{"$f":"VLOOKUP($F248,FactSum,'COS Factor Table'!J$139,FALSE)*$H248","v":0},{"$f":"VLOOKUP($F248,FactSum,'COS Factor Table'!K$139,FALSE)*$H248","v":0},{"$f":"VLOOKUP($F248,FactSum,'COS Factor Table'!L$139,FALSE)*$H248","v":0},{"$f":"VLOOKUP($F248,FactSum,'COS Factor Table'!M$139,FALSE)*$H248","v":0},{"$f":"VLOOKUP($F248,FactSum,'COS Factor Table'!N$139,FALSE)*$H248","v":0},{"$f":"VLOOKUP($F248,FactSum,'COS Factor Table'!O$139,FALSE)*$H248","v":0},{"$f":"VLOOKUP($F248,FactSum,'COS Factor Table'!P$139,FALSE)*$H248","v":0},{"$f":"ROUND(SUM(I248:S248)-H248,0)","v":0}]
[{"$f":"ROW()","v":249},null,null,null,"Total 511",null,null,{"$f":"SUM(H247:H248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":250}]
[{"$f":"ROW()","v":251},null,"512","Maintenance of Boiler Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct512)-H252","v":0},{"$f":"VLOOKUP($F251,FactSum,'COS Factor Table'!F$139,FALSE)*$H251","v":0},{"$f":"VLOOKUP($F251,FactSum,'COS Factor Table'!G$139,FALSE)*$H251","v":0},{"$f":"VLOOKUP($F251,FactSum,'COS Factor Table'!H$139,FALSE)*$H251","v":0},{"$f":"VLOOKUP($F251,FactSum,'COS Factor Table'!I$139,FALSE)*$H251","v":0},{"$f":"VLOOKUP($F251,FactSum,'COS Factor Table'!J$139,FALSE)*$H251","v":0},{"$f":"VLOOKUP($F251,FactSum,'COS Factor Table'!K$139,FALSE)*$H251","v":0},{"$f":"VLOOKUP($F251,FactSum,'COS Factor Table'!L$139,FALSE)*$H251","v":0},{"$f":"VLOOKUP($F251,FactSum,'COS Factor Table'!M$139,FALSE)*$H251","v":0},{"$f":"VLOOKUP($F251,FactSum,'COS Factor Table'!N$139,FALSE)*$H251","v":0},{"$f":"VLOOKUP($F251,FactSum,'COS Factor Table'!O$139,FALSE)*$H251","v":0},{"$f":"VLOOKUP($F251,FactSum,'COS Factor Table'!P$139,FALSE)*$H251","v":0},{"$f":"ROUND(SUM(I251:S251)-H251,0)","v":0}]
[{"$f":"ROW()","v":252},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct512ssgch)","v":0},{"$f":"VLOOKUP($F252,FactSum,'COS Factor Table'!F$139,FALSE)*$H252","v":0},{"$f":"VLOOKUP($F252,FactSum,'COS Factor Table'!G$139,FALSE)*$H252","v":0},{"$f":"VLOOKUP($F252,FactSum,'COS Factor Table'!H$139,FALSE)*$H252","v":0},{"$f":"VLOOKUP($F252,FactSum,'COS Factor Table'!I$139,FALSE)*$H252","v":0},{"$f":"VLOOKUP($F252,FactSum,'COS Factor Table'!J$139,FALSE)*$H252","v":0},{"$f":"VLOOKUP($F252,FactSum,'COS Factor Table'!K$139,FALSE)*$H252","v":0},{"$f":"VLOOKUP($F252,FactSum,'COS Factor Table'!L$139,FALSE)*$H252","v":0},{"$f":"VLOOKUP($F252,FactSum,'COS Factor Table'!M$139,FALSE)*$H252","v":0},{"$f":"VLOOKUP($F252,FactSum,'COS Factor Table'!N$139,FALSE)*$H252","v":0},{"$f":"VLOOKUP($F252,FactSum,'COS Factor Table'!O$139,FALSE)*$H252","v":0},{"$f":"VLOOKUP($F252,FactSum,'COS Factor Table'!P$139,FALSE)*$H252","v":0},{"$f":"ROUND(SUM(I252:S252)-H252,0)","v":0}]
[{"$f":"ROW()","v":253},null,null,null,"Total 512",null,null,{"$f":"SUM(H251:H252)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I253:S253)-H253,0)","v":0}]
[{"$f":"ROW()","v":254}]
[{"$f":"ROW()","v":255},null,"513","Maintenance of Electric Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct513)-H256","v":0},{"$f":"VLOOKUP($F255,FactSum,'COS Factor Table'!F$139,FALSE)*$H255","v":0},{"$f":"VLOOKUP($F255,FactSum,'COS Factor Table'!G$139,FALSE)*$H255","v":0},{"$f":"VLOOKUP($F255,FactSum,'COS Factor Table'!H$139,FALSE)*$H255","v":0},{"$f":"VLOOKUP($F255,FactSum,'COS Factor Table'!I$139,FALSE)*$H255","v":0},{"$f":"VLOOKUP($F255,FactSum,'COS Factor Table'!J$139,FALSE)*$H255","v":0},{"$f":"VLOOKUP($F255,FactSum,'COS Factor Table'!K$139,FALSE)*$H255","v":0},{"$f":"VLOOKUP($F255,FactSum,'COS Factor Table'!L$139,FALSE)*$H255","v":0},{"$f":"VLOOKUP($F255,FactSum,'COS Factor Table'!M$139,FALSE)*$H255","v":0},{"$f":"VLOOKUP($F255,FactSum,'COS Factor Table'!N$139,FALSE)*$H255","v":0},{"$f":"VLOOKUP($F255,FactSum,'COS Factor Table'!O$139,FALSE)*$H255","v":0},{"$f":"VLOOKUP($F255,FactSum,'COS Factor Table'!P$139,FALSE)*$H255","v":0},{"$f":"ROUND(SUM(I255:S255)-H255,0)","v":0}]
[{"$f":"ROW()","v":256},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct513ssgch)","v":0},{"$f":"VLOOKUP($F256,FactSum,'COS Factor Table'!F$139,FALSE)*$H256","v":0},{"$f":"VLOOKUP($F256,FactSum,'COS Factor Table'!G$139,FALSE)*$H256","v":0},{"$f":"VLOOKUP($F256,FactSum,'COS Factor Table'!H$139,FALSE)*$H256","v":0},{"$f":"VLOOKUP($F256,FactSum,'COS Factor Table'!I$139,FALSE)*$H256","v":0},{"$f":"VLOOKUP($F256,FactSum,'COS Factor Table'!J$139,FALSE)*$H256","v":0},{"$f":"VLOOKUP($F256,FactSum,'COS Factor Table'!K$139,FALSE)*$H256","v":0},{"$f":"VLOOKUP($F256,FactSum,'COS Factor Table'!L$139,FALSE)*$H256","v":0},{"$f":"VLOOKUP($F256,FactSum,'COS Factor Table'!M$139,FALSE)*$H256","v":0},{"$f":"VLOOKUP($F256,FactSum,'COS Factor Table'!N$139,FALSE)*$H256","v":0},{"$f":"VLOOKUP($F256,FactSum,'COS Factor Table'!O$139,FALSE)*$H256","v":0},{"$f":"VLOOKUP($F256,FactSum,'COS Factor Table'!P$139,FALSE)*$H256","v":0},{"$f":"ROUND(SUM(I256:S256)-H256,0)","v":0}]
[{"$f":"ROW()","v":257},null,null,null,"Total 513",null,null,{"$f":"SUM(H255:H256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":258}]
[{"$f":"ROW()","v":259},null,"514","Maint of Misc. Steam Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct514)-H260","v":0},{"$f":"VLOOKUP($F259,FactSum,'COS Factor Table'!F$139,FALSE)*$H259","v":0},{"$f":"VLOOKUP($F259,FactSum,'COS Factor Table'!G$139,FALSE)*$H259","v":0},{"$f":"VLOOKUP($F259,FactSum,'COS Factor Table'!H$139,FALSE)*$H259","v":0},{"$f":"VLOOKUP($F259,FactSum,'COS Factor Table'!I$139,FALSE)*$H259","v":0},{"$f":"VLOOKUP($F259,FactSum,'COS Factor Table'!J$139,FALSE)*$H259","v":0},{"$f":"VLOOKUP($F259,FactSum,'COS Factor Table'!K$139,FALSE)*$H259","v":0},{"$f":"VLOOKUP($F259,FactSum,'COS Factor Table'!L$139,FALSE)*$H259","v":0},{"$f":"VLOOKUP($F259,FactSum,'COS Factor Table'!M$139,FALSE)*$H259","v":0},{"$f":"VLOOKUP($F259,FactSum,'COS Factor Table'!N$139,FALSE)*$H259","v":0},{"$f":"VLOOKUP($F259,FactSum,'COS Factor Table'!O$139,FALSE)*$H259","v":0},{"$f":"VLOOKUP($F259,FactSum,'COS Factor Table'!P$139,FALSE)*$H259","v":0},{"$f":"ROUND(SUM(I259:S259)-H259,0)","v":0}]
[{"$f":"ROW()","v":260},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct514ssgch)","v":0},{"$f":"VLOOKUP($F260,FactSum,'COS Factor Table'!F$139,FALSE)*$H260","v":0},{"$f":"VLOOKUP($F260,FactSum,'COS Factor Table'!G$139,FALSE)*$H260","v":0},{"$f":"VLOOKUP($F260,FactSum,'COS Factor Table'!H$139,FALSE)*$H260","v":0},{"$f":"VLOOKUP($F260,FactSum,'COS Factor Table'!I$139,FALSE)*$H260","v":0},{"$f":"VLOOKUP($F260,FactSum,'COS Factor Table'!J$139,FALSE)*$H260","v":0},{"$f":"VLOOKUP($F260,FactSum,'COS Factor Table'!K$139,FALSE)*$H260","v":0},{"$f":"VLOOKUP($F260,FactSum,'COS Factor Table'!L$139,FALSE)*$H260","v":0},{"$f":"VLOOKUP($F260,FactSum,'COS Factor Table'!M$139,FALSE)*$H260","v":0},{"$f":"VLOOKUP($F260,FactSum,'COS Factor Table'!N$139,FALSE)*$H260","v":0},{"$f":"VLOOKUP($F260,FactSum,'COS Factor Table'!O$139,FALSE)*$H260","v":0},{"$f":"VLOOKUP($F260,FactSum,'COS Factor Table'!P$139,FALSE)*$H260","v":0},{"$f":"ROUND(SUM(I260:S260)-H260,0)","v":0}]
[{"$f":"ROW()","v":261},null,null,null,"Total 514",null,null,{"$f":"SUM(H259:H260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":262}]
[{"$f":"ROW()","v":263},null,"Total Steam Power Generation",null,null,null,null,{"$f":"H213+H220+H224+H228+H232+H237+H241+H245+H249+H253+H257+H261","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I263:S263)-H263,0)","v":0}]
[{"$f":"ROW()","v":264}]
[{"$f":"ROW()","v":265}]
[{"$f":"ROW()","v":266},null,null,null,null,null,null,"NUCLEAR POWER GENERATION"]
[{"$f":"ROW()","v":267}]
[{"$f":"ROW()","v":268}]
[{"$f":"ROW()","v":269},null,"517","Operation Super & Engineering",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct517)","v":0},{"$f":"VLOOKUP($F269,FactSum,'COS Factor Table'!F$139,FALSE)*$H269","v":0},{"$f":"VLOOKUP($F269,FactSum,'COS Factor Table'!G$139,FALSE)*$H269","v":0},{"$f":"VLOOKUP($F269,FactSum,'COS Factor Table'!H$139,FALSE)*$H269","v":0},{"$f":"VLOOKUP($F269,FactSum,'COS Factor Table'!I$139,FALSE)*$H269","v":0},{"$f":"VLOOKUP($F269,FactSum,'COS Factor Table'!J$139,FALSE)*$H269","v":0},{"$f":"VLOOKUP($F269,FactSum,'COS Factor Table'!K$139,FALSE)*$H269","v":0},{"$f":"VLOOKUP($F269,FactSum,'COS Factor Table'!L$139,FALSE)*$H269","v":0},{"$f":"VLOOKUP($F269,FactSum,'COS Factor Table'!M$139,FALSE)*$H269","v":0},{"$f":"VLOOKUP($F269,FactSum,'COS Factor Table'!N$139,FALSE)*$H269","v":0},{"$f":"VLOOKUP($F269,FactSum,'COS Factor Table'!O$139,FALSE)*$H269","v":0},{"$f":"VLOOKUP($F269,FactSum,'COS Factor Table'!P$139,FALSE)*$H269","v":0},{"$f":"ROUND(SUM(I269:S269)-H269,0)","v":0}]
[{"$f":"ROW()","v":270}]
[{"$f":"ROW()","v":271},null,"518","Nuclear Fuel Expense",null,"F30",null,{"$f":"SUM(UAcct518)","v":0},{"$f":"VLOOKUP($F271,FactSum,'COS Factor Table'!F$139,FALSE)*$H271","v":0},{"$f":"VLOOKUP($F271,FactSum,'COS Factor Table'!G$139,FALSE)*$H271","v":0},{"$f":"VLOOKUP($F271,FactSum,'COS Factor Table'!H$139,FALSE)*$H271","v":0},{"$f":"VLOOKUP($F271,FactSum,'COS Factor Table'!I$139,FALSE)*$H271","v":0},{"$f":"VLOOKUP($F271,FactSum,'COS Factor Table'!J$139,FALSE)*$H271","v":0},{"$f":"VLOOKUP($F271,FactSum,'COS Factor Table'!K$139,FALSE)*$H271","v":0},{"$f":"VLOOKUP($F271,FactSum,'COS Factor Table'!L$139,FALSE)*$H271","v":0},{"$f":"VLOOKUP($F271,FactSum,'COS Factor Table'!M$139,FALSE)*$H271","v":0},{"$f":"VLOOKUP($F271,FactSum,'COS Factor Table'!N$139,FALSE)*$H271","v":0},{"$f":"VLOOKUP($F271,FactSum,'COS Factor Table'!O$139,FALSE)*$H271","v":0},{"$f":"VLOOKUP($F271,FactSum,'COS Factor Table'!P$139,FALSE)*$H271","v":0},{"$f":"ROUND(SUM(I271:S271)-H271,0)","v":0}]
[{"$f":"ROW()","v":272}]
[{"$f":"ROW()","v":273},null,"519","Coolants and Water",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct519)","v":0},{"$f":"VLOOKUP($F273,FactSum,'COS Factor Table'!F$139,FALSE)*$H273","v":0},{"$f":"VLOOKUP($F273,FactSum,'COS Factor Table'!G$139,FALSE)*$H273","v":0},{"$f":"VLOOKUP($F273,FactSum,'COS Factor Table'!H$139,FALSE)*$H273","v":0},{"$f":"VLOOKUP($F273,FactSum,'COS Factor Table'!I$139,FALSE)*$H273","v":0},{"$f":"VLOOKUP($F273,FactSum,'COS Factor Table'!J$139,FALSE)*$H273","v":0},{"$f":"VLOOKUP($F273,FactSum,'COS Factor Table'!K$139,FALSE)*$H273","v":0},{"$f":"VLOOKUP($F273,FactSum,'COS Factor Table'!L$139,FALSE)*$H273","v":0},{"$f":"VLOOKUP($F273,FactSum,'COS Factor Table'!M$139,FALSE)*$H273","v":0},{"$f":"VLOOKUP($F273,FactSum,'COS Factor Table'!N$139,FALSE)*$H273","v":0},{"$f":"VLOOKUP($F273,FactSum,'COS Factor Table'!O$139,FALSE)*$H273","v":0},{"$f":"VLOOKUP($F273,FactSum,'COS Factor Table'!P$139,FALSE)*$H273","v":0},{"$f":"ROUND(SUM(I273:S273)-H273,0)","v":0}]
[{"$f":"ROW()","v":274}]
[{"$f":"ROW()","v":275},null,"520","Steam Expenses",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct520)","v":0},{"$f":"VLOOKUP($F275,FactSum,'COS Factor Table'!F$139,FALSE)*$H275","v":0},{"$f":"VLOOKUP($F275,FactSum,'COS Factor Table'!G$139,FALSE)*$H275","v":0},{"$f":"VLOOKUP($F275,FactSum,'COS Factor Table'!H$139,FALSE)*$H275","v":0},{"$f":"VLOOKUP($F275,FactSum,'COS Factor Table'!I$139,FALSE)*$H275","v":0},{"$f":"VLOOKUP($F275,FactSum,'COS Factor Table'!J$139,FALSE)*$H275","v":0},{"$f":"VLOOKUP($F275,FactSum,'COS Factor Table'!K$139,FALSE)*$H275","v":0},{"$f":"VLOOKUP($F275,FactSum,'COS Factor Table'!L$139,FALSE)*$H275","v":0},{"$f":"VLOOKUP($F275,FactSum,'COS Factor Table'!M$139,FALSE)*$H275","v":0},{"$f":"VLOOKUP($F275,FactSum,'COS Factor Table'!N$139,FALSE)*$H275","v":0},{"$f":"VLOOKUP($F275,FactSum,'COS Factor Table'!O$139,FALSE)*$H275","v":0},{"$f":"VLOOKUP($F275,FactSum,'COS Factor Table'!P$139,FALSE)*$H275","v":0},{"$f":"ROUND(SUM(I275:S275)-H275,0)","v":0}]
[{"$f":"ROW()","v":276}]
[{"$f":"ROW()","v":277},null,"523","Electric Expenses",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct523)","v":0},{"$f":"VLOOKUP($F277,FactSum,'COS Factor Table'!F$139,FALSE)*$H277","v":0},{"$f":"VLOOKUP($F277,FactSum,'COS Factor Table'!G$139,FALSE)*$H277","v":0},{"$f":"VLOOKUP($F277,FactSum,'COS Factor Table'!H$139,FALSE)*$H277","v":0},{"$f":"VLOOKUP($F277,FactSum,'COS Factor Table'!I$139,FALSE)*$H277","v":0},{"$f":"VLOOKUP($F277,FactSum,'COS Factor Table'!J$139,FALSE)*$H277","v":0},{"$f":"VLOOKUP($F277,FactSum,'COS Factor Table'!K$139,FALSE)*$H277","v":0},{"$f":"VLOOKUP($F277,FactSum,'COS Factor Table'!L$139,FALSE)*$H277","v":0},{"$f":"VLOOKUP($F277,FactSum,'COS Factor Table'!M$139,FALSE)*$H277","v":0},{"$f":"VLOOKUP($F277,FactSum,'COS Factor Table'!N$139,FALSE)*$H277","v":0},{"$f":"VLOOKUP($F277,FactSum,'COS Factor Table'!O$139,FALSE)*$H277","v":0},{"$f":"VLOOKUP($F277,FactSum,'COS Factor Table'!P$139,FALSE)*$H277","v":0},{"$f":"ROUND(SUM(I277:S277)-H277,0)","v":0}]
[{"$f":"ROW()","v":278}]
[{"$f":"ROW()","v":279},null,"524","Misc. Nuclear Expenses",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct524)","v":0},{"$f":"VLOOKUP($F279,FactSum,'COS Factor Table'!F$139,FALSE)*$H279","v":0},{"$f":"VLOOKUP($F279,FactSum,'COS Factor Table'!G$139,FALSE)*$H279","v":0},{"$f":"VLOOKUP($F279,FactSum,'COS Factor Table'!H$139,FALSE)*$H279","v":0},{"$f":"VLOOKUP($F279,FactSum,'COS Factor Table'!I$139,FALSE)*$H279","v":0},{"$f":"VLOOKUP($F279,FactSum,'COS Factor Table'!J$139,FALSE)*$H279","v":0},{"$f":"VLOOKUP($F279,FactSum,'COS Factor Table'!K$139,FALSE)*$H279","v":0},{"$f":"VLOOKUP($F279,FactSum,'COS Factor Table'!L$139,FALSE)*$H279","v":0},{"$f":"VLOOKUP($F279,FactSum,'COS Factor Table'!M$139,FALSE)*$H279","v":0},{"$f":"VLOOKUP($F279,FactSum,'COS Factor Table'!N$139,FALSE)*$H279","v":0},{"$f":"VLOOKUP($F279,FactSum,'COS Factor Table'!O$139,FALSE)*$H279","v":0},{"$f":"VLOOKUP($F279,FactSum,'COS Factor Table'!P$139,FALSE)*$H279","v":0},{"$f":"ROUND(SUM(I279:S279)-H279,0)","v":0}]
[{"$f":"ROW()","v":280}]
[{"$f":"ROW()","v":281},null,"528","Maint Supervision & Eng",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct528)","v":0},{"$f":"VLOOKUP($F281,FactSum,'COS Factor Table'!F$139,FALSE)*$H281","v":0},{"$f":"VLOOKUP($F281,FactSum,'COS Factor Table'!G$139,FALSE)*$H281","v":0},{"$f":"VLOOKUP($F281,FactSum,'COS Factor Table'!H$139,FALSE)*$H281","v":0},{"$f":"VLOOKUP($F281,FactSum,'COS Factor Table'!I$139,FALSE)*$H281","v":0},{"$f":"VLOOKUP($F281,FactSum,'COS Factor Table'!J$139,FALSE)*$H281","v":0},{"$f":"VLOOKUP($F281,FactSum,'COS Factor Table'!K$139,FALSE)*$H281","v":0},{"$f":"VLOOKUP($F281,FactSum,'COS Factor Table'!L$139,FALSE)*$H281","v":0},{"$f":"VLOOKUP($F281,FactSum,'COS Factor Table'!M$139,FALSE)*$H281","v":0},{"$f":"VLOOKUP($F281,FactSum,'COS Factor Table'!N$139,FALSE)*$H281","v":0},{"$f":"VLOOKUP($F281,FactSum,'COS Factor Table'!O$139,FALSE)*$H281","v":0},{"$f":"VLOOKUP($F281,FactSum,'COS Factor Table'!P$139,FALSE)*$H281","v":0},{"$f":"ROUND(SUM(I281:S281)-H281,0)","v":0}]
[{"$f":"ROW()","v":282}]
[{"$f":"ROW()","v":283},null,"529","Maintenance of Structures",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct529)","v":0},{"$f":"VLOOKUP($F283,FactSum,'COS Factor Table'!F$139,FALSE)*$H283","v":0},{"$f":"VLOOKUP($F283,FactSum,'COS Factor Table'!G$139,FALSE)*$H283","v":0},{"$f":"VLOOKUP($F283,FactSum,'COS Factor Table'!H$139,FALSE)*$H283","v":0},{"$f":"VLOOKUP($F283,FactSum,'COS Factor Table'!I$139,FALSE)*$H283","v":0},{"$f":"VLOOKUP($F283,FactSum,'COS Factor Table'!J$139,FALSE)*$H283","v":0},{"$f":"VLOOKUP($F283,FactSum,'COS Factor Table'!K$139,FALSE)*$H283","v":0},{"$f":"VLOOKUP($F283,FactSum,'COS Factor Table'!L$139,FALSE)*$H283","v":0},{"$f":"VLOOKUP($F283,FactSum,'COS Factor Table'!M$139,FALSE)*$H283","v":0},{"$f":"VLOOKUP($F283,FactSum,'COS Factor Table'!N$139,FALSE)*$H283","v":0},{"$f":"VLOOKUP($F283,FactSum,'COS Factor Table'!O$139,FALSE)*$H283","v":0},{"$f":"VLOOKUP($F283,FactSum,'COS Factor Table'!P$139,FALSE)*$H283","v":0},{"$f":"ROUND(SUM(I283:S283)-H283,0)","v":0}]
[{"$f":"ROW()","v":284}]
[{"$f":"ROW()","v":285},null,"530","Maintenance of Reactor Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct530)","v":0},{"$f":"VLOOKUP($F285,FactSum,'COS Factor Table'!F$139,FALSE)*$H285","v":0},{"$f":"VLOOKUP($F285,FactSum,'COS Factor Table'!G$139,FALSE)*$H285","v":0},{"$f":"VLOOKUP($F285,FactSum,'COS Factor Table'!H$139,FALSE)*$H285","v":0},{"$f":"VLOOKUP($F285,FactSum,'COS Factor Table'!I$139,FALSE)*$H285","v":0},{"$f":"VLOOKUP($F285,FactSum,'COS Factor Table'!J$139,FALSE)*$H285","v":0},{"$f":"VLOOKUP($F285,FactSum,'COS Factor Table'!K$139,FALSE)*$H285","v":0},{"$f":"VLOOKUP($F285,FactSum,'COS Factor Table'!L$139,FALSE)*$H285","v":0},{"$f":"VLOOKUP($F285,FactSum,'COS Factor Table'!M$139,FALSE)*$H285","v":0},{"$f":"VLOOKUP($F285,FactSum,'COS Factor Table'!N$139,FALSE)*$H285","v":0},{"$f":"VLOOKUP($F285,FactSum,'COS Factor Table'!O$139,FALSE)*$H285","v":0},{"$f":"VLOOKUP($F285,FactSum,'COS Factor Table'!P$139,FALSE)*$H285","v":0},{"$f":"ROUND(SUM(I285:S285)-H285,0)","v":0}]
[{"$f":"ROW()","v":286}]
[{"$f":"ROW()","v":287},null,"531","Maintenance of Electric Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct531)","v":0},{"$f":"VLOOKUP($F287,FactSum,'COS Factor Table'!F$139,FALSE)*$H287","v":0},{"$f":"VLOOKUP($F287,FactSum,'COS Factor Table'!G$139,FALSE)*$H287","v":0},{"$f":"VLOOKUP($F287,FactSum,'COS Factor Table'!H$139,FALSE)*$H287","v":0},{"$f":"VLOOKUP($F287,FactSum,'COS Factor Table'!I$139,FALSE)*$H287","v":0},{"$f":"VLOOKUP($F287,FactSum,'COS Factor Table'!J$139,FALSE)*$H287","v":0},{"$f":"VLOOKUP($F287,FactSum,'COS Factor Table'!K$139,FALSE)*$H287","v":0},{"$f":"VLOOKUP($F287,FactSum,'COS Factor Table'!L$139,FALSE)*$H287","v":0},{"$f":"VLOOKUP($F287,FactSum,'COS Factor Table'!M$139,FALSE)*$H287","v":0},{"$f":"VLOOKUP($F287,FactSum,'COS Factor Table'!N$139,FALSE)*$H287","v":0},{"$f":"VLOOKUP($F287,FactSum,'COS Factor Table'!O$139,FALSE)*$H287","v":0},{"$f":"VLOOKUP($F287,FactSum,'COS Factor Table'!P$139,FALSE)*$H287","v":0},{"$f":"ROUND(SUM(I287:S287)-H287,0)","v":0}]
[{"$f":"ROW()","v":288}]
[{"$f":"ROW()","v":289},null,"532","Maintenance of Misc Nuclear",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct532)","v":0},{"$f":"VLOOKUP($F289,FactSum,'COS Factor Table'!F$139,FALSE)*$H289","v":0},{"$f":"VLOOKUP($F289,FactSum,'COS Factor Table'!G$139,FALSE)*$H289","v":0},{"$f":"VLOOKUP($F289,FactSum,'COS Factor Table'!H$139,FALSE)*$H289","v":0},{"$f":"VLOOKUP($F289,FactSum,'COS Factor Table'!I$139,FALSE)*$H289","v":0},{"$f":"VLOOKUP($F289,FactSum,'COS Factor Table'!J$139,FALSE)*$H289","v":0},{"$f":"VLOOKUP($F289,FactSum,'COS Factor Table'!K$139,FALSE)*$H289","v":0},{"$f":"VLOOKUP($F289,FactSum,'COS Factor Table'!L$139,FALSE)*$H289","v":0},{"$f":"VLOOKUP($F289,FactSum,'COS Factor Table'!M$139,FALSE)*$H289","v":0},{"$f":"VLOOKUP($F289,FactSum,'COS Factor Table'!N$139,FALSE)*$H289","v":0},{"$f":"VLOOKUP($F289,FactSum,'COS Factor Table'!O$139,FALSE)*$H289","v":0},{"$f":"VLOOKUP($F289,FactSum,'COS Factor Table'!P$139,FALSE)*$H289","v":0},{"$f":"ROUND(SUM(I289:S289)-H289,0)","v":0}]
[{"$f":"ROW()","v":290}]
[{"$f":"ROW()","v":291},null,"Total Nuclear Power Generation",null,null,null,null,{"$f":"SUM(H268:H290)","v":0},{"$f":"SUM(I268:I289)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I291:S291)-H291,0)","v":0}]
[{"$f":"ROW()","v":292}]
[{"$f":"ROW()","v":293}]
[{"$f":"ROW()","v":294}]
[{"$f":"ROW()","v":295},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"},null,null,null,null,"HYDRAULIC POWER GENERATION"]
[{"$f":"ROW()","v":296}]
[{"$f":"ROW()","v":297},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":298},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[{"$f":"ROW()","v":299},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[{"$f":"ROW()","v":300},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"}]
[{"$f":"ROW()","v":301},null,"535","Operation Super & Engineering",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct535)","v":0},{"$f":"VLOOKUP($F301,FactSum,'COS Factor Table'!F$139,FALSE)*$H301","v":0},{"$f":"VLOOKUP($F301,FactSum,'COS Factor Table'!G$139,FALSE)*$H301","v":0},{"$f":"VLOOKUP($F301,FactSum,'COS Factor Table'!H$139,FALSE)*$H301","v":0},{"$f":"VLOOKUP($F301,FactSum,'COS Factor Table'!I$139,FALSE)*$H301","v":0},{"$f":"VLOOKUP($F301,FactSum,'COS Factor Table'!J$139,FALSE)*$H301","v":0},{"$f":"VLOOKUP($F301,FactSum,'COS Factor Table'!K$139,FALSE)*$H301","v":0},{"$f":"VLOOKUP($F301,FactSum,'COS Factor Table'!L$139,FALSE)*$H301","v":0},{"$f":"VLOOKUP($F301,FactSum,'COS Factor Table'!M$139,FALSE)*$H301","v":0},{"$f":"VLOOKUP($F301,FactSum,'COS Factor Table'!N$139,FALSE)*$H301","v":0},{"$f":"VLOOKUP($F301,FactSum,'COS Factor Table'!O$139,FALSE)*$H301","v":0},{"$f":"VLOOKUP($F301,FactSum,'COS Factor Table'!P$139,FALSE)*$H301","v":0},{"$f":"ROUND(SUM(I301:S301)-H301,0)","v":0}]
[{"$f":"ROW()","v":302}]
[{"$f":"ROW()","v":303},null,"536","Water For Power",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct536)","v":0},{"$f":"VLOOKUP($F303,FactSum,'COS Factor Table'!F$139,FALSE)*$H303","v":0},{"$f":"VLOOKUP($F303,FactSum,'COS Factor Table'!G$139,FALSE)*$H303","v":0},{"$f":"VLOOKUP($F303,FactSum,'COS Factor Table'!H$139,FALSE)*$H303","v":0},{"$f":"VLOOKUP($F303,FactSum,'COS Factor Table'!I$139,FALSE)*$H303","v":0},{"$f":"VLOOKUP($F303,FactSum,'COS Factor Table'!J$139,FALSE)*$H303","v":0},{"$f":"VLOOKUP($F303,FactSum,'COS Factor Table'!K$139,FALSE)*$H303","v":0},{"$f":"VLOOKUP($F303,FactSum,'COS Factor Table'!L$139,FALSE)*$H303","v":0},{"$f":"VLOOKUP($F303,FactSum,'COS Factor Table'!M$139,FALSE)*$H303","v":0},{"$f":"VLOOKUP($F303,FactSum,'COS Factor Table'!N$139,FALSE)*$H303","v":0},{"$f":"VLOOKUP($F303,FactSum,'COS Factor Table'!O$139,FALSE)*$H303","v":0},{"$f":"VLOOKUP($F303,FactSum,'COS Factor Table'!P$139,FALSE)*$H303","v":0},{"$f":"ROUND(SUM(I303:S303)-H303,0)","v":0}]
[{"$f":"ROW()","v":304}]
[{"$f":"ROW()","v":305},null,"537","Hydraulic Expenses",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct537)","v":0},{"$f":"VLOOKUP($F305,FactSum,'COS Factor Table'!F$139,FALSE)*$H305","v":0},{"$f":"VLOOKUP($F305,FactSum,'COS Factor Table'!G$139,FALSE)*$H305","v":0},{"$f":"VLOOKUP($F305,FactSum,'COS Factor Table'!H$139,FALSE)*$H305","v":0},{"$f":"VLOOKUP($F305,FactSum,'COS Factor Table'!I$139,FALSE)*$H305","v":0},{"$f":"VLOOKUP($F305,FactSum,'COS Factor Table'!J$139,FALSE)*$H305","v":0},{"$f":"VLOOKUP($F305,FactSum,'COS Factor Table'!K$139,FALSE)*$H305","v":0},{"$f":"VLOOKUP($F305,FactSum,'COS Factor Table'!L$139,FALSE)*$H305","v":0},{"$f":"VLOOKUP($F305,FactSum,'COS Factor Table'!M$139,FALSE)*$H305","v":0},{"$f":"VLOOKUP($F305,FactSum,'COS Factor Table'!N$139,FALSE)*$H305","v":0},{"$f":"VLOOKUP($F305,FactSum,'COS Factor Table'!O$139,FALSE)*$H305","v":0},{"$f":"VLOOKUP($F305,FactSum,'COS Factor Table'!P$139,FALSE)*$H305","v":0},{"$f":"ROUND(SUM(I305:S305)-H305,0)","v":0}]
[{"$f":"ROW()","v":306}]
[{"$f":"ROW()","v":307},null,"538","Electric Expenses",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct538)","v":0},{"$f":"VLOOKUP($F307,FactSum,'COS Factor Table'!F$139,FALSE)*$H307","v":0},{"$f":"VLOOKUP($F307,FactSum,'COS Factor Table'!G$139,FALSE)*$H307","v":0},{"$f":"VLOOKUP($F307,FactSum,'COS Factor Table'!H$139,FALSE)*$H307","v":0},{"$f":"VLOOKUP($F307,FactSum,'COS Factor Table'!I$139,FALSE)*$H307","v":0},{"$f":"VLOOKUP($F307,FactSum,'COS Factor Table'!J$139,FALSE)*$H307","v":0},{"$f":"VLOOKUP($F307,FactSum,'COS Factor Table'!K$139,FALSE)*$H307","v":0},{"$f":"VLOOKUP($F307,FactSum,'COS Factor Table'!L$139,FALSE)*$H307","v":0},{"$f":"VLOOKUP($F307,FactSum,'COS Factor Table'!M$139,FALSE)*$H307","v":0},{"$f":"VLOOKUP($F307,FactSum,'COS Factor Table'!N$139,FALSE)*$H307","v":0},{"$f":"VLOOKUP($F307,FactSum,'COS Factor Table'!O$139,FALSE)*$H307","v":0},{"$f":"VLOOKUP($F307,FactSum,'COS Factor Table'!P$139,FALSE)*$H307","v":0},{"$f":"ROUND(SUM(I307:S307)-H307,0)","v":0}]
[{"$f":"ROW()","v":308}]
[{"$f":"ROW()","v":309},null,"539","Misc. Hydro Expenses",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct539)","v":0},{"$f":"VLOOKUP($F309,FactSum,'COS Factor Table'!F$139,FALSE)*$H309","v":0},{"$f":"VLOOKUP($F309,FactSum,'COS Factor Table'!G$139,FALSE)*$H309","v":0},{"$f":"VLOOKUP($F309,FactSum,'COS Factor Table'!H$139,FALSE)*$H309","v":0},{"$f":"VLOOKUP($F309,FactSum,'COS Factor Table'!I$139,FALSE)*$H309","v":0},{"$f":"VLOOKUP($F309,FactSum,'COS Factor Table'!J$139,FALSE)*$H309","v":0},{"$f":"VLOOKUP($F309,FactSum,'COS Factor Table'!K$139,FALSE)*$H309","v":0},{"$f":"VLOOKUP($F309,FactSum,'COS Factor Table'!L$139,FALSE)*$H309","v":0},{"$f":"VLOOKUP($F309,FactSum,'COS Factor Table'!M$139,FALSE)*$H309","v":0},{"$f":"VLOOKUP($F309,FactSum,'COS Factor Table'!N$139,FALSE)*$H309","v":0},{"$f":"VLOOKUP($F309,FactSum,'COS Factor Table'!O$139,FALSE)*$H309","v":0},{"$f":"VLOOKUP($F309,FactSum,'COS Factor Table'!P$139,FALSE)*$H309","v":0},{"$f":"ROUND(SUM(I309:S309)-H309,0)","v":0}]
[{"$f":"ROW()","v":310}]
[{"$f":"ROW()","v":311},null,"540","Rents (Hydro Generation)",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct540)","v":0},{"$f":"VLOOKUP($F311,FactSum,'COS Factor Table'!F$139,FALSE)*$H311","v":0},{"$f":"VLOOKUP($F311,FactSum,'COS Factor Table'!G$139,FALSE)*$H311","v":0},{"$f":"VLOOKUP($F311,FactSum,'COS Factor Table'!H$139,FALSE)*$H311","v":0},{"$f":"VLOOKUP($F311,FactSum,'COS Factor Table'!I$139,FALSE)*$H311","v":0},{"$f":"VLOOKUP($F311,FactSum,'COS Factor Table'!J$139,FALSE)*$H311","v":0},{"$f":"VLOOKUP($F311,FactSum,'COS Factor Table'!K$139,FALSE)*$H311","v":0},{"$f":"VLOOKUP($F311,FactSum,'COS Factor Table'!L$139,FALSE)*$H311","v":0},{"$f":"VLOOKUP($F311,FactSum,'COS Factor Table'!M$139,FALSE)*$H311","v":0},{"$f":"VLOOKUP($F311,FactSum,'COS Factor Table'!N$139,FALSE)*$H311","v":0},{"$f":"VLOOKUP($F311,FactSum,'COS Factor Table'!O$139,FALSE)*$H311","v":0},{"$f":"VLOOKUP($F311,FactSum,'COS Factor Table'!P$139,FALSE)*$H311","v":0},{"$f":"ROUND(SUM(I311:S311)-H311,0)","v":0}]
[{"$f":"ROW()","v":312}]
[{"$f":"ROW()","v":313},null,"541","Maint Supervision & Engineering",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct541)","v":0},{"$f":"VLOOKUP($F313,FactSum,'COS Factor Table'!F$139,FALSE)*$H313","v":0},{"$f":"VLOOKUP($F313,FactSum,'COS Factor Table'!G$139,FALSE)*$H313","v":0},{"$f":"VLOOKUP($F313,FactSum,'COS Factor Table'!H$139,FALSE)*$H313","v":0},{"$f":"VLOOKUP($F313,FactSum,'COS Factor Table'!I$139,FALSE)*$H313","v":0},{"$f":"VLOOKUP($F313,FactSum,'COS Factor Table'!J$139,FALSE)*$H313","v":0},{"$f":"VLOOKUP($F313,FactSum,'COS Factor Table'!K$139,FALSE)*$H313","v":0},{"$f":"VLOOKUP($F313,FactSum,'COS Factor Table'!L$139,FALSE)*$H313","v":0},{"$f":"VLOOKUP($F313,FactSum,'COS Factor Table'!M$139,FALSE)*$H313","v":0},{"$f":"VLOOKUP($F313,FactSum,'COS Factor Table'!N$139,FALSE)*$H313","v":0},{"$f":"VLOOKUP($F313,FactSum,'COS Factor Table'!O$139,FALSE)*$H313","v":0},{"$f":"VLOOKUP($F313,FactSum,'COS Factor Table'!P$139,FALSE)*$H313","v":0},{"$f":"ROUND(SUM(I313:S313)-H313,0)","v":0}]
[{"$f":"ROW()","v":314}]
[{"$f":"ROW()","v":315},null,"542","Maintenance of Structures",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct542)","v":0},{"$f":"VLOOKUP($F315,FactSum,'COS Factor Table'!F$139,FALSE)*$H315","v":0},{"$f":"VLOOKUP($F315,FactSum,'COS Factor Table'!G$139,FALSE)*$H315","v":0},{"$f":"VLOOKUP($F315,FactSum,'COS Factor Table'!H$139,FALSE)*$H315","v":0},{"$f":"VLOOKUP($F315,FactSum,'COS Factor Table'!I$139,FALSE)*$H315","v":0},{"$f":"VLOOKUP($F315,FactSum,'COS Factor Table'!J$139,FALSE)*$H315","v":0},{"$f":"VLOOKUP($F315,FactSum,'COS Factor Table'!K$139,FALSE)*$H315","v":0},{"$f":"VLOOKUP($F315,FactSum,'COS Factor Table'!L$139,FALSE)*$H315","v":0},{"$f":"VLOOKUP($F315,FactSum,'COS Factor Table'!M$139,FALSE)*$H315","v":0},{"$f":"VLOOKUP($F315,FactSum,'COS Factor Table'!N$139,FALSE)*$H315","v":0},{"$f":"VLOOKUP($F315,FactSum,'COS Factor Table'!O$139,FALSE)*$H315","v":0},{"$f":"VLOOKUP($F315,FactSum,'COS Factor Table'!P$139,FALSE)*$H315","v":0},{"$f":"ROUND(SUM(I315:S315)-H315,0)","v":0}]
[{"$f":"ROW()","v":316}]
[{"$f":"ROW()","v":317},null,"543","Maint of Dams & Waterways",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct543)","v":0},{"$f":"VLOOKUP($F317,FactSum,'COS Factor Table'!F$139,FALSE)*$H317","v":0},{"$f":"VLOOKUP($F317,FactSum,'COS Factor Table'!G$139,FALSE)*$H317","v":0},{"$f":"VLOOKUP($F317,FactSum,'COS Factor Table'!H$139,FALSE)*$H317","v":0},{"$f":"VLOOKUP($F317,FactSum,'COS Factor Table'!I$139,FALSE)*$H317","v":0},{"$f":"VLOOKUP($F317,FactSum,'COS Factor Table'!J$139,FALSE)*$H317","v":0},{"$f":"VLOOKUP($F317,FactSum,'COS Factor Table'!K$139,FALSE)*$H317","v":0},{"$f":"VLOOKUP($F317,FactSum,'COS Factor Table'!L$139,FALSE)*$H317","v":0},{"$f":"VLOOKUP($F317,FactSum,'COS Factor Table'!M$139,FALSE)*$H317","v":0},{"$f":"VLOOKUP($F317,FactSum,'COS Factor Table'!N$139,FALSE)*$H317","v":0},{"$f":"VLOOKUP($F317,FactSum,'COS Factor Table'!O$139,FALSE)*$H317","v":0},{"$f":"VLOOKUP($F317,FactSum,'COS Factor Table'!P$139,FALSE)*$H317","v":0},{"$f":"ROUND(SUM(I317:S317)-H317,0)","v":0}]
[{"$f":"ROW()","v":318}]
[{"$f":"ROW()","v":319},null,"544","Maintenance of Electric Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct544)","v":0},{"$f":"VLOOKUP($F319,FactSum,'COS Factor Table'!F$139,FALSE)*$H319","v":0},{"$f":"VLOOKUP($F319,FactSum,'COS Factor Table'!G$139,FALSE)*$H319","v":0},{"$f":"VLOOKUP($F319,FactSum,'COS Factor Table'!H$139,FALSE)*$H319","v":0},{"$f":"VLOOKUP($F319,FactSum,'COS Factor Table'!I$139,FALSE)*$H319","v":0},{"$f":"VLOOKUP($F319,FactSum,'COS Factor Table'!J$139,FALSE)*$H319","v":0},{"$f":"VLOOKUP($F319,FactSum,'COS Factor Table'!K$139,FALSE)*$H319","v":0},{"$f":"VLOOKUP($F319,FactSum,'COS Factor Table'!L$139,FALSE)*$H319","v":0},{"$f":"VLOOKUP($F319,FactSum,'COS Factor Table'!M$139,FALSE)*$H319","v":0},{"$f":"VLOOKUP($F319,FactSum,'COS Factor Table'!N$139,FALSE)*$H319","v":0},{"$f":"VLOOKUP($F319,FactSum,'COS Factor Table'!O$139,FALSE)*$H319","v":0},{"$f":"VLOOKUP($F319,FactSum,'COS Factor Table'!P$139,FALSE)*$H319","v":0},{"$f":"ROUND(SUM(I319:S319)-H319,0)","v":0}]
[{"$f":"ROW()","v":320}]
[{"$f":"ROW()","v":321},null,"545","Maint of Misc. Hydro Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct545)","v":0},{"$f":"VLOOKUP($F321,FactSum,'COS Factor Table'!F$139,FALSE)*$H321","v":0},{"$f":"VLOOKUP($F321,FactSum,'COS Factor Table'!G$139,FALSE)*$H321","v":0},{"$f":"VLOOKUP($F321,FactSum,'COS Factor Table'!H$139,FALSE)*$H321","v":0},{"$f":"VLOOKUP($F321,FactSum,'COS Factor Table'!I$139,FALSE)*$H321","v":0},{"$f":"VLOOKUP($F321,FactSum,'COS Factor Table'!J$139,FALSE)*$H321","v":0},{"$f":"VLOOKUP($F321,FactSum,'COS Factor Table'!K$139,FALSE)*$H321","v":0},{"$f":"VLOOKUP($F321,FactSum,'COS Factor Table'!L$139,FALSE)*$H321","v":0},{"$f":"VLOOKUP($F321,FactSum,'COS Factor Table'!M$139,FALSE)*$H321","v":0},{"$f":"VLOOKUP($F321,FactSum,'COS Factor Table'!N$139,FALSE)*$H321","v":0},{"$f":"VLOOKUP($F321,FactSum,'COS Factor Table'!O$139,FALSE)*$H321","v":0},{"$f":"VLOOKUP($F321,FactSum,'COS Factor Table'!P$139,FALSE)*$H321","v":0},{"$f":"ROUND(SUM(I321:S321)-H321,0)","v":0}]
[{"$f":"ROW()","v":322}]
[{"$f":"ROW()","v":323},null,"Total Hydraulic Power Generation ",null,null,null,null,{"$f":"SUM(H301:H322)","v":0},{"$f":"SUM(I301:I321)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I323:S323)-H323,0)","v":0}]
[{"$f":"ROW()","v":324}]
[{"$f":"ROW()","v":325}]
[{"$f":"ROW()","v":326},null,null,null,null,null,null,"OTHER POWER GENERATION"]
[{"$f":"ROW()","v":327}]
[{"$f":"ROW()","v":328}]
[{"$f":"ROW()","v":329},null,"546","Operation Super & Engineering",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct546)","v":0},{"$f":"VLOOKUP($F329,FactSum,'COS Factor Table'!F$139,FALSE)*$H329","v":0},{"$f":"VLOOKUP($F329,FactSum,'COS Factor Table'!G$139,FALSE)*$H329","v":0},{"$f":"VLOOKUP($F329,FactSum,'COS Factor Table'!H$139,FALSE)*$H329","v":0},{"$f":"VLOOKUP($F329,FactSum,'COS Factor Table'!I$139,FALSE)*$H329","v":0},{"$f":"VLOOKUP($F329,FactSum,'COS Factor Table'!J$139,FALSE)*$H329","v":0},{"$f":"VLOOKUP($F329,FactSum,'COS Factor Table'!K$139,FALSE)*$H329","v":0},{"$f":"VLOOKUP($F329,FactSum,'COS Factor Table'!L$139,FALSE)*$H329","v":0},{"$f":"VLOOKUP($F329,FactSum,'COS Factor Table'!M$139,FALSE)*$H329","v":0},{"$f":"VLOOKUP($F329,FactSum,'COS Factor Table'!N$139,FALSE)*$H329","v":0},{"$f":"VLOOKUP($F329,FactSum,'COS Factor Table'!O$139,FALSE)*$H329","v":0},{"$f":"VLOOKUP($F329,FactSum,'COS Factor Table'!P$139,FALSE)*$H329","v":0},{"$f":"ROUND(SUM(I329:S329)-H329,0)","v":0}]
[{"$f":"ROW()","v":330}]
[{"$f":"ROW()","v":331},null,"547","Fuel",null,"F30",null,{"$f":"SUM(UAcct547Se)","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!F$139,FALSE)*$H331","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!G$139,FALSE)*$H331","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!H$139,FALSE)*$H331","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!I$139,FALSE)*$H331","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!J$139,FALSE)*$H331","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!K$139,FALSE)*$H331","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!L$139,FALSE)*$H331","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!M$139,FALSE)*$H331","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!N$139,FALSE)*$H331","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!O$139,FALSE)*$H331","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!P$139,FALSE)*$H331","v":0},{"$f":"ROUND(SUM(I331:S331)-H331,0)","v":0}]
[{"$f":"ROW()","v":332},null,null,null,"Simple Cycle Combustion Turbine","F30",null,{"$f":"SUM(UACCT547SSECT)","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!F$139,FALSE)*$H332","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!G$139,FALSE)*$H332","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!H$139,FALSE)*$H332","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!I$139,FALSE)*$H332","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!J$139,FALSE)*$H332","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!K$139,FALSE)*$H332","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!L$139,FALSE)*$H332","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!M$139,FALSE)*$H332","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!N$139,FALSE)*$H332","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!O$139,FALSE)*$H332","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!P$139,FALSE)*$H332","v":0},{"$f":"ROUND(SUM(I332:S332)-H332,0)","v":0}]
[{"$f":"ROW()","v":333},null,null,null,"Total 547",null,null,{"$f":"SUM(H331:H332)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I333:S333)-H333,0)","v":0}]
[{"$f":"ROW()","v":334}]
[{"$f":"ROW()","v":335},null,"548","Generation Expense",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct548)-H336","v":0},{"$f":"VLOOKUP($F335,FactSum,'COS Factor Table'!F$139,FALSE)*$H335","v":0},{"$f":"VLOOKUP($F335,FactSum,'COS Factor Table'!G$139,FALSE)*$H335","v":0},{"$f":"VLOOKUP($F335,FactSum,'COS Factor Table'!H$139,FALSE)*$H335","v":0},{"$f":"VLOOKUP($F335,FactSum,'COS Factor Table'!I$139,FALSE)*$H335","v":0},{"$f":"VLOOKUP($F335,FactSum,'COS Factor Table'!J$139,FALSE)*$H335","v":0},{"$f":"VLOOKUP($F335,FactSum,'COS Factor Table'!K$139,FALSE)*$H335","v":0},{"$f":"VLOOKUP($F335,FactSum,'COS Factor Table'!L$139,FALSE)*$H335","v":0},{"$f":"VLOOKUP($F335,FactSum,'COS Factor Table'!M$139,FALSE)*$H335","v":0},{"$f":"VLOOKUP($F335,FactSum,'COS Factor Table'!N$139,FALSE)*$H335","v":0},{"$f":"VLOOKUP($F335,FactSum,'COS Factor Table'!O$139,FALSE)*$H335","v":0},{"$f":"VLOOKUP($F335,FactSum,'COS Factor Table'!P$139,FALSE)*$H335","v":0},{"$f":"ROUND(SUM(I335:S335)-H335,0)","v":0}]
[{"$f":"ROW()","v":336},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct548ssgct)","v":0},{"$f":"VLOOKUP($F336,FactSum,'COS Factor Table'!F$139,FALSE)*$H336","v":0},{"$f":"VLOOKUP($F336,FactSum,'COS Factor Table'!G$139,FALSE)*$H336","v":0},{"$f":"VLOOKUP($F336,FactSum,'COS Factor Table'!H$139,FALSE)*$H336","v":0},{"$f":"VLOOKUP($F336,FactSum,'COS Factor Table'!I$139,FALSE)*$H336","v":0},{"$f":"VLOOKUP($F336,FactSum,'COS Factor Table'!J$139,FALSE)*$H336","v":0},{"$f":"VLOOKUP($F336,FactSum,'COS Factor Table'!K$139,FALSE)*$H336","v":0},{"$f":"VLOOKUP($F336,FactSum,'COS Factor Table'!L$139,FALSE)*$H336","v":0},{"$f":"VLOOKUP($F336,FactSum,'COS Factor Table'!M$139,FALSE)*$H336","v":0},{"$f":"VLOOKUP($F336,FactSum,'COS Factor Table'!N$139,FALSE)*$H336","v":0},{"$f":"VLOOKUP($F336,FactSum,'COS Factor Table'!O$139,FALSE)*$H336","v":0},{"$f":"VLOOKUP($F336,FactSum,'COS Factor Table'!P$139,FALSE)*$H336","v":0}]
[{"$f":"ROW()","v":337},null,null,null,"Total 548",null,null,{"$f":"SUM(H335:H336)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":338}]
[{"$f":"ROW()","v":339},null,"549","Miscellaneous Other",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct549sg)","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!F$139,FALSE)*$H339","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!G$139,FALSE)*$H339","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!H$139,FALSE)*$H339","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!I$139,FALSE)*$H339","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!J$139,FALSE)*$H339","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!K$139,FALSE)*$H339","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!L$139,FALSE)*$H339","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!M$139,FALSE)*$H339","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!N$139,FALSE)*$H339","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!O$139,FALSE)*$H339","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!P$139,FALSE)*$H339","v":0},{"$f":"ROUND(SUM(I339:S339)-H339,0)","v":0}]
[{"$f":"ROW()","v":340},null,null,null,"Wind Generation ",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct549)-H339","v":0},{"$f":"VLOOKUP($F340,FactSum,'COS Factor Table'!F$139,FALSE)*$H340","v":0},{"$f":"VLOOKUP($F340,FactSum,'COS Factor Table'!G$139,FALSE)*$H340","v":0},{"$f":"VLOOKUP($F340,FactSum,'COS Factor Table'!H$139,FALSE)*$H340","v":0},{"$f":"VLOOKUP($F340,FactSum,'COS Factor Table'!I$139,FALSE)*$H340","v":0},{"$f":"VLOOKUP($F340,FactSum,'COS Factor Table'!J$139,FALSE)*$H340","v":0},{"$f":"VLOOKUP($F340,FactSum,'COS Factor Table'!K$139,FALSE)*$H340","v":0},{"$f":"VLOOKUP($F340,FactSum,'COS Factor Table'!L$139,FALSE)*$H340","v":0},{"$f":"VLOOKUP($F340,FactSum,'COS Factor Table'!M$139,FALSE)*$H340","v":0},{"$f":"VLOOKUP($F340,FactSum,'COS Factor Table'!N$139,FALSE)*$H340","v":0},{"$f":"VLOOKUP($F340,FactSum,'COS Factor Table'!O$139,FALSE)*$H340","v":0},{"$f":"VLOOKUP($F340,FactSum,'COS Factor Table'!P$139,FALSE)*$H340","v":0},{"$f":"ROUND(SUM(I340:S340)-H340,0)","v":0}]
[{"$f":"ROW()","v":341}]
[{"$f":"ROW()","v":342},null,"550","Maint Supervision & Engineering",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct550)-H343-H344","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!F$139,FALSE)*$H342","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!G$139,FALSE)*$H342","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!H$139,FALSE)*$H342","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!I$139,FALSE)*$H342","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!J$139,FALSE)*$H342","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!K$139,FALSE)*$H342","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!L$139,FALSE)*$H342","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!M$139,FALSE)*$H342","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!N$139,FALSE)*$H342","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!O$139,FALSE)*$H342","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!P$139,FALSE)*$H342","v":0},{"$f":"ROUND(SUM(I342:S342)-H342,0)","v":0}]
[{"$f":"ROW()","v":343},null,null,null,"System Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT550sg)","v":0},{"$f":"VLOOKUP($F343,FactSum,'COS Factor Table'!F$139,FALSE)*$H343","v":0},{"$f":"VLOOKUP($F343,FactSum,'COS Factor Table'!G$139,FALSE)*$H343","v":0},{"$f":"VLOOKUP($F343,FactSum,'COS Factor Table'!H$139,FALSE)*$H343","v":0},{"$f":"VLOOKUP($F343,FactSum,'COS Factor Table'!I$139,FALSE)*$H343","v":0},{"$f":"VLOOKUP($F343,FactSum,'COS Factor Table'!J$139,FALSE)*$H343","v":0},{"$f":"VLOOKUP($F343,FactSum,'COS Factor Table'!K$139,FALSE)*$H343","v":0},{"$f":"VLOOKUP($F343,FactSum,'COS Factor Table'!L$139,FALSE)*$H343","v":0},{"$f":"VLOOKUP($F343,FactSum,'COS Factor Table'!M$139,FALSE)*$H343","v":0},{"$f":"VLOOKUP($F343,FactSum,'COS Factor Table'!N$139,FALSE)*$H343","v":0},{"$f":"VLOOKUP($F343,FactSum,'COS Factor Table'!O$139,FALSE)*$H343","v":0},{"$f":"VLOOKUP($F343,FactSum,'COS Factor Table'!P$139,FALSE)*$H343","v":0},{"$f":"ROUND(SUM(I343:S343)-H343,0)","v":0}]
[{"$f":"ROW()","v":344},null,null,null,"Wind Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAACT550SGW)","v":0},{"$f":"VLOOKUP($F344,FactSum,'COS Factor Table'!F$139,FALSE)*$H344","v":0},{"$f":"VLOOKUP($F344,FactSum,'COS Factor Table'!G$139,FALSE)*$H344","v":0},{"$f":"VLOOKUP($F344,FactSum,'COS Factor Table'!H$139,FALSE)*$H344","v":0},{"$f":"VLOOKUP($F344,FactSum,'COS Factor Table'!I$139,FALSE)*$H344","v":0},{"$f":"VLOOKUP($F344,FactSum,'COS Factor Table'!J$139,FALSE)*$H344","v":0},{"$f":"VLOOKUP($F344,FactSum,'COS Factor Table'!K$139,FALSE)*$H344","v":0},{"$f":"VLOOKUP($F344,FactSum,'COS Factor Table'!L$139,FALSE)*$H344","v":0},{"$f":"VLOOKUP($F344,FactSum,'COS Factor Table'!M$139,FALSE)*$H344","v":0},{"$f":"VLOOKUP($F344,FactSum,'COS Factor Table'!N$139,FALSE)*$H344","v":0},{"$f":"VLOOKUP($F344,FactSum,'COS Factor Table'!O$139,FALSE)*$H344","v":0},{"$f":"VLOOKUP($F344,FactSum,'COS Factor Table'!P$139,FALSE)*$H344","v":0},{"$f":"ROUND(SUM(I344:S344)-H344,0)","v":0}]
[{"$f":"ROW()","v":345},null,null,null,"Total 550",null,null,{"$f":"SUM(H342:H344)","v":0},{"$f":"SUM(I342:I344)","v":0},{"$f":"SUM(J342:J344)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I345:S345)-H345,0)","v":0}]
[{"$f":"ROW()","v":346}]
[{"$f":"ROW()","v":347},null,"551","Maint Supervision & Engineering",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct551)","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!F$139,FALSE)*$H347","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!G$139,FALSE)*$H347","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!H$139,FALSE)*$H347","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!I$139,FALSE)*$H347","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!J$139,FALSE)*$H347","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!K$139,FALSE)*$H347","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!L$139,FALSE)*$H347","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!M$139,FALSE)*$H347","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!N$139,FALSE)*$H347","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!O$139,FALSE)*$H347","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!P$139,FALSE)*$H347","v":0},{"$f":"ROUND(SUM(I347:S347)-H347,0)","v":0}]
[{"$f":"ROW()","v":348}]
[{"$f":"ROW()","v":349},null,"552","Maintenance of Structures",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct552)","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!F$139,FALSE)*$H349","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!G$139,FALSE)*$H349","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!H$139,FALSE)*$H349","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!I$139,FALSE)*$H349","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!J$139,FALSE)*$H349","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!K$139,FALSE)*$H349","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!L$139,FALSE)*$H349","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!M$139,FALSE)*$H349","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!N$139,FALSE)*$H349","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!O$139,FALSE)*$H349","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!P$139,FALSE)*$H349","v":0},{"$f":"ROUND(SUM(I349:S349)-H349,0)","v":0}]
[{"$f":"ROW()","v":350}]
[{"$f":"ROW()","v":351},null,"553","Maint of Generation & Elect Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct553)-H352-H353","v":0},{"$f":"VLOOKUP($F351,FactSum,'COS Factor Table'!F$139,FALSE)*$H351","v":0},{"$f":"VLOOKUP($F351,FactSum,'COS Factor Table'!G$139,FALSE)*$H351","v":0},{"$f":"VLOOKUP($F351,FactSum,'COS Factor Table'!H$139,FALSE)*$H351","v":0},{"$f":"VLOOKUP($F351,FactSum,'COS Factor Table'!I$139,FALSE)*$H351","v":0},{"$f":"VLOOKUP($F351,FactSum,'COS Factor Table'!J$139,FALSE)*$H351","v":0},{"$f":"VLOOKUP($F351,FactSum,'COS Factor Table'!K$139,FALSE)*$H351","v":0},{"$f":"VLOOKUP($F351,FactSum,'COS Factor Table'!L$139,FALSE)*$H351","v":0},{"$f":"VLOOKUP($F351,FactSum,'COS Factor Table'!M$139,FALSE)*$H351","v":0},{"$f":"VLOOKUP($F351,FactSum,'COS Factor Table'!N$139,FALSE)*$H351","v":0},{"$f":"VLOOKUP($F351,FactSum,'COS Factor Table'!O$139,FALSE)*$H351","v":0},{"$f":"VLOOKUP($F351,FactSum,'COS Factor Table'!P$139,FALSE)*$H351","v":0},{"$f":"ROUND(SUM(I351:S351)-H351,0)","v":0}]
[{"$f":"ROW()","v":352},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT553SSGCT)","v":0},{"$f":"VLOOKUP($F352,FactSum,'COS Factor Table'!F$139,FALSE)*$H352","v":0},{"$f":"VLOOKUP($F352,FactSum,'COS Factor Table'!G$139,FALSE)*$H352","v":0},{"$f":"VLOOKUP($F352,FactSum,'COS Factor Table'!H$139,FALSE)*$H352","v":0},{"$f":"VLOOKUP($F352,FactSum,'COS Factor Table'!I$139,FALSE)*$H352","v":0},{"$f":"VLOOKUP($F352,FactSum,'COS Factor Table'!J$139,FALSE)*$H352","v":0},{"$f":"VLOOKUP($F352,FactSum,'COS Factor Table'!K$139,FALSE)*$H352","v":0},{"$f":"VLOOKUP($F352,FactSum,'COS Factor Table'!L$139,FALSE)*$H352","v":0},{"$f":"VLOOKUP($F352,FactSum,'COS Factor Table'!M$139,FALSE)*$H352","v":0},{"$f":"VLOOKUP($F352,FactSum,'COS Factor Table'!N$139,FALSE)*$H352","v":0},{"$f":"VLOOKUP($F352,FactSum,'COS Factor Table'!O$139,FALSE)*$H352","v":0},{"$f":"VLOOKUP($F352,FactSum,'COS Factor Table'!P$139,FALSE)*$H352","v":0},{"$f":"ROUND(SUM(I352:S352)-H352,0)","v":0}]
[{"$f":"ROW()","v":353},null,null,null,"Wind Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACT553SGW)","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!F$139,FALSE)*$H353","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!G$139,FALSE)*$H353","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!H$139,FALSE)*$H353","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!I$139,FALSE)*$H353","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!J$139,FALSE)*$H353","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!K$139,FALSE)*$H353","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!L$139,FALSE)*$H353","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!M$139,FALSE)*$H353","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!N$139,FALSE)*$H353","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!O$139,FALSE)*$H353","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!P$139,FALSE)*$H353","v":0},{"$f":"ROUND(SUM(I353:S353)-H353,0)","v":0}]
[{"$f":"ROW()","v":354},null,null,null,"Total 553",null,null,{"$f":"SUM(H351:H353)","v":0},{"$f":"SUM(I351:I353)","v":0},{"$f":"SUM(J351:J353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I354:S354)-H354,0)","v":0}]
[{"$f":"ROW()","v":355}]
[{"$f":"ROW()","v":356},null,"554","Maintenance of Misc. Other",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct554)-H357-H358","v":0},{"$f":"VLOOKUP($F356,FactSum,'COS Factor Table'!F$139,FALSE)*$H356","v":0},{"$f":"VLOOKUP($F356,FactSum,'COS Factor Table'!G$139,FALSE)*$H356","v":0},{"$f":"VLOOKUP($F356,FactSum,'COS Factor Table'!H$139,FALSE)*$H356","v":0},{"$f":"VLOOKUP($F356,FactSum,'COS Factor Table'!I$139,FALSE)*$H356","v":0},{"$f":"VLOOKUP($F356,FactSum,'COS Factor Table'!J$139,FALSE)*$H356","v":0},{"$f":"VLOOKUP($F356,FactSum,'COS Factor Table'!K$139,FALSE)*$H356","v":0},{"$f":"VLOOKUP($F356,FactSum,'COS Factor Table'!L$139,FALSE)*$H356","v":0},{"$f":"VLOOKUP($F356,FactSum,'COS Factor Table'!M$139,FALSE)*$H356","v":0},{"$f":"VLOOKUP($F356,FactSum,'COS Factor Table'!N$139,FALSE)*$H356","v":0},{"$f":"VLOOKUP($F356,FactSum,'COS Factor Table'!O$139,FALSE)*$H356","v":0},{"$f":"VLOOKUP($F356,FactSum,'COS Factor Table'!P$139,FALSE)*$H356","v":0},{"$f":"ROUND(SUM(I356:S356)-H356,0)","v":0}]
[{"$f":"ROW()","v":357},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct554SSCT)","v":0},{"$f":"VLOOKUP($F357,FactSum,'COS Factor Table'!F$139,FALSE)*$H357","v":0},{"$f":"VLOOKUP($F357,FactSum,'COS Factor Table'!G$139,FALSE)*$H357","v":0},{"$f":"VLOOKUP($F357,FactSum,'COS Factor Table'!H$139,FALSE)*$H357","v":0},{"$f":"VLOOKUP($F357,FactSum,'COS Factor Table'!I$139,FALSE)*$H357","v":0},{"$f":"VLOOKUP($F357,FactSum,'COS Factor Table'!J$139,FALSE)*$H357","v":0},{"$f":"VLOOKUP($F357,FactSum,'COS Factor Table'!K$139,FALSE)*$H357","v":0},{"$f":"VLOOKUP($F357,FactSum,'COS Factor Table'!L$139,FALSE)*$H357","v":0},{"$f":"VLOOKUP($F357,FactSum,'COS Factor Table'!M$139,FALSE)*$H357","v":0},{"$f":"VLOOKUP($F357,FactSum,'COS Factor Table'!N$139,FALSE)*$H357","v":0},{"$f":"VLOOKUP($F357,FactSum,'COS Factor Table'!O$139,FALSE)*$H357","v":0},{"$f":"VLOOKUP($F357,FactSum,'COS Factor Table'!P$139,FALSE)*$H357","v":0},{"$f":"ROUND(SUM(I357:S357)-H357,0)","v":0}]
[{"$f":"ROW()","v":358},null,null,null,"Wind Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAACT554SGW)","v":0},{"$f":"VLOOKUP($F358,FactSum,'COS Factor Table'!F$139,FALSE)*$H358","v":0},{"$f":"VLOOKUP($F358,FactSum,'COS Factor Table'!G$139,FALSE)*$H358","v":0},{"$f":"VLOOKUP($F358,FactSum,'COS Factor Table'!H$139,FALSE)*$H358","v":0},{"$f":"VLOOKUP($F358,FactSum,'COS Factor Table'!I$139,FALSE)*$H358","v":0},{"$f":"VLOOKUP($F358,FactSum,'COS Factor Table'!J$139,FALSE)*$H358","v":0},{"$f":"VLOOKUP($F358,FactSum,'COS Factor Table'!K$139,FALSE)*$H358","v":0},{"$f":"VLOOKUP($F358,FactSum,'COS Factor Table'!L$139,FALSE)*$H358","v":0},{"$f":"VLOOKUP($F358,FactSum,'COS Factor Table'!M$139,FALSE)*$H358","v":0},{"$f":"VLOOKUP($F358,FactSum,'COS Factor Table'!N$139,FALSE)*$H358","v":0},{"$f":"VLOOKUP($F358,FactSum,'COS Factor Table'!O$139,FALSE)*$H358","v":0},{"$f":"VLOOKUP($F358,FactSum,'COS Factor Table'!P$139,FALSE)*$H358","v":0},{"$f":"ROUND(SUM(I358:S358)-H358,0)","v":0}]
[{"$f":"ROW()","v":359},null,null,null,"Total 554",null,null,{"$f":"SUM(H356:H358)","v":0},{"$f":"SUM(I356:I358)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I359:S359)-H359,0)","v":0}]
[{"$f":"ROW()","v":360}]
[{"$f":"ROW()","v":361},null,"Total Other Power Generation",null,null,null,null,{"$f":"H329+H333+H337+H339+H345+H347+H349+H354+H359+H340","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I361:S361)-H361,0)","v":0}]
[{"$f":"ROW()","v":362}]
[{"$f":"ROW()","v":363}]
[{"$f":"ROW()","v":364},null,null,null,null,null,null,"OTHER POWER SUPPLY"]
[{"$f":"ROW()","v":365}]
[{"$f":"ROW()","v":366}]
[{"$f":"ROW()","v":367},null,"555","Purchased Power",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct555S)","v":0},{"$f":"VLOOKUP($F367,FactSum,'COS Factor Table'!F$139,FALSE)*$H367","v":0},{"$f":"VLOOKUP($F367,FactSum,'COS Factor Table'!G$139,FALSE)*$H367","v":0},{"$f":"VLOOKUP($F367,FactSum,'COS Factor Table'!H$139,FALSE)*$H367","v":0},{"$f":"VLOOKUP($F367,FactSum,'COS Factor Table'!I$139,FALSE)*$H367","v":0},{"$f":"VLOOKUP($F367,FactSum,'COS Factor Table'!J$139,FALSE)*$H367","v":0},{"$f":"VLOOKUP($F367,FactSum,'COS Factor Table'!K$139,FALSE)*$H367","v":0},{"$f":"VLOOKUP($F367,FactSum,'COS Factor Table'!L$139,FALSE)*$H367","v":0},{"$f":"VLOOKUP($F367,FactSum,'COS Factor Table'!M$139,FALSE)*$H367","v":0},{"$f":"VLOOKUP($F367,FactSum,'COS Factor Table'!N$139,FALSE)*$H367","v":0},{"$f":"VLOOKUP($F367,FactSum,'COS Factor Table'!O$139,FALSE)*$H367","v":0},{"$f":"VLOOKUP($F367,FactSum,'COS Factor Table'!P$139,FALSE)*$H367","v":0},{"$f":"ROUND(SUM(I367:S367)-H367,0)","v":0}]
[{"$f":"ROW()","v":368},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"UAcct555Dgu+uacct555dgp","v":0},{"$f":"VLOOKUP($F368,FactSum,'COS Factor Table'!F$139,FALSE)*$H368","v":0},{"$f":"VLOOKUP($F368,FactSum,'COS Factor Table'!G$139,FALSE)*$H368","v":0},{"$f":"VLOOKUP($F368,FactSum,'COS Factor Table'!H$139,FALSE)*$H368","v":0},{"$f":"VLOOKUP($F368,FactSum,'COS Factor Table'!I$139,FALSE)*$H368","v":0},{"$f":"VLOOKUP($F368,FactSum,'COS Factor Table'!J$139,FALSE)*$H368","v":0},{"$f":"VLOOKUP($F368,FactSum,'COS Factor Table'!K$139,FALSE)*$H368","v":0},{"$f":"VLOOKUP($F368,FactSum,'COS Factor Table'!L$139,FALSE)*$H368","v":0},{"$f":"VLOOKUP($F368,FactSum,'COS Factor Table'!M$139,FALSE)*$H368","v":0},{"$f":"VLOOKUP($F368,FactSum,'COS Factor Table'!N$139,FALSE)*$H368","v":0},{"$f":"VLOOKUP($F368,FactSum,'COS Factor Table'!O$139,FALSE)*$H368","v":0},{"$f":"VLOOKUP($F368,FactSum,'COS Factor Table'!P$139,FALSE)*$H368","v":0},{"$f":"ROUND(SUM(I368:S368)-H368,0)","v":0}]
[{"$f":"ROW()","v":369},null,null,null,"Energy","F30",null,{"$f":"SUM(UAcct555Se)","v":0},{"$f":"VLOOKUP($F369,FactSum,'COS Factor Table'!F$139,FALSE)*$H369","v":0},{"$f":"VLOOKUP($F369,FactSum,'COS Factor Table'!G$139,FALSE)*$H369","v":0},{"$f":"VLOOKUP($F369,FactSum,'COS Factor Table'!H$139,FALSE)*$H369","v":0},{"$f":"VLOOKUP($F369,FactSum,'COS Factor Table'!I$139,FALSE)*$H369","v":0},{"$f":"VLOOKUP($F369,FactSum,'COS Factor Table'!J$139,FALSE)*$H369","v":0},{"$f":"VLOOKUP($F369,FactSum,'COS Factor Table'!K$139,FALSE)*$H369","v":0},{"$f":"VLOOKUP($F369,FactSum,'COS Factor Table'!L$139,FALSE)*$H369","v":0},{"$f":"VLOOKUP($F369,FactSum,'COS Factor Table'!M$139,FALSE)*$H369","v":0},{"$f":"VLOOKUP($F369,FactSum,'COS Factor Table'!N$139,FALSE)*$H369","v":0},{"$f":"VLOOKUP($F369,FactSum,'COS Factor Table'!O$139,FALSE)*$H369","v":0},{"$f":"VLOOKUP($F369,FactSum,'COS Factor Table'!P$139,FALSE)*$H369","v":0},{"$f":"ROUND(SUM(I369:S369)-H369,0)","v":0}]
[{"$f":"ROW()","v":370},null,null,null,"Seasonal Contracts",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"uacct555ssgp","v":0},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!F$139,FALSE)*$H370","v":0},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!G$139,FALSE)*$H370","v":0},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!H$139,FALSE)*$H370","v":0},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!I$139,FALSE)*$H370","v":0},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!J$139,FALSE)*$H370","v":0},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!K$139,FALSE)*$H370","v":0},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!L$139,FALSE)*$H370","v":0},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!M$139,FALSE)*$H370","v":0},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!N$139,FALSE)*$H370","v":0},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!O$139,FALSE)*$H370","v":0},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!P$139,FALSE)*$H370","v":0},{"$f":"ROUND(SUM(I370:S370)-H370,0)","v":0}]
[{"$f":"ROW()","v":371},null,null,null,"Total 555",null,null,{"$f":"SUM(H367:H370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":372}]
[{"$f":"ROW()","v":373}]
[{"$f":"ROW()","v":374},null,"556","System Control & Load Dispatch",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct556)","v":0},{"$f":"VLOOKUP($F374,FactSum,'COS Factor Table'!F$139,FALSE)*$H374","v":0},{"$f":"VLOOKUP($F374,FactSum,'COS Factor Table'!G$139,FALSE)*$H374","v":0},{"$f":"VLOOKUP($F374,FactSum,'COS Factor Table'!H$139,FALSE)*$H374","v":0},{"$f":"VLOOKUP($F374,FactSum,'COS Factor Table'!I$139,FALSE)*$H374","v":0},{"$f":"VLOOKUP($F374,FactSum,'COS Factor Table'!J$139,FALSE)*$H374","v":0},{"$f":"VLOOKUP($F374,FactSum,'COS Factor Table'!K$139,FALSE)*$H374","v":0},{"$f":"VLOOKUP($F374,FactSum,'COS Factor Table'!L$139,FALSE)*$H374","v":0},{"$f":"VLOOKUP($F374,FactSum,'COS Factor Table'!M$139,FALSE)*$H374","v":0},{"$f":"VLOOKUP($F374,FactSum,'COS Factor Table'!N$139,FALSE)*$H374","v":0},{"$f":"VLOOKUP($F374,FactSum,'COS Factor Table'!O$139,FALSE)*$H374","v":0},{"$f":"VLOOKUP($F374,FactSum,'COS Factor Table'!P$139,FALSE)*$H374","v":0},{"$f":"ROUND(SUM(I374:S374)-H374,0)","v":0}]
[{"$f":"ROW()","v":375}]
[{"$f":"ROW()","v":376},null,"557","Other Expenses",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct557)-H377","v":0},{"$f":"VLOOKUP($F376,FactSum,'COS Factor Table'!F$139,FALSE)*$H376","v":0},{"$f":"VLOOKUP($F376,FactSum,'COS Factor Table'!G$139,FALSE)*$H376","v":0},{"$f":"VLOOKUP($F376,FactSum,'COS Factor Table'!H$139,FALSE)*$H376","v":0},{"$f":"VLOOKUP($F376,FactSum,'COS Factor Table'!I$139,FALSE)*$H376","v":0},{"$f":"VLOOKUP($F376,FactSum,'COS Factor Table'!J$139,FALSE)*$H376","v":0},{"$f":"VLOOKUP($F376,FactSum,'COS Factor Table'!K$139,FALSE)*$H376","v":0},{"$f":"VLOOKUP($F376,FactSum,'COS Factor Table'!L$139,FALSE)*$H376","v":0},{"$f":"VLOOKUP($F376,FactSum,'COS Factor Table'!M$139,FALSE)*$H376","v":0},{"$f":"VLOOKUP($F376,FactSum,'COS Factor Table'!N$139,FALSE)*$H376","v":0},{"$f":"VLOOKUP($F376,FactSum,'COS Factor Table'!O$139,FALSE)*$H376","v":0},{"$f":"VLOOKUP($F376,FactSum,'COS Factor Table'!P$139,FALSE)*$H376","v":0},{"$f":"ROUND(SUM(I376:S376)-H376,0)","v":0}]
[{"$f":"ROW()","v":377},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT557SSGCT)","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!F$139,FALSE)*$H377","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!G$139,FALSE)*$H377","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!H$139,FALSE)*$H377","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!I$139,FALSE)*$H377","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!J$139,FALSE)*$H377","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!K$139,FALSE)*$H377","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!L$139,FALSE)*$H377","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!M$139,FALSE)*$H377","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!N$139,FALSE)*$H377","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!O$139,FALSE)*$H377","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!P$139,FALSE)*$H377","v":0},{"$f":"ROUND(SUM(I377:S377)-H377,0)","v":0}]
[{"$f":"ROW()","v":378},null,null,null,null,null,null,{"$f":"SUM(H376:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I378:S378)-H378,0)","v":0}]
[{"$f":"ROW()","v":379}]
[{"$f":"ROW()","v":380},null,"2010 Protocol Stipulated Embedded Cost Differential and Adjustment",null,"Embedded Cost Differentials"]
[{"$f":"ROW()","v":381},null,null,null,"Company Owned Hydro",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"+FuncStudy!Y464","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!F$139,FALSE)*$H381","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!G$139,FALSE)*$H381","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!H$139,FALSE)*$H381","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!I$139,FALSE)*$H381","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!J$139,FALSE)*$H381","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!K$139,FALSE)*$H381","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!L$139,FALSE)*$H381","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!M$139,FALSE)*$H381","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!N$139,FALSE)*$H381","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!O$139,FALSE)*$H381","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!P$139,FALSE)*$H381","v":0},{"$f":"ROUND(SUM(I381:S381)-H381,0)","v":0}]
[{"$f":"ROW()","v":382},null,null,null,"Company Owned Hydro","F10",null,{"$f":"+FuncStudy!Y465","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!F$139,FALSE)*$H382","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!G$139,FALSE)*$H382","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!H$139,FALSE)*$H382","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!I$139,FALSE)*$H382","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!J$139,FALSE)*$H382","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!K$139,FALSE)*$H382","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!L$139,FALSE)*$H382","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!M$139,FALSE)*$H382","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!N$139,FALSE)*$H382","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!O$139,FALSE)*$H382","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!P$139,FALSE)*$H382","v":0},0]
[{"$f":"ROW()","v":383},null,null,null,"Mid-C Contract","F10",null,{"$f":"+FuncStudy!Y466","v":0},{"$f":"VLOOKUP($F383,FactSum,'COS Factor Table'!F$139,FALSE)*$H383","v":0},{"$f":"VLOOKUP($F383,FactSum,'COS Factor Table'!G$139,FALSE)*$H383","v":0},{"$f":"VLOOKUP($F383,FactSum,'COS Factor Table'!H$139,FALSE)*$H383","v":0},{"$f":"VLOOKUP($F383,FactSum,'COS Factor Table'!I$139,FALSE)*$H383","v":0},{"$f":"VLOOKUP($F383,FactSum,'COS Factor Table'!J$139,FALSE)*$H383","v":0},{"$f":"VLOOKUP($F383,FactSum,'COS Factor Table'!K$139,FALSE)*$H383","v":0},{"$f":"VLOOKUP($F383,FactSum,'COS Factor Table'!L$139,FALSE)*$H383","v":0},{"$f":"VLOOKUP($F383,FactSum,'COS Factor Table'!M$139,FALSE)*$H383","v":0},{"$f":"VLOOKUP($F383,FactSum,'COS Factor Table'!N$139,FALSE)*$H383","v":0},{"$f":"VLOOKUP($F383,FactSum,'COS Factor Table'!O$139,FALSE)*$H383","v":0},{"$f":"VLOOKUP($F383,FactSum,'COS Factor Table'!P$139,FALSE)*$H383","v":0},0]
[{"$f":"ROW()","v":384},null,null,null,"Mid-C Contract","F10",null,{"$f":"+FuncStudy!Y467","v":0},{"$f":"VLOOKUP($F384,FactSum,'COS Factor Table'!F$139,FALSE)*$H384","v":0},{"$f":"VLOOKUP($F384,FactSum,'COS Factor Table'!G$139,FALSE)*$H384","v":0},{"$f":"VLOOKUP($F384,FactSum,'COS Factor Table'!H$139,FALSE)*$H384","v":0},{"$f":"VLOOKUP($F384,FactSum,'COS Factor Table'!I$139,FALSE)*$H384","v":0},{"$f":"VLOOKUP($F384,FactSum,'COS Factor Table'!J$139,FALSE)*$H384","v":0},{"$f":"VLOOKUP($F384,FactSum,'COS Factor Table'!K$139,FALSE)*$H384","v":0},{"$f":"VLOOKUP($F384,FactSum,'COS Factor Table'!L$139,FALSE)*$H384","v":0},{"$f":"VLOOKUP($F384,FactSum,'COS Factor Table'!M$139,FALSE)*$H384","v":0},{"$f":"VLOOKUP($F384,FactSum,'COS Factor Table'!N$139,FALSE)*$H384","v":0},{"$f":"VLOOKUP($F384,FactSum,'COS Factor Table'!O$139,FALSE)*$H384","v":0},{"$f":"VLOOKUP($F384,FactSum,'COS Factor Table'!P$139,FALSE)*$H384","v":0},0]
[{"$f":"ROW()","v":385},null,null,null,"Existing QF Contracts","F10",null,{"$f":"+FuncStudy!Y468","v":0},{"$f":"VLOOKUP($F385,FactSum,'COS Factor Table'!F$139,FALSE)*$H385","v":0},{"$f":"VLOOKUP($F385,FactSum,'COS Factor Table'!G$139,FALSE)*$H385","v":0},{"$f":"VLOOKUP($F385,FactSum,'COS Factor Table'!H$139,FALSE)*$H385","v":0},{"$f":"VLOOKUP($F385,FactSum,'COS Factor Table'!I$139,FALSE)*$H385","v":0},{"$f":"VLOOKUP($F385,FactSum,'COS Factor Table'!J$139,FALSE)*$H385","v":0},{"$f":"VLOOKUP($F385,FactSum,'COS Factor Table'!K$139,FALSE)*$H385","v":0},{"$f":"VLOOKUP($F385,FactSum,'COS Factor Table'!L$139,FALSE)*$H385","v":0},{"$f":"VLOOKUP($F385,FactSum,'COS Factor Table'!M$139,FALSE)*$H385","v":0},{"$f":"VLOOKUP($F385,FactSum,'COS Factor Table'!N$139,FALSE)*$H385","v":0},{"$f":"VLOOKUP($F385,FactSum,'COS Factor Table'!O$139,FALSE)*$H385","v":0},{"$f":"VLOOKUP($F385,FactSum,'COS Factor Table'!P$139,FALSE)*$H385","v":0},0]
[{"$f":"ROW()","v":386},null,null,null,null,null,null,{"$f":"SUM(H381:H385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":387}]
[{"$f":"ROW()","v":388},null,"Total Other Power Supply",null,null,null,null,{"$f":"H371+H374+H378+H386","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I388:S388)-H388,0)","v":0}]
[{"$f":"ROW()","v":389}]
[{"$f":"ROW()","v":390},null,"TOTAL PRODUCTION EXPENSE",null,null,null,null,{"$f":"+H263+H291+H323+H361+H388","v":0},{"$f":"I263+I291+I323+I361+I388","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I390:S390)-H390,0)","v":0}]
[{"$f":"ROW()","v":391}]
[{"$f":"ROW()","v":392},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"},null,null,null,null,"TRANSMISSION EXPENSE"]
[{"$f":"ROW()","v":393}]
[{"$f":"ROW()","v":394}]
[{"$f":"ROW()","v":395},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":396},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[{"$f":"ROW()","v":397},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[{"$f":"ROW()","v":398},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"}]
[{"$f":"ROW()","v":399},null,"560","Operation Supervision & Eng",null,"F106",null,{"$f":"SUM(UAcct560)","v":0},{"$f":"VLOOKUP($F399,FactSum,'COS Factor Table'!F$139,FALSE)*$H399","v":0},{"$f":"VLOOKUP($F399,FactSum,'COS Factor Table'!G$139,FALSE)*$H399","v":0},{"$f":"VLOOKUP($F399,FactSum,'COS Factor Table'!H$139,FALSE)*$H399","v":0},{"$f":"VLOOKUP($F399,FactSum,'COS Factor Table'!I$139,FALSE)*$H399","v":0},{"$f":"VLOOKUP($F399,FactSum,'COS Factor Table'!J$139,FALSE)*$H399","v":0},{"$f":"VLOOKUP($F399,FactSum,'COS Factor Table'!K$139,FALSE)*$H399","v":0},{"$f":"VLOOKUP($F399,FactSum,'COS Factor Table'!L$139,FALSE)*$H399","v":0},{"$f":"VLOOKUP($F399,FactSum,'COS Factor Table'!M$139,FALSE)*$H399","v":0},{"$f":"VLOOKUP($F399,FactSum,'COS Factor Table'!N$139,FALSE)*$H399","v":0},{"$f":"VLOOKUP($F399,FactSum,'COS Factor Table'!O$139,FALSE)*$H399","v":0},{"$f":"VLOOKUP($F399,FactSum,'COS Factor Table'!P$139,FALSE)*$H399","v":0},{"$f":"ROUND(SUM(I399:S399)-H399,0)","v":0}]
[{"$f":"ROW()","v":400}]
[{"$f":"ROW()","v":401},null,"561","Load Dispatching",null,"F106",null,{"$f":"SUM(UAcct561)","v":0},{"$f":"VLOOKUP($F401,FactSum,'COS Factor Table'!F$139,FALSE)*$H401","v":0},{"$f":"VLOOKUP($F401,FactSum,'COS Factor Table'!G$139,FALSE)*$H401","v":0},{"$f":"VLOOKUP($F401,FactSum,'COS Factor Table'!H$139,FALSE)*$H401","v":0},{"$f":"VLOOKUP($F401,FactSum,'COS Factor Table'!I$139,FALSE)*$H401","v":0},{"$f":"VLOOKUP($F401,FactSum,'COS Factor Table'!J$139,FALSE)*$H401","v":0},{"$f":"VLOOKUP($F401,FactSum,'COS Factor Table'!K$139,FALSE)*$H401","v":0},{"$f":"VLOOKUP($F401,FactSum,'COS Factor Table'!L$139,FALSE)*$H401","v":0},{"$f":"VLOOKUP($F401,FactSum,'COS Factor Table'!M$139,FALSE)*$H401","v":0},{"$f":"VLOOKUP($F401,FactSum,'COS Factor Table'!N$139,FALSE)*$H401","v":0},{"$f":"VLOOKUP($F401,FactSum,'COS Factor Table'!O$139,FALSE)*$H401","v":0},{"$f":"VLOOKUP($F401,FactSum,'COS Factor Table'!P$139,FALSE)*$H401","v":0},{"$f":"ROUND(SUM(I401:S401)-H401,0)","v":0}]
[{"$f":"ROW()","v":402}]
[{"$f":"ROW()","v":403},null,"562","Station Expense",null,"F106",null,{"$f":"SUM(UAcct562)","v":0},{"$f":"VLOOKUP($F403,FactSum,'COS Factor Table'!F$139,FALSE)*$H403","v":0},{"$f":"VLOOKUP($F403,FactSum,'COS Factor Table'!G$139,FALSE)*$H403","v":0},{"$f":"VLOOKUP($F403,FactSum,'COS Factor Table'!H$139,FALSE)*$H403","v":0},{"$f":"VLOOKUP($F403,FactSum,'COS Factor Table'!I$139,FALSE)*$H403","v":0},{"$f":"VLOOKUP($F403,FactSum,'COS Factor Table'!J$139,FALSE)*$H403","v":0},{"$f":"VLOOKUP($F403,FactSum,'COS Factor Table'!K$139,FALSE)*$H403","v":0},{"$f":"VLOOKUP($F403,FactSum,'COS Factor Table'!L$139,FALSE)*$H403","v":0},{"$f":"VLOOKUP($F403,FactSum,'COS Factor Table'!M$139,FALSE)*$H403","v":0},{"$f":"VLOOKUP($F403,FactSum,'COS Factor Table'!N$139,FALSE)*$H403","v":0},{"$f":"VLOOKUP($F403,FactSum,'COS Factor Table'!O$139,FALSE)*$H403","v":0},{"$f":"VLOOKUP($F403,FactSum,'COS Factor Table'!P$139,FALSE)*$H403","v":0},{"$f":"ROUND(SUM(I403:S403)-H403,0)","v":0}]
[{"$f":"ROW()","v":404}]
[{"$f":"ROW()","v":405},null,"563","Overhead Line Expense",null,"F106",null,{"$f":"SUM(UAcct563)","v":0},{"$f":"VLOOKUP($F405,FactSum,'COS Factor Table'!F$139,FALSE)*$H405","v":0},{"$f":"VLOOKUP($F405,FactSum,'COS Factor Table'!G$139,FALSE)*$H405","v":0},{"$f":"VLOOKUP($F405,FactSum,'COS Factor Table'!H$139,FALSE)*$H405","v":0},{"$f":"VLOOKUP($F405,FactSum,'COS Factor Table'!I$139,FALSE)*$H405","v":0},{"$f":"VLOOKUP($F405,FactSum,'COS Factor Table'!J$139,FALSE)*$H405","v":0},{"$f":"VLOOKUP($F405,FactSum,'COS Factor Table'!K$139,FALSE)*$H405","v":0},{"$f":"VLOOKUP($F405,FactSum,'COS Factor Table'!L$139,FALSE)*$H405","v":0},{"$f":"VLOOKUP($F405,FactSum,'COS Factor Table'!M$139,FALSE)*$H405","v":0},{"$f":"VLOOKUP($F405,FactSum,'COS Factor Table'!N$139,FALSE)*$H405","v":0},{"$f":"VLOOKUP($F405,FactSum,'COS Factor Table'!O$139,FALSE)*$H405","v":0},{"$f":"VLOOKUP($F405,FactSum,'COS Factor Table'!P$139,FALSE)*$H405","v":0},{"$f":"ROUND(SUM(I405:S405)-H405,0)","v":0}]
[{"$f":"ROW()","v":406}]
[{"$f":"ROW()","v":407},null,"564","Underground Line Expense",null,"F106",null,{"$f":"SUM(UAcct564)","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!F$139,FALSE)*$H407","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!G$139,FALSE)*$H407","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!H$139,FALSE)*$H407","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!I$139,FALSE)*$H407","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!J$139,FALSE)*$H407","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!K$139,FALSE)*$H407","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!L$139,FALSE)*$H407","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!M$139,FALSE)*$H407","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!N$139,FALSE)*$H407","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!O$139,FALSE)*$H407","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!P$139,FALSE)*$H407","v":0},{"$f":"ROUND(SUM(I407:S407)-H407,0)","v":0}]
[{"$f":"ROW()","v":408}]
[{"$f":"ROW()","v":409},null,"565","Transm of Electricity by Others",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct565)-H410","v":0},{"$f":"VLOOKUP($F409,FactSum,'COS Factor Table'!F$139,FALSE)*$H409","v":0},{"$f":"VLOOKUP($F409,FactSum,'COS Factor Table'!G$139,FALSE)*$H409","v":0},{"$f":"VLOOKUP($F409,FactSum,'COS Factor Table'!H$139,FALSE)*$H409","v":0},{"$f":"VLOOKUP($F409,FactSum,'COS Factor Table'!I$139,FALSE)*$H409","v":0},{"$f":"VLOOKUP($F409,FactSum,'COS Factor Table'!J$139,FALSE)*$H409","v":0},{"$f":"VLOOKUP($F409,FactSum,'COS Factor Table'!K$139,FALSE)*$H409","v":0},{"$f":"VLOOKUP($F409,FactSum,'COS Factor Table'!L$139,FALSE)*$H409","v":0},{"$f":"VLOOKUP($F409,FactSum,'COS Factor Table'!M$139,FALSE)*$H409","v":0},{"$f":"VLOOKUP($F409,FactSum,'COS Factor Table'!N$139,FALSE)*$H409","v":0},{"$f":"VLOOKUP($F409,FactSum,'COS Factor Table'!O$139,FALSE)*$H409","v":0},{"$f":"VLOOKUP($F409,FactSum,'COS Factor Table'!P$139,FALSE)*$H409","v":0},{"$f":"ROUND(SUM(I409:S409)-H409,0)","v":0}]
[{"$f":"ROW()","v":410},null,null,"Energy",null,"F30",null,{"$f":"SUM(UAcct565Se)","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!F$139,FALSE)*$H410","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!G$139,FALSE)*$H410","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!H$139,FALSE)*$H410","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!I$139,FALSE)*$H410","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!J$139,FALSE)*$H410","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!K$139,FALSE)*$H410","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!L$139,FALSE)*$H410","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!M$139,FALSE)*$H410","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!N$139,FALSE)*$H410","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!O$139,FALSE)*$H410","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!P$139,FALSE)*$H410","v":0},{"$f":"ROUND(SUM(I410:S410)-H410,0)","v":0}]
[{"$f":"ROW()","v":411},null,null,null,null,null,null,{"$f":"SUM(H409:H410)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I411:S411)-H411,0)","v":0}]
[{"$f":"ROW()","v":412}]
[{"$f":"ROW()","v":413},null,"566","Misc. Transmission Expense",null,"F106",null,{"$f":"SUM(UAcct566)","v":0},{"$f":"VLOOKUP($F413,FactSum,'COS Factor Table'!F$139,FALSE)*$H413","v":0},{"$f":"VLOOKUP($F413,FactSum,'COS Factor Table'!G$139,FALSE)*$H413","v":0},{"$f":"VLOOKUP($F413,FactSum,'COS Factor Table'!H$139,FALSE)*$H413","v":0},{"$f":"VLOOKUP($F413,FactSum,'COS Factor Table'!I$139,FALSE)*$H413","v":0},{"$f":"VLOOKUP($F413,FactSum,'COS Factor Table'!J$139,FALSE)*$H413","v":0},{"$f":"VLOOKUP($F413,FactSum,'COS Factor Table'!K$139,FALSE)*$H413","v":0},{"$f":"VLOOKUP($F413,FactSum,'COS Factor Table'!L$139,FALSE)*$H413","v":0},{"$f":"VLOOKUP($F413,FactSum,'COS Factor Table'!M$139,FALSE)*$H413","v":0},{"$f":"VLOOKUP($F413,FactSum,'COS Factor Table'!N$139,FALSE)*$H413","v":0},{"$f":"VLOOKUP($F413,FactSum,'COS Factor Table'!O$139,FALSE)*$H413","v":0},{"$f":"VLOOKUP($F413,FactSum,'COS Factor Table'!P$139,FALSE)*$H413","v":0},{"$f":"ROUND(SUM(I413:S413)-H413,0)","v":0}]
[{"$f":"ROW()","v":414}]
[{"$f":"ROW()","v":415},null,"567","Rents - Transmission",null,"F106",null,{"$f":"SUM(UAcct567)","v":0},{"$f":"VLOOKUP($F415,FactSum,'COS Factor Table'!F$139,FALSE)*$H415","v":0},{"$f":"VLOOKUP($F415,FactSum,'COS Factor Table'!G$139,FALSE)*$H415","v":0},{"$f":"VLOOKUP($F415,FactSum,'COS Factor Table'!H$139,FALSE)*$H415","v":0},{"$f":"VLOOKUP($F415,FactSum,'COS Factor Table'!I$139,FALSE)*$H415","v":0},{"$f":"VLOOKUP($F415,FactSum,'COS Factor Table'!J$139,FALSE)*$H415","v":0},{"$f":"VLOOKUP($F415,FactSum,'COS Factor Table'!K$139,FALSE)*$H415","v":0},{"$f":"VLOOKUP($F415,FactSum,'COS Factor Table'!L$139,FALSE)*$H415","v":0},{"$f":"VLOOKUP($F415,FactSum,'COS Factor Table'!M$139,FALSE)*$H415","v":0},{"$f":"VLOOKUP($F415,FactSum,'COS Factor Table'!N$139,FALSE)*$H415","v":0},{"$f":"VLOOKUP($F415,FactSum,'COS Factor Table'!O$139,FALSE)*$H415","v":0},{"$f":"VLOOKUP($F415,FactSum,'COS Factor Table'!P$139,FALSE)*$H415","v":0},{"$f":"ROUND(SUM(I415:S415)-H415,0)","v":0}]
[{"$f":"ROW()","v":416}]
[{"$f":"ROW()","v":417},null,"568","Maint Supervision & Engineering",null,"F106",null,{"$f":"SUM(UAcct568)","v":0},{"$f":"VLOOKUP($F417,FactSum,'COS Factor Table'!F$139,FALSE)*$H417","v":0},{"$f":"VLOOKUP($F417,FactSum,'COS Factor Table'!G$139,FALSE)*$H417","v":0},{"$f":"VLOOKUP($F417,FactSum,'COS Factor Table'!H$139,FALSE)*$H417","v":0},{"$f":"VLOOKUP($F417,FactSum,'COS Factor Table'!I$139,FALSE)*$H417","v":0},{"$f":"VLOOKUP($F417,FactSum,'COS Factor Table'!J$139,FALSE)*$H417","v":0},{"$f":"VLOOKUP($F417,FactSum,'COS Factor Table'!K$139,FALSE)*$H417","v":0},{"$f":"VLOOKUP($F417,FactSum,'COS Factor Table'!L$139,FALSE)*$H417","v":0},{"$f":"VLOOKUP($F417,FactSum,'COS Factor Table'!M$139,FALSE)*$H417","v":0},{"$f":"VLOOKUP($F417,FactSum,'COS Factor Table'!N$139,FALSE)*$H417","v":0},{"$f":"VLOOKUP($F417,FactSum,'COS Factor Table'!O$139,FALSE)*$H417","v":0},{"$f":"VLOOKUP($F417,FactSum,'COS Factor Table'!P$139,FALSE)*$H417","v":0},{"$f":"ROUND(SUM(I417:S417)-H417,0)","v":0}]
[{"$f":"ROW()","v":418}]
[{"$f":"ROW()","v":419},null,"569","Maintenance of Structures",null,"F106",null,{"$f":"SUM(UAcct569)","v":0},{"$f":"VLOOKUP($F419,FactSum,'COS Factor Table'!F$139,FALSE)*$H419","v":0},{"$f":"VLOOKUP($F419,FactSum,'COS Factor Table'!G$139,FALSE)*$H419","v":0},{"$f":"VLOOKUP($F419,FactSum,'COS Factor Table'!H$139,FALSE)*$H419","v":0},{"$f":"VLOOKUP($F419,FactSum,'COS Factor Table'!I$139,FALSE)*$H419","v":0},{"$f":"VLOOKUP($F419,FactSum,'COS Factor Table'!J$139,FALSE)*$H419","v":0},{"$f":"VLOOKUP($F419,FactSum,'COS Factor Table'!K$139,FALSE)*$H419","v":0},{"$f":"VLOOKUP($F419,FactSum,'COS Factor Table'!L$139,FALSE)*$H419","v":0},{"$f":"VLOOKUP($F419,FactSum,'COS Factor Table'!M$139,FALSE)*$H419","v":0},{"$f":"VLOOKUP($F419,FactSum,'COS Factor Table'!N$139,FALSE)*$H419","v":0},{"$f":"VLOOKUP($F419,FactSum,'COS Factor Table'!O$139,FALSE)*$H419","v":0},{"$f":"VLOOKUP($F419,FactSum,'COS Factor Table'!P$139,FALSE)*$H419","v":0},{"$f":"ROUND(SUM(I419:S419)-H419,0)","v":0}]
[{"$f":"ROW()","v":420}]
[{"$f":"ROW()","v":421},null,"570","Maint of Station Equipment",null,"F106",null,{"$f":"SUM(UAcct570)","v":0},{"$f":"VLOOKUP($F421,FactSum,'COS Factor Table'!F$139,FALSE)*$H421","v":0},{"$f":"VLOOKUP($F421,FactSum,'COS Factor Table'!G$139,FALSE)*$H421","v":0},{"$f":"VLOOKUP($F421,FactSum,'COS Factor Table'!H$139,FALSE)*$H421","v":0},{"$f":"VLOOKUP($F421,FactSum,'COS Factor Table'!I$139,FALSE)*$H421","v":0},{"$f":"VLOOKUP($F421,FactSum,'COS Factor Table'!J$139,FALSE)*$H421","v":0},{"$f":"VLOOKUP($F421,FactSum,'COS Factor Table'!K$139,FALSE)*$H421","v":0},{"$f":"VLOOKUP($F421,FactSum,'COS Factor Table'!L$139,FALSE)*$H421","v":0},{"$f":"VLOOKUP($F421,FactSum,'COS Factor Table'!M$139,FALSE)*$H421","v":0},{"$f":"VLOOKUP($F421,FactSum,'COS Factor Table'!N$139,FALSE)*$H421","v":0},{"$f":"VLOOKUP($F421,FactSum,'COS Factor Table'!O$139,FALSE)*$H421","v":0},{"$f":"VLOOKUP($F421,FactSum,'COS Factor Table'!P$139,FALSE)*$H421","v":0},{"$f":"ROUND(SUM(I421:S421)-H421,0)","v":0}]
[{"$f":"ROW()","v":422}]
[{"$f":"ROW()","v":423},null,"571","Maintenance of Overhead Lines",null,"F106",null,{"$f":"SUM(UAcct571)","v":0},{"$f":"VLOOKUP($F423,FactSum,'COS Factor Table'!F$139,FALSE)*$H423","v":0},{"$f":"VLOOKUP($F423,FactSum,'COS Factor Table'!G$139,FALSE)*$H423","v":0},{"$f":"VLOOKUP($F423,FactSum,'COS Factor Table'!H$139,FALSE)*$H423","v":0},{"$f":"VLOOKUP($F423,FactSum,'COS Factor Table'!I$139,FALSE)*$H423","v":0},{"$f":"VLOOKUP($F423,FactSum,'COS Factor Table'!J$139,FALSE)*$H423","v":0},{"$f":"VLOOKUP($F423,FactSum,'COS Factor Table'!K$139,FALSE)*$H423","v":0},{"$f":"VLOOKUP($F423,FactSum,'COS Factor Table'!L$139,FALSE)*$H423","v":0},{"$f":"VLOOKUP($F423,FactSum,'COS Factor Table'!M$139,FALSE)*$H423","v":0},{"$f":"VLOOKUP($F423,FactSum,'COS Factor Table'!N$139,FALSE)*$H423","v":0},{"$f":"VLOOKUP($F423,FactSum,'COS Factor Table'!O$139,FALSE)*$H423","v":0},{"$f":"VLOOKUP($F423,FactSum,'COS Factor Table'!P$139,FALSE)*$H423","v":0},{"$f":"ROUND(SUM(I423:S423)-H423,0)","v":0}]
[{"$f":"ROW()","v":424}]
[{"$f":"ROW()","v":425},null,"572","Maint of Underground Lines",null,"F106",null,{"$f":"SUM(UAcct572)","v":0},{"$f":"VLOOKUP($F425,FactSum,'COS Factor Table'!F$139,FALSE)*$H425","v":0},{"$f":"VLOOKUP($F425,FactSum,'COS Factor Table'!G$139,FALSE)*$H425","v":0},{"$f":"VLOOKUP($F425,FactSum,'COS Factor Table'!H$139,FALSE)*$H425","v":0},{"$f":"VLOOKUP($F425,FactSum,'COS Factor Table'!I$139,FALSE)*$H425","v":0},{"$f":"VLOOKUP($F425,FactSum,'COS Factor Table'!J$139,FALSE)*$H425","v":0},{"$f":"VLOOKUP($F425,FactSum,'COS Factor Table'!K$139,FALSE)*$H425","v":0},{"$f":"VLOOKUP($F425,FactSum,'COS Factor Table'!L$139,FALSE)*$H425","v":0},{"$f":"VLOOKUP($F425,FactSum,'COS Factor Table'!M$139,FALSE)*$H425","v":0},{"$f":"VLOOKUP($F425,FactSum,'COS Factor Table'!N$139,FALSE)*$H425","v":0},{"$f":"VLOOKUP($F425,FactSum,'COS Factor Table'!O$139,FALSE)*$H425","v":0},{"$f":"VLOOKUP($F425,FactSum,'COS Factor Table'!P$139,FALSE)*$H425","v":0},{"$f":"ROUND(SUM(I425:S425)-H425,0)","v":0}]
[{"$f":"ROW()","v":426}]
[{"$f":"ROW()","v":427},null,"573","Maint of Misc Transmission Plant",null,"F106",null,{"$f":"SUM(UAcct573)","v":0},{"$f":"VLOOKUP($F427,FactSum,'COS Factor Table'!F$139,FALSE)*$H427","v":0},{"$f":"VLOOKUP($F427,FactSum,'COS Factor Table'!G$139,FALSE)*$H427","v":0},{"$f":"VLOOKUP($F427,FactSum,'COS Factor Table'!H$139,FALSE)*$H427","v":0},{"$f":"VLOOKUP($F427,FactSum,'COS Factor Table'!I$139,FALSE)*$H427","v":0},{"$f":"VLOOKUP($F427,FactSum,'COS Factor Table'!J$139,FALSE)*$H427","v":0},{"$f":"VLOOKUP($F427,FactSum,'COS Factor Table'!K$139,FALSE)*$H427","v":0},{"$f":"VLOOKUP($F427,FactSum,'COS Factor Table'!L$139,FALSE)*$H427","v":0},{"$f":"VLOOKUP($F427,FactSum,'COS Factor Table'!M$139,FALSE)*$H427","v":0},{"$f":"VLOOKUP($F427,FactSum,'COS Factor Table'!N$139,FALSE)*$H427","v":0},{"$f":"VLOOKUP($F427,FactSum,'COS Factor Table'!O$139,FALSE)*$H427","v":0},{"$f":"VLOOKUP($F427,FactSum,'COS Factor Table'!P$139,FALSE)*$H427","v":0},{"$f":"ROUND(SUM(I427:S427)-H427,0)","v":0}]
[{"$f":"ROW()","v":428}]
[{"$f":"ROW()","v":429}]
[{"$f":"ROW()","v":430},null,"TOTAL TRANSMISSION EXPENSE",null,null,null,null,{"$f":"SUM(H399:H408)+SUM(H411:H427)","v":0},{"$f":"SUM(I399:I410)+SUM(I413:I427)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I430:S430)-H430,0)","v":0}]
[{"$f":"ROW()","v":431}]
[{"$f":"ROW()","v":432}]
[{"$f":"ROW()","v":433}]
[{"$f":"ROW()","v":434}]
[{"$f":"ROW()","v":435}]
[{"$f":"ROW()","v":436}]
[{"$f":"ROW()","v":437}]
[{"$f":"ROW()","v":438}]
[{"$f":"ROW()","v":439}]
[{"$f":"ROW()","v":440}]
[{"$f":"ROW()","v":441}]
[{"$f":"ROW()","v":442},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"},null,null,null,null,"DISTRIBUTION EXPENSE"]
[{"$f":"ROW()","v":443}]
[{"$f":"ROW()","v":444}]
[{"$f":"ROW()","v":445},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":446},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[{"$f":"ROW()","v":447},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[{"$f":"ROW()","v":448},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"}]
[{"$f":"ROW()","v":449},null,"580","Operation Supervision & Eng",null,"F131",null,{"$f":"SUM(UAcct580)","v":189207.83256807146},{"$f":"VLOOKUP($F449,FactSum,'COS Factor Table'!F$139,FALSE)*$H449","v":105967.73477551075},{"$f":"VLOOKUP($F449,FactSum,'COS Factor Table'!G$139,FALSE)*$H449","v":43524.052261524739},{"$f":"VLOOKUP($F449,FactSum,'COS Factor Table'!H$139,FALSE)*$H449","v":12779.33525201183},{"$f":"VLOOKUP($F449,FactSum,'COS Factor Table'!I$139,FALSE)*$H449","v":5838.4070286754513},{"$f":"VLOOKUP($F449,FactSum,'COS Factor Table'!J$139,FALSE)*$H449","v":632.24232229968777},{"$f":"VLOOKUP($F449,FactSum,'COS Factor Table'!K$139,FALSE)*$H449","v":2446.7540862724559},{"$f":"VLOOKUP($F449,FactSum,'COS Factor Table'!L$139,FALSE)*$H449","v":109.81416181340145},{"$f":"VLOOKUP($F449,FactSum,'COS Factor Table'!M$139,FALSE)*$H449","v":45.426984392271628},{"$f":"VLOOKUP($F449,FactSum,'COS Factor Table'!N$139,FALSE)*$H449","v":17774.495956440122},{"$f":"VLOOKUP($F449,FactSum,'COS Factor Table'!O$139,FALSE)*$H449","v":44.78486956538196},{"$f":"VLOOKUP($F449,FactSum,'COS Factor Table'!P$139,FALSE)*$H449","v":44.78486956538196},{"$f":"ROUND(SUM(I449:S449)-H449,0)","v":0}]
[{"$f":"ROW()","v":450}]
[{"$f":"ROW()","v":451},null,"581","Load Dispatching",null,"F20",null,{"$f":"SUM(UAcct581)","v":0},{"$f":"VLOOKUP($F451,FactSum,'COS Factor Table'!F$139,FALSE)*$H451","v":0},{"$f":"VLOOKUP($F451,FactSum,'COS Factor Table'!G$139,FALSE)*$H451","v":0},{"$f":"VLOOKUP($F451,FactSum,'COS Factor Table'!H$139,FALSE)*$H451","v":0},{"$f":"VLOOKUP($F451,FactSum,'COS Factor Table'!I$139,FALSE)*$H451","v":0},{"$f":"VLOOKUP($F451,FactSum,'COS Factor Table'!J$139,FALSE)*$H451","v":0},{"$f":"VLOOKUP($F451,FactSum,'COS Factor Table'!K$139,FALSE)*$H451","v":0},{"$f":"VLOOKUP($F451,FactSum,'COS Factor Table'!L$139,FALSE)*$H451","v":0},{"$f":"VLOOKUP($F451,FactSum,'COS Factor Table'!M$139,FALSE)*$H451","v":0},{"$f":"VLOOKUP($F451,FactSum,'COS Factor Table'!N$139,FALSE)*$H451","v":0},{"$f":"VLOOKUP($F451,FactSum,'COS Factor Table'!O$139,FALSE)*$H451","v":0},{"$f":"VLOOKUP($F451,FactSum,'COS Factor Table'!P$139,FALSE)*$H451","v":0},{"$f":"ROUND(SUM(I451:S451)-H451,0)","v":0}]
[{"$f":"ROW()","v":452}]
[{"$f":"ROW()","v":453},null,"582","Station Expense",null,"F120",null,{"$f":"SUM(UAcct582)","v":0},{"$f":"VLOOKUP($F453,FactSum,'COS Factor Table'!F$139,FALSE)*$H453","v":0},{"$f":"VLOOKUP($F453,FactSum,'COS Factor Table'!G$139,FALSE)*$H453","v":0},{"$f":"VLOOKUP($F453,FactSum,'COS Factor Table'!H$139,FALSE)*$H453","v":0},{"$f":"VLOOKUP($F453,FactSum,'COS Factor Table'!I$139,FALSE)*$H453","v":0},{"$f":"VLOOKUP($F453,FactSum,'COS Factor Table'!J$139,FALSE)*$H453","v":0},{"$f":"VLOOKUP($F453,FactSum,'COS Factor Table'!K$139,FALSE)*$H453","v":0},{"$f":"VLOOKUP($F453,FactSum,'COS Factor Table'!L$139,FALSE)*$H453","v":0},{"$f":"VLOOKUP($F453,FactSum,'COS Factor Table'!M$139,FALSE)*$H453","v":0},{"$f":"VLOOKUP($F453,FactSum,'COS Factor Table'!N$139,FALSE)*$H453","v":0},{"$f":"VLOOKUP($F453,FactSum,'COS Factor Table'!O$139,FALSE)*$H453","v":0},{"$f":"VLOOKUP($F453,FactSum,'COS Factor Table'!P$139,FALSE)*$H453","v":0},{"$f":"ROUND(SUM(I453:S453)-H453,0)","v":0}]
[{"$f":"ROW()","v":454}]
[{"$f":"ROW()","v":455},null,"583","Overhead Line Expenses",null,"F132",null,{"$f":"SUM(UAcct583)","v":0},{"$f":"VLOOKUP($F455,FactSum,'COS Factor Table'!F$139,FALSE)*$H455","v":0},{"$f":"VLOOKUP($F455,FactSum,'COS Factor Table'!G$139,FALSE)*$H455","v":0},{"$f":"VLOOKUP($F455,FactSum,'COS Factor Table'!H$139,FALSE)*$H455","v":0},{"$f":"VLOOKUP($F455,FactSum,'COS Factor Table'!I$139,FALSE)*$H455","v":0},{"$f":"VLOOKUP($F455,FactSum,'COS Factor Table'!J$139,FALSE)*$H455","v":0},{"$f":"VLOOKUP($F455,FactSum,'COS Factor Table'!K$139,FALSE)*$H455","v":0},{"$f":"VLOOKUP($F455,FactSum,'COS Factor Table'!L$139,FALSE)*$H455","v":0},{"$f":"VLOOKUP($F455,FactSum,'COS Factor Table'!M$139,FALSE)*$H455","v":0},{"$f":"VLOOKUP($F455,FactSum,'COS Factor Table'!N$139,FALSE)*$H455","v":0},{"$f":"VLOOKUP($F455,FactSum,'COS Factor Table'!O$139,FALSE)*$H455","v":0},{"$f":"VLOOKUP($F455,FactSum,'COS Factor Table'!P$139,FALSE)*$H455","v":0},{"$f":"ROUND(SUM(I455:S455)-H455,0)","v":0}]
[{"$f":"ROW()","v":456}]
[{"$f":"ROW()","v":457},null,"584","Underground Line Expense",null,"F133",null,{"$f":"SUM(UAcct584)","v":0},{"$f":"VLOOKUP($F457,FactSum,'COS Factor Table'!F$139,FALSE)*$H457","v":0},{"$f":"VLOOKUP($F457,FactSum,'COS Factor Table'!G$139,FALSE)*$H457","v":0},{"$f":"VLOOKUP($F457,FactSum,'COS Factor Table'!H$139,FALSE)*$H457","v":0},{"$f":"VLOOKUP($F457,FactSum,'COS Factor Table'!I$139,FALSE)*$H457","v":0},{"$f":"VLOOKUP($F457,FactSum,'COS Factor Table'!J$139,FALSE)*$H457","v":0},{"$f":"VLOOKUP($F457,FactSum,'COS Factor Table'!K$139,FALSE)*$H457","v":0},{"$f":"VLOOKUP($F457,FactSum,'COS Factor Table'!L$139,FALSE)*$H457","v":0},{"$f":"VLOOKUP($F457,FactSum,'COS Factor Table'!M$139,FALSE)*$H457","v":0},{"$f":"VLOOKUP($F457,FactSum,'COS Factor Table'!N$139,FALSE)*$H457","v":0},{"$f":"VLOOKUP($F457,FactSum,'COS Factor Table'!O$139,FALSE)*$H457","v":0},{"$f":"VLOOKUP($F457,FactSum,'COS Factor Table'!P$139,FALSE)*$H457","v":0},{"$f":"ROUND(SUM(I457:S457)-H457,0)","v":0}]
[{"$f":"ROW()","v":458}]
[{"$f":"ROW()","v":459},null,"585","Street Lighting & Signal Systems",null,"F130",null,{"$f":"SUM(UAcct585)","v":103720.30603575213},{"$f":"VLOOKUP($F459,FactSum,'COS Factor Table'!F$139,FALSE)*$H459","v":0},{"$f":"VLOOKUP($F459,FactSum,'COS Factor Table'!G$139,FALSE)*$H459","v":0},{"$f":"VLOOKUP($F459,FactSum,'COS Factor Table'!H$139,FALSE)*$H459","v":0},{"$f":"VLOOKUP($F459,FactSum,'COS Factor Table'!I$139,FALSE)*$H459","v":103720.30603575213},{"$f":"VLOOKUP($F459,FactSum,'COS Factor Table'!J$139,FALSE)*$H459","v":0},{"$f":"VLOOKUP($F459,FactSum,'COS Factor Table'!K$139,FALSE)*$H459","v":0},{"$f":"VLOOKUP($F459,FactSum,'COS Factor Table'!L$139,FALSE)*$H459","v":0},{"$f":"VLOOKUP($F459,FactSum,'COS Factor Table'!M$139,FALSE)*$H459","v":0},{"$f":"VLOOKUP($F459,FactSum,'COS Factor Table'!N$139,FALSE)*$H459","v":0},{"$f":"VLOOKUP($F459,FactSum,'COS Factor Table'!O$139,FALSE)*$H459","v":0},{"$f":"VLOOKUP($F459,FactSum,'COS Factor Table'!P$139,FALSE)*$H459","v":0},{"$f":"ROUND(SUM(I459:S459)-H459,0)","v":0}]
[{"$f":"ROW()","v":460}]
[{"$f":"ROW()","v":461},null,"586","Meter Expenses",null,"F127",null,{"$f":"SUM(UAcct586)","v":2002377.5909216045},{"$f":"VLOOKUP($F461,FactSum,'COS Factor Table'!F$139,FALSE)*$H461","v":1385157.9602819686},{"$f":"VLOOKUP($F461,FactSum,'COS Factor Table'!G$139,FALSE)*$H461","v":234038.57013889766},{"$f":"VLOOKUP($F461,FactSum,'COS Factor Table'!H$139,FALSE)*$H461","v":27181.496502171543},{"$f":"VLOOKUP($F461,FactSum,'COS Factor Table'!I$139,FALSE)*$H461","v":0},{"$f":"VLOOKUP($F461,FactSum,'COS Factor Table'!J$139,FALSE)*$H461","v":85079.036222971947},{"$f":"VLOOKUP($F461,FactSum,'COS Factor Table'!K$139,FALSE)*$H461","v":19810.450739652297},{"$f":"VLOOKUP($F461,FactSum,'COS Factor Table'!L$139,FALSE)*$H461","v":4329.0485706674417},{"$f":"VLOOKUP($F461,FactSum,'COS Factor Table'!M$139,FALSE)*$H461","v":1230.1837850036802},{"$f":"VLOOKUP($F461,FactSum,'COS Factor Table'!N$139,FALSE)*$H461","v":233497.70174566068},{"$f":"VLOOKUP($F461,FactSum,'COS Factor Table'!O$139,FALSE)*$H461","v":6026.5714673054053},{"$f":"VLOOKUP($F461,FactSum,'COS Factor Table'!P$139,FALSE)*$H461","v":6026.5714673054053},{"$f":"ROUND(SUM(I461:S461)-H461,0)","v":0}]
[{"$f":"ROW()","v":462}]
[{"$f":"ROW()","v":463},null,"587","Customer Installation Expenses",null,"F20",null,{"$f":"SUM(UAcct587)","v":0},{"$f":"VLOOKUP($F463,FactSum,'COS Factor Table'!F$139,FALSE)*$H463","v":0},{"$f":"VLOOKUP($F463,FactSum,'COS Factor Table'!G$139,FALSE)*$H463","v":0},{"$f":"VLOOKUP($F463,FactSum,'COS Factor Table'!H$139,FALSE)*$H463","v":0},{"$f":"VLOOKUP($F463,FactSum,'COS Factor Table'!I$139,FALSE)*$H463","v":0},{"$f":"VLOOKUP($F463,FactSum,'COS Factor Table'!J$139,FALSE)*$H463","v":0},{"$f":"VLOOKUP($F463,FactSum,'COS Factor Table'!K$139,FALSE)*$H463","v":0},{"$f":"VLOOKUP($F463,FactSum,'COS Factor Table'!L$139,FALSE)*$H463","v":0},{"$f":"VLOOKUP($F463,FactSum,'COS Factor Table'!M$139,FALSE)*$H463","v":0},{"$f":"VLOOKUP($F463,FactSum,'COS Factor Table'!N$139,FALSE)*$H463","v":0},{"$f":"VLOOKUP($F463,FactSum,'COS Factor Table'!O$139,FALSE)*$H463","v":0},{"$f":"VLOOKUP($F463,FactSum,'COS Factor Table'!P$139,FALSE)*$H463","v":0},{"$f":"ROUND(SUM(I463:S463)-H463,0)","v":0}]
[{"$f":"ROW()","v":464}]
[{"$f":"ROW()","v":465},null,"588","Misc. Distribution Expenses",null,"F131",null,{"$f":"SUM(UAcct588)","v":0},{"$f":"VLOOKUP($F465,FactSum,'COS Factor Table'!F$139,FALSE)*$H465","v":0},{"$f":"VLOOKUP($F465,FactSum,'COS Factor Table'!G$139,FALSE)*$H465","v":0},{"$f":"VLOOKUP($F465,FactSum,'COS Factor Table'!H$139,FALSE)*$H465","v":0},{"$f":"VLOOKUP($F465,FactSum,'COS Factor Table'!I$139,FALSE)*$H465","v":0},{"$f":"VLOOKUP($F465,FactSum,'COS Factor Table'!J$139,FALSE)*$H465","v":0},{"$f":"VLOOKUP($F465,FactSum,'COS Factor Table'!K$139,FALSE)*$H465","v":0},{"$f":"VLOOKUP($F465,FactSum,'COS Factor Table'!L$139,FALSE)*$H465","v":0},{"$f":"VLOOKUP($F465,FactSum,'COS Factor Table'!M$139,FALSE)*$H465","v":0},{"$f":"VLOOKUP($F465,FactSum,'COS Factor Table'!N$139,FALSE)*$H465","v":0},{"$f":"VLOOKUP($F465,FactSum,'COS Factor Table'!O$139,FALSE)*$H465","v":0},{"$f":"VLOOKUP($F465,FactSum,'COS Factor Table'!P$139,FALSE)*$H465","v":0},{"$f":"ROUND(SUM(I465:S465)-H465,0)","v":0}]
[{"$f":"ROW()","v":466}]
[{"$f":"ROW()","v":467},null,"589","Rents",null,"F131",null,{"$f":"SUM(UAcct589)","v":0},{"$f":"VLOOKUP($F467,FactSum,'COS Factor Table'!F$139,FALSE)*$H467","v":0},{"$f":"VLOOKUP($F467,FactSum,'COS Factor Table'!G$139,FALSE)*$H467","v":0},{"$f":"VLOOKUP($F467,FactSum,'COS Factor Table'!H$139,FALSE)*$H467","v":0},{"$f":"VLOOKUP($F467,FactSum,'COS Factor Table'!I$139,FALSE)*$H467","v":0},{"$f":"VLOOKUP($F467,FactSum,'COS Factor Table'!J$139,FALSE)*$H467","v":0},{"$f":"VLOOKUP($F467,FactSum,'COS Factor Table'!K$139,FALSE)*$H467","v":0},{"$f":"VLOOKUP($F467,FactSum,'COS Factor Table'!L$139,FALSE)*$H467","v":0},{"$f":"VLOOKUP($F467,FactSum,'COS Factor Table'!M$139,FALSE)*$H467","v":0},{"$f":"VLOOKUP($F467,FactSum,'COS Factor Table'!N$139,FALSE)*$H467","v":0},{"$f":"VLOOKUP($F467,FactSum,'COS Factor Table'!O$139,FALSE)*$H467","v":0},{"$f":"VLOOKUP($F467,FactSum,'COS Factor Table'!P$139,FALSE)*$H467","v":0},{"$f":"ROUND(SUM(I467:S467)-H467,0)","v":0}]
[{"$f":"ROW()","v":468}]
[{"$f":"ROW()","v":469},null,"590","Maint Supervision & Engineering",null,"F131",null,{"$f":"SUM(UAcct590)","v":73245.937185524352},{"$f":"VLOOKUP($F469,FactSum,'COS Factor Table'!F$139,FALSE)*$H469","v":41022.118057754982},{"$f":"VLOOKUP($F469,FactSum,'COS Factor Table'!G$139,FALSE)*$H469","v":16848.985344516248},{"$f":"VLOOKUP($F469,FactSum,'COS Factor Table'!H$139,FALSE)*$H469","v":4947.1228248696179},{"$f":"VLOOKUP($F469,FactSum,'COS Factor Table'!I$139,FALSE)*$H469","v":2260.1579896647972},{"$f":"VLOOKUP($F469,FactSum,'COS Factor Table'!J$139,FALSE)*$H469","v":244.7529829851641},{"$f":"VLOOKUP($F469,FactSum,'COS Factor Table'!K$139,FALSE)*$H469","v":947.18486903580515},{"$f":"VLOOKUP($F469,FactSum,'COS Factor Table'!L$139,FALSE)*$H469","v":42.511142848019333},{"$f":"VLOOKUP($F469,FactSum,'COS Factor Table'!M$139,FALSE)*$H469","v":17.585646429975576},{"$f":"VLOOKUP($F469,FactSum,'COS Factor Table'!N$139,FALSE)*$H469","v":6880.8441841929589},{"$f":"VLOOKUP($F469,FactSum,'COS Factor Table'!O$139,FALSE)*$H469","v":17.337071613394802},{"$f":"VLOOKUP($F469,FactSum,'COS Factor Table'!P$139,FALSE)*$H469","v":17.337071613394802},{"$f":"ROUND(SUM(I469:S469)-H469,0)","v":0}]
[{"$f":"ROW()","v":470}]
[{"$f":"ROW()","v":471},null,"591","Maintenance of Structures",null,"F119",null,{"$f":"SUM(UAcct591)","v":0},{"$f":"VLOOKUP($F471,FactSum,'COS Factor Table'!F$139,FALSE)*$H471","v":0},{"$f":"VLOOKUP($F471,FactSum,'COS Factor Table'!G$139,FALSE)*$H471","v":0},{"$f":"VLOOKUP($F471,FactSum,'COS Factor Table'!H$139,FALSE)*$H471","v":0},{"$f":"VLOOKUP($F471,FactSum,'COS Factor Table'!I$139,FALSE)*$H471","v":0},{"$f":"VLOOKUP($F471,FactSum,'COS Factor Table'!J$139,FALSE)*$H471","v":0},{"$f":"VLOOKUP($F471,FactSum,'COS Factor Table'!K$139,FALSE)*$H471","v":0},{"$f":"VLOOKUP($F471,FactSum,'COS Factor Table'!L$139,FALSE)*$H471","v":0},{"$f":"VLOOKUP($F471,FactSum,'COS Factor Table'!M$139,FALSE)*$H471","v":0},{"$f":"VLOOKUP($F471,FactSum,'COS Factor Table'!N$139,FALSE)*$H471","v":0},{"$f":"VLOOKUP($F471,FactSum,'COS Factor Table'!O$139,FALSE)*$H471","v":0},{"$f":"VLOOKUP($F471,FactSum,'COS Factor Table'!P$139,FALSE)*$H471","v":0},{"$f":"ROUND(SUM(I471:S471)-H471,0)","v":0}]
[{"$f":"ROW()","v":472}]
[{"$f":"ROW()","v":473},null,"592","Maint of Station Equipment",null,"F120",null,{"$f":"SUM(UAcct592)","v":0},{"$f":"VLOOKUP($F473,FactSum,'COS Factor Table'!F$139,FALSE)*$H473","v":0},{"$f":"VLOOKUP($F473,FactSum,'COS Factor Table'!G$139,FALSE)*$H473","v":0},{"$f":"VLOOKUP($F473,FactSum,'COS Factor Table'!H$139,FALSE)*$H473","v":0},{"$f":"VLOOKUP($F473,FactSum,'COS Factor Table'!I$139,FALSE)*$H473","v":0},{"$f":"VLOOKUP($F473,FactSum,'COS Factor Table'!J$139,FALSE)*$H473","v":0},{"$f":"VLOOKUP($F473,FactSum,'COS Factor Table'!K$139,FALSE)*$H473","v":0},{"$f":"VLOOKUP($F473,FactSum,'COS Factor Table'!L$139,FALSE)*$H473","v":0},{"$f":"VLOOKUP($F473,FactSum,'COS Factor Table'!M$139,FALSE)*$H473","v":0},{"$f":"VLOOKUP($F473,FactSum,'COS Factor Table'!N$139,FALSE)*$H473","v":0},{"$f":"VLOOKUP($F473,FactSum,'COS Factor Table'!O$139,FALSE)*$H473","v":0},{"$f":"VLOOKUP($F473,FactSum,'COS Factor Table'!P$139,FALSE)*$H473","v":0},{"$f":"ROUND(SUM(I473:S473)-H473,0)","v":0}]
[{"$f":"ROW()","v":474}]
[{"$f":"ROW()","v":475},null,"593","Maintenance of Overhead Lines",null,"F134",null,{"$f":"SUM(UAcct593)","v":0},{"$f":"VLOOKUP($F475,FactSum,'COS Factor Table'!F$139,FALSE)*$H475","v":0},{"$f":"VLOOKUP($F475,FactSum,'COS Factor Table'!G$139,FALSE)*$H475","v":0},{"$f":"VLOOKUP($F475,FactSum,'COS Factor Table'!H$139,FALSE)*$H475","v":0},{"$f":"VLOOKUP($F475,FactSum,'COS Factor Table'!I$139,FALSE)*$H475","v":0},{"$f":"VLOOKUP($F475,FactSum,'COS Factor Table'!J$139,FALSE)*$H475","v":0},{"$f":"VLOOKUP($F475,FactSum,'COS Factor Table'!K$139,FALSE)*$H475","v":0},{"$f":"VLOOKUP($F475,FactSum,'COS Factor Table'!L$139,FALSE)*$H475","v":0},{"$f":"VLOOKUP($F475,FactSum,'COS Factor Table'!M$139,FALSE)*$H475","v":0},{"$f":"VLOOKUP($F475,FactSum,'COS Factor Table'!N$139,FALSE)*$H475","v":0},{"$f":"VLOOKUP($F475,FactSum,'COS Factor Table'!O$139,FALSE)*$H475","v":0},{"$f":"VLOOKUP($F475,FactSum,'COS Factor Table'!P$139,FALSE)*$H475","v":0},{"$f":"ROUND(SUM(I475:S475)-H475,0)","v":0}]
[{"$f":"ROW()","v":476}]
[{"$f":"ROW()","v":477},null,"594","Maint of Underground Lines",null,"F135",null,{"$f":"SUM(UAcct594)","v":0},{"$f":"VLOOKUP($F477,FactSum,'COS Factor Table'!F$139,FALSE)*$H477","v":0},{"$f":"VLOOKUP($F477,FactSum,'COS Factor Table'!G$139,FALSE)*$H477","v":0},{"$f":"VLOOKUP($F477,FactSum,'COS Factor Table'!H$139,FALSE)*$H477","v":0},{"$f":"VLOOKUP($F477,FactSum,'COS Factor Table'!I$139,FALSE)*$H477","v":0},{"$f":"VLOOKUP($F477,FactSum,'COS Factor Table'!J$139,FALSE)*$H477","v":0},{"$f":"VLOOKUP($F477,FactSum,'COS Factor Table'!K$139,FALSE)*$H477","v":0},{"$f":"VLOOKUP($F477,FactSum,'COS Factor Table'!L$139,FALSE)*$H477","v":0},{"$f":"VLOOKUP($F477,FactSum,'COS Factor Table'!M$139,FALSE)*$H477","v":0},{"$f":"VLOOKUP($F477,FactSum,'COS Factor Table'!N$139,FALSE)*$H477","v":0},{"$f":"VLOOKUP($F477,FactSum,'COS Factor Table'!O$139,FALSE)*$H477","v":0},{"$f":"VLOOKUP($F477,FactSum,'COS Factor Table'!P$139,FALSE)*$H477","v":0},{"$f":"ROUND(SUM(I477:S477)-H477,0)","v":0}]
[{"$f":"ROW()","v":478}]
[{"$f":"ROW()","v":479},null,"595","Maint of Line Transformers",null,"F125",null,{"$f":"SUM(UAcct595)","v":0},{"$f":"VLOOKUP($F479,FactSum,'COS Factor Table'!F$139,FALSE)*$H479","v":0},{"$f":"VLOOKUP($F479,FactSum,'COS Factor Table'!G$139,FALSE)*$H479","v":0},{"$f":"VLOOKUP($F479,FactSum,'COS Factor Table'!H$139,FALSE)*$H479","v":0},{"$f":"VLOOKUP($F479,FactSum,'COS Factor Table'!I$139,FALSE)*$H479","v":0},{"$f":"VLOOKUP($F479,FactSum,'COS Factor Table'!J$139,FALSE)*$H479","v":0},{"$f":"VLOOKUP($F479,FactSum,'COS Factor Table'!K$139,FALSE)*$H479","v":0},{"$f":"VLOOKUP($F479,FactSum,'COS Factor Table'!L$139,FALSE)*$H479","v":0},{"$f":"VLOOKUP($F479,FactSum,'COS Factor Table'!M$139,FALSE)*$H479","v":0},{"$f":"VLOOKUP($F479,FactSum,'COS Factor Table'!N$139,FALSE)*$H479","v":0},{"$f":"VLOOKUP($F479,FactSum,'COS Factor Table'!O$139,FALSE)*$H479","v":0},{"$f":"VLOOKUP($F479,FactSum,'COS Factor Table'!P$139,FALSE)*$H479","v":0},{"$f":"ROUND(SUM(I479:S479)-H479,0)","v":0}]
[{"$f":"ROW()","v":480}]
[{"$f":"ROW()","v":481},null,"596","Maint of Street Lighting & Signals",null,"F130",null,{"$f":"SUM(UAcct596)","v":0},{"$f":"VLOOKUP($F481,FactSum,'COS Factor Table'!F$139,FALSE)*$H481","v":0},{"$f":"VLOOKUP($F481,FactSum,'COS Factor Table'!G$139,FALSE)*$H481","v":0},{"$f":"VLOOKUP($F481,FactSum,'COS Factor Table'!H$139,FALSE)*$H481","v":0},{"$f":"VLOOKUP($F481,FactSum,'COS Factor Table'!I$139,FALSE)*$H481","v":0},{"$f":"VLOOKUP($F481,FactSum,'COS Factor Table'!J$139,FALSE)*$H481","v":0},{"$f":"VLOOKUP($F481,FactSum,'COS Factor Table'!K$139,FALSE)*$H481","v":0},{"$f":"VLOOKUP($F481,FactSum,'COS Factor Table'!L$139,FALSE)*$H481","v":0},{"$f":"VLOOKUP($F481,FactSum,'COS Factor Table'!M$139,FALSE)*$H481","v":0},{"$f":"VLOOKUP($F481,FactSum,'COS Factor Table'!N$139,FALSE)*$H481","v":0},{"$f":"VLOOKUP($F481,FactSum,'COS Factor Table'!O$139,FALSE)*$H481","v":0},{"$f":"VLOOKUP($F481,FactSum,'COS Factor Table'!P$139,FALSE)*$H481","v":0},{"$f":"ROUND(SUM(I481:S481)-H481,0)","v":0}]
[{"$f":"ROW()","v":482}]
[{"$f":"ROW()","v":483},null,"597","Maintenance of Meters",null,"F127",null,{"$f":"SUM(UAcct597)","v":3527436.521816934},{"$f":"VLOOKUP($F483,FactSum,'COS Factor Table'!F$139,FALSE)*$H483","v":2440127.5762056615},{"$f":"VLOOKUP($F483,FactSum,'COS Factor Table'!G$139,FALSE)*$H483","v":412287.97383903764},{"$f":"VLOOKUP($F483,FactSum,'COS Factor Table'!H$139,FALSE)*$H483","v":47883.577959574257},{"$f":"VLOOKUP($F483,FactSum,'COS Factor Table'!I$139,FALSE)*$H483","v":0},{"$f":"VLOOKUP($F483,FactSum,'COS Factor Table'!J$139,FALSE)*$H483","v":149877.27638110929},{"$f":"VLOOKUP($F483,FactSum,'COS Factor Table'!K$139,FALSE)*$H483","v":34898.566468945617},{"$f":"VLOOKUP($F483,FactSum,'COS Factor Table'!L$139,FALSE)*$H483","v":7626.1560767184928},{"$f":"VLOOKUP($F483,FactSum,'COS Factor Table'!M$139,FALSE)*$H483","v":2167.1213418702632},{"$f":"VLOOKUP($F483,FactSum,'COS Factor Table'!N$139,FALSE)*$H483","v":411335.16706950002},{"$f":"VLOOKUP($F483,FactSum,'COS Factor Table'!O$139,FALSE)*$H483","v":10616.553237258659},{"$f":"VLOOKUP($F483,FactSum,'COS Factor Table'!P$139,FALSE)*$H483","v":10616.553237258659},{"$f":"ROUND(SUM(I483:S483)-H483,0)","v":0}]
[{"$f":"ROW()","v":484}]
[{"$f":"ROW()","v":485},null,"598","Maint of Misc. Distribution Plant",null,"F131",null,{"$f":"SUM(UAcct598)","v":0},{"$f":"VLOOKUP($F485,FactSum,'COS Factor Table'!F$139,FALSE)*$H485","v":0},{"$f":"VLOOKUP($F485,FactSum,'COS Factor Table'!G$139,FALSE)*$H485","v":0},{"$f":"VLOOKUP($F485,FactSum,'COS Factor Table'!H$139,FALSE)*$H485","v":0},{"$f":"VLOOKUP($F485,FactSum,'COS Factor Table'!I$139,FALSE)*$H485","v":0},{"$f":"VLOOKUP($F485,FactSum,'COS Factor Table'!J$139,FALSE)*$H485","v":0},{"$f":"VLOOKUP($F485,FactSum,'COS Factor Table'!K$139,FALSE)*$H485","v":0},{"$f":"VLOOKUP($F485,FactSum,'COS Factor Table'!L$139,FALSE)*$H485","v":0},{"$f":"VLOOKUP($F485,FactSum,'COS Factor Table'!M$139,FALSE)*$H485","v":0},{"$f":"VLOOKUP($F485,FactSum,'COS Factor Table'!N$139,FALSE)*$H485","v":0},{"$f":"VLOOKUP($F485,FactSum,'COS Factor Table'!O$139,FALSE)*$H485","v":0},{"$f":"VLOOKUP($F485,FactSum,'COS Factor Table'!P$139,FALSE)*$H485","v":0},{"$f":"ROUND(SUM(I485:S485)-H485,0)","v":0}]
[{"$f":"ROW()","v":486}]
[{"$f":"ROW()","v":487},null,"TOTAL DISTRIBUTION EXPENSE",null,null,null,null,{"$f":"SUM(H449:H485)","v":5895988.1885278868},3972275.389320896,706699.58158397628,92791.532538627245,111818.87105409239,235833.30790936609,58102.956163906172,12107.529952047356,3460.3177576961907,669488.20895579376,16705.246645742842,16705.246645742842,{"$f":"ROUND(SUM(I487:S487)-H487,0)","v":0}]
[{"$f":"ROW()","v":488}]
[{"$f":"ROW()","v":489}]
[{"$f":"ROW()","v":490},null,null,null,null,null,null,"CUSTOMER ACCOUNTS EXPENSE"]
[{"$f":"ROW()","v":491}]
[{"$f":"ROW()","v":492}]
[{"$f":"ROW()","v":493},null,"901","Supervision",null,"F136",null,{"$f":"SUM(UAcct901)","v":0},{"$f":"VLOOKUP($F493,FactSum,'COS Factor Table'!F$139,FALSE)*$H493","v":0},{"$f":"VLOOKUP($F493,FactSum,'COS Factor Table'!G$139,FALSE)*$H493","v":0},{"$f":"VLOOKUP($F493,FactSum,'COS Factor Table'!H$139,FALSE)*$H493","v":0},{"$f":"VLOOKUP($F493,FactSum,'COS Factor Table'!I$139,FALSE)*$H493","v":0},{"$f":"VLOOKUP($F493,FactSum,'COS Factor Table'!J$139,FALSE)*$H493","v":0},{"$f":"VLOOKUP($F493,FactSum,'COS Factor Table'!K$139,FALSE)*$H493","v":0},{"$f":"VLOOKUP($F493,FactSum,'COS Factor Table'!L$139,FALSE)*$H493","v":0},{"$f":"VLOOKUP($F493,FactSum,'COS Factor Table'!M$139,FALSE)*$H493","v":0},{"$f":"VLOOKUP($F493,FactSum,'COS Factor Table'!N$139,FALSE)*$H493","v":0},{"$f":"VLOOKUP($F493,FactSum,'COS Factor Table'!O$139,FALSE)*$H493","v":0},{"$f":"VLOOKUP($F493,FactSum,'COS Factor Table'!P$139,FALSE)*$H493","v":0},{"$f":"ROUND(SUM(I493:S493)-H493,0)","v":0}]
[{"$f":"ROW()","v":494}]
[{"$f":"ROW()","v":495},null,"902","Meter Reading Expense",null,"F47",null,{"$f":"SUM(UAcct902)","v":0},{"$f":"VLOOKUP($F495,FactSum,'COS Factor Table'!F$139,FALSE)*$H495","v":0},{"$f":"VLOOKUP($F495,FactSum,'COS Factor Table'!G$139,FALSE)*$H495","v":0},{"$f":"VLOOKUP($F495,FactSum,'COS Factor Table'!H$139,FALSE)*$H495","v":0},{"$f":"VLOOKUP($F495,FactSum,'COS Factor Table'!I$139,FALSE)*$H495","v":0},{"$f":"VLOOKUP($F495,FactSum,'COS Factor Table'!J$139,FALSE)*$H495","v":0},{"$f":"VLOOKUP($F495,FactSum,'COS Factor Table'!K$139,FALSE)*$H495","v":0},{"$f":"VLOOKUP($F495,FactSum,'COS Factor Table'!L$139,FALSE)*$H495","v":0},{"$f":"VLOOKUP($F495,FactSum,'COS Factor Table'!M$139,FALSE)*$H495","v":0},{"$f":"VLOOKUP($F495,FactSum,'COS Factor Table'!N$139,FALSE)*$H495","v":0},{"$f":"VLOOKUP($F495,FactSum,'COS Factor Table'!O$139,FALSE)*$H495","v":0},{"$f":"VLOOKUP($F495,FactSum,'COS Factor Table'!P$139,FALSE)*$H495","v":0},{"$f":"ROUND(SUM(I495:S495)-H495,0)","v":0}]
[{"$f":"ROW()","v":496}]
[{"$f":"ROW()","v":497},null,"903","Customer Receipts & Collections",null,"F48",null,{"$f":"SUM(UAcct903)","v":0},{"$f":"VLOOKUP($F497,FactSum,'COS Factor Table'!F$139,FALSE)*$H497","v":0},{"$f":"VLOOKUP($F497,FactSum,'COS Factor Table'!G$139,FALSE)*$H497","v":0},{"$f":"VLOOKUP($F497,FactSum,'COS Factor Table'!H$139,FALSE)*$H497","v":0},{"$f":"VLOOKUP($F497,FactSum,'COS Factor Table'!I$139,FALSE)*$H497","v":0},{"$f":"VLOOKUP($F497,FactSum,'COS Factor Table'!J$139,FALSE)*$H497","v":0},{"$f":"VLOOKUP($F497,FactSum,'COS Factor Table'!K$139,FALSE)*$H497","v":0},{"$f":"VLOOKUP($F497,FactSum,'COS Factor Table'!L$139,FALSE)*$H497","v":0},{"$f":"VLOOKUP($F497,FactSum,'COS Factor Table'!M$139,FALSE)*$H497","v":0},{"$f":"VLOOKUP($F497,FactSum,'COS Factor Table'!N$139,FALSE)*$H497","v":0},{"$f":"VLOOKUP($F497,FactSum,'COS Factor Table'!O$139,FALSE)*$H497","v":0},{"$f":"VLOOKUP($F497,FactSum,'COS Factor Table'!P$139,FALSE)*$H497","v":0},{"$f":"ROUND(SUM(I497:S497)-H497,0)","v":0}]
[{"$f":"ROW()","v":498}]
[{"$f":"ROW()","v":499},null,"904","Uncollectible Accounts",null,"F80",null,{"$f":"SUM(UAcct904)","v":0},{"$f":"VLOOKUP($F499,FactSum,'COS Factor Table'!F$139,FALSE)*$H499","v":0},{"$f":"VLOOKUP($F499,FactSum,'COS Factor Table'!G$139,FALSE)*$H499","v":0},{"$f":"VLOOKUP($F499,FactSum,'COS Factor Table'!H$139,FALSE)*$H499","v":0},{"$f":"VLOOKUP($F499,FactSum,'COS Factor Table'!I$139,FALSE)*$H499","v":0},{"$f":"VLOOKUP($F499,FactSum,'COS Factor Table'!J$139,FALSE)*$H499","v":0},{"$f":"VLOOKUP($F499,FactSum,'COS Factor Table'!K$139,FALSE)*$H499","v":0},{"$f":"VLOOKUP($F499,FactSum,'COS Factor Table'!L$139,FALSE)*$H499","v":0},{"$f":"VLOOKUP($F499,FactSum,'COS Factor Table'!M$139,FALSE)*$H499","v":0},{"$f":"VLOOKUP($F499,FactSum,'COS Factor Table'!N$139,FALSE)*$H499","v":0},{"$f":"VLOOKUP($F499,FactSum,'COS Factor Table'!O$139,FALSE)*$H499","v":0},{"$f":"VLOOKUP($F499,FactSum,'COS Factor Table'!P$139,FALSE)*$H499","v":0},{"$f":"ROUND(SUM(I499:S499)-H499,0)","v":0}]
[{"$f":"ROW()","v":500}]
[{"$f":"ROW()","v":501},null,"905","Misc. Customer Accounts Exp",null,"F136",null,{"$f":"SUM(UAcct905)","v":0},{"$f":"VLOOKUP($F501,FactSum,'COS Factor Table'!F$139,FALSE)*$H501","v":0},{"$f":"VLOOKUP($F501,FactSum,'COS Factor Table'!G$139,FALSE)*$H501","v":0},{"$f":"VLOOKUP($F501,FactSum,'COS Factor Table'!H$139,FALSE)*$H501","v":0},{"$f":"VLOOKUP($F501,FactSum,'COS Factor Table'!I$139,FALSE)*$H501","v":0},{"$f":"VLOOKUP($F501,FactSum,'COS Factor Table'!J$139,FALSE)*$H501","v":0},{"$f":"VLOOKUP($F501,FactSum,'COS Factor Table'!K$139,FALSE)*$H501","v":0},{"$f":"VLOOKUP($F501,FactSum,'COS Factor Table'!L$139,FALSE)*$H501","v":0},{"$f":"VLOOKUP($F501,FactSum,'COS Factor Table'!M$139,FALSE)*$H501","v":0},{"$f":"VLOOKUP($F501,FactSum,'COS Factor Table'!N$139,FALSE)*$H501","v":0},{"$f":"VLOOKUP($F501,FactSum,'COS Factor Table'!O$139,FALSE)*$H501","v":0},{"$f":"VLOOKUP($F501,FactSum,'COS Factor Table'!P$139,FALSE)*$H501","v":0},{"$f":"ROUND(SUM(I501:S501)-H501,0)","v":0}]
[{"$f":"ROW()","v":502}]
[{"$f":"ROW()","v":503},null,"TOTAL CUSTOMER ACCOUNTS EXPENSE",null,null,null,null,{"$f":"SUM(H493:H501)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I503:S503)-H503,0)","v":0}]
[{"$f":"ROW()","v":504}]
[{"$f":"ROW()","v":505},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"},null,null,null,null,"CUSTOMER SERVICE EXPENSE"]
[{"$f":"ROW()","v":506}]
[{"$f":"ROW()","v":507},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":508},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[{"$f":"ROW()","v":509},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[{"$f":"ROW()","v":510},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"}]
[{"$f":"ROW()","v":511},null,"907","Supervision",null,"F40",null,{"$f":"SUM(UAcct907)","v":0},{"$f":"VLOOKUP($F511,FactSum,'COS Factor Table'!F$139,FALSE)*$H511","v":0},{"$f":"VLOOKUP($F511,FactSum,'COS Factor Table'!G$139,FALSE)*$H511","v":0},{"$f":"VLOOKUP($F511,FactSum,'COS Factor Table'!H$139,FALSE)*$H511","v":0},{"$f":"VLOOKUP($F511,FactSum,'COS Factor Table'!I$139,FALSE)*$H511","v":0},{"$f":"VLOOKUP($F511,FactSum,'COS Factor Table'!J$139,FALSE)*$H511","v":0},{"$f":"VLOOKUP($F511,FactSum,'COS Factor Table'!K$139,FALSE)*$H511","v":0},{"$f":"VLOOKUP($F511,FactSum,'COS Factor Table'!L$139,FALSE)*$H511","v":0},{"$f":"VLOOKUP($F511,FactSum,'COS Factor Table'!M$139,FALSE)*$H511","v":0},{"$f":"VLOOKUP($F511,FactSum,'COS Factor Table'!N$139,FALSE)*$H511","v":0},{"$f":"VLOOKUP($F511,FactSum,'COS Factor Table'!O$139,FALSE)*$H511","v":0},{"$f":"VLOOKUP($F511,FactSum,'COS Factor Table'!P$139,FALSE)*$H511","v":0},{"$f":"ROUND(SUM(I511:S511)-H511,0)","v":0}]
[{"$f":"ROW()","v":512}]
[{"$f":"ROW()","v":513},null,"908","Customer Assistance",null,"F40",null,{"$f":"SUM(UAcct908)","v":0},{"$f":"VLOOKUP($F513,FactSum,'COS Factor Table'!F$139,FALSE)*$H513","v":0},{"$f":"VLOOKUP($F513,FactSum,'COS Factor Table'!G$139,FALSE)*$H513","v":0},{"$f":"VLOOKUP($F513,FactSum,'COS Factor Table'!H$139,FALSE)*$H513","v":0},{"$f":"VLOOKUP($F513,FactSum,'COS Factor Table'!I$139,FALSE)*$H513","v":0},{"$f":"VLOOKUP($F513,FactSum,'COS Factor Table'!J$139,FALSE)*$H513","v":0},{"$f":"VLOOKUP($F513,FactSum,'COS Factor Table'!K$139,FALSE)*$H513","v":0},{"$f":"VLOOKUP($F513,FactSum,'COS Factor Table'!L$139,FALSE)*$H513","v":0},{"$f":"VLOOKUP($F513,FactSum,'COS Factor Table'!M$139,FALSE)*$H513","v":0},{"$f":"VLOOKUP($F513,FactSum,'COS Factor Table'!N$139,FALSE)*$H513","v":0},{"$f":"VLOOKUP($F513,FactSum,'COS Factor Table'!O$139,FALSE)*$H513","v":0},{"$f":"VLOOKUP($F513,FactSum,'COS Factor Table'!P$139,FALSE)*$H513","v":0},{"$f":"ROUND(SUM(I513:S513)-H513,0)","v":0}]
[{"$f":"ROW()","v":514}]
[{"$f":"ROW()","v":515},null,"909","Informational & Instructional Adv",null,"F40",null,{"$f":"SUM(UAcct909)","v":0},{"$f":"VLOOKUP($F515,FactSum,'COS Factor Table'!F$139,FALSE)*$H515","v":0},{"$f":"VLOOKUP($F515,FactSum,'COS Factor Table'!G$139,FALSE)*$H515","v":0},{"$f":"VLOOKUP($F515,FactSum,'COS Factor Table'!H$139,FALSE)*$H515","v":0},{"$f":"VLOOKUP($F515,FactSum,'COS Factor Table'!I$139,FALSE)*$H515","v":0},{"$f":"VLOOKUP($F515,FactSum,'COS Factor Table'!J$139,FALSE)*$H515","v":0},{"$f":"VLOOKUP($F515,FactSum,'COS Factor Table'!K$139,FALSE)*$H515","v":0},{"$f":"VLOOKUP($F515,FactSum,'COS Factor Table'!L$139,FALSE)*$H515","v":0},{"$f":"VLOOKUP($F515,FactSum,'COS Factor Table'!M$139,FALSE)*$H515","v":0},{"$f":"VLOOKUP($F515,FactSum,'COS Factor Table'!N$139,FALSE)*$H515","v":0},{"$f":"VLOOKUP($F515,FactSum,'COS Factor Table'!O$139,FALSE)*$H515","v":0},{"$f":"VLOOKUP($F515,FactSum,'COS Factor Table'!P$139,FALSE)*$H515","v":0},{"$f":"ROUND(SUM(I515:S515)-H515,0)","v":0}]
[{"$f":"ROW()","v":516}]
[{"$f":"ROW()","v":517},null,"910","Misc. Customer Service",null,"F40",null,{"$f":"SUM(UAcct910)","v":0},{"$f":"VLOOKUP($F517,FactSum,'COS Factor Table'!F$139,FALSE)*$H517","v":0},{"$f":"VLOOKUP($F517,FactSum,'COS Factor Table'!G$139,FALSE)*$H517","v":0},{"$f":"VLOOKUP($F517,FactSum,'COS Factor Table'!H$139,FALSE)*$H517","v":0},{"$f":"VLOOKUP($F517,FactSum,'COS Factor Table'!I$139,FALSE)*$H517","v":0},{"$f":"VLOOKUP($F517,FactSum,'COS Factor Table'!J$139,FALSE)*$H517","v":0},{"$f":"VLOOKUP($F517,FactSum,'COS Factor Table'!K$139,FALSE)*$H517","v":0},{"$f":"VLOOKUP($F517,FactSum,'COS Factor Table'!L$139,FALSE)*$H517","v":0},{"$f":"VLOOKUP($F517,FactSum,'COS Factor Table'!M$139,FALSE)*$H517","v":0},{"$f":"VLOOKUP($F517,FactSum,'COS Factor Table'!N$139,FALSE)*$H517","v":0},{"$f":"VLOOKUP($F517,FactSum,'COS Factor Table'!O$139,FALSE)*$H517","v":0},{"$f":"VLOOKUP($F517,FactSum,'COS Factor Table'!P$139,FALSE)*$H517","v":0},{"$f":"ROUND(SUM(I517:S517)-H517,0)","v":0}]
[{"$f":"ROW()","v":518}]
[{"$f":"ROW()","v":519},null,"TOTAL CUSTOMER SERVICE EXPENSE",null,null,null,null,{"$f":"SUM(H511:H517)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I519:S519)-H519,0)","v":0}]
[{"$f":"ROW()","v":520}]
[{"$f":"ROW()","v":521}]
[{"$f":"ROW()","v":522},null,null,null,null,null,null,"SALES EXPENSE"]
[{"$f":"ROW()","v":523}]
[{"$f":"ROW()","v":524}]
[{"$f":"ROW()","v":525},null,"911","Supervision",null,"F40",null,{"$f":"SUM(UAcct911)","v":0},{"$f":"VLOOKUP($F525,FactSum,'COS Factor Table'!F$139,FALSE)*$H525","v":0},{"$f":"VLOOKUP($F525,FactSum,'COS Factor Table'!G$139,FALSE)*$H525","v":0},{"$f":"VLOOKUP($F525,FactSum,'COS Factor Table'!H$139,FALSE)*$H525","v":0},{"$f":"VLOOKUP($F525,FactSum,'COS Factor Table'!I$139,FALSE)*$H525","v":0},{"$f":"VLOOKUP($F525,FactSum,'COS Factor Table'!J$139,FALSE)*$H525","v":0},{"$f":"VLOOKUP($F525,FactSum,'COS Factor Table'!K$139,FALSE)*$H525","v":0},{"$f":"VLOOKUP($F525,FactSum,'COS Factor Table'!L$139,FALSE)*$H525","v":0},{"$f":"VLOOKUP($F525,FactSum,'COS Factor Table'!M$139,FALSE)*$H525","v":0},{"$f":"VLOOKUP($F525,FactSum,'COS Factor Table'!N$139,FALSE)*$H525","v":0},{"$f":"VLOOKUP($F525,FactSum,'COS Factor Table'!O$139,FALSE)*$H525","v":0},{"$f":"VLOOKUP($F525,FactSum,'COS Factor Table'!P$139,FALSE)*$H525","v":0},{"$f":"ROUND(SUM(I525:S525)-H525,0)","v":0}]
[{"$f":"ROW()","v":526}]
[{"$f":"ROW()","v":527},null,"912","Demonstration & Selling Expense",null,"F40",null,{"$f":"SUM(UAcct912)","v":0},{"$f":"VLOOKUP($F527,FactSum,'COS Factor Table'!F$139,FALSE)*$H527","v":0},{"$f":"VLOOKUP($F527,FactSum,'COS Factor Table'!G$139,FALSE)*$H527","v":0},{"$f":"VLOOKUP($F527,FactSum,'COS Factor Table'!H$139,FALSE)*$H527","v":0},{"$f":"VLOOKUP($F527,FactSum,'COS Factor Table'!I$139,FALSE)*$H527","v":0},{"$f":"VLOOKUP($F527,FactSum,'COS Factor Table'!J$139,FALSE)*$H527","v":0},{"$f":"VLOOKUP($F527,FactSum,'COS Factor Table'!K$139,FALSE)*$H527","v":0},{"$f":"VLOOKUP($F527,FactSum,'COS Factor Table'!L$139,FALSE)*$H527","v":0},{"$f":"VLOOKUP($F527,FactSum,'COS Factor Table'!M$139,FALSE)*$H527","v":0},{"$f":"VLOOKUP($F527,FactSum,'COS Factor Table'!N$139,FALSE)*$H527","v":0},{"$f":"VLOOKUP($F527,FactSum,'COS Factor Table'!O$139,FALSE)*$H527","v":0},{"$f":"VLOOKUP($F527,FactSum,'COS Factor Table'!P$139,FALSE)*$H527","v":0},{"$f":"ROUND(SUM(I527:S527)-H527,0)","v":0}]
[{"$f":"ROW()","v":528}]
[{"$f":"ROW()","v":529},null,"913","Advertising Expense",null,"F40",null,{"$f":"SUM(UAcct913)","v":0},{"$f":"VLOOKUP($F529,FactSum,'COS Factor Table'!F$139,FALSE)*$H529","v":0},{"$f":"VLOOKUP($F529,FactSum,'COS Factor Table'!G$139,FALSE)*$H529","v":0},{"$f":"VLOOKUP($F529,FactSum,'COS Factor Table'!H$139,FALSE)*$H529","v":0},{"$f":"VLOOKUP($F529,FactSum,'COS Factor Table'!I$139,FALSE)*$H529","v":0},{"$f":"VLOOKUP($F529,FactSum,'COS Factor Table'!J$139,FALSE)*$H529","v":0},{"$f":"VLOOKUP($F529,FactSum,'COS Factor Table'!K$139,FALSE)*$H529","v":0},{"$f":"VLOOKUP($F529,FactSum,'COS Factor Table'!L$139,FALSE)*$H529","v":0},{"$f":"VLOOKUP($F529,FactSum,'COS Factor Table'!M$139,FALSE)*$H529","v":0},{"$f":"VLOOKUP($F529,FactSum,'COS Factor Table'!N$139,FALSE)*$H529","v":0},{"$f":"VLOOKUP($F529,FactSum,'COS Factor Table'!O$139,FALSE)*$H529","v":0},{"$f":"VLOOKUP($F529,FactSum,'COS Factor Table'!P$139,FALSE)*$H529","v":0},{"$f":"ROUND(SUM(I529:S529)-H529,0)","v":0}]
[{"$f":"ROW()","v":530}]
[{"$f":"ROW()","v":531},null,"916","Misc. Sales Expense",null,"F40",null,{"$f":"SUM(UAcct916)","v":0},{"$f":"VLOOKUP($F531,FactSum,'COS Factor Table'!F$139,FALSE)*$H531","v":0},{"$f":"VLOOKUP($F531,FactSum,'COS Factor Table'!G$139,FALSE)*$H531","v":0},{"$f":"VLOOKUP($F531,FactSum,'COS Factor Table'!H$139,FALSE)*$H531","v":0},{"$f":"VLOOKUP($F531,FactSum,'COS Factor Table'!I$139,FALSE)*$H531","v":0},{"$f":"VLOOKUP($F531,FactSum,'COS Factor Table'!J$139,FALSE)*$H531","v":0},{"$f":"VLOOKUP($F531,FactSum,'COS Factor Table'!K$139,FALSE)*$H531","v":0},{"$f":"VLOOKUP($F531,FactSum,'COS Factor Table'!L$139,FALSE)*$H531","v":0},{"$f":"VLOOKUP($F531,FactSum,'COS Factor Table'!M$139,FALSE)*$H531","v":0},{"$f":"VLOOKUP($F531,FactSum,'COS Factor Table'!N$139,FALSE)*$H531","v":0},{"$f":"VLOOKUP($F531,FactSum,'COS Factor Table'!O$139,FALSE)*$H531","v":0},{"$f":"VLOOKUP($F531,FactSum,'COS Factor Table'!P$139,FALSE)*$H531","v":0},{"$f":"ROUND(SUM(I531:S531)-H531,0)","v":0}]
[{"$f":"ROW()","v":532}]
[{"$f":"ROW()","v":533},null,"TOTAL SALES EXPENSE",null,null,null,null,{"$f":"SUM(H525:H531)","v":0},{"$f":"SUM(I524:I531)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I533:S533)-H533,0)","v":0}]
[{"$f":"ROW()","v":534}]
[{"$f":"ROW()","v":535}]
[{"$f":"ROW()","v":536},null,null,null,null,null,null,"ADMINISTRATION & GENERAL EXPENSE"]
[{"$f":"ROW()","v":537}]
[{"$f":"ROW()","v":538}]
[{"$f":"ROW()","v":539},null,"920","Administrative & General Salaries",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"UAcct920-UAcct920Cn","v":273365.03397042234},{"$f":"VLOOKUP($F539,FactSum,'COS Factor Table'!F$139,FALSE)*$H539","v":158118.59246214639},{"$f":"VLOOKUP($F539,FactSum,'COS Factor Table'!G$139,FALSE)*$H539","v":63662.34570734312},{"$f":"VLOOKUP($F539,FactSum,'COS Factor Table'!H$139,FALSE)*$H539","v":18154.398575735577},{"$f":"VLOOKUP($F539,FactSum,'COS Factor Table'!I$139,FALSE)*$H539","v":4088.7004115539098},{"$f":"VLOOKUP($F539,FactSum,'COS Factor Table'!J$139,FALSE)*$H539","v":342.86162243803221},{"$f":"VLOOKUP($F539,FactSum,'COS Factor Table'!K$139,FALSE)*$H539","v":3716.8396765234079},{"$f":"VLOOKUP($F539,FactSum,'COS Factor Table'!L$139,FALSE)*$H539","v":129.71177821766022},{"$f":"VLOOKUP($F539,FactSum,'COS Factor Table'!M$139,FALSE)*$H539","v":89.308454657194147},{"$f":"VLOOKUP($F539,FactSum,'COS Factor Table'!N$139,FALSE)*$H539","v":25013.702092388135},{"$f":"VLOOKUP($F539,FactSum,'COS Factor Table'!O$139,FALSE)*$H539","v":24.286594709463497},{"$f":"VLOOKUP($F539,FactSum,'COS Factor Table'!P$139,FALSE)*$H539","v":24.286594709463497},{"$f":"ROUND(SUM(I539:S539)-H539,0)","v":0}]
[{"$f":"ROW()","v":540},null,null,null,"Customer - System","F42",null,{"$f":"UAcct920Cn","v":0},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!F$139,FALSE)*$H540","v":0},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!G$139,FALSE)*$H540","v":0},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!H$139,FALSE)*$H540","v":0},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!I$139,FALSE)*$H540","v":0},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!J$139,FALSE)*$H540","v":0},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!K$139,FALSE)*$H540","v":0},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!L$139,FALSE)*$H540","v":0},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!M$139,FALSE)*$H540","v":0},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!N$139,FALSE)*$H540","v":0},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!O$139,FALSE)*$H540","v":0},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!P$139,FALSE)*$H540","v":0},{"$f":"ROUND(SUM(I540:S540)-H540,0)","v":0}]
[{"$f":"ROW()","v":541},null,null,null,{"$f":"D539","v":"Administrative & General Salaries"},null,null,{"$f":"H539+H540","v":273365.03397042234},158118.59246214639,63662.34570734312,18154.398575735577,4088.7004115539098,342.86162243803221,3716.8396765234079,129.71177821766022,89.308454657194147,25013.702092388135,24.286594709463497,24.286594709463497,{"$f":"ROUND(SUM(I541:S541)-H541,0)","v":0}]
[{"$f":"ROW()","v":542}]
[{"$f":"ROW()","v":543},null,"921","Office Supplies & expenses",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"UAcct921-UAcct921Cn","v":-70331.323928229656},{"$f":"VLOOKUP($F543,FactSum,'COS Factor Table'!F$139,FALSE)*$H543","v":-40680.732952606479},{"$f":"VLOOKUP($F543,FactSum,'COS Factor Table'!G$139,FALSE)*$H543","v":-16379.040848576644},{"$f":"VLOOKUP($F543,FactSum,'COS Factor Table'!H$139,FALSE)*$H543","v":-4670.7615396429965},{"$f":"VLOOKUP($F543,FactSum,'COS Factor Table'!I$139,FALSE)*$H543","v":-1051.9403630882721},{"$f":"VLOOKUP($F543,FactSum,'COS Factor Table'!J$139,FALSE)*$H543","v":-88.211398070964336},{"$f":"VLOOKUP($F543,FactSum,'COS Factor Table'!K$139,FALSE)*$H543","v":-956.26807672538075},{"$f":"VLOOKUP($F543,FactSum,'COS Factor Table'!L$139,FALSE)*$H543","v":-33.372231110289029},{"$f":"VLOOKUP($F543,FactSum,'COS Factor Table'!M$139,FALSE)*$H543","v":-22.977268755975373},{"$f":"VLOOKUP($F543,FactSum,'COS Factor Table'!N$139,FALSE)*$H543","v":-6435.5223451669881},{"$f":"VLOOKUP($F543,FactSum,'COS Factor Table'!O$139,FALSE)*$H543","v":-6.2484522428341007},{"$f":"VLOOKUP($F543,FactSum,'COS Factor Table'!P$139,FALSE)*$H543","v":-6.2484522428341007},{"$f":"ROUND(SUM(I543:S543)-H543,0)","v":0}]
[{"$f":"ROW()","v":544},null,null,null,"Customer - System","F42",null,{"$f":"UAcct921Cn","v":0},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!F$139,FALSE)*$H544","v":0},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!G$139,FALSE)*$H544","v":0},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!H$139,FALSE)*$H544","v":0},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!I$139,FALSE)*$H544","v":0},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!J$139,FALSE)*$H544","v":0},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!K$139,FALSE)*$H544","v":0},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!L$139,FALSE)*$H544","v":0},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!M$139,FALSE)*$H544","v":0},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!N$139,FALSE)*$H544","v":0},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!O$139,FALSE)*$H544","v":0},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!P$139,FALSE)*$H544","v":0},{"$f":"ROUND(SUM(I544:S544)-H544,0)","v":0}]
[{"$f":"ROW()","v":545},null,null,null,{"$f":"D543","v":"Office Supplies & expenses"},null,null,{"$f":"H543+H544","v":-70331.323928229656},-40680.732952606479,-16379.040848576644,-4670.7615396429965,-1051.9403630882721,-88.211398070964336,-956.26807672538075,-33.372231110289029,-22.977268755975373,-6435.5223451669881,-6.2484522428341007,-6.2484522428341007,{"$f":"ROUND(SUM(I545:S545)-H545,0)","v":0}]
[{"$f":"ROW()","v":546}]
[{"$f":"ROW()","v":547},null,"923","Outside Services",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"UAcct923-UAcct923Cn","v":48813.155851518328},{"$f":"VLOOKUP($F547,FactSum,'COS Factor Table'!F$139,FALSE)*$H547","v":28234.289458221519},{"$f":"VLOOKUP($F547,FactSum,'COS Factor Table'!G$139,FALSE)*$H547","v":11367.803547333018},{"$f":"VLOOKUP($F547,FactSum,'COS Factor Table'!H$139,FALSE)*$H547","v":3241.7221551599227},{"$f":"VLOOKUP($F547,FactSum,'COS Factor Table'!I$139,FALSE)*$H547","v":730.09472909012425},{"$f":"VLOOKUP($F547,FactSum,'COS Factor Table'!J$139,FALSE)*$H547","v":61.222745164192887},{"$f":"VLOOKUP($F547,FactSum,'COS Factor Table'!K$139,FALSE)*$H547","v":663.69378618069561},{"$f":"VLOOKUP($F547,FactSum,'COS Factor Table'!L$139,FALSE)*$H547","v":23.161854879367279},{"$f":"VLOOKUP($F547,FactSum,'COS Factor Table'!M$139,FALSE)*$H547","v":15.947275526509213},{"$f":"VLOOKUP($F547,FactSum,'COS Factor Table'!N$139,FALSE)*$H547","v":4466.5468766254216},{"$f":"VLOOKUP($F547,FactSum,'COS Factor Table'!O$139,FALSE)*$H547","v":4.3367116687790137},{"$f":"VLOOKUP($F547,FactSum,'COS Factor Table'!P$139,FALSE)*$H547","v":4.3367116687790137},{"$f":"ROUND(SUM(I547:S547)-H547,0)","v":0}]
[{"$f":"ROW()","v":548},null,null,null,"Customer - System","F42",null,{"$f":"UAcct923Cn","v":0},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!F$139,FALSE)*$H548","v":0},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!G$139,FALSE)*$H548","v":0},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!H$139,FALSE)*$H548","v":0},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!I$139,FALSE)*$H548","v":0},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!J$139,FALSE)*$H548","v":0},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!K$139,FALSE)*$H548","v":0},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!L$139,FALSE)*$H548","v":0},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!M$139,FALSE)*$H548","v":0},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!N$139,FALSE)*$H548","v":0},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!O$139,FALSE)*$H548","v":0},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!P$139,FALSE)*$H548","v":0},{"$f":"ROUND(SUM(I548:S548)-H548,0)","v":0}]
[{"$f":"ROW()","v":549},null,null,null,{"$f":"D547","v":"Outside Services"},null,null,{"$f":"H547+H548","v":48813.155851518328},28234.289458221519,11367.803547333018,3241.7221551599227,730.09472909012425,61.222745164192887,663.69378618069561,23.161854879367279,15.947275526509213,4466.5468766254216,4.3367116687790137,4.3367116687790137,{"$f":"ROUND(SUM(I549:S549)-H549,0)","v":0}]
[{"$f":"ROW()","v":550}]
[{"$f":"ROW()","v":551},null,"924","Property Insurance",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct924S+UAcct924SO)","v":43492.601636624022},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!F$139,FALSE)*$H551","v":25156.79804917521},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!G$139,FALSE)*$H551","v":10128.731538511614},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!H$139,FALSE)*$H551","v":2888.379738033334},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!I$139,FALSE)*$H551","v":650.51559677692944},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!J$139,FALSE)*$H551","v":54.549565994593785},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!K$139,FALSE)*$H551","v":591.35224812885872},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!L$139,FALSE)*$H551","v":20.637250549787662},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!M$139,FALSE)*$H551","v":14.209048555961676},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!N$139,FALSE)*$H551","v":3979.7005665294273},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!O$139,FALSE)*$H551","v":3.864017184155033},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!P$139,FALSE)*$H551","v":3.864017184155033},{"$f":"ROUND(SUM(I551:S551)-H551,0)","v":0}]
[{"$f":"ROW()","v":552},null,null,"System Generation",null,"F10",null,{"$f":"SUM(UACCT924SG)","v":0},{"$f":"VLOOKUP($F552,FactSum,'COS Factor Table'!F$139,FALSE)*$H552","v":0},{"$f":"VLOOKUP($F552,FactSum,'COS Factor Table'!G$139,FALSE)*$H552","v":0},{"$f":"VLOOKUP($F552,FactSum,'COS Factor Table'!H$139,FALSE)*$H552","v":0},{"$f":"VLOOKUP($F552,FactSum,'COS Factor Table'!I$139,FALSE)*$H552","v":0},{"$f":"VLOOKUP($F552,FactSum,'COS Factor Table'!J$139,FALSE)*$H552","v":0},{"$f":"VLOOKUP($F552,FactSum,'COS Factor Table'!K$139,FALSE)*$H552","v":0},{"$f":"VLOOKUP($F552,FactSum,'COS Factor Table'!L$139,FALSE)*$H552","v":0},{"$f":"VLOOKUP($F552,FactSum,'COS Factor Table'!M$139,FALSE)*$H552","v":0},{"$f":"VLOOKUP($F552,FactSum,'COS Factor Table'!N$139,FALSE)*$H552","v":0},{"$f":"VLOOKUP($F552,FactSum,'COS Factor Table'!O$139,FALSE)*$H552","v":0},{"$f":"VLOOKUP($F552,FactSum,'COS Factor Table'!P$139,FALSE)*$H552","v":0},{"$f":"ROUND(SUM(I552:S552)-H552,0)","v":0}]
[{"$f":"ROW()","v":553}]
[{"$f":"ROW()","v":554},null,"925","Injuries & Damages",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct925)","v":197438.83833804459},{"$f":"VLOOKUP($F554,FactSum,'COS Factor Table'!F$139,FALSE)*$H554","v":114201.69859306402},{"$f":"VLOOKUP($F554,FactSum,'COS Factor Table'!G$139,FALSE)*$H554","v":45980.348692630585},{"$f":"VLOOKUP($F554,FactSum,'COS Factor Table'!H$139,FALSE)*$H554","v":13112.076967045126},{"$f":"VLOOKUP($F554,FactSum,'COS Factor Table'!I$139,FALSE)*$H554","v":2953.0779699382983},{"$f":"VLOOKUP($F554,FactSum,'COS Factor Table'!J$139,FALSE)*$H554","v":247.63298898053918},{"$f":"VLOOKUP($F554,FactSum,'COS Factor Table'!K$139,FALSE)*$H554","v":2684.5002718999399},{"$f":"VLOOKUP($F554,FactSum,'COS Factor Table'!L$139,FALSE)*$H554","v":93.684779059299473},{"$f":"VLOOKUP($F554,FactSum,'COS Factor Table'!M$139,FALSE)*$H554","v":64.503339308531309},{"$f":"VLOOKUP($F554,FactSum,'COS Factor Table'!N$139,FALSE)*$H554","v":18066.232582581815},{"$f":"VLOOKUP($F554,FactSum,'COS Factor Table'!O$139,FALSE)*$H554","v":17.541076768224116},{"$f":"VLOOKUP($F554,FactSum,'COS Factor Table'!P$139,FALSE)*$H554","v":17.541076768224116},{"$f":"ROUND(SUM(I554:S554)-H554,0)","v":0}]
[{"$f":"ROW()","v":555}]
[{"$f":"ROW()","v":556},null,"926","Employee Pensions & Benefits",null,{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},null,{"$f":"SUM(UAcct926)","v":0},{"$f":"VLOOKUP($F556,FactSum,'COS Factor Table'!F$139,FALSE)*$H556","v":0},{"$f":"VLOOKUP($F556,FactSum,'COS Factor Table'!G$139,FALSE)*$H556","v":0},{"$f":"VLOOKUP($F556,FactSum,'COS Factor Table'!H$139,FALSE)*$H556","v":0},{"$f":"VLOOKUP($F556,FactSum,'COS Factor Table'!I$139,FALSE)*$H556","v":0},{"$f":"VLOOKUP($F556,FactSum,'COS Factor Table'!J$139,FALSE)*$H556","v":0},{"$f":"VLOOKUP($F556,FactSum,'COS Factor Table'!K$139,FALSE)*$H556","v":0},{"$f":"VLOOKUP($F556,FactSum,'COS Factor Table'!L$139,FALSE)*$H556","v":0},{"$f":"VLOOKUP($F556,FactSum,'COS Factor Table'!M$139,FALSE)*$H556","v":0},{"$f":"VLOOKUP($F556,FactSum,'COS Factor Table'!N$139,FALSE)*$H556","v":0},{"$f":"VLOOKUP($F556,FactSum,'COS Factor Table'!O$139,FALSE)*$H556","v":0},{"$f":"VLOOKUP($F556,FactSum,'COS Factor Table'!P$139,FALSE)*$H556","v":0},{"$f":"ROUND(SUM(I556:S556)-H556,0)","v":0}]
[{"$f":"ROW()","v":557}]
[{"$f":"ROW()","v":558},null,"927","Franchise Requirements",null,"F102",null,{"$f":"SUM(UAcct927)","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!F$139,FALSE)*$H558","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!G$139,FALSE)*$H558","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!H$139,FALSE)*$H558","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!I$139,FALSE)*$H558","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!J$139,FALSE)*$H558","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!K$139,FALSE)*$H558","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!L$139,FALSE)*$H558","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!M$139,FALSE)*$H558","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!N$139,FALSE)*$H558","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!O$139,FALSE)*$H558","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!P$139,FALSE)*$H558","v":0},{"$f":"ROUND(SUM(I558:S558)-H558,0)","v":0}]
[{"$f":"ROW()","v":559}]
[{"$f":"ROW()","v":560},null,"928","Regulatory Commission Expense",null,"F102",null,{"$f":"SUM(UAcct928)","v":0},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!F$139,FALSE)*$H560","v":0},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!G$139,FALSE)*$H560","v":0},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!H$139,FALSE)*$H560","v":0},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!I$139,FALSE)*$H560","v":0},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!J$139,FALSE)*$H560","v":0},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!K$139,FALSE)*$H560","v":0},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!L$139,FALSE)*$H560","v":0},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!M$139,FALSE)*$H560","v":0},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!N$139,FALSE)*$H560","v":0},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!O$139,FALSE)*$H560","v":0},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!P$139,FALSE)*$H560","v":0},{"$f":"ROUND(SUM(I560:S560)-H560,0)","v":0}]
[{"$f":"ROW()","v":561},null,null,null,"Regulatory Expense","F103",null,{"$f":"SUM(UAcct928RE)","v":0},{"$f":"VLOOKUP($F561,FactSum,'COS Factor Table'!F$139,FALSE)*$H561","v":0},{"$f":"VLOOKUP($F561,FactSum,'COS Factor Table'!G$139,FALSE)*$H561","v":0},{"$f":"VLOOKUP($F561,FactSum,'COS Factor Table'!H$139,FALSE)*$H561","v":0},{"$f":"VLOOKUP($F561,FactSum,'COS Factor Table'!I$139,FALSE)*$H561","v":0},{"$f":"VLOOKUP($F561,FactSum,'COS Factor Table'!J$139,FALSE)*$H561","v":0},{"$f":"VLOOKUP($F561,FactSum,'COS Factor Table'!K$139,FALSE)*$H561","v":0},{"$f":"VLOOKUP($F561,FactSum,'COS Factor Table'!L$139,FALSE)*$H561","v":0},{"$f":"VLOOKUP($F561,FactSum,'COS Factor Table'!M$139,FALSE)*$H561","v":0},{"$f":"VLOOKUP($F561,FactSum,'COS Factor Table'!N$139,FALSE)*$H561","v":0},{"$f":"VLOOKUP($F561,FactSum,'COS Factor Table'!O$139,FALSE)*$H561","v":0},{"$f":"VLOOKUP($F561,FactSum,'COS Factor Table'!P$139,FALSE)*$H561","v":0},{"$f":"ROUND(SUM(I561:S561)-H561,0)","v":0}]
[{"$f":"ROW()","v":562}]
[{"$f":"ROW()","v":563},null,"929","Duplicate Charges",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct929)","v":-48536.016251301713},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!F$139,FALSE)*$H563","v":-28073.987597865398},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!G$139,FALSE)*$H563","v":-11303.262165496693},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!H$139,FALSE)*$H563","v":-3223.3170845099698},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!I$139,FALSE)*$H563","v":-725.94957277292622},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!J$139,FALSE)*$H563","v":-60.875149381396547},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!K$139,FALSE)*$H563","v":-659.92562517246517},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!L$139,FALSE)*$H563","v":-23.030352068504797},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!M$139,FALSE)*$H563","v":-15.856733919705409},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!N$139,FALSE)*$H563","v":-4441.1877906547843},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!O$139,FALSE)*$H563","v":-4.3120897299353942},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!P$139,FALSE)*$H563","v":-4.3120897299353942},{"$f":"ROUND(SUM(I563:S563)-H563,0)","v":0}]
[{"$f":"ROW()","v":564}]
[{"$f":"ROW()","v":565},null,"930","Misc General Expenses"]
[{"$f":"ROW()","v":566},null,null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct930S)","v":426.15035870039031},{"$f":"VLOOKUP($F566,FactSum,'COS Factor Table'!F$139,FALSE)*$H566","v":246.49200344413902},{"$f":"VLOOKUP($F566,FactSum,'COS Factor Table'!G$139,FALSE)*$H566","v":99.243605024583786},{"$f":"VLOOKUP($F566,FactSum,'COS Factor Table'!H$139,FALSE)*$H566","v":28.300998678114219},{"$f":"VLOOKUP($F566,FactSum,'COS Factor Table'!I$139,FALSE)*$H566","v":6.3738991109984351},{"$f":"VLOOKUP($F566,FactSum,'COS Factor Table'!J$139,FALSE)*$H566","v":0.53448899906626002},{"$f":"VLOOKUP($F566,FactSum,'COS Factor Table'!K$139,FALSE)*$H566","v":5.7942032248121098},{"$f":"VLOOKUP($F566,FactSum,'COS Factor Table'!L$139,FALSE)*$H566","v":0.20220845370114979},{"$f":"VLOOKUP($F566,FactSum,'COS Factor Table'!M$139,FALSE)*$H566","v":0.13922347505225827},{"$f":"VLOOKUP($F566,FactSum,'COS Factor Table'!N$139,FALSE)*$H566","v":38.994007259352919},{"$f":"VLOOKUP($F566,FactSum,'COS Factor Table'!O$139,FALSE)*$H566","v":3.7860515285099323E-2},{"$f":"VLOOKUP($F566,FactSum,'COS Factor Table'!P$139,FALSE)*$H566","v":3.7860515285099323E-2},{"$f":"ROUND(SUM(I566:S566)-H566,0)","v":0}]
[{"$f":"ROW()","v":567},null,null,null,"Customer","F42",null,{"$f":"SUM(UACCT930cn)","v":0},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!F$139,FALSE)*$H567","v":0},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!G$139,FALSE)*$H567","v":0},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!H$139,FALSE)*$H567","v":0},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!I$139,FALSE)*$H567","v":0},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!J$139,FALSE)*$H567","v":0},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!K$139,FALSE)*$H567","v":0},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!L$139,FALSE)*$H567","v":0},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!M$139,FALSE)*$H567","v":0},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!N$139,FALSE)*$H567","v":0},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!O$139,FALSE)*$H567","v":0},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!P$139,FALSE)*$H567","v":0},{"$f":"ROUND(SUM(I567:S567)-H567,0)","v":0}]
[{"$f":"ROW()","v":568},null,null,null,"Labor",{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},null,{"$f":"SUM(UAcct930So)","v":100139.02733743019},{"$f":"VLOOKUP($F568,FactSum,'COS Factor Table'!F$139,FALSE)*$H568","v":56083.861569275745},{"$f":"VLOOKUP($F568,FactSum,'COS Factor Table'!G$139,FALSE)*$H568","v":23035.284533923932},{"$f":"VLOOKUP($F568,FactSum,'COS Factor Table'!H$139,FALSE)*$H568","v":6763.5159960674209},{"$f":"VLOOKUP($F568,FactSum,'COS Factor Table'!I$139,FALSE)*$H568","v":3090.0010486681867},{"$f":"VLOOKUP($F568,FactSum,'COS Factor Table'!J$139,FALSE)*$H568","v":334.61686198361218},{"$f":"VLOOKUP($F568,FactSum,'COS Factor Table'!K$139,FALSE)*$H568","v":1294.9547120099114},{"$f":"VLOOKUP($F568,FactSum,'COS Factor Table'!L$139,FALSE)*$H568","v":58.119598975443594},{"$f":"VLOOKUP($F568,FactSum,'COS Factor Table'!M$139,FALSE)*$H568","v":24.042419228485691},{"$f":"VLOOKUP($F568,FactSum,'COS Factor Table'!N$139,FALSE)*$H568","v":9407.2254426921554},{"$f":"VLOOKUP($F568,FactSum,'COS Factor Table'!O$139,FALSE)*$H568","v":23.702577302647132},{"$f":"VLOOKUP($F568,FactSum,'COS Factor Table'!P$139,FALSE)*$H568","v":23.702577302647132},{"$f":"ROUND(SUM(I568:S568)-H568,0)","v":0}]
[{"$f":"ROW()","v":569}]
[{"$f":"ROW()","v":570},null,"931","Rents",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct931)","v":19581.105268964737},{"$f":"VLOOKUP($F570,FactSum,'COS Factor Table'!F$139,FALSE)*$H570","v":11326.016202631166},{"$f":"VLOOKUP($F570,FactSum,'COS Factor Table'!G$139,FALSE)*$H570","v":4560.1263441014507},{"$f":"VLOOKUP($F570,FactSum,'COS Factor Table'!H$139,FALSE)*$H570","v":1300.397437240216},{"$f":"VLOOKUP($F570,FactSum,'COS Factor Table'!I$139,FALSE)*$H570","v":292.87313014787054},{"$f":"VLOOKUP($F570,FactSum,'COS Factor Table'!J$139,FALSE)*$H570","v":24.559137736589793},{"$f":"VLOOKUP($F570,FactSum,'COS Factor Table'!K$139,FALSE)*$H570","v":266.23678938303556},{"$f":"VLOOKUP($F570,FactSum,'COS Factor Table'!L$139,FALSE)*$H570","v":9.2912394354701018},{"$f":"VLOOKUP($F570,FactSum,'COS Factor Table'!M$139,FALSE)*$H570","v":6.3971541153295242},{"$f":"VLOOKUP($F570,FactSum,'COS Factor Table'!N$139,FALSE)*$H570","v":1791.7285423218052},{"$f":"VLOOKUP($F570,FactSum,'COS Factor Table'!O$139,FALSE)*$H570","v":1.7396459259019257},{"$f":"VLOOKUP($F570,FactSum,'COS Factor Table'!P$139,FALSE)*$H570","v":1.7396459259019257},{"$f":"ROUND(SUM(I570:S570)-H570,0)","v":0}]
[{"$f":"ROW()","v":571}]
[{"$f":"ROW()","v":572},null,"935","Maintenance of General Plant",null,"F108",null,{"$f":"SUM(UAcct935)","v":122890.35788651551},{"$f":"VLOOKUP($F572,FactSum,'COS Factor Table'!F$139,FALSE)*$H572","v":49178.236490094598},{"$f":"VLOOKUP($F572,FactSum,'COS Factor Table'!G$139,FALSE)*$H572","v":31287.002344973575},{"$f":"VLOOKUP($F572,FactSum,'COS Factor Table'!H$139,FALSE)*$H572","v":9992.3545127813468},{"$f":"VLOOKUP($F572,FactSum,'COS Factor Table'!I$139,FALSE)*$H572","v":767.85507771542518},{"$f":"VLOOKUP($F572,FactSum,'COS Factor Table'!J$139,FALSE)*$H572","v":16646.457252328095},{"$f":"VLOOKUP($F572,FactSum,'COS Factor Table'!K$139,FALSE)*$H572","v":1343.3496596919847},{"$f":"VLOOKUP($F572,FactSum,'COS Factor Table'!L$139,FALSE)*$H572","v":44.075422657205102},{"$f":"VLOOKUP($F572,FactSum,'COS Factor Table'!M$139,FALSE)*$H572","v":65.536569454865756},{"$f":"VLOOKUP($F572,FactSum,'COS Factor Table'!N$139,FALSE)*$H572","v":8850.896378694646},{"$f":"VLOOKUP($F572,FactSum,'COS Factor Table'!O$139,FALSE)*$H572","v":2036.1050139920728},{"$f":"VLOOKUP($F572,FactSum,'COS Factor Table'!P$139,FALSE)*$H572","v":2678.4891641316849},{"$f":"ROUND(SUM(I572:S572)-H572,0)","v":0}]
[{"$f":"ROW()","v":573}]
[{"$f":"ROW()","v":574},null,"TOTAL ADMINISTRATIVE & GEN EXPENSE",null,null,null,null,{"$f":"SUM(H541,H545,H549:H572)","v":687278.93046868884},{"$f":"SUM(I541,I545,I549:I572)","v":373791.26427758089},{"$f":"SUM(J541,J545,J549:J572)","v":162438.58329976856},47587.067756588091,10801.601927140546,17563.348116172361,8950.527645144799,322.48154904914077,241.2494816462488,60738.316353270988,2101.0529560937593,2743.4371062333712,{"$f":"ROUND(SUM(I574:S574)-H574,0)","v":0}]
[{"$f":"ROW()","v":575}]
[{"$f":"ROW()","v":576}]
[{"$f":"ROW()","v":577},null,"TOTAL O & M EXPENSE",null,null,null,null,{"$f":"+H390+H430+H487+H503+H519+H533+H574","v":6583267.1189965755},{"$f":"I390+I430+I487+I503+I519+I533+I574","v":4346066.6535984771},{"$f":"J390+J430+J487+J503+J519+J533+J574","v":869138.1648837449},140378.60029521532,122620.47298123295,253396.65602553845,67053.483809050973,12430.011501096496,3701.5672393424393,730226.52530906477,18806.299601836603,19448.683751976212,{"$f":"ROUND(SUM(I577:S577)-H577,0)","v":0}]
[{"$f":"ROW()","v":578}]
[{"$f":"ROW()","v":579},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"},null,null,null,null,"DEPRECIATION EXPENSE"]
[{"$f":"ROW()","v":580}]
[{"$f":"ROW()","v":581},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":582},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[{"$f":"ROW()","v":583},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[{"$f":"ROW()","v":584},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"}]
[{"$f":"ROW()","v":585},null,"403SP","Steam Depreciation",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"uacct403spdgp+uacct403spdgu+uacct403spsg","v":0},{"$f":"VLOOKUP($F585,FactSum,'COS Factor Table'!F$139,FALSE)*$H585","v":0},{"$f":"VLOOKUP($F585,FactSum,'COS Factor Table'!G$139,FALSE)*$H585","v":0},{"$f":"VLOOKUP($F585,FactSum,'COS Factor Table'!H$139,FALSE)*$H585","v":0},{"$f":"VLOOKUP($F585,FactSum,'COS Factor Table'!I$139,FALSE)*$H585","v":0},{"$f":"VLOOKUP($F585,FactSum,'COS Factor Table'!J$139,FALSE)*$H585","v":0},{"$f":"VLOOKUP($F585,FactSum,'COS Factor Table'!K$139,FALSE)*$H585","v":0},{"$f":"VLOOKUP($F585,FactSum,'COS Factor Table'!L$139,FALSE)*$H585","v":0},{"$f":"VLOOKUP($F585,FactSum,'COS Factor Table'!M$139,FALSE)*$H585","v":0},{"$f":"VLOOKUP($F585,FactSum,'COS Factor Table'!N$139,FALSE)*$H585","v":0},{"$f":"VLOOKUP($F585,FactSum,'COS Factor Table'!O$139,FALSE)*$H585","v":0},{"$f":"VLOOKUP($F585,FactSum,'COS Factor Table'!P$139,FALSE)*$H585","v":0},{"$f":"ROUND(SUM(I585:S585)-H585,0)","v":0}]
[{"$f":"ROW()","v":586},null,null,null,"System Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct403ssgch)","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!F$139,FALSE)*$H586","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!G$139,FALSE)*$H586","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!H$139,FALSE)*$H586","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!I$139,FALSE)*$H586","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!J$139,FALSE)*$H586","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!K$139,FALSE)*$H586","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!L$139,FALSE)*$H586","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!M$139,FALSE)*$H586","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!N$139,FALSE)*$H586","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!O$139,FALSE)*$H586","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!P$139,FALSE)*$H586","v":0},{"$f":"ROUND(SUM(I586:S586)-H586,0)","v":0}]
[{"$f":"ROW()","v":587},null,null,null,"Total 403SP",null,null,{"$f":"SUM(H585:H586)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I587:S587)-H587,0)","v":0}]
[{"$f":"ROW()","v":588}]
[{"$f":"ROW()","v":589},null,"403NP","Nuclear Depreciation",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"(UAcct403Np)","v":0},{"$f":"VLOOKUP($F589,FactSum,'COS Factor Table'!F$139,FALSE)*$H589","v":0},{"$f":"VLOOKUP($F589,FactSum,'COS Factor Table'!G$139,FALSE)*$H589","v":0},{"$f":"VLOOKUP($F589,FactSum,'COS Factor Table'!H$139,FALSE)*$H589","v":0},{"$f":"VLOOKUP($F589,FactSum,'COS Factor Table'!I$139,FALSE)*$H589","v":0},{"$f":"VLOOKUP($F589,FactSum,'COS Factor Table'!J$139,FALSE)*$H589","v":0},{"$f":"VLOOKUP($F589,FactSum,'COS Factor Table'!K$139,FALSE)*$H589","v":0},{"$f":"VLOOKUP($F589,FactSum,'COS Factor Table'!L$139,FALSE)*$H589","v":0},{"$f":"VLOOKUP($F589,FactSum,'COS Factor Table'!M$139,FALSE)*$H589","v":0},{"$f":"VLOOKUP($F589,FactSum,'COS Factor Table'!N$139,FALSE)*$H589","v":0},{"$f":"VLOOKUP($F589,FactSum,'COS Factor Table'!O$139,FALSE)*$H589","v":0},{"$f":"VLOOKUP($F589,FactSum,'COS Factor Table'!P$139,FALSE)*$H589","v":0},{"$f":"ROUND(SUM(I589:S589)-H589,0)","v":0}]
[{"$f":"ROW()","v":590}]
[{"$f":"ROW()","v":591},null,"403HP","Hydro Depreciation",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct403Hp)","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!F$139,FALSE)*$H591","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!G$139,FALSE)*$H591","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!H$139,FALSE)*$H591","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!I$139,FALSE)*$H591","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!J$139,FALSE)*$H591","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!K$139,FALSE)*$H591","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!L$139,FALSE)*$H591","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!M$139,FALSE)*$H591","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!N$139,FALSE)*$H591","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!O$139,FALSE)*$H591","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!P$139,FALSE)*$H591","v":0},{"$f":"ROUND(SUM(I591:S591)-H591,0)","v":0}]
[{"$f":"ROW()","v":592}]
[{"$f":"ROW()","v":593},null,"403OP","Other Production Depreciation",null,"F10",null,{"$f":"SUM(UAcct403Op)-H594-H595-H596","v":0},{"$f":"VLOOKUP($F593,FactSum,'COS Factor Table'!F$139,FALSE)*$H593","v":0},{"$f":"VLOOKUP($F593,FactSum,'COS Factor Table'!G$139,FALSE)*$H593","v":0},{"$f":"VLOOKUP($F593,FactSum,'COS Factor Table'!H$139,FALSE)*$H593","v":0},{"$f":"VLOOKUP($F593,FactSum,'COS Factor Table'!I$139,FALSE)*$H593","v":0},{"$f":"VLOOKUP($F593,FactSum,'COS Factor Table'!J$139,FALSE)*$H593","v":0},{"$f":"VLOOKUP($F593,FactSum,'COS Factor Table'!K$139,FALSE)*$H593","v":0},{"$f":"VLOOKUP($F593,FactSum,'COS Factor Table'!L$139,FALSE)*$H593","v":0},{"$f":"VLOOKUP($F593,FactSum,'COS Factor Table'!M$139,FALSE)*$H593","v":0},{"$f":"VLOOKUP($F593,FactSum,'COS Factor Table'!N$139,FALSE)*$H593","v":0},{"$f":"VLOOKUP($F593,FactSum,'COS Factor Table'!O$139,FALSE)*$H593","v":0},{"$f":"VLOOKUP($F593,FactSum,'COS Factor Table'!P$139,FALSE)*$H593","v":0},{"$f":"ROUND(SUM(I593:S593)-H593,0)","v":0}]
[{"$f":"ROW()","v":594},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"SUM(uacct403opssgct)","v":0},{"$f":"VLOOKUP($F594,FactSum,'COS Factor Table'!F$139,FALSE)*$H594","v":0},{"$f":"VLOOKUP($F594,FactSum,'COS Factor Table'!G$139,FALSE)*$H594","v":0},{"$f":"VLOOKUP($F594,FactSum,'COS Factor Table'!H$139,FALSE)*$H594","v":0},{"$f":"VLOOKUP($F594,FactSum,'COS Factor Table'!I$139,FALSE)*$H594","v":0},{"$f":"VLOOKUP($F594,FactSum,'COS Factor Table'!J$139,FALSE)*$H594","v":0},{"$f":"VLOOKUP($F594,FactSum,'COS Factor Table'!K$139,FALSE)*$H594","v":0},{"$f":"VLOOKUP($F594,FactSum,'COS Factor Table'!L$139,FALSE)*$H594","v":0},{"$f":"VLOOKUP($F594,FactSum,'COS Factor Table'!M$139,FALSE)*$H594","v":0},{"$f":"VLOOKUP($F594,FactSum,'COS Factor Table'!N$139,FALSE)*$H594","v":0},{"$f":"VLOOKUP($F594,FactSum,'COS Factor Table'!O$139,FALSE)*$H594","v":0},{"$f":"VLOOKUP($F594,FactSum,'COS Factor Table'!P$139,FALSE)*$H594","v":0},{"$f":"ROUND(SUM(I594:S594)-H594,0)","v":0}]
[{"$f":"ROW()","v":595},null,null,null,"System Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct403Opsgu)","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!F$139,FALSE)*$H595","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!G$139,FALSE)*$H595","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!H$139,FALSE)*$H595","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!I$139,FALSE)*$H595","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!J$139,FALSE)*$H595","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!K$139,FALSE)*$H595","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!L$139,FALSE)*$H595","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!M$139,FALSE)*$H595","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!N$139,FALSE)*$H595","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!O$139,FALSE)*$H595","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!P$139,FALSE)*$H595","v":0},{"$f":"ROUND(SUM(I595:S595)-H595,0)","v":0}]
[{"$f":"ROW()","v":596},null,null,null,"Wind Generation","F10",null,{"$f":"SUM(uacct403sgw)","v":0},{"$f":"VLOOKUP($F596,FactSum,'COS Factor Table'!F$139,FALSE)*$H596","v":0},{"$f":"VLOOKUP($F596,FactSum,'COS Factor Table'!G$139,FALSE)*$H596","v":0},{"$f":"VLOOKUP($F596,FactSum,'COS Factor Table'!H$139,FALSE)*$H596","v":0},{"$f":"VLOOKUP($F596,FactSum,'COS Factor Table'!I$139,FALSE)*$H596","v":0},{"$f":"VLOOKUP($F596,FactSum,'COS Factor Table'!J$139,FALSE)*$H596","v":0},{"$f":"VLOOKUP($F596,FactSum,'COS Factor Table'!K$139,FALSE)*$H596","v":0},{"$f":"VLOOKUP($F596,FactSum,'COS Factor Table'!L$139,FALSE)*$H596","v":0},{"$f":"VLOOKUP($F596,FactSum,'COS Factor Table'!M$139,FALSE)*$H596","v":0},{"$f":"VLOOKUP($F596,FactSum,'COS Factor Table'!N$139,FALSE)*$H596","v":0},{"$f":"VLOOKUP($F596,FactSum,'COS Factor Table'!O$139,FALSE)*$H596","v":0},{"$f":"VLOOKUP($F596,FactSum,'COS Factor Table'!P$139,FALSE)*$H596","v":0},{"$f":"ROUND(SUM(I596:S596)-H596,0)","v":0}]
[{"$f":"ROW()","v":597},null,null,null,"Total 403OP",null,null,{"$f":"SUM(H593:H596)","v":0},{"$f":"SUM(I593:I596)","v":0},{"$f":"SUM(J593:J596)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R593:R596)","v":0},0,{"$f":"ROUND(SUM(I597:S597)-H597,0)","v":0}]
[{"$f":"ROW()","v":598}]
[{"$f":"ROW()","v":599},null,"403TP","Transmission Depreciation",null,"F106",null,{"$f":"SUM(UAcct403Tp)","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!F$139,FALSE)*$H599","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!G$139,FALSE)*$H599","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!H$139,FALSE)*$H599","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!I$139,FALSE)*$H599","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!J$139,FALSE)*$H599","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!K$139,FALSE)*$H599","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!L$139,FALSE)*$H599","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!M$139,FALSE)*$H599","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!N$139,FALSE)*$H599","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!O$139,FALSE)*$H599","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!P$139,FALSE)*$H599","v":0},{"$f":"ROUND(SUM(I599:S599)-H599,0)","v":0}]
[{"$f":"ROW()","v":600}]
[{"$f":"ROW()","v":601},null,"403","Distribution Depreciation"]
[{"$f":"ROW()","v":602},null,null,null,"Land Rights","F118",null,{"$f":"SUM(UAcct403360)","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!F$139,FALSE)*$H602","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!G$139,FALSE)*$H602","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!H$139,FALSE)*$H602","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!I$139,FALSE)*$H602","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!J$139,FALSE)*$H602","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!K$139,FALSE)*$H602","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!L$139,FALSE)*$H602","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!M$139,FALSE)*$H602","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!N$139,FALSE)*$H602","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!O$139,FALSE)*$H602","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!P$139,FALSE)*$H602","v":0},{"$f":"ROUND(SUM(I602:S602)-H602,0)","v":0}]
[{"$f":"ROW()","v":603},null,null,null,"Structures","F119",null,{"$f":"SUM(UAcct403361)","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!F$139,FALSE)*$H603","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!G$139,FALSE)*$H603","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!H$139,FALSE)*$H603","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!I$139,FALSE)*$H603","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!J$139,FALSE)*$H603","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!K$139,FALSE)*$H603","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!L$139,FALSE)*$H603","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!M$139,FALSE)*$H603","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!N$139,FALSE)*$H603","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!O$139,FALSE)*$H603","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!P$139,FALSE)*$H603","v":0},0]
[{"$f":"ROW()","v":604},null,null,null,"Station Equip","F120",null,{"$f":"SUM(UAcct403362)","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!F$139,FALSE)*$H604","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!G$139,FALSE)*$H604","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!H$139,FALSE)*$H604","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!I$139,FALSE)*$H604","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!J$139,FALSE)*$H604","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!K$139,FALSE)*$H604","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!L$139,FALSE)*$H604","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!M$139,FALSE)*$H604","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!N$139,FALSE)*$H604","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!O$139,FALSE)*$H604","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!P$139,FALSE)*$H604","v":0},0]
[{"$f":"ROW()","v":605},null,null,null,"Poles & Towers","F121",null,{"$f":"SUM(UAcct403364)","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!F$139,FALSE)*$H605","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!G$139,FALSE)*$H605","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!H$139,FALSE)*$H605","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!I$139,FALSE)*$H605","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!J$139,FALSE)*$H605","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!K$139,FALSE)*$H605","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!L$139,FALSE)*$H605","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!M$139,FALSE)*$H605","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!N$139,FALSE)*$H605","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!O$139,FALSE)*$H605","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!P$139,FALSE)*$H605","v":0},0]
[{"$f":"ROW()","v":606},null,null,null,"OH Conductors","F122",null,{"$f":"SUM(UAcct403365)","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!F$139,FALSE)*$H606","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!G$139,FALSE)*$H606","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!H$139,FALSE)*$H606","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!I$139,FALSE)*$H606","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!J$139,FALSE)*$H606","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!K$139,FALSE)*$H606","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!L$139,FALSE)*$H606","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!M$139,FALSE)*$H606","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!N$139,FALSE)*$H606","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!O$139,FALSE)*$H606","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!P$139,FALSE)*$H606","v":0},0]
[{"$f":"ROW()","v":607},null,null,null,"UG Conduit","F123",null,{"$f":"SUM(UAcct403366)","v":0},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!F$139,FALSE)*$H607","v":0},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!G$139,FALSE)*$H607","v":0},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!H$139,FALSE)*$H607","v":0},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!I$139,FALSE)*$H607","v":0},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!J$139,FALSE)*$H607","v":0},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!K$139,FALSE)*$H607","v":0},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!L$139,FALSE)*$H607","v":0},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!M$139,FALSE)*$H607","v":0},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!N$139,FALSE)*$H607","v":0},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!O$139,FALSE)*$H607","v":0},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!P$139,FALSE)*$H607","v":0},0]
[{"$f":"ROW()","v":608},null,null,null,"UG Conductor","F124",null,{"$f":"SUM(UAcct403367)","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!F$139,FALSE)*$H608","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!G$139,FALSE)*$H608","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!H$139,FALSE)*$H608","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!I$139,FALSE)*$H608","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!J$139,FALSE)*$H608","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!K$139,FALSE)*$H608","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!L$139,FALSE)*$H608","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!M$139,FALSE)*$H608","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!N$139,FALSE)*$H608","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!O$139,FALSE)*$H608","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!P$139,FALSE)*$H608","v":0},0]
[{"$f":"ROW()","v":609},null,null,null,"Line Transformer","F125",null,{"$f":"SUM(UAcct403368)","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!F$139,FALSE)*$H609","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!G$139,FALSE)*$H609","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!H$139,FALSE)*$H609","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!I$139,FALSE)*$H609","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!J$139,FALSE)*$H609","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!K$139,FALSE)*$H609","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!L$139,FALSE)*$H609","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!M$139,FALSE)*$H609","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!N$139,FALSE)*$H609","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!O$139,FALSE)*$H609","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!P$139,FALSE)*$H609","v":0},0]
[{"$f":"ROW()","v":610},null,null,null,"Services","F126",null,{"$f":"SUM(UAcct403369)","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!F$139,FALSE)*$H610","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!G$139,FALSE)*$H610","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!H$139,FALSE)*$H610","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!I$139,FALSE)*$H610","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!J$139,FALSE)*$H610","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!K$139,FALSE)*$H610","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!L$139,FALSE)*$H610","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!M$139,FALSE)*$H610","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!N$139,FALSE)*$H610","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!O$139,FALSE)*$H610","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!P$139,FALSE)*$H610","v":0},0]
[{"$f":"ROW()","v":611},null,null,null,"Meters","F127",null,{"$f":"SUM(UAcct403370)","v":2405317.44},{"$f":"VLOOKUP($F611,FactSum,'COS Factor Table'!F$139,FALSE)*$H611","v":1663894.2695556206},{"$f":"VLOOKUP($F611,FactSum,'COS Factor Table'!G$139,FALSE)*$H611","v":281134.31599514611},{"$f":"VLOOKUP($F611,FactSum,'COS Factor Table'!H$139,FALSE)*$H611","v":32651.248135413196},{"$f":"VLOOKUP($F611,FactSum,'COS Factor Table'!I$139,FALSE)*$H611","v":0},{"$f":"VLOOKUP($F611,FactSum,'COS Factor Table'!J$139,FALSE)*$H611","v":102199.55044109267},{"$f":"VLOOKUP($F611,FactSum,'COS Factor Table'!K$139,FALSE)*$H611","v":23796.921656726703},{"$f":"VLOOKUP($F611,FactSum,'COS Factor Table'!L$139,FALSE)*$H611","v":5200.1860552389398},{"$f":"VLOOKUP($F611,FactSum,'COS Factor Table'!M$139,FALSE)*$H611","v":1477.7345321332107},{"$f":"VLOOKUP($F611,FactSum,'COS Factor Table'!N$139,FALSE)*$H611","v":280484.60827523551},{"$f":"VLOOKUP($F611,FactSum,'COS Factor Table'!O$139,FALSE)*$H611","v":7239.3026766966095},{"$f":"VLOOKUP($F611,FactSum,'COS Factor Table'!P$139,FALSE)*$H611","v":7239.3026766966095},0]
[{"$f":"ROW()","v":612},null,null,null,"Inst Cust Premises","F128",null,{"$f":"SUM(UAcct403371)","v":0},{"$f":"VLOOKUP($F612,FactSum,'COS Factor Table'!F$139,FALSE)*$H612","v":0},{"$f":"VLOOKUP($F612,FactSum,'COS Factor Table'!G$139,FALSE)*$H612","v":0},{"$f":"VLOOKUP($F612,FactSum,'COS Factor Table'!H$139,FALSE)*$H612","v":0},{"$f":"VLOOKUP($F612,FactSum,'COS Factor Table'!I$139,FALSE)*$H612","v":0},{"$f":"VLOOKUP($F612,FactSum,'COS Factor Table'!J$139,FALSE)*$H612","v":0},{"$f":"VLOOKUP($F612,FactSum,'COS Factor Table'!K$139,FALSE)*$H612","v":0},{"$f":"VLOOKUP($F612,FactSum,'COS Factor Table'!L$139,FALSE)*$H612","v":0},{"$f":"VLOOKUP($F612,FactSum,'COS Factor Table'!M$139,FALSE)*$H612","v":0},{"$f":"VLOOKUP($F612,FactSum,'COS Factor Table'!N$139,FALSE)*$H612","v":0},{"$f":"VLOOKUP($F612,FactSum,'COS Factor Table'!O$139,FALSE)*$H612","v":0},{"$f":"VLOOKUP($F612,FactSum,'COS Factor Table'!P$139,FALSE)*$H612","v":0},0]
[{"$f":"ROW()","v":613},null,null,null,"Leased Property","F129",null,{"$f":"SUM(UAcct403372)","v":0},{"$f":"VLOOKUP($F613,FactSum,'COS Factor Table'!F$139,FALSE)*$H613","v":0},{"$f":"VLOOKUP($F613,FactSum,'COS Factor Table'!G$139,FALSE)*$H613","v":0},{"$f":"VLOOKUP($F613,FactSum,'COS Factor Table'!H$139,FALSE)*$H613","v":0},{"$f":"VLOOKUP($F613,FactSum,'COS Factor Table'!I$139,FALSE)*$H613","v":0},{"$f":"VLOOKUP($F613,FactSum,'COS Factor Table'!J$139,FALSE)*$H613","v":0},{"$f":"VLOOKUP($F613,FactSum,'COS Factor Table'!K$139,FALSE)*$H613","v":0},{"$f":"VLOOKUP($F613,FactSum,'COS Factor Table'!L$139,FALSE)*$H613","v":0},{"$f":"VLOOKUP($F613,FactSum,'COS Factor Table'!M$139,FALSE)*$H613","v":0},{"$f":"VLOOKUP($F613,FactSum,'COS Factor Table'!N$139,FALSE)*$H613","v":0},{"$f":"VLOOKUP($F613,FactSum,'COS Factor Table'!O$139,FALSE)*$H613","v":0},{"$f":"VLOOKUP($F613,FactSum,'COS Factor Table'!P$139,FALSE)*$H613","v":0},0]
[{"$f":"ROW()","v":614},null,null,null,"Street Lighting","F130",null,{"$f":"SUM(UAcct403373)","v":0},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!F$139,FALSE)*$H614","v":0},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!G$139,FALSE)*$H614","v":0},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!H$139,FALSE)*$H614","v":0},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!I$139,FALSE)*$H614","v":0},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!J$139,FALSE)*$H614","v":0},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!K$139,FALSE)*$H614","v":0},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!L$139,FALSE)*$H614","v":0},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!M$139,FALSE)*$H614","v":0},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!N$139,FALSE)*$H614","v":0},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!O$139,FALSE)*$H614","v":0},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!P$139,FALSE)*$H614","v":0},0]
[{"$f":"ROW()","v":615},null,null,"Total Distribution Expense",null,null,null,{"$f":"SUM(H602:H614)","v":2405317.44},1663894.2695556206,281134.31599514611,32651.248135413196,0,102199.55044109267,23796.921656726703,5200.1860552389398,1477.7345321332107,280484.60827523551,7239.3026766966095,7239.3026766966095,0]
[{"$f":"ROW()","v":616}]
[{"$f":"ROW()","v":617},null,"403GP","General Depreciation"]
[{"$f":"ROW()","v":618},null,null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},null,{"$f":"SUM(UAcct403Gps)","v":100328.06997131906},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!F$139,FALSE)*$H618","v":58031.317970333897},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!G$139,FALSE)*$H618","v":23364.803398212589},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!H$139,FALSE)*$H618","v":6662.8703171697007},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!I$139,FALSE)*$H618","v":1500.5994549636728},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!J$139,FALSE)*$H618","v":125.83410667717199},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!K$139,FALSE)*$H618","v":1364.1223448451819},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!L$139,FALSE)*$H618","v":47.60569474490179},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!M$139,FALSE)*$H618","v":32.777216448416816},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!N$139,FALSE)*$H618","v":9180.3125561346624},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!O$139,FALSE)*$H618","v":8.9134558944351312},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!P$139,FALSE)*$H618","v":8.9134558944351312},{"$f":"ROUND(SUM(I618:S618)-H618,0)","v":0}]
[{"$f":"ROW()","v":619},null,null,null,"System Generation",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},null,{"$f":"SUM(UAcct403Gpsgp+UAcct403Gpsgu+UAcct403Gpsg)","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!F$139,FALSE)*$H619","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!G$139,FALSE)*$H619","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!H$139,FALSE)*$H619","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!I$139,FALSE)*$H619","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!J$139,FALSE)*$H619","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!K$139,FALSE)*$H619","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!L$139,FALSE)*$H619","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!M$139,FALSE)*$H619","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!N$139,FALSE)*$H619","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!O$139,FALSE)*$H619","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!P$139,FALSE)*$H619","v":0},0]
[{"$f":"ROW()","v":620},null,null,null,"System Overheads",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct403Gpso)","v":51453.928072568837},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!F$139,FALSE)*$H620","v":29761.753232724666},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!G$139,FALSE)*$H620","v":11982.797175556356},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!H$139,FALSE)*$H620","v":3417.0980280444874},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!I$139,FALSE)*$H620","v":769.59256211655884},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!J$139,FALSE)*$H620","v":64.534871206972113},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!K$139,FALSE)*$H620","v":699.59935473604855},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!L$139,FALSE)*$H620","v":24.414901970595942},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!M$139,FALSE)*$H620","v":16.810016758400579},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!N$139,FALSE)*$H620","v":4708.1852773813816},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!O$139,FALSE)*$H620","v":4.5713260366853454},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!P$139,FALSE)*$H620","v":4.5713260366853454},0]
[{"$f":"ROW()","v":621},null,null,null,"Customer - System","F42",null,{"$f":"SUM(UAcct403Gpcn)","v":0},{"$f":"VLOOKUP($F621,FactSum,'COS Factor Table'!F$139,FALSE)*$H621","v":0},{"$f":"VLOOKUP($F621,FactSum,'COS Factor Table'!G$139,FALSE)*$H621","v":0},{"$f":"VLOOKUP($F621,FactSum,'COS Factor Table'!H$139,FALSE)*$H621","v":0},{"$f":"VLOOKUP($F621,FactSum,'COS Factor Table'!I$139,FALSE)*$H621","v":0},{"$f":"VLOOKUP($F621,FactSum,'COS Factor Table'!J$139,FALSE)*$H621","v":0},{"$f":"VLOOKUP($F621,FactSum,'COS Factor Table'!K$139,FALSE)*$H621","v":0},{"$f":"VLOOKUP($F621,FactSum,'COS Factor Table'!L$139,FALSE)*$H621","v":0},{"$f":"VLOOKUP($F621,FactSum,'COS Factor Table'!M$139,FALSE)*$H621","v":0},{"$f":"VLOOKUP($F621,FactSum,'COS Factor Table'!N$139,FALSE)*$H621","v":0},{"$f":"VLOOKUP($F621,FactSum,'COS Factor Table'!O$139,FALSE)*$H621","v":0},{"$f":"VLOOKUP($F621,FactSum,'COS Factor Table'!P$139,FALSE)*$H621","v":0},0]
[{"$f":"ROW()","v":622},null,null,null,"Energy","F30",null,{"$f":"SUM(UAcct403Gpseu)","v":0},{"$f":"VLOOKUP($F622,FactSum,'COS Factor Table'!F$139,FALSE)*$H622","v":0},{"$f":"VLOOKUP($F622,FactSum,'COS Factor Table'!G$139,FALSE)*$H622","v":0},{"$f":"VLOOKUP($F622,FactSum,'COS Factor Table'!H$139,FALSE)*$H622","v":0},{"$f":"VLOOKUP($F622,FactSum,'COS Factor Table'!I$139,FALSE)*$H622","v":0},{"$f":"VLOOKUP($F622,FactSum,'COS Factor Table'!J$139,FALSE)*$H622","v":0},{"$f":"VLOOKUP($F622,FactSum,'COS Factor Table'!K$139,FALSE)*$H622","v":0},{"$f":"VLOOKUP($F622,FactSum,'COS Factor Table'!L$139,FALSE)*$H622","v":0},{"$f":"VLOOKUP($F622,FactSum,'COS Factor Table'!M$139,FALSE)*$H622","v":0},{"$f":"VLOOKUP($F622,FactSum,'COS Factor Table'!N$139,FALSE)*$H622","v":0},{"$f":"VLOOKUP($F622,FactSum,'COS Factor Table'!O$139,FALSE)*$H622","v":0},{"$f":"VLOOKUP($F622,FactSum,'COS Factor Table'!P$139,FALSE)*$H622","v":0},0]
[{"$f":"ROW()","v":623},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT403GPSSGCT)","v":0},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!F$139,FALSE)*$H623","v":0},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!G$139,FALSE)*$H623","v":0},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!H$139,FALSE)*$H623","v":0},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!I$139,FALSE)*$H623","v":0},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!J$139,FALSE)*$H623","v":0},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!K$139,FALSE)*$H623","v":0},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!L$139,FALSE)*$H623","v":0},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!M$139,FALSE)*$H623","v":0},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!N$139,FALSE)*$H623","v":0},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!O$139,FALSE)*$H623","v":0},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!P$139,FALSE)*$H623","v":0},0]
[{"$f":"ROW()","v":624},null,null,null,"Cholla","F10",null,{"$f":"SUM(uacct403gpssgch)","v":0},{"$f":"VLOOKUP($F624,FactSum,'COS Factor Table'!F$139,FALSE)*$H624","v":0},{"$f":"VLOOKUP($F624,FactSum,'COS Factor Table'!G$139,FALSE)*$H624","v":0},{"$f":"VLOOKUP($F624,FactSum,'COS Factor Table'!H$139,FALSE)*$H624","v":0},{"$f":"VLOOKUP($F624,FactSum,'COS Factor Table'!I$139,FALSE)*$H624","v":0},{"$f":"VLOOKUP($F624,FactSum,'COS Factor Table'!J$139,FALSE)*$H624","v":0},{"$f":"VLOOKUP($F624,FactSum,'COS Factor Table'!K$139,FALSE)*$H624","v":0},{"$f":"VLOOKUP($F624,FactSum,'COS Factor Table'!L$139,FALSE)*$H624","v":0},{"$f":"VLOOKUP($F624,FactSum,'COS Factor Table'!M$139,FALSE)*$H624","v":0},{"$f":"VLOOKUP($F624,FactSum,'COS Factor Table'!N$139,FALSE)*$H624","v":0},{"$f":"VLOOKUP($F624,FactSum,'COS Factor Table'!O$139,FALSE)*$H624","v":0},{"$f":"VLOOKUP($F624,FactSum,'COS Factor Table'!P$139,FALSE)*$H624","v":0},0]
[{"$f":"ROW()","v":625},null,null,"Total General Expense",null,null,null,{"$f":"SUM(H618:H624)","v":151781.9980438879},87793.071203058556,35347.600573768941,10079.968345214187,2270.1920170802314,190.3689778841441,2063.7216995812305,72.020596715497732,49.587233206817395,13888.497833516045,13.484781931120477,13.484781931120477,0]
[{"$f":"ROW()","v":626}]
[{"$f":"ROW()","v":627},null,"403GV0","General Vehicles",null,{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},null,{"$f":"SUM(UAcct403Gv0)","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!F$139,FALSE)*$H627","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!G$139,FALSE)*$H627","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!H$139,FALSE)*$H627","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!I$139,FALSE)*$H627","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!J$139,FALSE)*$H627","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!K$139,FALSE)*$H627","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!L$139,FALSE)*$H627","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!M$139,FALSE)*$H627","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!N$139,FALSE)*$H627","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!O$139,FALSE)*$H627","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!P$139,FALSE)*$H627","v":0},{"$f":"ROUND(SUM(I627:S627)-H627,0)","v":0}]
[{"$f":"ROW()","v":628}]
[{"$f":"ROW()","v":629},null,"403MP","Mining Depreciation",null,"F30",null,{"$f":"SUM(UAcct403Mp)","v":0},{"$f":"VLOOKUP($F629,FactSum,'COS Factor Table'!F$139,FALSE)*$H629","v":0},{"$f":"VLOOKUP($F629,FactSum,'COS Factor Table'!G$139,FALSE)*$H629","v":0},{"$f":"VLOOKUP($F629,FactSum,'COS Factor Table'!H$139,FALSE)*$H629","v":0},{"$f":"VLOOKUP($F629,FactSum,'COS Factor Table'!I$139,FALSE)*$H629","v":0},{"$f":"VLOOKUP($F629,FactSum,'COS Factor Table'!J$139,FALSE)*$H629","v":0},{"$f":"VLOOKUP($F629,FactSum,'COS Factor Table'!K$139,FALSE)*$H629","v":0},{"$f":"VLOOKUP($F629,FactSum,'COS Factor Table'!L$139,FALSE)*$H629","v":0},{"$f":"VLOOKUP($F629,FactSum,'COS Factor Table'!M$139,FALSE)*$H629","v":0},{"$f":"VLOOKUP($F629,FactSum,'COS Factor Table'!N$139,FALSE)*$H629","v":0},{"$f":"VLOOKUP($F629,FactSum,'COS Factor Table'!O$139,FALSE)*$H629","v":0},{"$f":"VLOOKUP($F629,FactSum,'COS Factor Table'!P$139,FALSE)*$H629","v":0},{"$f":"ROUND(SUM(I629:S629)-H629,0)","v":0}]
[{"$f":"ROW()","v":630}]
[{"$f":"ROW()","v":631},null,"403EP","Experimental Plant Depreciation",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct403Ep)","v":0},{"$f":"VLOOKUP($F631,FactSum,'COS Factor Table'!F$139,FALSE)*$H631","v":0},{"$f":"VLOOKUP($F631,FactSum,'COS Factor Table'!G$139,FALSE)*$H631","v":0},{"$f":"VLOOKUP($F631,FactSum,'COS Factor Table'!H$139,FALSE)*$H631","v":0},{"$f":"VLOOKUP($F631,FactSum,'COS Factor Table'!I$139,FALSE)*$H631","v":0},{"$f":"VLOOKUP($F631,FactSum,'COS Factor Table'!J$139,FALSE)*$H631","v":0},{"$f":"VLOOKUP($F631,FactSum,'COS Factor Table'!K$139,FALSE)*$H631","v":0},{"$f":"VLOOKUP($F631,FactSum,'COS Factor Table'!L$139,FALSE)*$H631","v":0},{"$f":"VLOOKUP($F631,FactSum,'COS Factor Table'!M$139,FALSE)*$H631","v":0},{"$f":"VLOOKUP($F631,FactSum,'COS Factor Table'!N$139,FALSE)*$H631","v":0},{"$f":"VLOOKUP($F631,FactSum,'COS Factor Table'!O$139,FALSE)*$H631","v":0},{"$f":"VLOOKUP($F631,FactSum,'COS Factor Table'!P$139,FALSE)*$H631","v":0},{"$f":"ROUND(SUM(I631:S631)-H631,0)","v":0}]
[{"$f":"ROW()","v":632}]
[{"$f":"ROW()","v":633}]
[{"$f":"ROW()","v":634},null,"TOTAL DEPRECIATION EXPENSE",null,null,null,null,{"$f":"H587+H589+H591+H597+H599+H615+H625+H627+H629+H631","v":2557099.4380438877},1751687.3407586792,316481.91656891507,42731.216480627379,2270.1920170802314,102389.91941897682,25860.643356307934,5272.2066519544378,1527.3217653400282,294373.10610875156,7252.7874586277303,7252.7874586277303,{"$f":"ROUND(SUM(I634:S634)-H634,0)","v":0}]
[{"$f":"ROW()","v":635}]
[{"$f":"ROW()","v":636},null,null,null,null,null,null,"AMORTIZATION EXPENSE"]
[{"$f":"ROW()","v":637}]
[{"$f":"ROW()","v":638}]
[{"$f":"ROW()","v":639},null,"404CLG","Amort of LT Plant - Cap. Lease Gen"]
[{"$f":"ROW()","v":640},null,null,"Division",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct404Clg)-H641-H642","v":11.776382895725874},{"$f":"VLOOKUP($F640,FactSum,'COS Factor Table'!F$139,FALSE)*$H640","v":4.0696308471454401},{"$f":"VLOOKUP($F640,FactSum,'COS Factor Table'!G$139,FALSE)*$H640","v":3.1706389526405703},{"$f":"VLOOKUP($F640,FactSum,'COS Factor Table'!H$139,FALSE)*$H640","v":1.0164939980476269},{"$f":"VLOOKUP($F640,FactSum,'COS Factor Table'!I$139,FALSE)*$H640","v":2.2324591911170998E-2},{"$f":"VLOOKUP($F640,FactSum,'COS Factor Table'!J$139,FALSE)*$H640","v":2.0611097504048743},{"$f":"VLOOKUP($F640,FactSum,'COS Factor Table'!K$139,FALSE)*$H640","v":0.10982601818231701},{"$f":"VLOOKUP($F640,FactSum,'COS Factor Table'!L$139,FALSE)*$H640","v":2.7544974214514309E-3},{"$f":"VLOOKUP($F640,FactSum,'COS Factor Table'!M$139,FALSE)*$H640","v":4.9962615395280404E-3},{"$f":"VLOOKUP($F640,FactSum,'COS Factor Table'!N$139,FALSE)*$H640","v":0.79347331402301757},{"$f":"VLOOKUP($F640,FactSum,'COS Factor Table'!O$139,FALSE)*$H640","v":0.25316054467282695},{"$f":"VLOOKUP($F640,FactSum,'COS Factor Table'!P$139,FALSE)*$H640","v":0.27197411973704905},{"$f":"ROUND(SUM(I640:S640)-H640,0)","v":0}]
[{"$f":"ROW()","v":641},null,null,"System Overheads",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct404Clgsou)","v":5025.5323224753893},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!F$139,FALSE)*$H641","v":2906.8461524190684},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!G$139,FALSE)*$H641","v":1170.3661270426849},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!H$139,FALSE)*$H641","v":333.74976862378037},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!I$139,FALSE)*$H641","v":75.166511886102626},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!J$139,FALSE)*$H641","v":6.3031549451387283},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!K$139,FALSE)*$H641","v":68.330238364897852},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!L$139,FALSE)*$H641","v":2.3846163665143143},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!M$139,FALSE)*$H641","v":1.6418432124666638},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!N$139,FALSE)*$H641","v":459.85094195941736},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!O$139,FALSE)*$H641","v":0.44648382765907996},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!P$139,FALSE)*$H641","v":0.44648382765907996},{"$f":"ROUND(SUM(I641:S641)-H641,0)","v":0}]
[{"$f":"ROW()","v":642},null,null,"Customer - System",null,"F42",null,{"$f":"UAcct404Clgsop","v":0},{"$f":"VLOOKUP($F642,FactSum,'COS Factor Table'!F$139,FALSE)*$H642","v":0},{"$f":"VLOOKUP($F642,FactSum,'COS Factor Table'!G$139,FALSE)*$H642","v":0},{"$f":"VLOOKUP($F642,FactSum,'COS Factor Table'!H$139,FALSE)*$H642","v":0},{"$f":"VLOOKUP($F642,FactSum,'COS Factor Table'!I$139,FALSE)*$H642","v":0},{"$f":"VLOOKUP($F642,FactSum,'COS Factor Table'!J$139,FALSE)*$H642","v":0},{"$f":"VLOOKUP($F642,FactSum,'COS Factor Table'!K$139,FALSE)*$H642","v":0},{"$f":"VLOOKUP($F642,FactSum,'COS Factor Table'!L$139,FALSE)*$H642","v":0},{"$f":"VLOOKUP($F642,FactSum,'COS Factor Table'!M$139,FALSE)*$H642","v":0},{"$f":"VLOOKUP($F642,FactSum,'COS Factor Table'!N$139,FALSE)*$H642","v":0},{"$f":"VLOOKUP($F642,FactSum,'COS Factor Table'!O$139,FALSE)*$H642","v":0},{"$f":"VLOOKUP($F642,FactSum,'COS Factor Table'!P$139,FALSE)*$H642","v":0},{"$f":"ROUND(SUM(I642:S642)-H642,0)","v":0}]
[{"$f":"ROW()","v":643},null,null,"Total Amort. Cap. Lease General",null,null,null,{"$f":"SUM(H640:H642)","v":5037.3087053711151},2910.915783266214,1173.5367659953254,334.76626262182799,75.188836478013798,8.3642646955436035,68.44006438308017,2.3873708639357658,1.6468394740061918,460.64441527344036,0.69964437233190691,0.718457947396129,{"$f":"ROUND(SUM(I643:S643)-H643,0)","v":0}]
[{"$f":"ROW()","v":644}]
[{"$f":"ROW()","v":645},null,"404CLS","Amort of LT Plant - Cap Lease Steam",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct404Cls)","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!F$139,FALSE)*$H645","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!G$139,FALSE)*$H645","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!H$139,FALSE)*$H645","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!I$139,FALSE)*$H645","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!J$139,FALSE)*$H645","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!K$139,FALSE)*$H645","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!L$139,FALSE)*$H645","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!M$139,FALSE)*$H645","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!N$139,FALSE)*$H645","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!O$139,FALSE)*$H645","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!P$139,FALSE)*$H645","v":0},{"$f":"ROUND(SUM(I645:S645)-H645,0)","v":0}]
[{"$f":"ROW()","v":646}]
[{"$f":"ROW()","v":647},null,"404IP","Amort of LT Plant - Intangible Plant"]
[{"$f":"ROW()","v":648},null,null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},null,{"$f":"SUM(UAcct404Ips)","v":50327.100237976934},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!F$139,FALSE)*$H648","v":29109.978466343546},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!G$139,FALSE)*$H648","v":11720.376989197744},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!H$139,FALSE)*$H648","v":3342.2644572022564},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!I$139,FALSE)*$H648","v":752.73868229100356},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!J$139,FALSE)*$H648","v":63.1215740710322},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!K$139,FALSE)*$H648","v":684.27830820939107},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!L$139,FALSE)*$H648","v":23.880221876191893},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!M$139,FALSE)*$H648","v":16.441881700633811},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!N$139,FALSE)*$H648","v":4605.0772267484599},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!O$139,FALSE)*$H648","v":4.471215168339846},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!P$139,FALSE)*$H648","v":4.471215168339846},{"$f":"ROUND(SUM(I648:S648)-H648,0)","v":0}]
[{"$f":"ROW()","v":649},null,null,null,"System Generation",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},null,{"$f":"SUM(+UACCT404IPSGP+UACCT404IPDGU)","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!F$139,FALSE)*$H649","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!G$139,FALSE)*$H649","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!H$139,FALSE)*$H649","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!I$139,FALSE)*$H649","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!J$139,FALSE)*$H649","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!K$139,FALSE)*$H649","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!L$139,FALSE)*$H649","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!M$139,FALSE)*$H649","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!N$139,FALSE)*$H649","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!O$139,FALSE)*$H649","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!P$139,FALSE)*$H649","v":0},0]
[{"$f":"ROW()","v":650},null,null,null,"System Overheads",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct404Ipso)","v":56236.188151602029},{"$f":"VLOOKUP($F650,FactSum,'COS Factor Table'!F$139,FALSE)*$H650","v":32527.886931325116},{"$f":"VLOOKUP($F650,FactSum,'COS Factor Table'!G$139,FALSE)*$H650","v":13096.509086666312},{"$f":"VLOOKUP($F650,FactSum,'COS Factor Table'!H$139,FALSE)*$H650","v":3734.6918852639551},{"$f":"VLOOKUP($F650,FactSum,'COS Factor Table'!I$139,FALSE)*$H650","v":841.12046921317915},{"$f":"VLOOKUP($F650,FactSum,'COS Factor Table'!J$139,FALSE)*$H650","v":70.532907699800816},{"$f":"VLOOKUP($F650,FactSum,'COS Factor Table'!K$139,FALSE)*$H650","v":764.62191357262509},{"$f":"VLOOKUP($F650,FactSum,'COS Factor Table'!L$139,FALSE)*$H650","v":26.684085595659859},{"$f":"VLOOKUP($F650,FactSum,'COS Factor Table'!M$139,FALSE)*$H650","v":18.372382841670234},{"$f":"VLOOKUP($F650,FactSum,'COS Factor Table'!N$139,FALSE)*$H650","v":5145.7760958113631},{"$f":"VLOOKUP($F650,FactSum,'COS Factor Table'!O$139,FALSE)*$H650","v":4.9961968061755382},{"$f":"VLOOKUP($F650,FactSum,'COS Factor Table'!P$139,FALSE)*$H650","v":4.9961968061755382},0]
[{"$f":"ROW()","v":651},null,null,null,"Customer - System","F42",null,{"$f":"SUM(UAcct404Ipcn)","v":0},{"$f":"VLOOKUP($F651,FactSum,'COS Factor Table'!F$139,FALSE)*$H651","v":0},{"$f":"VLOOKUP($F651,FactSum,'COS Factor Table'!G$139,FALSE)*$H651","v":0},{"$f":"VLOOKUP($F651,FactSum,'COS Factor Table'!H$139,FALSE)*$H651","v":0},{"$f":"VLOOKUP($F651,FactSum,'COS Factor Table'!I$139,FALSE)*$H651","v":0},{"$f":"VLOOKUP($F651,FactSum,'COS Factor Table'!J$139,FALSE)*$H651","v":0},{"$f":"VLOOKUP($F651,FactSum,'COS Factor Table'!K$139,FALSE)*$H651","v":0},{"$f":"VLOOKUP($F651,FactSum,'COS Factor Table'!L$139,FALSE)*$H651","v":0},{"$f":"VLOOKUP($F651,FactSum,'COS Factor Table'!M$139,FALSE)*$H651","v":0},{"$f":"VLOOKUP($F651,FactSum,'COS Factor Table'!N$139,FALSE)*$H651","v":0},{"$f":"VLOOKUP($F651,FactSum,'COS Factor Table'!O$139,FALSE)*$H651","v":0},{"$f":"VLOOKUP($F651,FactSum,'COS Factor Table'!P$139,FALSE)*$H651","v":0},0]
[{"$f":"ROW()","v":652},null,null,null,"Energy","F30",null,{"$f":"SUM(UAcct404Ipse)","v":0},{"$f":"VLOOKUP($F652,FactSum,'COS Factor Table'!F$139,FALSE)*$H652","v":0},{"$f":"VLOOKUP($F652,FactSum,'COS Factor Table'!G$139,FALSE)*$H652","v":0},{"$f":"VLOOKUP($F652,FactSum,'COS Factor Table'!H$139,FALSE)*$H652","v":0},{"$f":"VLOOKUP($F652,FactSum,'COS Factor Table'!I$139,FALSE)*$H652","v":0},{"$f":"VLOOKUP($F652,FactSum,'COS Factor Table'!J$139,FALSE)*$H652","v":0},{"$f":"VLOOKUP($F652,FactSum,'COS Factor Table'!K$139,FALSE)*$H652","v":0},{"$f":"VLOOKUP($F652,FactSum,'COS Factor Table'!L$139,FALSE)*$H652","v":0},{"$f":"VLOOKUP($F652,FactSum,'COS Factor Table'!M$139,FALSE)*$H652","v":0},{"$f":"VLOOKUP($F652,FactSum,'COS Factor Table'!N$139,FALSE)*$H652","v":0},{"$f":"VLOOKUP($F652,FactSum,'COS Factor Table'!O$139,FALSE)*$H652","v":0},{"$f":"VLOOKUP($F652,FactSum,'COS Factor Table'!P$139,FALSE)*$H652","v":0},0]
[{"$f":"ROW()","v":653},null,null,null,"System Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT404IPSSGCH)","v":0},{"$f":"VLOOKUP($F653,FactSum,'COS Factor Table'!F$139,FALSE)*$H653","v":0},{"$f":"VLOOKUP($F653,FactSum,'COS Factor Table'!G$139,FALSE)*$H653","v":0},{"$f":"VLOOKUP($F653,FactSum,'COS Factor Table'!H$139,FALSE)*$H653","v":0},{"$f":"VLOOKUP($F653,FactSum,'COS Factor Table'!I$139,FALSE)*$H653","v":0},{"$f":"VLOOKUP($F653,FactSum,'COS Factor Table'!J$139,FALSE)*$H653","v":0},{"$f":"VLOOKUP($F653,FactSum,'COS Factor Table'!K$139,FALSE)*$H653","v":0},{"$f":"VLOOKUP($F653,FactSum,'COS Factor Table'!L$139,FALSE)*$H653","v":0},{"$f":"VLOOKUP($F653,FactSum,'COS Factor Table'!M$139,FALSE)*$H653","v":0},{"$f":"VLOOKUP($F653,FactSum,'COS Factor Table'!N$139,FALSE)*$H653","v":0},{"$f":"VLOOKUP($F653,FactSum,'COS Factor Table'!O$139,FALSE)*$H653","v":0},{"$f":"VLOOKUP($F653,FactSum,'COS Factor Table'!P$139,FALSE)*$H653","v":0},0]
[{"$f":"ROW()","v":654},null,null,"Total Amort. Intangible Plant",null,null,null,{"$f":"SUM(H648:H653)","v":106563.28838957896},61637.865397668662,24816.886075864059,7076.9563424662119,1593.8591515041826,133.654481770833,1448.9002217820162,50.564307471851748,34.814264542304045,9750.8533225598221,9.4674119745153842,9.4674119745153842,0]
[{"$f":"ROW()","v":655}]
[{"$f":"ROW()","v":656},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"},null,null,null,null,"AMORTIZATION EXPENSE (continued)"]
[{"$f":"ROW()","v":657}]
[{"$f":"ROW()","v":658}]
[{"$f":"ROW()","v":659},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":660},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[{"$f":"ROW()","v":661},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[{"$f":"ROW()","v":662},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"}]
[{"$f":"ROW()","v":663},null,"404O","Amort of LT Plant - Other Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct404O)","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!F$139,FALSE)*$H663","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!G$139,FALSE)*$H663","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!H$139,FALSE)*$H663","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!I$139,FALSE)*$H663","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!J$139,FALSE)*$H663","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!K$139,FALSE)*$H663","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!L$139,FALSE)*$H663","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!M$139,FALSE)*$H663","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!N$139,FALSE)*$H663","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!O$139,FALSE)*$H663","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!P$139,FALSE)*$H663","v":0},{"$f":"ROUND(SUM(I663:S663)-H663,0)","v":0}]
[{"$f":"ROW()","v":664}]
[{"$f":"ROW()","v":665},null,"404330","Amort of Other Electric Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct404330)","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!F$139,FALSE)*$H665","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!G$139,FALSE)*$H665","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!H$139,FALSE)*$H665","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!I$139,FALSE)*$H665","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!J$139,FALSE)*$H665","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!K$139,FALSE)*$H665","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!L$139,FALSE)*$H665","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!M$139,FALSE)*$H665","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!N$139,FALSE)*$H665","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!O$139,FALSE)*$H665","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!P$139,FALSE)*$H665","v":0},{"$f":"ROUND(SUM(I665:S665)-H665,0)","v":0}]
[{"$f":"ROW()","v":666}]
[{"$f":"ROW()","v":667},null,"405","Amort of Other Electric Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct405)","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!F$139,FALSE)*$H667","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!G$139,FALSE)*$H667","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!H$139,FALSE)*$H667","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!I$139,FALSE)*$H667","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!J$139,FALSE)*$H667","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!K$139,FALSE)*$H667","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!L$139,FALSE)*$H667","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!M$139,FALSE)*$H667","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!N$139,FALSE)*$H667","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!O$139,FALSE)*$H667","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!P$139,FALSE)*$H667","v":0},{"$f":"ROUND(SUM(I667:S667)-H667,0)","v":0}]
[{"$f":"ROW()","v":668}]
[{"$f":"ROW()","v":669},null,"406","Amort of Plant Acquisition Adj",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct406)","v":0},{"$f":"VLOOKUP($F669,FactSum,'COS Factor Table'!F$139,FALSE)*$H669","v":0},{"$f":"VLOOKUP($F669,FactSum,'COS Factor Table'!G$139,FALSE)*$H669","v":0},{"$f":"VLOOKUP($F669,FactSum,'COS Factor Table'!H$139,FALSE)*$H669","v":0},{"$f":"VLOOKUP($F669,FactSum,'COS Factor Table'!I$139,FALSE)*$H669","v":0},{"$f":"VLOOKUP($F669,FactSum,'COS Factor Table'!J$139,FALSE)*$H669","v":0},{"$f":"VLOOKUP($F669,FactSum,'COS Factor Table'!K$139,FALSE)*$H669","v":0},{"$f":"VLOOKUP($F669,FactSum,'COS Factor Table'!L$139,FALSE)*$H669","v":0},{"$f":"VLOOKUP($F669,FactSum,'COS Factor Table'!M$139,FALSE)*$H669","v":0},{"$f":"VLOOKUP($F669,FactSum,'COS Factor Table'!N$139,FALSE)*$H669","v":0},{"$f":"VLOOKUP($F669,FactSum,'COS Factor Table'!O$139,FALSE)*$H669","v":0},{"$f":"VLOOKUP($F669,FactSum,'COS Factor Table'!P$139,FALSE)*$H669","v":0},{"$f":"ROUND(SUM(I669:S669)-H669,0)","v":0}]
[{"$f":"ROW()","v":670}]
[{"$f":"ROW()","v":671},null,"407","Amort of Prop Losses, Unrec Plant,",null,"F151",null,{"$f":"SUM(UAcct407)","v":6.2759438176033806E-4},{"$f":"VLOOKUP($F671,FactSum,'COS Factor Table'!F$139,FALSE)*$H671","v":2.5694854028235841E-4},{"$f":"VLOOKUP($F671,FactSum,'COS Factor Table'!G$139,FALSE)*$H671","v":1.6208107905624423E-4},{"$f":"VLOOKUP($F671,FactSum,'COS Factor Table'!H$139,FALSE)*$H671","v":5.05999945945535E-5},{"$f":"VLOOKUP($F671,FactSum,'COS Factor Table'!I$139,FALSE)*$H671","v":5.1986550254619952E-6},{"$f":"VLOOKUP($F671,FactSum,'COS Factor Table'!J$139,FALSE)*$H671","v":7.9247503629430079E-5},{"$f":"VLOOKUP($F671,FactSum,'COS Factor Table'!K$139,FALSE)*$H671","v":6.6089706779835992E-6},{"$f":"VLOOKUP($F671,FactSum,'COS Factor Table'!L$139,FALSE)*$H671","v":1.8651066631095673E-7},{"$f":"VLOOKUP($F671,FactSum,'COS Factor Table'!M$139,FALSE)*$H671","v":2.4449152048010346E-7},{"$f":"VLOOKUP($F671,FactSum,'COS Factor Table'!N$139,FALSE)*$H671","v":4.6440645756129819E-5},{"$f":"VLOOKUP($F671,FactSum,'COS Factor Table'!O$139,FALSE)*$H671","v":9.6705094177774472E-6},{"$f":"VLOOKUP($F671,FactSum,'COS Factor Table'!P$139,FALSE)*$H671","v":1.0367481133607904E-5},{"$f":"ROUND(SUM(I671:S671)-H671,0)","v":0}]
[{"$f":"ROW()","v":672}]
[{"$f":"ROW()","v":673}]
[{"$f":"ROW()","v":674},null,"TOTAL AMORTIZATION EXPENSE",null,null,null,null,{"$f":"SUM(H643:H653)+SUM(H663:H671)","v":111600.59772254447},64548.781437883415,25990.423003940461,7411.7226556880341,1669.0479931808516,142.01882571388026,1517.3402927740669,52.951678522298188,36.461104260801761,10211.497784273908,10.167066017356708,10.185880289392646,{"$f":"ROUND(SUM(I674:S674)-H674,0)","v":0}]
[{"$f":"ROW()","v":675}]
[{"$f":"ROW()","v":676}]
[{"$f":"ROW()","v":677},null,null,null,null,null,null,"TAX OTHER THAN INCOME"]
[{"$f":"ROW()","v":678}]
[{"$f":"ROW()","v":679}]
[{"$f":"ROW()","v":680},null,"408","Taxes Other Than Income",null,{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},null,{"$f":"SUM(UAcct408)-H681","v":445554.16897310322},{"$f":"VLOOKUP($F680,FactSum,'COS Factor Table'!F$139,FALSE)*$H680","v":259746.6188681561},{"$f":"VLOOKUP($F680,FactSum,'COS Factor Table'!G$139,FALSE)*$H680","v":104087.11220290576},{"$f":"VLOOKUP($F680,FactSum,'COS Factor Table'!H$139,FALSE)*$H680","v":29441.158488161476},{"$f":"VLOOKUP($F680,FactSum,'COS Factor Table'!I$139,FALSE)*$H680","v":5054.998373846418},{"$f":"VLOOKUP($F680,FactSum,'COS Factor Table'!J$139,FALSE)*$H680","v":219.33037166546299},{"$f":"VLOOKUP($F680,FactSum,'COS Factor Table'!K$139,FALSE)*$H680","v":6100.6709115048398},{"$f":"VLOOKUP($F680,FactSum,'COS Factor Table'!L$139,FALSE)*$H680","v":216.39834196956437},{"$f":"VLOOKUP($F680,FactSum,'COS Factor Table'!M$139,FALSE)*$H680","v":146.338789461234},{"$f":"VLOOKUP($F680,FactSum,'COS Factor Table'!N$139,FALSE)*$H680","v":40499.637679133855},{"$f":"VLOOKUP($F680,FactSum,'COS Factor Table'!O$139,FALSE)*$H680","v":21.502430610417864},{"$f":"VLOOKUP($F680,FactSum,'COS Factor Table'!P$139,FALSE)*$H680","v":20.402515688123934},{"$f":"ROUND(SUM(I680:S680)-H680,0)","v":0}]
[{"$f":"ROW()","v":681},null,null,null,"Customer - System",{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},null,{"$f":"UAcct408S","v":0},{"$f":"VLOOKUP($F681,FactSum,'COS Factor Table'!F$139,FALSE)*$H681","v":0},{"$f":"VLOOKUP($F681,FactSum,'COS Factor Table'!G$139,FALSE)*$H681","v":0},{"$f":"VLOOKUP($F681,FactSum,'COS Factor Table'!H$139,FALSE)*$H681","v":0},{"$f":"VLOOKUP($F681,FactSum,'COS Factor Table'!I$139,FALSE)*$H681","v":0},{"$f":"VLOOKUP($F681,FactSum,'COS Factor Table'!J$139,FALSE)*$H681","v":0},{"$f":"VLOOKUP($F681,FactSum,'COS Factor Table'!K$139,FALSE)*$H681","v":0},{"$f":"VLOOKUP($F681,FactSum,'COS Factor Table'!L$139,FALSE)*$H681","v":0},{"$f":"VLOOKUP($F681,FactSum,'COS Factor Table'!M$139,FALSE)*$H681","v":0},{"$f":"VLOOKUP($F681,FactSum,'COS Factor Table'!N$139,FALSE)*$H681","v":0},{"$f":"VLOOKUP($F681,FactSum,'COS Factor Table'!O$139,FALSE)*$H681","v":0},{"$f":"VLOOKUP($F681,FactSum,'COS Factor Table'!P$139,FALSE)*$H681","v":0},{"$f":"ROUND(SUM(I681:S681)-H681,0)","v":0}]
[{"$f":"ROW()","v":682},null,null,"Total Taxes Other Than Income",null,null,null,{"$f":"H680+H681","v":445554.16897310322},259746.6188681561,104087.11220290576,29441.158488161476,5054.998373846418,219.33037166546299,6100.6709115048398,216.39834196956437,146.338789461234,40499.637679133855,21.502430610417864,20.402515688123934,{"$f":"ROUND(SUM(I682:S682)-H682,0)","v":0}]
[{"$f":"ROW()","v":683}]
[{"$f":"ROW()","v":684}]
[{"$f":"ROW()","v":685},null,null,null,null,null,null,"DEFERRED  ITC"]
[{"$f":"ROW()","v":686}]
[{"$f":"ROW()","v":687}]
[{"$f":"ROW()","v":688},null,"41140","Deferred I T C - Federal",null,{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},null,{"$f":"SUM(UAcct41140)","v":-12580.968110660797},{"$f":"VLOOKUP($F688,FactSum,'COS Factor Table'!F$139,FALSE)*$H688","v":-7334.3807698262317},{"$f":"VLOOKUP($F688,FactSum,'COS Factor Table'!G$139,FALSE)*$H688","v":-2939.0739230959393},{"$f":"VLOOKUP($F688,FactSum,'COS Factor Table'!H$139,FALSE)*$H688","v":-831.32041370895536},{"$f":"VLOOKUP($F688,FactSum,'COS Factor Table'!I$139,FALSE)*$H688","v":-142.73634446599269},{"$f":"VLOOKUP($F688,FactSum,'COS Factor Table'!J$139,FALSE)*$H688","v":-6.1931603467706449},{"$f":"VLOOKUP($F688,FactSum,'COS Factor Table'!K$139,FALSE)*$H688","v":-172.26265970796391},{"$f":"VLOOKUP($F688,FactSum,'COS Factor Table'!L$139,FALSE)*$H688","v":-6.1103695781675169},{"$f":"VLOOKUP($F688,FactSum,'COS Factor Table'!M$139,FALSE)*$H688","v":-4.132120787485281},{"$f":"VLOOKUP($F688,FactSum,'COS Factor Table'!N$139,FALSE)*$H688","v":-1143.5750928082057},{"$f":"VLOOKUP($F688,FactSum,'COS Factor Table'!O$139,FALSE)*$H688","v":-0.6071571374471737},{"$f":"VLOOKUP($F688,FactSum,'COS Factor Table'!P$139,FALSE)*$H688","v":-0.57609919763771533},{"$f":"ROUND(SUM(I688:S688)-H688,0)","v":0}]
[{"$f":"ROW()","v":689}]
[{"$f":"ROW()","v":690},null,"41141","Deferred I T C - Idaho",null,{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},null,{"$f":"SUM(UAcct41141)","v":0},{"$f":"VLOOKUP($F690,FactSum,'COS Factor Table'!F$139,FALSE)*$H690","v":0},{"$f":"VLOOKUP($F690,FactSum,'COS Factor Table'!G$139,FALSE)*$H690","v":0},{"$f":"VLOOKUP($F690,FactSum,'COS Factor Table'!H$139,FALSE)*$H690","v":0},{"$f":"VLOOKUP($F690,FactSum,'COS Factor Table'!I$139,FALSE)*$H690","v":0},{"$f":"VLOOKUP($F690,FactSum,'COS Factor Table'!J$139,FALSE)*$H690","v":0},{"$f":"VLOOKUP($F690,FactSum,'COS Factor Table'!K$139,FALSE)*$H690","v":0},{"$f":"VLOOKUP($F690,FactSum,'COS Factor Table'!L$139,FALSE)*$H690","v":0},{"$f":"VLOOKUP($F690,FactSum,'COS Factor Table'!M$139,FALSE)*$H690","v":0},{"$f":"VLOOKUP($F690,FactSum,'COS Factor Table'!N$139,FALSE)*$H690","v":0},{"$f":"VLOOKUP($F690,FactSum,'COS Factor Table'!O$139,FALSE)*$H690","v":0},{"$f":"VLOOKUP($F690,FactSum,'COS Factor Table'!P$139,FALSE)*$H690","v":0},{"$f":"ROUND(SUM(I690:S690)-H690,0)","v":0}]
[{"$f":"ROW()","v":691}]
[{"$f":"ROW()","v":692},null,"TOTAL DEFERRED ITC",null,null,null,null,{"$f":"SUM(H688:H690)","v":-12580.968110660797},-7334.3807698262317,-2939.0739230959393,-831.32041370895536,-142.73634446599269,-6.1931603467706449,-172.26265970796391,-6.1103695781675169,-4.132120787485281,-1143.5750928082057,-0.6071571374471737,-0.57609919763771533,{"$f":"ROUND(SUM(I692:S692)-H692,0)","v":0}]
[{"$f":"ROW()","v":693}]
[{"$f":"ROW()","v":694},null,427,"Interest on Long-Term Debt",null,null,null,{"$f":"SUM(I694:S694)","v":1065691.095329412},{"$f":"I58*Inputs!$M$19","v":756523.38085537136},{"$f":"J58*Inputs!$M$19","v":104022.68802927782},{"$f":"K58*Inputs!$M$19","v":5237.515469362661},{"$f":"L58*Inputs!$M$19","v":-855.53560708543114},{"$f":"M58*Inputs!$M$19","v":51994.704170355326},{"$f":"N58*Inputs!$M$19","v":9863.9603558443796},{"$f":"O58*Inputs!$M$19","v":2601.0924551927355},{"$f":"P58*Inputs!$M$19","v":677.2087758266432},{"$f":"Q58*Inputs!$M$19","v":128232.89246457205},{"$f":"R58*Inputs!$M$19","v":3697.7394469302976},{"$f":"S58*Inputs!$M$19","v":3695.4489137641917},{"$f":"ROUND(SUM(I694:S694)-H694,0)","v":0}]
[{"$f":"ROW()","v":695}]
[{"$f":"ROW()","v":696}]
[{"$f":"ROW()","v":697}]
[{"$f":"ROW()","v":698},null,null,null,null,null,null,"DEFERRED INCOME TAXES"]
[{"$f":"ROW()","v":699}]
[{"$f":"ROW()","v":700}]
[{"$f":"ROW()","v":701},null,"41010","Deferred Income Tax - Federal-DR",null,{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},null,{"$f":"SUM(UAcct41010)","v":1412223.0282895016},{"$f":"VLOOKUP($F701,FactSum,'COS Factor Table'!F$139,FALSE)*$H701","v":823289.69680921163},{"$f":"VLOOKUP($F701,FactSum,'COS Factor Table'!G$139,FALSE)*$H701","v":329913.23398428416},{"$f":"VLOOKUP($F701,FactSum,'COS Factor Table'!H$139,FALSE)*$H701","v":93316.334784452381},{"$f":"VLOOKUP($F701,FactSum,'COS Factor Table'!I$139,FALSE)*$H701","v":16022.260835231555},{"$f":"VLOOKUP($F701,FactSum,'COS Factor Table'!J$139,FALSE)*$H701","v":695.18685546843199},{"$f":"VLOOKUP($F701,FactSum,'COS Factor Table'!K$139,FALSE)*$H701","v":19336.61168315346},{"$f":"VLOOKUP($F701,FactSum,'COS Factor Table'!L$139,FALSE)*$H701","v":685.89353011201126},{"$f":"VLOOKUP($F701,FactSum,'COS Factor Table'!M$139,FALSE)*$H701","v":463.8336319138769},{"$f":"VLOOKUP($F701,FactSum,'COS Factor Table'!N$139,FALSE)*$H701","v":128367.15477194126},{"$f":"VLOOKUP($F701,FactSum,'COS Factor Table'!O$139,FALSE)*$H701","v":68.153840288861275},{"$f":"VLOOKUP($F701,FactSum,'COS Factor Table'!P$139,FALSE)*$H701","v":64.667563443999086},{"$f":"ROUND(SUM(I701:S701)-H701,0)","v":0}]
[{"$f":"ROW()","v":702}]
[{"$f":"ROW()","v":703},null,41020,"Deferred Income Tax - State-DR",null,{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},null,{"$f":"SUM(UAcct41020)","v":0},{"$f":"VLOOKUP($F703,FactSum,'COS Factor Table'!F$139,FALSE)*$H703","v":0},{"$f":"VLOOKUP($F703,FactSum,'COS Factor Table'!G$139,FALSE)*$H703","v":0},{"$f":"VLOOKUP($F703,FactSum,'COS Factor Table'!H$139,FALSE)*$H703","v":0},{"$f":"VLOOKUP($F703,FactSum,'COS Factor Table'!I$139,FALSE)*$H703","v":0},{"$f":"VLOOKUP($F703,FactSum,'COS Factor Table'!J$139,FALSE)*$H703","v":0},{"$f":"VLOOKUP($F703,FactSum,'COS Factor Table'!K$139,FALSE)*$H703","v":0},{"$f":"VLOOKUP($F703,FactSum,'COS Factor Table'!L$139,FALSE)*$H703","v":0},{"$f":"VLOOKUP($F703,FactSum,'COS Factor Table'!M$139,FALSE)*$H703","v":0},{"$f":"VLOOKUP($F703,FactSum,'COS Factor Table'!N$139,FALSE)*$H703","v":0},{"$f":"VLOOKUP($F703,FactSum,'COS Factor Table'!O$139,FALSE)*$H703","v":0},{"$f":"VLOOKUP($F703,FactSum,'COS Factor Table'!P$139,FALSE)*$H703","v":0},{"$f":"ROUND(SUM(I703:S703)-H703,0)","v":0}]
[{"$f":"ROW()","v":704}]
[{"$f":"ROW()","v":705},null,41120,"Deferred Income Tax - Federal-CR",null,{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},null,{"$f":"SUM(UAcct41120)","v":-1362820.45849245},{"$f":"VLOOKUP($F705,FactSum,'COS Factor Table'!F$139,FALSE)*$H705","v":-794489.26947226771},{"$f":"VLOOKUP($F705,FactSum,'COS Factor Table'!G$139,FALSE)*$H705","v":-318372.16629002587},{"$f":"VLOOKUP($F705,FactSum,'COS Factor Table'!H$139,FALSE)*$H705","v":-90051.930614540412},{"$f":"VLOOKUP($F705,FactSum,'COS Factor Table'!I$139,FALSE)*$H705","v":-15461.768021162508},{"$f":"VLOOKUP($F705,FactSum,'COS Factor Table'!J$139,FALSE)*$H705","v":-670.86773840172486},{"$f":"VLOOKUP($F705,FactSum,'COS Factor Table'!K$139,FALSE)*$H705","v":-18660.175816311297},{"$f":"VLOOKUP($F705,FactSum,'COS Factor Table'!L$139,FALSE)*$H705","v":-661.89951336258434},{"$f":"VLOOKUP($F705,FactSum,'COS Factor Table'!M$139,FALSE)*$H705","v":-447.60774342755218},{"$f":"VLOOKUP($F705,FactSum,'COS Factor Table'!N$139,FALSE)*$H705","v":-123876.59825485144},{"$f":"VLOOKUP($F705,FactSum,'COS Factor Table'!O$139,FALSE)*$H705","v":-65.769673776659815},{"$f":"VLOOKUP($F705,FactSum,'COS Factor Table'!P$139,FALSE)*$H705","v":-62.405354322174382},{"$f":"ROUND(SUM(I705:S705)-H705,0)","v":0}]
[{"$f":"ROW()","v":706}]
[{"$f":"ROW()","v":707},null,"41111","Deferred Income Tax - State-CR",null,{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},null,{"$f":"SUM(UAcct41111)","v":0},{"$f":"VLOOKUP($F707,FactSum,'COS Factor Table'!F$139,FALSE)*$H707","v":0},{"$f":"VLOOKUP($F707,FactSum,'COS Factor Table'!G$139,FALSE)*$H707","v":0},{"$f":"VLOOKUP($F707,FactSum,'COS Factor Table'!H$139,FALSE)*$H707","v":0},{"$f":"VLOOKUP($F707,FactSum,'COS Factor Table'!I$139,FALSE)*$H707","v":0},{"$f":"VLOOKUP($F707,FactSum,'COS Factor Table'!J$139,FALSE)*$H707","v":0},{"$f":"VLOOKUP($F707,FactSum,'COS Factor Table'!K$139,FALSE)*$H707","v":0},{"$f":"VLOOKUP($F707,FactSum,'COS Factor Table'!L$139,FALSE)*$H707","v":0},{"$f":"VLOOKUP($F707,FactSum,'COS Factor Table'!M$139,FALSE)*$H707","v":0},{"$f":"VLOOKUP($F707,FactSum,'COS Factor Table'!N$139,FALSE)*$H707","v":0},{"$f":"VLOOKUP($F707,FactSum,'COS Factor Table'!O$139,FALSE)*$H707","v":0},{"$f":"VLOOKUP($F707,FactSum,'COS Factor Table'!P$139,FALSE)*$H707","v":0},{"$f":"ROUND(SUM(I707:S707)-H707,0)","v":0}]
[{"$f":"ROW()","v":708}]
[{"$f":"ROW()","v":709},null,"TOTAL DEFERRED INCOME TAXES",null,null,null,null,{"$f":"SUM(H701:H707)","v":49402.569797051605},28800.427336943918,11541.067694258294,3264.4041699119698,560.49281406904629,24.319117066707122,676.4358668421628,23.994016749426919,16.22588848632472,4490.556517089819,2.3841665122014604,2.2622091218247036,{"$f":"ROUND(SUM(I709:S709)-H709,0)","v":0}]
[{"$f":"ROW()","v":710}]
[{"$f":"ROW()","v":711},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMAF\",\"\")","v":"SCHMAF"},{"$f":"IF(IncomeTaxOptVal=1,\"Additions - Flow Through\",\"\")","v":"Additions - Flow Through"}]
[{"$f":"ROW()","v":712},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"S\",\"\")","v":"S"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMAFS),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F712,FactSum,'COS Factor Table'!F$139,FALSE)*$H712,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F712,FactSum,'COS Factor Table'!G$139,FALSE)*$H712,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F712,FactSum,'COS Factor Table'!H$139,FALSE)*$H712,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F712,FactSum,'COS Factor Table'!I$139,FALSE)*$H712,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F712,FactSum,'COS Factor Table'!J$139,FALSE)*$H712,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F712,FactSum,'COS Factor Table'!K$139,FALSE)*$H712,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F712,FactSum,'COS Factor Table'!L$139,FALSE)*$H712,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F712,FactSum,'COS Factor Table'!M$139,FALSE)*$H712,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F712,FactSum,'COS Factor Table'!N$139,FALSE)*$H712,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F712,FactSum,'COS Factor Table'!O$139,FALSE)*$H712,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F712,FactSum,'COS Factor Table'!P$139,FALSE)*$H712,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I712:S712)-H712,0),\"\")","v":0}]
[{"$f":"ROW()","v":713},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNP\",\"\")","v":"SNP"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\"))))),\"\")","v":"F104D"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMAFSNP),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F713,FactSum,'COS Factor Table'!F$139,FALSE)*$H713,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F713,FactSum,'COS Factor Table'!G$139,FALSE)*$H713,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F713,FactSum,'COS Factor Table'!H$139,FALSE)*$H713,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F713,FactSum,'COS Factor Table'!I$139,FALSE)*$H713,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F713,FactSum,'COS Factor Table'!J$139,FALSE)*$H713,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F713,FactSum,'COS Factor Table'!K$139,FALSE)*$H713,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F713,FactSum,'COS Factor Table'!L$139,FALSE)*$H713,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F713,FactSum,'COS Factor Table'!M$139,FALSE)*$H713,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F713,FactSum,'COS Factor Table'!N$139,FALSE)*$H713,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F713,FactSum,'COS Factor Table'!O$139,FALSE)*$H713,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F713,FactSum,'COS Factor Table'!P$139,FALSE)*$H713,\"\")","v":0},0]
[{"$f":"ROW()","v":714},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SO\",\"\")","v":"SO"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\"))))),\"\")","v":"F102D"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMAFSO),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F714,FactSum,'COS Factor Table'!F$139,FALSE)*$H714,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F714,FactSum,'COS Factor Table'!G$139,FALSE)*$H714,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F714,FactSum,'COS Factor Table'!H$139,FALSE)*$H714,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F714,FactSum,'COS Factor Table'!I$139,FALSE)*$H714,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F714,FactSum,'COS Factor Table'!J$139,FALSE)*$H714,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F714,FactSum,'COS Factor Table'!K$139,FALSE)*$H714,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F714,FactSum,'COS Factor Table'!L$139,FALSE)*$H714,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F714,FactSum,'COS Factor Table'!M$139,FALSE)*$H714,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F714,FactSum,'COS Factor Table'!N$139,FALSE)*$H714,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F714,FactSum,'COS Factor Table'!O$139,FALSE)*$H714,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F714,FactSum,'COS Factor Table'!P$139,FALSE)*$H714,\"\")","v":0},0]
[{"$f":"ROW()","v":715},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SE\",\"\")","v":"SE"},{"$f":"IF(IncomeTaxOptVal=1,\"F30\",\"\")","v":"F30"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMAFSE),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!F$139,FALSE)*$H715,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!G$139,FALSE)*$H715,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!H$139,FALSE)*$H715,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!I$139,FALSE)*$H715,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!J$139,FALSE)*$H715,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!K$139,FALSE)*$H715,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!L$139,FALSE)*$H715,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!M$139,FALSE)*$H715,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!N$139,FALSE)*$H715,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!O$139,FALSE)*$H715,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!P$139,FALSE)*$H715,\"\")","v":0},0]
[{"$f":"ROW()","v":716},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"TROJP\",\"\")","v":"TROJP"},{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMAFTROJP),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!F$139,FALSE)*$H716,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!G$139,FALSE)*$H716,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!H$139,FALSE)*$H716,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!I$139,FALSE)*$H716,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!J$139,FALSE)*$H716,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!K$139,FALSE)*$H716,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!L$139,FALSE)*$H716,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!M$139,FALSE)*$H716,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!N$139,FALSE)*$H716,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!O$139,FALSE)*$H716,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!P$139,FALSE)*$H716,\"\")","v":0},0]
[{"$f":"ROW()","v":717},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},"F10",null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMAFSG),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!F$139,FALSE)*$H717,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!G$139,FALSE)*$H717,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!H$139,FALSE)*$H717,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!I$139,FALSE)*$H717,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!J$139,FALSE)*$H717,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!K$139,FALSE)*$H717,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!L$139,FALSE)*$H717,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!M$139,FALSE)*$H717,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!N$139,FALSE)*$H717,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!O$139,FALSE)*$H717,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!P$139,FALSE)*$H717,\"\")","v":0},0]
[{"$f":"ROW()","v":718}]
[{"$f":"ROW()","v":719}]
[{"$f":"ROW()","v":720},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMAP\",\"\")","v":"SCHMAP"},{"$f":"IF(IncomeTaxOptVal=1,\"Additions - Permanent\",\"\")","v":"Additions - Permanent"}]
[{"$f":"ROW()","v":721},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"S\",\"\")","v":"S"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMAPS),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F721,FactSum,'COS Factor Table'!F$139,FALSE)*$H721,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F721,FactSum,'COS Factor Table'!G$139,FALSE)*$H721,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F721,FactSum,'COS Factor Table'!H$139,FALSE)*$H721,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F721,FactSum,'COS Factor Table'!I$139,FALSE)*$H721,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F721,FactSum,'COS Factor Table'!J$139,FALSE)*$H721,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F721,FactSum,'COS Factor Table'!K$139,FALSE)*$H721,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F721,FactSum,'COS Factor Table'!L$139,FALSE)*$H721,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F721,FactSum,'COS Factor Table'!M$139,FALSE)*$H721,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F721,FactSum,'COS Factor Table'!N$139,FALSE)*$H721,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F721,FactSum,'COS Factor Table'!O$139,FALSE)*$H721,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F721,FactSum,'COS Factor Table'!P$139,FALSE)*$H721,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I721:S721)-H721,0),\"\")","v":0}]
[{"$f":"ROW()","v":722},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SE\",\"\")","v":"SE"},{"$f":"IF(IncomeTaxOptVal=1,\"F30\",\"\")","v":"F30"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMAPSE),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F722,FactSum,'COS Factor Table'!F$139,FALSE)*$H722,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F722,FactSum,'COS Factor Table'!G$139,FALSE)*$H722,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F722,FactSum,'COS Factor Table'!H$139,FALSE)*$H722,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F722,FactSum,'COS Factor Table'!I$139,FALSE)*$H722,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F722,FactSum,'COS Factor Table'!J$139,FALSE)*$H722,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F722,FactSum,'COS Factor Table'!K$139,FALSE)*$H722,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F722,FactSum,'COS Factor Table'!L$139,FALSE)*$H722,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F722,FactSum,'COS Factor Table'!M$139,FALSE)*$H722,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F722,FactSum,'COS Factor Table'!N$139,FALSE)*$H722,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F722,FactSum,'COS Factor Table'!O$139,FALSE)*$H722,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F722,FactSum,'COS Factor Table'!P$139,FALSE)*$H722,\"\")","v":0},0]
[{"$f":"ROW()","v":723},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNP\",\"\")","v":"SNP"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\"))))),\"\")","v":"F104D"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMAPSNP),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!F$139,FALSE)*$H723,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!G$139,FALSE)*$H723,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!H$139,FALSE)*$H723,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!I$139,FALSE)*$H723,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!J$139,FALSE)*$H723,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!K$139,FALSE)*$H723,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!L$139,FALSE)*$H723,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!M$139,FALSE)*$H723,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!N$139,FALSE)*$H723,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!O$139,FALSE)*$H723,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!P$139,FALSE)*$H723,\"\")","v":0},0]
[{"$f":"ROW()","v":724},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SO\",\"\")","v":"SO"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\"))))),\"\")","v":"F102D"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMAPSO),\"\")","v":-12388.196789536876},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!F$139,FALSE)*$H724,\"\")","v":-7165.5259308606055},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!G$139,FALSE)*$H724,\"\")","v":-2885.0129632578637},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!H$139,FALSE)*$H724,\"\")","v":-822.7104208807998},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!I$139,FALSE)*$H724,\"\")","v":-185.28933483596396},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!J$139,FALSE)*$H724,\"\")","v":-15.537602555277061},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!K$139,FALSE)*$H724,\"\")","v":-168.43756745024146},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!L$139,FALSE)*$H724,\"\")","v":-5.8782025306682097},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!M$139,FALSE)*$H724,\"\")","v":-4.0472283349247204},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!N$139,FALSE)*$H724,\"\")","v":-1133.5563274302392},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!O$139,FALSE)*$H724,\"\")","v":-1.100605700146392},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!P$139,FALSE)*$H724,\"\")","v":-1.100605700146392},0]
[{"$f":"ROW()","v":725},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMAPSG),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!F$139,FALSE)*$H725,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!G$139,FALSE)*$H725,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!H$139,FALSE)*$H725,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!I$139,FALSE)*$H725,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!J$139,FALSE)*$H725,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!K$139,FALSE)*$H725,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!L$139,FALSE)*$H725,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!M$139,FALSE)*$H725,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!N$139,FALSE)*$H725,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!O$139,FALSE)*$H725,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!P$139,FALSE)*$H725,\"\")","v":0},0]
[{"$f":"ROW()","v":726},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"BADDEBT\",\"\")","v":"BADDEBT"},{"$f":"IF(IncomeTaxOptVal=1,\"F80\",\"\")","v":"F80"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMAPBADDEBT),\"\")","v":52.156555375623405},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!F$139,FALSE)*$H726,\"\")","v":45.936234606004795},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!G$139,FALSE)*$H726,\"\")","v":2.9211007599690602},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!H$139,FALSE)*$H726,\"\")","v":0.87068116804119078},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!I$139,FALSE)*$H726,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!J$139,FALSE)*$H726,\"\")","v":1.4525373961649428},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!K$139,FALSE)*$H726,\"\")","v":0.2195089335996519},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!L$139,FALSE)*$H726,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!M$139,FALSE)*$H726,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!N$139,FALSE)*$H726,\"\")","v":0.75649251184377131},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!O$139,FALSE)*$H726,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!P$139,FALSE)*$H726,\"\")","v":0},0]
[{"$f":"ROW()","v":727}]
[{"$f":"ROW()","v":728}]
[{"$f":"ROW()","v":729},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMAT\",\"\")","v":"SCHMAT"},{"$f":"IF(IncomeTaxOptVal=1,\"Additions - Temporary\",\"\")","v":"Additions - Temporary"}]
[{"$f":"ROW()","v":730},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"S\",\"\")","v":"S"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATS),\"\")","v":7491.9959701587259},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!F$139,FALSE)*$H730,\"\")","v":4367.6409230053805},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!G$139,FALSE)*$H730,\"\")","v":1750.2254034945513},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!H$139,FALSE)*$H730,\"\")","v":495.05325302752465},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!I$139,FALSE)*$H730,\"\")","v":84.999827368470875},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!J$139,FALSE)*$H730,\"\")","v":3.688041488733687},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!K$139,FALSE)*$H730,\"\")","v":102.58281723544589},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!L$139,FALSE)*$H730,\"\")","v":3.6387393921632829},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!M$139,FALSE)*$H730,\"\")","v":2.460687604940031},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!N$139,FALSE)*$H730,\"\")","v":681.00164562319708},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!O$139,FALSE)*$H730,\"\")","v":0.36156349710105207},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!P$139,FALSE)*$H730,\"\")","v":0.34306842121760533},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I730:S730)-H730,0),\"\")","v":0}]
[{"$f":"ROW()","v":731},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SGCT\",\"\")","v":"SGCT"},{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATSGCT),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!F$139,FALSE)*$H731,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!G$139,FALSE)*$H731,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!H$139,FALSE)*$H731,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!I$139,FALSE)*$H731,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!J$139,FALSE)*$H731,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!K$139,FALSE)*$H731,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!L$139,FALSE)*$H731,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!M$139,FALSE)*$H731,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!N$139,FALSE)*$H731,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!O$139,FALSE)*$H731,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!P$139,FALSE)*$H731,\"\")","v":0},0]
[{"$f":"ROW()","v":732},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"CIAC\",\"\")","v":"CIAC"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\"))))),\"\")","v":"F104D"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATCIAC),\"\")","v":609194.01895218377},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!F$139,FALSE)*$H732,\"\")","v":354833.99619968305},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!G$139,FALSE)*$H732,\"\")","v":141968.99898518869},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!H$139,FALSE)*$H732,\"\")","v":40192.708725864926},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!I$139,FALSE)*$H732,\"\")","v":6724.0266411263028},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!J$139,FALSE)*$H732,\"\")","v":739.24823005511917},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!K$139,FALSE)*$H732,\"\")","v":8343.2165608771065},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!L$139,FALSE)*$H732,\"\")","v":298.95409064294012},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!M$139,FALSE)*$H732,\"\")","v":212.35980588901538},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!N$139,FALSE)*$H732,\"\")","v":55775.866641745968},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!O$139,FALSE)*$H732,\"\")","v":52.321535555492758},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!P$139,FALSE)*$H732,\"\")","v":52.321535555492758},0]
[{"$f":"ROW()","v":733},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNP\",\"\")","v":"SNP"},"F104D",null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATSNP),\"\")","v":567462.17894260946},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!F$139,FALSE)*$H733,\"\")","v":330526.67357554979},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!G$139,FALSE)*$H733,\"\")","v":132243.64488181175},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!H$139,FALSE)*$H733,\"\")","v":37439.372944623668},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!I$139,FALSE)*$H733,\"\")","v":6263.4081923597814},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!J$139,FALSE)*$H733,\"\")","v":688.60723900093296},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!K$139,FALSE)*$H733,\"\")","v":7771.6781546356569},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!L$139,FALSE)*$H733,\"\")","v":278.47472956454743},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!M$139,FALSE)*$H733,\"\")","v":197.81244467383536},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!N$139,FALSE)*$H733,\"\")","v":51955.032111734945},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!O$139,FALSE)*$H733,\"\")","v":48.737334327429714},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!P$139,FALSE)*$H733,\"\")","v":48.737334327429714},0]
[{"$f":"ROW()","v":734},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"TROJD\",\"\")","v":"TROJD"},{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATTROJD),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!F$139,FALSE)*$H734,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!G$139,FALSE)*$H734,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!H$139,FALSE)*$H734,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!I$139,FALSE)*$H734,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!J$139,FALSE)*$H734,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!K$139,FALSE)*$H734,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!L$139,FALSE)*$H734,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!M$139,FALSE)*$H734,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!N$139,FALSE)*$H734,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!O$139,FALSE)*$H734,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!P$139,FALSE)*$H734,\"\")","v":0},0]
[{"$f":"ROW()","v":735},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},"F10",null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATSG),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!F$139,FALSE)*$H735,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!G$139,FALSE)*$H735,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!H$139,FALSE)*$H735,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!I$139,FALSE)*$H735,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!J$139,FALSE)*$H735,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!K$139,FALSE)*$H735,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!L$139,FALSE)*$H735,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!M$139,FALSE)*$H735,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!N$139,FALSE)*$H735,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!O$139,FALSE)*$H735,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!P$139,FALSE)*$H735,\"\")","v":0},0]
[{"$f":"ROW()","v":736},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SE\",\"\")","v":"SE"},{"$f":"IF(IncomeTaxOptVal=1,\"F30\",\"\")","v":"F30"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATSE),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!F$139,FALSE)*$H736,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!G$139,FALSE)*$H736,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!H$139,FALSE)*$H736,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!I$139,FALSE)*$H736,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!J$139,FALSE)*$H736,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!K$139,FALSE)*$H736,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!L$139,FALSE)*$H736,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!M$139,FALSE)*$H736,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!N$139,FALSE)*$H736,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!O$139,FALSE)*$H736,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!P$139,FALSE)*$H736,\"\")","v":0},0]
[{"$f":"ROW()","v":737},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATSG2),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F737,FactSum,'COS Factor Table'!F$139,FALSE)*$H737,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F737,FactSum,'COS Factor Table'!G$139,FALSE)*$H737,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F737,FactSum,'COS Factor Table'!H$139,FALSE)*$H737,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F737,FactSum,'COS Factor Table'!I$139,FALSE)*$H737,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F737,FactSum,'COS Factor Table'!J$139,FALSE)*$H737,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F737,FactSum,'COS Factor Table'!K$139,FALSE)*$H737,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F737,FactSum,'COS Factor Table'!L$139,FALSE)*$H737,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F737,FactSum,'COS Factor Table'!M$139,FALSE)*$H737,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F737,FactSum,'COS Factor Table'!N$139,FALSE)*$H737,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F737,FactSum,'COS Factor Table'!O$139,FALSE)*$H737,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F737,FactSum,'COS Factor Table'!P$139,FALSE)*$H737,\"\")","v":0},0]
[{"$f":"ROW()","v":738},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"GPS\",\"\")","v":"GPS"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\"))))),\"\")","v":"F102D"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATGPS),\"\")","v":-17054.094926091097},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F738,FactSum,'COS Factor Table'!F$139,FALSE)*$H738,\"\")","v":-9864.3540699543937},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F738,FactSum,'COS Factor Table'!G$139,FALSE)*$H738,\"\")","v":-3971.6260384205866},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F738,FactSum,'COS Factor Table'!H$139,FALSE)*$H738,\"\")","v":-1132.5765850148432},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F738,FactSum,'COS Factor Table'!I$139,FALSE)*$H738,\"\")","v":-255.07682504314974},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F738,FactSum,'COS Factor Table'!J$139,FALSE)*$H738,\"\")","v":-21.389694836408605},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F738,FactSum,'COS Factor Table'!K$139,FALSE)*$H738,\"\")","v":-231.87799751796467},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F738,FactSum,'COS Factor Table'!L$139,FALSE)*$H738,\"\")","v":-8.0921723844001221},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F738,FactSum,'COS Factor Table'!M$139,FALSE)*$H738,\"\")","v":-5.5715789298461837},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F738,FactSum,'COS Factor Table'!N$139,FALSE)*$H738,\"\")","v":-1560.4996869596227},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F738,FactSum,'COS Factor Table'!O$139,FALSE)*$H738,\"\")","v":-1.515138514940819},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F738,FactSum,'COS Factor Table'!P$139,FALSE)*$H738,\"\")","v":-1.515138514940819},0]
[{"$f":"ROW()","v":739},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SO\",\"\")","v":"SO"},"F102D",null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATSO),\"\")","v":354493.41609318642},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F739,FactSum,'COS Factor Table'!F$139,FALSE)*$H739,\"\")","v":205044.51200520902},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F739,FactSum,'COS Factor Table'!G$139,FALSE)*$H739,\"\")","v":82555.848780364759},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F739,FactSum,'COS Factor Table'!H$139,FALSE)*$H739,\"\")","v":23542.201702819482},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F739,FactSum,'COS Factor Table'!I$139,FALSE)*$H739,\"\")","v":5302.1315682611666},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F739,FactSum,'COS Factor Table'!J$139,FALSE)*$H739,\"\")","v":444.61497514880045},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F739,FactSum,'COS Factor Table'!K$139,FALSE)*$H739,\"\")","v":4819.911218579764},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F739,FactSum,'COS Factor Table'!L$139,FALSE)*$H739,\"\")","v":168.20721619018516},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F739,FactSum,'COS Factor Table'!M$139,FALSE)*$H739,\"\")","v":115.81312619834794},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F739,FactSum,'COS Factor Table'!N$139,FALSE)*$H739,\"\")","v":32437.186918453408},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F739,FactSum,'COS Factor Table'!O$139,FALSE)*$H739,\"\")","v":31.494290980754876},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F739,FactSum,'COS Factor Table'!P$139,FALSE)*$H739,\"\")","v":31.494290980754876},0]
[{"$f":"ROW()","v":740},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNPD\",\"\")","v":"SNPD"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\"))))),\"\")","v":"F104D"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATSNPD),\"\")","v":1236.6178953432784},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F740,FactSum,'COS Factor Table'!F$139,FALSE)*$H740,\"\")","v":720.28624038598491},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F740,FactSum,'COS Factor Table'!G$139,FALSE)*$H740,\"\")","v":288.18635650924875},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F740,FactSum,'COS Factor Table'!H$139,FALSE)*$H740,\"\")","v":81.588166210518466},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F740,FactSum,'COS Factor Table'!I$139,FALSE)*$H740,\"\")","v":13.64926675984716},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F740,FactSum,'COS Factor Table'!J$139,FALSE)*$H740,\"\")","v":1.500618131411364},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F740,FactSum,'COS Factor Table'!K$139,FALSE)*$H740,\"\")","v":16.936100130547821},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F740,FactSum,'COS Factor Table'!L$139,FALSE)*$H740,\"\")","v":0.6068542481933884},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F740,FactSum,'COS Factor Table'!M$139,FALSE)*$H740,\"\")","v":0.43107438360223577},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F740,FactSum,'COS Factor Table'!N$139,FALSE)*$H740,\"\")","v":113.22080104479335},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F740,FactSum,'COS Factor Table'!O$139,FALSE)*$H740,\"\")","v":0.10620876956580966},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F740,FactSum,'COS Factor Table'!P$139,FALSE)*$H740,\"\")","v":0.10620876956580966},0]
[{"$f":"ROW()","v":741},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"BADDEBT\",\"\")","v":"BADDEBT"},{"$f":"IF(IncomeTaxOptVal=1,\"F80\",\"\")","v":"F80"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATBADDEBT),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F741,FactSum,'COS Factor Table'!F$139,FALSE)*$H741,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F741,FactSum,'COS Factor Table'!G$139,FALSE)*$H741,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F741,FactSum,'COS Factor Table'!H$139,FALSE)*$H741,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F741,FactSum,'COS Factor Table'!I$139,FALSE)*$H741,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F741,FactSum,'COS Factor Table'!J$139,FALSE)*$H741,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F741,FactSum,'COS Factor Table'!K$139,FALSE)*$H741,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F741,FactSum,'COS Factor Table'!L$139,FALSE)*$H741,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F741,FactSum,'COS Factor Table'!M$139,FALSE)*$H741,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F741,FactSum,'COS Factor Table'!N$139,FALSE)*$H741,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F741,FactSum,'COS Factor Table'!O$139,FALSE)*$H741,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F741,FactSum,'COS Factor Table'!P$139,FALSE)*$H741,\"\")","v":0},0]
[{"$f":"ROW()","v":742},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"TAXDEPR\",\"\")","v":"TAXDEPR"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F151G\",IF(Function=\"TRN\",\"F151T\",IF(Function=\"DIS\",\"F151D\",IF(Function=\"RETAIL\",\"F151R\",IF(Function=\"MISC\",\"F151M\",\"ERR\"))))),\"\")","v":"F151D"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATTAXDEPR),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!F$139,FALSE)*$H742,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!G$139,FALSE)*$H742,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!H$139,FALSE)*$H742,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!I$139,FALSE)*$H742,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!J$139,FALSE)*$H742,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!K$139,FALSE)*$H742,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!L$139,FALSE)*$H742,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!M$139,FALSE)*$H742,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!N$139,FALSE)*$H742,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!O$139,FALSE)*$H742,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!P$139,FALSE)*$H742,\"\")","v":0},0]
[{"$f":"ROW()","v":743},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMDEXP\",\"\")","v":"SCHMDEXP"},"F151D",null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATSCHMDEXP),\"\")","v":2610234.1351818959},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!F$139,FALSE)*$H743,\"\")","v":1479743.4374804613},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!G$139,FALSE)*$H743,\"\")","v":611167.47349634441},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!H$139,FALSE)*$H743,\"\")","v":176014.37822823226},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!I$139,FALSE)*$H743,\"\")","v":63855.24758000359},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!J$139,FALSE)*$H743,\"\")","v":4216.444651632366},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!K$139,FALSE)*$H743,\"\")","v":35760.923545904458},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!L$139,FALSE)*$H743,\"\")","v":1126.7311946226512},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!M$139,FALSE)*$H743,\"\")","v":780.3494658640891},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!N$139,FALSE)*$H743,\"\")","v":236971.80602956956},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!O$139,FALSE)*$H743,\"\")","v":298.67175463065513},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!P$139,FALSE)*$H743,\"\")","v":298.67175463065513},0]
[{"$f":"ROW()","v":744}]
[{"$f":"ROW()","v":745}]
[{"$f":"ROW()","v":746},null,{"$f":"IF(IncomeTaxOptVal=1,\"TOTAL SCHEDULE - M ADDITIONS\",\"\")","v":"TOTAL SCHEDULE - M ADDITIONS"},null,null,null,null,{"$f":"IF(IncomeTaxOptVal=1,SUM(H712:H745),\"\")","v":4120722.2278751256},2358252.6026580855,963120.66000279493,275810.88669605076,81803.096916000039,6058.6289954618433,56415.152341328372,1862.6424497456123,1299.6077973490592,375240.81462629384,429.07694354591212,429.05844847002868,{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I746:S746)-H746,0),\"\")","v":0}]
[{"$f":"ROW()","v":747}]
[{"$f":"ROW()","v":748},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMDF\",\"\")","v":"SCHMDF"},{"$f":"IF(IncomeTaxOptVal=1,\"Deductions - Flow Through\",\"\")","v":"Deductions - Flow Through"}]
[{"$f":"ROW()","v":749},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"S\",\"\")","v":"S"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDFS),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!F$139,FALSE)*$H749,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!G$139,FALSE)*$H749,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!H$139,FALSE)*$H749,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!I$139,FALSE)*$H749,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!J$139,FALSE)*$H749,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!K$139,FALSE)*$H749,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!L$139,FALSE)*$H749,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!M$139,FALSE)*$H749,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!N$139,FALSE)*$H749,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!O$139,FALSE)*$H749,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!P$139,FALSE)*$H749,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I749:S749)-H749,0),\"\")","v":0}]
[{"$f":"ROW()","v":750},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"DGP\",\"\")","v":"DGP"},{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDFDGP),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!F$139,FALSE)*$H750,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!G$139,FALSE)*$H750,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!H$139,FALSE)*$H750,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!I$139,FALSE)*$H750,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!J$139,FALSE)*$H750,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!K$139,FALSE)*$H750,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!L$139,FALSE)*$H750,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!M$139,FALSE)*$H750,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!N$139,FALSE)*$H750,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!O$139,FALSE)*$H750,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!P$139,FALSE)*$H750,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I750:S750)-H750,0),\"\")","v":0}]
[{"$f":"ROW()","v":751},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"DGU\",\"\")","v":"DGU"},"F10",null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDFDGU),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!F$139,FALSE)*$H751,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!G$139,FALSE)*$H751,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!H$139,FALSE)*$H751,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!I$139,FALSE)*$H751,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!J$139,FALSE)*$H751,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!K$139,FALSE)*$H751,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!L$139,FALSE)*$H751,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!M$139,FALSE)*$H751,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!N$139,FALSE)*$H751,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!O$139,FALSE)*$H751,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!P$139,FALSE)*$H751,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I751:S751)-H751,0),\"\")","v":0}]
[{"$f":"ROW()","v":752}]
[{"$f":"ROW()","v":753},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMDP\",\"\")","v":"SCHMDP"},{"$f":"IF(IncomeTaxOptVal=1,\"Deductions - Permanent\",\"\")","v":"Deductions - Permanent"}]
[{"$f":"ROW()","v":754},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"S\",\"\")","v":"S"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDPS),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F754,FactSum,'COS Factor Table'!F$139,FALSE)*$H754,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F754,FactSum,'COS Factor Table'!G$139,FALSE)*$H754,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F754,FactSum,'COS Factor Table'!H$139,FALSE)*$H754,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F754,FactSum,'COS Factor Table'!I$139,FALSE)*$H754,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F754,FactSum,'COS Factor Table'!J$139,FALSE)*$H754,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F754,FactSum,'COS Factor Table'!K$139,FALSE)*$H754,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F754,FactSum,'COS Factor Table'!L$139,FALSE)*$H754,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F754,FactSum,'COS Factor Table'!M$139,FALSE)*$H754,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F754,FactSum,'COS Factor Table'!N$139,FALSE)*$H754,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F754,FactSum,'COS Factor Table'!O$139,FALSE)*$H754,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F754,FactSum,'COS Factor Table'!P$139,FALSE)*$H754,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I754:S754)-H754,0),\"\")","v":0}]
[{"$f":"ROW()","v":755},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SE\",\"\")","v":"SE"},{"$f":"IF(IncomeTaxOptVal=1,\"F30\",\"\")","v":"F30"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDPSE),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F755,FactSum,'COS Factor Table'!F$139,FALSE)*$H755,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F755,FactSum,'COS Factor Table'!G$139,FALSE)*$H755,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F755,FactSum,'COS Factor Table'!H$139,FALSE)*$H755,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F755,FactSum,'COS Factor Table'!I$139,FALSE)*$H755,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F755,FactSum,'COS Factor Table'!J$139,FALSE)*$H755,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F755,FactSum,'COS Factor Table'!K$139,FALSE)*$H755,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F755,FactSum,'COS Factor Table'!L$139,FALSE)*$H755,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F755,FactSum,'COS Factor Table'!M$139,FALSE)*$H755,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F755,FactSum,'COS Factor Table'!N$139,FALSE)*$H755,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F755,FactSum,'COS Factor Table'!O$139,FALSE)*$H755,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F755,FactSum,'COS Factor Table'!P$139,FALSE)*$H755,\"\")","v":0},0]
[{"$f":"ROW()","v":756},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNP\",\"\")","v":"SNP"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\"))))),\"\")","v":"F104D"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDPSNP),\"\")","v":4212.9531928934503},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!F$139,FALSE)*$H756,\"\")","v":2453.8964118653521},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!G$139,FALSE)*$H756,\"\")","v":981.80338112197364},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!H$139,FALSE)*$H756,\"\")","v":277.95742454746585},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!I$139,FALSE)*$H756,\"\")","v":46.500800443769904},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!J$139,FALSE)*$H756,\"\")","v":5.1123584511029145},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!K$139,FALSE)*$H756,\"\")","v":57.698499584099885},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!L$139,FALSE)*$H756,\"\")","v":2.0674523247438352},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!M$139,FALSE)*$H756,\"\")","v":1.4685993204614565},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!N$139,FALSE)*$H756,\"\")","v":385.72459371631953},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!O$139,FALSE)*$H756,\"\")","v":0.36183575908171062},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!P$139,FALSE)*$H756,\"\")","v":0.36183575908171062},0]
[{"$f":"ROW()","v":757},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"IBT\",\"\")","v":"IBT"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F150G\",IF(Function=\"TRN\",\"F150T\",IF(Function=\"DIS\",\"F150D\",IF(Function=\"RETAIL\",\"F150R\",IF(Function=\"MISC\",\"F150M\",\"ERR\"))))),\"\")","v":"F150D"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDPIBT),\"\")","v":-7832.7994748201818},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!F$139,FALSE)*$H757,\"\")","v":-3730.5841202980814},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!G$139,FALSE)*$H757,\"\")","v":-2484.2436793046772},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!H$139,FALSE)*$H757,\"\")","v":-525.35325372306977},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!I$139,FALSE)*$H757,\"\")","v":-144.62254858655615},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!J$139,FALSE)*$H757,\"\")","v":-0.30015729803805341},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!K$139,FALSE)*$H757,\"\")","v":-85.978400223566155},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!L$139,FALSE)*$H757,\"\")","v":-1.651526236642666},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!M$139,FALSE)*$H757,\"\")","v":-10.079055057483915},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!N$139,FALSE)*$H757,\"\")","v":-849.94794644172032},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!O$139,FALSE)*$H757,\"\")","v":3.1148846657976074E-2},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!P$139,FALSE)*$H757,\"\")","v":-6.9936497079902266E-2},0]
[{"$f":"ROW()","v":758},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDPSG),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!F$139,FALSE)*$H758,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!G$139,FALSE)*$H758,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!H$139,FALSE)*$H758,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!I$139,FALSE)*$H758,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!J$139,FALSE)*$H758,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!K$139,FALSE)*$H758,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!L$139,FALSE)*$H758,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!M$139,FALSE)*$H758,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!N$139,FALSE)*$H758,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!O$139,FALSE)*$H758,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!P$139,FALSE)*$H758,\"\")","v":0},0]
[{"$f":"ROW()","v":759},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SO\",\"\")","v":"SO"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\"))))),\"\")","v":"F102D"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDPSO),\"\")","v":-23378.392994316604},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!F$139,FALSE)*$H759,\"\")","v":-13522.426553968886},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!G$139,FALSE)*$H759,\"\")","v":-5444.4539422966081},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!H$139,FALSE)*$H759,\"\")","v":-1552.5784637289405},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!I$139,FALSE)*$H759,\"\")","v":-349.66887926008019},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!J$139,FALSE)*$H759,\"\")","v":-29.321795972240498},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!K$139,FALSE)*$H759,\"\")","v":-317.867056340624},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!L$139,FALSE)*$H759,\"\")","v":-11.093053427938424},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!M$139,FALSE)*$H759,\"\")","v":-7.6377293773310297},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!N$139,FALSE)*$H759,\"\")","v":-2139.1915025309404},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!O$139,FALSE)*$H759,\"\")","v":-2.0770087065083866},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!P$139,FALSE)*$H759,\"\")","v":-2.0770087065083866},0]
[{"$f":"ROW()","v":760}]
[{"$f":"ROW()","v":761}]
[{"$f":"ROW()","v":762},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMDT\",\"\")","v":"SCHMDT"},{"$f":"IF(IncomeTaxOptVal=1,\"Deductions - Temporary\",\"\")","v":"Deductions - Temporary"}]
[{"$f":"ROW()","v":763},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"S\",\"\")","v":"S"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDTS),\"\")","v":-1994.0798497188855},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!F$139,FALSE)*$H763,\"\")","v":-1162.4972557464023},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!G$139,FALSE)*$H763,\"\")","v":-465.8423767812904},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!H$139,FALSE)*$H763,\"\")","v":-131.76404796959034},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!I$139,FALSE)*$H763,\"\")","v":-22.623669801768546},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!J$139,FALSE)*$H763,\"\")","v":-0.98161414486923138},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!K$139,FALSE)*$H763,\"\")","v":-27.30358232857726},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!L$139,FALSE)*$H763,\"\")","v":-0.9684918317084229},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!M$139,FALSE)*$H763,\"\")","v":-0.65493996379712227},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!N$139,FALSE)*$H763,\"\")","v":-181.2563253599626},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!O$139,FALSE)*$H763,\"\")","v":-9.6234232751172405E-2},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!P$139,FALSE)*$H763,\"\")","v":-9.1311558168177223E-2},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I763:S763)-H763,0),\"\")","v":0}]
[{"$f":"ROW()","v":764},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"BADDEBT\",\"\")","v":"BADDEBT"},{"$f":"IF(IncomeTaxOptVal=1,\"F80\",\"\")","v":"F80"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDTBADDEBT),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!F$139,FALSE)*$H764,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!G$139,FALSE)*$H764,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!H$139,FALSE)*$H764,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!I$139,FALSE)*$H764,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!J$139,FALSE)*$H764,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!K$139,FALSE)*$H764,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!L$139,FALSE)*$H764,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!M$139,FALSE)*$H764,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!N$139,FALSE)*$H764,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!O$139,FALSE)*$H764,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!P$139,FALSE)*$H764,\"\")","v":0},0]
[{"$f":"ROW()","v":765},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNP\",\"\")","v":"SNP"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\"))))),\"\")","v":"F104D"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDTSNP),\"\")","v":942235.64564594592},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!F$139,FALSE)*$H765,\"\")","v":548818.97901985457},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!G$139,FALSE)*$H765,\"\")","v":219582.34529386854},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!H$139,FALSE)*$H765,\"\")","v":62165.749627209188},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!I$139,FALSE)*$H765,\"\")","v":10399.999649437583},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!J$139,FALSE)*$H765,\"\")","v":1143.389481296402},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!K$139,FALSE)*$H765,\"\")","v":12904.388090551867},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!L$139,FALSE)*$H765,\"\")","v":462.38996420212237},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!M$139,FALSE)*$H765,\"\")","v":328.45525823652196},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!N$139,FALSE)*$H765,\"\")","v":86268.098638001742},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!O$139,FALSE)*$H765,\"\")","v":80.925311643919116},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!P$139,FALSE)*$H765,\"\")","v":80.925311643919116},0]
[{"$f":"ROW()","v":766},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"CN\",\"\")","v":"CN"},{"$f":"IF(IncomeTaxOptVal=1,\"F40\",\"\")","v":"F40"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDTCN),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!F$139,FALSE)*$H766,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!G$139,FALSE)*$H766,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!H$139,FALSE)*$H766,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!I$139,FALSE)*$H766,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!J$139,FALSE)*$H766,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!K$139,FALSE)*$H766,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!L$139,FALSE)*$H766,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!M$139,FALSE)*$H766,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!N$139,FALSE)*$H766,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!O$139,FALSE)*$H766,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!P$139,FALSE)*$H766,\"\")","v":0},0]
[{"$f":"ROW()","v":767},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"TROJD\",\"\")","v":"TROJD"},{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDTTROJD),\"\")","v":459.93826565899275},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!F$139,FALSE)*$H767,\"\")","v":158.94345235562571},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!G$139,FALSE)*$H767,\"\")","v":123.83243597128832},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!H$139,FALSE)*$H767,\"\")","v":39.700177096354828},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!I$139,FALSE)*$H767,\"\")","v":0.87190898734240507},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!J$139,FALSE)*$H767,\"\")","v":80.498677083446296},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!K$139,FALSE)*$H767,\"\")","v":4.2893636165092062},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!L$139,FALSE)*$H767,\"\")","v":0.10757961744300515},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!M$139,FALSE)*$H767,\"\")","v":0.1951339292902308},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!N$139,FALSE)*$H767,\"\")","v":30.989884001724732},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!O$139,FALSE)*$H767,\"\")","v":9.8874351217270728},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!P$139,FALSE)*$H767,\"\")","v":10.622217878240887},0]
[{"$f":"ROW()","v":768},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"DGP\",\"\")","v":"DGP"},"F10",null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDTDGP),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F768,FactSum,'COS Factor Table'!F$139,FALSE)*$H768,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F768,FactSum,'COS Factor Table'!G$139,FALSE)*$H768,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F768,FactSum,'COS Factor Table'!H$139,FALSE)*$H768,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F768,FactSum,'COS Factor Table'!I$139,FALSE)*$H768,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F768,FactSum,'COS Factor Table'!J$139,FALSE)*$H768,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F768,FactSum,'COS Factor Table'!K$139,FALSE)*$H768,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F768,FactSum,'COS Factor Table'!L$139,FALSE)*$H768,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F768,FactSum,'COS Factor Table'!M$139,FALSE)*$H768,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F768,FactSum,'COS Factor Table'!N$139,FALSE)*$H768,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F768,FactSum,'COS Factor Table'!O$139,FALSE)*$H768,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F768,FactSum,'COS Factor Table'!P$139,FALSE)*$H768,\"\")","v":0},0]
[{"$f":"ROW()","v":769},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SE\",\"\")","v":"SE"},{"$f":"IF(IncomeTaxOptVal=1,\"F30\",\"\")","v":"F30"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDTSE),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F769,FactSum,'COS Factor Table'!F$139,FALSE)*$H769,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F769,FactSum,'COS Factor Table'!G$139,FALSE)*$H769,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F769,FactSum,'COS Factor Table'!H$139,FALSE)*$H769,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F769,FactSum,'COS Factor Table'!I$139,FALSE)*$H769,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F769,FactSum,'COS Factor Table'!J$139,FALSE)*$H769,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F769,FactSum,'COS Factor Table'!K$139,FALSE)*$H769,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F769,FactSum,'COS Factor Table'!L$139,FALSE)*$H769,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F769,FactSum,'COS Factor Table'!M$139,FALSE)*$H769,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F769,FactSum,'COS Factor Table'!N$139,FALSE)*$H769,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F769,FactSum,'COS Factor Table'!O$139,FALSE)*$H769,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F769,FactSum,'COS Factor Table'!P$139,FALSE)*$H769,\"\")","v":0},0]
[{"$f":"ROW()","v":770},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDTSG),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F770,FactSum,'COS Factor Table'!F$139,FALSE)*$H770,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F770,FactSum,'COS Factor Table'!G$139,FALSE)*$H770,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F770,FactSum,'COS Factor Table'!H$139,FALSE)*$H770,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F770,FactSum,'COS Factor Table'!I$139,FALSE)*$H770,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F770,FactSum,'COS Factor Table'!J$139,FALSE)*$H770,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F770,FactSum,'COS Factor Table'!K$139,FALSE)*$H770,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F770,FactSum,'COS Factor Table'!L$139,FALSE)*$H770,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F770,FactSum,'COS Factor Table'!M$139,FALSE)*$H770,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F770,FactSum,'COS Factor Table'!N$139,FALSE)*$H770,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F770,FactSum,'COS Factor Table'!O$139,FALSE)*$H770,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F770,FactSum,'COS Factor Table'!P$139,FALSE)*$H770,\"\")","v":0},0]
[{"$f":"ROW()","v":771},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"GPS\",\"\")","v":"GPS"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\"))))),\"\")","v":"F102D"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDTGPS),\"\")","v":302575.10125660681},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F771,FactSum,'COS Factor Table'!F$139,FALSE)*$H771,\"\")","v":175014.1502367951},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F771,FactSum,'COS Factor Table'!G$139,FALSE)*$H771,\"\")","v":70464.903352330861},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F771,FactSum,'COS Factor Table'!H$139,FALSE)*$H771,\"\")","v":20094.263364715225},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F771,FactSum,'COS Factor Table'!I$139,FALSE)*$H771,\"\")","v":4525.5932079730082},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F771,FactSum,'COS Factor Table'!J$139,FALSE)*$H771,\"\")","v":379.49765783657881},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F771,FactSum,'COS Factor Table'!K$139,FALSE)*$H771,\"\")","v":4113.997774859261},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F771,FactSum,'COS Factor Table'!L$139,FALSE)*$H771,\"\")","v":143.5719625818333},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F771,FactSum,'COS Factor Table'!M$139,FALSE)*$H771,\"\")","v":98.851394117564382},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F771,FactSum,'COS Factor Table'!N$139,FALSE)*$H771,\"\")","v":27686.508890620735},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F771,FactSum,'COS Factor Table'!O$139,FALSE)*$H771,\"\")","v":26.881707388331115},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F771,FactSum,'COS Factor Table'!P$139,FALSE)*$H771,\"\")","v":26.881707388331115},0]
[{"$f":"ROW()","v":772},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SO\",\"\")","v":"SO"},"F102D",null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDTSO),\"\")","v":-187607.69370343073},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F772,FactSum,'COS Factor Table'!F$139,FALSE)*$H772,\"\")","v":-108515.21144677771},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F772,FactSum,'COS Factor Table'!G$139,FALSE)*$H772,\"\")","v":-43690.832292755549},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F772,FactSum,'COS Factor Table'!H$139,FALSE)*$H772,\"\")","v":-12459.182500038072},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F772,FactSum,'COS Factor Table'!I$139,FALSE)*$H772,\"\")","v":-2806.0342733478233},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F772,FactSum,'COS Factor Table'!J$139,FALSE)*$H772,\"\")","v":-235.30250855702107},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F772,FactSum,'COS Factor Table'!K$139,FALSE)*$H772,\"\")","v":-2550.8299633281176},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F772,FactSum,'COS Factor Table'!L$139,FALSE)*$H772,\"\")","v":-89.01989842716732},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F772,FactSum,'COS Factor Table'!M$139,FALSE)*$H772,\"\")","v":-61.291500829862791},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F772,FactSum,'COS Factor Table'!N$139,FALSE)*$H772,\"\")","v":-17166.65402439643},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F772,FactSum,'COS Factor Table'!O$139,FALSE)*$H772,\"\")","v":-16.667647486493752},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F772,FactSum,'COS Factor Table'!P$139,FALSE)*$H772,\"\")","v":-16.667647486493752},0]
[{"$f":"ROW()","v":773},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"TAXDEPR\",\"\")","v":"TAXDEPR"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F151G\",IF(Function=\"TRN\",\"F151T\",IF(Function=\"DIS\",\"F151D\",IF(Function=\"RETAIL\",\"F151R\",IF(Function=\"MISC\",\"F151M\",\"ERR\"))))),\"\")","v":"F151D"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDTTAXDEPR),\"\")","v":10307256.99119506},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F773,FactSum,'COS Factor Table'!F$139,FALSE)*$H773,\"\")","v":5843190.7259088242},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F773,FactSum,'COS Factor Table'!G$139,FALSE)*$H773,\"\")","v":2413369.7928010724},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F773,FactSum,'COS Factor Table'!H$139,FALSE)*$H773,\"\")","v":695043.17872901203},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F773,FactSum,'COS Factor Table'!I$139,FALSE)*$H773,\"\")","v":252150.73168048132},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F773,FactSum,'COS Factor Table'!J$139,FALSE)*$H773,\"\")","v":16649.839195554076},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F773,FactSum,'COS Factor Table'!K$139,FALSE)*$H773,\"\")","v":141212.24769150061},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F773,FactSum,'COS Factor Table'!L$139,FALSE)*$H773,\"\")","v":4449.2207907481779},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F773,FactSum,'COS Factor Table'!M$139,FALSE)*$H773,\"\")","v":3081.4333393285669},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F773,FactSum,'COS Factor Table'!N$139,FALSE)*$H773,\"\")","v":935751.03914737178},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F773,FactSum,'COS Factor Table'!O$139,FALSE)*$H773,\"\")","v":1179.3909555836794},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F773,FactSum,'COS Factor Table'!P$139,FALSE)*$H773,\"\")","v":1179.3909555836794},0]
[{"$f":"ROW()","v":774},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNPD\",\"\")","v":"SNPD"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\"))))),\"\")","v":"F104D"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDTSNPD),\"\")","v":31712.080172487116},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F774,FactSum,'COS Factor Table'!F$139,FALSE)*$H774,\"\")","v":18471.166468053518},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F774,FactSum,'COS Factor Table'!G$139,FALSE)*$H774,\"\")","v":7390.3093887391278},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F774,FactSum,'COS Factor Table'!H$139,FALSE)*$H774,\"\")","v":2092.2634855416977},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F774,FactSum,'COS Factor Table'!I$139,FALSE)*$H774,\"\")","v":350.0245657239019},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F774,FactSum,'COS Factor Table'!J$139,FALSE)*$H774,\"\")","v":38.482155782158472},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F774,FactSum,'COS Factor Table'!K$139,FALSE)*$H774,\"\")","v":434.31278745979319},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F774,FactSum,'COS Factor Table'!L$139,FALSE)*$H774,\"\")","v":15.562293449085926},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F774,FactSum,'COS Factor Table'!M$139,FALSE)*$H774,\"\")","v":11.054558942238803},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F774,FactSum,'COS Factor Table'!N$139,FALSE)*$H774,\"\")","v":2903.4571903304095},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F774,FactSum,'COS Factor Table'!O$139,FALSE)*$H774,\"\")","v":2.723639232599977},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F774,FactSum,'COS Factor Table'!P$139,FALSE)*$H774,\"\")","v":2.723639232599977},0]
[{"$f":"ROW()","v":775}]
[{"$f":"ROW()","v":776}]
[{"$f":"ROW()","v":777},null,{"$f":"IF(IncomeTaxOptVal=1,\"TOTAL SCHEDULE - M DEDUCTIONS\",\"\")","v":"TOTAL SCHEDULE - M DEDUCTIONS"},null,null,null,null,{"$f":"IF(IncomeTaxOptVal=1,SUM(H749:H776),\"\")","v":11367639.743706366},6461177.1421209564,2659827.614361966,765044.23454266228,264150.77244205069,18030.913450031596,155744.95520535126,4970.1870729999491,3441.7950586461689,1032688.7685453136,1281.3611431502429,1281.9997632376019,{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I777:S777)-H777,0),\"\")","v":0}]
[{"$f":"ROW()","v":778}]
[{"$f":"ROW()","v":779},null,{"$f":"IF(IncomeTaxOptVal=1,\"TOTAL SCHEDULE - M ADJUSTMENTS\",\"\")","v":"TOTAL SCHEDULE - M ADJUSTMENTS"},null,null,null,null,{"$f":"IF(IncomeTaxOptVal=1,H746-H777,\"\")","v":-7246917.5158312405},-4102924.5394628709,-1696706.954359171,-489233.34784661152,-182347.67552605065,-11972.284454569752,-99329.802864022888,-3107.5446232543368,-2142.1872612971097,-657447.95391901978,-852.28419960433075,-852.9413147675732,{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I779:S779)-H779,0),\"\")","v":0}]
[{"$f":"ROW()","v":780}]
[{"$f":"ROW()","v":781}]
[{"$f":"ROW()","v":782}]
[{"$f":"ROW()","v":783},null,null,null,null,null,null,"INCOME TAXES"]
[{"$f":"ROW()","v":784}]
[{"$f":"ROW()","v":785},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"State Income Taxes Before Credits\",\"\")","v":"State Income Taxes Before Credits"},null,{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F150G\",IF(Function=\"TRN\",\"F150T\",IF(Function=\"DIS\",\"F150D\",IF(Function=\"RETAIL\",\"F150R\",IF(Function=\"MISC\",\"F150M\",\"ERR\"))))),\"\")","v":"F150D"},null,{"$f":"SUM(I785:S785)","v":-388370.40579358651},{"$f":"I805*SITRate","v":-210723.37444201941},-101749.9808254213,-33923.741249842671,-13376.074607959325,3676.999898445702,-5997.858591224558,-86.511802271936233,184.76169665910078,-26749.103721149513,112.69655088249391,261.78130031478418,{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I785:S785)-H785,0),0)","v":0}]
[{"$f":"ROW()","v":786},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"Renewable Energy Credits\",\"\")","v":"Renewable Energy Credits"},null,{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},null,{"$f":"IF(IncomeTaxOptVal=1,UAcct40911Dgu,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F786,FactSum,'COS Factor Table'!F$139,FALSE)*$H786,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F786,FactSum,'COS Factor Table'!G$139,FALSE)*$H786,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F786,FactSum,'COS Factor Table'!H$139,FALSE)*$H786,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F786,FactSum,'COS Factor Table'!I$139,FALSE)*$H786,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F786,FactSum,'COS Factor Table'!J$139,FALSE)*$H786,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F786,FactSum,'COS Factor Table'!K$139,FALSE)*$H786,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F786,FactSum,'COS Factor Table'!L$139,FALSE)*$H786,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F786,FactSum,'COS Factor Table'!M$139,FALSE)*$H786,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F786,FactSum,'COS Factor Table'!N$139,FALSE)*$H786,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F786,FactSum,'COS Factor Table'!O$139,FALSE)*$H786,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F786,FactSum,'COS Factor Table'!P$139,FALSE)*$H786,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I786:S786)-H786,0),0)","v":0}]
[{"$f":"ROW()","v":787},null,"40911","State Income Taxes",null,{"$f":"IF(IncomeTaxOptVal=1,\"\",IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))))","v":""},null,{"$f":"SUM(I787:S787)","v":-388370.40579358651},{"$f":"IF(IncomeTaxOptVal=1,SUM(I785:I786),VLOOKUP($F787,FactSum,'COS Factor Table'!F$139,FALSE)*$H787)","v":-210723.37444201941},{"$f":"IF(IncomeTaxOptVal=1,SUM(J785:J786),VLOOKUP($F787,FactSum,'COS Factor Table'!G$139,FALSE)*$H787)","v":-101749.9808254213},{"$f":"IF(IncomeTaxOptVal=1,SUM(K785:K786),VLOOKUP($F787,FactSum,'COS Factor Table'!H$139,FALSE)*$H787)","v":-33923.741249842671},{"$f":"IF(IncomeTaxOptVal=1,SUM(L785:L786),VLOOKUP($F787,FactSum,'COS Factor Table'!I$139,FALSE)*$H787)","v":-13376.074607959325},{"$f":"IF(IncomeTaxOptVal=1,SUM(M785:M786),VLOOKUP($F787,FactSum,'COS Factor Table'!J$139,FALSE)*$H787)","v":3676.999898445702},{"$f":"IF(IncomeTaxOptVal=1,SUM(N785:N786),VLOOKUP($F787,FactSum,'COS Factor Table'!K$139,FALSE)*$H787)","v":-5997.858591224558},{"$f":"IF(IncomeTaxOptVal=1,SUM(O785:O786),VLOOKUP($F787,FactSum,'COS Factor Table'!L$139,FALSE)*$H787)","v":-86.511802271936233},{"$f":"IF(IncomeTaxOptVal=1,SUM(P785:P786),VLOOKUP($F787,FactSum,'COS Factor Table'!M$139,FALSE)*$H787)","v":184.76169665910078},{"$f":"IF(IncomeTaxOptVal=1,SUM(Q785:Q786),VLOOKUP($F787,FactSum,'COS Factor Table'!N$139,FALSE)*$H787)","v":-26749.103721149513},{"$f":"IF(IncomeTaxOptVal=1,SUM(R785:R786),VLOOKUP($F787,FactSum,'COS Factor Table'!O$139,FALSE)*$H787)","v":112.69655088249391},{"$f":"IF(IncomeTaxOptVal=1,SUM(S785:S786),VLOOKUP($F787,FactSum,'COS Factor Table'!P$139,FALSE)*$H787)","v":261.78130031478418},{"$f":"ROUND(SUM(I787:S787)-H787,0)","v":0}]
[{"$f":"ROW()","v":788}]
[{"$f":"ROW()","v":789},null,{"$f":"IF(IncomeTaxOptVal=1,\"Calculation of Taxable Income\",\"\")","v":"Calculation of Taxable Income"}]
[{"$f":"ROW()","v":790}]
[{"$f":"ROW()","v":791},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"Operating Revenues\",\"\")","v":"Operating Revenues"},null,null,null,{"$f":"IF(ISERROR(IF(IncomeTaxOptVal=1,H14,\"\"))=TRUE,1,IF(IncomeTaxOptVal=1,H14,\"\"))","v":9246725.9551954605},{"$f":"IF(ISERROR(IF(IncomeTaxOptVal=1,I14,\"\"))=TRUE,1,IF(IncomeTaxOptVal=1,I14,\"\"))","v":6518671.7725576637},826475.22624588339,-46607.178748688275,16187.875514213923,500568.09056961181,74759.409693038368,21672.520192433618,12227.749976596113,1252709.433071766,33070.09778411156,36990.958338821329,{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I791:S791)-H791,0),\"\")","v":0}]
[{"$f":"ROW()","v":792},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"Operating Deductions\",\"\")","v":"Operating Deductions"}]
[{"$f":"ROW()","v":793},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   O & M Expenses\",\"\")","v":"   O & M Expenses"},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,H17,\"\")","v":6583267.1189965755},4346066.6535984771,869138.1648837449,140378.60029521532,122620.47298123295,253396.65602553845,67053.483809050973,12430.011501096496,3701.5672393424393,730226.52530906477,18806.299601836603,19448.683751976212,{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I793:S793)-H793,0),\"\")","v":0}]
[{"$f":"ROW()","v":794},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Depreciation Expense\",\"\")","v":"   Depreciation Expense"},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,H18,\"\")","v":2557099.4380438877},1751687.3407586792,316481.91656891507,42731.216480627379,2270.1920170802314,102389.91941897682,25860.643356307934,5272.2066519544378,1527.3217653400282,294373.10610875156,7252.7874586277303,7252.7874586277303,0]
[{"$f":"ROW()","v":795},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Amortization Expense\",\"\")","v":"   Amortization Expense"},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,H19,\"\")","v":111600.59772254447},64548.781437883415,25990.423003940461,7411.7226556880341,1669.0479931808516,142.01882571388026,1517.3402927740669,52.951678522298188,36.461104260801761,10211.497784273908,10.167066017356708,10.185880289392646,0]
[{"$f":"ROW()","v":796},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Taxes Other Than Income\",\"\")","v":"   Taxes Other Than Income"},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,H20,\"\")","v":445554.16897310322},259746.6188681561,104087.11220290576,29441.158488161476,5054.998373846418,219.33037166546299,6100.6709115048398,216.39834196956437,146.338789461234,40499.637679133855,21.502430610417864,20.402515688123934,{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I796:S796)-H796,0),\"\")","v":0}]
[{"$f":"ROW()","v":797},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Interest & Dividends (AFUDC-Equity)\",\"\")","v":"   Interest & Dividends (AFUDC-Equity)"},null,{"$f":"IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\")))))","v":"F104D"},null,{"$f":"IF(IncomeTaxOptVal=1,UAcct419Doth,\"\")","v":-207353.43672459837},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F797,FactSum,'COS Factor Table'!F$139,FALSE)*$H797,\"\")","v":-120776.05211108025},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F797,FactSum,'COS Factor Table'!G$139,FALSE)*$H797,\"\")","v":-48322.470234627326},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F797,FactSum,'COS Factor Table'!H$139,FALSE)*$H797,\"\")","v":-13680.528741752138},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F797,FactSum,'COS Factor Table'!I$139,FALSE)*$H797,\"\")","v":-2288.6797790027754},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F797,FactSum,'COS Factor Table'!J$139,FALSE)*$H797,\"\")","v":-251.62043015155902},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F797,FactSum,'COS Factor Table'!K$139,FALSE)*$H797,\"\")","v":-2839.8089498827485},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F797,FactSum,'COS Factor Table'!L$139,FALSE)*$H797,\"\")","v":-101.75601891875488},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F797,FactSum,'COS Factor Table'!M$139,FALSE)*$H797,\"\")","v":-72.281628189642774},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F797,FactSum,'COS Factor Table'!N$139,FALSE)*$H797,\"\")","v":-18984.621113567897},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F797,FactSum,'COS Factor Table'!O$139,FALSE)*$H797,\"\")","v":-17.808858712697315},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F797,FactSum,'COS Factor Table'!P$139,FALSE)*$H797,\"\")","v":-17.808858712697315},0]
[{"$f":"ROW()","v":798},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Misc Revenue & Expense\",\"\")","v":"   Misc Revenue & Expense"},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,H202,\"\")","v":-1636.3184483711277},-565.47176600900104,-440.55760221696545,-141.24098175064762,-3.1019831742957527,-286.38945749031063,-15.260232386643304,-0.38273508823728342,-0.69422631740210106,-110.25244623264359,-35.176443676791308,-37.79057402818934,0]
[{"$f":"ROW()","v":799},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"    Total Operating Deductions\",\"\")","v":"    Total Operating Deductions"},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,SUM(H793:H798),\"\")","v":9488531.5685631447},{"$f":"IF(IncomeTaxOptVal=1,SUM(I793:I798),\"\")","v":6300707.8707861071},1266934.5888226619,206140.9281961894,129322.92960316339,355609.91475425276,97677.069187368426,17869.429419535805,5338.7130438974582,1056215.8933214236,26037.771254702617,26676.460173840573,0]
[{"$f":"ROW()","v":800},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"Other Deductions\",\"\")","v":"Other Deductions"}]
[{"$f":"ROW()","v":801},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Interest Deductions\",\"\")","v":"   Interest Deductions"},null,{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},null,{"$f":"SUM(I801:S801)","v":1065691.095329412},{"$f":"I694","v":756523.38085537136},{"$f":"J694","v":104022.68802927782},5237.515469362661,-855.53560708543114,51994.704170355326,9863.9603558443796,2601.0924551927355,677.2087758266432,128232.89246457205,3697.7394469302976,3695.4489137641917,{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I801:S801)-H801,0),\"\")","v":0}]
[{"$f":"ROW()","v":802},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Interest on PCRBS\",\"\")","v":"   Interest on PCRBS"},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,0,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,0,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I802:S802)-H802,0),\"\")","v":0}]
[{"$f":"ROW()","v":803},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Schedule M Adjustments\",\"\")","v":"   Schedule M Adjustments"},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,UAcctSchM,\"\")","v":-7246917.5158312405},{"$f":"IF(IncomeTaxOptVal=1,I779,\"\")","v":-4102924.5394628709},-1696706.954359171,-489233.34784661152,-182347.67552605065,-11972.284454569752,-99329.802864022888,-3107.5446232543368,-2142.1872612971097,-657447.95391901978,-852.28419960433075,-852.9413147675732,{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I803:S803)-H803,0),\"\")","v":0}]
[{"$f":"ROW()","v":804}]
[{"$f":"ROW()","v":805},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"    Income Before State Taxes\",\"\")","v":"    Income Before State Taxes"},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,H791-H799-H801-H802+H803,\"\")","v":-8554414.2245283369},{"$f":"IF(IncomeTaxOptVal=1,I791-I799-I801-I802+I803,\"\")","v":-4641484.0185466856},-2241189.0049652271,-747218.9702608519,-294627.19400791469,80991.187190433964,-132111.42271419731,-1905.5463055492596,4069.6408955749016,-589187.30663324939,2482.3028828743149,5766.1079364489906,{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I805:S805)-H805,0),\"\")","v":0}]
[{"$f":"ROW()","v":806}]
[{"$f":"ROW()","v":807},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"State Income Taxes\",\"\")","v":"State Income Taxes"},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,H787,\"\")","v":-388370.40579358651},{"$f":"IF(IncomeTaxOptVal=1,I787,\"\")","v":-210723.37444201941},-101749.9808254213,-33923.741249842671,-13376.074607959325,3676.999898445702,-5997.858591224558,-86.511802271936233,184.76169665910078,-26749.103721149513,112.69655088249391,261.78130031478418,{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I807:S807)-H807,0),\"\")","v":0}]
[{"$f":"ROW()","v":808}]
[{"$f":"ROW()","v":809},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"Adjustments to Calculated Tax:\",\"\")","v":"Adjustments to Calculated Tax:"}]
[{"$f":"ROW()","v":810},null,null,null,"PMI",{"$f":"IF(IncomeTaxOptVal=1,\"F30\",\"\")","v":"F30"},null,{"$f":"IF(IncomeTaxOptVal=1,UAcct40910FitPMI,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F810,FactSum,'COS Factor Table'!F$139,FALSE)*$H810,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F810,FactSum,'COS Factor Table'!G$139,FALSE)*$H810,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F810,FactSum,'COS Factor Table'!H$139,FALSE)*$H810,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F810,FactSum,'COS Factor Table'!I$139,FALSE)*$H810,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F810,FactSum,'COS Factor Table'!J$139,FALSE)*$H810,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F810,FactSum,'COS Factor Table'!K$139,FALSE)*$H810,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F810,FactSum,'COS Factor Table'!L$139,FALSE)*$H810,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F810,FactSum,'COS Factor Table'!M$139,FALSE)*$H810,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F810,FactSum,'COS Factor Table'!N$139,FALSE)*$H810,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F810,FactSum,'COS Factor Table'!O$139,FALSE)*$H810,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F810,FactSum,'COS Factor Table'!P$139,FALSE)*$H810,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I810:S810)-H810,0),\"\")","v":0}]
[{"$f":"ROW()","v":811},null,null,null,"Renewable Energy Credits",{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},null,{"$f":"IF(IncomeTaxOptVal=1,UAcct40910FITPTC,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F811,FactSum,'COS Factor Table'!F$139,FALSE)*$H811,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F811,FactSum,'COS Factor Table'!G$139,FALSE)*$H811,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F811,FactSum,'COS Factor Table'!H$139,FALSE)*$H811,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F811,FactSum,'COS Factor Table'!I$139,FALSE)*$H811,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F811,FactSum,'COS Factor Table'!J$139,FALSE)*$H811,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F811,FactSum,'COS Factor Table'!K$139,FALSE)*$H811,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F811,FactSum,'COS Factor Table'!L$139,FALSE)*$H811,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F811,FactSum,'COS Factor Table'!M$139,FALSE)*$H811,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F811,FactSum,'COS Factor Table'!N$139,FALSE)*$H811,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F811,FactSum,'COS Factor Table'!O$139,FALSE)*$H811,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F811,FactSum,'COS Factor Table'!P$139,FALSE)*$H811,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I811:S811)-H811,0),\"\")","v":0}]
[{"$f":"ROW()","v":812},null,null,null,"System Overheads",{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\"))))),\"\")","v":"F102D"},null,{"$f":"IF(IncomeTaxOptVal=1,UAcct40910FITOther,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F812,FactSum,'COS Factor Table'!F$139,FALSE)*$H812,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F812,FactSum,'COS Factor Table'!G$139,FALSE)*$H812,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F812,FactSum,'COS Factor Table'!H$139,FALSE)*$H812,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F812,FactSum,'COS Factor Table'!I$139,FALSE)*$H812,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F812,FactSum,'COS Factor Table'!J$139,FALSE)*$H812,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F812,FactSum,'COS Factor Table'!K$139,FALSE)*$H812,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F812,FactSum,'COS Factor Table'!L$139,FALSE)*$H812,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F812,FactSum,'COS Factor Table'!M$139,FALSE)*$H812,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F812,FactSum,'COS Factor Table'!N$139,FALSE)*$H812,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F812,FactSum,'COS Factor Table'!O$139,FALSE)*$H812,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F812,FactSum,'COS Factor Table'!P$139,FALSE)*$H812,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I812:S812)-H812,0),\"\")","v":0}]
[{"$f":"ROW()","v":813},null,null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},null,{"$f":"IF(IncomeTaxOptVal=1,UAcct40910FITSitus,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F813,FactSum,'COS Factor Table'!F$139,FALSE)*$H813,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F813,FactSum,'COS Factor Table'!G$139,FALSE)*$H813,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F813,FactSum,'COS Factor Table'!H$139,FALSE)*$H813,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F813,FactSum,'COS Factor Table'!I$139,FALSE)*$H813,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F813,FactSum,'COS Factor Table'!J$139,FALSE)*$H813,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F813,FactSum,'COS Factor Table'!K$139,FALSE)*$H813,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F813,FactSum,'COS Factor Table'!L$139,FALSE)*$H813,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F813,FactSum,'COS Factor Table'!M$139,FALSE)*$H813,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F813,FactSum,'COS Factor Table'!N$139,FALSE)*$H813,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F813,FactSum,'COS Factor Table'!O$139,FALSE)*$H813,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F813,FactSum,'COS Factor Table'!P$139,FALSE)*$H813,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I813:S813)-H813,0),\"\")","v":0}]
[{"$f":"ROW()","v":814},null,null,null,"Total Adjustments",null,null,{"$f":"SUM(H810:H813)","v":0},{"$f":"SUM(I810:I813)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I814:S814)-H814,0),\"\")","v":0}]
[{"$f":"ROW()","v":815},null,null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"\",IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))))","v":""}]
[{"$f":"ROW()","v":816},null,null,{"$f":"Inputs!$H$19","v":0.35}]
[{"$f":"ROW()","v":817}]
[{"$f":"ROW()","v":818},null,"40910","Federal Income Tax",null,{"$f":"IF(IncomeTaxOptVal=1,\"\",IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))))","v":""},null,{"$f":"IF(IncomeTaxOptVal=1,(H805-H807)*$D$816+H814,UAcctfit)","v":-2858115.3365571625},{"$f":"IF(IncomeTaxOptVal=1,(I805-I807)*$D$816+I814,VLOOKUP($F818,FactSum,'COS Factor Table'!F$139,FALSE)*$H818)","v":-1550766.225436633},{"$f":"IF(IncomeTaxOptVal=1,(J805-J807)*$D$816+J814,VLOOKUP($F818,FactSum,'COS Factor Table'!G$139,FALSE)*$H818)","v":-748803.65844893199},{"$f":"IF(IncomeTaxOptVal=1,(K805-K807)*$D$816+K814,VLOOKUP($F818,FactSum,'COS Factor Table'!H$139,FALSE)*$H818)","v":-249653.3301538532},{"$f":"IF(IncomeTaxOptVal=1,(L805-L807)*$D$816+L814,VLOOKUP($F818,FactSum,'COS Factor Table'!I$139,FALSE)*$H818)","v":-98437.89178998438},{"$f":"IF(IncomeTaxOptVal=1,(M805-M807)*$D$816+M814,VLOOKUP($F818,FactSum,'COS Factor Table'!J$139,FALSE)*$H818)","v":27059.965552195888},{"$f":"IF(IncomeTaxOptVal=1,(N805-N807)*$D$816+N814,VLOOKUP($F818,FactSum,'COS Factor Table'!K$139,FALSE)*$H818)","v":-44139.747443040462},{"$f":"IF(IncomeTaxOptVal=1,(O805-O807)*$D$816+O814,VLOOKUP($F818,FactSum,'COS Factor Table'!L$139,FALSE)*$H818)","v":-636.6620761470632},{"$f":"IF(IncomeTaxOptVal=1,(P805-P807)*$D$816+P814,VLOOKUP($F818,FactSum,'COS Factor Table'!M$139,FALSE)*$H818)","v":1359.7077196205303},{"$f":"IF(IncomeTaxOptVal=1,(Q805-Q807)*$D$816+Q814,VLOOKUP($F818,FactSum,'COS Factor Table'!N$139,FALSE)*$H818)","v":-196853.37101923494},{"$f":"IF(IncomeTaxOptVal=1,(R805-R807)*$D$816+R814,VLOOKUP($F818,FactSum,'COS Factor Table'!O$139,FALSE)*$H818)","v":829.3622161971374},{"$f":"IF(IncomeTaxOptVal=1,(S805-S807)*$D$816+S814,VLOOKUP($F818,FactSum,'COS Factor Table'!P$139,FALSE)*$H818)","v":1926.5143226469722},{"$f":"ROUND(SUM(I818:S818)-H818,0)","v":0}]
[{"$f":"ROW()","v":819}]
[{"$f":"ROW()","v":820}]
[{"$f":"ROW()","v":821},null,"TOTAL OPERATING EXPENSES",null,null,null,null,{"$f":"+H202+H577+H634+H674+H682+H692+H709+H787+H818","v":6486220.8646233827},4681460.3695856519,473305.41355409822,-61322.530709551327,20215.399453825521,386616.62659176579,50883.445310120347,17265.895207206824,6967.5578560655722,854945.02111888863,26999.415889869699,28884.250765439214,{"$f":"ROUND(SUM(I821:S821)-H821,0)","v":0}]
[{"$f":"ROW()","v":822}]
[{"$f":"ROW()","v":823}]
[{"$f":"ROW()","v":824},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"},null,null,null,null,"STEAM PRODUCTION PLANT"]
[{"$f":"ROW()","v":825}]
[{"$f":"ROW()","v":826},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":827},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[{"$f":"ROW()","v":828},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[{"$f":"ROW()","v":829},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"}]
[{"$f":"ROW()","v":830},null,"310","Land and Land Rights",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct310)-H831","v":0},{"$f":"VLOOKUP($F830,FactSum,'COS Factor Table'!F$139,FALSE)*$H830","v":0},{"$f":"VLOOKUP($F830,FactSum,'COS Factor Table'!G$139,FALSE)*$H830","v":0},{"$f":"VLOOKUP($F830,FactSum,'COS Factor Table'!H$139,FALSE)*$H830","v":0},{"$f":"VLOOKUP($F830,FactSum,'COS Factor Table'!I$139,FALSE)*$H830","v":0},{"$f":"VLOOKUP($F830,FactSum,'COS Factor Table'!J$139,FALSE)*$H830","v":0},{"$f":"VLOOKUP($F830,FactSum,'COS Factor Table'!K$139,FALSE)*$H830","v":0},{"$f":"VLOOKUP($F830,FactSum,'COS Factor Table'!L$139,FALSE)*$H830","v":0},{"$f":"VLOOKUP($F830,FactSum,'COS Factor Table'!M$139,FALSE)*$H830","v":0},{"$f":"VLOOKUP($F830,FactSum,'COS Factor Table'!N$139,FALSE)*$H830","v":0},{"$f":"VLOOKUP($F830,FactSum,'COS Factor Table'!O$139,FALSE)*$H830","v":0},{"$f":"VLOOKUP($F830,FactSum,'COS Factor Table'!P$139,FALSE)*$H830","v":0},{"$f":"ROUND(SUM(I830:S830)-H830,0)","v":0}]
[{"$f":"ROW()","v":831},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct310ssgch)","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!F$139,FALSE)*$H831","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!G$139,FALSE)*$H831","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!H$139,FALSE)*$H831","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!I$139,FALSE)*$H831","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!J$139,FALSE)*$H831","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!K$139,FALSE)*$H831","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!L$139,FALSE)*$H831","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!M$139,FALSE)*$H831","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!N$139,FALSE)*$H831","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!O$139,FALSE)*$H831","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!P$139,FALSE)*$H831","v":0},{"$f":"ROUND(SUM(I831:S831)-H831,0)","v":0}]
[{"$f":"ROW()","v":832},null,null,null,"Total 310",null,null,{"$f":"SUM(H830:H831)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I832:S832)-H832,0)","v":0}]
[{"$f":"ROW()","v":833}]
[{"$f":"ROW()","v":834},null,"311","Structures and Improvements",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct311)-H835","v":0},{"$f":"VLOOKUP($F834,FactSum,'COS Factor Table'!F$139,FALSE)*$H834","v":0},{"$f":"VLOOKUP($F834,FactSum,'COS Factor Table'!G$139,FALSE)*$H834","v":0},{"$f":"VLOOKUP($F834,FactSum,'COS Factor Table'!H$139,FALSE)*$H834","v":0},{"$f":"VLOOKUP($F834,FactSum,'COS Factor Table'!I$139,FALSE)*$H834","v":0},{"$f":"VLOOKUP($F834,FactSum,'COS Factor Table'!J$139,FALSE)*$H834","v":0},{"$f":"VLOOKUP($F834,FactSum,'COS Factor Table'!K$139,FALSE)*$H834","v":0},{"$f":"VLOOKUP($F834,FactSum,'COS Factor Table'!L$139,FALSE)*$H834","v":0},{"$f":"VLOOKUP($F834,FactSum,'COS Factor Table'!M$139,FALSE)*$H834","v":0},{"$f":"VLOOKUP($F834,FactSum,'COS Factor Table'!N$139,FALSE)*$H834","v":0},{"$f":"VLOOKUP($F834,FactSum,'COS Factor Table'!O$139,FALSE)*$H834","v":0},{"$f":"VLOOKUP($F834,FactSum,'COS Factor Table'!P$139,FALSE)*$H834","v":0},{"$f":"ROUND(SUM(I834:S834)-H834,0)","v":0}]
[{"$f":"ROW()","v":835},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct311ssgch)","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!F$139,FALSE)*$H835","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!G$139,FALSE)*$H835","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!H$139,FALSE)*$H835","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!I$139,FALSE)*$H835","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!J$139,FALSE)*$H835","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!K$139,FALSE)*$H835","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!L$139,FALSE)*$H835","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!M$139,FALSE)*$H835","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!N$139,FALSE)*$H835","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!O$139,FALSE)*$H835","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!P$139,FALSE)*$H835","v":0},{"$f":"ROUND(SUM(I835:S835)-H835,0)","v":0}]
[{"$f":"ROW()","v":836},null,null,null,"Total 311",null,null,{"$f":"SUM(H834:H835)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I836:S836)-H836,0)","v":0}]
[{"$f":"ROW()","v":837}]
[{"$f":"ROW()","v":838},null,"312","Boiler Plant Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct312)-H839","v":0},{"$f":"VLOOKUP($F838,FactSum,'COS Factor Table'!F$139,FALSE)*$H838","v":0},{"$f":"VLOOKUP($F838,FactSum,'COS Factor Table'!G$139,FALSE)*$H838","v":0},{"$f":"VLOOKUP($F838,FactSum,'COS Factor Table'!H$139,FALSE)*$H838","v":0},{"$f":"VLOOKUP($F838,FactSum,'COS Factor Table'!I$139,FALSE)*$H838","v":0},{"$f":"VLOOKUP($F838,FactSum,'COS Factor Table'!J$139,FALSE)*$H838","v":0},{"$f":"VLOOKUP($F838,FactSum,'COS Factor Table'!K$139,FALSE)*$H838","v":0},{"$f":"VLOOKUP($F838,FactSum,'COS Factor Table'!L$139,FALSE)*$H838","v":0},{"$f":"VLOOKUP($F838,FactSum,'COS Factor Table'!M$139,FALSE)*$H838","v":0},{"$f":"VLOOKUP($F838,FactSum,'COS Factor Table'!N$139,FALSE)*$H838","v":0},{"$f":"VLOOKUP($F838,FactSum,'COS Factor Table'!O$139,FALSE)*$H838","v":0},{"$f":"VLOOKUP($F838,FactSum,'COS Factor Table'!P$139,FALSE)*$H838","v":0},{"$f":"ROUND(SUM(I838:S838)-H838,0)","v":0}]
[{"$f":"ROW()","v":839},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct312ssgch)","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!F$139,FALSE)*$H839","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!G$139,FALSE)*$H839","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!H$139,FALSE)*$H839","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!I$139,FALSE)*$H839","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!J$139,FALSE)*$H839","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!K$139,FALSE)*$H839","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!L$139,FALSE)*$H839","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!M$139,FALSE)*$H839","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!N$139,FALSE)*$H839","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!O$139,FALSE)*$H839","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!P$139,FALSE)*$H839","v":0},{"$f":"ROUND(SUM(I839:S839)-H839,0)","v":0}]
[{"$f":"ROW()","v":840},null,null,null,"Total 312",null,null,{"$f":"SUM(H838:H839)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I840:S840)-H840,0)","v":0}]
[{"$f":"ROW()","v":841}]
[{"$f":"ROW()","v":842},null,"314","Turbogenerator Units",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct314)-H843","v":0},{"$f":"VLOOKUP($F842,FactSum,'COS Factor Table'!F$139,FALSE)*$H842","v":0},{"$f":"VLOOKUP($F842,FactSum,'COS Factor Table'!G$139,FALSE)*$H842","v":0},{"$f":"VLOOKUP($F842,FactSum,'COS Factor Table'!H$139,FALSE)*$H842","v":0},{"$f":"VLOOKUP($F842,FactSum,'COS Factor Table'!I$139,FALSE)*$H842","v":0},{"$f":"VLOOKUP($F842,FactSum,'COS Factor Table'!J$139,FALSE)*$H842","v":0},{"$f":"VLOOKUP($F842,FactSum,'COS Factor Table'!K$139,FALSE)*$H842","v":0},{"$f":"VLOOKUP($F842,FactSum,'COS Factor Table'!L$139,FALSE)*$H842","v":0},{"$f":"VLOOKUP($F842,FactSum,'COS Factor Table'!M$139,FALSE)*$H842","v":0},{"$f":"VLOOKUP($F842,FactSum,'COS Factor Table'!N$139,FALSE)*$H842","v":0},{"$f":"VLOOKUP($F842,FactSum,'COS Factor Table'!O$139,FALSE)*$H842","v":0},{"$f":"VLOOKUP($F842,FactSum,'COS Factor Table'!P$139,FALSE)*$H842","v":0},{"$f":"ROUND(SUM(I842:S842)-H842,0)","v":0}]
[{"$f":"ROW()","v":843},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct314ssgch)","v":0},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!F$139,FALSE)*$H843","v":0},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!G$139,FALSE)*$H843","v":0},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!H$139,FALSE)*$H843","v":0},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!I$139,FALSE)*$H843","v":0},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!J$139,FALSE)*$H843","v":0},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!K$139,FALSE)*$H843","v":0},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!L$139,FALSE)*$H843","v":0},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!M$139,FALSE)*$H843","v":0},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!N$139,FALSE)*$H843","v":0},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!O$139,FALSE)*$H843","v":0},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!P$139,FALSE)*$H843","v":0},{"$f":"ROUND(SUM(I843:S843)-H843,0)","v":0}]
[{"$f":"ROW()","v":844},null,null,null,"Total 314",null,null,{"$f":"SUM(H842:H843)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I844:S844)-H844,0)","v":0}]
[{"$f":"ROW()","v":845}]
[{"$f":"ROW()","v":846},null,"315","Accessory Electric Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct315)-H847","v":0},{"$f":"VLOOKUP($F846,FactSum,'COS Factor Table'!F$139,FALSE)*$H846","v":0},{"$f":"VLOOKUP($F846,FactSum,'COS Factor Table'!G$139,FALSE)*$H846","v":0},{"$f":"VLOOKUP($F846,FactSum,'COS Factor Table'!H$139,FALSE)*$H846","v":0},{"$f":"VLOOKUP($F846,FactSum,'COS Factor Table'!I$139,FALSE)*$H846","v":0},{"$f":"VLOOKUP($F846,FactSum,'COS Factor Table'!J$139,FALSE)*$H846","v":0},{"$f":"VLOOKUP($F846,FactSum,'COS Factor Table'!K$139,FALSE)*$H846","v":0},{"$f":"VLOOKUP($F846,FactSum,'COS Factor Table'!L$139,FALSE)*$H846","v":0},{"$f":"VLOOKUP($F846,FactSum,'COS Factor Table'!M$139,FALSE)*$H846","v":0},{"$f":"VLOOKUP($F846,FactSum,'COS Factor Table'!N$139,FALSE)*$H846","v":0},{"$f":"VLOOKUP($F846,FactSum,'COS Factor Table'!O$139,FALSE)*$H846","v":0},{"$f":"VLOOKUP($F846,FactSum,'COS Factor Table'!P$139,FALSE)*$H846","v":0},{"$f":"ROUND(SUM(I846:S846)-H846,0)","v":0}]
[{"$f":"ROW()","v":847},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct315ssgch)","v":0},{"$f":"VLOOKUP($F847,FactSum,'COS Factor Table'!F$139,FALSE)*$H847","v":0},{"$f":"VLOOKUP($F847,FactSum,'COS Factor Table'!G$139,FALSE)*$H847","v":0},{"$f":"VLOOKUP($F847,FactSum,'COS Factor Table'!H$139,FALSE)*$H847","v":0},{"$f":"VLOOKUP($F847,FactSum,'COS Factor Table'!I$139,FALSE)*$H847","v":0},{"$f":"VLOOKUP($F847,FactSum,'COS Factor Table'!J$139,FALSE)*$H847","v":0},{"$f":"VLOOKUP($F847,FactSum,'COS Factor Table'!K$139,FALSE)*$H847","v":0},{"$f":"VLOOKUP($F847,FactSum,'COS Factor Table'!L$139,FALSE)*$H847","v":0},{"$f":"VLOOKUP($F847,FactSum,'COS Factor Table'!M$139,FALSE)*$H847","v":0},{"$f":"VLOOKUP($F847,FactSum,'COS Factor Table'!N$139,FALSE)*$H847","v":0},{"$f":"VLOOKUP($F847,FactSum,'COS Factor Table'!O$139,FALSE)*$H847","v":0},{"$f":"VLOOKUP($F847,FactSum,'COS Factor Table'!P$139,FALSE)*$H847","v":0},{"$f":"ROUND(SUM(I847:S847)-H847,0)","v":0}]
[{"$f":"ROW()","v":848},null,null,null,"Total 316",null,null,{"$f":"SUM(H846:H847)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I848:S848)-H848,0)","v":0}]
[{"$f":"ROW()","v":849}]
[{"$f":"ROW()","v":850},null,"316","Misc Power Plant Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct316)-H851","v":0},{"$f":"VLOOKUP($F850,FactSum,'COS Factor Table'!F$139,FALSE)*$H850","v":0},{"$f":"VLOOKUP($F850,FactSum,'COS Factor Table'!G$139,FALSE)*$H850","v":0},{"$f":"VLOOKUP($F850,FactSum,'COS Factor Table'!H$139,FALSE)*$H850","v":0},{"$f":"VLOOKUP($F850,FactSum,'COS Factor Table'!I$139,FALSE)*$H850","v":0},{"$f":"VLOOKUP($F850,FactSum,'COS Factor Table'!J$139,FALSE)*$H850","v":0},{"$f":"VLOOKUP($F850,FactSum,'COS Factor Table'!K$139,FALSE)*$H850","v":0},{"$f":"VLOOKUP($F850,FactSum,'COS Factor Table'!L$139,FALSE)*$H850","v":0},{"$f":"VLOOKUP($F850,FactSum,'COS Factor Table'!M$139,FALSE)*$H850","v":0},{"$f":"VLOOKUP($F850,FactSum,'COS Factor Table'!N$139,FALSE)*$H850","v":0},{"$f":"VLOOKUP($F850,FactSum,'COS Factor Table'!O$139,FALSE)*$H850","v":0},{"$f":"VLOOKUP($F850,FactSum,'COS Factor Table'!P$139,FALSE)*$H850","v":0},{"$f":"ROUND(SUM(I850:S850)-H850,0)","v":0}]
[{"$f":"ROW()","v":851},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct316ssgch)","v":0},{"$f":"VLOOKUP($F851,FactSum,'COS Factor Table'!F$139,FALSE)*$H851","v":0},{"$f":"VLOOKUP($F851,FactSum,'COS Factor Table'!G$139,FALSE)*$H851","v":0},{"$f":"VLOOKUP($F851,FactSum,'COS Factor Table'!H$139,FALSE)*$H851","v":0},{"$f":"VLOOKUP($F851,FactSum,'COS Factor Table'!I$139,FALSE)*$H851","v":0},{"$f":"VLOOKUP($F851,FactSum,'COS Factor Table'!J$139,FALSE)*$H851","v":0},{"$f":"VLOOKUP($F851,FactSum,'COS Factor Table'!K$139,FALSE)*$H851","v":0},{"$f":"VLOOKUP($F851,FactSum,'COS Factor Table'!L$139,FALSE)*$H851","v":0},{"$f":"VLOOKUP($F851,FactSum,'COS Factor Table'!M$139,FALSE)*$H851","v":0},{"$f":"VLOOKUP($F851,FactSum,'COS Factor Table'!N$139,FALSE)*$H851","v":0},{"$f":"VLOOKUP($F851,FactSum,'COS Factor Table'!O$139,FALSE)*$H851","v":0},{"$f":"VLOOKUP($F851,FactSum,'COS Factor Table'!P$139,FALSE)*$H851","v":0},{"$f":"ROUND(SUM(I851:S851)-H851,0)","v":0}]
[{"$f":"ROW()","v":852},null,null,null,"Total 316",null,null,{"$f":"SUM(H850:H851)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I852:S852)-H852,0)","v":0}]
[{"$f":"ROW()","v":853}]
[{"$f":"ROW()","v":854},null,"S00","Unclassified Steam Plant - Acct 300",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAccts00)","v":0},{"$f":"VLOOKUP($F854,FactSum,'COS Factor Table'!F$139,FALSE)*$H854","v":0},{"$f":"VLOOKUP($F854,FactSum,'COS Factor Table'!G$139,FALSE)*$H854","v":0},{"$f":"VLOOKUP($F854,FactSum,'COS Factor Table'!H$139,FALSE)*$H854","v":0},{"$f":"VLOOKUP($F854,FactSum,'COS Factor Table'!I$139,FALSE)*$H854","v":0},{"$f":"VLOOKUP($F854,FactSum,'COS Factor Table'!J$139,FALSE)*$H854","v":0},{"$f":"VLOOKUP($F854,FactSum,'COS Factor Table'!K$139,FALSE)*$H854","v":0},{"$f":"VLOOKUP($F854,FactSum,'COS Factor Table'!L$139,FALSE)*$H854","v":0},{"$f":"VLOOKUP($F854,FactSum,'COS Factor Table'!M$139,FALSE)*$H854","v":0},{"$f":"VLOOKUP($F854,FactSum,'COS Factor Table'!N$139,FALSE)*$H854","v":0},{"$f":"VLOOKUP($F854,FactSum,'COS Factor Table'!O$139,FALSE)*$H854","v":0},{"$f":"VLOOKUP($F854,FactSum,'COS Factor Table'!P$139,FALSE)*$H854","v":0},{"$f":"ROUND(SUM(I854:S854)-H854,0)","v":0}]
[{"$f":"ROW()","v":855}]
[{"$f":"ROW()","v":856}]
[{"$f":"ROW()","v":857}]
[{"$f":"ROW()","v":858},null,"Total Steam Production Plant",null,null,null,null,{"$f":"H832+H836+H840+H844+H848+H852+H854","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I858:S858)-H858,0)","v":0}]
[{"$f":"ROW()","v":859}]
[{"$f":"ROW()","v":860}]
[{"$f":"ROW()","v":861},null,null,null,null,null,null,"NUCLEAR PRODUCTION"]
[{"$f":"ROW()","v":862}]
[{"$f":"ROW()","v":863}]
[{"$f":"ROW()","v":864},null,"320","Land and Land Rights",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct320)","v":0},{"$f":"VLOOKUP($F864,FactSum,'COS Factor Table'!F$139,FALSE)*$H864","v":0},{"$f":"VLOOKUP($F864,FactSum,'COS Factor Table'!G$139,FALSE)*$H864","v":0},{"$f":"VLOOKUP($F864,FactSum,'COS Factor Table'!H$139,FALSE)*$H864","v":0},{"$f":"VLOOKUP($F864,FactSum,'COS Factor Table'!I$139,FALSE)*$H864","v":0},{"$f":"VLOOKUP($F864,FactSum,'COS Factor Table'!J$139,FALSE)*$H864","v":0},{"$f":"VLOOKUP($F864,FactSum,'COS Factor Table'!K$139,FALSE)*$H864","v":0},{"$f":"VLOOKUP($F864,FactSum,'COS Factor Table'!L$139,FALSE)*$H864","v":0},{"$f":"VLOOKUP($F864,FactSum,'COS Factor Table'!M$139,FALSE)*$H864","v":0},{"$f":"VLOOKUP($F864,FactSum,'COS Factor Table'!N$139,FALSE)*$H864","v":0},{"$f":"VLOOKUP($F864,FactSum,'COS Factor Table'!O$139,FALSE)*$H864","v":0},{"$f":"VLOOKUP($F864,FactSum,'COS Factor Table'!P$139,FALSE)*$H864","v":0},{"$f":"ROUND(SUM(I864:S864)-H864,0)","v":0}]
[{"$f":"ROW()","v":865}]
[{"$f":"ROW()","v":866},null,"321","Structures and Improvements",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct321)","v":0},{"$f":"VLOOKUP($F866,FactSum,'COS Factor Table'!F$139,FALSE)*$H866","v":0},{"$f":"VLOOKUP($F866,FactSum,'COS Factor Table'!G$139,FALSE)*$H866","v":0},{"$f":"VLOOKUP($F866,FactSum,'COS Factor Table'!H$139,FALSE)*$H866","v":0},{"$f":"VLOOKUP($F866,FactSum,'COS Factor Table'!I$139,FALSE)*$H866","v":0},{"$f":"VLOOKUP($F866,FactSum,'COS Factor Table'!J$139,FALSE)*$H866","v":0},{"$f":"VLOOKUP($F866,FactSum,'COS Factor Table'!K$139,FALSE)*$H866","v":0},{"$f":"VLOOKUP($F866,FactSum,'COS Factor Table'!L$139,FALSE)*$H866","v":0},{"$f":"VLOOKUP($F866,FactSum,'COS Factor Table'!M$139,FALSE)*$H866","v":0},{"$f":"VLOOKUP($F866,FactSum,'COS Factor Table'!N$139,FALSE)*$H866","v":0},{"$f":"VLOOKUP($F866,FactSum,'COS Factor Table'!O$139,FALSE)*$H866","v":0},{"$f":"VLOOKUP($F866,FactSum,'COS Factor Table'!P$139,FALSE)*$H866","v":0},{"$f":"ROUND(SUM(I866:S866)-H866,0)","v":0}]
[{"$f":"ROW()","v":867}]
[{"$f":"ROW()","v":868},null,"322","Reactor Plant Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct322)","v":0},{"$f":"VLOOKUP($F868,FactSum,'COS Factor Table'!F$139,FALSE)*$H868","v":0},{"$f":"VLOOKUP($F868,FactSum,'COS Factor Table'!G$139,FALSE)*$H868","v":0},{"$f":"VLOOKUP($F868,FactSum,'COS Factor Table'!H$139,FALSE)*$H868","v":0},{"$f":"VLOOKUP($F868,FactSum,'COS Factor Table'!I$139,FALSE)*$H868","v":0},{"$f":"VLOOKUP($F868,FactSum,'COS Factor Table'!J$139,FALSE)*$H868","v":0},{"$f":"VLOOKUP($F868,FactSum,'COS Factor Table'!K$139,FALSE)*$H868","v":0},{"$f":"VLOOKUP($F868,FactSum,'COS Factor Table'!L$139,FALSE)*$H868","v":0},{"$f":"VLOOKUP($F868,FactSum,'COS Factor Table'!M$139,FALSE)*$H868","v":0},{"$f":"VLOOKUP($F868,FactSum,'COS Factor Table'!N$139,FALSE)*$H868","v":0},{"$f":"VLOOKUP($F868,FactSum,'COS Factor Table'!O$139,FALSE)*$H868","v":0},{"$f":"VLOOKUP($F868,FactSum,'COS Factor Table'!P$139,FALSE)*$H868","v":0},{"$f":"ROUND(SUM(I868:S868)-H868,0)","v":0}]
[{"$f":"ROW()","v":869}]
[{"$f":"ROW()","v":870},null,"323","Turbogenerator Units",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct323)","v":0},{"$f":"VLOOKUP($F870,FactSum,'COS Factor Table'!F$139,FALSE)*$H870","v":0},{"$f":"VLOOKUP($F870,FactSum,'COS Factor Table'!G$139,FALSE)*$H870","v":0},{"$f":"VLOOKUP($F870,FactSum,'COS Factor Table'!H$139,FALSE)*$H870","v":0},{"$f":"VLOOKUP($F870,FactSum,'COS Factor Table'!I$139,FALSE)*$H870","v":0},{"$f":"VLOOKUP($F870,FactSum,'COS Factor Table'!J$139,FALSE)*$H870","v":0},{"$f":"VLOOKUP($F870,FactSum,'COS Factor Table'!K$139,FALSE)*$H870","v":0},{"$f":"VLOOKUP($F870,FactSum,'COS Factor Table'!L$139,FALSE)*$H870","v":0},{"$f":"VLOOKUP($F870,FactSum,'COS Factor Table'!M$139,FALSE)*$H870","v":0},{"$f":"VLOOKUP($F870,FactSum,'COS Factor Table'!N$139,FALSE)*$H870","v":0},{"$f":"VLOOKUP($F870,FactSum,'COS Factor Table'!O$139,FALSE)*$H870","v":0},{"$f":"VLOOKUP($F870,FactSum,'COS Factor Table'!P$139,FALSE)*$H870","v":0},{"$f":"ROUND(SUM(I870:S870)-H870,0)","v":0}]
[{"$f":"ROW()","v":871}]
[{"$f":"ROW()","v":872},null,"324","Land and Land Rights",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct324)","v":0},{"$f":"VLOOKUP($F872,FactSum,'COS Factor Table'!F$139,FALSE)*$H872","v":0},{"$f":"VLOOKUP($F872,FactSum,'COS Factor Table'!G$139,FALSE)*$H872","v":0},{"$f":"VLOOKUP($F872,FactSum,'COS Factor Table'!H$139,FALSE)*$H872","v":0},{"$f":"VLOOKUP($F872,FactSum,'COS Factor Table'!I$139,FALSE)*$H872","v":0},{"$f":"VLOOKUP($F872,FactSum,'COS Factor Table'!J$139,FALSE)*$H872","v":0},{"$f":"VLOOKUP($F872,FactSum,'COS Factor Table'!K$139,FALSE)*$H872","v":0},{"$f":"VLOOKUP($F872,FactSum,'COS Factor Table'!L$139,FALSE)*$H872","v":0},{"$f":"VLOOKUP($F872,FactSum,'COS Factor Table'!M$139,FALSE)*$H872","v":0},{"$f":"VLOOKUP($F872,FactSum,'COS Factor Table'!N$139,FALSE)*$H872","v":0},{"$f":"VLOOKUP($F872,FactSum,'COS Factor Table'!O$139,FALSE)*$H872","v":0},{"$f":"VLOOKUP($F872,FactSum,'COS Factor Table'!P$139,FALSE)*$H872","v":0},{"$f":"ROUND(SUM(I872:S872)-H872,0)","v":0}]
[{"$f":"ROW()","v":873}]
[{"$f":"ROW()","v":874},null,"325","Misc. Power Plant Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct325)","v":0},{"$f":"VLOOKUP($F874,FactSum,'COS Factor Table'!F$139,FALSE)*$H874","v":0},{"$f":"VLOOKUP($F874,FactSum,'COS Factor Table'!G$139,FALSE)*$H874","v":0},{"$f":"VLOOKUP($F874,FactSum,'COS Factor Table'!H$139,FALSE)*$H874","v":0},{"$f":"VLOOKUP($F874,FactSum,'COS Factor Table'!I$139,FALSE)*$H874","v":0},{"$f":"VLOOKUP($F874,FactSum,'COS Factor Table'!J$139,FALSE)*$H874","v":0},{"$f":"VLOOKUP($F874,FactSum,'COS Factor Table'!K$139,FALSE)*$H874","v":0},{"$f":"VLOOKUP($F874,FactSum,'COS Factor Table'!L$139,FALSE)*$H874","v":0},{"$f":"VLOOKUP($F874,FactSum,'COS Factor Table'!M$139,FALSE)*$H874","v":0},{"$f":"VLOOKUP($F874,FactSum,'COS Factor Table'!N$139,FALSE)*$H874","v":0},{"$f":"VLOOKUP($F874,FactSum,'COS Factor Table'!O$139,FALSE)*$H874","v":0},{"$f":"VLOOKUP($F874,FactSum,'COS Factor Table'!P$139,FALSE)*$H874","v":0},{"$f":"ROUND(SUM(I874:S874)-H874,0)","v":0}]
[{"$f":"ROW()","v":875}]
[{"$f":"ROW()","v":876},null,"N00","Unclassified Nuclear Plt - Acct 300",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcctn00)","v":0},{"$f":"VLOOKUP($F876,FactSum,'COS Factor Table'!F$139,FALSE)*$H876","v":0},{"$f":"VLOOKUP($F876,FactSum,'COS Factor Table'!G$139,FALSE)*$H876","v":0},{"$f":"VLOOKUP($F876,FactSum,'COS Factor Table'!H$139,FALSE)*$H876","v":0},{"$f":"VLOOKUP($F876,FactSum,'COS Factor Table'!I$139,FALSE)*$H876","v":0},{"$f":"VLOOKUP($F876,FactSum,'COS Factor Table'!J$139,FALSE)*$H876","v":0},{"$f":"VLOOKUP($F876,FactSum,'COS Factor Table'!K$139,FALSE)*$H876","v":0},{"$f":"VLOOKUP($F876,FactSum,'COS Factor Table'!L$139,FALSE)*$H876","v":0},{"$f":"VLOOKUP($F876,FactSum,'COS Factor Table'!M$139,FALSE)*$H876","v":0},{"$f":"VLOOKUP($F876,FactSum,'COS Factor Table'!N$139,FALSE)*$H876","v":0},{"$f":"VLOOKUP($F876,FactSum,'COS Factor Table'!O$139,FALSE)*$H876","v":0},{"$f":"VLOOKUP($F876,FactSum,'COS Factor Table'!P$139,FALSE)*$H876","v":0},{"$f":"ROUND(SUM(I876:S876)-H876,0)","v":0}]
[{"$f":"ROW()","v":877}]
[{"$f":"ROW()","v":878},null,"Total Nuclear Production Plant",null,null,null,null,{"$f":"SUM(H864:H876)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I878:S878)-H878,0)","v":0}]
[{"$f":"ROW()","v":879}]
[{"$f":"ROW()","v":880}]
[{"$f":"ROW()","v":881},null,null,null,null,null,null,"HYDRAULIC PRODUCTION PLANT"]
[{"$f":"ROW()","v":882}]
[{"$f":"ROW()","v":883}]
[{"$f":"ROW()","v":884},null,"330","Land and Land Rights",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct330)","v":0},{"$f":"VLOOKUP($F884,FactSum,'COS Factor Table'!F$139,FALSE)*$H884","v":0},{"$f":"VLOOKUP($F884,FactSum,'COS Factor Table'!G$139,FALSE)*$H884","v":0},{"$f":"VLOOKUP($F884,FactSum,'COS Factor Table'!H$139,FALSE)*$H884","v":0},{"$f":"VLOOKUP($F884,FactSum,'COS Factor Table'!I$139,FALSE)*$H884","v":0},{"$f":"VLOOKUP($F884,FactSum,'COS Factor Table'!J$139,FALSE)*$H884","v":0},{"$f":"VLOOKUP($F884,FactSum,'COS Factor Table'!K$139,FALSE)*$H884","v":0},{"$f":"VLOOKUP($F884,FactSum,'COS Factor Table'!L$139,FALSE)*$H884","v":0},{"$f":"VLOOKUP($F884,FactSum,'COS Factor Table'!M$139,FALSE)*$H884","v":0},{"$f":"VLOOKUP($F884,FactSum,'COS Factor Table'!N$139,FALSE)*$H884","v":0},{"$f":"VLOOKUP($F884,FactSum,'COS Factor Table'!O$139,FALSE)*$H884","v":0},{"$f":"VLOOKUP($F884,FactSum,'COS Factor Table'!P$139,FALSE)*$H884","v":0},{"$f":"ROUND(SUM(I884:S884)-H884,0)","v":0}]
[{"$f":"ROW()","v":885}]
[{"$f":"ROW()","v":886},null,"331","Structures and Improvements",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct331)","v":0},{"$f":"VLOOKUP($F886,FactSum,'COS Factor Table'!F$139,FALSE)*$H886","v":0},{"$f":"VLOOKUP($F886,FactSum,'COS Factor Table'!G$139,FALSE)*$H886","v":0},{"$f":"VLOOKUP($F886,FactSum,'COS Factor Table'!H$139,FALSE)*$H886","v":0},{"$f":"VLOOKUP($F886,FactSum,'COS Factor Table'!I$139,FALSE)*$H886","v":0},{"$f":"VLOOKUP($F886,FactSum,'COS Factor Table'!J$139,FALSE)*$H886","v":0},{"$f":"VLOOKUP($F886,FactSum,'COS Factor Table'!K$139,FALSE)*$H886","v":0},{"$f":"VLOOKUP($F886,FactSum,'COS Factor Table'!L$139,FALSE)*$H886","v":0},{"$f":"VLOOKUP($F886,FactSum,'COS Factor Table'!M$139,FALSE)*$H886","v":0},{"$f":"VLOOKUP($F886,FactSum,'COS Factor Table'!N$139,FALSE)*$H886","v":0},{"$f":"VLOOKUP($F886,FactSum,'COS Factor Table'!O$139,FALSE)*$H886","v":0},{"$f":"VLOOKUP($F886,FactSum,'COS Factor Table'!P$139,FALSE)*$H886","v":0},{"$f":"ROUND(SUM(I886:S886)-H886,0)","v":0}]
[{"$f":"ROW()","v":887}]
[{"$f":"ROW()","v":888},null,"332","Reservoirs, Dams & Waterways",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct332)","v":0},{"$f":"VLOOKUP($F888,FactSum,'COS Factor Table'!F$139,FALSE)*$H888","v":0},{"$f":"VLOOKUP($F888,FactSum,'COS Factor Table'!G$139,FALSE)*$H888","v":0},{"$f":"VLOOKUP($F888,FactSum,'COS Factor Table'!H$139,FALSE)*$H888","v":0},{"$f":"VLOOKUP($F888,FactSum,'COS Factor Table'!I$139,FALSE)*$H888","v":0},{"$f":"VLOOKUP($F888,FactSum,'COS Factor Table'!J$139,FALSE)*$H888","v":0},{"$f":"VLOOKUP($F888,FactSum,'COS Factor Table'!K$139,FALSE)*$H888","v":0},{"$f":"VLOOKUP($F888,FactSum,'COS Factor Table'!L$139,FALSE)*$H888","v":0},{"$f":"VLOOKUP($F888,FactSum,'COS Factor Table'!M$139,FALSE)*$H888","v":0},{"$f":"VLOOKUP($F888,FactSum,'COS Factor Table'!N$139,FALSE)*$H888","v":0},{"$f":"VLOOKUP($F888,FactSum,'COS Factor Table'!O$139,FALSE)*$H888","v":0},{"$f":"VLOOKUP($F888,FactSum,'COS Factor Table'!P$139,FALSE)*$H888","v":0},{"$f":"ROUND(SUM(I888:S888)-H888,0)","v":0}]
[{"$f":"ROW()","v":889}]
[{"$f":"ROW()","v":890},null,"333","Water Wheel, Turbines, & Generators",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct333)","v":0},{"$f":"VLOOKUP($F890,FactSum,'COS Factor Table'!F$139,FALSE)*$H890","v":0},{"$f":"VLOOKUP($F890,FactSum,'COS Factor Table'!G$139,FALSE)*$H890","v":0},{"$f":"VLOOKUP($F890,FactSum,'COS Factor Table'!H$139,FALSE)*$H890","v":0},{"$f":"VLOOKUP($F890,FactSum,'COS Factor Table'!I$139,FALSE)*$H890","v":0},{"$f":"VLOOKUP($F890,FactSum,'COS Factor Table'!J$139,FALSE)*$H890","v":0},{"$f":"VLOOKUP($F890,FactSum,'COS Factor Table'!K$139,FALSE)*$H890","v":0},{"$f":"VLOOKUP($F890,FactSum,'COS Factor Table'!L$139,FALSE)*$H890","v":0},{"$f":"VLOOKUP($F890,FactSum,'COS Factor Table'!M$139,FALSE)*$H890","v":0},{"$f":"VLOOKUP($F890,FactSum,'COS Factor Table'!N$139,FALSE)*$H890","v":0},{"$f":"VLOOKUP($F890,FactSum,'COS Factor Table'!O$139,FALSE)*$H890","v":0},{"$f":"VLOOKUP($F890,FactSum,'COS Factor Table'!P$139,FALSE)*$H890","v":0},{"$f":"ROUND(SUM(I890:S890)-H890,0)","v":0}]
[{"$f":"ROW()","v":891}]
[{"$f":"ROW()","v":892},null,"334","Accessory Electric Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct334)","v":0},{"$f":"VLOOKUP($F892,FactSum,'COS Factor Table'!F$139,FALSE)*$H892","v":0},{"$f":"VLOOKUP($F892,FactSum,'COS Factor Table'!G$139,FALSE)*$H892","v":0},{"$f":"VLOOKUP($F892,FactSum,'COS Factor Table'!H$139,FALSE)*$H892","v":0},{"$f":"VLOOKUP($F892,FactSum,'COS Factor Table'!I$139,FALSE)*$H892","v":0},{"$f":"VLOOKUP($F892,FactSum,'COS Factor Table'!J$139,FALSE)*$H892","v":0},{"$f":"VLOOKUP($F892,FactSum,'COS Factor Table'!K$139,FALSE)*$H892","v":0},{"$f":"VLOOKUP($F892,FactSum,'COS Factor Table'!L$139,FALSE)*$H892","v":0},{"$f":"VLOOKUP($F892,FactSum,'COS Factor Table'!M$139,FALSE)*$H892","v":0},{"$f":"VLOOKUP($F892,FactSum,'COS Factor Table'!N$139,FALSE)*$H892","v":0},{"$f":"VLOOKUP($F892,FactSum,'COS Factor Table'!O$139,FALSE)*$H892","v":0},{"$f":"VLOOKUP($F892,FactSum,'COS Factor Table'!P$139,FALSE)*$H892","v":0},{"$f":"ROUND(SUM(I892:S892)-H892,0)","v":0}]
[{"$f":"ROW()","v":893}]
[{"$f":"ROW()","v":894},null,"335","Misc. Power Plant Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct335)","v":0},{"$f":"VLOOKUP($F894,FactSum,'COS Factor Table'!F$139,FALSE)*$H894","v":0},{"$f":"VLOOKUP($F894,FactSum,'COS Factor Table'!G$139,FALSE)*$H894","v":0},{"$f":"VLOOKUP($F894,FactSum,'COS Factor Table'!H$139,FALSE)*$H894","v":0},{"$f":"VLOOKUP($F894,FactSum,'COS Factor Table'!I$139,FALSE)*$H894","v":0},{"$f":"VLOOKUP($F894,FactSum,'COS Factor Table'!J$139,FALSE)*$H894","v":0},{"$f":"VLOOKUP($F894,FactSum,'COS Factor Table'!K$139,FALSE)*$H894","v":0},{"$f":"VLOOKUP($F894,FactSum,'COS Factor Table'!L$139,FALSE)*$H894","v":0},{"$f":"VLOOKUP($F894,FactSum,'COS Factor Table'!M$139,FALSE)*$H894","v":0},{"$f":"VLOOKUP($F894,FactSum,'COS Factor Table'!N$139,FALSE)*$H894","v":0},{"$f":"VLOOKUP($F894,FactSum,'COS Factor Table'!O$139,FALSE)*$H894","v":0},{"$f":"VLOOKUP($F894,FactSum,'COS Factor Table'!P$139,FALSE)*$H894","v":0},{"$f":"ROUND(SUM(I894:S894)-H894,0)","v":0}]
[{"$f":"ROW()","v":895}]
[{"$f":"ROW()","v":896},null,"336","Roads, Railroads & Bridges",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct336)","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!F$139,FALSE)*$H896","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!G$139,FALSE)*$H896","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!H$139,FALSE)*$H896","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!I$139,FALSE)*$H896","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!J$139,FALSE)*$H896","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!K$139,FALSE)*$H896","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!L$139,FALSE)*$H896","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!M$139,FALSE)*$H896","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!N$139,FALSE)*$H896","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!O$139,FALSE)*$H896","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!P$139,FALSE)*$H896","v":0},{"$f":"ROUND(SUM(I896:S896)-H896,0)","v":0}]
[{"$f":"ROW()","v":897}]
[{"$f":"ROW()","v":898},null,"H00","Unclassified Hydro Plant - Acct 300",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAccth00)","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!F$139,FALSE)*$H898","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!G$139,FALSE)*$H898","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!H$139,FALSE)*$H898","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!I$139,FALSE)*$H898","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!J$139,FALSE)*$H898","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!K$139,FALSE)*$H898","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!L$139,FALSE)*$H898","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!M$139,FALSE)*$H898","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!N$139,FALSE)*$H898","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!O$139,FALSE)*$H898","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!P$139,FALSE)*$H898","v":0},{"$f":"ROUND(SUM(I898:S898)-H898,0)","v":0}]
[{"$f":"ROW()","v":899}]
[{"$f":"ROW()","v":900},null,"Total Hydraulic Plant",null,null,null,null,{"$f":"SUM(H884:H898)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I900:S900)-H900,0)","v":0}]
[{"$f":"ROW()","v":901}]
[{"$f":"ROW()","v":902},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"}]
[{"$f":"ROW()","v":903},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":904},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[{"$f":"ROW()","v":905},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[{"$f":"ROW()","v":906},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"}]
[{"$f":"ROW()","v":907},null,"340","Land and Land Rights",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct340)-H908","v":0},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!F$139,FALSE)*$H907","v":0},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!G$139,FALSE)*$H907","v":0},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!H$139,FALSE)*$H907","v":0},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!I$139,FALSE)*$H907","v":0},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!J$139,FALSE)*$H907","v":0},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!K$139,FALSE)*$H907","v":0},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!L$139,FALSE)*$H907","v":0},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!M$139,FALSE)*$H907","v":0},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!N$139,FALSE)*$H907","v":0},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!O$139,FALSE)*$H907","v":0},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!P$139,FALSE)*$H907","v":0},{"$f":"ROUND(SUM(I907:S907)-H907,0)","v":0}]
[{"$f":"ROW()","v":908},null,null,null,"Wind Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct340Sgw)","v":0},{"$f":"VLOOKUP($F908,FactSum,'COS Factor Table'!F$139,FALSE)*$H908","v":0},{"$f":"VLOOKUP($F908,FactSum,'COS Factor Table'!G$139,FALSE)*$H908","v":0},{"$f":"VLOOKUP($F908,FactSum,'COS Factor Table'!H$139,FALSE)*$H908","v":0},{"$f":"VLOOKUP($F908,FactSum,'COS Factor Table'!I$139,FALSE)*$H908","v":0},{"$f":"VLOOKUP($F908,FactSum,'COS Factor Table'!J$139,FALSE)*$H908","v":0},{"$f":"VLOOKUP($F908,FactSum,'COS Factor Table'!K$139,FALSE)*$H908","v":0},{"$f":"VLOOKUP($F908,FactSum,'COS Factor Table'!L$139,FALSE)*$H908","v":0},{"$f":"VLOOKUP($F908,FactSum,'COS Factor Table'!M$139,FALSE)*$H908","v":0},{"$f":"VLOOKUP($F908,FactSum,'COS Factor Table'!N$139,FALSE)*$H908","v":0},{"$f":"VLOOKUP($F908,FactSum,'COS Factor Table'!O$139,FALSE)*$H908","v":0},{"$f":"VLOOKUP($F908,FactSum,'COS Factor Table'!P$139,FALSE)*$H908","v":0},{"$f":"ROUND(SUM(I908:S908)-H908,0)","v":0}]
[{"$f":"ROW()","v":909}]
[{"$f":"ROW()","v":910},null,"341","Structures and Improvements",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct341)-H911-H912","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!F$139,FALSE)*$H910","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!G$139,FALSE)*$H910","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!H$139,FALSE)*$H910","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!I$139,FALSE)*$H910","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!J$139,FALSE)*$H910","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!K$139,FALSE)*$H910","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!L$139,FALSE)*$H910","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!M$139,FALSE)*$H910","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!N$139,FALSE)*$H910","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!O$139,FALSE)*$H910","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!P$139,FALSE)*$H910","v":0},{"$f":"ROUND(SUM(I910:S910)-H910,0)","v":0}]
[{"$f":"ROW()","v":911},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct341ssgct)","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!F$139,FALSE)*$H911","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!G$139,FALSE)*$H911","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!H$139,FALSE)*$H911","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!I$139,FALSE)*$H911","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!J$139,FALSE)*$H911","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!K$139,FALSE)*$H911","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!L$139,FALSE)*$H911","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!M$139,FALSE)*$H911","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!N$139,FALSE)*$H911","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!O$139,FALSE)*$H911","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!P$139,FALSE)*$H911","v":0},{"$f":"ROUND(SUM(I911:S911)-H911,0)","v":0}]
[{"$f":"ROW()","v":912},null,null,null,"Wind Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT341SGW)","v":0},{"$f":"VLOOKUP($F912,FactSum,'COS Factor Table'!F$139,FALSE)*$H912","v":0},{"$f":"VLOOKUP($F912,FactSum,'COS Factor Table'!G$139,FALSE)*$H912","v":0},{"$f":"VLOOKUP($F912,FactSum,'COS Factor Table'!H$139,FALSE)*$H912","v":0},{"$f":"VLOOKUP($F912,FactSum,'COS Factor Table'!I$139,FALSE)*$H912","v":0},{"$f":"VLOOKUP($F912,FactSum,'COS Factor Table'!J$139,FALSE)*$H912","v":0},{"$f":"VLOOKUP($F912,FactSum,'COS Factor Table'!K$139,FALSE)*$H912","v":0},{"$f":"VLOOKUP($F912,FactSum,'COS Factor Table'!L$139,FALSE)*$H912","v":0},{"$f":"VLOOKUP($F912,FactSum,'COS Factor Table'!M$139,FALSE)*$H912","v":0},{"$f":"VLOOKUP($F912,FactSum,'COS Factor Table'!N$139,FALSE)*$H912","v":0},{"$f":"VLOOKUP($F912,FactSum,'COS Factor Table'!O$139,FALSE)*$H912","v":0},{"$f":"VLOOKUP($F912,FactSum,'COS Factor Table'!P$139,FALSE)*$H912","v":0},{"$f":"ROUND(SUM(I912:S912)-H912,0)","v":0}]
[{"$f":"ROW()","v":913},null,null,null,"Total 341",null,null,{"$f":"SUM(H910:H912)","v":0},{"$f":"SUM(I910:I912)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I913:S913)-H913,0)","v":0}]
[{"$f":"ROW()","v":914}]
[{"$f":"ROW()","v":915},null,"342","Fuel Holders, Producers & Access",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct342)-H916","v":0},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!F$139,FALSE)*$H915","v":0},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!G$139,FALSE)*$H915","v":0},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!H$139,FALSE)*$H915","v":0},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!I$139,FALSE)*$H915","v":0},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!J$139,FALSE)*$H915","v":0},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!K$139,FALSE)*$H915","v":0},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!L$139,FALSE)*$H915","v":0},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!M$139,FALSE)*$H915","v":0},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!N$139,FALSE)*$H915","v":0},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!O$139,FALSE)*$H915","v":0},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!P$139,FALSE)*$H915","v":0},{"$f":"ROUND(SUM(I915:S915)-H915,0)","v":0}]
[{"$f":"ROW()","v":916},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct342ssgct)","v":0},{"$f":"VLOOKUP($F916,FactSum,'COS Factor Table'!F$139,FALSE)*$H916","v":0},{"$f":"VLOOKUP($F916,FactSum,'COS Factor Table'!G$139,FALSE)*$H916","v":0},{"$f":"VLOOKUP($F916,FactSum,'COS Factor Table'!H$139,FALSE)*$H916","v":0},{"$f":"VLOOKUP($F916,FactSum,'COS Factor Table'!I$139,FALSE)*$H916","v":0},{"$f":"VLOOKUP($F916,FactSum,'COS Factor Table'!J$139,FALSE)*$H916","v":0},{"$f":"VLOOKUP($F916,FactSum,'COS Factor Table'!K$139,FALSE)*$H916","v":0},{"$f":"VLOOKUP($F916,FactSum,'COS Factor Table'!L$139,FALSE)*$H916","v":0},{"$f":"VLOOKUP($F916,FactSum,'COS Factor Table'!M$139,FALSE)*$H916","v":0},{"$f":"VLOOKUP($F916,FactSum,'COS Factor Table'!N$139,FALSE)*$H916","v":0},{"$f":"VLOOKUP($F916,FactSum,'COS Factor Table'!O$139,FALSE)*$H916","v":0},{"$f":"VLOOKUP($F916,FactSum,'COS Factor Table'!P$139,FALSE)*$H916","v":0},{"$f":"ROUND(SUM(I916:S916)-H916,0)","v":0}]
[{"$f":"ROW()","v":917},null,null,null,"Total 342",null,null,{"$f":"SUM(H915:H916)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I917:S917)-H917,0)","v":0}]
[{"$f":"ROW()","v":918}]
[{"$f":"ROW()","v":919},null,"343","Prime Movers",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct343)-H920-H921","v":0},{"$f":"VLOOKUP($F919,FactSum,'COS Factor Table'!F$139,FALSE)*$H919","v":0},{"$f":"VLOOKUP($F919,FactSum,'COS Factor Table'!G$139,FALSE)*$H919","v":0},{"$f":"VLOOKUP($F919,FactSum,'COS Factor Table'!H$139,FALSE)*$H919","v":0},{"$f":"VLOOKUP($F919,FactSum,'COS Factor Table'!I$139,FALSE)*$H919","v":0},{"$f":"VLOOKUP($F919,FactSum,'COS Factor Table'!J$139,FALSE)*$H919","v":0},{"$f":"VLOOKUP($F919,FactSum,'COS Factor Table'!K$139,FALSE)*$H919","v":0},{"$f":"VLOOKUP($F919,FactSum,'COS Factor Table'!L$139,FALSE)*$H919","v":0},{"$f":"VLOOKUP($F919,FactSum,'COS Factor Table'!M$139,FALSE)*$H919","v":0},{"$f":"VLOOKUP($F919,FactSum,'COS Factor Table'!N$139,FALSE)*$H919","v":0},{"$f":"VLOOKUP($F919,FactSum,'COS Factor Table'!O$139,FALSE)*$H919","v":0},{"$f":"VLOOKUP($F919,FactSum,'COS Factor Table'!P$139,FALSE)*$H919","v":0},{"$f":"ROUND(SUM(I919:S919)-H919,0)","v":0}]
[{"$f":"ROW()","v":920},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct343sscct)","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!F$139,FALSE)*$H920","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!G$139,FALSE)*$H920","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!H$139,FALSE)*$H920","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!I$139,FALSE)*$H920","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!J$139,FALSE)*$H920","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!K$139,FALSE)*$H920","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!L$139,FALSE)*$H920","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!M$139,FALSE)*$H920","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!N$139,FALSE)*$H920","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!O$139,FALSE)*$H920","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!P$139,FALSE)*$H920","v":0},{"$f":"ROUND(SUM(I920:S920)-H920,0)","v":0}]
[{"$f":"ROW()","v":921},null,null,null,"Wind Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct343Sgw)","v":0},{"$f":"VLOOKUP($F921,FactSum,'COS Factor Table'!F$139,FALSE)*$H921","v":0},{"$f":"VLOOKUP($F921,FactSum,'COS Factor Table'!G$139,FALSE)*$H921","v":0},{"$f":"VLOOKUP($F921,FactSum,'COS Factor Table'!H$139,FALSE)*$H921","v":0},{"$f":"VLOOKUP($F921,FactSum,'COS Factor Table'!I$139,FALSE)*$H921","v":0},{"$f":"VLOOKUP($F921,FactSum,'COS Factor Table'!J$139,FALSE)*$H921","v":0},{"$f":"VLOOKUP($F921,FactSum,'COS Factor Table'!K$139,FALSE)*$H921","v":0},{"$f":"VLOOKUP($F921,FactSum,'COS Factor Table'!L$139,FALSE)*$H921","v":0},{"$f":"VLOOKUP($F921,FactSum,'COS Factor Table'!M$139,FALSE)*$H921","v":0},{"$f":"VLOOKUP($F921,FactSum,'COS Factor Table'!N$139,FALSE)*$H921","v":0},{"$f":"VLOOKUP($F921,FactSum,'COS Factor Table'!O$139,FALSE)*$H921","v":0},{"$f":"VLOOKUP($F921,FactSum,'COS Factor Table'!P$139,FALSE)*$H921","v":0},{"$f":"ROUND(SUM(I921:S921)-H921,0)","v":0}]
[{"$f":"ROW()","v":922},null,null,null,"Total 343",null,null,{"$f":"SUM(H919:H921)","v":0},{"$f":"SUM(I919:I921)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I922:S922)-H922,0)","v":0}]
[{"$f":"ROW()","v":923}]
[{"$f":"ROW()","v":924},null,"344","Generators",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct344)-H925-H926","v":0},{"$f":"VLOOKUP($F924,FactSum,'COS Factor Table'!F$139,FALSE)*$H924","v":0},{"$f":"VLOOKUP($F924,FactSum,'COS Factor Table'!G$139,FALSE)*$H924","v":0},{"$f":"VLOOKUP($F924,FactSum,'COS Factor Table'!H$139,FALSE)*$H924","v":0},{"$f":"VLOOKUP($F924,FactSum,'COS Factor Table'!I$139,FALSE)*$H924","v":0},{"$f":"VLOOKUP($F924,FactSum,'COS Factor Table'!J$139,FALSE)*$H924","v":0},{"$f":"VLOOKUP($F924,FactSum,'COS Factor Table'!K$139,FALSE)*$H924","v":0},{"$f":"VLOOKUP($F924,FactSum,'COS Factor Table'!L$139,FALSE)*$H924","v":0},{"$f":"VLOOKUP($F924,FactSum,'COS Factor Table'!M$139,FALSE)*$H924","v":0},{"$f":"VLOOKUP($F924,FactSum,'COS Factor Table'!N$139,FALSE)*$H924","v":0},{"$f":"VLOOKUP($F924,FactSum,'COS Factor Table'!O$139,FALSE)*$H924","v":0},{"$f":"VLOOKUP($F924,FactSum,'COS Factor Table'!P$139,FALSE)*$H924","v":0},{"$f":"ROUND(SUM(I924:S924)-H924,0)","v":0}]
[{"$f":"ROW()","v":925},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct344ssgct)","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!F$139,FALSE)*$H925","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!G$139,FALSE)*$H925","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!H$139,FALSE)*$H925","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!I$139,FALSE)*$H925","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!J$139,FALSE)*$H925","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!K$139,FALSE)*$H925","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!L$139,FALSE)*$H925","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!M$139,FALSE)*$H925","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!N$139,FALSE)*$H925","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!O$139,FALSE)*$H925","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!P$139,FALSE)*$H925","v":0},{"$f":"ROUND(SUM(I925:S925)-H925,0)","v":0}]
[{"$f":"ROW()","v":926},null,null,null,"Wind Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT344SGW)","v":0},{"$f":"VLOOKUP($F926,FactSum,'COS Factor Table'!F$139,FALSE)*$H926","v":0},{"$f":"VLOOKUP($F926,FactSum,'COS Factor Table'!G$139,FALSE)*$H926","v":0},{"$f":"VLOOKUP($F926,FactSum,'COS Factor Table'!H$139,FALSE)*$H926","v":0},{"$f":"VLOOKUP($F926,FactSum,'COS Factor Table'!I$139,FALSE)*$H926","v":0},{"$f":"VLOOKUP($F926,FactSum,'COS Factor Table'!J$139,FALSE)*$H926","v":0},{"$f":"VLOOKUP($F926,FactSum,'COS Factor Table'!K$139,FALSE)*$H926","v":0},{"$f":"VLOOKUP($F926,FactSum,'COS Factor Table'!L$139,FALSE)*$H926","v":0},{"$f":"VLOOKUP($F926,FactSum,'COS Factor Table'!M$139,FALSE)*$H926","v":0},{"$f":"VLOOKUP($F926,FactSum,'COS Factor Table'!N$139,FALSE)*$H926","v":0},{"$f":"VLOOKUP($F926,FactSum,'COS Factor Table'!O$139,FALSE)*$H926","v":0},{"$f":"VLOOKUP($F926,FactSum,'COS Factor Table'!P$139,FALSE)*$H926","v":0},{"$f":"ROUND(SUM(I926:S926)-H926,0)","v":0}]
[{"$f":"ROW()","v":927},null,null,null,"Total 344",null,null,{"$f":"SUM(H924:H926)","v":0},{"$f":"SUM(I924:I926)","v":0},{"$f":"SUM(J924:J926)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I927:S927)-H927,0)","v":0}]
[{"$f":"ROW()","v":928}]
[{"$f":"ROW()","v":929},null,"345","Accessory Electric Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct345)-H930-H931","v":0},{"$f":"VLOOKUP($F929,FactSum,'COS Factor Table'!F$139,FALSE)*$H929","v":0},{"$f":"VLOOKUP($F929,FactSum,'COS Factor Table'!G$139,FALSE)*$H929","v":0},{"$f":"VLOOKUP($F929,FactSum,'COS Factor Table'!H$139,FALSE)*$H929","v":0},{"$f":"VLOOKUP($F929,FactSum,'COS Factor Table'!I$139,FALSE)*$H929","v":0},{"$f":"VLOOKUP($F929,FactSum,'COS Factor Table'!J$139,FALSE)*$H929","v":0},{"$f":"VLOOKUP($F929,FactSum,'COS Factor Table'!K$139,FALSE)*$H929","v":0},{"$f":"VLOOKUP($F929,FactSum,'COS Factor Table'!L$139,FALSE)*$H929","v":0},{"$f":"VLOOKUP($F929,FactSum,'COS Factor Table'!M$139,FALSE)*$H929","v":0},{"$f":"VLOOKUP($F929,FactSum,'COS Factor Table'!N$139,FALSE)*$H929","v":0},{"$f":"VLOOKUP($F929,FactSum,'COS Factor Table'!O$139,FALSE)*$H929","v":0},{"$f":"VLOOKUP($F929,FactSum,'COS Factor Table'!P$139,FALSE)*$H929","v":0},{"$f":"ROUND(SUM(I929:S929)-H929,0)","v":0}]
[{"$f":"ROW()","v":930},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct345ssgct)","v":0},{"$f":"VLOOKUP($F930,FactSum,'COS Factor Table'!F$139,FALSE)*$H930","v":0},{"$f":"VLOOKUP($F930,FactSum,'COS Factor Table'!G$139,FALSE)*$H930","v":0},{"$f":"VLOOKUP($F930,FactSum,'COS Factor Table'!H$139,FALSE)*$H930","v":0},{"$f":"VLOOKUP($F930,FactSum,'COS Factor Table'!I$139,FALSE)*$H930","v":0},{"$f":"VLOOKUP($F930,FactSum,'COS Factor Table'!J$139,FALSE)*$H930","v":0},{"$f":"VLOOKUP($F930,FactSum,'COS Factor Table'!K$139,FALSE)*$H930","v":0},{"$f":"VLOOKUP($F930,FactSum,'COS Factor Table'!L$139,FALSE)*$H930","v":0},{"$f":"VLOOKUP($F930,FactSum,'COS Factor Table'!M$139,FALSE)*$H930","v":0},{"$f":"VLOOKUP($F930,FactSum,'COS Factor Table'!N$139,FALSE)*$H930","v":0},{"$f":"VLOOKUP($F930,FactSum,'COS Factor Table'!O$139,FALSE)*$H930","v":0},{"$f":"VLOOKUP($F930,FactSum,'COS Factor Table'!P$139,FALSE)*$H930","v":0},{"$f":"ROUND(SUM(I930:S930)-H930,0)","v":0}]
[{"$f":"ROW()","v":931},null,null,null,"Wind Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT345SGW)","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!F$139,FALSE)*$H931","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!G$139,FALSE)*$H931","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!H$139,FALSE)*$H931","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!I$139,FALSE)*$H931","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!J$139,FALSE)*$H931","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!K$139,FALSE)*$H931","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!L$139,FALSE)*$H931","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!M$139,FALSE)*$H931","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!N$139,FALSE)*$H931","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!O$139,FALSE)*$H931","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!P$139,FALSE)*$H931","v":0},{"$f":"ROUND(SUM(I931:S931)-H931,0)","v":0}]
[{"$f":"ROW()","v":932},null,null,null,"Total 345",null,null,{"$f":"SUM(H929:H931)","v":0},{"$f":"SUM(I929:I931)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I932:S932)-H932,0)","v":0}]
[{"$f":"ROW()","v":933}]
[{"$f":"ROW()","v":934},null,"346","Misc. Power Plant Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct346)-H935","v":0},{"$f":"VLOOKUP($F934,FactSum,'COS Factor Table'!F$139,FALSE)*$H934","v":0},{"$f":"VLOOKUP($F934,FactSum,'COS Factor Table'!G$139,FALSE)*$H934","v":0},{"$f":"VLOOKUP($F934,FactSum,'COS Factor Table'!H$139,FALSE)*$H934","v":0},{"$f":"VLOOKUP($F934,FactSum,'COS Factor Table'!I$139,FALSE)*$H934","v":0},{"$f":"VLOOKUP($F934,FactSum,'COS Factor Table'!J$139,FALSE)*$H934","v":0},{"$f":"VLOOKUP($F934,FactSum,'COS Factor Table'!K$139,FALSE)*$H934","v":0},{"$f":"VLOOKUP($F934,FactSum,'COS Factor Table'!L$139,FALSE)*$H934","v":0},{"$f":"VLOOKUP($F934,FactSum,'COS Factor Table'!M$139,FALSE)*$H934","v":0},{"$f":"VLOOKUP($F934,FactSum,'COS Factor Table'!N$139,FALSE)*$H934","v":0},{"$f":"VLOOKUP($F934,FactSum,'COS Factor Table'!O$139,FALSE)*$H934","v":0},{"$f":"VLOOKUP($F934,FactSum,'COS Factor Table'!P$139,FALSE)*$H934","v":0},{"$f":"ROUND(SUM(I934:S934)-H934,0)","v":0}]
[{"$f":"ROW()","v":935},null,null,null,"Wind Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct346SGW)","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!F$139,FALSE)*$H935","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!G$139,FALSE)*$H935","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!H$139,FALSE)*$H935","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!I$139,FALSE)*$H935","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!J$139,FALSE)*$H935","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!K$139,FALSE)*$H935","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!L$139,FALSE)*$H935","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!M$139,FALSE)*$H935","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!N$139,FALSE)*$H935","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!O$139,FALSE)*$H935","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!P$139,FALSE)*$H935","v":0},{"$f":"ROUND(SUM(I935:S935)-H935,0)","v":0}]
[{"$f":"ROW()","v":936}]
[{"$f":"ROW()","v":937},null,"O00","Unclassified Other Prod - Acct 300",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAccto00)","v":0},{"$f":"VLOOKUP($F937,FactSum,'COS Factor Table'!F$139,FALSE)*$H937","v":0},{"$f":"VLOOKUP($F937,FactSum,'COS Factor Table'!G$139,FALSE)*$H937","v":0},{"$f":"VLOOKUP($F937,FactSum,'COS Factor Table'!H$139,FALSE)*$H937","v":0},{"$f":"VLOOKUP($F937,FactSum,'COS Factor Table'!I$139,FALSE)*$H937","v":0},{"$f":"VLOOKUP($F937,FactSum,'COS Factor Table'!J$139,FALSE)*$H937","v":0},{"$f":"VLOOKUP($F937,FactSum,'COS Factor Table'!K$139,FALSE)*$H937","v":0},{"$f":"VLOOKUP($F937,FactSum,'COS Factor Table'!L$139,FALSE)*$H937","v":0},{"$f":"VLOOKUP($F937,FactSum,'COS Factor Table'!M$139,FALSE)*$H937","v":0},{"$f":"VLOOKUP($F937,FactSum,'COS Factor Table'!N$139,FALSE)*$H937","v":0},{"$f":"VLOOKUP($F937,FactSum,'COS Factor Table'!O$139,FALSE)*$H937","v":0},{"$f":"VLOOKUP($F937,FactSum,'COS Factor Table'!P$139,FALSE)*$H937","v":0},{"$f":"ROUND(SUM(I937:S937)-H937,0)","v":0}]
[{"$f":"ROW()","v":938}]
[{"$f":"ROW()","v":939},null,"Total Other Production Plant",null,null,null,null,{"$f":"H907+H908+H913+H917+H922+H927+H932+H934+H937+H935","v":0},{"$f":"I907+I908+I913+I917+I922+I927+I932+I934+I937+I935","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I939:S939)-H939,0)","v":0}]
[{"$f":"ROW()","v":940}]
[{"$f":"ROW()","v":941},null,"Experimental Plant"]
[{"$f":"ROW()","v":942},null,"103","Experimental Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct103)","v":0},{"$f":"VLOOKUP($F942,FactSum,'COS Factor Table'!F$139,FALSE)*$H942","v":0},{"$f":"VLOOKUP($F942,FactSum,'COS Factor Table'!G$139,FALSE)*$H942","v":0},{"$f":"VLOOKUP($F942,FactSum,'COS Factor Table'!H$139,FALSE)*$H942","v":0},{"$f":"VLOOKUP($F942,FactSum,'COS Factor Table'!I$139,FALSE)*$H942","v":0},{"$f":"VLOOKUP($F942,FactSum,'COS Factor Table'!J$139,FALSE)*$H942","v":0},{"$f":"VLOOKUP($F942,FactSum,'COS Factor Table'!K$139,FALSE)*$H942","v":0},{"$f":"VLOOKUP($F942,FactSum,'COS Factor Table'!L$139,FALSE)*$H942","v":0},{"$f":"VLOOKUP($F942,FactSum,'COS Factor Table'!M$139,FALSE)*$H942","v":0},{"$f":"VLOOKUP($F942,FactSum,'COS Factor Table'!N$139,FALSE)*$H942","v":0},{"$f":"VLOOKUP($F942,FactSum,'COS Factor Table'!O$139,FALSE)*$H942","v":0},{"$f":"VLOOKUP($F942,FactSum,'COS Factor Table'!P$139,FALSE)*$H942","v":0},{"$f":"ROUND(SUM(I942:S942)-H942,0)","v":0}]
[{"$f":"ROW()","v":943}]
[{"$f":"ROW()","v":944},null,"TOTAL PRODUCTION PLANT",null,null,null,null,{"$f":"+H858+H878+H900+H939+H942","v":0},{"$f":"I858+I878+I900+I939+I942","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I944:S944)-H944,0)","v":0}]
[{"$f":"ROW()","v":945}]
[{"$f":"ROW()","v":946},null,null,null,null,null,null,"TRANSMISSION PLANT"]
[{"$f":"ROW()","v":947},null,"350","Land and Land Rights"]
[{"$f":"ROW()","v":948},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"IF(+UAcct350<>0,+UAcct350-H949,0)","v":0},{"$f":"VLOOKUP($F948,FactSum,'COS Factor Table'!F$139,FALSE)*$H948","v":0},{"$f":"VLOOKUP($F948,FactSum,'COS Factor Table'!G$139,FALSE)*$H948","v":0},{"$f":"VLOOKUP($F948,FactSum,'COS Factor Table'!H$139,FALSE)*$H948","v":0},{"$f":"VLOOKUP($F948,FactSum,'COS Factor Table'!I$139,FALSE)*$H948","v":0},{"$f":"VLOOKUP($F948,FactSum,'COS Factor Table'!J$139,FALSE)*$H948","v":0},{"$f":"VLOOKUP($F948,FactSum,'COS Factor Table'!K$139,FALSE)*$H948","v":0},{"$f":"VLOOKUP($F948,FactSum,'COS Factor Table'!L$139,FALSE)*$H948","v":0},{"$f":"VLOOKUP($F948,FactSum,'COS Factor Table'!M$139,FALSE)*$H948","v":0},{"$f":"VLOOKUP($F948,FactSum,'COS Factor Table'!N$139,FALSE)*$H948","v":0},{"$f":"VLOOKUP($F948,FactSum,'COS Factor Table'!O$139,FALSE)*$H948","v":0},{"$f":"VLOOKUP($F948,FactSum,'COS Factor Table'!P$139,FALSE)*$H948","v":0},{"$f":"ROUND(SUM(I948:S948)-H948,0)","v":0}]
[{"$f":"ROW()","v":949},null,null,null,"Direct Assigned","A",{"$f":"+UAcct350/Acct350","v":0},{"$f":"SUM(I949:S949)","v":0},0,0,0,0,{"$f":"G949*TransInvest!C48","v":0},0,0,0,0,{"$f":"G949*TransInvest!C50","v":0},0,{"$f":"ROUND(SUM(I949:S949)-H949,0)","v":0}]
[{"$f":"ROW()","v":950},null,null,null,null,null,null,{"$f":"SUM(H948:H949)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I950:S950)-H950,0)","v":0}]
[{"$f":"ROW()","v":951},null,"352","Structures and Improvements"]
[{"$f":"ROW()","v":952},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"IF(UAcct352<>0,+UAcct352-H953,0)","v":0},{"$f":"VLOOKUP($F952,FactSum,'COS Factor Table'!F$139,FALSE)*$H952","v":0},{"$f":"VLOOKUP($F952,FactSum,'COS Factor Table'!G$139,FALSE)*$H952","v":0},{"$f":"VLOOKUP($F952,FactSum,'COS Factor Table'!H$139,FALSE)*$H952","v":0},{"$f":"VLOOKUP($F952,FactSum,'COS Factor Table'!I$139,FALSE)*$H952","v":0},{"$f":"VLOOKUP($F952,FactSum,'COS Factor Table'!J$139,FALSE)*$H952","v":0},{"$f":"VLOOKUP($F952,FactSum,'COS Factor Table'!K$139,FALSE)*$H952","v":0},{"$f":"VLOOKUP($F952,FactSum,'COS Factor Table'!L$139,FALSE)*$H952","v":0},{"$f":"VLOOKUP($F952,FactSum,'COS Factor Table'!M$139,FALSE)*$H952","v":0},{"$f":"VLOOKUP($F952,FactSum,'COS Factor Table'!N$139,FALSE)*$H952","v":0},{"$f":"VLOOKUP($F952,FactSum,'COS Factor Table'!O$139,FALSE)*$H952","v":0},{"$f":"VLOOKUP($F952,FactSum,'COS Factor Table'!P$139,FALSE)*$H952","v":0},{"$f":"ROUND(SUM(I952:S952)-H952,0)","v":0}]
[{"$f":"ROW()","v":953},null,null,null,"Direct Assigned","A",{"$f":"+UAcct352/Acct352","v":0},{"$f":"SUM(I953:S953)","v":0},0,0,0,0,{"$f":"G953*TransInvest!D48","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(I953:S953)-H953,0)","v":0}]
[{"$f":"ROW()","v":954},null,null,null,null,null,null,{"$f":"SUM(H952:H953)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I954:S954)-H954,0)","v":0}]
[{"$f":"ROW()","v":955},null,"353","Station Equipment"]
[{"$f":"ROW()","v":956},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"IF(UAcct353<>0,+UAcct353-H957,0)","v":0},{"$f":"VLOOKUP($F956,FactSum,'COS Factor Table'!F$139,FALSE)*$H956","v":0},{"$f":"VLOOKUP($F956,FactSum,'COS Factor Table'!G$139,FALSE)*$H956","v":0},{"$f":"VLOOKUP($F956,FactSum,'COS Factor Table'!H$139,FALSE)*$H956","v":0},{"$f":"VLOOKUP($F956,FactSum,'COS Factor Table'!I$139,FALSE)*$H956","v":0},{"$f":"VLOOKUP($F956,FactSum,'COS Factor Table'!J$139,FALSE)*$H956","v":0},{"$f":"VLOOKUP($F956,FactSum,'COS Factor Table'!K$139,FALSE)*$H956","v":0},{"$f":"VLOOKUP($F956,FactSum,'COS Factor Table'!L$139,FALSE)*$H956","v":0},{"$f":"VLOOKUP($F956,FactSum,'COS Factor Table'!M$139,FALSE)*$H956","v":0},{"$f":"VLOOKUP($F956,FactSum,'COS Factor Table'!N$139,FALSE)*$H956","v":0},{"$f":"VLOOKUP($F956,FactSum,'COS Factor Table'!O$139,FALSE)*$H956","v":0},{"$f":"VLOOKUP($F956,FactSum,'COS Factor Table'!P$139,FALSE)*$H956","v":0},{"$f":"ROUND(SUM(I956:S956)-H956,0)","v":0}]
[{"$f":"ROW()","v":957},null,null,null,"Direct Assigned","A",{"$f":"+UAcct353/Acct353","v":0},{"$f":"SUM(I957:S957)","v":0},0,0,0,0,{"$f":"G957*TransInvest!E48","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(I957:S957)-H957,0)","v":0}]
[{"$f":"ROW()","v":958},null,null,null,null,null,null,{"$f":"SUM(H956:H957)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I958:S958)-H958,0)","v":0}]
[{"$f":"ROW()","v":959},null,"354","Towers and Fixtures"]
[{"$f":"ROW()","v":960},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"IF(UAcct354<>0,+UAcct354-H961,0)","v":0},{"$f":"VLOOKUP($F960,FactSum,'COS Factor Table'!F$139,FALSE)*$H960","v":0},{"$f":"VLOOKUP($F960,FactSum,'COS Factor Table'!G$139,FALSE)*$H960","v":0},{"$f":"VLOOKUP($F960,FactSum,'COS Factor Table'!H$139,FALSE)*$H960","v":0},{"$f":"VLOOKUP($F960,FactSum,'COS Factor Table'!I$139,FALSE)*$H960","v":0},{"$f":"VLOOKUP($F960,FactSum,'COS Factor Table'!J$139,FALSE)*$H960","v":0},{"$f":"VLOOKUP($F960,FactSum,'COS Factor Table'!K$139,FALSE)*$H960","v":0},{"$f":"VLOOKUP($F960,FactSum,'COS Factor Table'!L$139,FALSE)*$H960","v":0},{"$f":"VLOOKUP($F960,FactSum,'COS Factor Table'!M$139,FALSE)*$H960","v":0},{"$f":"VLOOKUP($F960,FactSum,'COS Factor Table'!N$139,FALSE)*$H960","v":0},{"$f":"VLOOKUP($F960,FactSum,'COS Factor Table'!O$139,FALSE)*$H960","v":0},{"$f":"VLOOKUP($F960,FactSum,'COS Factor Table'!P$139,FALSE)*$H960","v":0},{"$f":"ROUND(SUM(I960:S960)-H960,0)","v":0}]
[{"$f":"ROW()","v":961},null,null,null,"Direct Assigned","A",{"$f":"+UAcct354/Acct354","v":0},{"$f":"SUM(I961:S961)","v":0},0,0,0,0,{"$f":"G961*TransInvest!F48","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(I961:S961)-H961,0)","v":0}]
[{"$f":"ROW()","v":962},null,null,null,null,null,null,{"$f":"SUM(H960:H961)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I962:S962)-H962,0)","v":0}]
[{"$f":"ROW()","v":963},null,"355","Poles and Fixtures"]
[{"$f":"ROW()","v":964},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"IF(UAcct355<>0,+UAcct355-H965,0)","v":0},{"$f":"VLOOKUP($F964,FactSum,'COS Factor Table'!F$139,FALSE)*$H964","v":0},{"$f":"VLOOKUP($F964,FactSum,'COS Factor Table'!G$139,FALSE)*$H964","v":0},{"$f":"VLOOKUP($F964,FactSum,'COS Factor Table'!H$139,FALSE)*$H964","v":0},{"$f":"VLOOKUP($F964,FactSum,'COS Factor Table'!I$139,FALSE)*$H964","v":0},{"$f":"VLOOKUP($F964,FactSum,'COS Factor Table'!J$139,FALSE)*$H964","v":0},{"$f":"VLOOKUP($F964,FactSum,'COS Factor Table'!K$139,FALSE)*$H964","v":0},{"$f":"VLOOKUP($F964,FactSum,'COS Factor Table'!L$139,FALSE)*$H964","v":0},{"$f":"VLOOKUP($F964,FactSum,'COS Factor Table'!M$139,FALSE)*$H964","v":0},{"$f":"VLOOKUP($F964,FactSum,'COS Factor Table'!N$139,FALSE)*$H964","v":0},{"$f":"VLOOKUP($F964,FactSum,'COS Factor Table'!O$139,FALSE)*$H964","v":0},{"$f":"VLOOKUP($F964,FactSum,'COS Factor Table'!P$139,FALSE)*$H964","v":0},{"$f":"ROUND(SUM(I964:S964)-H964,0)","v":0}]
[{"$f":"ROW()","v":965},null,null,null,"Direct Assigned","A",{"$f":"+UAcct355/Acct355","v":0},{"$f":"SUM(I965:S965)","v":0},0,0,0,0,{"$f":"G965*TransInvest!G48","v":0},0,0,0,0,{"$f":"G965*TransInvest!G50","v":0},0,{"$f":"ROUND(SUM(I965:S965)-H965,0)","v":0}]
[{"$f":"ROW()","v":966},null,null,null,null,null,null,{"$f":"SUM(H964:H965)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I966:S966)-H966,0)","v":0}]
[{"$f":"ROW()","v":967},null,"356","Overhead Conductors"]
[{"$f":"ROW()","v":968},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"IF(UAcct356<>0,+UAcct356-H969,0)","v":0},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!F$139,FALSE)*$H968","v":0},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!G$139,FALSE)*$H968","v":0},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!H$139,FALSE)*$H968","v":0},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!I$139,FALSE)*$H968","v":0},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!J$139,FALSE)*$H968","v":0},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!K$139,FALSE)*$H968","v":0},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!L$139,FALSE)*$H968","v":0},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!M$139,FALSE)*$H968","v":0},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!N$139,FALSE)*$H968","v":0},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!O$139,FALSE)*$H968","v":0},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!P$139,FALSE)*$H968","v":0},{"$f":"ROUND(SUM(I968:S968)-H968,0)","v":0}]
[{"$f":"ROW()","v":969},null,null,null,"Direct Assigned","A",{"$f":"+UAcct356/Acct356","v":0},{"$f":"SUM(I969:S969)","v":0},0,0,0,0,{"$f":"G969*TransInvest!H48","v":0},0,0,0,0,{"$f":"G969*TransInvest!H50","v":0},0,{"$f":"ROUND(SUM(I969:S969)-H969,0)","v":0}]
[{"$f":"ROW()","v":970},null,null,null,null,null,null,{"$f":"SUM(H968:H969)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I970:S970)-H970,0)","v":0}]
[{"$f":"ROW()","v":971},null,"357","Underground Conduit"]
[{"$f":"ROW()","v":972},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"IF(UAcct357<>0,UAcct357-H973,0)","v":0},{"$f":"VLOOKUP($F972,FactSum,'COS Factor Table'!F$139,FALSE)*$H972","v":0},{"$f":"VLOOKUP($F972,FactSum,'COS Factor Table'!G$139,FALSE)*$H972","v":0},{"$f":"VLOOKUP($F972,FactSum,'COS Factor Table'!H$139,FALSE)*$H972","v":0},{"$f":"VLOOKUP($F972,FactSum,'COS Factor Table'!I$139,FALSE)*$H972","v":0},{"$f":"VLOOKUP($F972,FactSum,'COS Factor Table'!J$139,FALSE)*$H972","v":0},{"$f":"VLOOKUP($F972,FactSum,'COS Factor Table'!K$139,FALSE)*$H972","v":0},{"$f":"VLOOKUP($F972,FactSum,'COS Factor Table'!L$139,FALSE)*$H972","v":0},{"$f":"VLOOKUP($F972,FactSum,'COS Factor Table'!M$139,FALSE)*$H972","v":0},{"$f":"VLOOKUP($F972,FactSum,'COS Factor Table'!N$139,FALSE)*$H972","v":0},{"$f":"VLOOKUP($F972,FactSum,'COS Factor Table'!O$139,FALSE)*$H972","v":0},{"$f":"VLOOKUP($F972,FactSum,'COS Factor Table'!P$139,FALSE)*$H972","v":0},{"$f":"ROUND(SUM(I972:S972)-H972,0)","v":0}]
[{"$f":"ROW()","v":973},null,null,null,"Direct Assigned","A",{"$f":"+UAcct357/Acct357","v":0},{"$f":"SUM(I973:S973)","v":0},0,0,0,0,{"$f":"G973*TransInvest!I48","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(I973:S973)-H973,0)","v":0}]
[{"$f":"ROW()","v":974},null,null,null,null,null,null,{"$f":"SUM(H972:H973)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I974:S974)-H974,0)","v":0}]
[{"$f":"ROW()","v":975},null,"358","Underground Conductors "]
[{"$f":"ROW()","v":976},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"IF(UAcct358<>0,UAcct358-H977,0)","v":0},{"$f":"VLOOKUP($F976,FactSum,'COS Factor Table'!F$139,FALSE)*$H976","v":0},{"$f":"VLOOKUP($F976,FactSum,'COS Factor Table'!G$139,FALSE)*$H976","v":0},{"$f":"VLOOKUP($F976,FactSum,'COS Factor Table'!H$139,FALSE)*$H976","v":0},{"$f":"VLOOKUP($F976,FactSum,'COS Factor Table'!I$139,FALSE)*$H976","v":0},{"$f":"VLOOKUP($F976,FactSum,'COS Factor Table'!J$139,FALSE)*$H976","v":0},{"$f":"VLOOKUP($F976,FactSum,'COS Factor Table'!K$139,FALSE)*$H976","v":0},{"$f":"VLOOKUP($F976,FactSum,'COS Factor Table'!L$139,FALSE)*$H976","v":0},{"$f":"VLOOKUP($F976,FactSum,'COS Factor Table'!M$139,FALSE)*$H976","v":0},{"$f":"VLOOKUP($F976,FactSum,'COS Factor Table'!N$139,FALSE)*$H976","v":0},{"$f":"VLOOKUP($F976,FactSum,'COS Factor Table'!O$139,FALSE)*$H976","v":0},{"$f":"VLOOKUP($F976,FactSum,'COS Factor Table'!P$139,FALSE)*$H976","v":0},{"$f":"ROUND(SUM(I976:S976)-H976,0)","v":0}]
[{"$f":"ROW()","v":977},null,null,null,"Direct Assigned","A",{"$f":"+UAcct358/Acct358","v":0},{"$f":"SUM(I977:S977)","v":0},0,0,0,0,{"$f":"G977*TransInvest!J48","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(I977:S977)-H977,0)","v":0}]
[{"$f":"ROW()","v":978},null,null,null,null,null,null,{"$f":"SUM(H976:H977)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I978:S978)-H978,0)","v":0}]
[{"$f":"ROW()","v":979},null,"359","Roads and Trails"]
[{"$f":"ROW()","v":980},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"IF(UAcct359<>0,+UAcct359-H981,0)","v":0},{"$f":"VLOOKUP($F980,FactSum,'COS Factor Table'!F$139,FALSE)*$H980","v":0},{"$f":"VLOOKUP($F980,FactSum,'COS Factor Table'!G$139,FALSE)*$H980","v":0},{"$f":"VLOOKUP($F980,FactSum,'COS Factor Table'!H$139,FALSE)*$H980","v":0},{"$f":"VLOOKUP($F980,FactSum,'COS Factor Table'!I$139,FALSE)*$H980","v":0},{"$f":"VLOOKUP($F980,FactSum,'COS Factor Table'!J$139,FALSE)*$H980","v":0},{"$f":"VLOOKUP($F980,FactSum,'COS Factor Table'!K$139,FALSE)*$H980","v":0},{"$f":"VLOOKUP($F980,FactSum,'COS Factor Table'!L$139,FALSE)*$H980","v":0},{"$f":"VLOOKUP($F980,FactSum,'COS Factor Table'!M$139,FALSE)*$H980","v":0},{"$f":"VLOOKUP($F980,FactSum,'COS Factor Table'!N$139,FALSE)*$H980","v":0},{"$f":"VLOOKUP($F980,FactSum,'COS Factor Table'!O$139,FALSE)*$H980","v":0},{"$f":"VLOOKUP($F980,FactSum,'COS Factor Table'!P$139,FALSE)*$H980","v":0},{"$f":"ROUND(SUM(I980:S980)-H980,0)","v":0}]
[{"$f":"ROW()","v":981},null,null,null,"Direct Assigned","A",{"$f":"UAcct359/Acct359","v":0},{"$f":"SUM(I981:S981)","v":0},0,0,0,0,{"$f":"G981*TransInvest!K48","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(I981:S981)-H981,0)","v":0}]
[{"$f":"ROW()","v":982},null,null,null,null,null,null,{"$f":"SUM(H980:H981)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I982:S982)-H982,0)","v":0}]
[{"$f":"ROW()","v":983}]
[{"$f":"ROW()","v":984},null,"T00","Unclassified Trans Plant - Acct 300",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"UAcctt00","v":0},{"$f":"VLOOKUP($F984,FactSum,'COS Factor Table'!F$139,FALSE)*$H984","v":0},{"$f":"VLOOKUP($F984,FactSum,'COS Factor Table'!G$139,FALSE)*$H984","v":0},{"$f":"VLOOKUP($F984,FactSum,'COS Factor Table'!H$139,FALSE)*$H984","v":0},{"$f":"VLOOKUP($F984,FactSum,'COS Factor Table'!I$139,FALSE)*$H984","v":0},{"$f":"VLOOKUP($F984,FactSum,'COS Factor Table'!J$139,FALSE)*$H984","v":0},{"$f":"VLOOKUP($F984,FactSum,'COS Factor Table'!K$139,FALSE)*$H984","v":0},{"$f":"VLOOKUP($F984,FactSum,'COS Factor Table'!L$139,FALSE)*$H984","v":0},{"$f":"VLOOKUP($F984,FactSum,'COS Factor Table'!M$139,FALSE)*$H984","v":0},{"$f":"VLOOKUP($F984,FactSum,'COS Factor Table'!N$139,FALSE)*$H984","v":0},{"$f":"VLOOKUP($F984,FactSum,'COS Factor Table'!O$139,FALSE)*$H984","v":0},{"$f":"VLOOKUP($F984,FactSum,'COS Factor Table'!P$139,FALSE)*$H984","v":0},{"$f":"ROUND(SUM(I984:S984)-H984,0)","v":0}]
[{"$f":"ROW()","v":985},null,"TS0","Unclassified Trans Sub - Acct 300",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"AcctTS0","v":0},{"$f":"VLOOKUP($F985,FactSum,'COS Factor Table'!F$139,FALSE)*$H985","v":0},{"$f":"VLOOKUP($F985,FactSum,'COS Factor Table'!G$139,FALSE)*$H985","v":0},{"$f":"VLOOKUP($F985,FactSum,'COS Factor Table'!H$139,FALSE)*$H985","v":0},{"$f":"VLOOKUP($F985,FactSum,'COS Factor Table'!I$139,FALSE)*$H985","v":0},{"$f":"VLOOKUP($F985,FactSum,'COS Factor Table'!J$139,FALSE)*$H985","v":0},{"$f":"VLOOKUP($F985,FactSum,'COS Factor Table'!K$139,FALSE)*$H985","v":0},{"$f":"VLOOKUP($F985,FactSum,'COS Factor Table'!L$139,FALSE)*$H985","v":0},{"$f":"VLOOKUP($F985,FactSum,'COS Factor Table'!M$139,FALSE)*$H985","v":0},{"$f":"VLOOKUP($F985,FactSum,'COS Factor Table'!N$139,FALSE)*$H985","v":0},{"$f":"VLOOKUP($F985,FactSum,'COS Factor Table'!O$139,FALSE)*$H985","v":0},{"$f":"VLOOKUP($F985,FactSum,'COS Factor Table'!P$139,FALSE)*$H985","v":0},{"$f":"ROUND(SUM(I985:S985)-H985,0)","v":0}]
[{"$f":"ROW()","v":986}]
[{"$f":"ROW()","v":987},null,"TOTAL TRANSMISSION PLANT",null,null,null,null,{"$f":"H950+H954+H958+H962+H966+H970+H974+H978+H982+H984+H985","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I987:S987)-H987,0)","v":0}]
[{"$f":"ROW()","v":988},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"},null,null,null,null,"DISTRIBUTION PLANT"]
[{"$f":"ROW()","v":989},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":990},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[{"$f":"ROW()","v":991},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[{"$f":"ROW()","v":992},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"}]
[{"$f":"ROW()","v":993}]
[{"$f":"ROW()","v":994},null,"360","Land and Land Rights"]
[{"$f":"ROW()","v":995},null,null,null,"Demand Primary","F20",null,{"$f":"+UAcct360-H996","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!F$139,FALSE)*$H995","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!G$139,FALSE)*$H995","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!H$139,FALSE)*$H995","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!I$139,FALSE)*$H995","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!J$139,FALSE)*$H995","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!K$139,FALSE)*$H995","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!L$139,FALSE)*$H995","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!M$139,FALSE)*$H995","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!N$139,FALSE)*$H995","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!O$139,FALSE)*$H995","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!P$139,FALSE)*$H995","v":0},{"$f":"ROUND(SUM(I995:S995)-H995,0)","v":0}]
[{"$f":"ROW()","v":996},null,null,null,"Assigned","A",{"$f":"UAcct360/Acct360","v":0},{"$f":"SUM(I996:S996)","v":0},0,0,0,{"$f":"G996*DistInvest!E18","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I996:S996)-H996,0)","v":0}]
[{"$f":"ROW()","v":997},null,null,null,null,null,null,{"$f":"SUM(H995:H996)","v":0},{"$f":"SUM(I995:I996)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I997:S997)-H997,0)","v":0}]
[{"$f":"ROW()","v":998},null,"361","Structures and Improvements"]
[{"$f":"ROW()","v":999},null,null,null,"Demand Primary","F20",null,{"$f":"+UAcct361-H1000","v":0},{"$f":"VLOOKUP($F999,FactSum,'COS Factor Table'!F$139,FALSE)*$H999","v":0},{"$f":"VLOOKUP($F999,FactSum,'COS Factor Table'!G$139,FALSE)*$H999","v":0},{"$f":"VLOOKUP($F999,FactSum,'COS Factor Table'!H$139,FALSE)*$H999","v":0},{"$f":"VLOOKUP($F999,FactSum,'COS Factor Table'!I$139,FALSE)*$H999","v":0},{"$f":"VLOOKUP($F999,FactSum,'COS Factor Table'!J$139,FALSE)*$H999","v":0},{"$f":"VLOOKUP($F999,FactSum,'COS Factor Table'!K$139,FALSE)*$H999","v":0},{"$f":"VLOOKUP($F999,FactSum,'COS Factor Table'!L$139,FALSE)*$H999","v":0},{"$f":"VLOOKUP($F999,FactSum,'COS Factor Table'!M$139,FALSE)*$H999","v":0},{"$f":"VLOOKUP($F999,FactSum,'COS Factor Table'!N$139,FALSE)*$H999","v":0},{"$f":"VLOOKUP($F999,FactSum,'COS Factor Table'!O$139,FALSE)*$H999","v":0},{"$f":"VLOOKUP($F999,FactSum,'COS Factor Table'!P$139,FALSE)*$H999","v":0},{"$f":"ROUND(SUM(I999:S999)-H999,0)","v":0}]
[{"$f":"ROW()","v":1000},null,null,null,"Assigned","A",{"$f":"+UAcct361/Acct361","v":0},{"$f":"SUM(I1000:S1000)","v":0},0,0,0,{"$f":"G1000*DistInvest!E19","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1000:S1000)-H1000,0)","v":0}]
[{"$f":"ROW()","v":1001},null,null,null,null,null,null,{"$f":"SUM(H999:H1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1001:S1001)-H1001,0)","v":0}]
[{"$f":"ROW()","v":1002},null,"362","Station Equipment"]
[{"$f":"ROW()","v":1003},null,null,null,"Demand Primary","F20",null,{"$f":"+UAcct362-H1004","v":0},{"$f":"VLOOKUP($F1003,FactSum,'COS Factor Table'!F$139,FALSE)*$H1003","v":0},{"$f":"VLOOKUP($F1003,FactSum,'COS Factor Table'!G$139,FALSE)*$H1003","v":0},{"$f":"VLOOKUP($F1003,FactSum,'COS Factor Table'!H$139,FALSE)*$H1003","v":0},{"$f":"VLOOKUP($F1003,FactSum,'COS Factor Table'!I$139,FALSE)*$H1003","v":0},{"$f":"VLOOKUP($F1003,FactSum,'COS Factor Table'!J$139,FALSE)*$H1003","v":0},{"$f":"VLOOKUP($F1003,FactSum,'COS Factor Table'!K$139,FALSE)*$H1003","v":0},{"$f":"VLOOKUP($F1003,FactSum,'COS Factor Table'!L$139,FALSE)*$H1003","v":0},{"$f":"VLOOKUP($F1003,FactSum,'COS Factor Table'!M$139,FALSE)*$H1003","v":0},{"$f":"VLOOKUP($F1003,FactSum,'COS Factor Table'!N$139,FALSE)*$H1003","v":0},{"$f":"VLOOKUP($F1003,FactSum,'COS Factor Table'!O$139,FALSE)*$H1003","v":0},{"$f":"VLOOKUP($F1003,FactSum,'COS Factor Table'!P$139,FALSE)*$H1003","v":0},{"$f":"ROUND(SUM(I1003:S1003)-H1003,0)","v":0}]
[{"$f":"ROW()","v":1004},null,null,null,"Assigned","A",{"$f":"+UAcct362/Acct362","v":0},{"$f":"SUM(I1004:S1004)","v":0},0,0,0,{"$f":"G1004*DistInvest!E20","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1004:S1004)-H1004,0)","v":0}]
[{"$f":"ROW()","v":1005},null,null,null,null,null,null,{"$f":"SUM(H1003:H1004)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1005:S1005)-H1005,0)","v":0}]
[{"$f":"ROW()","v":1006},null,"364","Poles, Towers & Fixtures"]
[{"$f":"ROW()","v":1007},null,null,null,"Demand Primary","F20",{"$f":"IF(AND(OR(Function =\"DIS\",Function=\"JAM\"),OR(Classification = \"P & C\",Classification = \"TOTAL\")),1,0)","v":0},{"$f":"DistInvest!F21*G1007","v":0},{"$f":"VLOOKUP($F1007,FactSum,'COS Factor Table'!F$139,FALSE)*$H1007","v":0},{"$f":"VLOOKUP($F1007,FactSum,'COS Factor Table'!G$139,FALSE)*$H1007","v":0},{"$f":"VLOOKUP($F1007,FactSum,'COS Factor Table'!H$139,FALSE)*$H1007","v":0},{"$f":"VLOOKUP($F1007,FactSum,'COS Factor Table'!I$139,FALSE)*$H1007","v":0},{"$f":"VLOOKUP($F1007,FactSum,'COS Factor Table'!J$139,FALSE)*$H1007","v":0},{"$f":"VLOOKUP($F1007,FactSum,'COS Factor Table'!K$139,FALSE)*$H1007","v":0},{"$f":"VLOOKUP($F1007,FactSum,'COS Factor Table'!L$139,FALSE)*$H1007","v":0},{"$f":"VLOOKUP($F1007,FactSum,'COS Factor Table'!M$139,FALSE)*$H1007","v":0},{"$f":"VLOOKUP($F1007,FactSum,'COS Factor Table'!N$139,FALSE)*$H1007","v":0},{"$f":"VLOOKUP($F1007,FactSum,'COS Factor Table'!O$139,FALSE)*$H1007","v":0},{"$f":"VLOOKUP($F1007,FactSum,'COS Factor Table'!P$139,FALSE)*$H1007","v":0},{"$f":"ROUND(SUM(I1007:S1007)-H1007,0)","v":0}]
[{"$f":"ROW()","v":1008},null,null,null,"Demand Secondary","F22",{"$f":"IF(AND(OR(Function =\"DIS\",Function=\"JAM\"),OR(Classification = \"P & C\",Classification = \"TOTAL\")),1,0)","v":0},{"$f":"DistInvest!G21*G1008","v":0},{"$f":"VLOOKUP($F1008,FactSum,'COS Factor Table'!F$139,FALSE)*$H1008","v":0},{"$f":"VLOOKUP($F1008,FactSum,'COS Factor Table'!G$139,FALSE)*$H1008","v":0},{"$f":"VLOOKUP($F1008,FactSum,'COS Factor Table'!H$139,FALSE)*$H1008","v":0},{"$f":"VLOOKUP($F1008,FactSum,'COS Factor Table'!I$139,FALSE)*$H1008","v":0},{"$f":"VLOOKUP($F1008,FactSum,'COS Factor Table'!J$139,FALSE)*$H1008","v":0},{"$f":"VLOOKUP($F1008,FactSum,'COS Factor Table'!K$139,FALSE)*$H1008","v":0},{"$f":"VLOOKUP($F1008,FactSum,'COS Factor Table'!L$139,FALSE)*$H1008","v":0},{"$f":"VLOOKUP($F1008,FactSum,'COS Factor Table'!M$139,FALSE)*$H1008","v":0},{"$f":"VLOOKUP($F1008,FactSum,'COS Factor Table'!N$139,FALSE)*$H1008","v":0},{"$f":"VLOOKUP($F1008,FactSum,'COS Factor Table'!O$139,FALSE)*$H1008","v":0},{"$f":"VLOOKUP($F1008,FactSum,'COS Factor Table'!P$139,FALSE)*$H1008","v":0},{"$f":"ROUND(SUM(I1008:S1008)-H1008,0)","v":0}]
[{"$f":"ROW()","v":1009},null,null,null,"Assigned","A",{"$f":"IF(AND(OR(Function =\"DIS\",Function=\"JAM\"),OR(Classification = \"P & C\",Classification = \"TOTAL\")),1,0)","v":0},{"$f":"SUM(I1009:S1009)","v":0},0,0,0,{"$f":"G1009*DistInvest!E21","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1009:S1009)-H1009,0)","v":0}]
[{"$f":"ROW()","v":1010},null,null,null,null,null,null,{"$f":"SUM(H1007:H1009)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1010:S1010)-H1010,0)","v":0}]
[{"$f":"ROW()","v":1011},null,"365","Overhead Conductors"]
[{"$f":"ROW()","v":1012},null,null,null,"Demand Primary","F20",{"$f":"IF(AND(OR(Function =\"DIS\",Function=\"JAM\"),OR(Classification = \"P & C\",Classification = \"TOTAL\")),1,0)","v":0},{"$f":"DistInvest!F22*G1012","v":0},{"$f":"VLOOKUP($F1012,FactSum,'COS Factor Table'!F$139,FALSE)*$H1012","v":0},{"$f":"VLOOKUP($F1012,FactSum,'COS Factor Table'!G$139,FALSE)*$H1012","v":0},{"$f":"VLOOKUP($F1012,FactSum,'COS Factor Table'!H$139,FALSE)*$H1012","v":0},{"$f":"VLOOKUP($F1012,FactSum,'COS Factor Table'!I$139,FALSE)*$H1012","v":0},{"$f":"VLOOKUP($F1012,FactSum,'COS Factor Table'!J$139,FALSE)*$H1012","v":0},{"$f":"VLOOKUP($F1012,FactSum,'COS Factor Table'!K$139,FALSE)*$H1012","v":0},{"$f":"VLOOKUP($F1012,FactSum,'COS Factor Table'!L$139,FALSE)*$H1012","v":0},{"$f":"VLOOKUP($F1012,FactSum,'COS Factor Table'!M$139,FALSE)*$H1012","v":0},{"$f":"VLOOKUP($F1012,FactSum,'COS Factor Table'!N$139,FALSE)*$H1012","v":0},{"$f":"VLOOKUP($F1012,FactSum,'COS Factor Table'!O$139,FALSE)*$H1012","v":0},{"$f":"VLOOKUP($F1012,FactSum,'COS Factor Table'!P$139,FALSE)*$H1012","v":0},{"$f":"ROUND(SUM(I1012:S1012)-H1012,0)","v":0}]
[{"$f":"ROW()","v":1013},null,null,null,"Demand Secondary","F22",{"$f":"IF(AND(OR(Function =\"DIS\",Function=\"JAM\"),OR(Classification = \"P & C\",Classification = \"TOTAL\")),1,0)","v":0},{"$f":"DistInvest!G22*G1013","v":0},{"$f":"VLOOKUP($F1013,FactSum,'COS Factor Table'!F$139,FALSE)*$H1013","v":0},{"$f":"VLOOKUP($F1013,FactSum,'COS Factor Table'!G$139,FALSE)*$H1013","v":0},{"$f":"VLOOKUP($F1013,FactSum,'COS Factor Table'!H$139,FALSE)*$H1013","v":0},{"$f":"VLOOKUP($F1013,FactSum,'COS Factor Table'!I$139,FALSE)*$H1013","v":0},{"$f":"VLOOKUP($F1013,FactSum,'COS Factor Table'!J$139,FALSE)*$H1013","v":0},{"$f":"VLOOKUP($F1013,FactSum,'COS Factor Table'!K$139,FALSE)*$H1013","v":0},{"$f":"VLOOKUP($F1013,FactSum,'COS Factor Table'!L$139,FALSE)*$H1013","v":0},{"$f":"VLOOKUP($F1013,FactSum,'COS Factor Table'!M$139,FALSE)*$H1013","v":0},{"$f":"VLOOKUP($F1013,FactSum,'COS Factor Table'!N$139,FALSE)*$H1013","v":0},{"$f":"VLOOKUP($F1013,FactSum,'COS Factor Table'!O$139,FALSE)*$H1013","v":0},{"$f":"VLOOKUP($F1013,FactSum,'COS Factor Table'!P$139,FALSE)*$H1013","v":0},{"$f":"ROUND(SUM(I1013:S1013)-H1013,0)","v":0}]
[{"$f":"ROW()","v":1014},null,null,null,"Assigned","A",{"$f":"IF(AND(OR(Function =\"DIS\",Function=\"JAM\"),OR(Classification = \"P & C\",Classification = \"TOTAL\")),1,0)","v":0},{"$f":"SUM(I1014:S1014)","v":0},0,0,0,{"$f":"G1014*DistInvest!E22","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1014:S1014)-H1014,0)","v":0}]
[{"$f":"ROW()","v":1015},null,null,null,null,null,null,{"$f":"SUM(H1012:H1014)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1015:S1015)-H1015,0)","v":0}]
[{"$f":"ROW()","v":1016},null,"366","Underground Conduit"]
[{"$f":"ROW()","v":1017},null,null,null,"Demand Primary","F20",{"$f":"IF(AND(OR(Function =\"DIS\",Function=\"JAM\"),OR(Classification = \"P & C\",Classification = \"TOTAL\")),1,0)","v":0},{"$f":"DistInvest!F23*G1017","v":0},{"$f":"VLOOKUP($F1017,FactSum,'COS Factor Table'!F$139,FALSE)*$H1017","v":0},{"$f":"VLOOKUP($F1017,FactSum,'COS Factor Table'!G$139,FALSE)*$H1017","v":0},{"$f":"VLOOKUP($F1017,FactSum,'COS Factor Table'!H$139,FALSE)*$H1017","v":0},{"$f":"VLOOKUP($F1017,FactSum,'COS Factor Table'!I$139,FALSE)*$H1017","v":0},{"$f":"VLOOKUP($F1017,FactSum,'COS Factor Table'!J$139,FALSE)*$H1017","v":0},{"$f":"VLOOKUP($F1017,FactSum,'COS Factor Table'!K$139,FALSE)*$H1017","v":0},{"$f":"VLOOKUP($F1017,FactSum,'COS Factor Table'!L$139,FALSE)*$H1017","v":0},{"$f":"VLOOKUP($F1017,FactSum,'COS Factor Table'!M$139,FALSE)*$H1017","v":0},{"$f":"VLOOKUP($F1017,FactSum,'COS Factor Table'!N$139,FALSE)*$H1017","v":0},{"$f":"VLOOKUP($F1017,FactSum,'COS Factor Table'!O$139,FALSE)*$H1017","v":0},{"$f":"VLOOKUP($F1017,FactSum,'COS Factor Table'!P$139,FALSE)*$H1017","v":0},{"$f":"ROUND(SUM(I1017:S1017)-H1017,0)","v":0}]
[{"$f":"ROW()","v":1018},null,null,null,"Demand Secondary","F22",{"$f":"IF(AND(OR(Function =\"DIS\",Function=\"JAM\"),OR(Classification = \"P & C\",Classification = \"TOTAL\")),1,0)","v":0},{"$f":"DistInvest!G23*G1018","v":0},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!F$139,FALSE)*$H1018","v":0},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!G$139,FALSE)*$H1018","v":0},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!H$139,FALSE)*$H1018","v":0},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!I$139,FALSE)*$H1018","v":0},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!J$139,FALSE)*$H1018","v":0},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!K$139,FALSE)*$H1018","v":0},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!L$139,FALSE)*$H1018","v":0},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!M$139,FALSE)*$H1018","v":0},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!N$139,FALSE)*$H1018","v":0},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!O$139,FALSE)*$H1018","v":0},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!P$139,FALSE)*$H1018","v":0},{"$f":"ROUND(SUM(I1018:S1018)-H1018,0)","v":0}]
[{"$f":"ROW()","v":1019},null,null,null,"Assigned","A",{"$f":"IF(AND(OR(Function =\"DIS\",Function=\"JAM\"),OR(Classification = \"P & C\",Classification = \"TOTAL\")),1,0)","v":0},{"$f":"SUM(I1019:S1019)","v":0},0,0,0,{"$f":"G1019*DistInvest!E23","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1019:S1019)-H1019,0)","v":0}]
[{"$f":"ROW()","v":1020},null,null,null,null,null,null,{"$f":"SUM(H1017:H1019)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1020:S1020)-H1020,0)","v":0}]
[{"$f":"ROW()","v":1021},null,"367","Underground Conductors "]
[{"$f":"ROW()","v":1022},null,null,null,"Demand Primary","F20",{"$f":"IF(AND(OR(Function =\"DIS\",Function=\"JAM\"),OR(Classification = \"P & C\",Classification = \"TOTAL\")),1,0)","v":0},{"$f":"DistInvest!F24*G1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!F$139,FALSE)*$H1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!G$139,FALSE)*$H1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!H$139,FALSE)*$H1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!I$139,FALSE)*$H1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!J$139,FALSE)*$H1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!K$139,FALSE)*$H1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!L$139,FALSE)*$H1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!M$139,FALSE)*$H1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!N$139,FALSE)*$H1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!O$139,FALSE)*$H1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!P$139,FALSE)*$H1022","v":0},{"$f":"ROUND(SUM(I1022:S1022)-H1022,0)","v":0}]
[{"$f":"ROW()","v":1023},null,null,null,"Demand Secondary","F22",{"$f":"IF(AND(OR(Function =\"DIS\",Function=\"JAM\"),OR(Classification = \"P & C\",Classification = \"TOTAL\")),1,0)","v":0},{"$f":"DistInvest!G24*G1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!F$139,FALSE)*$H1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!G$139,FALSE)*$H1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!H$139,FALSE)*$H1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!I$139,FALSE)*$H1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!J$139,FALSE)*$H1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!K$139,FALSE)*$H1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!L$139,FALSE)*$H1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!M$139,FALSE)*$H1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!N$139,FALSE)*$H1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!O$139,FALSE)*$H1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!P$139,FALSE)*$H1023","v":0},{"$f":"ROUND(SUM(I1023:S1023)-H1023,0)","v":0}]
[{"$f":"ROW()","v":1024},null,null,null,"Assigned","A",{"$f":"IF(AND(OR(Function =\"DIS\",Function=\"JAM\"),OR(Classification = \"P & C\",Classification = \"TOTAL\")),1,0)","v":0},{"$f":"SUM(I1024:S1024)","v":0},0,0,0,{"$f":"G1024*DistInvest!E24","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1024:S1024)-H1024,0)","v":0}]
[{"$f":"ROW()","v":1025},null,null,null,null,null,null,{"$f":"SUM(H1022:H1024)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1025:S1025)-H1025,0)","v":0}]
[{"$f":"ROW()","v":1026},null,"368","Line Transformers"]
[{"$f":"ROW()","v":1027},null,null,null,"Demand Secondary","F21",null,{"$f":"+UAcct368-H1028","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!F$139,FALSE)*$H1027","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!G$139,FALSE)*$H1027","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!H$139,FALSE)*$H1027","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!I$139,FALSE)*$H1027","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!J$139,FALSE)*$H1027","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!K$139,FALSE)*$H1027","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!L$139,FALSE)*$H1027","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!M$139,FALSE)*$H1027","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!N$139,FALSE)*$H1027","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!O$139,FALSE)*$H1027","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!P$139,FALSE)*$H1027","v":0},{"$f":"ROUND(SUM(I1027:S1027)-H1027,0)","v":0}]
[{"$f":"ROW()","v":1028},null,null,null,"Assigned","A",{"$f":"+UAcct368/Acct368","v":0},{"$f":"SUM(I1028:S1028)","v":0},0,0,0,{"$f":"G1028*DistInvest!E25","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1028:S1028)-H1028,0)","v":0}]
[{"$f":"ROW()","v":1029},null,null,null,null,null,null,{"$f":"SUM(H1027:H1028)","v":0},{"$f":"SUM(I1026:I1028)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1029:S1029)-H1029,0)","v":0}]
[{"$f":"ROW()","v":1030},null,"369","Services"]
[{"$f":"ROW()","v":1031},null,null,null,"Customer","F70",null,{"$f":"+UAcct369-H1032","v":0},{"$f":"VLOOKUP($F1031,FactSum,'COS Factor Table'!F$139,FALSE)*$H1031","v":0},{"$f":"VLOOKUP($F1031,FactSum,'COS Factor Table'!G$139,FALSE)*$H1031","v":0},{"$f":"VLOOKUP($F1031,FactSum,'COS Factor Table'!H$139,FALSE)*$H1031","v":0},{"$f":"VLOOKUP($F1031,FactSum,'COS Factor Table'!I$139,FALSE)*$H1031","v":0},{"$f":"VLOOKUP($F1031,FactSum,'COS Factor Table'!J$139,FALSE)*$H1031","v":0},{"$f":"VLOOKUP($F1031,FactSum,'COS Factor Table'!K$139,FALSE)*$H1031","v":0},{"$f":"VLOOKUP($F1031,FactSum,'COS Factor Table'!L$139,FALSE)*$H1031","v":0},{"$f":"VLOOKUP($F1031,FactSum,'COS Factor Table'!M$139,FALSE)*$H1031","v":0},{"$f":"VLOOKUP($F1031,FactSum,'COS Factor Table'!N$139,FALSE)*$H1031","v":0},{"$f":"VLOOKUP($F1031,FactSum,'COS Factor Table'!O$139,FALSE)*$H1031","v":0},{"$f":"VLOOKUP($F1031,FactSum,'COS Factor Table'!P$139,FALSE)*$H1031","v":0},{"$f":"ROUND(SUM(I1031:S1031)-H1031,0)","v":0}]
[{"$f":"ROW()","v":1032},null,null,null,"Assigned","A",{"$f":"+UAcct369/Acct369","v":0},{"$f":"SUM(I1032:S1032)","v":0},0,0,0,{"$f":"G1032*DistInvest!E26","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1032:S1032)-H1032,0)","v":0}]
[{"$f":"ROW()","v":1033},null,null,null,null,null,null,{"$f":"SUM(H1031:H1032)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1033:S1033)-H1033,0)","v":0}]
[{"$f":"ROW()","v":1034},null,"370","Meters"]
[{"$f":"ROW()","v":1035},null,null,null,"Customer","F60",null,{"$f":"+UAcct370-H1036","v":73919364.543076903},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!F$139,FALSE)*$H1035","v":51134209.991184607},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!G$139,FALSE)*$H1035","v":8639720.3313063662},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!H$139,FALSE)*$H1035","v":1003426.6053914564},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!I$139,FALSE)*$H1035","v":0},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!J$139,FALSE)*$H1035","v":3140760.4250330073},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!K$139,FALSE)*$H1035","v":731318.57678902568},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!L$139,FALSE)*$H1035","v":159810.27797687787},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!M$139,FALSE)*$H1035","v":45413.21480571312},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!N$139,FALSE)*$H1035","v":8619753.7435305249},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!O$139,FALSE)*$H1035","v":222475.68852966413},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!P$139,FALSE)*$H1035","v":222475.68852966413},{"$f":"ROUND(SUM(I1035:S1035)-H1035,0)","v":0}]
[{"$f":"ROW()","v":1036},null,null,null,"Assigned","A",{"$f":"+UAcct370/Acct370","v":1},{"$f":"SUM(I1036:S1036)","v":0},0,0,0,{"$f":"G1036*DistInvest!E27","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1036:S1036)-H1036,0)","v":0}]
[{"$f":"ROW()","v":1037},null,null,null,null,null,null,{"$f":"SUM(H1035:H1036)","v":73919364.543076903},51134209.991184607,8639720.3313063662,1003426.6053914564,0,3140760.4250330073,731318.57678902568,159810.27797687787,45413.21480571312,8619753.7435305249,222475.68852966413,222475.68852966413,{"$f":"ROUND(SUM(I1037:S1037)-H1037,0)","v":0}]
[{"$f":"ROW()","v":1038},null,"371","Install on Customers' Premises"]
[{"$f":"ROW()","v":1039},null,null,null,"Demand Primary","F20",{"$f":"IF(AND(OR(Function =\"DIS\",Function=\"JAM\"),OR(Classification = \"P & C\",Classification = \"TOTAL\")),1,0)","v":0},{"$f":"DistInvest!$F28*G1039","v":0},{"$f":"VLOOKUP($F1039,FactSum,'COS Factor Table'!F$139,FALSE)*$H1039","v":0},{"$f":"VLOOKUP($F1039,FactSum,'COS Factor Table'!G$139,FALSE)*$H1039","v":0},{"$f":"VLOOKUP($F1039,FactSum,'COS Factor Table'!H$139,FALSE)*$H1039","v":0},{"$f":"VLOOKUP($F1039,FactSum,'COS Factor Table'!I$139,FALSE)*$H1039","v":0},{"$f":"VLOOKUP($F1039,FactSum,'COS Factor Table'!J$139,FALSE)*$H1039","v":0},{"$f":"VLOOKUP($F1039,FactSum,'COS Factor Table'!K$139,FALSE)*$H1039","v":0},{"$f":"VLOOKUP($F1039,FactSum,'COS Factor Table'!L$139,FALSE)*$H1039","v":0},{"$f":"VLOOKUP($F1039,FactSum,'COS Factor Table'!M$139,FALSE)*$H1039","v":0},{"$f":"VLOOKUP($F1039,FactSum,'COS Factor Table'!N$139,FALSE)*$H1039","v":0},{"$f":"VLOOKUP($F1039,FactSum,'COS Factor Table'!O$139,FALSE)*$H1039","v":0},{"$f":"VLOOKUP($F1039,FactSum,'COS Factor Table'!P$139,FALSE)*$H1039","v":0},{"$f":"ROUND(SUM(I1039:S1039)-H1039,0)","v":0}]
[{"$f":"ROW()","v":1040},null,null,null,"Demand Secondary","F22",{"$f":"IF(AND(OR(Function =\"DIS\",Function=\"JAM\"),OR(Classification = \"P & C\",Classification = \"TOTAL\")),1,0)","v":0},{"$f":"DistInvest!$G28*G1040","v":0},{"$f":"VLOOKUP($F1040,FactSum,'COS Factor Table'!F$139,FALSE)*$H1040","v":0},{"$f":"VLOOKUP($F1040,FactSum,'COS Factor Table'!G$139,FALSE)*$H1040","v":0},{"$f":"VLOOKUP($F1040,FactSum,'COS Factor Table'!H$139,FALSE)*$H1040","v":0},{"$f":"VLOOKUP($F1040,FactSum,'COS Factor Table'!I$139,FALSE)*$H1040","v":0},{"$f":"VLOOKUP($F1040,FactSum,'COS Factor Table'!J$139,FALSE)*$H1040","v":0},{"$f":"VLOOKUP($F1040,FactSum,'COS Factor Table'!K$139,FALSE)*$H1040","v":0},{"$f":"VLOOKUP($F1040,FactSum,'COS Factor Table'!L$139,FALSE)*$H1040","v":0},{"$f":"VLOOKUP($F1040,FactSum,'COS Factor Table'!M$139,FALSE)*$H1040","v":0},{"$f":"VLOOKUP($F1040,FactSum,'COS Factor Table'!N$139,FALSE)*$H1040","v":0},{"$f":"VLOOKUP($F1040,FactSum,'COS Factor Table'!O$139,FALSE)*$H1040","v":0},{"$f":"VLOOKUP($F1040,FactSum,'COS Factor Table'!P$139,FALSE)*$H1040","v":0},{"$f":"ROUND(SUM(I1040:S1040)-H1040,0)","v":0}]
[{"$f":"ROW()","v":1041},null,null,null,"Assigned","A",{"$f":"IF(AND(OR(Function =\"DIS\",Function=\"JAM\"),OR(Classification = \"P & C\",Classification = \"TOTAL\")),1,0)","v":0},{"$f":"SUM(I1041:S1041)","v":0},0,0,0,{"$f":"G1041*DistInvest!E28","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1042},null,null,null,null,null,null,{"$f":"SUM(H1039:H1041)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1042:S1042)-H1042,0)","v":0}]
[{"$f":"ROW()","v":1043},null,"372","Leased Property"]
[{"$f":"ROW()","v":1044},null,null,null,"Demand Primary","F20",{"$f":"(UAcct372Dp+UAcct372Ds+UAcct372A)/(Acct372DP+Acct372DS+Acct372A+0.000001)","v":0},{"$f":"DistInvest!$F29*G1044","v":0},{"$f":"VLOOKUP($F1044,FactSum,'COS Factor Table'!F$139,FALSE)*$H1044","v":0},{"$f":"VLOOKUP($F1044,FactSum,'COS Factor Table'!G$139,FALSE)*$H1044","v":0},{"$f":"VLOOKUP($F1044,FactSum,'COS Factor Table'!H$139,FALSE)*$H1044","v":0},{"$f":"VLOOKUP($F1044,FactSum,'COS Factor Table'!I$139,FALSE)*$H1044","v":0},{"$f":"VLOOKUP($F1044,FactSum,'COS Factor Table'!J$139,FALSE)*$H1044","v":0},{"$f":"VLOOKUP($F1044,FactSum,'COS Factor Table'!K$139,FALSE)*$H1044","v":0},{"$f":"VLOOKUP($F1044,FactSum,'COS Factor Table'!L$139,FALSE)*$H1044","v":0},{"$f":"VLOOKUP($F1044,FactSum,'COS Factor Table'!M$139,FALSE)*$H1044","v":0},{"$f":"VLOOKUP($F1044,FactSum,'COS Factor Table'!N$139,FALSE)*$H1044","v":0},{"$f":"VLOOKUP($F1044,FactSum,'COS Factor Table'!O$139,FALSE)*$H1044","v":0},{"$f":"VLOOKUP($F1044,FactSum,'COS Factor Table'!P$139,FALSE)*$H1044","v":0},{"$f":"ROUND(SUM(I1044:S1044)-H1044,0)","v":0}]
[{"$f":"ROW()","v":1045},null,null,null,"Demand Secondary","F22",{"$f":"(UAcct372Dp+UAcct372Ds+UAcct372A)/(Acct372DP+Acct372DS+Acct372A+0.000001)","v":0},{"$f":"DistInvest!$G29*G1045","v":0},{"$f":"VLOOKUP($F1045,FactSum,'COS Factor Table'!F$139,FALSE)*$H1045","v":0},{"$f":"VLOOKUP($F1045,FactSum,'COS Factor Table'!G$139,FALSE)*$H1045","v":0},{"$f":"VLOOKUP($F1045,FactSum,'COS Factor Table'!H$139,FALSE)*$H1045","v":0},{"$f":"VLOOKUP($F1045,FactSum,'COS Factor Table'!I$139,FALSE)*$H1045","v":0},{"$f":"VLOOKUP($F1045,FactSum,'COS Factor Table'!J$139,FALSE)*$H1045","v":0},{"$f":"VLOOKUP($F1045,FactSum,'COS Factor Table'!K$139,FALSE)*$H1045","v":0},{"$f":"VLOOKUP($F1045,FactSum,'COS Factor Table'!L$139,FALSE)*$H1045","v":0},{"$f":"VLOOKUP($F1045,FactSum,'COS Factor Table'!M$139,FALSE)*$H1045","v":0},{"$f":"VLOOKUP($F1045,FactSum,'COS Factor Table'!N$139,FALSE)*$H1045","v":0},{"$f":"VLOOKUP($F1045,FactSum,'COS Factor Table'!O$139,FALSE)*$H1045","v":0},{"$f":"VLOOKUP($F1045,FactSum,'COS Factor Table'!P$139,FALSE)*$H1045","v":0},{"$f":"ROUND(SUM(I1045:S1045)-H1045,0)","v":0}]
[{"$f":"ROW()","v":1046},null,null,null,"Assigned","A",{"$f":"(UAcct372Dp+UAcct372Ds+UAcct372A)/(Acct372DP+Acct372DS+Acct372A+0.00001)","v":0},{"$f":"SUM(I1046:S1046)","v":0},0,0,0,{"$f":"G1046*DistInvest!E29","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1046:S1046)-H1046,0)","v":0}]
[{"$f":"ROW()","v":1047},null,null,null,null,null,null,{"$f":"SUM(H1044:H1046)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1047:S1047)-H1047,0)","v":0}]
[{"$f":"ROW()","v":1048}]
[{"$f":"ROW()","v":1049},null,"373","Street Lights",null,"A",{"$f":"+UAcct373/Acct373","v":0},{"$f":"SUM(I1049:S1049)","v":0},0,0,0,{"$f":"G1049*DistInvest!E30","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1049:S1049)-H1049,0)","v":0}]
[{"$f":"ROW()","v":1050}]
[{"$f":"ROW()","v":1051}]
[{"$f":"ROW()","v":1052},null,"D00","Unclassified Dist Plant - Acct 300",null,"F22",{"$f":"IF(UAcctd00=0,0,1)","v":0},{"$f":"UAcctd00*G1052","v":0},{"$f":"VLOOKUP($F1052,FactSum,'COS Factor Table'!F$139,FALSE)*$H1052","v":0},{"$f":"VLOOKUP($F1052,FactSum,'COS Factor Table'!G$139,FALSE)*$H1052","v":0},{"$f":"VLOOKUP($F1052,FactSum,'COS Factor Table'!H$139,FALSE)*$H1052","v":0},{"$f":"VLOOKUP($F1052,FactSum,'COS Factor Table'!I$139,FALSE)*$H1052","v":0},{"$f":"VLOOKUP($F1052,FactSum,'COS Factor Table'!J$139,FALSE)*$H1052","v":0},{"$f":"VLOOKUP($F1052,FactSum,'COS Factor Table'!K$139,FALSE)*$H1052","v":0},{"$f":"VLOOKUP($F1052,FactSum,'COS Factor Table'!L$139,FALSE)*$H1052","v":0},{"$f":"VLOOKUP($F1052,FactSum,'COS Factor Table'!M$139,FALSE)*$H1052","v":0},{"$f":"VLOOKUP($F1052,FactSum,'COS Factor Table'!N$139,FALSE)*$H1052","v":0},{"$f":"VLOOKUP($F1052,FactSum,'COS Factor Table'!O$139,FALSE)*$H1052","v":0},{"$f":"VLOOKUP($F1052,FactSum,'COS Factor Table'!P$139,FALSE)*$H1052","v":0},{"$f":"ROUND(SUM(I1052:S1052)-H1052,0)","v":0}]
[{"$f":"ROW()","v":1053},null,"DS0","Unclassified Dist Sub  - Acct 300",null,"F20",{"$f":"IF(AND(OR(Function =\"DIS\",Function=\"JAM\"),OR(Classification = \"P & C\",Classification = \"TOTAL\")),1,0)","v":0},{"$f":"UAcctds0*G1053","v":0},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!F$139,FALSE)*$H1053","v":0},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!G$139,FALSE)*$H1053","v":0},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!H$139,FALSE)*$H1053","v":0},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!I$139,FALSE)*$H1053","v":0},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!J$139,FALSE)*$H1053","v":0},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!K$139,FALSE)*$H1053","v":0},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!L$139,FALSE)*$H1053","v":0},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!M$139,FALSE)*$H1053","v":0},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!N$139,FALSE)*$H1053","v":0},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!O$139,FALSE)*$H1053","v":0},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!P$139,FALSE)*$H1053","v":0},{"$f":"ROUND(SUM(I1053:S1053)-H1053,0)","v":0}]
[{"$f":"ROW()","v":1054},null,"TOTAL DISTRIBUTION PLANT",null,null,null,null,{"$f":"H997+H1001+H1005+H1010+H1015+H1020+H1025+H1029+H1033+H1037+H1042+H1047+H1049+H1052+H1053","v":73919364.543076903},51134209.991184607,8639720.3313063662,1003426.6053914564,0,3140760.4250330073,731318.57678902568,159810.27797687787,45413.21480571312,8619753.7435305249,222475.68852966413,222475.68852966413,{"$f":"ROUND(SUM(I1054:S1054)-H1054,0)","v":0}]
[{"$f":"ROW()","v":1055}]
[{"$f":"ROW()","v":1056},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"},null,null,null,null,"GENERAL PLANT"]
[{"$f":"ROW()","v":1057}]
[{"$f":"ROW()","v":1058},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":1059},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[{"$f":"ROW()","v":1060},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[{"$f":"ROW()","v":1061},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"}]
[{"$f":"ROW()","v":1062},null,"389","Land and Land Rights"]
[{"$f":"ROW()","v":1063},null,null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},null,{"$f":"SUM(UAcct389S)","v":88975.746223442533},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!F$139,FALSE)*$H1063","v":51464.957137283636},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!G$139,FALSE)*$H1063","v":20721.028704272787},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!H$139,FALSE)*$H1063","v":5908.953083914339},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!I$139,FALSE)*$H1063","v":1330.803595903446},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!J$139,FALSE)*$H1063","v":111.59572336198953},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!K$139,FALSE)*$H1063","v":1209.7691464349866},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!L$139,FALSE)*$H1063","v":42.219014236234536},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!M$139,FALSE)*$H1063","v":29.068408207781637},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!N$139,FALSE)*$H1063","v":8141.5416491120359},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!O$139,FALSE)*$H1063","v":7.9048803576489366},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!P$139,FALSE)*$H1063","v":7.9048803576489366},{"$f":"ROUND(SUM(I1063:S1063)-H1063,0)","v":0}]
[{"$f":"ROW()","v":1064},null,null,null,"System Generation",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},null,{"$f":"SUM(UAcct389Sgu+UAcct389Sg)","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!F$139,FALSE)*$H1064","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!G$139,FALSE)*$H1064","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!H$139,FALSE)*$H1064","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!I$139,FALSE)*$H1064","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!J$139,FALSE)*$H1064","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!K$139,FALSE)*$H1064","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!L$139,FALSE)*$H1064","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!M$139,FALSE)*$H1064","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!N$139,FALSE)*$H1064","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!O$139,FALSE)*$H1064","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!P$139,FALSE)*$H1064","v":0},{"$f":"ROUND(SUM(I1064:S1064)-H1064,0)","v":0}]
[{"$f":"ROW()","v":1065},null,null,null,"System Overheads",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct389So)","v":19946.544679365757},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!F$139,FALSE)*$H1065","v":11537.392048193984},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!G$139,FALSE)*$H1065","v":4645.2313399457789},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!H$139,FALSE)*$H1065","v":1324.6665715012559},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!I$139,FALSE)*$H1065","v":298.338980136082},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!J$139,FALSE)*$H1065","v":25.017481465972715},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!K$139,FALSE)*$H1065","v":271.20552909424089},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!L$139,FALSE)*$H1065","v":9.4646405287462034},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!M$139,FALSE)*$H1065","v":6.516543301794691},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!N$139,FALSE)*$H1065","v":1825.1673198121923},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!O$139,FALSE)*$H1065","v":1.7721126928558704},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!P$139,FALSE)*$H1065","v":1.7721126928558704},{"$f":"ROUND(SUM(I1065:S1065)-H1065,0)","v":0}]
[{"$f":"ROW()","v":1066},null,null,null,"Customer - System","F42",null,{"$f":"SUM(UAcct389Cn)","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!F$139,FALSE)*$H1066","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!G$139,FALSE)*$H1066","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!H$139,FALSE)*$H1066","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!I$139,FALSE)*$H1066","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!J$139,FALSE)*$H1066","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!K$139,FALSE)*$H1066","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!L$139,FALSE)*$H1066","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!M$139,FALSE)*$H1066","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!N$139,FALSE)*$H1066","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!O$139,FALSE)*$H1066","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!P$139,FALSE)*$H1066","v":0},{"$f":"ROUND(SUM(I1066:S1066)-H1066,0)","v":0}]
[{"$f":"ROW()","v":1067},null,null,"Total Land & Land Rights",null,null,null,{"$f":"SUM(H1063:H1066)","v":108922.29090280829},63002.349185477622,25366.260044218565,7233.6196554155949,1629.142576039528,136.61320482796225,1480.9746755292276,51.683654764980737,35.584951509576328,9966.7089689242275,9.676993050504807,9.676993050504807,{"$f":"ROUND(SUM(I1067:S1067)-H1067,0)","v":0}]
[{"$f":"ROW()","v":1068}]
[{"$f":"ROW()","v":1069},null,"390","Structures and Improvements"]
[{"$f":"ROW()","v":1070},null,null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},null,{"$f":"SUM(UAcct390S)","v":896034.01481738477},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!F$139,FALSE)*$H1070","v":518280.02712468494},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!G$139,FALSE)*$H1070","v":208671.99578646544},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!H$139,FALSE)*$H1070","v":59506.361900591204},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!I$139,FALSE)*$H1070","v":13401.913887591565},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!J$139,FALSE)*$H1070","v":1123.8294511111196},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!K$139,FALSE)*$H1070","v":12183.031346094411},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!L$139,FALSE)*$H1070","v":425.1683681609689},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!M$139,FALSE)*$H1070","v":292.73463405813794},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!N$139,FALSE)*$H1070","v":81989.739454803945},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!O$139,FALSE)*$H1070","v":79.606431911543609},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!P$139,FALSE)*$H1070","v":79.606431911543609},{"$f":"ROUND(SUM(I1070:S1070)-H1070,0)","v":0}]
[{"$f":"ROW()","v":1071},null,null,null,"System Generation",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},null,{"$f":"SUM(UAcct390Sgu+UAcct390Sgp)","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!F$139,FALSE)*$H1071","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!G$139,FALSE)*$H1071","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!H$139,FALSE)*$H1071","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!I$139,FALSE)*$H1071","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!J$139,FALSE)*$H1071","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!K$139,FALSE)*$H1071","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!L$139,FALSE)*$H1071","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!M$139,FALSE)*$H1071","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!N$139,FALSE)*$H1071","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!O$139,FALSE)*$H1071","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!P$139,FALSE)*$H1071","v":0},{"$f":"ROUND(SUM(I1071:S1071)-H1071,0)","v":0}]
[{"$f":"ROW()","v":1072},null,null,null,"System Overheads",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct390Sou+UAcct390Sop)","v":348990.21468642144},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!F$139,FALSE)*$H1072","v":201861.37461622045},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!G$139,FALSE)*$H1072","v":81274.241160816338},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!H$139,FALSE)*$H1072","v":23176.729534232734},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!I$139,FALSE)*$H1072","v":5219.8205955303292},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!J$139,FALSE)*$H1072","v":437.71271506263724},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!K$139,FALSE)*$H1072","v":4745.0862966082996},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!L$139,FALSE)*$H1072","v":165.59594572156098},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!M$139,FALSE)*$H1072","v":114.0152283246987},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!N$139,FALSE)*$H1072","v":31933.627854794504},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!O$139,FALSE)*$H1072","v":31.005369554962318},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!P$139,FALSE)*$H1072","v":31.005369554962318},{"$f":"ROUND(SUM(I1072:S1072)-H1072,0)","v":0}]
[{"$f":"ROW()","v":1073},null,null,null,"Customer - System","F42",null,{"$f":"SUM(UAcct390Cn)","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!F$139,FALSE)*$H1073","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!G$139,FALSE)*$H1073","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!H$139,FALSE)*$H1073","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!I$139,FALSE)*$H1073","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!J$139,FALSE)*$H1073","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!K$139,FALSE)*$H1073","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!L$139,FALSE)*$H1073","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!M$139,FALSE)*$H1073","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!N$139,FALSE)*$H1073","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!O$139,FALSE)*$H1073","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!P$139,FALSE)*$H1073","v":0},{"$f":"ROUND(SUM(I1073:S1073)-H1073,0)","v":0}]
[{"$f":"ROW()","v":1074},null,null,"Total Structures and Improvements",null,null,null,{"$f":"SUM(H1070:H1073)","v":1245024.2295038062},720141.40174090536,289946.23694728175,82683.091434823931,18621.734483121894,1561.5421661737569,16928.117642702709,590.7643138825299,406.74986238283662,113923.36730959846,110.61180146650592,110.61180146650592,{"$f":"ROUND(SUM(I1074:S1074)-H1074,0)","v":0}]
[{"$f":"ROW()","v":1075}]
[{"$f":"ROW()","v":1076},null,"391","Office Furniture & Equipment"]
[{"$f":"ROW()","v":1077},null,null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},null,{"$f":"SUM(UAcct391S)","v":62164.95215645244},{"$f":"VLOOKUP($F1077,FactSum,'COS Factor Table'!F$139,FALSE)*$H1077","v":35957.176353865587},{"$f":"VLOOKUP($F1077,FactSum,'COS Factor Table'!G$139,FALSE)*$H1077","v":14477.22343118953},{"$f":"VLOOKUP($F1077,FactSum,'COS Factor Table'!H$139,FALSE)*$H1077","v":4128.426018859016},{"$f":"VLOOKUP($F1077,FactSum,'COS Factor Table'!I$139,FALSE)*$H1077","v":929.79654996336285},{"$f":"VLOOKUP($F1077,FactSum,'COS Factor Table'!J$139,FALSE)*$H1077","v":77.968919600193161},{"$f":"VLOOKUP($F1077,FactSum,'COS Factor Table'!K$139,FALSE)*$H1077","v":845.23304721291402},{"$f":"VLOOKUP($F1077,FactSum,'COS Factor Table'!L$139,FALSE)*$H1077","v":29.497285625423764},{"$f":"VLOOKUP($F1077,FactSum,'COS Factor Table'!M$139,FALSE)*$H1077","v":20.309312168767999},{"$f":"VLOOKUP($F1077,FactSum,'COS Factor Table'!N$139,FALSE)*$H1077","v":5688.2753849100854},{"$f":"VLOOKUP($F1077,FactSum,'COS Factor Table'!O$139,FALSE)*$H1077","v":5.5229265287831373},{"$f":"VLOOKUP($F1077,FactSum,'COS Factor Table'!P$139,FALSE)*$H1077","v":5.5229265287831373},{"$f":"ROUND(SUM(I1077:S1077)-H1077,0)","v":0}]
[{"$f":"ROW()","v":1078},null,null,null,"System Generation",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},null,{"$f":"SUM(UAcct391Sgp+UAcct391Sgu+UAcct391Sg)","v":0},{"$f":"VLOOKUP($F1078,FactSum,'COS Factor Table'!F$139,FALSE)*$H1078","v":0},{"$f":"VLOOKUP($F1078,FactSum,'COS Factor Table'!G$139,FALSE)*$H1078","v":0},{"$f":"VLOOKUP($F1078,FactSum,'COS Factor Table'!H$139,FALSE)*$H1078","v":0},{"$f":"VLOOKUP($F1078,FactSum,'COS Factor Table'!I$139,FALSE)*$H1078","v":0},{"$f":"VLOOKUP($F1078,FactSum,'COS Factor Table'!J$139,FALSE)*$H1078","v":0},{"$f":"VLOOKUP($F1078,FactSum,'COS Factor Table'!K$139,FALSE)*$H1078","v":0},{"$f":"VLOOKUP($F1078,FactSum,'COS Factor Table'!L$139,FALSE)*$H1078","v":0},{"$f":"VLOOKUP($F1078,FactSum,'COS Factor Table'!M$139,FALSE)*$H1078","v":0},{"$f":"VLOOKUP($F1078,FactSum,'COS Factor Table'!N$139,FALSE)*$H1078","v":0},{"$f":"VLOOKUP($F1078,FactSum,'COS Factor Table'!O$139,FALSE)*$H1078","v":0},{"$f":"VLOOKUP($F1078,FactSum,'COS Factor Table'!P$139,FALSE)*$H1078","v":0},0]
[{"$f":"ROW()","v":1079},null,null,null,"System Overheads",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct391So)","v":210176.45472145383},{"$f":"VLOOKUP($F1079,FactSum,'COS Factor Table'!F$139,FALSE)*$H1079","v":121569.33425814824},{"$f":"VLOOKUP($F1079,FactSum,'COS Factor Table'!G$139,FALSE)*$H1079","v":48946.735892596531},{"$f":"VLOOKUP($F1079,FactSum,'COS Factor Table'!H$139,FALSE)*$H1079","v":13957.992632887932},{"$f":"VLOOKUP($F1079,FactSum,'COS Factor Table'!I$139,FALSE)*$H1079","v":3143.5935475622318},{"$f":"VLOOKUP($F1079,FactSum,'COS Factor Table'!J$139,FALSE)*$H1079","v":263.60884278955808},{"$f":"VLOOKUP($F1079,FactSum,'COS Factor Table'!K$139,FALSE)*$H1079","v":2857.6887637511418},{"$f":"VLOOKUP($F1079,FactSum,'COS Factor Table'!L$139,FALSE)*$H1079","v":99.728781276222293},{"$f":"VLOOKUP($F1079,FactSum,'COS Factor Table'!M$139,FALSE)*$H1079","v":68.664723150114796},{"$f":"VLOOKUP($F1079,FactSum,'COS Factor Table'!N$139,FALSE)*$H1079","v":19231.761827321268},{"$f":"VLOOKUP($F1079,FactSum,'COS Factor Table'!O$139,FALSE)*$H1079","v":18.672725985299753},{"$f":"VLOOKUP($F1079,FactSum,'COS Factor Table'!P$139,FALSE)*$H1079","v":18.672725985299753},0]
[{"$f":"ROW()","v":1080},null,null,null,"Customer - System","F42",null,{"$f":"SUM(UAcct391Cn)","v":0},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!F$139,FALSE)*$H1080","v":0},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!G$139,FALSE)*$H1080","v":0},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!H$139,FALSE)*$H1080","v":0},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!I$139,FALSE)*$H1080","v":0},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!J$139,FALSE)*$H1080","v":0},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!K$139,FALSE)*$H1080","v":0},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!L$139,FALSE)*$H1080","v":0},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!M$139,FALSE)*$H1080","v":0},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!N$139,FALSE)*$H1080","v":0},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!O$139,FALSE)*$H1080","v":0},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!P$139,FALSE)*$H1080","v":0},0]
[{"$f":"ROW()","v":1081},null,null,null,"Energy","F30",null,{"$f":"SUM(UAcct391Se)","v":0},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!F$139,FALSE)*$H1081","v":0},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!G$139,FALSE)*$H1081","v":0},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!H$139,FALSE)*$H1081","v":0},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!I$139,FALSE)*$H1081","v":0},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!J$139,FALSE)*$H1081","v":0},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!K$139,FALSE)*$H1081","v":0},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!L$139,FALSE)*$H1081","v":0},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!M$139,FALSE)*$H1081","v":0},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!N$139,FALSE)*$H1081","v":0},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!O$139,FALSE)*$H1081","v":0},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!P$139,FALSE)*$H1081","v":0},0]
[{"$f":"ROW()","v":1082},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct391ssgch)","v":0},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!F$139,FALSE)*$H1082","v":0},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!G$139,FALSE)*$H1082","v":0},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!H$139,FALSE)*$H1082","v":0},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!I$139,FALSE)*$H1082","v":0},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!J$139,FALSE)*$H1082","v":0},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!K$139,FALSE)*$H1082","v":0},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!L$139,FALSE)*$H1082","v":0},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!M$139,FALSE)*$H1082","v":0},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!N$139,FALSE)*$H1082","v":0},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!O$139,FALSE)*$H1082","v":0},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!P$139,FALSE)*$H1082","v":0},0]
[{"$f":"ROW()","v":1083},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"SUM(UACCT391SSGCT)","v":0},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!F$139,FALSE)*$H1083","v":0},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!G$139,FALSE)*$H1083","v":0},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!H$139,FALSE)*$H1083","v":0},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!I$139,FALSE)*$H1083","v":0},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!J$139,FALSE)*$H1083","v":0},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!K$139,FALSE)*$H1083","v":0},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!L$139,FALSE)*$H1083","v":0},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!M$139,FALSE)*$H1083","v":0},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!N$139,FALSE)*$H1083","v":0},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!O$139,FALSE)*$H1083","v":0},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!P$139,FALSE)*$H1083","v":0},0]
[{"$f":"ROW()","v":1084},null,null,"Total Office Furniture & Equipment",null,null,null,{"$f":"SUM(H1077:H1083)","v":272341.40687790629},157526.51061201384,63423.959323786061,18086.41865174695,4073.3900975255947,341.57776238975123,3702.921810964056,129.22606690164605,88.974035318882798,24920.037212231353,24.195652514082891,24.195652514082891,0]
[{"$f":"ROW()","v":1085}]
[{"$f":"ROW()","v":1086},null,"392","Transportation Equipment"]
[{"$f":"ROW()","v":1087},null,null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},null,{"$f":"SUM(UAcct392S)","v":701682.67046925146},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!F$139,FALSE)*$H1087","v":405864.18313354097},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!G$139,FALSE)*$H1087","v":163410.67507960257},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!H$139,FALSE)*$H1087","v":46599.327969514983},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!I$139,FALSE)*$H1087","v":10495.0153348372},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!J$139,FALSE)*$H1087","v":880.06887837662896},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!K$139,FALSE)*$H1087","v":9540.5105475603723},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!L$139,FALSE)*$H1087","v":332.9486057859578},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!M$139,FALSE)*$H1087","v":229.23998014362886},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!N$139,FALSE)*$H1087","v":64206.021624580826},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!O$139,FALSE)*$H1087","v":62.339657654184848},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!P$139,FALSE)*$H1087","v":62.339657654184848},{"$f":"ROUND(SUM(I1087:S1087)-H1087,0)","v":0}]
[{"$f":"ROW()","v":1088},null,null,null,"System Generation",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},null,{"$f":"SUM(UAcct392Sgp+UAcct392Sgu+UAcct392Sg)","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!F$139,FALSE)*$H1088","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!G$139,FALSE)*$H1088","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!H$139,FALSE)*$H1088","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!I$139,FALSE)*$H1088","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!J$139,FALSE)*$H1088","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!K$139,FALSE)*$H1088","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!L$139,FALSE)*$H1088","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!M$139,FALSE)*$H1088","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!N$139,FALSE)*$H1088","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!O$139,FALSE)*$H1088","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!P$139,FALSE)*$H1088","v":0},0]
[{"$f":"ROW()","v":1089},null,null,null,"System Overheads",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct392So)","v":24955.36502203596},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!F$139,FALSE)*$H1089","v":14434.571731256412},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!G$139,FALSE)*$H1089","v":5811.7055140917846},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!H$139,FALSE)*$H1089","v":1657.3064836888768},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!I$139,FALSE)*$H1089","v":373.2555321874724},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!J$139,FALSE)*$H1089","v":31.299675806066475},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!K$139,FALSE)*$H1089","v":339.30854106990017},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!L$139,FALSE)*$H1089","v":11.841327056588089},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!M$139,FALSE)*$H1089","v":8.1529267044642282},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!N$139,FALSE)*$H1089","v":2283.4890666212664},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!O$139,FALSE)*$H1089","v":2.217111776564979},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!P$139,FALSE)*$H1089","v":2.217111776564979},0]
[{"$f":"ROW()","v":1090},null,null,null,"Customer - System","F42",null,{"$f":"SUM(UAcct392Cn)","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!F$139,FALSE)*$H1090","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!G$139,FALSE)*$H1090","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!H$139,FALSE)*$H1090","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!I$139,FALSE)*$H1090","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!J$139,FALSE)*$H1090","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!K$139,FALSE)*$H1090","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!L$139,FALSE)*$H1090","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!M$139,FALSE)*$H1090","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!N$139,FALSE)*$H1090","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!O$139,FALSE)*$H1090","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!P$139,FALSE)*$H1090","v":0},0]
[{"$f":"ROW()","v":1091},null,null,null,"Energy","F30",null,{"$f":"SUM(UAcct392Se)","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!F$139,FALSE)*$H1091","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!G$139,FALSE)*$H1091","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!H$139,FALSE)*$H1091","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!I$139,FALSE)*$H1091","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!J$139,FALSE)*$H1091","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!K$139,FALSE)*$H1091","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!L$139,FALSE)*$H1091","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!M$139,FALSE)*$H1091","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!N$139,FALSE)*$H1091","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!O$139,FALSE)*$H1091","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!P$139,FALSE)*$H1091","v":0},0]
[{"$f":"ROW()","v":1092},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct392ssgch)","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!F$139,FALSE)*$H1092","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!G$139,FALSE)*$H1092","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!H$139,FALSE)*$H1092","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!I$139,FALSE)*$H1092","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!J$139,FALSE)*$H1092","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!K$139,FALSE)*$H1092","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!L$139,FALSE)*$H1092","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!M$139,FALSE)*$H1092","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!N$139,FALSE)*$H1092","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!O$139,FALSE)*$H1092","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!P$139,FALSE)*$H1092","v":0},0]
[{"$f":"ROW()","v":1093},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"SUM(uacct392ssgct)","v":0},{"$f":"VLOOKUP($F1093,FactSum,'COS Factor Table'!F$139,FALSE)*$H1093","v":0},{"$f":"VLOOKUP($F1093,FactSum,'COS Factor Table'!G$139,FALSE)*$H1093","v":0},{"$f":"VLOOKUP($F1093,FactSum,'COS Factor Table'!H$139,FALSE)*$H1093","v":0},{"$f":"VLOOKUP($F1093,FactSum,'COS Factor Table'!I$139,FALSE)*$H1093","v":0},{"$f":"VLOOKUP($F1093,FactSum,'COS Factor Table'!J$139,FALSE)*$H1093","v":0},{"$f":"VLOOKUP($F1093,FactSum,'COS Factor Table'!K$139,FALSE)*$H1093","v":0},{"$f":"VLOOKUP($F1093,FactSum,'COS Factor Table'!L$139,FALSE)*$H1093","v":0},{"$f":"VLOOKUP($F1093,FactSum,'COS Factor Table'!M$139,FALSE)*$H1093","v":0},{"$f":"VLOOKUP($F1093,FactSum,'COS Factor Table'!N$139,FALSE)*$H1093","v":0},{"$f":"VLOOKUP($F1093,FactSum,'COS Factor Table'!O$139,FALSE)*$H1093","v":0},{"$f":"VLOOKUP($F1093,FactSum,'COS Factor Table'!P$139,FALSE)*$H1093","v":0},0]
[{"$f":"ROW()","v":1094},null,null,"Total Transportation Equipment",null,null,null,{"$f":"SUM(H1087:H1093)","v":726638.03549128748},420298.7548647974,169222.38059369437,48256.634453203857,10868.270867024672,911.36855418269545,9879.8190886302727,344.78993284254591,237.39290684809308,66489.510691202086,64.556769430749824,64.556769430749824,0]
[{"$f":"ROW()","v":1095}]
[{"$f":"ROW()","v":1096},null,"393","Stores Equipment"]
[{"$f":"ROW()","v":1097},null,null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},null,{"$f":"SUM(UAcct393S)","v":74699.04764382611},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!F$139,FALSE)*$H1097","v":43207.092363475291},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!G$139,FALSE)*$H1097","v":17396.21386846824},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!H$139,FALSE)*$H1097","v":4960.8256932399418},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!I$139,FALSE)*$H1097","v":1117.268080734287},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!J$139,FALSE)*$H1097","v":93.689512143346036},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!K$139,FALSE)*$H1097","v":1015.6543433829432},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!L$139,FALSE)*$H1097","v":35.444717125361322},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!M$139,FALSE)*$H1097","v":24.404205660611474},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!N$139,FALSE)*$H1097","v":6835.1818709555328},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!O$139,FALSE)*$H1097","v":6.6364943202823836},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!P$139,FALSE)*$H1097","v":6.6364943202823836},{"$f":"ROUND(SUM(I1097:S1097)-H1097,0)","v":0}]
[{"$f":"ROW()","v":1098},null,null,null,"System Generation",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},null,{"$f":"SUM(UAcct393Sgp+UAcct393Sgu+UAcct393Sg)","v":0},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!F$139,FALSE)*$H1098","v":0},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!G$139,FALSE)*$H1098","v":0},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!H$139,FALSE)*$H1098","v":0},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!I$139,FALSE)*$H1098","v":0},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!J$139,FALSE)*$H1098","v":0},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!K$139,FALSE)*$H1098","v":0},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!L$139,FALSE)*$H1098","v":0},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!M$139,FALSE)*$H1098","v":0},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!N$139,FALSE)*$H1098","v":0},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!O$139,FALSE)*$H1098","v":0},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!P$139,FALSE)*$H1098","v":0},{"$f":"ROUND(SUM(I1098:S1098)-H1098,0)","v":0}]
[{"$f":"ROW()","v":1099},null,null,null,"System Overheads",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct393So)","v":1135.8585028390764},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!F$139,FALSE)*$H1099","v":656.99824551997438},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!G$139,FALSE)*$H1099","v":264.5232846062911},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!H$139,FALSE)*$H1099","v":75.43330500860624},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!I$139,FALSE)*$H1099","v":16.988950856559192},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!J$139,FALSE)*$H1099","v":1.4246236378043029},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!K$139,FALSE)*$H1099","v":15.443833064347022},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!L$139,FALSE)*$H1099","v":0.53896514878653867},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!M$139,FALSE)*$H1099","v":0.37108538032251748},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!N$139,FALSE)*$H1099","v":103.93438325472451},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!O$139,FALSE)*$H1099","v":0.10091318083034502},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!P$139,FALSE)*$H1099","v":0.10091318083034502},{"$f":"ROUND(SUM(I1099:S1099)-H1099,0)","v":0}]
[{"$f":"ROW()","v":1100},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct393ssgct)","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!F$139,FALSE)*$H1100","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!G$139,FALSE)*$H1100","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!H$139,FALSE)*$H1100","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!I$139,FALSE)*$H1100","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!J$139,FALSE)*$H1100","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!K$139,FALSE)*$H1100","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!L$139,FALSE)*$H1100","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!M$139,FALSE)*$H1100","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!N$139,FALSE)*$H1100","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!O$139,FALSE)*$H1100","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!P$139,FALSE)*$H1100","v":0},{"$f":"ROUND(SUM(I1100:S1100)-H1100,0)","v":0}]
[{"$f":"ROW()","v":1101},null,null,"Total Stores Equipment",null,null,null,{"$f":"SUM(H1097:H1100)","v":75834.906146665191},43864.090608995262,17660.737153074529,5036.2589982485479,1134.2570315908461,95.114135781150338,1031.0981764472904,35.98368227414786,24.775291040933993,6939.1162542102575,6.7374075011127283,6.7374075011127283,{"$f":"ROUND(SUM(I1101:S1101)-H1101,0)","v":0}]
[{"$f":"ROW()","v":1102}]
[{"$f":"ROW()","v":1103},null,"394","Tools, Shop & Garage Equipment"]
[{"$f":"ROW()","v":1104},null,null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},null,{"$f":"SUM(UAcct394S)","v":273560.23624790757},{"$f":"VLOOKUP($F1104,FactSum,'COS Factor Table'!F$139,FALSE)*$H1104","v":158231.50049911469},{"$f":"VLOOKUP($F1104,FactSum,'COS Factor Table'!G$139,FALSE)*$H1104","v":63707.805196772439},{"$f":"VLOOKUP($F1104,FactSum,'COS Factor Table'!H$139,FALSE)*$H1104","v":18167.362120841866},{"$f":"VLOOKUP($F1104,FactSum,'COS Factor Table'!I$139,FALSE)*$H1104","v":4091.6200374500895},{"$f":"VLOOKUP($F1104,FactSum,'COS Factor Table'!J$139,FALSE)*$H1104","v":343.10645027350961},{"$f":"VLOOKUP($F1104,FactSum,'COS Factor Table'!K$139,FALSE)*$H1104","v":3719.4937671339258},{"$f":"VLOOKUP($F1104,FactSum,'COS Factor Table'!L$139,FALSE)*$H1104","v":129.80440174802544},{"$f":"VLOOKUP($F1104,FactSum,'COS Factor Table'!M$139,FALSE)*$H1104","v":89.372227311269782},{"$f":"VLOOKUP($F1104,FactSum,'COS Factor Table'!N$139,FALSE)*$H1104","v":25031.563673095268},{"$f":"VLOOKUP($F1104,FactSum,'COS Factor Table'!O$139,FALSE)*$H1104","v":24.303937083251363},{"$f":"VLOOKUP($F1104,FactSum,'COS Factor Table'!P$139,FALSE)*$H1104","v":24.303937083251363},{"$f":"ROUND(SUM(I1104:S1104)-H1104,0)","v":0}]
[{"$f":"ROW()","v":1105},null,null,null,"System Generation",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},null,{"$f":"SUM(UAcct394Sgp+UAcct394Sgu+UAcct394Sg)","v":0},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!F$139,FALSE)*$H1105","v":0},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!G$139,FALSE)*$H1105","v":0},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!H$139,FALSE)*$H1105","v":0},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!I$139,FALSE)*$H1105","v":0},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!J$139,FALSE)*$H1105","v":0},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!K$139,FALSE)*$H1105","v":0},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!L$139,FALSE)*$H1105","v":0},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!M$139,FALSE)*$H1105","v":0},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!N$139,FALSE)*$H1105","v":0},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!O$139,FALSE)*$H1105","v":0},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!P$139,FALSE)*$H1105","v":0},0]
[{"$f":"ROW()","v":1106},null,null,null,"System Overheads",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct394So)","v":13431.424638610422},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!F$139,FALSE)*$H1106","v":7768.9451638070896},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!G$139,FALSE)*$H1106","v":3127.9640496299194},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!H$139,FALSE)*$H1106","v":891.99204736503282},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!I$139,FALSE)*$H1106","v":200.89281591728258},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!J$139,FALSE)*$H1106","v":16.846046388457992},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!K$139,FALSE)*$H1106","v":182.62193699002054},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!L$139,FALSE)*$H1106","v":6.373214410659255},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!M$139,FALSE)*$H1106","v":4.3880512474344009},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!N$139,FALSE)*$H1106","v":1229.0147342798584},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!O$139,FALSE)*$H1106","v":1.1932892873341228},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!P$139,FALSE)*$H1106","v":1.1932892873341228},0]
[{"$f":"ROW()","v":1107},null,null,null,"Energy","F30",null,{"$f":"SUM(UAcct394Se)","v":0},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!F$139,FALSE)*$H1107","v":0},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!G$139,FALSE)*$H1107","v":0},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!H$139,FALSE)*$H1107","v":0},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!I$139,FALSE)*$H1107","v":0},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!J$139,FALSE)*$H1107","v":0},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!K$139,FALSE)*$H1107","v":0},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!L$139,FALSE)*$H1107","v":0},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!M$139,FALSE)*$H1107","v":0},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!N$139,FALSE)*$H1107","v":0},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!O$139,FALSE)*$H1107","v":0},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!P$139,FALSE)*$H1107","v":0},0]
[{"$f":"ROW()","v":1108},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT394SSGCH)","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!F$139,FALSE)*$H1108","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!G$139,FALSE)*$H1108","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!H$139,FALSE)*$H1108","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!I$139,FALSE)*$H1108","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!J$139,FALSE)*$H1108","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!K$139,FALSE)*$H1108","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!L$139,FALSE)*$H1108","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!M$139,FALSE)*$H1108","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!N$139,FALSE)*$H1108","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!O$139,FALSE)*$H1108","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!P$139,FALSE)*$H1108","v":0},0]
[{"$f":"ROW()","v":1109},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"SUM(UACCT394SSGCT)","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!F$139,FALSE)*$H1109","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!G$139,FALSE)*$H1109","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!H$139,FALSE)*$H1109","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!I$139,FALSE)*$H1109","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!J$139,FALSE)*$H1109","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!K$139,FALSE)*$H1109","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!L$139,FALSE)*$H1109","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!M$139,FALSE)*$H1109","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!N$139,FALSE)*$H1109","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!O$139,FALSE)*$H1109","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!P$139,FALSE)*$H1109","v":0},0]
[{"$f":"ROW()","v":1110},null,null,"Total Tools, Shop & Garage Equipment",null,null,null,{"$f":"SUM(H1104:H1109)","v":286991.66088651802},166000.44566292176,66835.769246402357,19059.354168206901,4292.5128533673724,359.95249666196759,3902.1157041239462,136.17761615868469,93.760278558704186,26260.578407375127,25.497226370585487,25.497226370585487,0]
[{"$f":"ROW()","v":1111}]
[{"$f":"ROW()","v":1112},null,"395","Laboratory Equipment"]
[{"$f":"ROW()","v":1113},null,null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},null,{"$f":"SUM(UAcct395S)","v":166680.89830308175},{"$f":"VLOOKUP($F1113,FactSum,'COS Factor Table'!F$139,FALSE)*$H1113","v":96410.82711719838},{"$f":"VLOOKUP($F1113,FactSum,'COS Factor Table'!G$139,FALSE)*$H1113","v":38817.316232658406},{"$f":"VLOOKUP($F1113,FactSum,'COS Factor Table'!H$139,FALSE)*$H1113","v":11069.416665348654},{"$f":"VLOOKUP($F1113,FactSum,'COS Factor Table'!I$139,FALSE)*$H1113","v":2493.033756335215},{"$f":"VLOOKUP($F1113,FactSum,'COS Factor Table'!J$139,FALSE)*$H1113","v":209.05557082990586},{"$f":"VLOOKUP($F1113,FactSum,'COS Factor Table'!K$139,FALSE)*$H1113","v":2266.2963405864452},{"$f":"VLOOKUP($F1113,FactSum,'COS Factor Table'!L$139,FALSE)*$H1113","v":79.090128681742883},{"$f":"VLOOKUP($F1113,FactSum,'COS Factor Table'!M$139,FALSE)*$H1113","v":54.45470926589612},{"$f":"VLOOKUP($F1113,FactSum,'COS Factor Table'!N$139,FALSE)*$H1113","v":15251.790889598711},{"$f":"VLOOKUP($F1113,FactSum,'COS Factor Table'!O$139,FALSE)*$H1113","v":14.80844628919969},{"$f":"VLOOKUP($F1113,FactSum,'COS Factor Table'!P$139,FALSE)*$H1113","v":14.80844628919969},{"$f":"ROUND(SUM(I1113:S1113)-H1113,0)","v":0}]
[{"$f":"ROW()","v":1114},null,null,null,"System Generation",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},null,{"$f":"SUM(UAcct395Sgp+UAcct395Sgu+UAcct395Sg)","v":0},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!F$139,FALSE)*$H1114","v":0},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!G$139,FALSE)*$H1114","v":0},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!H$139,FALSE)*$H1114","v":0},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!I$139,FALSE)*$H1114","v":0},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!J$139,FALSE)*$H1114","v":0},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!K$139,FALSE)*$H1114","v":0},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!L$139,FALSE)*$H1114","v":0},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!M$139,FALSE)*$H1114","v":0},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!N$139,FALSE)*$H1114","v":0},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!O$139,FALSE)*$H1114","v":0},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!P$139,FALSE)*$H1114","v":0},0]
[{"$f":"ROW()","v":1115},null,null,null,"System Overheads",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct395So)","v":18562.749699128981},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!F$139,FALSE)*$H1115","v":10736.983483304528},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!G$139,FALSE)*$H1115","v":4322.9676138927553},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!H$139,FALSE)*$H1115","v":1232.7675994438468},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!I$139,FALSE)*$H1115","v":277.64166189086518},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!J$139,FALSE)*$H1115","v":23.281889370836943},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!K$139,FALSE)*$H1115","v":252.39059869873728},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!L$139,FALSE)*$H1115","v":8.8080294583098677},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!M$139,FALSE)*$H1115","v":6.0644569853687917},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!N$139,FALSE)*$H1115","v":1698.546021945948},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!O$139,FALSE)*$H1115","v":1.6491720688928331},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!P$139,FALSE)*$H1115","v":1.6491720688928331},0]
[{"$f":"ROW()","v":1116},null,null,null,"Energy","F30",null,{"$f":"SUM(UAcct395Se)","v":0},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!F$139,FALSE)*$H1116","v":0},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!G$139,FALSE)*$H1116","v":0},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!H$139,FALSE)*$H1116","v":0},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!I$139,FALSE)*$H1116","v":0},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!J$139,FALSE)*$H1116","v":0},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!K$139,FALSE)*$H1116","v":0},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!L$139,FALSE)*$H1116","v":0},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!M$139,FALSE)*$H1116","v":0},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!N$139,FALSE)*$H1116","v":0},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!O$139,FALSE)*$H1116","v":0},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!P$139,FALSE)*$H1116","v":0},0]
[{"$f":"ROW()","v":1117},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT395SSGCH)","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!F$139,FALSE)*$H1117","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!G$139,FALSE)*$H1117","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!H$139,FALSE)*$H1117","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!I$139,FALSE)*$H1117","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!J$139,FALSE)*$H1117","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!K$139,FALSE)*$H1117","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!L$139,FALSE)*$H1117","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!M$139,FALSE)*$H1117","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!N$139,FALSE)*$H1117","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!O$139,FALSE)*$H1117","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!P$139,FALSE)*$H1117","v":0},0]
[{"$f":"ROW()","v":1118},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"SUM(UACCT395SSGCT)","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!F$139,FALSE)*$H1118","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!G$139,FALSE)*$H1118","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!H$139,FALSE)*$H1118","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!I$139,FALSE)*$H1118","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!J$139,FALSE)*$H1118","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!K$139,FALSE)*$H1118","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!L$139,FALSE)*$H1118","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!M$139,FALSE)*$H1118","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!N$139,FALSE)*$H1118","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!O$139,FALSE)*$H1118","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!P$139,FALSE)*$H1118","v":0},0]
[{"$f":"ROW()","v":1119},null,null,"Total Laboratory Equipment",null,null,null,{"$f":"SUM(H1113:H1118)","v":185243.64800221071},107147.81060050291,43140.28384655116,12302.1842647925,2770.6754182260802,232.33746020074281,2518.6869392851827,87.898158140052743,60.519166251264913,16950.336911544659,16.457618358092525,16.457618358092525,0]
[{"$f":"ROW()","v":1120}]
[{"$f":"ROW()","v":1121},null,"396","Power Operated Equipment"]
[{"$f":"ROW()","v":1122},null,null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},null,{"$f":"SUM(UAcct396S)","v":957613.34188403597},{"$f":"VLOOKUP($F1122,FactSum,'COS Factor Table'!F$139,FALSE)*$H1122","v":553898.46880731266},{"$f":"VLOOKUP($F1122,FactSum,'COS Factor Table'!G$139,FALSE)*$H1122","v":223012.83649752312},{"$f":"VLOOKUP($F1122,FactSum,'COS Factor Table'!H$139,FALSE)*$H1122","v":63595.89607164589},{"$f":"VLOOKUP($F1122,FactSum,'COS Factor Table'!I$139,FALSE)*$H1122","v":14322.951286792633},{"$f":"VLOOKUP($F1122,FactSum,'COS Factor Table'!J$139,FALSE)*$H1122","v":1201.0638643060372},{"$f":"VLOOKUP($F1122,FactSum,'COS Factor Table'!K$139,FALSE)*$H1122","v":13020.301873237635},{"$f":"VLOOKUP($F1122,FactSum,'COS Factor Table'!L$139,FALSE)*$H1122","v":454.38777453218194},{"$f":"VLOOKUP($F1122,FactSum,'COS Factor Table'!M$139,FALSE)*$H1122","v":312.85262229999768},{"$f":"VLOOKUP($F1122,FactSum,'COS Factor Table'!N$139,FALSE)*$H1122","v":87624.428426991988},{"$f":"VLOOKUP($F1122,FactSum,'COS Factor Table'!O$139,FALSE)*$H1122","v":85.077329696924124},{"$f":"VLOOKUP($F1122,FactSum,'COS Factor Table'!P$139,FALSE)*$H1122","v":85.077329696924124},{"$f":"ROUND(SUM(I1122:S1122)-H1122,0)","v":0}]
[{"$f":"ROW()","v":1123},null,null,null,"System Generation",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},null,{"$f":"SUM(UAcct396Sgp+UAcct396Sgu+UAcct396Sg)","v":0},{"$f":"VLOOKUP($F1123,FactSum,'COS Factor Table'!F$139,FALSE)*$H1123","v":0},{"$f":"VLOOKUP($F1123,FactSum,'COS Factor Table'!G$139,FALSE)*$H1123","v":0},{"$f":"VLOOKUP($F1123,FactSum,'COS Factor Table'!H$139,FALSE)*$H1123","v":0},{"$f":"VLOOKUP($F1123,FactSum,'COS Factor Table'!I$139,FALSE)*$H1123","v":0},{"$f":"VLOOKUP($F1123,FactSum,'COS Factor Table'!J$139,FALSE)*$H1123","v":0},{"$f":"VLOOKUP($F1123,FactSum,'COS Factor Table'!K$139,FALSE)*$H1123","v":0},{"$f":"VLOOKUP($F1123,FactSum,'COS Factor Table'!L$139,FALSE)*$H1123","v":0},{"$f":"VLOOKUP($F1123,FactSum,'COS Factor Table'!M$139,FALSE)*$H1123","v":0},{"$f":"VLOOKUP($F1123,FactSum,'COS Factor Table'!N$139,FALSE)*$H1123","v":0},{"$f":"VLOOKUP($F1123,FactSum,'COS Factor Table'!O$139,FALSE)*$H1123","v":0},{"$f":"VLOOKUP($F1123,FactSum,'COS Factor Table'!P$139,FALSE)*$H1123","v":0},0]
[{"$f":"ROW()","v":1124},null,null,null,"System Overheads",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct396So)","v":4912.5328323892863},{"$f":"VLOOKUP($F1124,FactSum,'COS Factor Table'!F$139,FALSE)*$H1124","v":2841.4854877362254},{"$f":"VLOOKUP($F1124,FactSum,'COS Factor Table'!G$139,FALSE)*$H1124","v":1144.0503524970884},{"$f":"VLOOKUP($F1124,FactSum,'COS Factor Table'!H$139,FALSE)*$H1124","v":326.24537878985609},{"$f":"VLOOKUP($F1124,FactSum,'COS Factor Table'!I$139,FALSE)*$H1124","v":73.476386946164553},{"$f":"VLOOKUP($F1124,FactSum,'COS Factor Table'!J$139,FALSE)*$H1124","v":6.161428009755384},{"$f":"VLOOKUP($F1124,FactSum,'COS Factor Table'!K$139,FALSE)*$H1124","v":66.793827573514832},{"$f":"VLOOKUP($F1124,FactSum,'COS Factor Table'!L$139,FALSE)*$H1124","v":2.3309980796988059},{"$f":"VLOOKUP($F1124,FactSum,'COS Factor Table'!M$139,FALSE)*$H1124","v":1.6049262385213687},{"$f":"VLOOKUP($F1124,FactSum,'COS Factor Table'!N$139,FALSE)*$H1124","v":449.51115731120456},{"$f":"VLOOKUP($F1124,FactSum,'COS Factor Table'!O$139,FALSE)*$H1124","v":0.43644460362871562},{"$f":"VLOOKUP($F1124,FactSum,'COS Factor Table'!P$139,FALSE)*$H1124","v":0.43644460362871562},0]
[{"$f":"ROW()","v":1125},null,null,null,"Energy","F30",null,{"$f":"SUM(UAcct396Se)","v":0},{"$f":"VLOOKUP($F1125,FactSum,'COS Factor Table'!F$139,FALSE)*$H1125","v":0},{"$f":"VLOOKUP($F1125,FactSum,'COS Factor Table'!G$139,FALSE)*$H1125","v":0},{"$f":"VLOOKUP($F1125,FactSum,'COS Factor Table'!H$139,FALSE)*$H1125","v":0},{"$f":"VLOOKUP($F1125,FactSum,'COS Factor Table'!I$139,FALSE)*$H1125","v":0},{"$f":"VLOOKUP($F1125,FactSum,'COS Factor Table'!J$139,FALSE)*$H1125","v":0},{"$f":"VLOOKUP($F1125,FactSum,'COS Factor Table'!K$139,FALSE)*$H1125","v":0},{"$f":"VLOOKUP($F1125,FactSum,'COS Factor Table'!L$139,FALSE)*$H1125","v":0},{"$f":"VLOOKUP($F1125,FactSum,'COS Factor Table'!M$139,FALSE)*$H1125","v":0},{"$f":"VLOOKUP($F1125,FactSum,'COS Factor Table'!N$139,FALSE)*$H1125","v":0},{"$f":"VLOOKUP($F1125,FactSum,'COS Factor Table'!O$139,FALSE)*$H1125","v":0},{"$f":"VLOOKUP($F1125,FactSum,'COS Factor Table'!P$139,FALSE)*$H1125","v":0},0]
[{"$f":"ROW()","v":1126},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT396SSGCH)","v":0},{"$f":"VLOOKUP($F1126,FactSum,'COS Factor Table'!F$139,FALSE)*$H1126","v":0},{"$f":"VLOOKUP($F1126,FactSum,'COS Factor Table'!G$139,FALSE)*$H1126","v":0},{"$f":"VLOOKUP($F1126,FactSum,'COS Factor Table'!H$139,FALSE)*$H1126","v":0},{"$f":"VLOOKUP($F1126,FactSum,'COS Factor Table'!I$139,FALSE)*$H1126","v":0},{"$f":"VLOOKUP($F1126,FactSum,'COS Factor Table'!J$139,FALSE)*$H1126","v":0},{"$f":"VLOOKUP($F1126,FactSum,'COS Factor Table'!K$139,FALSE)*$H1126","v":0},{"$f":"VLOOKUP($F1126,FactSum,'COS Factor Table'!L$139,FALSE)*$H1126","v":0},{"$f":"VLOOKUP($F1126,FactSum,'COS Factor Table'!M$139,FALSE)*$H1126","v":0},{"$f":"VLOOKUP($F1126,FactSum,'COS Factor Table'!N$139,FALSE)*$H1126","v":0},{"$f":"VLOOKUP($F1126,FactSum,'COS Factor Table'!O$139,FALSE)*$H1126","v":0},{"$f":"VLOOKUP($F1126,FactSum,'COS Factor Table'!P$139,FALSE)*$H1126","v":0},0]
[{"$f":"ROW()","v":1127},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"SUM(UACCT396SSGCT)","v":0},{"$f":"VLOOKUP($F1127,FactSum,'COS Factor Table'!F$139,FALSE)*$H1127","v":0},{"$f":"VLOOKUP($F1127,FactSum,'COS Factor Table'!G$139,FALSE)*$H1127","v":0},{"$f":"VLOOKUP($F1127,FactSum,'COS Factor Table'!H$139,FALSE)*$H1127","v":0},{"$f":"VLOOKUP($F1127,FactSum,'COS Factor Table'!I$139,FALSE)*$H1127","v":0},{"$f":"VLOOKUP($F1127,FactSum,'COS Factor Table'!J$139,FALSE)*$H1127","v":0},{"$f":"VLOOKUP($F1127,FactSum,'COS Factor Table'!K$139,FALSE)*$H1127","v":0},{"$f":"VLOOKUP($F1127,FactSum,'COS Factor Table'!L$139,FALSE)*$H1127","v":0},{"$f":"VLOOKUP($F1127,FactSum,'COS Factor Table'!M$139,FALSE)*$H1127","v":0},{"$f":"VLOOKUP($F1127,FactSum,'COS Factor Table'!N$139,FALSE)*$H1127","v":0},{"$f":"VLOOKUP($F1127,FactSum,'COS Factor Table'!O$139,FALSE)*$H1127","v":0},{"$f":"VLOOKUP($F1127,FactSum,'COS Factor Table'!P$139,FALSE)*$H1127","v":0},0]
[{"$f":"ROW()","v":1128},null,null,"Total Power Operated Equipment",null,null,null,{"$f":"SUM(H1122:H1127)","v":962525.8747164252},556739.95429504884,224156.88685002021,63922.141450435745,14396.427673738797,1207.2252923157926,13087.095700811149,456.71877261188075,314.45754853851906,88073.939584303196,85.513774300552839,85.513774300552839,0]
[{"$f":"ROW()","v":1129}]
[{"$f":"ROW()","v":1130},null,"397","Communication Equipment"]
[{"$f":"ROW()","v":1131},null,null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},null,{"$f":"SUM(UAcct397S)","v":1024279.9956654592},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!F$139,FALSE)*$H1131","v":592459.49948112015},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!G$139,FALSE)*$H1131","v":238538.43426158803},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!H$139,FALSE)*$H1131","v":68023.283828155661},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!I$139,FALSE)*$H1131","v":15320.079451993601},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!J$139,FALSE)*$H1131","v":1284.6789365997618},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!K$139,FALSE)*$H1131","v":13926.74283343247},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!L$139,FALSE)*$H1131","v":486.02111872478685},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!M$139,FALSE)*$H1131","v":334.63264200445377},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!N$139,FALSE)*$H1131","v":93724.622709210715},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!O$139,FALSE)*$H1131","v":91.00020131480899},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!P$139,FALSE)*$H1131","v":91.00020131480899},{"$f":"ROUND(SUM(I1131:S1131)-H1131,0)","v":0}]
[{"$f":"ROW()","v":1132},null,null,null,"System Generation",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},null,{"$f":"SUM(UAcct397Sgp+UAcct397Sgu+UAcct397Sg)","v":0},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!F$139,FALSE)*$H1132","v":0},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!G$139,FALSE)*$H1132","v":0},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!H$139,FALSE)*$H1132","v":0},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!I$139,FALSE)*$H1132","v":0},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!J$139,FALSE)*$H1132","v":0},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!K$139,FALSE)*$H1132","v":0},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!L$139,FALSE)*$H1132","v":0},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!M$139,FALSE)*$H1132","v":0},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!N$139,FALSE)*$H1132","v":0},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!O$139,FALSE)*$H1132","v":0},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!P$139,FALSE)*$H1132","v":0},0]
[{"$f":"ROW()","v":1133},null,null,null,"System Overheads",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct397So)","v":223106.88800198829},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!F$139,FALSE)*$H1133","v":129048.49821905562},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!G$139,FALSE)*$H1133","v":51958.027065044676},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!H$139,FALSE)*$H1133","v":14816.713428749401},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!I$139,FALSE)*$H1133","v":3336.9930731263239},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!J$139,FALSE)*$H1133","v":279.82653262720737},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!K$139,FALSE)*$H1133","v":3033.498913109634},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!L$139,FALSE)*$H1133","v":105.86427515992219},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!M$139,FALSE)*$H1133","v":72.889100341154645},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!N$139,FALSE)*$H1133","v":20414.934383471173},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!O$139,FALSE)*$H1133","v":19.821505651597807},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!P$139,FALSE)*$H1133","v":19.821505651597807},0]
[{"$f":"ROW()","v":1134},null,null,null,"Customer - System","F42",null,{"$f":"SUM(UAcct397Cn)","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!F$139,FALSE)*$H1134","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!G$139,FALSE)*$H1134","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!H$139,FALSE)*$H1134","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!I$139,FALSE)*$H1134","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!J$139,FALSE)*$H1134","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!K$139,FALSE)*$H1134","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!L$139,FALSE)*$H1134","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!M$139,FALSE)*$H1134","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!N$139,FALSE)*$H1134","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!O$139,FALSE)*$H1134","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!P$139,FALSE)*$H1134","v":0},0]
[{"$f":"ROW()","v":1135},null,null,null,"Energy","F30",null,{"$f":"UAcct397Se","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!F$139,FALSE)*$H1135","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!G$139,FALSE)*$H1135","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!H$139,FALSE)*$H1135","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!I$139,FALSE)*$H1135","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!J$139,FALSE)*$H1135","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!K$139,FALSE)*$H1135","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!L$139,FALSE)*$H1135","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!M$139,FALSE)*$H1135","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!N$139,FALSE)*$H1135","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!O$139,FALSE)*$H1135","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!P$139,FALSE)*$H1135","v":0},0]
[{"$f":"ROW()","v":1136},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT397SSGCH)","v":0},{"$f":"VLOOKUP($F1136,FactSum,'COS Factor Table'!F$139,FALSE)*$H1136","v":0},{"$f":"VLOOKUP($F1136,FactSum,'COS Factor Table'!G$139,FALSE)*$H1136","v":0},{"$f":"VLOOKUP($F1136,FactSum,'COS Factor Table'!H$139,FALSE)*$H1136","v":0},{"$f":"VLOOKUP($F1136,FactSum,'COS Factor Table'!I$139,FALSE)*$H1136","v":0},{"$f":"VLOOKUP($F1136,FactSum,'COS Factor Table'!J$139,FALSE)*$H1136","v":0},{"$f":"VLOOKUP($F1136,FactSum,'COS Factor Table'!K$139,FALSE)*$H1136","v":0},{"$f":"VLOOKUP($F1136,FactSum,'COS Factor Table'!L$139,FALSE)*$H1136","v":0},{"$f":"VLOOKUP($F1136,FactSum,'COS Factor Table'!M$139,FALSE)*$H1136","v":0},{"$f":"VLOOKUP($F1136,FactSum,'COS Factor Table'!N$139,FALSE)*$H1136","v":0},{"$f":"VLOOKUP($F1136,FactSum,'COS Factor Table'!O$139,FALSE)*$H1136","v":0},{"$f":"VLOOKUP($F1136,FactSum,'COS Factor Table'!P$139,FALSE)*$H1136","v":0},0]
[{"$f":"ROW()","v":1137},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"SUM(UACCT397SSGCT)","v":0},{"$f":"VLOOKUP($F1137,FactSum,'COS Factor Table'!F$139,FALSE)*$H1137","v":0},{"$f":"VLOOKUP($F1137,FactSum,'COS Factor Table'!G$139,FALSE)*$H1137","v":0},{"$f":"VLOOKUP($F1137,FactSum,'COS Factor Table'!H$139,FALSE)*$H1137","v":0},{"$f":"VLOOKUP($F1137,FactSum,'COS Factor Table'!I$139,FALSE)*$H1137","v":0},{"$f":"VLOOKUP($F1137,FactSum,'COS Factor Table'!J$139,FALSE)*$H1137","v":0},{"$f":"VLOOKUP($F1137,FactSum,'COS Factor Table'!K$139,FALSE)*$H1137","v":0},{"$f":"VLOOKUP($F1137,FactSum,'COS Factor Table'!L$139,FALSE)*$H1137","v":0},{"$f":"VLOOKUP($F1137,FactSum,'COS Factor Table'!M$139,FALSE)*$H1137","v":0},{"$f":"VLOOKUP($F1137,FactSum,'COS Factor Table'!N$139,FALSE)*$H1137","v":0},{"$f":"VLOOKUP($F1137,FactSum,'COS Factor Table'!O$139,FALSE)*$H1137","v":0},{"$f":"VLOOKUP($F1137,FactSum,'COS Factor Table'!P$139,FALSE)*$H1137","v":0},0]
[{"$f":"ROW()","v":1138},null,null,"Total Communication Equipment",null,null,null,{"$f":"SUM(H1131:H1137)","v":1247386.8836674476},721507.99770017574,290496.46132663271,82839.997256905059,18657.072525119926,1564.5054692269691,16960.241746542106,591.88539388470906,407.5217423456084,114139.55709268189,110.82170696640679,110.82170696640679,0]
[{"$f":"ROW()","v":1139}]
[{"$f":"ROW()","v":1140},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"},null,null,null,null,"GENERAL PLANT"]
[{"$f":"ROW()","v":1141}]
[{"$f":"ROW()","v":1142},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":1143},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[{"$f":"ROW()","v":1144},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[{"$f":"ROW()","v":1145},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"}]
[{"$f":"ROW()","v":1146},null,"398","Misc. Equipment"]
[{"$f":"ROW()","v":1147},null,null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},null,{"$f":"SUM(UAcct398S)","v":18976.065081209792},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!F$139,FALSE)*$H1147","v":10976.051536406898},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!G$139,FALSE)*$H1147","v":4419.2221580750156},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!H$139,FALSE)*$H1147","v":1260.2162166821047},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!I$139,FALSE)*$H1147","v":283.82358921445342},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!J$139,FALSE)*$H1147","v":23.800280404322795},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!K$139,FALSE)*$H1147","v":258.01028966185294},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!L$139,FALSE)*$H1147","v":9.0041477123372431},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!M$139,FALSE)*$H1147","v":6.1994872689553855},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!N$139,FALSE)*$H1147","v":1736.3655912134996},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!O$139,FALSE)*$H1147","v":1.6858922851764921},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!P$139,FALSE)*$H1147","v":1.6858922851764921},{"$f":"ROUND(SUM(I1147:S1147)-H1147,0)","v":0}]
[{"$f":"ROW()","v":1148},null,null,null,"System Generation",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},null,{"$f":"SUM(UAcct398Sgp+UAcct398Sgu+UAcct398Sg)","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!F$139,FALSE)*$H1148","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!G$139,FALSE)*$H1148","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!H$139,FALSE)*$H1148","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!I$139,FALSE)*$H1148","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!J$139,FALSE)*$H1148","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!K$139,FALSE)*$H1148","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!L$139,FALSE)*$H1148","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!M$139,FALSE)*$H1148","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!N$139,FALSE)*$H1148","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!O$139,FALSE)*$H1148","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!P$139,FALSE)*$H1148","v":0},0]
[{"$f":"ROW()","v":1149},null,null,null,"System Overheads",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct398So)","v":10402.465570583365},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!F$139,FALSE)*$H1149","v":6016.9480722049748},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!G$139,FALSE)*$H1149","v":2422.5679112818298},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!H$139,FALSE)*$H1149","v":690.83636409464987},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!I$139,FALSE)*$H1149","v":155.58890119144328},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!J$139,FALSE)*$H1149","v":13.047046182475128},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!K$139,FALSE)*$H1149","v":141.43834053991111},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!L$139,FALSE)*$H1149","v":4.9359725617079118},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!M$139,FALSE)*$H1149","v":3.398489233388887},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!N$139,FALSE)*$H1149","v":951.85609889321222},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!O$139,FALSE)*$H1149","v":0.92418719988614706},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!P$139,FALSE)*$H1149","v":0.92418719988614706},0]
[{"$f":"ROW()","v":1150},null,null,null,"Customer - System","F42",null,{"$f":"SUM(UAcct398Cn)","v":0},{"$f":"VLOOKUP($F1150,FactSum,'COS Factor Table'!F$139,FALSE)*$H1150","v":0},{"$f":"VLOOKUP($F1150,FactSum,'COS Factor Table'!G$139,FALSE)*$H1150","v":0},{"$f":"VLOOKUP($F1150,FactSum,'COS Factor Table'!H$139,FALSE)*$H1150","v":0},{"$f":"VLOOKUP($F1150,FactSum,'COS Factor Table'!I$139,FALSE)*$H1150","v":0},{"$f":"VLOOKUP($F1150,FactSum,'COS Factor Table'!J$139,FALSE)*$H1150","v":0},{"$f":"VLOOKUP($F1150,FactSum,'COS Factor Table'!K$139,FALSE)*$H1150","v":0},{"$f":"VLOOKUP($F1150,FactSum,'COS Factor Table'!L$139,FALSE)*$H1150","v":0},{"$f":"VLOOKUP($F1150,FactSum,'COS Factor Table'!M$139,FALSE)*$H1150","v":0},{"$f":"VLOOKUP($F1150,FactSum,'COS Factor Table'!N$139,FALSE)*$H1150","v":0},{"$f":"VLOOKUP($F1150,FactSum,'COS Factor Table'!O$139,FALSE)*$H1150","v":0},{"$f":"VLOOKUP($F1150,FactSum,'COS Factor Table'!P$139,FALSE)*$H1150","v":0},0]
[{"$f":"ROW()","v":1151},null,null,null,"System Energy","F30",null,{"$f":"SUM(UAcct398Se)","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!F$139,FALSE)*$H1151","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!G$139,FALSE)*$H1151","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!H$139,FALSE)*$H1151","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!I$139,FALSE)*$H1151","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!J$139,FALSE)*$H1151","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!K$139,FALSE)*$H1151","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!L$139,FALSE)*$H1151","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!M$139,FALSE)*$H1151","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!N$139,FALSE)*$H1151","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!O$139,FALSE)*$H1151","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!P$139,FALSE)*$H1151","v":0},0]
[{"$f":"ROW()","v":1152},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT398SSGCT)","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!F$139,FALSE)*$H1152","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!G$139,FALSE)*$H1152","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!H$139,FALSE)*$H1152","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!I$139,FALSE)*$H1152","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!J$139,FALSE)*$H1152","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!K$139,FALSE)*$H1152","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!L$139,FALSE)*$H1152","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!M$139,FALSE)*$H1152","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!N$139,FALSE)*$H1152","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!O$139,FALSE)*$H1152","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!P$139,FALSE)*$H1152","v":0},0]
[{"$f":"ROW()","v":1153},null,null,"Total Misc. Equipment",null,null,null,{"$f":"SUM(H1147:H1152)","v":29378.530651793157},16992.999608611874,6841.7900693568454,1951.0525807767544,439.41249040589673,36.847326586797919,399.44863020176405,13.940120274045155,9.597976502344272,2688.2216901067118,2.6100794850626392,2.6100794850626392,0]
[{"$f":"ROW()","v":1154}]
[{"$f":"ROW()","v":1155},null,"399","Coal Mine",null,"F30",null,{"$f":"SUM(UAcct399)","v":0},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!F$139,FALSE)*$H1155","v":0},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!G$139,FALSE)*$H1155","v":0},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!H$139,FALSE)*$H1155","v":0},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!I$139,FALSE)*$H1155","v":0},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!J$139,FALSE)*$H1155","v":0},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!K$139,FALSE)*$H1155","v":0},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!L$139,FALSE)*$H1155","v":0},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!M$139,FALSE)*$H1155","v":0},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!N$139,FALSE)*$H1155","v":0},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!O$139,FALSE)*$H1155","v":0},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!P$139,FALSE)*$H1155","v":0},{"$f":"ROUND(SUM(I1155:S1155)-H1155,0)","v":0}]
[{"$f":"ROW()","v":1156},null,"399L","WIDCO Capital Lease",null,"F30",null,{"$f":"SUM(UAcct399L)","v":0},{"$f":"VLOOKUP($F1156,FactSum,'COS Factor Table'!F$139,FALSE)*$H1156","v":0},{"$f":"VLOOKUP($F1156,FactSum,'COS Factor Table'!G$139,FALSE)*$H1156","v":0},{"$f":"VLOOKUP($F1156,FactSum,'COS Factor Table'!H$139,FALSE)*$H1156","v":0},{"$f":"VLOOKUP($F1156,FactSum,'COS Factor Table'!I$139,FALSE)*$H1156","v":0},{"$f":"VLOOKUP($F1156,FactSum,'COS Factor Table'!J$139,FALSE)*$H1156","v":0},{"$f":"VLOOKUP($F1156,FactSum,'COS Factor Table'!K$139,FALSE)*$H1156","v":0},{"$f":"VLOOKUP($F1156,FactSum,'COS Factor Table'!L$139,FALSE)*$H1156","v":0},{"$f":"VLOOKUP($F1156,FactSum,'COS Factor Table'!M$139,FALSE)*$H1156","v":0},{"$f":"VLOOKUP($F1156,FactSum,'COS Factor Table'!N$139,FALSE)*$H1156","v":0},{"$f":"VLOOKUP($F1156,FactSum,'COS Factor Table'!O$139,FALSE)*$H1156","v":0},{"$f":"VLOOKUP($F1156,FactSum,'COS Factor Table'!P$139,FALSE)*$H1156","v":0},{"$f":"ROUND(SUM(I1156:S1156)-H1156,0)","v":0}]
[{"$f":"ROW()","v":1157},null,null,"Remove Capital Lease",null,"F30",null,{"$f":"SUM(UAcct399Lrcl)","v":0},{"$f":"VLOOKUP($F1157,FactSum,'COS Factor Table'!F$139,FALSE)*$H1157","v":0},{"$f":"VLOOKUP($F1157,FactSum,'COS Factor Table'!G$139,FALSE)*$H1157","v":0},{"$f":"VLOOKUP($F1157,FactSum,'COS Factor Table'!H$139,FALSE)*$H1157","v":0},{"$f":"VLOOKUP($F1157,FactSum,'COS Factor Table'!I$139,FALSE)*$H1157","v":0},{"$f":"VLOOKUP($F1157,FactSum,'COS Factor Table'!J$139,FALSE)*$H1157","v":0},{"$f":"VLOOKUP($F1157,FactSum,'COS Factor Table'!K$139,FALSE)*$H1157","v":0},{"$f":"VLOOKUP($F1157,FactSum,'COS Factor Table'!L$139,FALSE)*$H1157","v":0},{"$f":"VLOOKUP($F1157,FactSum,'COS Factor Table'!M$139,FALSE)*$H1157","v":0},{"$f":"VLOOKUP($F1157,FactSum,'COS Factor Table'!N$139,FALSE)*$H1157","v":0},{"$f":"VLOOKUP($F1157,FactSum,'COS Factor Table'!O$139,FALSE)*$H1157","v":0},{"$f":"VLOOKUP($F1157,FactSum,'COS Factor Table'!P$139,FALSE)*$H1157","v":0},{"$f":"ROUND(SUM(I1157:S1157)-H1157,0)","v":0}]
[{"$f":"ROW()","v":1158}]
[{"$f":"ROW()","v":1159},null,"390L","General Capital Lease"]
[{"$f":"ROW()","v":1160},null,null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},null,{"$f":"SUM(UACCT390LS)","v":233771.7005667481},{"$f":"VLOOKUP($F1160,FactSum,'COS Factor Table'!F$139,FALSE)*$H1160","v":135217.19187793406},{"$f":"VLOOKUP($F1160,FactSum,'COS Factor Table'!G$139,FALSE)*$H1160","v":54441.691396728063},{"$f":"VLOOKUP($F1160,FactSum,'COS Factor Table'!H$139,FALSE)*$H1160","v":15524.972474261092},{"$f":"VLOOKUP($F1160,FactSum,'COS Factor Table'!I$139,FALSE)*$H1160","v":3496.505878730411},{"$f":"VLOOKUP($F1160,FactSum,'COS Factor Table'!J$139,FALSE)*$H1160","v":293.20262131654096},{"$f":"VLOOKUP($F1160,FactSum,'COS Factor Table'!K$139,FALSE)*$H1160","v":3178.5042852585589},{"$f":"VLOOKUP($F1160,FactSum,'COS Factor Table'!L$139,FALSE)*$H1160","v":110.92473143716032},{"$f":"VLOOKUP($F1160,FactSum,'COS Factor Table'!M$139,FALSE)*$H1160","v":76.37329843164774},{"$f":"VLOOKUP($F1160,FactSum,'COS Factor Table'!N$139,FALSE)*$H1160","v":21390.796001511622},{"$f":"VLOOKUP($F1160,FactSum,'COS Factor Table'!O$139,FALSE)*$H1160","v":20.769000569476518},{"$f":"VLOOKUP($F1160,FactSum,'COS Factor Table'!P$139,FALSE)*$H1160","v":20.769000569476518},{"$f":"ROUND(SUM(I1160:S1160)-H1160,0)","v":0}]
[{"$f":"ROW()","v":1161},null,null,null,"System Generation",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},null,{"$f":"SUM(UAcct390LSG)","v":0},{"$f":"VLOOKUP($F1161,FactSum,'COS Factor Table'!F$139,FALSE)*$H1161","v":0},{"$f":"VLOOKUP($F1161,FactSum,'COS Factor Table'!G$139,FALSE)*$H1161","v":0},{"$f":"VLOOKUP($F1161,FactSum,'COS Factor Table'!H$139,FALSE)*$H1161","v":0},{"$f":"VLOOKUP($F1161,FactSum,'COS Factor Table'!I$139,FALSE)*$H1161","v":0},{"$f":"VLOOKUP($F1161,FactSum,'COS Factor Table'!J$139,FALSE)*$H1161","v":0},{"$f":"VLOOKUP($F1161,FactSum,'COS Factor Table'!K$139,FALSE)*$H1161","v":0},{"$f":"VLOOKUP($F1161,FactSum,'COS Factor Table'!L$139,FALSE)*$H1161","v":0},{"$f":"VLOOKUP($F1161,FactSum,'COS Factor Table'!M$139,FALSE)*$H1161","v":0},{"$f":"VLOOKUP($F1161,FactSum,'COS Factor Table'!N$139,FALSE)*$H1161","v":0},{"$f":"VLOOKUP($F1161,FactSum,'COS Factor Table'!O$139,FALSE)*$H1161","v":0},{"$f":"VLOOKUP($F1161,FactSum,'COS Factor Table'!P$139,FALSE)*$H1161","v":0},{"$f":"ROUND(SUM(I1161:S1161)-H1161,0)","v":0}]
[{"$f":"ROW()","v":1162},null,null,null,"System Overheads",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct390LSO)","v":24228.232968855806},{"$f":"VLOOKUP($F1162,FactSum,'COS Factor Table'!F$139,FALSE)*$H1162","v":14013.987228867578},{"$f":"VLOOKUP($F1162,FactSum,'COS Factor Table'!G$139,FALSE)*$H1162","v":5642.3680846769685},{"$f":"VLOOKUP($F1162,FactSum,'COS Factor Table'!H$139,FALSE)*$H1162","v":1609.0170411113243},{"$f":"VLOOKUP($F1162,FactSum,'COS Factor Table'!I$139,FALSE)*$H1162","v":362.37987233474445},{"$f":"VLOOKUP($F1162,FactSum,'COS Factor Table'!J$139,FALSE)*$H1162","v":30.387687641892487},{"$f":"VLOOKUP($F1162,FactSum,'COS Factor Table'!K$139,FALSE)*$H1162","v":329.42200501194793},{"$f":"VLOOKUP($F1162,FactSum,'COS Factor Table'!L$139,FALSE)*$H1162","v":11.496302712226399},{"$f":"VLOOKUP($F1162,FactSum,'COS Factor Table'!M$139,FALSE)*$H1162","v":7.9153724018599725},{"$f":"VLOOKUP($F1162,FactSum,'COS Factor Table'!N$139,FALSE)*$H1162","v":2216.9543518631135},{"$f":"VLOOKUP($F1162,FactSum,'COS Factor Table'!O$139,FALSE)*$H1162","v":2.1525111170755244},{"$f":"VLOOKUP($F1162,FactSum,'COS Factor Table'!P$139,FALSE)*$H1162","v":2.1525111170755244},{"$f":"ROUND(SUM(I1162:S1162)-H1162,0)","v":0}]
[{"$f":"ROW()","v":1163},null,null,"Remove Capital Lease"]
[{"$f":"ROW()","v":1164},null,null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},null,{"$f":"-SUM(UACCT390LS)","v":-233771.7005667481},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!F$139,FALSE)*$H1164","v":-135217.19187793406},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!G$139,FALSE)*$H1164","v":-54441.691396728063},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!H$139,FALSE)*$H1164","v":-15524.972474261092},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!I$139,FALSE)*$H1164","v":-3496.505878730411},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!J$139,FALSE)*$H1164","v":-293.20262131654096},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!K$139,FALSE)*$H1164","v":-3178.5042852585589},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!L$139,FALSE)*$H1164","v":-110.92473143716032},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!M$139,FALSE)*$H1164","v":-76.37329843164774},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!N$139,FALSE)*$H1164","v":-21390.796001511622},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!O$139,FALSE)*$H1164","v":-20.769000569476518},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!P$139,FALSE)*$H1164","v":-20.769000569476518},{"$f":"ROUND(SUM(I1164:S1164)-H1164,0)","v":0}]
[{"$f":"ROW()","v":1165},null,null,null,"System Generation",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},null,{"$f":"-SUM(UAcct390LSG)","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!F$139,FALSE)*$H1165","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!G$139,FALSE)*$H1165","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!H$139,FALSE)*$H1165","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!I$139,FALSE)*$H1165","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!J$139,FALSE)*$H1165","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!K$139,FALSE)*$H1165","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!L$139,FALSE)*$H1165","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!M$139,FALSE)*$H1165","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!N$139,FALSE)*$H1165","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!O$139,FALSE)*$H1165","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!P$139,FALSE)*$H1165","v":0},{"$f":"ROUND(SUM(I1165:S1165)-H1165,0)","v":0}]
[{"$f":"ROW()","v":1166},null,null,null,"System Overheads",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"-SUM(UAcct390LSO)","v":-24228.232968855806},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!F$139,FALSE)*$H1166","v":-14013.987228867578},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!G$139,FALSE)*$H1166","v":-5642.3680846769685},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!H$139,FALSE)*$H1166","v":-1609.0170411113243},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!I$139,FALSE)*$H1166","v":-362.37987233474445},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!J$139,FALSE)*$H1166","v":-30.387687641892487},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!K$139,FALSE)*$H1166","v":-329.42200501194793},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!L$139,FALSE)*$H1166","v":-11.496302712226399},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!M$139,FALSE)*$H1166","v":-7.9153724018599725},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!N$139,FALSE)*$H1166","v":-2216.9543518631135},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!O$139,FALSE)*$H1166","v":-2.1525111170755244},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!P$139,FALSE)*$H1166","v":-2.1525111170755244},{"$f":"ROUND(SUM(I1166:S1166)-H1166,0)","v":0}]
[{"$f":"ROW()","v":1167}]
[{"$f":"ROW()","v":1168},null,"392L","General Vehicles Capital Lease",null,"F30",null,{"$f":"SUM(UAcct392L)","v":0},{"$f":"VLOOKUP($F1168,FactSum,'COS Factor Table'!F$139,FALSE)*$H1168","v":0},{"$f":"VLOOKUP($F1168,FactSum,'COS Factor Table'!G$139,FALSE)*$H1168","v":0},{"$f":"VLOOKUP($F1168,FactSum,'COS Factor Table'!H$139,FALSE)*$H1168","v":0},{"$f":"VLOOKUP($F1168,FactSum,'COS Factor Table'!I$139,FALSE)*$H1168","v":0},{"$f":"VLOOKUP($F1168,FactSum,'COS Factor Table'!J$139,FALSE)*$H1168","v":0},{"$f":"VLOOKUP($F1168,FactSum,'COS Factor Table'!K$139,FALSE)*$H1168","v":0},{"$f":"VLOOKUP($F1168,FactSum,'COS Factor Table'!L$139,FALSE)*$H1168","v":0},{"$f":"VLOOKUP($F1168,FactSum,'COS Factor Table'!M$139,FALSE)*$H1168","v":0},{"$f":"VLOOKUP($F1168,FactSum,'COS Factor Table'!N$139,FALSE)*$H1168","v":0},{"$f":"VLOOKUP($F1168,FactSum,'COS Factor Table'!O$139,FALSE)*$H1168","v":0},{"$f":"VLOOKUP($F1168,FactSum,'COS Factor Table'!P$139,FALSE)*$H1168","v":0},{"$f":"ROUND(SUM(I1168:S1168)-H1168,0)","v":0}]
[{"$f":"ROW()","v":1169},null,null,"Remove Capital Lease",null,"F30",null,{"$f":"SUM(UACCT392LRCL)","v":0},{"$f":"VLOOKUP($F1169,FactSum,'COS Factor Table'!F$139,FALSE)*$H1169","v":0},{"$f":"VLOOKUP($F1169,FactSum,'COS Factor Table'!G$139,FALSE)*$H1169","v":0},{"$f":"VLOOKUP($F1169,FactSum,'COS Factor Table'!H$139,FALSE)*$H1169","v":0},{"$f":"VLOOKUP($F1169,FactSum,'COS Factor Table'!I$139,FALSE)*$H1169","v":0},{"$f":"VLOOKUP($F1169,FactSum,'COS Factor Table'!J$139,FALSE)*$H1169","v":0},{"$f":"VLOOKUP($F1169,FactSum,'COS Factor Table'!K$139,FALSE)*$H1169","v":0},{"$f":"VLOOKUP($F1169,FactSum,'COS Factor Table'!L$139,FALSE)*$H1169","v":0},{"$f":"VLOOKUP($F1169,FactSum,'COS Factor Table'!M$139,FALSE)*$H1169","v":0},{"$f":"VLOOKUP($F1169,FactSum,'COS Factor Table'!N$139,FALSE)*$H1169","v":0},{"$f":"VLOOKUP($F1169,FactSum,'COS Factor Table'!O$139,FALSE)*$H1169","v":0},{"$f":"VLOOKUP($F1169,FactSum,'COS Factor Table'!P$139,FALSE)*$H1169","v":0},{"$f":"ROUND(SUM(I1169:S1169)-H1169,0)","v":0}]
[{"$f":"ROW()","v":1170}]
[{"$f":"ROW()","v":1171},null,"G00","Unclassified Gen Plant - Acct 300",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcctg00)","v":20813.12638583875},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!F$139,FALSE)*$H1171","v":12038.636401543798},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!G$139,FALSE)*$H1171","v":4847.0443640178773},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!H$139,FALSE)*$H1171","v":1382.2169811833298},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!I$139,FALSE)*$H1171","v":311.3003780458256},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!J$139,FALSE)*$H1171","v":26.104371056572646},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!K$139,FALSE)*$H1171","v":282.98810868310187},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!L$139,FALSE)*$H1171","v":9.875833769099204},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!M$139,FALSE)*$H1171","v":6.7996558561518476},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!N$139,FALSE)*$H1171","v":1904.4620867017065},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!O$139,FALSE)*$H1171","v":1.8491024906440616},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!P$139,FALSE)*$H1171","v":1.8491024906440616},{"$f":"ROUND(SUM(I1171:S1171)-H1171,0)","v":0}]
[{"$f":"ROW()","v":1172},null,"GV0","Unclassified Gen Veh - Acct 300",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct399G)","v":0},{"$f":"VLOOKUP($F1172,FactSum,'COS Factor Table'!F$139,FALSE)*$H1172","v":0},{"$f":"VLOOKUP($F1172,FactSum,'COS Factor Table'!G$139,FALSE)*$H1172","v":0},{"$f":"VLOOKUP($F1172,FactSum,'COS Factor Table'!H$139,FALSE)*$H1172","v":0},{"$f":"VLOOKUP($F1172,FactSum,'COS Factor Table'!I$139,FALSE)*$H1172","v":0},{"$f":"VLOOKUP($F1172,FactSum,'COS Factor Table'!J$139,FALSE)*$H1172","v":0},{"$f":"VLOOKUP($F1172,FactSum,'COS Factor Table'!K$139,FALSE)*$H1172","v":0},{"$f":"VLOOKUP($F1172,FactSum,'COS Factor Table'!L$139,FALSE)*$H1172","v":0},{"$f":"VLOOKUP($F1172,FactSum,'COS Factor Table'!M$139,FALSE)*$H1172","v":0},{"$f":"VLOOKUP($F1172,FactSum,'COS Factor Table'!N$139,FALSE)*$H1172","v":0},{"$f":"VLOOKUP($F1172,FactSum,'COS Factor Table'!O$139,FALSE)*$H1172","v":0},{"$f":"VLOOKUP($F1172,FactSum,'COS Factor Table'!P$139,FALSE)*$H1172","v":0},{"$f":"ROUND(SUM(I1172:S1172)-H1172,0)","v":0}]
[{"$f":"ROW()","v":1173}]
[{"$f":"ROW()","v":1174},null,"TOTAL GENERAL PLANT",null,null,null,null,{"$f":"+H1067+H1074+H1084+H1094+H1101+H1110+H1119+H1128+H1138+H1153+SUM(H1155:H1172)","v":5161100.5932327071},{"$f":"+I1067+I1074+I1084+I1094+I1101+I1110+I1119+I1128+I1138+I1153+SUM(I1155:I1172)","v":2985260.9512809943},1201937.8097650362,342752.96989573917,77194.196394206432,6473.1882394041595,70173.508223920813,2448.9435455043222,1686.1334151529154,472255.83620887966,458.52813193430046,458.52813193430046,{"$f":"ROUND(SUM(I1174:S1174)-H1174,0)","v":0}]
[{"$f":"ROW()","v":1175}]
[{"$f":"ROW()","v":1176}]
[{"$f":"ROW()","v":1177}]
[{"$f":"ROW()","v":1178},null,null,null,null,null,null,"INTANGIBLE PLANT"]
[{"$f":"ROW()","v":1179}]
[{"$f":"ROW()","v":1180},null,"301","Organization"]
[{"$f":"ROW()","v":1181},null,null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},null,{"$f":"SUM(UAcct301S)","v":0},{"$f":"VLOOKUP($F1181,FactSum,'COS Factor Table'!F$139,FALSE)*$H1181","v":0},{"$f":"VLOOKUP($F1181,FactSum,'COS Factor Table'!G$139,FALSE)*$H1181","v":0},{"$f":"VLOOKUP($F1181,FactSum,'COS Factor Table'!H$139,FALSE)*$H1181","v":0},{"$f":"VLOOKUP($F1181,FactSum,'COS Factor Table'!I$139,FALSE)*$H1181","v":0},{"$f":"VLOOKUP($F1181,FactSum,'COS Factor Table'!J$139,FALSE)*$H1181","v":0},{"$f":"VLOOKUP($F1181,FactSum,'COS Factor Table'!K$139,FALSE)*$H1181","v":0},{"$f":"VLOOKUP($F1181,FactSum,'COS Factor Table'!L$139,FALSE)*$H1181","v":0},{"$f":"VLOOKUP($F1181,FactSum,'COS Factor Table'!M$139,FALSE)*$H1181","v":0},{"$f":"VLOOKUP($F1181,FactSum,'COS Factor Table'!N$139,FALSE)*$H1181","v":0},{"$f":"VLOOKUP($F1181,FactSum,'COS Factor Table'!O$139,FALSE)*$H1181","v":0},{"$f":"VLOOKUP($F1181,FactSum,'COS Factor Table'!P$139,FALSE)*$H1181","v":0},{"$f":"ROUND(SUM(I1181:S1181)-H1181,0)","v":0}]
[{"$f":"ROW()","v":1182},null,null,null,"System Generation",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},null,{"$f":"SUM(UAcct301Sg)","v":0},{"$f":"VLOOKUP($F1182,FactSum,'COS Factor Table'!F$139,FALSE)*$H1182","v":0},{"$f":"VLOOKUP($F1182,FactSum,'COS Factor Table'!G$139,FALSE)*$H1182","v":0},{"$f":"VLOOKUP($F1182,FactSum,'COS Factor Table'!H$139,FALSE)*$H1182","v":0},{"$f":"VLOOKUP($F1182,FactSum,'COS Factor Table'!I$139,FALSE)*$H1182","v":0},{"$f":"VLOOKUP($F1182,FactSum,'COS Factor Table'!J$139,FALSE)*$H1182","v":0},{"$f":"VLOOKUP($F1182,FactSum,'COS Factor Table'!K$139,FALSE)*$H1182","v":0},{"$f":"VLOOKUP($F1182,FactSum,'COS Factor Table'!L$139,FALSE)*$H1182","v":0},{"$f":"VLOOKUP($F1182,FactSum,'COS Factor Table'!M$139,FALSE)*$H1182","v":0},{"$f":"VLOOKUP($F1182,FactSum,'COS Factor Table'!N$139,FALSE)*$H1182","v":0},{"$f":"VLOOKUP($F1182,FactSum,'COS Factor Table'!O$139,FALSE)*$H1182","v":0},{"$f":"VLOOKUP($F1182,FactSum,'COS Factor Table'!P$139,FALSE)*$H1182","v":0},{"$f":"ROUND(SUM(I1182:S1182)-H1182,0)","v":0}]
[{"$f":"ROW()","v":1183},null,null,null,"System Overheads",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct301So)","v":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!F$139,FALSE)*$H1183","v":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!G$139,FALSE)*$H1183","v":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!H$139,FALSE)*$H1183","v":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!I$139,FALSE)*$H1183","v":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!J$139,FALSE)*$H1183","v":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!K$139,FALSE)*$H1183","v":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!L$139,FALSE)*$H1183","v":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!M$139,FALSE)*$H1183","v":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!N$139,FALSE)*$H1183","v":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!O$139,FALSE)*$H1183","v":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!P$139,FALSE)*$H1183","v":0},{"$f":"ROUND(SUM(I1183:S1183)-H1183,0)","v":0}]
[{"$f":"ROW()","v":1184},null,null,"Total Organization",null,null,null,{"$f":"SUM(H1181:H1183)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1184:S1184)-H1184,0)","v":0}]
[{"$f":"ROW()","v":1185}]
[{"$f":"ROW()","v":1186},null,"302","Franchise & Consent"]
[{"$f":"ROW()","v":1187},null,null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},null,{"$f":"SUM(UAcct302S)","v":0},{"$f":"VLOOKUP($F1187,FactSum,'COS Factor Table'!F$139,FALSE)*$H1187","v":0},{"$f":"VLOOKUP($F1187,FactSum,'COS Factor Table'!G$139,FALSE)*$H1187","v":0},{"$f":"VLOOKUP($F1187,FactSum,'COS Factor Table'!H$139,FALSE)*$H1187","v":0},{"$f":"VLOOKUP($F1187,FactSum,'COS Factor Table'!I$139,FALSE)*$H1187","v":0},{"$f":"VLOOKUP($F1187,FactSum,'COS Factor Table'!J$139,FALSE)*$H1187","v":0},{"$f":"VLOOKUP($F1187,FactSum,'COS Factor Table'!K$139,FALSE)*$H1187","v":0},{"$f":"VLOOKUP($F1187,FactSum,'COS Factor Table'!L$139,FALSE)*$H1187","v":0},{"$f":"VLOOKUP($F1187,FactSum,'COS Factor Table'!M$139,FALSE)*$H1187","v":0},{"$f":"VLOOKUP($F1187,FactSum,'COS Factor Table'!N$139,FALSE)*$H1187","v":0},{"$f":"VLOOKUP($F1187,FactSum,'COS Factor Table'!O$139,FALSE)*$H1187","v":0},{"$f":"VLOOKUP($F1187,FactSum,'COS Factor Table'!P$139,FALSE)*$H1187","v":0},{"$f":"ROUND(SUM(I1187:S1187)-H1187,0)","v":0}]
[{"$f":"ROW()","v":1188},null,null,null,"System Generation",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},null,{"$f":"SUM(UAcct302Sg+UAcct302Sgp+UAcct302Sgu)","v":0},{"$f":"VLOOKUP($F1188,FactSum,'COS Factor Table'!F$139,FALSE)*$H1188","v":0},{"$f":"VLOOKUP($F1188,FactSum,'COS Factor Table'!G$139,FALSE)*$H1188","v":0},{"$f":"VLOOKUP($F1188,FactSum,'COS Factor Table'!H$139,FALSE)*$H1188","v":0},{"$f":"VLOOKUP($F1188,FactSum,'COS Factor Table'!I$139,FALSE)*$H1188","v":0},{"$f":"VLOOKUP($F1188,FactSum,'COS Factor Table'!J$139,FALSE)*$H1188","v":0},{"$f":"VLOOKUP($F1188,FactSum,'COS Factor Table'!K$139,FALSE)*$H1188","v":0},{"$f":"VLOOKUP($F1188,FactSum,'COS Factor Table'!L$139,FALSE)*$H1188","v":0},{"$f":"VLOOKUP($F1188,FactSum,'COS Factor Table'!M$139,FALSE)*$H1188","v":0},{"$f":"VLOOKUP($F1188,FactSum,'COS Factor Table'!N$139,FALSE)*$H1188","v":0},{"$f":"VLOOKUP($F1188,FactSum,'COS Factor Table'!O$139,FALSE)*$H1188","v":0},{"$f":"VLOOKUP($F1188,FactSum,'COS Factor Table'!P$139,FALSE)*$H1188","v":0},{"$f":"ROUND(SUM(I1188:S1188)-H1188,0)","v":0}]
[{"$f":"ROW()","v":1189},null,null,"Total Franchise & Consent",null,null,null,{"$f":"SUM(H1187:H1188)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1189:S1189)-H1189,0)","v":0}]
[{"$f":"ROW()","v":1190}]
[{"$f":"ROW()","v":1191},null,"303","Miscellaneous Intangible Plant"]
[{"$f":"ROW()","v":1192},null,null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},null,{"$f":"SUM(UAcct303S)","v":46672.94702965016},{"$f":"VLOOKUP($F1192,FactSum,'COS Factor Table'!F$139,FALSE)*$H1192","v":26996.359348529881},{"$f":"VLOOKUP($F1192,FactSum,'COS Factor Table'!G$139,FALSE)*$H1192","v":10869.383131507566},{"$f":"VLOOKUP($F1192,FactSum,'COS Factor Table'!H$139,FALSE)*$H1192","v":3099.5891126739402},{"$f":"VLOOKUP($F1192,FactSum,'COS Factor Table'!I$139,FALSE)*$H1192","v":698.08378546764732},{"$f":"VLOOKUP($F1192,FactSum,'COS Factor Table'!J$139,FALSE)*$H1192","v":58.538438914911183},{"$f":"VLOOKUP($F1192,FactSum,'COS Factor Table'!K$139,FALSE)*$H1192","v":634.59418646368965},{"$f":"VLOOKUP($F1192,FactSum,'COS Factor Table'!L$139,FALSE)*$H1192","v":22.146325248494005},{"$f":"VLOOKUP($F1192,FactSum,'COS Factor Table'!M$139,FALSE)*$H1192","v":15.248068536688338},{"$f":"VLOOKUP($F1192,FactSum,'COS Factor Table'!N$139,FALSE)*$H1192","v":4270.7114945059084},{"$f":"VLOOKUP($F1192,FactSum,'COS Factor Table'!O$139,FALSE)*$H1192","v":4.1465689007176296},{"$f":"VLOOKUP($F1192,FactSum,'COS Factor Table'!P$139,FALSE)*$H1192","v":4.1465689007176296},{"$f":"ROUND(SUM(I1192:S1192)-H1192,0)","v":0}]
[{"$f":"ROW()","v":1193},null,null,null,"System Generation",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},null,{"$f":"SUM(UAcct303Sg)+FuncStudy!Y1654","v":0},{"$f":"VLOOKUP($F1193,FactSum,'COS Factor Table'!F$139,FALSE)*$H1193","v":0},{"$f":"VLOOKUP($F1193,FactSum,'COS Factor Table'!G$139,FALSE)*$H1193","v":0},{"$f":"VLOOKUP($F1193,FactSum,'COS Factor Table'!H$139,FALSE)*$H1193","v":0},{"$f":"VLOOKUP($F1193,FactSum,'COS Factor Table'!I$139,FALSE)*$H1193","v":0},{"$f":"VLOOKUP($F1193,FactSum,'COS Factor Table'!J$139,FALSE)*$H1193","v":0},{"$f":"VLOOKUP($F1193,FactSum,'COS Factor Table'!K$139,FALSE)*$H1193","v":0},{"$f":"VLOOKUP($F1193,FactSum,'COS Factor Table'!L$139,FALSE)*$H1193","v":0},{"$f":"VLOOKUP($F1193,FactSum,'COS Factor Table'!M$139,FALSE)*$H1193","v":0},{"$f":"VLOOKUP($F1193,FactSum,'COS Factor Table'!N$139,FALSE)*$H1193","v":0},{"$f":"VLOOKUP($F1193,FactSum,'COS Factor Table'!O$139,FALSE)*$H1193","v":0},{"$f":"VLOOKUP($F1193,FactSum,'COS Factor Table'!P$139,FALSE)*$H1193","v":0},0]
[{"$f":"ROW()","v":1194},null,null,null,"System Overheads",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct303So)","v":1322007.2660300047},{"$f":"VLOOKUP($F1194,FactSum,'COS Factor Table'!F$139,FALSE)*$H1194","v":764669.58883999707},{"$f":"VLOOKUP($F1194,FactSum,'COS Factor Table'!G$139,FALSE)*$H1194","v":307874.35530883545},{"$f":"VLOOKUP($F1194,FactSum,'COS Factor Table'!H$139,FALSE)*$H1194","v":87795.598723588002},{"$f":"VLOOKUP($F1194,FactSum,'COS Factor Table'!I$139,FALSE)*$H1194","v":19773.164015113151},{"$f":"VLOOKUP($F1194,FactSum,'COS Factor Table'!J$139,FALSE)*$H1194","v":1658.0963173035409},{"$f":"VLOOKUP($F1194,FactSum,'COS Factor Table'!K$139,FALSE)*$H1194","v":17974.82650822201},{"$f":"VLOOKUP($F1194,FactSum,'COS Factor Table'!L$139,FALSE)*$H1194","v":627.29278431408011},{"$f":"VLOOKUP($F1194,FactSum,'COS Factor Table'!M$139,FALSE)*$H1194","v":431.90024803061124},{"$f":"VLOOKUP($F1194,FactSum,'COS Factor Table'!N$139,FALSE)*$H1194","v":120967.54085976109},{"$f":"VLOOKUP($F1194,FactSum,'COS Factor Table'!O$139,FALSE)*$H1194","v":117.45121241991228},{"$f":"VLOOKUP($F1194,FactSum,'COS Factor Table'!P$139,FALSE)*$H1194","v":117.45121241991228},0]
[{"$f":"ROW()","v":1195},null,null,null,"Customer - System","F42",null,{"$f":"SUM(UAcct303Cn)","v":0},{"$f":"VLOOKUP($F1195,FactSum,'COS Factor Table'!F$139,FALSE)*$H1195","v":0},{"$f":"VLOOKUP($F1195,FactSum,'COS Factor Table'!G$139,FALSE)*$H1195","v":0},{"$f":"VLOOKUP($F1195,FactSum,'COS Factor Table'!H$139,FALSE)*$H1195","v":0},{"$f":"VLOOKUP($F1195,FactSum,'COS Factor Table'!I$139,FALSE)*$H1195","v":0},{"$f":"VLOOKUP($F1195,FactSum,'COS Factor Table'!J$139,FALSE)*$H1195","v":0},{"$f":"VLOOKUP($F1195,FactSum,'COS Factor Table'!K$139,FALSE)*$H1195","v":0},{"$f":"VLOOKUP($F1195,FactSum,'COS Factor Table'!L$139,FALSE)*$H1195","v":0},{"$f":"VLOOKUP($F1195,FactSum,'COS Factor Table'!M$139,FALSE)*$H1195","v":0},{"$f":"VLOOKUP($F1195,FactSum,'COS Factor Table'!N$139,FALSE)*$H1195","v":0},{"$f":"VLOOKUP($F1195,FactSum,'COS Factor Table'!O$139,FALSE)*$H1195","v":0},{"$f":"VLOOKUP($F1195,FactSum,'COS Factor Table'!P$139,FALSE)*$H1195","v":0},0]
[{"$f":"ROW()","v":1196},null,null,null,"Energy","F30",null,{"$f":"SUM(UAcct303Se)","v":0},{"$f":"VLOOKUP($F1196,FactSum,'COS Factor Table'!F$139,FALSE)*$H1196","v":0},{"$f":"VLOOKUP($F1196,FactSum,'COS Factor Table'!G$139,FALSE)*$H1196","v":0},{"$f":"VLOOKUP($F1196,FactSum,'COS Factor Table'!H$139,FALSE)*$H1196","v":0},{"$f":"VLOOKUP($F1196,FactSum,'COS Factor Table'!I$139,FALSE)*$H1196","v":0},{"$f":"VLOOKUP($F1196,FactSum,'COS Factor Table'!J$139,FALSE)*$H1196","v":0},{"$f":"VLOOKUP($F1196,FactSum,'COS Factor Table'!K$139,FALSE)*$H1196","v":0},{"$f":"VLOOKUP($F1196,FactSum,'COS Factor Table'!L$139,FALSE)*$H1196","v":0},{"$f":"VLOOKUP($F1196,FactSum,'COS Factor Table'!M$139,FALSE)*$H1196","v":0},{"$f":"VLOOKUP($F1196,FactSum,'COS Factor Table'!N$139,FALSE)*$H1196","v":0},{"$f":"VLOOKUP($F1196,FactSum,'COS Factor Table'!O$139,FALSE)*$H1196","v":0},{"$f":"VLOOKUP($F1196,FactSum,'COS Factor Table'!P$139,FALSE)*$H1196","v":0},0]
[{"$f":"ROW()","v":1197},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT303SSGCT)","v":0},{"$f":"VLOOKUP($F1197,FactSum,'COS Factor Table'!F$139,FALSE)*$H1197","v":0},{"$f":"VLOOKUP($F1197,FactSum,'COS Factor Table'!G$139,FALSE)*$H1197","v":0},{"$f":"VLOOKUP($F1197,FactSum,'COS Factor Table'!H$139,FALSE)*$H1197","v":0},{"$f":"VLOOKUP($F1197,FactSum,'COS Factor Table'!I$139,FALSE)*$H1197","v":0},{"$f":"VLOOKUP($F1197,FactSum,'COS Factor Table'!J$139,FALSE)*$H1197","v":0},{"$f":"VLOOKUP($F1197,FactSum,'COS Factor Table'!K$139,FALSE)*$H1197","v":0},{"$f":"VLOOKUP($F1197,FactSum,'COS Factor Table'!L$139,FALSE)*$H1197","v":0},{"$f":"VLOOKUP($F1197,FactSum,'COS Factor Table'!M$139,FALSE)*$H1197","v":0},{"$f":"VLOOKUP($F1197,FactSum,'COS Factor Table'!N$139,FALSE)*$H1197","v":0},{"$f":"VLOOKUP($F1197,FactSum,'COS Factor Table'!O$139,FALSE)*$H1197","v":0},{"$f":"VLOOKUP($F1197,FactSum,'COS Factor Table'!P$139,FALSE)*$H1197","v":0},0]
[{"$f":"ROW()","v":1198},null,null,"Total Miscellaneous Intangible Plant",null,null,null,{"$f":"SUM(H1192:H1196)","v":1368680.2130596549},791665.94818852691,318743.738440343,90895.187836261946,20471.247800580797,1716.6347562184521,18609.420694685698,649.43910956257412,447.14831656729956,125238.25235426701,121.59778132062991,121.59778132062991,0]
[{"$f":"ROW()","v":1199}]
[{"$f":"ROW()","v":1200},null,"I00","Unclass Intangible Plant - Acct 300",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAccti00)","v":-690.93188511421863},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!F$139,FALSE)*$H1200","v":-399.64576147400868},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!G$139,FALSE)*$H1200","v":-160.90698905964291},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!H$139,FALSE)*$H1200","v":-45.885359399714041},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!I$139,FALSE)*$H1200","v":-10.334216640625247},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!J$139,FALSE)*$H1200","v":-0.8665849603503446},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!K$139,FALSE)*$H1200","v":-9.39433623630703},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!L$139,FALSE)*$H1200","v":-0.32784735539784648},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!M$139,FALSE)*$H1200","v":-0.22572769471171417},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!N$139,FALSE)*$H1200","v":-63.222293244165151},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!O$139,FALSE)*$H1200","v":-6.1384524647838584E-2},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!P$139,FALSE)*$H1200","v":-6.1384524647838584E-2},{"$f":"ROUND(SUM(I1200:S1200)-H1200,0)","v":0}]
[{"$f":"ROW()","v":1201}]
[{"$f":"ROW()","v":1202},null,"TOTAL INTANGIBLE PLANT",null,null,null,null,{"$f":"+H1184+H1189+H1198+H1200","v":1367989.2811745408},791266.30242705287,318582.83145128336,90849.302476862227,20460.913583940172,1715.7681712581018,18600.026358449391,649.11126220717631,446.92258887258782,125175.03006102284,121.53639679598207,121.53639679598207,{"$f":"ROUND(SUM(I1202:S1202)-H1202,0)","v":0}]
[{"$f":"ROW()","v":1203}]
[{"$f":"ROW()","v":1204}]
[{"$f":"ROW()","v":1205},null,"TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,null,{"$f":"+H944+H987+H1054+H1174+H1202","v":80448454.417484149},{"$f":"I944+I987+I1054+I1174+I1202","v":54910737.244892657},{"$f":"J944+J987+J1054+J1174+J1202","v":10160240.972522685},1437028.8777640578,97655.109978146604,3148949.3814436696,820092.11137139588,162908.33278458938,47546.27080973862,9217184.6098004282,223055.75305839439,223055.75305839439,{"$f":"ROUND(SUM(I1205:S1205)-H1205,0)","v":0}]
[{"$f":"ROW()","v":1206}]
[{"$f":"ROW()","v":1207}]
[{"$f":"ROW()","v":1208},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"},null,null,null,null,"MISC RATE BASE"]
[{"$f":"ROW()","v":1209}]
[{"$f":"ROW()","v":1210},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":1211},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[{"$f":"ROW()","v":1212},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[{"$f":"ROW()","v":1213},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"}]
[{"$f":"ROW()","v":1214},null,"105","Plant Held For Future Use"]
[{"$f":"ROW()","v":1215},null,null,null,"Production",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"(UAcct105SGP1+UAcct105SGP2)","v":0},{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!F$139,FALSE)*$H1215","v":0},{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!G$139,FALSE)*$H1215","v":0},{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!H$139,FALSE)*$H1215","v":0},{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!I$139,FALSE)*$H1215","v":0},{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!J$139,FALSE)*$H1215","v":0},{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!K$139,FALSE)*$H1215","v":0},{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!L$139,FALSE)*$H1215","v":0},{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!M$139,FALSE)*$H1215","v":0},{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!N$139,FALSE)*$H1215","v":0},{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!O$139,FALSE)*$H1215","v":0},{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!P$139,FALSE)*$H1215","v":0},{"$f":"ROUND(SUM(I1215:S1215)-H1215,0)","v":0}]
[{"$f":"ROW()","v":1216},null,null,null,"Transmission",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"(UAcct105SGT)","v":0},{"$f":"VLOOKUP($F1216,FactSum,'COS Factor Table'!F$139,FALSE)*$H1216","v":0},{"$f":"VLOOKUP($F1216,FactSum,'COS Factor Table'!G$139,FALSE)*$H1216","v":0},{"$f":"VLOOKUP($F1216,FactSum,'COS Factor Table'!H$139,FALSE)*$H1216","v":0},{"$f":"VLOOKUP($F1216,FactSum,'COS Factor Table'!I$139,FALSE)*$H1216","v":0},{"$f":"VLOOKUP($F1216,FactSum,'COS Factor Table'!J$139,FALSE)*$H1216","v":0},{"$f":"VLOOKUP($F1216,FactSum,'COS Factor Table'!K$139,FALSE)*$H1216","v":0},{"$f":"VLOOKUP($F1216,FactSum,'COS Factor Table'!L$139,FALSE)*$H1216","v":0},{"$f":"VLOOKUP($F1216,FactSum,'COS Factor Table'!M$139,FALSE)*$H1216","v":0},{"$f":"VLOOKUP($F1216,FactSum,'COS Factor Table'!N$139,FALSE)*$H1216","v":0},{"$f":"VLOOKUP($F1216,FactSum,'COS Factor Table'!O$139,FALSE)*$H1216","v":0},{"$f":"VLOOKUP($F1216,FactSum,'COS Factor Table'!P$139,FALSE)*$H1216","v":0},0]
[{"$f":"ROW()","v":1217},null,null,null,"Distribution","F20",null,{"$f":"(UAcct105S)","v":126666.37479321031},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!F$139,FALSE)*$H1217","v":62045.018294518501},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!G$139,FALSE)*$H1217","v":38826.426217063243},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!H$139,FALSE)*$H1217","v":11980.21163652422},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!I$139,FALSE)*$H1217","v":93.386222668004393},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!J$139,FALSE)*$H1217","v":0},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!K$139,FALSE)*$H1217","v":2202.9739858085468},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!L$139,FALSE)*$H1217","v":27.702655331050625},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!M$139,FALSE)*$H1217","v":20.709807855957873},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!N$139,FALSE)*$H1217","v":11469.945973440786},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!O$139,FALSE)*$H1217","v":0},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!P$139,FALSE)*$H1217","v":0},0]
[{"$f":"ROW()","v":1218},null,null,null,"General ","F102",null,{"$f":"(UAcct105SGG)","v":0},{"$f":"VLOOKUP($F1218,FactSum,'COS Factor Table'!F$139,FALSE)*$H1218","v":0},{"$f":"VLOOKUP($F1218,FactSum,'COS Factor Table'!G$139,FALSE)*$H1218","v":0},{"$f":"VLOOKUP($F1218,FactSum,'COS Factor Table'!H$139,FALSE)*$H1218","v":0},{"$f":"VLOOKUP($F1218,FactSum,'COS Factor Table'!I$139,FALSE)*$H1218","v":0},{"$f":"VLOOKUP($F1218,FactSum,'COS Factor Table'!J$139,FALSE)*$H1218","v":0},{"$f":"VLOOKUP($F1218,FactSum,'COS Factor Table'!K$139,FALSE)*$H1218","v":0},{"$f":"VLOOKUP($F1218,FactSum,'COS Factor Table'!L$139,FALSE)*$H1218","v":0},{"$f":"VLOOKUP($F1218,FactSum,'COS Factor Table'!M$139,FALSE)*$H1218","v":0},{"$f":"VLOOKUP($F1218,FactSum,'COS Factor Table'!N$139,FALSE)*$H1218","v":0},{"$f":"VLOOKUP($F1218,FactSum,'COS Factor Table'!O$139,FALSE)*$H1218","v":0},{"$f":"VLOOKUP($F1218,FactSum,'COS Factor Table'!P$139,FALSE)*$H1218","v":0},0]
[{"$f":"ROW()","v":1219},null,null,null,"Mining","F30",null,{"$f":"SUM(UAcct105SEU)","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!F$139,FALSE)*$H1219","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!G$139,FALSE)*$H1219","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!H$139,FALSE)*$H1219","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!I$139,FALSE)*$H1219","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!J$139,FALSE)*$H1219","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!K$139,FALSE)*$H1219","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!L$139,FALSE)*$H1219","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!M$139,FALSE)*$H1219","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!N$139,FALSE)*$H1219","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!O$139,FALSE)*$H1219","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!P$139,FALSE)*$H1219","v":0},0]
[{"$f":"ROW()","v":1220},null,null,"Total Plant Held For Future Use",null,null,null,{"$f":"SUM(H1215:H1219)","v":126666.37479321031},62045.018294518501,38826.426217063243,11980.21163652422,93.386222668004393,0,2202.9739858085468,27.702655331050625,20.709807855957873,11469.945973440786,0,0,0]
[{"$f":"ROW()","v":1221}]
[{"$f":"ROW()","v":1222},null,"114","Electric Plant Acquisition Adjust",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct114)","v":0},{"$f":"VLOOKUP($F1222,FactSum,'COS Factor Table'!F$139,FALSE)*$H1222","v":0},{"$f":"VLOOKUP($F1222,FactSum,'COS Factor Table'!G$139,FALSE)*$H1222","v":0},{"$f":"VLOOKUP($F1222,FactSum,'COS Factor Table'!H$139,FALSE)*$H1222","v":0},{"$f":"VLOOKUP($F1222,FactSum,'COS Factor Table'!I$139,FALSE)*$H1222","v":0},{"$f":"VLOOKUP($F1222,FactSum,'COS Factor Table'!J$139,FALSE)*$H1222","v":0},{"$f":"VLOOKUP($F1222,FactSum,'COS Factor Table'!K$139,FALSE)*$H1222","v":0},{"$f":"VLOOKUP($F1222,FactSum,'COS Factor Table'!L$139,FALSE)*$H1222","v":0},{"$f":"VLOOKUP($F1222,FactSum,'COS Factor Table'!M$139,FALSE)*$H1222","v":0},{"$f":"VLOOKUP($F1222,FactSum,'COS Factor Table'!N$139,FALSE)*$H1222","v":0},{"$f":"VLOOKUP($F1222,FactSum,'COS Factor Table'!O$139,FALSE)*$H1222","v":0},{"$f":"VLOOKUP($F1222,FactSum,'COS Factor Table'!P$139,FALSE)*$H1222","v":0},{"$f":"ROUND(SUM(I1222:S1222)-H1222,0)","v":0}]
[{"$f":"ROW()","v":1223}]
[{"$f":"ROW()","v":1224},null,"120","Nuclear Fuel",null,"F30",null,{"$f":"SUM(UAcct120)","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!F$139,FALSE)*$H1224","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!G$139,FALSE)*$H1224","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!H$139,FALSE)*$H1224","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!I$139,FALSE)*$H1224","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!J$139,FALSE)*$H1224","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!K$139,FALSE)*$H1224","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!L$139,FALSE)*$H1224","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!M$139,FALSE)*$H1224","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!N$139,FALSE)*$H1224","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!O$139,FALSE)*$H1224","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!P$139,FALSE)*$H1224","v":0},{"$f":"ROUND(SUM(I1224:S1224)-H1224,0)","v":0}]
[{"$f":"ROW()","v":1225}]
[{"$f":"ROW()","v":1226},null,"124","Weatherization",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F11\"))","v":"F11"},null,{"$f":"SUM(UAcct124)+SUM(UAcct182)+SUM(UAcct186)","v":0},{"$f":"VLOOKUP($F1226,FactSum,'COS Factor Table'!F$139,FALSE)*$H1226","v":0},{"$f":"VLOOKUP($F1226,FactSum,'COS Factor Table'!G$139,FALSE)*$H1226","v":0},{"$f":"VLOOKUP($F1226,FactSum,'COS Factor Table'!H$139,FALSE)*$H1226","v":0},{"$f":"VLOOKUP($F1226,FactSum,'COS Factor Table'!I$139,FALSE)*$H1226","v":0},{"$f":"VLOOKUP($F1226,FactSum,'COS Factor Table'!J$139,FALSE)*$H1226","v":0},{"$f":"VLOOKUP($F1226,FactSum,'COS Factor Table'!K$139,FALSE)*$H1226","v":0},{"$f":"VLOOKUP($F1226,FactSum,'COS Factor Table'!L$139,FALSE)*$H1226","v":0},{"$f":"VLOOKUP($F1226,FactSum,'COS Factor Table'!M$139,FALSE)*$H1226","v":0},{"$f":"VLOOKUP($F1226,FactSum,'COS Factor Table'!N$139,FALSE)*$H1226","v":0},{"$f":"VLOOKUP($F1226,FactSum,'COS Factor Table'!O$139,FALSE)*$H1226","v":0},{"$f":"VLOOKUP($F1226,FactSum,'COS Factor Table'!P$139,FALSE)*$H1226","v":0},{"$f":"ROUND(SUM(I1226:S1226)-H1226,0)","v":0}]
[{"$f":"ROW()","v":1227}]
[{"$f":"ROW()","v":1228},null,"151","Fuel Stock",null,"F30",null,{"$f":"SUM(UAcct151)-H1229","v":0},{"$f":"VLOOKUP($F1228,FactSum,'COS Factor Table'!F$139,FALSE)*$H1228","v":0},{"$f":"VLOOKUP($F1228,FactSum,'COS Factor Table'!G$139,FALSE)*$H1228","v":0},{"$f":"VLOOKUP($F1228,FactSum,'COS Factor Table'!H$139,FALSE)*$H1228","v":0},{"$f":"VLOOKUP($F1228,FactSum,'COS Factor Table'!I$139,FALSE)*$H1228","v":0},{"$f":"VLOOKUP($F1228,FactSum,'COS Factor Table'!J$139,FALSE)*$H1228","v":0},{"$f":"VLOOKUP($F1228,FactSum,'COS Factor Table'!K$139,FALSE)*$H1228","v":0},{"$f":"VLOOKUP($F1228,FactSum,'COS Factor Table'!L$139,FALSE)*$H1228","v":0},{"$f":"VLOOKUP($F1228,FactSum,'COS Factor Table'!M$139,FALSE)*$H1228","v":0},{"$f":"VLOOKUP($F1228,FactSum,'COS Factor Table'!N$139,FALSE)*$H1228","v":0},{"$f":"VLOOKUP($F1228,FactSum,'COS Factor Table'!O$139,FALSE)*$H1228","v":0},{"$f":"VLOOKUP($F1228,FactSum,'COS Factor Table'!P$139,FALSE)*$H1228","v":0},{"$f":"ROUND(SUM(I1228:S1228)-H1228,0)","v":0}]
[{"$f":"ROW()","v":1229},null,null,null,"Cholla","F30",null,{"$f":"SUM(uacct151ssech)","v":0},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!F$139,FALSE)*$H1229","v":0},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!G$139,FALSE)*$H1229","v":0},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!H$139,FALSE)*$H1229","v":0},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!I$139,FALSE)*$H1229","v":0},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!J$139,FALSE)*$H1229","v":0},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!K$139,FALSE)*$H1229","v":0},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!L$139,FALSE)*$H1229","v":0},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!M$139,FALSE)*$H1229","v":0},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!N$139,FALSE)*$H1229","v":0},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!O$139,FALSE)*$H1229","v":0},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!P$139,FALSE)*$H1229","v":0},{"$f":"ROUND(SUM(I1229:S1229)-H1229,0)","v":0}]
[{"$f":"ROW()","v":1230},null,null,null,"Total Fuel Stock",null,null,{"$f":"SUM(H1228:H1229)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1230:S1230)-H1230,0)","v":0}]
[{"$f":"ROW()","v":1231}]
[{"$f":"ROW()","v":1232},null,152,"Fuel Stock - Undistributed",null,"F30",null,0,{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!F$139,FALSE)*$H1232","v":0},{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!G$139,FALSE)*$H1232","v":0},{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!H$139,FALSE)*$H1232","v":0},{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!I$139,FALSE)*$H1232","v":0},{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!J$139,FALSE)*$H1232","v":0},{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!K$139,FALSE)*$H1232","v":0},{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!L$139,FALSE)*$H1232","v":0},{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!M$139,FALSE)*$H1232","v":0},{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!N$139,FALSE)*$H1232","v":0},{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!O$139,FALSE)*$H1232","v":0},{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!P$139,FALSE)*$H1232","v":0},{"$f":"ROUND(SUM(I1232:S1232)-H1232,0)","v":0}]
[{"$f":"ROW()","v":1233}]
[{"$f":"ROW()","v":1234},null,"25316","DG&T Working Capital Deposit",null,"F30",null,{"$f":"SUM(UAcct25316)","v":0},{"$f":"VLOOKUP($F1234,FactSum,'COS Factor Table'!F$139,FALSE)*$H1234","v":0},{"$f":"VLOOKUP($F1234,FactSum,'COS Factor Table'!G$139,FALSE)*$H1234","v":0},{"$f":"VLOOKUP($F1234,FactSum,'COS Factor Table'!H$139,FALSE)*$H1234","v":0},{"$f":"VLOOKUP($F1234,FactSum,'COS Factor Table'!I$139,FALSE)*$H1234","v":0},{"$f":"VLOOKUP($F1234,FactSum,'COS Factor Table'!J$139,FALSE)*$H1234","v":0},{"$f":"VLOOKUP($F1234,FactSum,'COS Factor Table'!K$139,FALSE)*$H1234","v":0},{"$f":"VLOOKUP($F1234,FactSum,'COS Factor Table'!L$139,FALSE)*$H1234","v":0},{"$f":"VLOOKUP($F1234,FactSum,'COS Factor Table'!M$139,FALSE)*$H1234","v":0},{"$f":"VLOOKUP($F1234,FactSum,'COS Factor Table'!N$139,FALSE)*$H1234","v":0},{"$f":"VLOOKUP($F1234,FactSum,'COS Factor Table'!O$139,FALSE)*$H1234","v":0},{"$f":"VLOOKUP($F1234,FactSum,'COS Factor Table'!P$139,FALSE)*$H1234","v":0},{"$f":"ROUND(SUM(I1234:S1234)-H1234,0)","v":0}]
[{"$f":"ROW()","v":1235}]
[{"$f":"ROW()","v":1236},null,"25317","DG&T Working Capital Deposit",null,"F30",null,{"$f":"SUM(UAcct25317)","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!F$139,FALSE)*$H1236","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!G$139,FALSE)*$H1236","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!H$139,FALSE)*$H1236","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!I$139,FALSE)*$H1236","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!J$139,FALSE)*$H1236","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!K$139,FALSE)*$H1236","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!L$139,FALSE)*$H1236","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!M$139,FALSE)*$H1236","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!N$139,FALSE)*$H1236","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!O$139,FALSE)*$H1236","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!P$139,FALSE)*$H1236","v":0},{"$f":"ROUND(SUM(I1236:S1236)-H1236,0)","v":0}]
[{"$f":"ROW()","v":1237}]
[{"$f":"ROW()","v":1238},null,"25319","Provo Working Capital Deposit",null,"F30",null,{"$f":"SUM(UAcct25319)","v":0},{"$f":"VLOOKUP($F1238,FactSum,'COS Factor Table'!F$139,FALSE)*$H1238","v":0},{"$f":"VLOOKUP($F1238,FactSum,'COS Factor Table'!G$139,FALSE)*$H1238","v":0},{"$f":"VLOOKUP($F1238,FactSum,'COS Factor Table'!H$139,FALSE)*$H1238","v":0},{"$f":"VLOOKUP($F1238,FactSum,'COS Factor Table'!I$139,FALSE)*$H1238","v":0},{"$f":"VLOOKUP($F1238,FactSum,'COS Factor Table'!J$139,FALSE)*$H1238","v":0},{"$f":"VLOOKUP($F1238,FactSum,'COS Factor Table'!K$139,FALSE)*$H1238","v":0},{"$f":"VLOOKUP($F1238,FactSum,'COS Factor Table'!L$139,FALSE)*$H1238","v":0},{"$f":"VLOOKUP($F1238,FactSum,'COS Factor Table'!M$139,FALSE)*$H1238","v":0},{"$f":"VLOOKUP($F1238,FactSum,'COS Factor Table'!N$139,FALSE)*$H1238","v":0},{"$f":"VLOOKUP($F1238,FactSum,'COS Factor Table'!O$139,FALSE)*$H1238","v":0},{"$f":"VLOOKUP($F1238,FactSum,'COS Factor Table'!P$139,FALSE)*$H1238","v":0},{"$f":"ROUND(SUM(I1238:S1238)-H1238,0)","v":0}]
[{"$f":"ROW()","v":1239}]
[{"$f":"ROW()","v":1240},null,"154","Materials and Supplies",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct154)-H1241","v":328746.55974456761},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!F$139,FALSE)*$H1240","v":190152.12936563132},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!G$139,FALSE)*$H1240","v":76559.817591092695},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!H$139,FALSE)*$H1240","v":21832.331623840735},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!I$139,FALSE)*$H1240","v":4917.0377593718877},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!J$139,FALSE)*$H1240","v":412.32259008348325},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!K$139,FALSE)*$H1240","v":4469.8410730590704},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!L$139,FALSE)*$H1240","v":155.99032629761996},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!M$139,FALSE)*$H1240","v":107.40161899357241},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!N$139,FALSE)*$H1240","v":30081.274074861474},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!O$139,FALSE)*$H1240","v":29.206860667888531},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!P$139,FALSE)*$H1240","v":29.206860667888531},{"$f":"ROUND(SUM(I1240:S1240)-H1240,0)","v":0}]
[{"$f":"ROW()","v":1241},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct154ssgch)","v":0},{"$f":"VLOOKUP($F1241,FactSum,'COS Factor Table'!F$139,FALSE)*$H1241","v":0},{"$f":"VLOOKUP($F1241,FactSum,'COS Factor Table'!G$139,FALSE)*$H1241","v":0},{"$f":"VLOOKUP($F1241,FactSum,'COS Factor Table'!H$139,FALSE)*$H1241","v":0},{"$f":"VLOOKUP($F1241,FactSum,'COS Factor Table'!I$139,FALSE)*$H1241","v":0},{"$f":"VLOOKUP($F1241,FactSum,'COS Factor Table'!J$139,FALSE)*$H1241","v":0},{"$f":"VLOOKUP($F1241,FactSum,'COS Factor Table'!K$139,FALSE)*$H1241","v":0},{"$f":"VLOOKUP($F1241,FactSum,'COS Factor Table'!L$139,FALSE)*$H1241","v":0},{"$f":"VLOOKUP($F1241,FactSum,'COS Factor Table'!M$139,FALSE)*$H1241","v":0},{"$f":"VLOOKUP($F1241,FactSum,'COS Factor Table'!N$139,FALSE)*$H1241","v":0},{"$f":"VLOOKUP($F1241,FactSum,'COS Factor Table'!O$139,FALSE)*$H1241","v":0},{"$f":"VLOOKUP($F1241,FactSum,'COS Factor Table'!P$139,FALSE)*$H1241","v":0},{"$f":"ROUND(SUM(I1241:S1241)-H1241,0)","v":0}]
[{"$f":"ROW()","v":1242},null,null,null,"Total Materials and Supplies",null,null,{"$f":"SUM(H1240:H1241)","v":328746.55974456761},190152.12936563132,76559.817591092695,21832.331623840735,4917.0377593718877,412.32259008348325,4469.8410730590704,155.99032629761996,107.40161899357241,30081.274074861474,29.206860667888531,29.206860667888531,{"$f":"ROUND(SUM(I1242:S1242)-H1242,0)","v":0}]
[{"$f":"ROW()","v":1243}]
[{"$f":"ROW()","v":1244},null,"163","Stores Expense Undistributed",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct163)","v":0},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!F$139,FALSE)*$H1244","v":0},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!G$139,FALSE)*$H1244","v":0},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!H$139,FALSE)*$H1244","v":0},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!I$139,FALSE)*$H1244","v":0},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!J$139,FALSE)*$H1244","v":0},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!K$139,FALSE)*$H1244","v":0},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!L$139,FALSE)*$H1244","v":0},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!M$139,FALSE)*$H1244","v":0},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!N$139,FALSE)*$H1244","v":0},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!O$139,FALSE)*$H1244","v":0},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!P$139,FALSE)*$H1244","v":0},{"$f":"ROUND(SUM(I1244:S1244)-H1244,0)","v":0}]
[{"$f":"ROW()","v":1245}]
[{"$f":"ROW()","v":1246},null,"25318","Provo Working Capital Deposit",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct25318)","v":-442.68896860923121},{"$f":"VLOOKUP($F1246,FactSum,'COS Factor Table'!F$139,FALSE)*$H1246","v":-256.05819295303348},{"$f":"VLOOKUP($F1246,FactSum,'COS Factor Table'!G$139,FALSE)*$H1246","v":-103.09518284433318},{"$f":"VLOOKUP($F1246,FactSum,'COS Factor Table'!H$139,FALSE)*$H1246","v":-29.399341475701835},{"$f":"VLOOKUP($F1246,FactSum,'COS Factor Table'!I$139,FALSE)*$H1246","v":-6.6212658651098035},{"$f":"VLOOKUP($F1246,FactSum,'COS Factor Table'!J$139,FALSE)*$H1246","v":-0.55523215902295164},{"$f":"VLOOKUP($F1246,FactSum,'COS Factor Table'!K$139,FALSE)*$H1246","v":-6.0190723699653779},{"$f":"VLOOKUP($F1246,FactSum,'COS Factor Table'!L$139,FALSE)*$H1246","v":-0.21005602831362227},{"$f":"VLOOKUP($F1246,FactSum,'COS Factor Table'!M$139,FALSE)*$H1246","v":-0.14462664484205864},{"$f":"VLOOKUP($F1246,FactSum,'COS Factor Table'!N$139,FALSE)*$H1246","v":-40.507338555873915},{"$f":"VLOOKUP($F1246,FactSum,'COS Factor Table'!O$139,FALSE)*$H1246","v":-3.9329856517516762E-2},{"$f":"VLOOKUP($F1246,FactSum,'COS Factor Table'!P$139,FALSE)*$H1246","v":-3.9329856517516762E-2},{"$f":"ROUND(SUM(I1246:S1246)-H1246,0)","v":0}]
[{"$f":"ROW()","v":1247}]
[{"$f":"ROW()","v":1248},null,"165","Prepayments",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct165)-H1249","v":67223.121503037226},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!F$139,FALSE)*$H1248","v":38882.900269250087},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!G$139,FALSE)*$H1248","v":15655.190199329336},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!H$139,FALSE)*$H1248","v":4464.3432393159819},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!I$139,FALSE)*$H1248","v":1005.4512113833317},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!J$139,FALSE)*$H1248","v":84.313008760198983},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!K$139,FALSE)*$H1248","v":914.00703869565416},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!L$139,FALSE)*$H1248","v":31.89738826818737},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!M$139,FALSE)*$H1248","v":21.961817908718466},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!N$139,FALSE)*$H1248","v":6151.1127102646187},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!O$139,FALSE)*$H1248","v":5.97230993055949},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!P$139,FALSE)*$H1248","v":5.97230993055949},{"$f":"ROUND(SUM(I1248:S1248)-H1248,0)","v":0}]
[{"$f":"ROW()","v":1249},null,null,null,"System Energy","F30",null,{"$f":"SUM(UAcct165Se)","v":0},{"$f":"VLOOKUP($F1249,FactSum,'COS Factor Table'!F$139,FALSE)*$H1249","v":0},{"$f":"VLOOKUP($F1249,FactSum,'COS Factor Table'!G$139,FALSE)*$H1249","v":0},{"$f":"VLOOKUP($F1249,FactSum,'COS Factor Table'!H$139,FALSE)*$H1249","v":0},{"$f":"VLOOKUP($F1249,FactSum,'COS Factor Table'!I$139,FALSE)*$H1249","v":0},{"$f":"VLOOKUP($F1249,FactSum,'COS Factor Table'!J$139,FALSE)*$H1249","v":0},{"$f":"VLOOKUP($F1249,FactSum,'COS Factor Table'!K$139,FALSE)*$H1249","v":0},{"$f":"VLOOKUP($F1249,FactSum,'COS Factor Table'!L$139,FALSE)*$H1249","v":0},{"$f":"VLOOKUP($F1249,FactSum,'COS Factor Table'!M$139,FALSE)*$H1249","v":0},{"$f":"VLOOKUP($F1249,FactSum,'COS Factor Table'!N$139,FALSE)*$H1249","v":0},{"$f":"VLOOKUP($F1249,FactSum,'COS Factor Table'!O$139,FALSE)*$H1249","v":0},{"$f":"VLOOKUP($F1249,FactSum,'COS Factor Table'!P$139,FALSE)*$H1249","v":0},{"$f":"ROUND(SUM(I1249:S1249)-H1249,0)","v":0}]
[{"$f":"ROW()","v":1250},null,null,null,"Total Prepayments",null,null,{"$f":"SUM(H1248:H1249)","v":67223.121503037226},38882.900269250087,15655.190199329336,4464.3432393159819,1005.4512113833317,84.313008760198983,914.00703869565416,31.89738826818737,21.961817908718466,6151.1127102646187,5.97230993055949,5.97230993055949,{"$f":"ROUND(SUM(I1250:S1250)-H1250,0)","v":0}]
[{"$f":"ROW()","v":1251}]
[{"$f":"ROW()","v":1252},null,"182","Misc Regulatory Assets",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct182M)-H1253","v":36632.97412893868},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!F$139,FALSE)*$H1252","v":21189.082681279317},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!G$139,FALSE)*$H1252","v":8531.2339673148708},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!H$139,FALSE)*$H1252","v":2432.826187358402},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!I$139,FALSE)*$H1252","v":547.91666008623986},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!J$139,FALSE)*$H1252","v":45.946040582269021},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!K$139,FALSE)*$H1252","v":498.08451993251992},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!L$139,FALSE)*$H1252","v":17.382355550930878},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!M$139,FALSE)*$H1252","v":11.96800578857672},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!N$139,FALSE)*$H1252","v":3352.0245377050633},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!O$139,FALSE)*$H1252","v":3.2545866702471478},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!P$139,FALSE)*$H1252","v":3.2545866702471478},{"$f":"ROUND(SUM(I1252:S1252)-H1252,0)","v":0}]
[{"$f":"ROW()","v":1253},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct182MSSGCT)","v":0},{"$f":"VLOOKUP($F1253,FactSum,'COS Factor Table'!F$139,FALSE)*$H1253","v":0},{"$f":"VLOOKUP($F1253,FactSum,'COS Factor Table'!G$139,FALSE)*$H1253","v":0},{"$f":"VLOOKUP($F1253,FactSum,'COS Factor Table'!H$139,FALSE)*$H1253","v":0},{"$f":"VLOOKUP($F1253,FactSum,'COS Factor Table'!I$139,FALSE)*$H1253","v":0},{"$f":"VLOOKUP($F1253,FactSum,'COS Factor Table'!J$139,FALSE)*$H1253","v":0},{"$f":"VLOOKUP($F1253,FactSum,'COS Factor Table'!K$139,FALSE)*$H1253","v":0},{"$f":"VLOOKUP($F1253,FactSum,'COS Factor Table'!L$139,FALSE)*$H1253","v":0},{"$f":"VLOOKUP($F1253,FactSum,'COS Factor Table'!M$139,FALSE)*$H1253","v":0},{"$f":"VLOOKUP($F1253,FactSum,'COS Factor Table'!N$139,FALSE)*$H1253","v":0},{"$f":"VLOOKUP($F1253,FactSum,'COS Factor Table'!O$139,FALSE)*$H1253","v":0},{"$f":"VLOOKUP($F1253,FactSum,'COS Factor Table'!P$139,FALSE)*$H1253","v":0},{"$f":"ROUND(SUM(I1253:S1253)-H1253,0)","v":0}]
[{"$f":"ROW()","v":1254},null,null,null,"Total Misc Regulatory Assets",null,null,{"$f":"SUM(H1252:H1253)","v":36632.97412893868},{"$f":"SUM(I1252:I1253)","v":21189.082681279317},8531.2339673148708,2432.826187358402,547.91666008623986,45.946040582269021,498.08451993251992,17.382355550930878,11.96800578857672,3352.0245377050633,3.2545866702471478,3.2545866702471478,{"$f":"ROUND(SUM(I1254:S1254)-H1254,0)","v":0}]
[{"$f":"ROW()","v":1255}]
[{"$f":"ROW()","v":1256},null,"186","Misc Deferred Debits",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct186M)-H1257","v":578.16485948733828},{"$f":"VLOOKUP($F1256,FactSum,'COS Factor Table'!F$139,FALSE)*$H1256","v":334.41955785429354},{"$f":"VLOOKUP($F1256,FactSum,'COS Factor Table'!G$139,FALSE)*$H1256","v":134.64535176983492},{"$f":"VLOOKUP($F1256,FactSum,'COS Factor Table'!H$139,FALSE)*$H1256","v":38.396407723282451},{"$f":"VLOOKUP($F1256,FactSum,'COS Factor Table'!I$139,FALSE)*$H1256","v":8.6475686542546732},{"$f":"VLOOKUP($F1256,FactSum,'COS Factor Table'!J$139,FALSE)*$H1256","v":0.72514958801180818},{"$f":"VLOOKUP($F1256,FactSum,'COS Factor Table'!K$139,FALSE)*$H1256","v":7.8610861751493522},{"$f":"VLOOKUP($F1256,FactSum,'COS Factor Table'!L$139,FALSE)*$H1256","v":0.27433937302742467},{"$f":"VLOOKUP($F1256,FactSum,'COS Factor Table'!M$139,FALSE)*$H1256","v":0.18888666698863468},{"$f":"VLOOKUP($F1256,FactSum,'COS Factor Table'!N$139,FALSE)*$H1256","v":52.903779775538133},{"$f":"VLOOKUP($F1256,FactSum,'COS Factor Table'!O$139,FALSE)*$H1256","v":5.1365953478681475E-2},{"$f":"VLOOKUP($F1256,FactSum,'COS Factor Table'!P$139,FALSE)*$H1256","v":5.1365953478681475E-2},{"$f":"ROUND(SUM(I1256:S1256)-H1256,0)","v":0}]
[{"$f":"ROW()","v":1257},null,null,null,"System Energy","F30",null,{"$f":"SUM(UAcct186Mse)","v":0},{"$f":"VLOOKUP($F1257,FactSum,'COS Factor Table'!F$139,FALSE)*$H1257","v":0},{"$f":"VLOOKUP($F1257,FactSum,'COS Factor Table'!G$139,FALSE)*$H1257","v":0},{"$f":"VLOOKUP($F1257,FactSum,'COS Factor Table'!H$139,FALSE)*$H1257","v":0},{"$f":"VLOOKUP($F1257,FactSum,'COS Factor Table'!I$139,FALSE)*$H1257","v":0},{"$f":"VLOOKUP($F1257,FactSum,'COS Factor Table'!J$139,FALSE)*$H1257","v":0},{"$f":"VLOOKUP($F1257,FactSum,'COS Factor Table'!K$139,FALSE)*$H1257","v":0},{"$f":"VLOOKUP($F1257,FactSum,'COS Factor Table'!L$139,FALSE)*$H1257","v":0},{"$f":"VLOOKUP($F1257,FactSum,'COS Factor Table'!M$139,FALSE)*$H1257","v":0},{"$f":"VLOOKUP($F1257,FactSum,'COS Factor Table'!N$139,FALSE)*$H1257","v":0},{"$f":"VLOOKUP($F1257,FactSum,'COS Factor Table'!O$139,FALSE)*$H1257","v":0},{"$f":"VLOOKUP($F1257,FactSum,'COS Factor Table'!P$139,FALSE)*$H1257","v":0},{"$f":"ROUND(SUM(I1257:S1257)-H1257,0)","v":0}]
[{"$f":"ROW()","v":1258}]
[{"$f":"ROW()","v":1259},null,"CWC","Cash Working Capital",null,{"$f":"IF(Function=\"gen\",\"F137G\",IF(Function=\"TRN\",\"F137T\",IF(Function=\"DIS\",\"F137D\",IF(Function=\"RETAIL\",\"F137R\",IF(Function=\"MISC\",\"F137M\",\"ERR\")))))","v":"F137D"},null,{"$f":"SUM(I1259:S1259)","v":62023.789640030613},{"$f":"(I17+I20+I21+I22)*(NetLagDays/365)","v":46642.010210093104},2011.6036154647752,-1865.4240330819975,260.10136725579747,4662.8987450256755,377.43176318969836,195.52053760970668,88.425671448772519,8971.8863220019084,324.19167275172981,355.14376827140842,{"$f":"ROUND(SUM(I1259:S1259)-H1259,0)","v":0}]
[{"$f":"ROW()","v":1260}]
[{"$f":"ROW()","v":1261},null,"OWC","Other Working Capital",null,{"$f":"IF(Function=\"gen\",\"F137G\",IF(Function=\"TRN\",\"F137T\",IF(Function=\"DIS\",\"F137D\",IF(Function=\"RETAIL\",\"F137R\",IF(Function=\"MISC\",\"F137M\",\"ERR\")))))","v":"F137D"},null,{"$f":"SUM(UAcctowc)-H1262","v":84978.377783345175},{"$f":"VLOOKUP($F1261,FactSum,'COS Factor Table'!F$139,FALSE)*$H1261","v":47312.818562964283},{"$f":"VLOOKUP($F1261,FactSum,'COS Factor Table'!G$139,FALSE)*$H1261","v":19665.849474726281},{"$f":"VLOOKUP($F1261,FactSum,'COS Factor Table'!H$139,FALSE)*$H1261","v":5769.6326961704981},{"$f":"VLOOKUP($F1261,FactSum,'COS Factor Table'!I$139,FALSE)*$H1261","v":2331.4749675506773},{"$f":"VLOOKUP($F1261,FactSum,'COS Factor Table'!J$139,FALSE)*$H1261","v":688.42823131464081},{"$f":"VLOOKUP($F1261,FactSum,'COS Factor Table'!K$139,FALSE)*$H1261","v":1101.1553338640924},{"$f":"VLOOKUP($F1261,FactSum,'COS Factor Table'!L$139,FALSE)*$H1261","v":47.195313064718569},{"$f":"VLOOKUP($F1261,FactSum,'COS Factor Table'!M$139,FALSE)*$H1261","v":22.506531185524597},{"$f":"VLOOKUP($F1261,FactSum,'COS Factor Table'!N$139,FALSE)*$H1261","v":7879.0812016998125},{"$f":"VLOOKUP($F1261,FactSum,'COS Factor Table'!O$139,FALSE)*$H1261","v":71.57013778334499},{"$f":"VLOOKUP($F1261,FactSum,'COS Factor Table'!P$139,FALSE)*$H1261","v":88.665333021285392},{"$f":"ROUND(SUM(I1261:S1261)-H1261,0)","v":0}]
[{"$f":"ROW()","v":1262},null,null,null,"Cholla","F30",null,{"$f":"SUM(uacctowcssech)","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!F$139,FALSE)*$H1262","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!G$139,FALSE)*$H1262","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!H$139,FALSE)*$H1262","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!I$139,FALSE)*$H1262","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!J$139,FALSE)*$H1262","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!K$139,FALSE)*$H1262","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!L$139,FALSE)*$H1262","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!M$139,FALSE)*$H1262","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!N$139,FALSE)*$H1262","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!O$139,FALSE)*$H1262","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!P$139,FALSE)*$H1262","v":0},{"$f":"ROUND(SUM(I1262:S1262)-H1262,0)","v":0}]
[{"$f":"ROW()","v":1263},null,null,null,"Total Other Working Capital",null,null,{"$f":"SUM(H1261:H1262)","v":84978.377783345175},47312.818562964283,19665.849474726281,5769.6326961704981,2331.4749675506773,688.42823131464081,1101.1553338640924,47.195313064718569,22.506531185524597,7879.0812016998125,71.57013778334499,88.665333021285392,{"$f":"ROUND(SUM(I1263:S1263)-H1263,0)","v":0}]
[{"$f":"ROW()","v":1264}]
[{"$f":"ROW()","v":1265},null,"18222","Nuclear Plant",null,"F10",null,{"$f":"SUM(UAcct18222)","v":0},{"$f":"VLOOKUP($F1265,FactSum,'COS Factor Table'!F$139,FALSE)*$H1265","v":0},{"$f":"VLOOKUP($F1265,FactSum,'COS Factor Table'!G$139,FALSE)*$H1265","v":0},{"$f":"VLOOKUP($F1265,FactSum,'COS Factor Table'!H$139,FALSE)*$H1265","v":0},{"$f":"VLOOKUP($F1265,FactSum,'COS Factor Table'!I$139,FALSE)*$H1265","v":0},{"$f":"VLOOKUP($F1265,FactSum,'COS Factor Table'!J$139,FALSE)*$H1265","v":0},{"$f":"VLOOKUP($F1265,FactSum,'COS Factor Table'!K$139,FALSE)*$H1265","v":0},{"$f":"VLOOKUP($F1265,FactSum,'COS Factor Table'!L$139,FALSE)*$H1265","v":0},{"$f":"VLOOKUP($F1265,FactSum,'COS Factor Table'!M$139,FALSE)*$H1265","v":0},{"$f":"VLOOKUP($F1265,FactSum,'COS Factor Table'!N$139,FALSE)*$H1265","v":0},{"$f":"VLOOKUP($F1265,FactSum,'COS Factor Table'!O$139,FALSE)*$H1265","v":0},{"$f":"VLOOKUP($F1265,FactSum,'COS Factor Table'!P$139,FALSE)*$H1265","v":0},{"$f":"ROUND(SUM(I1265:S1265)-H1265,0)","v":0}]
[{"$f":"ROW()","v":1266}]
[{"$f":"ROW()","v":1267},null,"1869","Misc Deferred Debits-Trojan",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct1869)","v":0},{"$f":"VLOOKUP($F1267,FactSum,'COS Factor Table'!F$139,FALSE)*$H1267","v":0},{"$f":"VLOOKUP($F1267,FactSum,'COS Factor Table'!G$139,FALSE)*$H1267","v":0},{"$f":"VLOOKUP($F1267,FactSum,'COS Factor Table'!H$139,FALSE)*$H1267","v":0},{"$f":"VLOOKUP($F1267,FactSum,'COS Factor Table'!I$139,FALSE)*$H1267","v":0},{"$f":"VLOOKUP($F1267,FactSum,'COS Factor Table'!J$139,FALSE)*$H1267","v":0},{"$f":"VLOOKUP($F1267,FactSum,'COS Factor Table'!K$139,FALSE)*$H1267","v":0},{"$f":"VLOOKUP($F1267,FactSum,'COS Factor Table'!L$139,FALSE)*$H1267","v":0},{"$f":"VLOOKUP($F1267,FactSum,'COS Factor Table'!M$139,FALSE)*$H1267","v":0},{"$f":"VLOOKUP($F1267,FactSum,'COS Factor Table'!N$139,FALSE)*$H1267","v":0},{"$f":"VLOOKUP($F1267,FactSum,'COS Factor Table'!O$139,FALSE)*$H1267","v":0},{"$f":"VLOOKUP($F1267,FactSum,'COS Factor Table'!P$139,FALSE)*$H1267","v":0},{"$f":"ROUND(SUM(I1267:S1267)-H1267,0)","v":0}]
[{"$f":"ROW()","v":1268}]
[{"$f":"ROW()","v":1269},null,"141","Impact Housing - Notes Receivable",null,"F30",null,{"$f":"SUM(UAcct141)","v":0},{"$f":"VLOOKUP($F1269,FactSum,'COS Factor Table'!F$139,FALSE)*$H1269","v":0},{"$f":"VLOOKUP($F1269,FactSum,'COS Factor Table'!G$139,FALSE)*$H1269","v":0},{"$f":"VLOOKUP($F1269,FactSum,'COS Factor Table'!H$139,FALSE)*$H1269","v":0},{"$f":"VLOOKUP($F1269,FactSum,'COS Factor Table'!I$139,FALSE)*$H1269","v":0},{"$f":"VLOOKUP($F1269,FactSum,'COS Factor Table'!J$139,FALSE)*$H1269","v":0},{"$f":"VLOOKUP($F1269,FactSum,'COS Factor Table'!K$139,FALSE)*$H1269","v":0},{"$f":"VLOOKUP($F1269,FactSum,'COS Factor Table'!L$139,FALSE)*$H1269","v":0},{"$f":"VLOOKUP($F1269,FactSum,'COS Factor Table'!M$139,FALSE)*$H1269","v":0},{"$f":"VLOOKUP($F1269,FactSum,'COS Factor Table'!N$139,FALSE)*$H1269","v":0},{"$f":"VLOOKUP($F1269,FactSum,'COS Factor Table'!O$139,FALSE)*$H1269","v":0},{"$f":"VLOOKUP($F1269,FactSum,'COS Factor Table'!P$139,FALSE)*$H1269","v":0},{"$f":"ROUND(SUM(I1269:S1269)-H1269,0)","v":0}]
[{"$f":"ROW()","v":1270},null,"TOTAL RATE BASE ADDITIONS",null,null,null,null,{"$f":"H1220+H1222+H1224+H1226+H1230+H1232+H1234+H1236+H1238+H1242+H1244+H1246+H1250+H1254+H1256+H1259+H1263+H1265+H1267+H1269+H1257","v":706406.67348400771},406302.3207486379,161281.67123391671,44622.918416375425,9157.3944911050821,5894.0785331952557,9565.3357283547666,475.75285946692787,273.01771320326912,67917.721261193321,434.20760390073116,482.25489465835017,{"$f":"ROUND(SUM(I1270:S1270)-H1270,0)","v":0}]
[{"$f":"ROW()","v":1271}]
[{"$f":"ROW()","v":1272},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"}]
[{"$f":"ROW()","v":1273}]
[{"$f":"ROW()","v":1274},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":1275},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[{"$f":"ROW()","v":1276},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[{"$f":"ROW()","v":1277},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"}]
[{"$f":"ROW()","v":1278}]
[{"$f":"ROW()","v":1279},null,"235","Customer Service Deposits",null,"F51",null,{"$f":"SUM(UAcct235)","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!F$139,FALSE)*$H1279","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!G$139,FALSE)*$H1279","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!H$139,FALSE)*$H1279","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!I$139,FALSE)*$H1279","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!J$139,FALSE)*$H1279","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!K$139,FALSE)*$H1279","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!L$139,FALSE)*$H1279","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!M$139,FALSE)*$H1279","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!N$139,FALSE)*$H1279","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!O$139,FALSE)*$H1279","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!P$139,FALSE)*$H1279","v":0},{"$f":"ROUND(SUM(I1279:S1279)-H1279,0)","v":0}]
[{"$f":"ROW()","v":1280}]
[{"$f":"ROW()","v":1281},null,"2281","Accum Prov for Property Insurance",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UACCT2281)","v":0},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!F$139,FALSE)*$H1281","v":0},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!G$139,FALSE)*$H1281","v":0},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!H$139,FALSE)*$H1281","v":0},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!I$139,FALSE)*$H1281","v":0},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!J$139,FALSE)*$H1281","v":0},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!K$139,FALSE)*$H1281","v":0},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!L$139,FALSE)*$H1281","v":0},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!M$139,FALSE)*$H1281","v":0},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!N$139,FALSE)*$H1281","v":0},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!O$139,FALSE)*$H1281","v":0},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!P$139,FALSE)*$H1281","v":0},{"$f":"ROUND(SUM(I1281:S1281)-H1281,0)","v":0}]
[{"$f":"ROW()","v":1282}]
[{"$f":"ROW()","v":1283},null,"2282","Accum Prov for Injuries & Damages",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct2282)","v":-118560.96771127293},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!F$139,FALSE)*$H1283","v":-68577.509944028992},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!G$139,FALSE)*$H1283","v":-27610.953764660586},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!H$139,FALSE)*$H1283","v":-7873.7321744969458},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!I$139,FALSE)*$H1283","v":-1773.3075457183807},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!J$139,FALSE)*$H1283","v":-148.702287036858},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!K$139,FALSE)*$H1283","v":-1612.0280727781369},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!L$139,FALSE)*$H1283","v":-56.257209364602815},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!M$139,FALSE)*$H1283","v":-38.733910680401557},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!N$139,FALSE)*$H1283","v":-10848.676156716912},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!O$139,FALSE)*$H1283","v":-10.53332289555739},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!P$139,FALSE)*$H1283","v":-10.53332289555739},{"$f":"ROUND(SUM(I1283:S1283)-H1283,0)","v":0}]
[{"$f":"ROW()","v":1284}]
[{"$f":"ROW()","v":1285},null," 2283","Accum Prov for Pension & Benefits",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct2283)","v":-11807.474455309964},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!F$139,FALSE)*$H1285","v":-6829.6270897921959},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!G$139,FALSE)*$H1285","v":-2749.7720165114374},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!H$139,FALSE)*$H1285","v":-784.1441691394466},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!I$139,FALSE)*$H1285","v":-176.60351422289671},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!J$139,FALSE)*$H1285","v":-14.809245315116701},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!K$139,FALSE)*$H1285","v":-160.54170827049205},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!L$139,FALSE)*$H1285","v":-5.6026496352257249},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!M$139,FALSE)*$H1285","v":-3.8575061400212731},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!N$139,FALSE)*$H1285","v":-1080.4185312177217},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!O$139,FALSE)*$H1285","v":-1.0490125327055679},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!P$139,FALSE)*$H1285","v":-1.0490125327055679},{"$f":"ROUND(SUM(I1285:S1285)-H1285,0)","v":0}]
[{"$f":"ROW()","v":1286}]
[{"$f":"ROW()","v":1287},null," 22844","Accum Hydro Relicensing Obligation",null,"F10",null,{"$f":"SUM(UAcct2283S)","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!F$139,FALSE)*$H1287","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!G$139,FALSE)*$H1287","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!H$139,FALSE)*$H1287","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!I$139,FALSE)*$H1287","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!J$139,FALSE)*$H1287","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!K$139,FALSE)*$H1287","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!L$139,FALSE)*$H1287","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!M$139,FALSE)*$H1287","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!N$139,FALSE)*$H1287","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!O$139,FALSE)*$H1287","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!P$139,FALSE)*$H1287","v":0},{"$f":"ROUND(SUM(I1287:S1287)-H1287,0)","v":0}]
[{"$f":"ROW()","v":1288}]
[{"$f":"ROW()","v":1289},null,254,"Reg Liabilities - Insurance Provision",null,"F30",null,{"$f":"SUM(UAcct254)-H1290","v":0},{"$f":"VLOOKUP($F1289,FactSum,'COS Factor Table'!F$139,FALSE)*$H1289","v":0},{"$f":"VLOOKUP($F1289,FactSum,'COS Factor Table'!G$139,FALSE)*$H1289","v":0},{"$f":"VLOOKUP($F1289,FactSum,'COS Factor Table'!H$139,FALSE)*$H1289","v":0},{"$f":"VLOOKUP($F1289,FactSum,'COS Factor Table'!I$139,FALSE)*$H1289","v":0},{"$f":"VLOOKUP($F1289,FactSum,'COS Factor Table'!J$139,FALSE)*$H1289","v":0},{"$f":"VLOOKUP($F1289,FactSum,'COS Factor Table'!K$139,FALSE)*$H1289","v":0},{"$f":"VLOOKUP($F1289,FactSum,'COS Factor Table'!L$139,FALSE)*$H1289","v":0},{"$f":"VLOOKUP($F1289,FactSum,'COS Factor Table'!M$139,FALSE)*$H1289","v":0},{"$f":"VLOOKUP($F1289,FactSum,'COS Factor Table'!N$139,FALSE)*$H1289","v":0},{"$f":"VLOOKUP($F1289,FactSum,'COS Factor Table'!O$139,FALSE)*$H1289","v":0},{"$f":"VLOOKUP($F1289,FactSum,'COS Factor Table'!P$139,FALSE)*$H1289","v":0},{"$f":"ROUND(SUM(I1289:S1289)-H1289,0)","v":0}]
[{"$f":"ROW()","v":1290},null,254,null,"System Overhead",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UACCT254SO)","v":0},{"$f":"VLOOKUP($F1290,FactSum,'COS Factor Table'!F$139,FALSE)*$H1290","v":0},{"$f":"VLOOKUP($F1290,FactSum,'COS Factor Table'!G$139,FALSE)*$H1290","v":0},{"$f":"VLOOKUP($F1290,FactSum,'COS Factor Table'!H$139,FALSE)*$H1290","v":0},{"$f":"VLOOKUP($F1290,FactSum,'COS Factor Table'!I$139,FALSE)*$H1290","v":0},{"$f":"VLOOKUP($F1290,FactSum,'COS Factor Table'!J$139,FALSE)*$H1290","v":0},{"$f":"VLOOKUP($F1290,FactSum,'COS Factor Table'!K$139,FALSE)*$H1290","v":0},{"$f":"VLOOKUP($F1290,FactSum,'COS Factor Table'!L$139,FALSE)*$H1290","v":0},{"$f":"VLOOKUP($F1290,FactSum,'COS Factor Table'!M$139,FALSE)*$H1290","v":0},{"$f":"VLOOKUP($F1290,FactSum,'COS Factor Table'!N$139,FALSE)*$H1290","v":0},{"$f":"VLOOKUP($F1290,FactSum,'COS Factor Table'!O$139,FALSE)*$H1290","v":0},{"$f":"VLOOKUP($F1290,FactSum,'COS Factor Table'!P$139,FALSE)*$H1290","v":0},{"$f":"ROUND(SUM(I1290:S1290)-H1290,0)","v":0}]
[{"$f":"ROW()","v":1291}]
[{"$f":"ROW()","v":1292},null,"22842","Accum Misc Oper Prov - Trojan",null,"F10",null,{"$f":"SUM(UAcct22842)","v":0},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!F$139,FALSE)*$H1292","v":0},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!G$139,FALSE)*$H1292","v":0},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!H$139,FALSE)*$H1292","v":0},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!I$139,FALSE)*$H1292","v":0},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!J$139,FALSE)*$H1292","v":0},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!K$139,FALSE)*$H1292","v":0},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!L$139,FALSE)*$H1292","v":0},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!M$139,FALSE)*$H1292","v":0},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!N$139,FALSE)*$H1292","v":0},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!O$139,FALSE)*$H1292","v":0},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!P$139,FALSE)*$H1292","v":0},{"$f":"ROUND(SUM(I1292:S1292)-H1292,0)","v":0}]
[{"$f":"ROW()","v":1293}]
[{"$f":"ROW()","v":1294},null,"252","Customer Advances for Const",null,"F50",null,{"$f":"SUM(UAcct252)","v":-110287.96156079481},{"$f":"VLOOKUP($F1294,FactSum,'COS Factor Table'!F$139,FALSE)*$H1294","v":-43053.383465826977},{"$f":"VLOOKUP($F1294,FactSum,'COS Factor Table'!G$139,FALSE)*$H1294","v":-6088.4229871780544},{"$f":"VLOOKUP($F1294,FactSum,'COS Factor Table'!H$139,FALSE)*$H1294","v":-1950.6821057338793},{"$f":"VLOOKUP($F1294,FactSum,'COS Factor Table'!I$139,FALSE)*$H1294","v":-105.57642088922262},{"$f":"VLOOKUP($F1294,FactSum,'COS Factor Table'!J$139,FALSE)*$H1294","v":-19018.0105301904},{"$f":"VLOOKUP($F1294,FactSum,'COS Factor Table'!K$139,FALSE)*$H1294","v":-415.83534323874892},{"$f":"VLOOKUP($F1294,FactSum,'COS Factor Table'!L$139,FALSE)*$H1294","v":-317.58551392068387},{"$f":"VLOOKUP($F1294,FactSum,'COS Factor Table'!M$139,FALSE)*$H1294","v":-817.53192528837258},{"$f":"VLOOKUP($F1294,FactSum,'COS Factor Table'!N$139,FALSE)*$H1294","v":-38520.933268528461},{"$f":"VLOOKUP($F1294,FactSum,'COS Factor Table'!O$139,FALSE)*$H1294","v":0},{"$f":"VLOOKUP($F1294,FactSum,'COS Factor Table'!P$139,FALSE)*$H1294","v":0},{"$f":"ROUND(SUM(I1294:S1294)-H1294,0)","v":0}]
[{"$f":"ROW()","v":1295}]
[{"$f":"ROW()","v":1296},null,"25398","SO2 Emissions",null,"F30",null,{"$f":"SUM(UACCT25398)","v":0},{"$f":"VLOOKUP($F1296,FactSum,'COS Factor Table'!F$139,FALSE)*$H1296","v":0},{"$f":"VLOOKUP($F1296,FactSum,'COS Factor Table'!G$139,FALSE)*$H1296","v":0},{"$f":"VLOOKUP($F1296,FactSum,'COS Factor Table'!H$139,FALSE)*$H1296","v":0},{"$f":"VLOOKUP($F1296,FactSum,'COS Factor Table'!I$139,FALSE)*$H1296","v":0},{"$f":"VLOOKUP($F1296,FactSum,'COS Factor Table'!J$139,FALSE)*$H1296","v":0},{"$f":"VLOOKUP($F1296,FactSum,'COS Factor Table'!K$139,FALSE)*$H1296","v":0},{"$f":"VLOOKUP($F1296,FactSum,'COS Factor Table'!L$139,FALSE)*$H1296","v":0},{"$f":"VLOOKUP($F1296,FactSum,'COS Factor Table'!M$139,FALSE)*$H1296","v":0},{"$f":"VLOOKUP($F1296,FactSum,'COS Factor Table'!N$139,FALSE)*$H1296","v":0},{"$f":"VLOOKUP($F1296,FactSum,'COS Factor Table'!O$139,FALSE)*$H1296","v":0},{"$f":"VLOOKUP($F1296,FactSum,'COS Factor Table'!P$139,FALSE)*$H1296","v":0},{"$f":"ROUND(SUM(I1296:S1296)-H1296,0)","v":0}]
[{"$f":"ROW()","v":1297}]
[{"$f":"ROW()","v":1298},null,"25399","Other Deferred Credits",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct25399)","v":-86462.031570965308},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!F$139,FALSE)*$H1298","v":-29879.170361874923},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!G$139,FALSE)*$H1298","v":-23278.784975889146},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!H$139,FALSE)*$H1298","v":-7463.0841175170035},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!I$139,FALSE)*$H1298","v":-163.9068284144482},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!J$139,FALSE)*$H1298","v":-15132.637745279961},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!K$139,FALSE)*$H1298","v":-806.34102469946913},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!L$139,FALSE)*$H1298","v":-20.223479919467792},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!M$139,FALSE)*$H1298","v":-36.682479399023165},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!N$139,FALSE)*$H1298","v":-5825.6695060990469},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!O$139,FALSE)*$H1298","v":-1858.7010289865029},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!P$139,FALSE)*$H1298","v":-1996.8300228863091},{"$f":"ROUND(SUM(I1298:S1298)-H1298,0)","v":0}]
[{"$f":"ROW()","v":1299}]
[{"$f":"ROW()","v":1300},null,"190","Accum Deferred Income Taxes",null,{"$f":"IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\")))))","v":"F104D"},null,{"$f":"SUM(UAcct190)-H1301-H1302-H1303-H1304","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!F$139,FALSE)*$H1300","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!G$139,FALSE)*$H1300","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!H$139,FALSE)*$H1300","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!I$139,FALSE)*$H1300","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!J$139,FALSE)*$H1300","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!K$139,FALSE)*$H1300","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!L$139,FALSE)*$H1300","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!M$139,FALSE)*$H1300","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!N$139,FALSE)*$H1300","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!O$139,FALSE)*$H1300","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!P$139,FALSE)*$H1300","v":0},{"$f":"ROUND(SUM(I1300:S1300)-H1300,0)","v":0}]
[{"$f":"ROW()","v":1301},null,null,null," Labor",{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},null,{"$f":"UAcct190Dop","v":1163622.5530963377},{"$f":"VLOOKUP($F1301,FactSum,'COS Factor Table'!F$139,FALSE)*$H1301","v":651698.42290198698},{"$f":"VLOOKUP($F1301,FactSum,'COS Factor Table'!G$139,FALSE)*$H1301","v":267671.62926742499},{"$f":"VLOOKUP($F1301,FactSum,'COS Factor Table'!H$139,FALSE)*$H1301","v":78592.5324072941},{"$f":"VLOOKUP($F1301,FactSum,'COS Factor Table'!I$139,FALSE)*$H1301","v":35906.029895875239},{"$f":"VLOOKUP($F1301,FactSum,'COS Factor Table'!J$139,FALSE)*$H1301","v":3888.2715121491597},{"$f":"VLOOKUP($F1301,FactSum,'COS Factor Table'!K$139,FALSE)*$H1301","v":15047.46499140277},{"$f":"VLOOKUP($F1301,FactSum,'COS Factor Table'!L$139,FALSE)*$H1301","v":675.35383499238708},{"$f":"VLOOKUP($F1301,FactSum,'COS Factor Table'!M$139,FALSE)*$H1301","v":279.37460537731783},{"$f":"VLOOKUP($F1301,FactSum,'COS Factor Table'!N$139,FALSE)*$H1301","v":109312.62244332465},{"$f":"VLOOKUP($F1301,FactSum,'COS Factor Table'!O$139,FALSE)*$H1301","v":275.42561825503503},{"$f":"VLOOKUP($F1301,FactSum,'COS Factor Table'!P$139,FALSE)*$H1301","v":275.42561825503503},0]
[{"$f":"ROW()","v":1302},null,null,null," IBT","F141",null,{"$f":"UACCT190IBT","v":0},{"$f":"VLOOKUP($F1302,FactSum,'COS Factor Table'!F$139,FALSE)*$H1302","v":0},{"$f":"VLOOKUP($F1302,FactSum,'COS Factor Table'!G$139,FALSE)*$H1302","v":0},{"$f":"VLOOKUP($F1302,FactSum,'COS Factor Table'!H$139,FALSE)*$H1302","v":0},{"$f":"VLOOKUP($F1302,FactSum,'COS Factor Table'!I$139,FALSE)*$H1302","v":0},{"$f":"VLOOKUP($F1302,FactSum,'COS Factor Table'!J$139,FALSE)*$H1302","v":0},{"$f":"VLOOKUP($F1302,FactSum,'COS Factor Table'!K$139,FALSE)*$H1302","v":0},{"$f":"VLOOKUP($F1302,FactSum,'COS Factor Table'!L$139,FALSE)*$H1302","v":0},{"$f":"VLOOKUP($F1302,FactSum,'COS Factor Table'!M$139,FALSE)*$H1302","v":0},{"$f":"VLOOKUP($F1302,FactSum,'COS Factor Table'!N$139,FALSE)*$H1302","v":0},{"$f":"VLOOKUP($F1302,FactSum,'COS Factor Table'!O$139,FALSE)*$H1302","v":0},{"$f":"VLOOKUP($F1302,FactSum,'COS Factor Table'!P$139,FALSE)*$H1302","v":0},0]
[{"$f":"ROW()","v":1303},null,null,null,"Customer - Customer System","F42",null,{"$f":"UAcct190CN","v":0},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!F$139,FALSE)*$H1303","v":0},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!G$139,FALSE)*$H1303","v":0},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!H$139,FALSE)*$H1303","v":0},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!I$139,FALSE)*$H1303","v":0},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!J$139,FALSE)*$H1303","v":0},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!K$139,FALSE)*$H1303","v":0},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!L$139,FALSE)*$H1303","v":0},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!M$139,FALSE)*$H1303","v":0},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!N$139,FALSE)*$H1303","v":0},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!O$139,FALSE)*$H1303","v":0},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!P$139,FALSE)*$H1303","v":0},0]
[{"$f":"ROW()","v":1304},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT190SSGCT)","v":0},{"$f":"VLOOKUP($F1304,FactSum,'COS Factor Table'!F$139,FALSE)*$H1304","v":0},{"$f":"VLOOKUP($F1304,FactSum,'COS Factor Table'!G$139,FALSE)*$H1304","v":0},{"$f":"VLOOKUP($F1304,FactSum,'COS Factor Table'!H$139,FALSE)*$H1304","v":0},{"$f":"VLOOKUP($F1304,FactSum,'COS Factor Table'!I$139,FALSE)*$H1304","v":0},{"$f":"VLOOKUP($F1304,FactSum,'COS Factor Table'!J$139,FALSE)*$H1304","v":0},{"$f":"VLOOKUP($F1304,FactSum,'COS Factor Table'!K$139,FALSE)*$H1304","v":0},{"$f":"VLOOKUP($F1304,FactSum,'COS Factor Table'!L$139,FALSE)*$H1304","v":0},{"$f":"VLOOKUP($F1304,FactSum,'COS Factor Table'!M$139,FALSE)*$H1304","v":0},{"$f":"VLOOKUP($F1304,FactSum,'COS Factor Table'!N$139,FALSE)*$H1304","v":0},{"$f":"VLOOKUP($F1304,FactSum,'COS Factor Table'!O$139,FALSE)*$H1304","v":0},{"$f":"VLOOKUP($F1304,FactSum,'COS Factor Table'!P$139,FALSE)*$H1304","v":0},0]
[{"$f":"ROW()","v":1305},null,null,null,"Total Accum Deferred Income Taxes",null,null,{"$f":"SUM(H1300:H1304)","v":1163622.5530963377},{"$f":"SUM(I1300:I1304)","v":651698.42290198698},267671.62926742499,78592.5324072941,35906.029895875239,3888.2715121491597,15047.46499140277,675.35383499238708,279.37460537731783,109312.62244332465,275.42561825503503,275.42561825503503,0]
[{"$f":"ROW()","v":1306}]
[{"$f":"ROW()","v":1307},null,"281","Accum Deferred Income Taxes",null,{"$f":"IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\")))))","v":"F104D"},null,{"$f":"SUM(UAcct281)","v":0},{"$f":"VLOOKUP($F1307,FactSum,'COS Factor Table'!F$139,FALSE)*$H1307","v":0},{"$f":"VLOOKUP($F1307,FactSum,'COS Factor Table'!G$139,FALSE)*$H1307","v":0},{"$f":"VLOOKUP($F1307,FactSum,'COS Factor Table'!H$139,FALSE)*$H1307","v":0},{"$f":"VLOOKUP($F1307,FactSum,'COS Factor Table'!I$139,FALSE)*$H1307","v":0},{"$f":"VLOOKUP($F1307,FactSum,'COS Factor Table'!J$139,FALSE)*$H1307","v":0},{"$f":"VLOOKUP($F1307,FactSum,'COS Factor Table'!K$139,FALSE)*$H1307","v":0},{"$f":"VLOOKUP($F1307,FactSum,'COS Factor Table'!L$139,FALSE)*$H1307","v":0},{"$f":"VLOOKUP($F1307,FactSum,'COS Factor Table'!M$139,FALSE)*$H1307","v":0},{"$f":"VLOOKUP($F1307,FactSum,'COS Factor Table'!N$139,FALSE)*$H1307","v":0},{"$f":"VLOOKUP($F1307,FactSum,'COS Factor Table'!O$139,FALSE)*$H1307","v":0},{"$f":"VLOOKUP($F1307,FactSum,'COS Factor Table'!P$139,FALSE)*$H1307","v":0},{"$f":"ROUND(SUM(I1307:S1307)-H1307,0)","v":0}]
[{"$f":"ROW()","v":1308}]
[{"$f":"ROW()","v":1309},null,"282","Accum Deferred Income Taxes ",null,{"$f":"IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\")))))","v":"F104D"},null,{"$f":"SUM(UAcct282)-H1310","v":-12614331.861864641},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!F$139,FALSE)*$H1309","v":-7347402.7069949675},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!G$139,FALSE)*$H1309","v":-2939694.1066101631},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!H$139,FALSE)*$H1309","v":-832254.01189488405},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!I$139,FALSE)*$H1309","v":-139231.6747381654},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!J$139,FALSE)*$H1309","v":-15307.31131971811},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!K$139,FALSE)*$H1309","v":-172759.57941171041},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!L$139,FALSE)*$H1309","v":-6190.320314238028},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!M$139,FALSE)*$H1309","v":-4397.2478098401307},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!N$139,FALSE)*$H1309","v":-1154928.1014154435},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!O$139,FALSE)*$H1309","v":-1083.4006777586899},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!P$139,FALSE)*$H1309","v":-1083.4006777586899},{"$f":"ROUND(SUM(I1309:S1309)-H1309,0)","v":0}]
[{"$f":"ROW()","v":1310},null,null,null," Labor",{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},null,{"$f":"UAcct282So","v":306481.18796132231},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!F$139,FALSE)*$H1310","v":171647.84775960341},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!G$139,FALSE)*$H1310","v":70500.798307087447},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!H$139,FALSE)*$H1310","v":20700.12533959714},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!I$139,FALSE)*$H1310","v":9457.1239343721445},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!J$139,FALSE)*$H1310","v":1024.1139353896492},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!K$139,FALSE)*$H1310","v":3963.2825387406497},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!L$139,FALSE)*$H1310","v":177.87833786130238},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!M$139,FALSE)*$H1310","v":73.583191314423729},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!N$139,FALSE)*$H1310","v":28791.348445808224},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!O$139,FALSE)*$H1310","v":72.543085773962446},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!P$139,FALSE)*$H1310","v":72.543085773962446},{"$f":"ROUND(SUM(I1310:S1310)-H1310,0)","v":0}]
[{"$f":"ROW()","v":1311},null,null,null,"Total Accum Deferred Income Taxes ","F42",null,{"$f":"SUM(H1309:H1310)","v":-12307850.673903318},-7175754.859235364,-2869193.3083030758,-811553.88655528694,-129774.55080379326,-14283.197384328461,-168796.29687296975,-6012.4419763767255,-4323.6646185257068,-1126136.7529696352,-1010.8575919847274,-1010.8575919847274,{"$f":"ROUND(SUM(I1311:S1311)-H1311,0)","v":0}]
[{"$f":"ROW()","v":1312}]
[{"$f":"ROW()","v":1313}]
[{"$f":"ROW()","v":1314},null,"283","Accum Deferred Income Taxes ",null,{"$f":"IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\")))))","v":"F104D"},null,{"$f":"SUM(UAcct283)-H1315-H1316","v":-42846.11524385144},{"$f":"VLOOKUP($F1314,FactSum,'COS Factor Table'!F$139,FALSE)*$H1314","v":-24956.348586214997},{"$f":"VLOOKUP($F1314,FactSum,'COS Factor Table'!G$139,FALSE)*$H1314","v":-9985.0292391840921},{"$f":"VLOOKUP($F1314,FactSum,'COS Factor Table'!H$139,FALSE)*$H1314","v":-2826.8521627854843},{"$f":"VLOOKUP($F1314,FactSum,'COS Factor Table'!I$139,FALSE)*$H1314","v":-472.91734883404695},{"$f":"VLOOKUP($F1314,FactSum,'COS Factor Table'!J$139,FALSE)*$H1314","v":-51.993148115987907},{"$f":"VLOOKUP($F1314,FactSum,'COS Factor Table'!K$139,FALSE)*$H1314","v":-586.79896248260582},{"$f":"VLOOKUP($F1314,FactSum,'COS Factor Table'!L$139,FALSE)*$H1314","v":-21.026177247012029},{"$f":"VLOOKUP($F1314,FactSum,'COS Factor Table'!M$139,FALSE)*$H1314","v":-14.935787997283093},{"$f":"VLOOKUP($F1314,FactSum,'COS Factor Table'!N$139,FALSE)*$H1314","v":-3922.8540261579833},{"$f":"VLOOKUP($F1314,FactSum,'COS Factor Table'!O$139,FALSE)*$H1314","v":-3.6799024159852634},{"$f":"VLOOKUP($F1314,FactSum,'COS Factor Table'!P$139,FALSE)*$H1314","v":-3.6799024159852634},{"$f":"ROUND(SUM(I1314:S1314)-H1314,0)","v":0}]
[{"$f":"ROW()","v":1315},null,null,null," Labor",{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},null,{"$f":"UAcct283So","v":-176020.17134763981},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!F$139,FALSE)*$H1315","v":-98581.853506492873},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!G$139,FALSE)*$H1315","v":-40490.454506215901},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!H$139,FALSE)*$H1315","v":-11888.62400798751},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!I$139,FALSE)*$H1315","v":-5431.4739069535563},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!J$139,FALSE)*$H1315","v":-588.17544915527105},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!K$139,FALSE)*$H1315","v":-2276.2169391495472},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!L$139,FALSE)*$H1315","v":-102.16018711507714},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!M$139,FALSE)*$H1315","v":-42.260753521699264},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!N$139,FALSE)*$H1315","v":-16535.625303698336},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!O$139,FALSE)*$H1315","v":-41.663393675016835},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!P$139,FALSE)*$H1315","v":-41.663393675016835},{"$f":"ROUND(SUM(I1315:S1315)-H1315,0)","v":0}]
[{"$f":"ROW()","v":1316},null,null,null,"Customer - System","F42",null,0,{"$f":"VLOOKUP($F1316,FactSum,'COS Factor Table'!F$139,FALSE)*$H1316","v":0},{"$f":"VLOOKUP($F1316,FactSum,'COS Factor Table'!G$139,FALSE)*$H1316","v":0},{"$f":"VLOOKUP($F1316,FactSum,'COS Factor Table'!H$139,FALSE)*$H1316","v":0},{"$f":"VLOOKUP($F1316,FactSum,'COS Factor Table'!I$139,FALSE)*$H1316","v":0},{"$f":"VLOOKUP($F1316,FactSum,'COS Factor Table'!J$139,FALSE)*$H1316","v":0},{"$f":"VLOOKUP($F1316,FactSum,'COS Factor Table'!K$139,FALSE)*$H1316","v":0},{"$f":"VLOOKUP($F1316,FactSum,'COS Factor Table'!L$139,FALSE)*$H1316","v":0},{"$f":"VLOOKUP($F1316,FactSum,'COS Factor Table'!M$139,FALSE)*$H1316","v":0},{"$f":"VLOOKUP($F1316,FactSum,'COS Factor Table'!N$139,FALSE)*$H1316","v":0},{"$f":"VLOOKUP($F1316,FactSum,'COS Factor Table'!O$139,FALSE)*$H1316","v":0},{"$f":"VLOOKUP($F1316,FactSum,'COS Factor Table'!P$139,FALSE)*$H1316","v":0},{"$f":"ROUND(SUM(I1316:S1316)-H1316,0)","v":0}]
[{"$f":"ROW()","v":1317},null,null,null,"Total Accum Deferred Income Taxes ",null,null,{"$f":"SUM(H1314:H1316)","v":-218866.28659149125},-123538.20209270787,-50475.483745399993,-14715.476170772994,-5904.3912557876029,-640.16859727125893,-2863.0159016321531,-123.18636436208917,-57.196541518982357,-20458.47932985632,-45.343296091002095,-45.343296091002095,{"$f":"ROUND(SUM(I1317:S1317)-H1317,0)","v":0}]
[{"$f":"ROW()","v":1318}]
[{"$f":"ROW()","v":1319},null,"255","Accum Investment Tax Credit",null,{"$f":"IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\")))))","v":"F104D"},null,{"$f":"SUM(UAcct255)","v":-903.02040029011437},{"$f":"VLOOKUP($F1319,FactSum,'COS Factor Table'!F$139,FALSE)*$H1319","v":-525.97748388256741},{"$f":"VLOOKUP($F1319,FactSum,'COS Factor Table'!G$139,FALSE)*$H1319","v":-210.44346842554037},{"$f":"VLOOKUP($F1319,FactSum,'COS Factor Table'!H$139,FALSE)*$H1319","v":-59.578450860042565},{"$f":"VLOOKUP($F1319,FactSum,'COS Factor Table'!I$139,FALSE)*$H1319","v":-9.9671583110336801},{"$f":"VLOOKUP($F1319,FactSum,'COS Factor Table'!J$139,FALSE)*$H1319","v":-1.0958023418652922},{"$f":"VLOOKUP($F1319,FactSum,'COS Factor Table'!K$139,FALSE)*$H1319","v":-12.367315705871555},{"$f":"VLOOKUP($F1319,FactSum,'COS Factor Table'!L$139,FALSE)*$H1319","v":-0.44314558942172488},{"$f":"VLOOKUP($F1319,FactSum,'COS Factor Table'!M$139,FALSE)*$H1319","v":-0.31478516031602977},{"$f":"VLOOKUP($F1319,FactSum,'COS Factor Table'!N$139,FALSE)*$H1319","v":-82.677675509665193},{"$f":"VLOOKUP($F1319,FactSum,'COS Factor Table'!O$139,FALSE)*$H1319","v":-7.7557251895513143E-2},{"$f":"VLOOKUP($F1319,FactSum,'COS Factor Table'!P$139,FALSE)*$H1319","v":-7.7557251895513143E-2},{"$f":"ROUND(SUM(I1319:S1319)-H1319,0)","v":0}]
[{"$f":"ROW()","v":1320},null,"TOTAL RATE BASE DEDUCTIONS",null,null,null,null,{"$f":"SUM(H1279:H1298,H1305,H1307,H1311,H1317,H1319)","v":-11691115.863097103},-6796460.3067714907,-2711935.5399937155,-765808.05133651313,-102002.2736312616,-45350.350079614756,-159618.96124789183,-5860.3865041758299,-4998.6071613355061,-1093640.9849942387,-2651.136191487356,-2789.2651853871621,{"$f":"ROUND(SUM(I1320:S1320)-H1320,0)","v":0}]
[{"$f":"ROW()","v":1321}]
[{"$f":"ROW()","v":1322},null,null,null,null,null,null,"ACCUMULATED DEPRECIATION"]
[{"$f":"ROW()","v":1323},null,null,null,null,null,null,"PRODUCTION PLANT"]
[{"$f":"ROW()","v":1324}]
[{"$f":"ROW()","v":1325},null,"108SP","Steam Prod Accumulated Depr",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct108Sp)-H1326","v":0},{"$f":"VLOOKUP($F1325,FactSum,'COS Factor Table'!F$139,FALSE)*$H1325","v":0},{"$f":"VLOOKUP($F1325,FactSum,'COS Factor Table'!G$139,FALSE)*$H1325","v":0},{"$f":"VLOOKUP($F1325,FactSum,'COS Factor Table'!H$139,FALSE)*$H1325","v":0},{"$f":"VLOOKUP($F1325,FactSum,'COS Factor Table'!I$139,FALSE)*$H1325","v":0},{"$f":"VLOOKUP($F1325,FactSum,'COS Factor Table'!J$139,FALSE)*$H1325","v":0},{"$f":"VLOOKUP($F1325,FactSum,'COS Factor Table'!K$139,FALSE)*$H1325","v":0},{"$f":"VLOOKUP($F1325,FactSum,'COS Factor Table'!L$139,FALSE)*$H1325","v":0},{"$f":"VLOOKUP($F1325,FactSum,'COS Factor Table'!M$139,FALSE)*$H1325","v":0},{"$f":"VLOOKUP($F1325,FactSum,'COS Factor Table'!N$139,FALSE)*$H1325","v":0},{"$f":"VLOOKUP($F1325,FactSum,'COS Factor Table'!O$139,FALSE)*$H1325","v":0},{"$f":"VLOOKUP($F1325,FactSum,'COS Factor Table'!P$139,FALSE)*$H1325","v":0},{"$f":"ROUND(SUM(I1325:S1325)-H1325,0)","v":0}]
[{"$f":"ROW()","v":1326},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct108spssgch)","v":0},{"$f":"VLOOKUP($F1326,FactSum,'COS Factor Table'!F$139,FALSE)*$H1326","v":0},{"$f":"VLOOKUP($F1326,FactSum,'COS Factor Table'!G$139,FALSE)*$H1326","v":0},{"$f":"VLOOKUP($F1326,FactSum,'COS Factor Table'!H$139,FALSE)*$H1326","v":0},{"$f":"VLOOKUP($F1326,FactSum,'COS Factor Table'!I$139,FALSE)*$H1326","v":0},{"$f":"VLOOKUP($F1326,FactSum,'COS Factor Table'!J$139,FALSE)*$H1326","v":0},{"$f":"VLOOKUP($F1326,FactSum,'COS Factor Table'!K$139,FALSE)*$H1326","v":0},{"$f":"VLOOKUP($F1326,FactSum,'COS Factor Table'!L$139,FALSE)*$H1326","v":0},{"$f":"VLOOKUP($F1326,FactSum,'COS Factor Table'!M$139,FALSE)*$H1326","v":0},{"$f":"VLOOKUP($F1326,FactSum,'COS Factor Table'!N$139,FALSE)*$H1326","v":0},{"$f":"VLOOKUP($F1326,FactSum,'COS Factor Table'!O$139,FALSE)*$H1326","v":0},{"$f":"VLOOKUP($F1326,FactSum,'COS Factor Table'!P$139,FALSE)*$H1326","v":0},{"$f":"ROUND(SUM(I1326:S1326)-H1326,0)","v":0}]
[{"$f":"ROW()","v":1327},null,null,null,"Total Steam Prod Accumulated Depr",null,null,{"$f":"SUM(H1325:H1326)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1327:S1327)-H1327,0)","v":0}]
[{"$f":"ROW()","v":1328}]
[{"$f":"ROW()","v":1329},null,"108NP","Nuclear Prod Accumulated Depr",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct108Np)","v":0},{"$f":"VLOOKUP($F1329,FactSum,'COS Factor Table'!F$139,FALSE)*$H1329","v":0},{"$f":"VLOOKUP($F1329,FactSum,'COS Factor Table'!G$139,FALSE)*$H1329","v":0},{"$f":"VLOOKUP($F1329,FactSum,'COS Factor Table'!H$139,FALSE)*$H1329","v":0},{"$f":"VLOOKUP($F1329,FactSum,'COS Factor Table'!I$139,FALSE)*$H1329","v":0},{"$f":"VLOOKUP($F1329,FactSum,'COS Factor Table'!J$139,FALSE)*$H1329","v":0},{"$f":"VLOOKUP($F1329,FactSum,'COS Factor Table'!K$139,FALSE)*$H1329","v":0},{"$f":"VLOOKUP($F1329,FactSum,'COS Factor Table'!L$139,FALSE)*$H1329","v":0},{"$f":"VLOOKUP($F1329,FactSum,'COS Factor Table'!M$139,FALSE)*$H1329","v":0},{"$f":"VLOOKUP($F1329,FactSum,'COS Factor Table'!N$139,FALSE)*$H1329","v":0},{"$f":"VLOOKUP($F1329,FactSum,'COS Factor Table'!O$139,FALSE)*$H1329","v":0},{"$f":"VLOOKUP($F1329,FactSum,'COS Factor Table'!P$139,FALSE)*$H1329","v":0},{"$f":"ROUND(SUM(I1329:S1329)-H1329,0)","v":0}]
[{"$f":"ROW()","v":1330}]
[{"$f":"ROW()","v":1331},null,"108HP","Hydraulic Prod Accum Depr",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct108Hp)","v":0},{"$f":"VLOOKUP($F1331,FactSum,'COS Factor Table'!F$139,FALSE)*$H1331","v":0},{"$f":"VLOOKUP($F1331,FactSum,'COS Factor Table'!G$139,FALSE)*$H1331","v":0},{"$f":"VLOOKUP($F1331,FactSum,'COS Factor Table'!H$139,FALSE)*$H1331","v":0},{"$f":"VLOOKUP($F1331,FactSum,'COS Factor Table'!I$139,FALSE)*$H1331","v":0},{"$f":"VLOOKUP($F1331,FactSum,'COS Factor Table'!J$139,FALSE)*$H1331","v":0},{"$f":"VLOOKUP($F1331,FactSum,'COS Factor Table'!K$139,FALSE)*$H1331","v":0},{"$f":"VLOOKUP($F1331,FactSum,'COS Factor Table'!L$139,FALSE)*$H1331","v":0},{"$f":"VLOOKUP($F1331,FactSum,'COS Factor Table'!M$139,FALSE)*$H1331","v":0},{"$f":"VLOOKUP($F1331,FactSum,'COS Factor Table'!N$139,FALSE)*$H1331","v":0},{"$f":"VLOOKUP($F1331,FactSum,'COS Factor Table'!O$139,FALSE)*$H1331","v":0},{"$f":"VLOOKUP($F1331,FactSum,'COS Factor Table'!P$139,FALSE)*$H1331","v":0},{"$f":"ROUND(SUM(I1331:S1331)-H1331,0)","v":0}]
[{"$f":"ROW()","v":1332}]
[{"$f":"ROW()","v":1333},null,"108OP","Other Production  - Accum Depr",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct108Op)-H1334-H1335","v":0},{"$f":"VLOOKUP($F1333,FactSum,'COS Factor Table'!F$139,FALSE)*$H1333","v":0},{"$f":"VLOOKUP($F1333,FactSum,'COS Factor Table'!G$139,FALSE)*$H1333","v":0},{"$f":"VLOOKUP($F1333,FactSum,'COS Factor Table'!H$139,FALSE)*$H1333","v":0},{"$f":"VLOOKUP($F1333,FactSum,'COS Factor Table'!I$139,FALSE)*$H1333","v":0},{"$f":"VLOOKUP($F1333,FactSum,'COS Factor Table'!J$139,FALSE)*$H1333","v":0},{"$f":"VLOOKUP($F1333,FactSum,'COS Factor Table'!K$139,FALSE)*$H1333","v":0},{"$f":"VLOOKUP($F1333,FactSum,'COS Factor Table'!L$139,FALSE)*$H1333","v":0},{"$f":"VLOOKUP($F1333,FactSum,'COS Factor Table'!M$139,FALSE)*$H1333","v":0},{"$f":"VLOOKUP($F1333,FactSum,'COS Factor Table'!N$139,FALSE)*$H1333","v":0},{"$f":"VLOOKUP($F1333,FactSum,'COS Factor Table'!O$139,FALSE)*$H1333","v":0},{"$f":"VLOOKUP($F1333,FactSum,'COS Factor Table'!P$139,FALSE)*$H1333","v":0},{"$f":"ROUND(SUM(I1333:S1333)-H1333,0)","v":0}]
[{"$f":"ROW()","v":1334},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct108OPSSGCT)","v":0},{"$f":"VLOOKUP($F1334,FactSum,'COS Factor Table'!F$139,FALSE)*$H1334","v":0},{"$f":"VLOOKUP($F1334,FactSum,'COS Factor Table'!G$139,FALSE)*$H1334","v":0},{"$f":"VLOOKUP($F1334,FactSum,'COS Factor Table'!H$139,FALSE)*$H1334","v":0},{"$f":"VLOOKUP($F1334,FactSum,'COS Factor Table'!I$139,FALSE)*$H1334","v":0},{"$f":"VLOOKUP($F1334,FactSum,'COS Factor Table'!J$139,FALSE)*$H1334","v":0},{"$f":"VLOOKUP($F1334,FactSum,'COS Factor Table'!K$139,FALSE)*$H1334","v":0},{"$f":"VLOOKUP($F1334,FactSum,'COS Factor Table'!L$139,FALSE)*$H1334","v":0},{"$f":"VLOOKUP($F1334,FactSum,'COS Factor Table'!M$139,FALSE)*$H1334","v":0},{"$f":"VLOOKUP($F1334,FactSum,'COS Factor Table'!N$139,FALSE)*$H1334","v":0},{"$f":"VLOOKUP($F1334,FactSum,'COS Factor Table'!O$139,FALSE)*$H1334","v":0},{"$f":"VLOOKUP($F1334,FactSum,'COS Factor Table'!P$139,FALSE)*$H1334","v":0},{"$f":"ROUND(SUM(I1334:S1334)-H1334,0)","v":0}]
[{"$f":"ROW()","v":1335},null,null,null,"Wind Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct108Opsgw)","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!F$139,FALSE)*$H1335","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!G$139,FALSE)*$H1335","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!H$139,FALSE)*$H1335","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!I$139,FALSE)*$H1335","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!J$139,FALSE)*$H1335","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!K$139,FALSE)*$H1335","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!L$139,FALSE)*$H1335","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!M$139,FALSE)*$H1335","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!N$139,FALSE)*$H1335","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!O$139,FALSE)*$H1335","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!P$139,FALSE)*$H1335","v":0},{"$f":"ROUND(SUM(I1335:S1335)-H1335,0)","v":0}]
[{"$f":"ROW()","v":1336},null,null,null,"Total Other Production - Accum Depr",null,null,{"$f":"SUM(H1333:H1335)","v":0},{"$f":"SUM(I1333:I1335)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1336:S1336)-H1336,0)","v":0}]
[{"$f":"ROW()","v":1337}]
[{"$f":"ROW()","v":1338},null,"108EP","Experimental Plant - Accum Depr",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct108Ep)","v":0},{"$f":"VLOOKUP($F1338,FactSum,'COS Factor Table'!F$139,FALSE)*$H1338","v":0},{"$f":"VLOOKUP($F1338,FactSum,'COS Factor Table'!G$139,FALSE)*$H1338","v":0},{"$f":"VLOOKUP($F1338,FactSum,'COS Factor Table'!H$139,FALSE)*$H1338","v":0},{"$f":"VLOOKUP($F1338,FactSum,'COS Factor Table'!I$139,FALSE)*$H1338","v":0},{"$f":"VLOOKUP($F1338,FactSum,'COS Factor Table'!J$139,FALSE)*$H1338","v":0},{"$f":"VLOOKUP($F1338,FactSum,'COS Factor Table'!K$139,FALSE)*$H1338","v":0},{"$f":"VLOOKUP($F1338,FactSum,'COS Factor Table'!L$139,FALSE)*$H1338","v":0},{"$f":"VLOOKUP($F1338,FactSum,'COS Factor Table'!M$139,FALSE)*$H1338","v":0},{"$f":"VLOOKUP($F1338,FactSum,'COS Factor Table'!N$139,FALSE)*$H1338","v":0},{"$f":"VLOOKUP($F1338,FactSum,'COS Factor Table'!O$139,FALSE)*$H1338","v":0},{"$f":"VLOOKUP($F1338,FactSum,'COS Factor Table'!P$139,FALSE)*$H1338","v":0},{"$f":"ROUND(SUM(I1338:S1338)-H1338,0)","v":0}]
[{"$f":"ROW()","v":1339}]
[{"$f":"ROW()","v":1340}]
[{"$f":"ROW()","v":1341}]
[{"$f":"ROW()","v":1342},null,"TOTAL PRODUCTION PLANT DEPRECIATION",null,null,null,null,{"$f":"H1327+H1329+H1331+H1336+H1338","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1342:S1342)-H1342,0)","v":0}]
[{"$f":"ROW()","v":1343}]
[{"$f":"ROW()","v":1344}]
[{"$f":"ROW()","v":1345},null,null,null,null,null,null,"TRANSMISSION PLANT"]
[{"$f":"ROW()","v":1346}]
[{"$f":"ROW()","v":1347},null,"108TP","Transmission Plant Accum Depr",null,"F106",null,{"$f":"SUM(UAcct108Tp)","v":0},{"$f":"VLOOKUP($F1347,FactSum,'COS Factor Table'!F$139,FALSE)*$H1347","v":0},{"$f":"VLOOKUP($F1347,FactSum,'COS Factor Table'!G$139,FALSE)*$H1347","v":0},{"$f":"VLOOKUP($F1347,FactSum,'COS Factor Table'!H$139,FALSE)*$H1347","v":0},{"$f":"VLOOKUP($F1347,FactSum,'COS Factor Table'!I$139,FALSE)*$H1347","v":0},{"$f":"VLOOKUP($F1347,FactSum,'COS Factor Table'!J$139,FALSE)*$H1347","v":0},{"$f":"VLOOKUP($F1347,FactSum,'COS Factor Table'!K$139,FALSE)*$H1347","v":0},{"$f":"VLOOKUP($F1347,FactSum,'COS Factor Table'!L$139,FALSE)*$H1347","v":0},{"$f":"VLOOKUP($F1347,FactSum,'COS Factor Table'!M$139,FALSE)*$H1347","v":0},{"$f":"VLOOKUP($F1347,FactSum,'COS Factor Table'!N$139,FALSE)*$H1347","v":0},{"$f":"VLOOKUP($F1347,FactSum,'COS Factor Table'!O$139,FALSE)*$H1347","v":0},{"$f":"VLOOKUP($F1347,FactSum,'COS Factor Table'!P$139,FALSE)*$H1347","v":0},{"$f":"ROUND(SUM(I1347:S1347)-H1347,0)","v":0}]
[{"$f":"ROW()","v":1348}]
[{"$f":"ROW()","v":1349}]
[{"$f":"ROW()","v":1350},null,null,null,null,null,null,"DISTRIBUTION PLANT"]
[{"$f":"ROW()","v":1351}]
[{"$f":"ROW()","v":1352},null,"108360","Land and Land Rights",null,"F118",null,{"$f":"SUM(UAcct108360)","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!F$139,FALSE)*$H1352","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!G$139,FALSE)*$H1352","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!H$139,FALSE)*$H1352","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!I$139,FALSE)*$H1352","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!J$139,FALSE)*$H1352","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!K$139,FALSE)*$H1352","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!L$139,FALSE)*$H1352","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!M$139,FALSE)*$H1352","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!N$139,FALSE)*$H1352","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!O$139,FALSE)*$H1352","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!P$139,FALSE)*$H1352","v":0},{"$f":"ROUND(SUM(I1352:S1352)-H1352,0)","v":0}]
[{"$f":"ROW()","v":1353}]
[{"$f":"ROW()","v":1354},null,"108361","Structures and Improvements",null,"F119",null,{"$f":"SUM(UAcct108361)","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!F$139,FALSE)*$H1354","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!G$139,FALSE)*$H1354","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!H$139,FALSE)*$H1354","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!I$139,FALSE)*$H1354","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!J$139,FALSE)*$H1354","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!K$139,FALSE)*$H1354","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!L$139,FALSE)*$H1354","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!M$139,FALSE)*$H1354","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!N$139,FALSE)*$H1354","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!O$139,FALSE)*$H1354","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!P$139,FALSE)*$H1354","v":0},{"$f":"ROUND(SUM(I1354:S1354)-H1354,0)","v":0}]
[{"$f":"ROW()","v":1355}]
[{"$f":"ROW()","v":1356},null,"108362","Station Equipment",null,"F120",null,{"$f":"SUM(UAcct108362)","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!F$139,FALSE)*$H1356","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!G$139,FALSE)*$H1356","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!H$139,FALSE)*$H1356","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!I$139,FALSE)*$H1356","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!J$139,FALSE)*$H1356","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!K$139,FALSE)*$H1356","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!L$139,FALSE)*$H1356","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!M$139,FALSE)*$H1356","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!N$139,FALSE)*$H1356","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!O$139,FALSE)*$H1356","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!P$139,FALSE)*$H1356","v":0},{"$f":"ROUND(SUM(I1356:S1356)-H1356,0)","v":0}]
[{"$f":"ROW()","v":1357}]
[{"$f":"ROW()","v":1358},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"}]
[{"$f":"ROW()","v":1359}]
[{"$f":"ROW()","v":1360},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","P","Q"]
[{"$f":"ROW()","v":1361},null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[{"$f":"ROW()","v":1362},null,"FERC",null,null,"COS",null,{"$f":"'Hot Sheet'!$H$11","v":"Jurisdiction"},{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[{"$f":"ROW()","v":1363},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$f":"'Hot Sheet'!$H$12","v":"Normalized"},{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"}]
[{"$f":"ROW()","v":1364}]
[{"$f":"ROW()","v":1365},null,"108364","Poles, Towers & Fixtures",null,"F121",null,{"$f":"SUM(UAcct108364)","v":0},{"$f":"VLOOKUP($F1365,FactSum,'COS Factor Table'!F$139,FALSE)*$H1365","v":0},{"$f":"VLOOKUP($F1365,FactSum,'COS Factor Table'!G$139,FALSE)*$H1365","v":0},{"$f":"VLOOKUP($F1365,FactSum,'COS Factor Table'!H$139,FALSE)*$H1365","v":0},{"$f":"VLOOKUP($F1365,FactSum,'COS Factor Table'!I$139,FALSE)*$H1365","v":0},{"$f":"VLOOKUP($F1365,FactSum,'COS Factor Table'!J$139,FALSE)*$H1365","v":0},{"$f":"VLOOKUP($F1365,FactSum,'COS Factor Table'!K$139,FALSE)*$H1365","v":0},{"$f":"VLOOKUP($F1365,FactSum,'COS Factor Table'!L$139,FALSE)*$H1365","v":0},{"$f":"VLOOKUP($F1365,FactSum,'COS Factor Table'!M$139,FALSE)*$H1365","v":0},{"$f":"VLOOKUP($F1365,FactSum,'COS Factor Table'!N$139,FALSE)*$H1365","v":0},{"$f":"VLOOKUP($F1365,FactSum,'COS Factor Table'!O$139,FALSE)*$H1365","v":0},{"$f":"VLOOKUP($F1365,FactSum,'COS Factor Table'!P$139,FALSE)*$H1365","v":0},{"$f":"ROUND(SUM(I1365:S1365)-H1365,0)","v":0}]
[{"$f":"ROW()","v":1366}]
[{"$f":"ROW()","v":1367},null,"108365","Overhead Conductors",null,"F122",null,{"$f":"SUM(UAcct108365)","v":0},{"$f":"VLOOKUP($F1367,FactSum,'COS Factor Table'!F$139,FALSE)*$H1367","v":0},{"$f":"VLOOKUP($F1367,FactSum,'COS Factor Table'!G$139,FALSE)*$H1367","v":0},{"$f":"VLOOKUP($F1367,FactSum,'COS Factor Table'!H$139,FALSE)*$H1367","v":0},{"$f":"VLOOKUP($F1367,FactSum,'COS Factor Table'!I$139,FALSE)*$H1367","v":0},{"$f":"VLOOKUP($F1367,FactSum,'COS Factor Table'!J$139,FALSE)*$H1367","v":0},{"$f":"VLOOKUP($F1367,FactSum,'COS Factor Table'!K$139,FALSE)*$H1367","v":0},{"$f":"VLOOKUP($F1367,FactSum,'COS Factor Table'!L$139,FALSE)*$H1367","v":0},{"$f":"VLOOKUP($F1367,FactSum,'COS Factor Table'!M$139,FALSE)*$H1367","v":0},{"$f":"VLOOKUP($F1367,FactSum,'COS Factor Table'!N$139,FALSE)*$H1367","v":0},{"$f":"VLOOKUP($F1367,FactSum,'COS Factor Table'!O$139,FALSE)*$H1367","v":0},{"$f":"VLOOKUP($F1367,FactSum,'COS Factor Table'!P$139,FALSE)*$H1367","v":0},{"$f":"ROUND(SUM(I1367:S1367)-H1367,0)","v":0}]
[{"$f":"ROW()","v":1368}]
[{"$f":"ROW()","v":1369},null,"108366","Underground Conduit",null,"F123",null,{"$f":"SUM(UAcct108366)","v":0},{"$f":"VLOOKUP($F1369,FactSum,'COS Factor Table'!F$139,FALSE)*$H1369","v":0},{"$f":"VLOOKUP($F1369,FactSum,'COS Factor Table'!G$139,FALSE)*$H1369","v":0},{"$f":"VLOOKUP($F1369,FactSum,'COS Factor Table'!H$139,FALSE)*$H1369","v":0},{"$f":"VLOOKUP($F1369,FactSum,'COS Factor Table'!I$139,FALSE)*$H1369","v":0},{"$f":"VLOOKUP($F1369,FactSum,'COS Factor Table'!J$139,FALSE)*$H1369","v":0},{"$f":"VLOOKUP($F1369,FactSum,'COS Factor Table'!K$139,FALSE)*$H1369","v":0},{"$f":"VLOOKUP($F1369,FactSum,'COS Factor Table'!L$139,FALSE)*$H1369","v":0},{"$f":"VLOOKUP($F1369,FactSum,'COS Factor Table'!M$139,FALSE)*$H1369","v":0},{"$f":"VLOOKUP($F1369,FactSum,'COS Factor Table'!N$139,FALSE)*$H1369","v":0},{"$f":"VLOOKUP($F1369,FactSum,'COS Factor Table'!O$139,FALSE)*$H1369","v":0},{"$f":"VLOOKUP($F1369,FactSum,'COS Factor Table'!P$139,FALSE)*$H1369","v":0},{"$f":"ROUND(SUM(I1369:S1369)-H1369,0)","v":0}]
[{"$f":"ROW()","v":1370}]
[{"$f":"ROW()","v":1371},null,"108367","Underground Conductors ",null,"F124",null,{"$f":"SUM(UAcct108367)","v":0},{"$f":"VLOOKUP($F1371,FactSum,'COS Factor Table'!F$139,FALSE)*$H1371","v":0},{"$f":"VLOOKUP($F1371,FactSum,'COS Factor Table'!G$139,FALSE)*$H1371","v":0},{"$f":"VLOOKUP($F1371,FactSum,'COS Factor Table'!H$139,FALSE)*$H1371","v":0},{"$f":"VLOOKUP($F1371,FactSum,'COS Factor Table'!I$139,FALSE)*$H1371","v":0},{"$f":"VLOOKUP($F1371,FactSum,'COS Factor Table'!J$139,FALSE)*$H1371","v":0},{"$f":"VLOOKUP($F1371,FactSum,'COS Factor Table'!K$139,FALSE)*$H1371","v":0},{"$f":"VLOOKUP($F1371,FactSum,'COS Factor Table'!L$139,FALSE)*$H1371","v":0},{"$f":"VLOOKUP($F1371,FactSum,'COS Factor Table'!M$139,FALSE)*$H1371","v":0},{"$f":"VLOOKUP($F1371,FactSum,'COS Factor Table'!N$139,FALSE)*$H1371","v":0},{"$f":"VLOOKUP($F1371,FactSum,'COS Factor Table'!O$139,FALSE)*$H1371","v":0},{"$f":"VLOOKUP($F1371,FactSum,'COS Factor Table'!P$139,FALSE)*$H1371","v":0},{"$f":"ROUND(SUM(I1371:S1371)-H1371,0)","v":0}]
[{"$f":"ROW()","v":1372}]
[{"$f":"ROW()","v":1373},null,"108368","Line Transformers",null,"F125",null,{"$f":"SUM(UAcct108368)","v":0},{"$f":"VLOOKUP($F1373,FactSum,'COS Factor Table'!F$139,FALSE)*$H1373","v":0},{"$f":"VLOOKUP($F1373,FactSum,'COS Factor Table'!G$139,FALSE)*$H1373","v":0},{"$f":"VLOOKUP($F1373,FactSum,'COS Factor Table'!H$139,FALSE)*$H1373","v":0},{"$f":"VLOOKUP($F1373,FactSum,'COS Factor Table'!I$139,FALSE)*$H1373","v":0},{"$f":"VLOOKUP($F1373,FactSum,'COS Factor Table'!J$139,FALSE)*$H1373","v":0},{"$f":"VLOOKUP($F1373,FactSum,'COS Factor Table'!K$139,FALSE)*$H1373","v":0},{"$f":"VLOOKUP($F1373,FactSum,'COS Factor Table'!L$139,FALSE)*$H1373","v":0},{"$f":"VLOOKUP($F1373,FactSum,'COS Factor Table'!M$139,FALSE)*$H1373","v":0},{"$f":"VLOOKUP($F1373,FactSum,'COS Factor Table'!N$139,FALSE)*$H1373","v":0},{"$f":"VLOOKUP($F1373,FactSum,'COS Factor Table'!O$139,FALSE)*$H1373","v":0},{"$f":"VLOOKUP($F1373,FactSum,'COS Factor Table'!P$139,FALSE)*$H1373","v":0},{"$f":"ROUND(SUM(I1373:S1373)-H1373,0)","v":0}]
[{"$f":"ROW()","v":1374}]
[{"$f":"ROW()","v":1375},null,"108369","Services",null,"F126",null,{"$f":"SUM(UAcct108369)","v":0},{"$f":"VLOOKUP($F1375,FactSum,'COS Factor Table'!F$139,FALSE)*$H1375","v":0},{"$f":"VLOOKUP($F1375,FactSum,'COS Factor Table'!G$139,FALSE)*$H1375","v":0},{"$f":"VLOOKUP($F1375,FactSum,'COS Factor Table'!H$139,FALSE)*$H1375","v":0},{"$f":"VLOOKUP($F1375,FactSum,'COS Factor Table'!I$139,FALSE)*$H1375","v":0},{"$f":"VLOOKUP($F1375,FactSum,'COS Factor Table'!J$139,FALSE)*$H1375","v":0},{"$f":"VLOOKUP($F1375,FactSum,'COS Factor Table'!K$139,FALSE)*$H1375","v":0},{"$f":"VLOOKUP($F1375,FactSum,'COS Factor Table'!L$139,FALSE)*$H1375","v":0},{"$f":"VLOOKUP($F1375,FactSum,'COS Factor Table'!M$139,FALSE)*$H1375","v":0},{"$f":"VLOOKUP($F1375,FactSum,'COS Factor Table'!N$139,FALSE)*$H1375","v":0},{"$f":"VLOOKUP($F1375,FactSum,'COS Factor Table'!O$139,FALSE)*$H1375","v":0},{"$f":"VLOOKUP($F1375,FactSum,'COS Factor Table'!P$139,FALSE)*$H1375","v":0},{"$f":"ROUND(SUM(I1375:S1375)-H1375,0)","v":0}]
[{"$f":"ROW()","v":1376}]
[{"$f":"ROW()","v":1377},null,"108370","Meters",null,"F127",null,{"$f":"SUM(UAcct108370)","v":-24981268.860769216},{"$f":"VLOOKUP($F1377,FactSum,'COS Factor Table'!F$139,FALSE)*$H1377","v":-17280958.185569953},{"$f":"VLOOKUP($F1377,FactSum,'COS Factor Table'!G$139,FALSE)*$H1377","v":-2919819.1544577153},{"$f":"VLOOKUP($F1377,FactSum,'COS Factor Table'!H$139,FALSE)*$H1377","v":-339111.00245897134},{"$f":"VLOOKUP($F1377,FactSum,'COS Factor Table'!I$139,FALSE)*$H1377","v":0},{"$f":"VLOOKUP($F1377,FactSum,'COS Factor Table'!J$139,FALSE)*$H1377","v":-1061429.3167968222},{"$f":"VLOOKUP($F1377,FactSum,'COS Factor Table'!K$139,FALSE)*$H1377","v":-247151.28576349214},{"$f":"VLOOKUP($F1377,FactSum,'COS Factor Table'!L$139,FALSE)*$H1377","v":-54008.358236469125},{"$f":"VLOOKUP($F1377,FactSum,'COS Factor Table'!M$139,FALSE)*$H1377","v":-15347.53086564023},{"$f":"VLOOKUP($F1377,FactSum,'COS Factor Table'!N$139,FALSE)*$H1377","v":-2913071.3867984065},{"$f":"VLOOKUP($F1377,FactSum,'COS Factor Table'!O$139,FALSE)*$H1377","v":-75186.319910873906},{"$f":"VLOOKUP($F1377,FactSum,'COS Factor Table'!P$139,FALSE)*$H1377","v":-75186.319910873906},{"$f":"ROUND(SUM(I1377:S1377)-H1377,0)","v":0}]
[{"$f":"ROW()","v":1378}]
[{"$f":"ROW()","v":1379},null,"108371","Install on Customers' Premises",null,"F128",null,{"$f":"SUM(UAcct108371)","v":0},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!F$139,FALSE)*$H1379","v":0},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!G$139,FALSE)*$H1379","v":0},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!H$139,FALSE)*$H1379","v":0},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!I$139,FALSE)*$H1379","v":0},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!J$139,FALSE)*$H1379","v":0},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!K$139,FALSE)*$H1379","v":0},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!L$139,FALSE)*$H1379","v":0},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!M$139,FALSE)*$H1379","v":0},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!N$139,FALSE)*$H1379","v":0},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!O$139,FALSE)*$H1379","v":0},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!P$139,FALSE)*$H1379","v":0},{"$f":"ROUND(SUM(I1379:S1379)-H1379,0)","v":0}]
[{"$f":"ROW()","v":1380}]
[{"$f":"ROW()","v":1381},null,"108372","Leased Property",null,"F129",null,{"$f":"SUM(UAcct108372)","v":0},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!F$139,FALSE)*$H1381","v":0},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!G$139,FALSE)*$H1381","v":0},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!H$139,FALSE)*$H1381","v":0},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!I$139,FALSE)*$H1381","v":0},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!J$139,FALSE)*$H1381","v":0},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!K$139,FALSE)*$H1381","v":0},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!L$139,FALSE)*$H1381","v":0},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!M$139,FALSE)*$H1381","v":0},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!N$139,FALSE)*$H1381","v":0},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!O$139,FALSE)*$H1381","v":0},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!P$139,FALSE)*$H1381","v":0},{"$f":"ROUND(SUM(I1381:S1381)-H1381,0)","v":0}]
[{"$f":"ROW()","v":1382}]
[{"$f":"ROW()","v":1383},null,"108373","Street Lights",null,"F130",null,{"$f":"SUM(UAcct108373)","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!F$139,FALSE)*$H1383","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!G$139,FALSE)*$H1383","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!H$139,FALSE)*$H1383","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!I$139,FALSE)*$H1383","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!J$139,FALSE)*$H1383","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!K$139,FALSE)*$H1383","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!L$139,FALSE)*$H1383","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!M$139,FALSE)*$H1383","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!N$139,FALSE)*$H1383","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!O$139,FALSE)*$H1383","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!P$139,FALSE)*$H1383","v":0},{"$f":"ROUND(SUM(I1383:S1383)-H1383,0)","v":0}]
[{"$f":"ROW()","v":1384}]
[{"$f":"ROW()","v":1385},null,"108D00","Unclassified Dist Plant - Acct 300",null,"F121",null,{"$f":"SUM(UAcct108D00)","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!F$139,FALSE)*$H1385","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!G$139,FALSE)*$H1385","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!H$139,FALSE)*$H1385","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!I$139,FALSE)*$H1385","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!J$139,FALSE)*$H1385","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!K$139,FALSE)*$H1385","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!L$139,FALSE)*$H1385","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!M$139,FALSE)*$H1385","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!N$139,FALSE)*$H1385","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!O$139,FALSE)*$H1385","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!P$139,FALSE)*$H1385","v":0},{"$f":"ROUND(SUM(I1385:S1385)-H1385,0)","v":0}]
[{"$f":"ROW()","v":1386}]
[{"$f":"ROW()","v":1387},null,"108DS","Unclassified Dist Sub - Acct 300",null,"F120",null,{"$f":"SUM(UAcct108Ds)","v":0},{"$f":"VLOOKUP($F1387,FactSum,'COS Factor Table'!F$139,FALSE)*$H1387","v":0},{"$f":"VLOOKUP($F1387,FactSum,'COS Factor Table'!G$139,FALSE)*$H1387","v":0},{"$f":"VLOOKUP($F1387,FactSum,'COS Factor Table'!H$139,FALSE)*$H1387","v":0},{"$f":"VLOOKUP($F1387,FactSum,'COS Factor Table'!I$139,FALSE)*$H1387","v":0},{"$f":"VLOOKUP($F1387,FactSum,'COS Factor Table'!J$139,FALSE)*$H1387","v":0},{"$f":"VLOOKUP($F1387,FactSum,'COS Factor Table'!K$139,FALSE)*$H1387","v":0},{"$f":"VLOOKUP($F1387,FactSum,'COS Factor Table'!L$139,FALSE)*$H1387","v":0},{"$f":"VLOOKUP($F1387,FactSum,'COS Factor Table'!M$139,FALSE)*$H1387","v":0},{"$f":"VLOOKUP($F1387,FactSum,'COS Factor Table'!N$139,FALSE)*$H1387","v":0},{"$f":"VLOOKUP($F1387,FactSum,'COS Factor Table'!O$139,FALSE)*$H1387","v":0},{"$f":"VLOOKUP($F1387,FactSum,'COS Factor Table'!P$139,FALSE)*$H1387","v":0},{"$f":"ROUND(SUM(I1387:S1387)-H1387,0)","v":0}]
[{"$f":"ROW()","v":1388}]
[{"$f":"ROW()","v":1389},null,"108D","Unclassified Dist Sub  - Acct 300",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct108D)","v":92719.450385159769},{"$f":"VLOOKUP($F1389,FactSum,'COS Factor Table'!F$139,FALSE)*$H1389","v":53630.373921017061},{"$f":"VLOOKUP($F1389,FactSum,'COS Factor Table'!G$139,FALSE)*$H1389","v":21592.877547219723},{"$f":"VLOOKUP($F1389,FactSum,'COS Factor Table'!H$139,FALSE)*$H1389","v":6157.5755815114844},{"$f":"VLOOKUP($F1389,FactSum,'COS Factor Table'!I$139,FALSE)*$H1389","v":1386.7978996533743},{"$f":"VLOOKUP($F1389,FactSum,'COS Factor Table'!J$139,FALSE)*$H1389","v":116.29117568144478},{"$f":"VLOOKUP($F1389,FactSum,'COS Factor Table'!K$139,FALSE)*$H1389","v":1260.6708581986863},{"$f":"VLOOKUP($F1389,FactSum,'COS Factor Table'!L$139,FALSE)*$H1389","v":43.995402814115856},{"$f":"VLOOKUP($F1389,FactSum,'COS Factor Table'!M$139,FALSE)*$H1389","v":30.291477700322691},{"$f":"VLOOKUP($F1389,FactSum,'COS Factor Table'!N$139,FALSE)*$H1389","v":8484.1015561459426},{"$f":"VLOOKUP($F1389,FactSum,'COS Factor Table'!O$139,FALSE)*$H1389","v":8.2374826088117388},{"$f":"VLOOKUP($F1389,FactSum,'COS Factor Table'!P$139,FALSE)*$H1389","v":8.2374826088117388},{"$f":"ROUND(SUM(I1389:S1389)-H1389,0)","v":0}]
[{"$f":"ROW()","v":1390}]
[{"$f":"ROW()","v":1391}]
[{"$f":"ROW()","v":1392},null,"TOTAL DISTRIBUTION PLANT DEPR",null,null,null,null,{"$f":"SUM(H1352:H1389)","v":-24888549.410384055},-17227327.811648935,-2898226.2769104955,-332953.42687745986,1386.7978996533743,-1061313.0256211408,-245890.61490529345,-53964.36283365501,-15317.239387939908,-2904587.2852422604,-75178.082428265101,-75178.082428265101,{"$f":"ROUND(SUM(I1392:S1392)-H1392,0)","v":0}]
[{"$f":"ROW()","v":1393}]
[{"$f":"ROW()","v":1394},null,null,null,null,null,null,"GENERAL PLANT"]
[{"$f":"ROW()","v":1395},null,"108GP","General Plant Accumulated Depr"]
[{"$f":"ROW()","v":1396},null,null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},null,{"$f":"SUM(UAcct108Gps)","v":-1339311.6066020837},{"$f":"VLOOKUP($F1396,FactSum,'COS Factor Table'!F$139,FALSE)*$H1396","v":-774678.6888883916},{"$f":"VLOOKUP($F1396,FactSum,'COS Factor Table'!G$139,FALSE)*$H1396","v":-311904.25955714722},{"$f":"VLOOKUP($F1396,FactSum,'COS Factor Table'!H$139,FALSE)*$H1396","v":-88944.794329452445},{"$f":"VLOOKUP($F1396,FactSum,'COS Factor Table'!I$139,FALSE)*$H1396","v":-20031.983745607224},{"$f":"VLOOKUP($F1396,FactSum,'COS Factor Table'!J$139,FALSE)*$H1396","v":-1679.7998768173197},{"$f":"VLOOKUP($F1396,FactSum,'COS Factor Table'!K$139,FALSE)*$H1396","v":-18210.10699995211},{"$f":"VLOOKUP($F1396,FactSum,'COS Factor Table'!L$139,FALSE)*$H1396","v":-635.50369832121396},{"$f":"VLOOKUP($F1396,FactSum,'COS Factor Table'!M$139,FALSE)*$H1396","v":-437.5535823027675},{"$f":"VLOOKUP($F1396,FactSum,'COS Factor Table'!N$139,FALSE)*$H1396","v":-122550.93875702853},{"$f":"VLOOKUP($F1396,FactSum,'COS Factor Table'!O$139,FALSE)*$H1396","v":-118.988583531662},{"$f":"VLOOKUP($F1396,FactSum,'COS Factor Table'!P$139,FALSE)*$H1396","v":-118.988583531662},{"$f":"ROUND(SUM(I1396:S1396)-H1396,0)","v":0}]
[{"$f":"ROW()","v":1397},null,null,null,"System Generation",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},null,{"$f":"SUM(UAcct108Gpsgu+UAcct108Gpsgp+UAcct108Gpsg)","v":0},{"$f":"VLOOKUP($F1397,FactSum,'COS Factor Table'!F$139,FALSE)*$H1397","v":0},{"$f":"VLOOKUP($F1397,FactSum,'COS Factor Table'!G$139,FALSE)*$H1397","v":0},{"$f":"VLOOKUP($F1397,FactSum,'COS Factor Table'!H$139,FALSE)*$H1397","v":0},{"$f":"VLOOKUP($F1397,FactSum,'COS Factor Table'!I$139,FALSE)*$H1397","v":0},{"$f":"VLOOKUP($F1397,FactSum,'COS Factor Table'!J$139,FALSE)*$H1397","v":0},{"$f":"VLOOKUP($F1397,FactSum,'COS Factor Table'!K$139,FALSE)*$H1397","v":0},{"$f":"VLOOKUP($F1397,FactSum,'COS Factor Table'!L$139,FALSE)*$H1397","v":0},{"$f":"VLOOKUP($F1397,FactSum,'COS Factor Table'!M$139,FALSE)*$H1397","v":0},{"$f":"VLOOKUP($F1397,FactSum,'COS Factor Table'!N$139,FALSE)*$H1397","v":0},{"$f":"VLOOKUP($F1397,FactSum,'COS Factor Table'!O$139,FALSE)*$H1397","v":0},{"$f":"VLOOKUP($F1397,FactSum,'COS Factor Table'!P$139,FALSE)*$H1397","v":0},0]
[{"$f":"ROW()","v":1398},null,null,null,"System Overheads",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(UAcct108Gpso)","v":-296616.58610606421},{"$f":"VLOOKUP($F1398,FactSum,'COS Factor Table'!F$139,FALSE)*$H1398","v":-171567.65228830432},{"$f":"VLOOKUP($F1398,FactSum,'COS Factor Table'!G$139,FALSE)*$H1398","v":-69077.260441652936},{"$f":"VLOOKUP($F1398,FactSum,'COS Factor Table'!H$139,FALSE)*$H1398","v":-19698.553432865589},{"$f":"VLOOKUP($F1398,FactSum,'COS Factor Table'!I$139,FALSE)*$H1398","v":-4436.4721415570684},{"$f":"VLOOKUP($F1398,FactSum,'COS Factor Table'!J$139,FALSE)*$H1398","v":-372.02433126600624},{"$f":"VLOOKUP($F1398,FactSum,'COS Factor Table'!K$139,FALSE)*$H1398","v":-4032.9821262847663},{"$f":"VLOOKUP($F1398,FactSum,'COS Factor Table'!L$139,FALSE)*$H1398","v":-140.74464562586382},{"$f":"VLOOKUP($F1398,FactSum,'COS Factor Table'!M$139,FALSE)*$H1398","v":-96.904745080496923},{"$f":"VLOOKUP($F1398,FactSum,'COS Factor Table'!N$139,FALSE)*$H1398","v":-27141.287284463233},{"$f":"VLOOKUP($F1398,FactSum,'COS Factor Table'!O$139,FALSE)*$H1398","v":-26.352334481966345},{"$f":"VLOOKUP($F1398,FactSum,'COS Factor Table'!P$139,FALSE)*$H1398","v":-26.352334481966345},0]
[{"$f":"ROW()","v":1399},null,null,null,"Customer - System","F42",null,{"$f":"SUM(UAcct108Gpcn)","v":0},{"$f":"VLOOKUP($F1399,FactSum,'COS Factor Table'!F$139,FALSE)*$H1399","v":0},{"$f":"VLOOKUP($F1399,FactSum,'COS Factor Table'!G$139,FALSE)*$H1399","v":0},{"$f":"VLOOKUP($F1399,FactSum,'COS Factor Table'!H$139,FALSE)*$H1399","v":0},{"$f":"VLOOKUP($F1399,FactSum,'COS Factor Table'!I$139,FALSE)*$H1399","v":0},{"$f":"VLOOKUP($F1399,FactSum,'COS Factor Table'!J$139,FALSE)*$H1399","v":0},{"$f":"VLOOKUP($F1399,FactSum,'COS Factor Table'!K$139,FALSE)*$H1399","v":0},{"$f":"VLOOKUP($F1399,FactSum,'COS Factor Table'!L$139,FALSE)*$H1399","v":0},{"$f":"VLOOKUP($F1399,FactSum,'COS Factor Table'!M$139,FALSE)*$H1399","v":0},{"$f":"VLOOKUP($F1399,FactSum,'COS Factor Table'!N$139,FALSE)*$H1399","v":0},{"$f":"VLOOKUP($F1399,FactSum,'COS Factor Table'!O$139,FALSE)*$H1399","v":0},{"$f":"VLOOKUP($F1399,FactSum,'COS Factor Table'!P$139,FALSE)*$H1399","v":0},0]
[{"$f":"ROW()","v":1400},null,null,null,"Energy","F30",null,{"$f":"UAcct108Gpse","v":0},{"$f":"VLOOKUP($F1400,FactSum,'COS Factor Table'!F$139,FALSE)*$H1400","v":0},{"$f":"VLOOKUP($F1400,FactSum,'COS Factor Table'!G$139,FALSE)*$H1400","v":0},{"$f":"VLOOKUP($F1400,FactSum,'COS Factor Table'!H$139,FALSE)*$H1400","v":0},{"$f":"VLOOKUP($F1400,FactSum,'COS Factor Table'!I$139,FALSE)*$H1400","v":0},{"$f":"VLOOKUP($F1400,FactSum,'COS Factor Table'!J$139,FALSE)*$H1400","v":0},{"$f":"VLOOKUP($F1400,FactSum,'COS Factor Table'!K$139,FALSE)*$H1400","v":0},{"$f":"VLOOKUP($F1400,FactSum,'COS Factor Table'!L$139,FALSE)*$H1400","v":0},{"$f":"VLOOKUP($F1400,FactSum,'COS Factor Table'!M$139,FALSE)*$H1400","v":0},{"$f":"VLOOKUP($F1400,FactSum,'COS Factor Table'!N$139,FALSE)*$H1400","v":0},{"$f":"VLOOKUP($F1400,FactSum,'COS Factor Table'!O$139,FALSE)*$H1400","v":0},{"$f":"VLOOKUP($F1400,FactSum,'COS Factor Table'!P$139,FALSE)*$H1400","v":0},0]
[{"$f":"ROW()","v":1401},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"UACCT108GPSSGCT","v":0},{"$f":"VLOOKUP($F1401,FactSum,'COS Factor Table'!F$139,FALSE)*$H1401","v":0},{"$f":"VLOOKUP($F1401,FactSum,'COS Factor Table'!G$139,FALSE)*$H1401","v":0},{"$f":"VLOOKUP($F1401,FactSum,'COS Factor Table'!H$139,FALSE)*$H1401","v":0},{"$f":"VLOOKUP($F1401,FactSum,'COS Factor Table'!I$139,FALSE)*$H1401","v":0},{"$f":"VLOOKUP($F1401,FactSum,'COS Factor Table'!J$139,FALSE)*$H1401","v":0},{"$f":"VLOOKUP($F1401,FactSum,'COS Factor Table'!K$139,FALSE)*$H1401","v":0},{"$f":"VLOOKUP($F1401,FactSum,'COS Factor Table'!L$139,FALSE)*$H1401","v":0},{"$f":"VLOOKUP($F1401,FactSum,'COS Factor Table'!M$139,FALSE)*$H1401","v":0},{"$f":"VLOOKUP($F1401,FactSum,'COS Factor Table'!N$139,FALSE)*$H1401","v":0},{"$f":"VLOOKUP($F1401,FactSum,'COS Factor Table'!O$139,FALSE)*$H1401","v":0},{"$f":"VLOOKUP($F1401,FactSum,'COS Factor Table'!P$139,FALSE)*$H1401","v":0},0]
[{"$f":"ROW()","v":1402},null,null,null,"Cholla","F10",null,{"$f":"SUM(UACCT108GPSSGCH)","v":0},{"$f":"VLOOKUP($F1402,FactSum,'COS Factor Table'!F$139,FALSE)*$H1402","v":0},{"$f":"VLOOKUP($F1402,FactSum,'COS Factor Table'!G$139,FALSE)*$H1402","v":0},{"$f":"VLOOKUP($F1402,FactSum,'COS Factor Table'!H$139,FALSE)*$H1402","v":0},{"$f":"VLOOKUP($F1402,FactSum,'COS Factor Table'!I$139,FALSE)*$H1402","v":0},{"$f":"VLOOKUP($F1402,FactSum,'COS Factor Table'!J$139,FALSE)*$H1402","v":0},{"$f":"VLOOKUP($F1402,FactSum,'COS Factor Table'!K$139,FALSE)*$H1402","v":0},{"$f":"VLOOKUP($F1402,FactSum,'COS Factor Table'!L$139,FALSE)*$H1402","v":0},{"$f":"VLOOKUP($F1402,FactSum,'COS Factor Table'!M$139,FALSE)*$H1402","v":0},{"$f":"VLOOKUP($F1402,FactSum,'COS Factor Table'!N$139,FALSE)*$H1402","v":0},{"$f":"VLOOKUP($F1402,FactSum,'COS Factor Table'!O$139,FALSE)*$H1402","v":0},{"$f":"VLOOKUP($F1402,FactSum,'COS Factor Table'!P$139,FALSE)*$H1402","v":0},0]
[{"$f":"ROW()","v":1403},null,null,"Total General Plant Accumulated Depr",null,null,null,{"$f":"SUM(H1396:H1402)","v":-1635928.1927081479},{"$f":"SUM(I1396:I1402)","v":-946246.34117669589},-380981.51999880013,-108643.34776231804,-24468.455887164291,-2051.8242080833261,-22243.089126236875,-776.24834394707773,-534.45832738326442,-149692.22604149175,-145.34091801362834,-145.34091801362834,0]
[{"$f":"ROW()","v":1404}]
[{"$f":"ROW()","v":1405},null,"108MP","Mining Plant Accumulated Depr.",null,"F30",null,{"$f":"SUM(UAcct108Mp)","v":0},{"$f":"VLOOKUP($F1405,FactSum,'COS Factor Table'!F$139,FALSE)*$H1405","v":0},{"$f":"VLOOKUP($F1405,FactSum,'COS Factor Table'!G$139,FALSE)*$H1405","v":0},{"$f":"VLOOKUP($F1405,FactSum,'COS Factor Table'!H$139,FALSE)*$H1405","v":0},{"$f":"VLOOKUP($F1405,FactSum,'COS Factor Table'!I$139,FALSE)*$H1405","v":0},{"$f":"VLOOKUP($F1405,FactSum,'COS Factor Table'!J$139,FALSE)*$H1405","v":0},{"$f":"VLOOKUP($F1405,FactSum,'COS Factor Table'!K$139,FALSE)*$H1405","v":0},{"$f":"VLOOKUP($F1405,FactSum,'COS Factor Table'!L$139,FALSE)*$H1405","v":0},{"$f":"VLOOKUP($F1405,FactSum,'COS Factor Table'!M$139,FALSE)*$H1405","v":0},{"$f":"VLOOKUP($F1405,FactSum,'COS Factor Table'!N$139,FALSE)*$H1405","v":0},{"$f":"VLOOKUP($F1405,FactSum,'COS Factor Table'!O$139,FALSE)*$H1405","v":0},{"$f":"VLOOKUP($F1405,FactSum,'COS Factor Table'!P$139,FALSE)*$H1405","v":0},{"$f":"ROUND(SUM(I1405:S1405)-H1405,0)","v":0}]
[{"$f":"ROW()","v":1406}]
[{"$f":"ROW()","v":1407},null,"1081390","Accum Depr - Capital Lease",null,"F30",null,{"$f":"SUM(UAcct1081390)","v":0},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!F$139,FALSE)*$H1407","v":0},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!G$139,FALSE)*$H1407","v":0},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!H$139,FALSE)*$H1407","v":0},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!I$139,FALSE)*$H1407","v":0},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!J$139,FALSE)*$H1407","v":0},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!K$139,FALSE)*$H1407","v":0},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!L$139,FALSE)*$H1407","v":0},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!M$139,FALSE)*$H1407","v":0},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!N$139,FALSE)*$H1407","v":0},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!O$139,FALSE)*$H1407","v":0},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!P$139,FALSE)*$H1407","v":0},{"$f":"ROUND(SUM(I1407:S1407)-H1407,0)","v":0}]
[{"$f":"ROW()","v":1408},null,null,"Remove Capital Lease",null,"F30",null,{"$f":"SUM(UAcct1081390Rcl)","v":0},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!F$139,FALSE)*$H1408","v":0},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!G$139,FALSE)*$H1408","v":0},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!H$139,FALSE)*$H1408","v":0},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!I$139,FALSE)*$H1408","v":0},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!J$139,FALSE)*$H1408","v":0},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!K$139,FALSE)*$H1408","v":0},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!L$139,FALSE)*$H1408","v":0},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!M$139,FALSE)*$H1408","v":0},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!N$139,FALSE)*$H1408","v":0},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!O$139,FALSE)*$H1408","v":0},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!P$139,FALSE)*$H1408","v":0},{"$f":"ROUND(SUM(I1408:S1408)-H1408,0)","v":0}]
[{"$f":"ROW()","v":1409}]
[{"$f":"ROW()","v":1410},null,"1081399L "," Accum Depr - Capital Lease",null,"F30",null,{"$f":"SUM(UAcct1081399)","v":0},{"$f":"VLOOKUP($F1410,FactSum,'COS Factor Table'!F$139,FALSE)*$H1410","v":0},{"$f":"VLOOKUP($F1410,FactSum,'COS Factor Table'!G$139,FALSE)*$H1410","v":0},{"$f":"VLOOKUP($F1410,FactSum,'COS Factor Table'!H$139,FALSE)*$H1410","v":0},{"$f":"VLOOKUP($F1410,FactSum,'COS Factor Table'!I$139,FALSE)*$H1410","v":0},{"$f":"VLOOKUP($F1410,FactSum,'COS Factor Table'!J$139,FALSE)*$H1410","v":0},{"$f":"VLOOKUP($F1410,FactSum,'COS Factor Table'!K$139,FALSE)*$H1410","v":0},{"$f":"VLOOKUP($F1410,FactSum,'COS Factor Table'!L$139,FALSE)*$H1410","v":0},{"$f":"VLOOKUP($F1410,FactSum,'COS Factor Table'!M$139,FALSE)*$H1410","v":0},{"$f":"VLOOKUP($F1410,FactSum,'COS Factor Table'!N$139,FALSE)*$H1410","v":0},{"$f":"VLOOKUP($F1410,FactSum,'COS Factor Table'!O$139,FALSE)*$H1410","v":0},{"$f":"VLOOKUP($F1410,FactSum,'COS Factor Table'!P$139,FALSE)*$H1410","v":0},{"$f":"ROUND(SUM(I1410:S1410)-H1410,0)","v":0}]
[{"$f":"ROW()","v":1411},null,null," Remove Capital Lease",null,"F30",null,{"$f":"SUM(UAcct1081399Rcl)","v":0},{"$f":"VLOOKUP($F1411,FactSum,'COS Factor Table'!F$139,FALSE)*$H1411","v":0},{"$f":"VLOOKUP($F1411,FactSum,'COS Factor Table'!G$139,FALSE)*$H1411","v":0},{"$f":"VLOOKUP($F1411,FactSum,'COS Factor Table'!H$139,FALSE)*$H1411","v":0},{"$f":"VLOOKUP($F1411,FactSum,'COS Factor Table'!I$139,FALSE)*$H1411","v":0},{"$f":"VLOOKUP($F1411,FactSum,'COS Factor Table'!J$139,FALSE)*$H1411","v":0},{"$f":"VLOOKUP($F1411,FactSum,'COS Factor Table'!K$139,FALSE)*$H1411","v":0},{"$f":"VLOOKUP($F1411,FactSum,'COS Factor Table'!L$139,FALSE)*$H1411","v":0},{"$f":"VLOOKUP($F1411,FactSum,'COS Factor Table'!M$139,FALSE)*$H1411","v":0},{"$f":"VLOOKUP($F1411,FactSum,'COS Factor Table'!N$139,FALSE)*$H1411","v":0},{"$f":"VLOOKUP($F1411,FactSum,'COS Factor Table'!O$139,FALSE)*$H1411","v":0},{"$f":"VLOOKUP($F1411,FactSum,'COS Factor Table'!P$139,FALSE)*$H1411","v":0},{"$f":"ROUND(SUM(I1411:S1411)-H1411,0)","v":0}]
[{"$f":"ROW()","v":1412}]
[{"$f":"ROW()","v":1413},null,"TOTAL GENERAL PLANT ACCUM DEPR",null,null,null,null,{"$f":"SUM(H1403:H1411)","v":-1635928.1927081479},{"$f":"SUM(I1403:I1412)","v":-946246.34117669589},-380981.51999880013,-108643.34776231804,-24468.455887164291,-2051.8242080833261,-22243.089126236875,-776.24834394707773,-534.45832738326442,-149692.22604149175,-145.34091801362834,-145.34091801362834,{"$f":"ROUND(SUM(I1413:S1413)-H1413,0)","v":0}]
[{"$f":"ROW()","v":1414}]
[{"$f":"ROW()","v":1415}]
[{"$f":"ROW()","v":1416},null,"TOTAL ACCUM DEPR - PLANT IN SERVICE",null,null,null,null,{"$f":"+H1342+H1347+H1392+H1413","v":-26524477.603092205},{"$f":"I1342+I1347+I1392+I1413","v":-18173574.152825631},-3279207.7969092955,-441596.7746397779,-23081.657987510916,-1063364.8498292242,-268133.7040315303,-54740.611177602084,-15851.697715323173,-3054279.511283752,-75323.423346278723,-75323.423346278723,{"$f":"ROUND(SUM(I1416:S1416)-H1416,0)","v":0}]
[{"$f":"ROW()","v":1417}]
[{"$f":"ROW()","v":1418}]
[{"$f":"ROW()","v":1419},null,null,null,null,null,null,"ACCUMULATED AMORTIZATION"]
[{"$f":"ROW()","v":1420}]
[{"$f":"ROW()","v":1421},null,"111CLS","Accum Prov for Amort-Steam",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct111Cls)","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!F$139,FALSE)*$H1421","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!G$139,FALSE)*$H1421","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!H$139,FALSE)*$H1421","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!I$139,FALSE)*$H1421","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!J$139,FALSE)*$H1421","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!K$139,FALSE)*$H1421","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!L$139,FALSE)*$H1421","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!M$139,FALSE)*$H1421","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!N$139,FALSE)*$H1421","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!O$139,FALSE)*$H1421","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!P$139,FALSE)*$H1421","v":0},{"$f":"ROUND(SUM(I1421:S1421)-H1421,0)","v":0}]
[{"$f":"ROW()","v":1422}]
[{"$f":"ROW()","v":1423},null,"111CLG","Accum Prov for Amort-General"]
[{"$f":"ROW()","v":1424},null,null,"Division",null,{"$f":"IF(Function=\"gen\",\"F108G\",IF(Function=\"TRN\",\"F108T\",IF(Function=\"DIS\",\"F108D\",IF(Function=\"RETAIL\",\"F108R\",IF(Function=\"MISC\",\"F108M\",\"ERR\")))))","v":"F108D"},null,{"$f":"SUM(UAcct111Clg)-SUM(H1425:H1426)","v":-289.65152448885055},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!F$139,FALSE)*$H1424","v":-167.53895218964763},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!G$139,FALSE)*$H1424","v":-67.45520895208324},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!H$139,FALSE)*$H1424","v":-19.235997915552662},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!I$139,FALSE)*$H1424","v":-4.3322962347588305},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!J$139,FALSE)*$H1424","v":-0.36328856761776618},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!K$139,FALSE)*$H1424","v":-3.9382808508791816},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!L$139,FALSE)*$H1424","v":-0.1374397221151924},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!M$139,FALSE)*$H1424","v":-9.4629256951708679E-2},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!N$139,FALSE)*$H1424","v":-26.503963725492774},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!O$139,FALSE)*$H1424","v":-2.5733536875824772E-2},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!P$139,FALSE)*$H1424","v":-2.5733536875824772E-2},{"$f":"ROUND(SUM(I1424:S1424)-H1424,0)","v":0}]
[{"$f":"ROW()","v":1425},null,null,"System Overheads",null,{"$f":"IF(Function=\"gen\",\"F108G\",IF(Function=\"TRN\",\"F108T\",IF(Function=\"DIS\",\"F108D\",IF(Function=\"RETAIL\",\"F108R\",IF(Function=\"MISC\",\"F108M\",\"ERR\")))))","v":"F108D"},null,{"$f":"SUM(UAcct111Clgsop)+SUM(UAcct111Clgsou)","v":-44972.743412024211},{"$f":"VLOOKUP($F1425,FactSum,'COS Factor Table'!F$139,FALSE)*$H1425","v":-26012.935100690083},{"$f":"VLOOKUP($F1425,FactSum,'COS Factor Table'!G$139,FALSE)*$H1425","v":-10473.432892714814},{"$f":"VLOOKUP($F1425,FactSum,'COS Factor Table'!H$139,FALSE)*$H1425","v":-2986.6771806467127},{"$f":"VLOOKUP($F1425,FactSum,'COS Factor Table'!I$139,FALSE)*$H1425","v":-672.65396684693508},{"$f":"VLOOKUP($F1425,FactSum,'COS Factor Table'!J$139,FALSE)*$H1425","v":-56.405998776728353},{"$f":"VLOOKUP($F1425,FactSum,'COS Factor Table'!K$139,FALSE)*$H1425","v":-611.4771690003497},{"$f":"VLOOKUP($F1425,FactSum,'COS Factor Table'!L$139,FALSE)*$H1425","v":-21.33957819905892},{"$f":"VLOOKUP($F1425,FactSum,'COS Factor Table'!M$139,FALSE)*$H1425","v":-14.692611404928122},{"$f":"VLOOKUP($F1425,FactSum,'COS Factor Table'!N$139,FALSE)*$H1425","v":-4115.1378786341083},{"$f":"VLOOKUP($F1425,FactSum,'COS Factor Table'!O$139,FALSE)*$H1425","v":-3.9955175552507005},{"$f":"VLOOKUP($F1425,FactSum,'COS Factor Table'!P$139,FALSE)*$H1425","v":-3.9955175552507005},{"$f":"ROUND(SUM(I1425:S1425)-H1425,0)","v":0}]
[{"$f":"ROW()","v":1426},null,null,"Customer - System",null,"F40",null,{"$f":"SUM(UAcct111Clgcn)","v":0},{"$f":"VLOOKUP($F1426,FactSum,'COS Factor Table'!F$139,FALSE)*$H1426","v":0},{"$f":"VLOOKUP($F1426,FactSum,'COS Factor Table'!G$139,FALSE)*$H1426","v":0},{"$f":"VLOOKUP($F1426,FactSum,'COS Factor Table'!H$139,FALSE)*$H1426","v":0},{"$f":"VLOOKUP($F1426,FactSum,'COS Factor Table'!I$139,FALSE)*$H1426","v":0},{"$f":"VLOOKUP($F1426,FactSum,'COS Factor Table'!J$139,FALSE)*$H1426","v":0},{"$f":"VLOOKUP($F1426,FactSum,'COS Factor Table'!K$139,FALSE)*$H1426","v":0},{"$f":"VLOOKUP($F1426,FactSum,'COS Factor Table'!L$139,FALSE)*$H1426","v":0},{"$f":"VLOOKUP($F1426,FactSum,'COS Factor Table'!M$139,FALSE)*$H1426","v":0},{"$f":"VLOOKUP($F1426,FactSum,'COS Factor Table'!N$139,FALSE)*$H1426","v":0},{"$f":"VLOOKUP($F1426,FactSum,'COS Factor Table'!O$139,FALSE)*$H1426","v":0},{"$f":"VLOOKUP($F1426,FactSum,'COS Factor Table'!P$139,FALSE)*$H1426","v":0},{"$f":"ROUND(SUM(I1426:S1426)-H1426,0)","v":0}]
[{"$f":"ROW()","v":1427},null,null,"Total Accum Prov for Amort-General",null,null,null,{"$f":"SUM(H1424:H1426)","v":-45262.394936513061},{"$f":"SUM(I1424:I1426)","v":-26180.47405287973},-10540.888101666898,-3005.9131785622653,-676.98626308169389,-56.769287344346118,-615.41544985122891,-21.477017921174113,-14.787240661879832,-4141.6418423596015,-4.0212510921265254,{"$f":"SUM(S1424:S1426)","v":-4.0212510921265254},{"$f":"ROUND(SUM(I1427:S1427)-H1427,0)","v":0}]
[{"$f":"ROW()","v":1428}]
[{"$f":"ROW()","v":1429},null,"111CLH","Accum Prov for Amort-Hydro",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct111Clh)","v":0},{"$f":"VLOOKUP($F1429,FactSum,'COS Factor Table'!F$139,FALSE)*$H1429","v":0},{"$f":"VLOOKUP($F1429,FactSum,'COS Factor Table'!G$139,FALSE)*$H1429","v":0},{"$f":"VLOOKUP($F1429,FactSum,'COS Factor Table'!H$139,FALSE)*$H1429","v":0},{"$f":"VLOOKUP($F1429,FactSum,'COS Factor Table'!I$139,FALSE)*$H1429","v":0},{"$f":"VLOOKUP($F1429,FactSum,'COS Factor Table'!J$139,FALSE)*$H1429","v":0},{"$f":"VLOOKUP($F1429,FactSum,'COS Factor Table'!K$139,FALSE)*$H1429","v":0},{"$f":"VLOOKUP($F1429,FactSum,'COS Factor Table'!L$139,FALSE)*$H1429","v":0},{"$f":"VLOOKUP($F1429,FactSum,'COS Factor Table'!M$139,FALSE)*$H1429","v":0},{"$f":"VLOOKUP($F1429,FactSum,'COS Factor Table'!N$139,FALSE)*$H1429","v":0},{"$f":"VLOOKUP($F1429,FactSum,'COS Factor Table'!O$139,FALSE)*$H1429","v":0},{"$f":"VLOOKUP($F1429,FactSum,'COS Factor Table'!P$139,FALSE)*$H1429","v":0},{"$f":"ROUND(SUM(I1429:S1429)-H1429,0)","v":0}]
[{"$f":"ROW()","v":1430}]
[{"$f":"ROW()","v":1431},null,"111IP","Accum Prov for Amort-Intangible"]
[{"$f":"ROW()","v":1432},null,null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},null,{"$f":"SUM(UAcct111Ips)","v":-743.34846756150364},{"$f":"VLOOKUP($F1432,FactSum,'COS Factor Table'!F$139,FALSE)*$H1432","v":-429.96432898742927},{"$f":"VLOOKUP($F1432,FactSum,'COS Factor Table'!G$139,FALSE)*$H1432","v":-173.11397304764472},{"$f":"VLOOKUP($F1432,FactSum,'COS Factor Table'!H$139,FALSE)*$H1432","v":-49.366388103000503},{"$f":"VLOOKUP($F1432,FactSum,'COS Factor Table'!I$139,FALSE)*$H1432","v":-11.118207552380451},{"$f":"VLOOKUP($F1432,FactSum,'COS Factor Table'!J$139,FALSE)*$H1432","v":-0.93232721801771523},{"$f":"VLOOKUP($F1432,FactSum,'COS Factor Table'!K$139,FALSE)*$H1432","v":-10.107024433909174},{"$f":"VLOOKUP($F1432,FactSum,'COS Factor Table'!L$139,FALSE)*$H1432","v":-0.35271903711433689},{"$f":"VLOOKUP($F1432,FactSum,'COS Factor Table'!M$139,FALSE)*$H1432","v":-0.24285221099964927},{"$f":"VLOOKUP($F1432,FactSum,'COS Factor Table'!N$139,FALSE)*$H1432","v":-68.018564219257556},{"$f":"VLOOKUP($F1432,FactSum,'COS Factor Table'!O$139,FALSE)*$H1432","v":-6.6041375875161706E-2},{"$f":"VLOOKUP($F1432,FactSum,'COS Factor Table'!P$139,FALSE)*$H1432","v":-6.6041375875161706E-2},{"$f":"ROUND(SUM(I1432:S1432)-H1432,0)","v":0}]
[{"$f":"ROW()","v":1433},null,null,null,"System Generation",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},null,{"$f":"SUM(UAcct111Ipsgp+UAcct111Ipsgu+UAcct111Ipsg)","v":0},{"$f":"VLOOKUP($F1433,FactSum,'COS Factor Table'!F$139,FALSE)*$H1433","v":0},{"$f":"VLOOKUP($F1433,FactSum,'COS Factor Table'!G$139,FALSE)*$H1433","v":0},{"$f":"VLOOKUP($F1433,FactSum,'COS Factor Table'!H$139,FALSE)*$H1433","v":0},{"$f":"VLOOKUP($F1433,FactSum,'COS Factor Table'!I$139,FALSE)*$H1433","v":0},{"$f":"VLOOKUP($F1433,FactSum,'COS Factor Table'!J$139,FALSE)*$H1433","v":0},{"$f":"VLOOKUP($F1433,FactSum,'COS Factor Table'!K$139,FALSE)*$H1433","v":0},{"$f":"VLOOKUP($F1433,FactSum,'COS Factor Table'!L$139,FALSE)*$H1433","v":0},{"$f":"VLOOKUP($F1433,FactSum,'COS Factor Table'!M$139,FALSE)*$H1433","v":0},{"$f":"VLOOKUP($F1433,FactSum,'COS Factor Table'!N$139,FALSE)*$H1433","v":0},{"$f":"VLOOKUP($F1433,FactSum,'COS Factor Table'!O$139,FALSE)*$H1433","v":0},{"$f":"VLOOKUP($F1433,FactSum,'COS Factor Table'!P$139,FALSE)*$H1433","v":0},0]
[{"$f":"ROW()","v":1434},null,null,null,"System Overheads",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},null,{"$f":"SUM(uacct111ipso)","v":-981941.70873282023},{"$f":"VLOOKUP($F1434,FactSum,'COS Factor Table'!F$139,FALSE)*$H1434","v":-567970.37503160594},{"$f":"VLOOKUP($F1434,FactSum,'COS Factor Table'!G$139,FALSE)*$H1434","v":-228678.52416184213},{"$f":"VLOOKUP($F1434,FactSum,'COS Factor Table'!H$139,FALSE)*$H1434","v":-65211.56308675262},{"$f":"VLOOKUP($F1434,FactSum,'COS Factor Table'!I$139,FALSE)*$H1434","v":-14686.828854096362},{"$f":"VLOOKUP($F1434,FactSum,'COS Factor Table'!J$139,FALSE)*$H1434","v":-1231.5771424963427},{"$f":"VLOOKUP($F1434,FactSum,'COS Factor Table'!K$139,FALSE)*$H1434","v":-13351.085360266785},{"$f":"VLOOKUP($F1434,FactSum,'COS Factor Table'!L$139,FALSE)*$H1434","v":-465.93159079592846},{"$f":"VLOOKUP($F1434,FactSum,'COS Factor Table'!M$139,FALSE)*$H1434","v":-320.80070847634943},{"$f":"VLOOKUP($F1434,FactSum,'COS Factor Table'!N$139,FALSE)*$H1434","v":-89850.545322452963},{"$f":"VLOOKUP($F1434,FactSum,'COS Factor Table'!O$139,FALSE)*$H1434","v":-87.238737017450347},{"$f":"VLOOKUP($F1434,FactSum,'COS Factor Table'!P$139,FALSE)*$H1434","v":-87.238737017450347},0]
[{"$f":"ROW()","v":1435},null,null,null,"Customer - System","F42",null,{"$f":"SUM(UAcct111Ipcn)","v":0},{"$f":"VLOOKUP($F1435,FactSum,'COS Factor Table'!F$139,FALSE)*$H1435","v":0},{"$f":"VLOOKUP($F1435,FactSum,'COS Factor Table'!G$139,FALSE)*$H1435","v":0},{"$f":"VLOOKUP($F1435,FactSum,'COS Factor Table'!H$139,FALSE)*$H1435","v":0},{"$f":"VLOOKUP($F1435,FactSum,'COS Factor Table'!I$139,FALSE)*$H1435","v":0},{"$f":"VLOOKUP($F1435,FactSum,'COS Factor Table'!J$139,FALSE)*$H1435","v":0},{"$f":"VLOOKUP($F1435,FactSum,'COS Factor Table'!K$139,FALSE)*$H1435","v":0},{"$f":"VLOOKUP($F1435,FactSum,'COS Factor Table'!L$139,FALSE)*$H1435","v":0},{"$f":"VLOOKUP($F1435,FactSum,'COS Factor Table'!M$139,FALSE)*$H1435","v":0},{"$f":"VLOOKUP($F1435,FactSum,'COS Factor Table'!N$139,FALSE)*$H1435","v":0},{"$f":"VLOOKUP($F1435,FactSum,'COS Factor Table'!O$139,FALSE)*$H1435","v":0},{"$f":"VLOOKUP($F1435,FactSum,'COS Factor Table'!P$139,FALSE)*$H1435","v":0},0]
[{"$f":"ROW()","v":1436},null,null,null,"Energy","F30",null,{"$f":"SUM(UAcct111Ipse)","v":0},{"$f":"VLOOKUP($F1436,FactSum,'COS Factor Table'!F$139,FALSE)*$H1436","v":0},{"$f":"VLOOKUP($F1436,FactSum,'COS Factor Table'!G$139,FALSE)*$H1436","v":0},{"$f":"VLOOKUP($F1436,FactSum,'COS Factor Table'!H$139,FALSE)*$H1436","v":0},{"$f":"VLOOKUP($F1436,FactSum,'COS Factor Table'!I$139,FALSE)*$H1436","v":0},{"$f":"VLOOKUP($F1436,FactSum,'COS Factor Table'!J$139,FALSE)*$H1436","v":0},{"$f":"VLOOKUP($F1436,FactSum,'COS Factor Table'!K$139,FALSE)*$H1436","v":0},{"$f":"VLOOKUP($F1436,FactSum,'COS Factor Table'!L$139,FALSE)*$H1436","v":0},{"$f":"VLOOKUP($F1436,FactSum,'COS Factor Table'!M$139,FALSE)*$H1436","v":0},{"$f":"VLOOKUP($F1436,FactSum,'COS Factor Table'!N$139,FALSE)*$H1436","v":0},{"$f":"VLOOKUP($F1436,FactSum,'COS Factor Table'!O$139,FALSE)*$H1436","v":0},{"$f":"VLOOKUP($F1436,FactSum,'COS Factor Table'!P$139,FALSE)*$H1436","v":0},0]
[{"$f":"ROW()","v":1437},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT111IPSSGCH)","v":0},{"$f":"VLOOKUP($F1437,FactSum,'COS Factor Table'!F$139,FALSE)*$H1437","v":0},{"$f":"VLOOKUP($F1437,FactSum,'COS Factor Table'!G$139,FALSE)*$H1437","v":0},{"$f":"VLOOKUP($F1437,FactSum,'COS Factor Table'!H$139,FALSE)*$H1437","v":0},{"$f":"VLOOKUP($F1437,FactSum,'COS Factor Table'!I$139,FALSE)*$H1437","v":0},{"$f":"VLOOKUP($F1437,FactSum,'COS Factor Table'!J$139,FALSE)*$H1437","v":0},{"$f":"VLOOKUP($F1437,FactSum,'COS Factor Table'!K$139,FALSE)*$H1437","v":0},{"$f":"VLOOKUP($F1437,FactSum,'COS Factor Table'!L$139,FALSE)*$H1437","v":0},{"$f":"VLOOKUP($F1437,FactSum,'COS Factor Table'!M$139,FALSE)*$H1437","v":0},{"$f":"VLOOKUP($F1437,FactSum,'COS Factor Table'!N$139,FALSE)*$H1437","v":0},{"$f":"VLOOKUP($F1437,FactSum,'COS Factor Table'!O$139,FALSE)*$H1437","v":0},{"$f":"VLOOKUP($F1437,FactSum,'COS Factor Table'!P$139,FALSE)*$H1437","v":0},0]
[{"$f":"ROW()","v":1438},null,null,"Total Accum Prov for Amort-Intangible",null,null,null,{"$f":"SUM(H1432:H1437)","v":-982685.05720038177},-568400.33936059335,-228851.63813488977,-65260.92947485562,-14697.947061648743,-1232.5094697143604,-13361.192384700695,-466.28430983304281,-321.0435606873491,-89918.563886672215,-87.304778393325506,-87.304778393325506,0]
[{"$f":"ROW()","v":1439}]
[{"$f":"ROW()","v":1440},null,"111390","Accum Prov for Amort-Capital Lease",null,"F30",null,{"$f":"UAcct111390","v":0},{"$f":"VLOOKUP($F1440,FactSum,'COS Factor Table'!F$139,FALSE)*$H1440","v":0},{"$f":"VLOOKUP($F1440,FactSum,'COS Factor Table'!G$139,FALSE)*$H1440","v":0},{"$f":"VLOOKUP($F1440,FactSum,'COS Factor Table'!H$139,FALSE)*$H1440","v":0},{"$f":"VLOOKUP($F1440,FactSum,'COS Factor Table'!I$139,FALSE)*$H1440","v":0},{"$f":"VLOOKUP($F1440,FactSum,'COS Factor Table'!J$139,FALSE)*$H1440","v":0},{"$f":"VLOOKUP($F1440,FactSum,'COS Factor Table'!K$139,FALSE)*$H1440","v":0},{"$f":"VLOOKUP($F1440,FactSum,'COS Factor Table'!L$139,FALSE)*$H1440","v":0},{"$f":"VLOOKUP($F1440,FactSum,'COS Factor Table'!M$139,FALSE)*$H1440","v":0},{"$f":"VLOOKUP($F1440,FactSum,'COS Factor Table'!N$139,FALSE)*$H1440","v":0},{"$f":"VLOOKUP($F1440,FactSum,'COS Factor Table'!O$139,FALSE)*$H1440","v":0},{"$f":"VLOOKUP($F1440,FactSum,'COS Factor Table'!P$139,FALSE)*$H1440","v":0},{"$f":"ROUND(SUM(I1440:S1440)-H1440,0)","v":0}]
[{"$f":"ROW()","v":1441}]
[{"$f":"ROW()","v":1442}]
[{"$f":"ROW()","v":1443},null,"TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,null,{"$f":"SUM(H1421:H1426)+SUM(H1429:H1437)+H1440","v":-1027947.4521368948},-594580.81341347308,-239392.52623655667,-68266.842653417887,-15374.933324730437,-1289.2787570587066,-13976.607834551924,-487.76132775421695,-335.83080134922892,-94060.205729031819,-91.326029485452025,-91.326029485452025,0]

{"sheet":"JAM Download","index":18,"n_rows":2423,"n_cols":15,"rows_kept":2423,"cut":false,"hidden":false,"merged":[]}
["ACCOUNT","RESULTS OF OPERATIONS","PITA Factor",null,{"$f":"+O3","v":"2010 Protocol"}]
[]
[440,"Residential Sales",null,null,null,null,null,"JAM Inputs",null,null,null,null,null,null,"2010 Protocol"]
[null,null,"S",null,{"$f":"+O4","v":672580121.54894984},null,null,"ACCMDIT",0.74709612664944047,0.12938271016414396,0.12352116318641547,0.12097399102971532,2.5471721567001562E-3,0,672580121.54894984]
[null,null,null,null,{"$f":"+O5","v":0},null,null,"BOOKDEPR",0.53374186994749784,0.16921138031832392,0.29704674973417827,0.29405102135674682,2.9957283774314251E-3,0,0]
[null,null,null,null,672580121.54894984,null,null,"COM_EQ",0,0,0,0,0,0,672580121.54894984]
[null,null,null,null,0,null,null,"CUST",0,0,1,0,1,0,0]
[442,"Commercial & Industrial Sales",null,null,0,null,null,"CWC",0.73754824403741692,0.10123844777635134,0.16121330818623164,0.12348690312391346,3.2580021610297265E-2,5.1463834520209832E-3,0]
[null,null,"S",null,1126738830.4684966,null,null,"DDS2",0.8346114184848098,1.0842843436198272E-2,0.15454573807899197,1.2266770728822238E-2,0.20647002462443814,-6.4191057274268409E-2,1126738830.4684966]
[null,null,"SE",null,0,null,null,"DDS6",0,0,0,0,0,0,0]
[null,null,"SG",null,0,null,null,"DDSO2",0.12174462693738081,4.0581542312460271E-2,0.83767383075015889,0.24348925387476161,0,0.59418457687539727,0]
[null,null,null,null,0,null,null,"DDSO6",0,0,1,0,0,1,0]
[null,null,null,null,0,null,null,"DEFSG",0.71880045322127173,0.28119954677872822,0,0,0,0,0]
[null,null,null,null,1126738830.4684966,null,null,"DITEXP",0,0,0,0,0,0,1126738830.4684966]
[null,null,null,null,0,null,null,"DMSC",0,0,1,0,0,1,0]
[444,"Public Street & Highway Lighting",null,null,0,null,null,"DPW",0,0,1,1,0,0,0]
[null,null,"S",null,9588203.4517525695,null,null,"ESD",0.3,0.1,0.6,0.6,0,0,9588203.4517525695]
[null,null,"SO",null,0,null,null,"FERC",0.53552737981222298,0.46447262018777702,0,0,0,0,0]
[null,null,null,null,9588203.4517525695,null,null,"FIT",25.875825154874502,-5.9425953394281921,-18.933229815446225,-18.6651352848796,-0.15640216624094702,-0.1116923643257173,9588203.4517525695]
[null,null,null,null,0,null,null,"G",0.22768115207366432,0.31587318219250599,0.45644566573382978,0.43315507380497675,2.3290591928853015E-2,0,0]
[445,"Other Sales to Public Authority",null,null,0,null,null,"G-DGP",0.69712876692486192,0.30287123307513802,0,0,0,0,0]
[null,null,"S",null,16296163.073925002,null,null,"G-DGU",0.69712876692486192,0.30287123307513802,0,0,0,0,16296163.073925002]
[null,null,null,null,0,null,null,"GP",0.50485130726490091,0.2291041445041237,0.26604454823097551,0.2602402184286699,5.8043298023055887E-3,0,0]
[null,null,null,null,16296163.073925002,null,null,"G-SG",0.49015193398945944,0.50984806601054056,0,0,0,0,16296163.073925002]
[null,null,null,null,0,null,null,"G-SITUS",0,0.28515608665422792,0.71484391334577224,0.71484391334577224,0,0,0]
[448,"Interdepartmental",null,null,0,null,null,"I",0.54555249756190904,0.15558298746609936,0.29886451497199151,0.14049981933022609,0.15836469564176545,0,0]
[null,null,"S",null,0,null,null,"IBT",-0.64817409751670363,0.393732937480057,1.2544411600366461,1.2366782734503756,1.0362590892520319E-2,7.4002956937480021E-3,0]
[null,null,"SO",null,0,null,null,"I-DGP",1,0,0,0,0,0,0]
[null,null,null,null,0,null,null,"I-DGU",1,0,0,0,0,0,0]
[null,null,null,null,0,null,null,"I-SG",0.85170329991651883,0.148296700083481,0,0,0,0,0]
["Total Sales to Ultimate Customers",null,null,null,1825203318.5431242,null,null,"I-SITUS",1.7415216099955024E-2,0.47614636955887957,0.50643841434116554,0.50643841434116554,0,0,1825203318.5431242]
[null,null,null,null,0,null,null,"LABOR",0.44037754002527002,7.3398818350960335E-2,0.48622364162376963,0.34017577812492666,0.14604786349884299,0,0]
[null,null,null,null,0,null,null,"MSS",0.87069451336117754,6.6654622233269607E-3,0.1226400244154955,0.1226400244154955,0,0,0]
[null,null,null,null,0,null,null,"NONE",0,0,0,0,0,0,0]
[447,"Sales for Resale - Non-NPC",null,null,0,null,null,"NUTIL",0,0,0,0,0,0,0]
[null,null,"S",null,0,null,null,"OTHDGP",0.58084691832672641,0.4191530816732737,0,0,0,0,0]
[null,null,null,null,0,null,null,"OTHDGU",0.58084691832672641,0.4191530816732737,0,0,0,0,0]
[null,null,null,null,0,null,null,"OTHSE",0,1,0,0,0,0,0]
["447NPC","Sales for Resale - NPC",null,null,0,null,null,"OTHSG",0.58084691832672641,0.4191530816732737,0,0,0,0,0]
[null,null,"SG",null,137195148.91053981,null,null,"OTHSGR",0.58084691832672641,0.4191530816732737,0,0,0,0,137195148.91053981]
[null,null,"SE",null,0,null,null,"OTHSITUS",0,0,1,0,0,1,0]
[null,null,"SG",null,0,null,null,"OTHSO",0,0,1,0,0,1,0]
[null,null,null,null,137195148.91053981,null,null,"P",1,0,0,0,0,0,137195148.91053981]
[null,null,null,null,0,null,null,"PT",0.69521613871352306,0.30478386128647689,0,0,0,0,0]
["Total Sales for Resale",null,null,null,137195148.91053981,null,null,"PTD",0.50660403808751564,0.22209601629409209,0.27129994561839232,0.27129994561839232,0,0,137195148.91053981]
[null,null,null,null,0,null,null,"REVREQ",0.67005149660541663,0.13917506927041651,0.19077343412416681,0.16491671594044233,2.2288446421858128E-2,3.5682717618663634E-3,0]
[449,"Provision for Rate Refund",null,null,0,null,null,"SCHMA",0.50019169061738278,0.20660637731119727,0.29320193207141976,0.28657683258736649,4.3025863953297903E-3,2.3225130887234717E-3,0]
[null,null,"S",null,0,null,null,"SCHMAF",1,0,0,0,0,0,0]
[null,null,"SG",null,0,null,null,"SCHMAP",0.85743338393304669,8.1043608414898827E-2,6.1523007652054457E-2,7.2449303239484397E-2,-1.0926295587429942E-2,0,0]
[null,null,null,null,0,null,null,"SCHMAP-SO",0.51990690392496175,0.27023841979284263,0.20985467628219567,0.24458304593650496,-3.4728369654309296E-2,0,0]
[null,null,null,null,0,null,null,"SCHMAT",0.50191537744245696,0.2060005384785078,0.29208408407903508,0.285543669862722,4.2291072249937096E-3,2.3113069913193889E-3,0]
[null,null,null,null,0,null,null,"SCHMAT-GPS",0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,"SCHMAT-SE",1,0,0,0,0,0,0]
["Total Sales from Electricity",null,null,null,1962398467.4536641,null,null,"SCHMAT-SITUS",1.1238395449561136,0.16932247363149225,-0.29316201858760549,-0.40641528357948686,2.1321586223432389E-4,0.11304004912964703,1962398467.4536641]
[450,"Forfeited Discounts & Interest",null,null,0,null,null,"SCHMAT-SNP",0.50463302705541802,0.23236052143558114,0.26300645150900082,0.26289518371096732,1.1126779803350418E-4,0,0]
[null,null,"S",null,3627201.35,null,null,"SCHMAT-SO",0.49066957543131612,0.19787440472070775,0.31145601984797627,0.27972574010067663,3.1730279747299632E-2,0,3627201.35]
[null,null,"SO",null,0,null,null,"SCHMD",0.62396966569330425,0.16992605881966094,0.20610427548703444,0.19299875075874562,-6.6400927679848866E-4,1.376953400508733E-2,0]
[null,null,null,null,3627201.35,null,null,"SCHMDF",1,0,0,0,0,0,3627201.35]
[null,null,null,null,0,null,null,"SCHMDP",0.92275013249319782,0.11315372197803431,-3.5903854471232066E-2,2.3472705995517314E-2,-5.9376560466749377E-2,0,0]
[451,"Misc Electric Revenue",null,null,0,null,null,"SCHMDP-SO",0.44037754002527002,7.3398818350960335E-2,0.48622364162376963,0.34017577812492666,0.14604786349884299,0,0]
[null,null,"S",null,3919411.11,null,null,"SCHMDT",0.62385286660684491,0.16994825222858853,0.20619888116456625,0.19306502178165247,-6.4105740040531437E-4,1.377491678331909E-2,3919411.11]
[null,null,"SG",null,0,null,null,"SCHMDT-GPS",0.50462876088753772,0.23242416555019974,0.26294707356226266,0.26294707356226266,0,0,0]
[null,null,"SO",null,5090.3133067672661,null,null,"SCHMDT-SG",0.99763248413758299,2.3675158624169791E-3,0,0,0,0,5090.3133067672661]
[null,null,null,null,3924501.4233067674,null,null,"SCHMDT-SITUS",-1.7836583322750756,1.5792541031604099,1.204404229114667,1.7934989900253582,3.790019146047309E-2,-0.6269949523711642,3924501.4233067674]
[null,null,null,null,0,null,null,"SCHMDT-SNP",0.50462876088753772,0.23242416555019968,0.26294707356226266,0.26294707356226266,0,0,0]
[453,"Water Sales",null,null,0,null,null,"SCHMDT-SO",0.50041867551388475,-8.2407237908806129E-3,0.50782204827699595,0.21255653786767501,0.29526551040932097,0,0]
[null,null,"SG",null,856.67405426795926,null,null,"SIT",-0.64817409751670463,0.39373293748005761,1.2544411600366439,1.2366782734503796,1.0362590892520335E-2,7.4002956937480133E-3,856.67405426795926]
[null,null,null,null,856.67405426795926,null,null,"T",0,1,0,0,0,0,856.67405426795926]
[null,null,null,null,{"$f":"+O69","v":0},null,null,"TAXDEPR",0.59356537084907768,0.19147339699453164,0.21496123215639068,0.21079358449280244,4.1676476635882408E-3,0,0]
[454,"Rent of Electric Property",null,null,0,null,null,"TD",0,0.46919188519427402,0.53080811480572609,0.53080811480572609,0,0,0]
[null,null,"S",null,3437330.19,null,null,null,0,0,0,0,0,0,3437330.19]
[null,null,"SG",null,2342813.9323127572,null,null,null,null,null,null,null,null,null,2342813.9323127572]
[null,null,"SO",null,1580425.8008101219,null,null,"Func Revenues",1195821144.6853189,251149478.80866054,378232695.0491448,332786333.90932024,37935240.5649186,7511120.5749060186,1580425.8008101219]
[null,null,null,null,7360569.9231228791,null,null,null,null,null,null,null,null,null,7360569.9231228791]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,"JAM Factors",null,null,null,null,null,0]
[456,"Other Electric Revenue","S",null,-359934.7,null,null,null,"SG",0.43217037839030159,null,null,null,null,-359934.7]
[null,null,"CN",null,0,null,null,null,"SE",0.42336564923242037,null,null,null,null,0]
[null,null,"SE",null,5756471.5051629329,null,null,null,"SSGC",0,null,null,null,null,5756471.5051629329]
[null,null,"SO",null,132520.90514233537,null,null,null,"SSECH",0.42336564923242026,null,null,null,null,132520.90514233537]
[null,null,"SG",null,58401511.459835589,null,null,null,"SSECT",0.42058856411210882,null,null,null,null,58401511.459835589]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,63930569.170140855,null,null,null,null,null,null,null,null,null,63930569.170140855]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Total Other Electric Revenues",null,null,78843698.540624768,null,null,null,null,null,null,null,null,null,78843698.540624768]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Electric Operating Revenues",null,null,null,2041242165.9942889,null,null,null,null,null,null,null,null,null,2041242165.9942889]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Summary of Revenues by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"S",null,null,1835827326.493124,null,null,null,null,null,null,null,null,null,1835827326.493124]
[null,"CN",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"SE",null,null,5756471.5051629329,null,null,null,null,null,null,null,null,null,5756471.5051629329]
[null,"SO",null,null,1718037.0192592246,null,null,null,null,null,null,null,null,null,1718037.0192592246]
[null,"SG",null,null,197940330.97674242,null,null,null,null,null,null,null,null,null,197940330.97674242]
[null,"DGP",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Electric Operating Revenues",null,null,null,2041242165.9942887,null,null,null,null,null,null,null,null,null,2041242165.9942887]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Miscellaneous Revenues",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[41160,"Gain on Sale of Utility Plant - CR",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[41170,"Loss on Sale of Utility Plant",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[4118,"Gain from Emission Allowances","S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,-845676.75390379375,null,null,null,null,null,null,null,null,null,-845676.75390379375]
[null,null,null,null,-845676.75390379375,null,null,null,null,null,null,null,null,null,-845676.75390379375]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[41181,"Gain from Disposition of NOX Credits",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[4194,"Impact Housing Interest Income",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[421,"(Gain) / Loss on Sale of Utility Plant",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-53483.399999999994,null,null,null,null,null,null,null,null,null,-53483.399999999994]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,675.65084787161368,null,null,null,null,null,null,null,null,null,675.65084787161368]
[null,null,"CUST",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,{"$f":"+O133","v":4.2937533876704435E-3},null,null,null,null,null,null,null,null,null,4.2937533876704435E-3]
[null,null,"SG",null,-175145.54663401269,null,null,null,null,null,null,null,null,null,-175145.54663401269]
[null,null,null,null,-227953.29149238768,null,null,null,null,null,null,null,null,null,-227953.29149238768]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Miscellaneous Revenues",null,null,null,-1073630.0453961813,null,null,null,null,null,null,null,null,null,-1073630.0453961813]
["Miscellaneous Expenses",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[4311,"Interest on Customer Deposits",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,931249.07000000018,null,null,null,null,null,null,null,null,null,931249.07000000018]
[null,null,null,null,931249.07000000018,null,null,null,null,null,null,null,null,null,931249.07000000018]
["Total Miscellaneous Expenses",null,null,null,931249.07000000018,null,null,null,null,null,null,null,null,null,931249.07000000018]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Net Misc Revenue and Expense",null,null,null,-142380.97539618111,null,null,null,null,null,null,null,null,null,-142380.97539618111]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[500,"Operation Supervision & Engineering",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,7415739.8039326016,null,null,null,null,null,null,null,null,null,7415739.8039326016]
[null,null,"SSGCH",null,605065.4712478111,null,null,null,null,null,null,null,null,null,605065.4712478111]
[null,null,null,null,8020805.2751804125,null,null,null,null,null,null,null,null,null,8020805.2751804125]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[501,"Fuel Related - Non-NPC",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,5906540.6017118664,null,null,null,null,null,null,null,null,null,5906540.6017118664]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSECT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSECH",null,1550891.3864681269,null,null,null,null,null,null,null,null,null,1550891.3864681269]
[null,null,null,null,7457431.9881799929,null,null,null,null,null,null,null,null,null,7457431.9881799929]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["501NPC","Fuel Related - NPC",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,302791580.64540726,null,null,null,null,null,null,null,null,null,302791580.64540726]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSECT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSECH",null,21539993.132513583,null,null,null,null,null,null,null,null,null,21539993.132513583]
[null,null,null,null,324331573.77792084,null,null,null,null,null,null,null,null,null,324331573.77792084]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Fuel Related",null,null,null,331789005.76610082,null,null,null,null,null,null,null,null,null,331789005.76610082]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[502,"Steam Expenses",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,15097770.150925662,null,null,null,null,null,null,null,null,null,15097770.150925662]
[null,null,"SSGCH",null,3367271.9862062666,null,null,null,null,null,null,null,null,null,3367271.9862062666]
[null,null,null,null,18465042.137131929,null,null,null,null,null,null,null,null,null,18465042.137131929]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[503,"Steam From Other Sources - Non-NPC",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["503NPC","Steam From Other Sources - NPC",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,1691390.1755064675,null,null,null,null,null,null,null,null,null,1691390.1755064675]
[null,null,null,null,1691390.1755064675,null,null,null,null,null,null,null,null,null,1691390.1755064675]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[505,"Electric Expenses",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,1336192.8205163283,null,null,null,null,null,null,null,null,null,1336192.8205163283]
[null,null,"SSGCH",null,374550.30327317462,null,null,null,null,null,null,null,null,null,374550.30327317462]
[null,null,null,null,1710743.123789503,null,null,null,null,null,null,null,null,null,1710743.123789503]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[506,"Misc. Steam Expense",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,22559049.541136324,null,null,null,null,null,null,null,null,null,22559049.541136324]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,807855.85927469016,null,null,null,null,null,null,null,null,null,807855.85927469016]
[null,null,null,null,23366905.400411014,null,null,null,null,null,null,null,null,null,23366905.400411014]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[507,"Rents",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,184387.72626107844,null,null,null,null,null,null,null,null,null,184387.72626107844]
[null,null,"SSGCH",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,184387.72626107844,null,null,null,null,null,null,null,null,null,184387.72626107844]
[null,null,null,null,{"$f":"+O197","v":0},null,null,null,null,null,null,null,null,null,0]
[510,"Maint Supervision & Engineering",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,7671555.5736009637,null,null,null,null,null,null,null,null,null,7671555.5736009637]
[null,null,"SSGCH",null,-349823.91295576713,null,null,null,null,null,null,null,null,null,-349823.91295576713]
[null,null,null,null,7321731.6606451962,null,null,null,null,null,null,null,null,null,7321731.6606451962]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[511,"Maintenance of Structures",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,11589350.934505487,null,null,null,null,null,null,null,null,null,11589350.934505487]
[null,null,"SSGCH",null,289090.46063571202,null,null,null,null,null,null,null,null,null,289090.46063571202]
[null,null,null,null,11878441.395141199,null,null,null,null,null,null,null,null,null,11878441.395141199]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[512,"Maintenance of Boiler Plant","SG",null,40956284.651538156,null,null,null,null,null,null,null,null,null,40956284.651538156]
[null,null,"SSGCH",null,3305137.1827274323,null,null,null,null,null,null,null,null,null,3305137.1827274323]
[null,null,null,null,44261421.83426559,null,null,null,null,null,null,null,null,null,44261421.83426559]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[513,"Maintenance of Electric Plant",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,12438679.280809352,null,null,null,null,null,null,null,null,null,12438679.280809352]
[null,null,"SSGCH",null,334580.93507196807,null,null,null,null,null,null,null,null,null,334580.93507196807]
[null,null,null,null,12773260.21588132,null,null,null,null,null,null,null,null,null,12773260.21588132]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[514,"Maintenance of Misc. Steam Plant",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,4432416.5345400684,null,null,null,null,null,null,null,null,null,4432416.5345400684]
[null,null,"SSGCH",null,1784873.0883878982,null,null,null,null,null,null,null,null,null,1784873.0883878982]
[null,null,null,null,6217289.6229279665,null,null,null,null,null,null,null,null,null,6217289.6229279665]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Steam Power Generation",null,null,null,467680424.33324248,null,null,null,null,null,null,null,null,null,467680424.33324248]
[517,"Operation Super & Engineering",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[518,"Nuclear Fuel Expense",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[519,"Coolants and Water",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[520,"Steam Expenses",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[523,"Electric Expenses",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[524,"Misc. Nuclear Expenses",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[528,"Maintenance Super & Engineering",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[529,"Maintenance of Structures",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[530,"Maintenance of Reactor Plant",null,null,{"$f":"+O261","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[531,"Maintenance of Electric Plant",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[532,"Maintenance of Misc Nuclear",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Nuclear Power Generation",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[535,"Operation Super & Engineering",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,2648006.7604874084,null,null,null,null,null,null,null,null,null,2648006.7604874084]
[null,null,"SG",null,76204.315829730651,null,null,null,null,null,null,null,null,null,76204.315829730651]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,2724211.076317139,null,null,null,null,null,null,null,null,null,2724211.076317139]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[536,"Water For Power",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,62860.871323048872,null,null,null,null,null,null,null,null,null,62860.871323048872]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,62860.871323048872,null,null,null,null,null,null,null,null,null,62860.871323048872]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[537,"Hydraulic Expenses",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,1828236.5129226644,null,null,null,null,null,null,null,null,null,1828236.5129226644]
[null,null,"SG",null,81725.564495219383,null,null,null,null,null,null,null,null,null,81725.564495219383]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,1909962.0774178838,null,null,null,null,null,null,null,null,null,1909962.0774178838]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[538,"Electric Expenses",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[539,"Misc. Hydro Expenses",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,5239911.3839324648,null,null,null,null,null,null,null,null,null,5239911.3839324648]
[null,null,"SG",null,2363664.0317919413,null,null,null,null,null,null,null,null,null,2363664.0317919413]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,7603575.415724406,null,null,null,null,null,null,null,null,null,7603575.415724406]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[540,"Rents (Hydro Generation)",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,309570.8621632203,null,null,null,null,null,null,null,null,null,309570.8621632203]
[null,null,"SG",null,4147.3244809981488,null,null,null,null,null,null,null,null,null,4147.3244809981488]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,313718.18664421845,null,null,null,null,null,null,null,null,null,313718.18664421845]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[541,"Maint Supervision & Engineering",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,176.66260727838747,null,null,null,null,null,null,null,null,null,176.66260727838747]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,176.66260727838747,null,null,null,null,null,null,null,null,null,176.66260727838747]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[542,"Maintenance of Structures",null,null,{"$f":"+O325","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,256955.09242232807,null,null,null,null,null,null,null,null,null,256955.09242232807]
[null,null,"SG",null,69121.714951381611,null,null,null,null,null,null,null,null,null,69121.714951381611]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,326076.80737370969,null,null,null,null,null,null,null,null,null,326076.80737370969]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[543,"Maintenance of Dams & Waterways",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,779249.29617368046,null,null,null,null,null,null,null,null,null,779249.29617368046]
[null,null,"SG",null,219000.57599414149,null,null,null,null,null,null,null,null,null,219000.57599414149]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,998249.87216782197,null,null,null,null,null,null,null,null,null,998249.87216782197]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[544,"Maintenance of Electric Plant",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,833124.93044643162,null,null,null,null,null,null,null,null,null,833124.93044643162]
[null,null,"SG",null,264434.80777735391,null,null,null,null,null,null,null,null,null,264434.80777735391]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,1097559.7382237855,null,null,null,null,null,null,null,null,null,1097559.7382237855]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[545,"Maintenance of Misc. Hydro Plant",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,1139988.5132394591,null,null,null,null,null,null,null,null,null,1139988.5132394591]
[null,null,"SG",null,299463.95128909312,null,null,null,null,null,null,null,null,null,299463.95128909312]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,1439452.4645285523,null,null,null,null,null,null,null,null,null,1439452.4645285523]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Hydraulic Power Generation ",null,null,null,16475843.172327841,null,null,null,null,null,null,null,null,null,16475843.172327841]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[546,"Operation Super & Engineering",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,188281.88821134373,null,null,null,null,null,null,null,null,null,188281.88821134373]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,188281.88821134373,null,null,null,null,null,null,null,null,null,188281.88821134373]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[547,"Fuel - Non-NPC",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSECT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["547NPC","Fuel - NPC",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,131071700.5426891,null,null,null,null,null,null,null,null,null,131071700.5426891]
[null,null,"SSECT",null,4192837.6382159251,null,null,null,null,null,null,null,null,null,4192837.6382159251]
[null,null,null,null,135264538.18090501,null,null,null,null,null,null,null,null,null,135264538.18090501]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[548,"Generation Expense",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,6444371.8714320827,null,null,null,null,null,null,null,null,null,6444371.8714320827]
[null,null,"SSGCT",null,215354.61381388956,null,null,null,null,null,null,null,null,null,215354.61381388956]
[null,null,null,null,6659726.4852459719,null,null,null,null,null,null,null,null,null,6659726.4852459719]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[549,"Miscellaneous Other",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,1728765.9337229209,null,null,null,null,null,null,null,null,null,1728765.9337229209]
[null,null,"SG-W",null,2686056.1408759742,null,null,null,null,null,null,null,null,null,2686056.1408759742]
[null,null,null,null,4414822.0745988954,null,null,null,null,null,null,null,null,null,4414822.0745988954]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[550,"Maint Supervision & Engineering",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,{"$f":"+O389","v":382322.96099748847},null,null,null,null,null,null,null,null,null,382322.96099748847]
[null,null,"SG-W",null,1376585.0717544933,null,null,null,null,null,null,null,null,null,1376585.0717544933]
[null,null,null,null,1758908.0327519816,null,null,null,null,null,null,null,null,null,1758908.0327519816]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[551,"Maint Supervision & Engineering",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[552,"Maintenance of Structures",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,1558676.0760783583,null,null,null,null,null,null,null,null,null,1558676.0760783583]
[null,null,"SSGCT",null,103560.84083573932,null,null,null,null,null,null,null,null,null,103560.84083573932]
[null,null,null,null,1662236.9169140977,null,null,null,null,null,null,null,null,null,1662236.9169140977]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[553,"Maint of Generation & Electric Plant",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,3672959.9445285858,null,null,null,null,null,null,null,null,null,3672959.9445285858]
[null,null,"SG-W",null,5912205.6602310129,null,null,null,null,null,null,null,null,null,5912205.6602310129]
[null,null,"SG",null,234444.14989228864,null,null,null,null,null,null,null,null,null,234444.14989228864]
[null,null,null,null,9819609.7546518873,null,null,null,null,null,null,null,null,null,9819609.7546518873]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[554,"Maintenance of Misc. Other",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,125009.18876961537,null,null,null,null,null,null,null,null,null,125009.18876961537]
[null,null,"SG-W",null,836477.26310649398,null,null,null,null,null,null,null,null,null,836477.26310649398]
[null,null,"SG",null,61642.241611767684,null,null,null,null,null,null,null,null,null,61642.241611767684]
[null,null,null,null,1023128.693487877,null,null,null,null,null,null,null,null,null,1023128.693487877]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Other Power Generation",null,null,null,160791252.02676708,null,null,null,null,null,null,null,null,null,160791252.02676708]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[555,"Purchased Power - Non-NPC",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["555NPC","Purchased Power - NPC",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,253028167.05669481,null,null,null,null,null,null,null,null,null,253028167.05669481]
[null,null,"SE",null,3844437.1074083266,null,null,null,null,null,null,null,null,null,3844437.1074083266]
[null,null,"SSGC",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,256872604.16410312,null,null,null,null,null,null,null,null,null,256872604.16410312]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,256872604.16410312,null,null,null,null,null,null,null,null,null,256872604.16410312]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[556,"System Control & Load Dispatch",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,639780.14032202284,null,null,null,null,null,null,null,null,null,639780.14032202284]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,639780.14032202284,null,null,null,null,null,null,null,null,null,639780.14032202284]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[557,"Other Expenses",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,23614698.705540065,null,null,null,null,null,null,null,null,null,23614698.705540065]
[null,null,"SGCT",null,487023.59626052098,null,null,null,null,null,null,null,null,null,487023.59626052098]
[null,null,"SE",null,3721.7566185242522,null,null,null,null,null,null,null,null,null,3721.7566185242522]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"TROJP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,24105444.058419112,null,null,null,null,null,null,null,null,null,24105444.058419112]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Embedded Cost Differentials","Embedded Cost Differentials",null,null,0,null,null,null,null,null,null,null,null,null,0]
["Company Owned Hydro","Company Owned Hydro","DGP",null,0,null,null,null,null,null,null,null,null,null,0]
["Company Owned Hydro","Company Owned Hydro","SG",null,0,null,null,null,null,null,null,null,null,null,0]
["Mid-C Contract","Mid-C Contract","MC",null,0,null,null,null,null,null,null,null,null,null,0]
["Mid-C Contract","Mid-C Contract","SG",null,0,null,null,null,null,null,null,null,null,null,0]
["Existing QF Contracts","Existing QF Contracts","S ",null,{"$f":"+O453","v":0},null,null,null,null,null,null,null,null,null,0]
["Existing QF Contracts","Existing QF Contracts","SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["2010 Protocol Stipulated Embedded Cost Differential and Adjustment",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Company Owned Hydro ECD (Hydro less Pre-2005 All Other)",null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
["Company Owned Hydro ECD (Hydro less Pre-2005 All Other)",null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
["Mid-Columbia Contract ECD (Mid C less Pre-2005 All Other)",null,"MC",null,0,null,null,null,null,null,null,null,null,null,0]
["Mid-Columbia Contract ECD (Mid C less Pre-2005 All Other)",null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
["Klamath Dam Removal Surcharge Re-allocation",null,"S ",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Other Power Supply",null,null,null,281617828.36284429,null,null,null,null,null,null,null,null,null,281617828.36284429]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL PRODUCTION EXPENSE",null,null,null,926565347.89518166,null,null,null,null,null,null,null,null,null,926565347.89518166]
[null,null,null,null," ",null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Summary of Production Expense by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,453485231.3123821,null,null,null,null,null,null,null,null,null,453485231.3123821]
[null,null,"SE",null,472593092.98653913,null,null,null,null,null,null,null,null,null,472593092.98653913]
[null,null,"SNPPH",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"TROJP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SGCT",null,487023.59626052098,null,null,null,null,null,null,null,null,null,487023.59626052098]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DEU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DEP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SNPPS",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SNPPO",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"MC",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSECT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGC",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSECH",null,0,null,null,null,null,null,null,null,null,null,0]
["Total Production Expense by Factor",null,null,null,926565347.89518178,null,null,null,null,null,null,null,null,null,926565347.89518178]
[560,"Operation Supervision & Engineering",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,2638056.6191956014,null,null,null,null,null,null,null,null,null,2638056.6191956014]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,2638056.6191956014,null,null,null,null,null,null,null,null,null,2638056.6191956014]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[561,"Load Dispatching",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,3818129.8957889886,null,null,null,null,null,null,null,null,null,3818129.8957889886]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,3818129.8957889886,null,null,null,null,null,null,null,null,null,3818129.8957889886]
[562,"Station Expense",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,1337461.8196852107,null,null,null,null,null,null,null,null,null,1337461.8196852107]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,1337461.8196852107,null,null,null,null,null,null,null,null,null,1337461.8196852107]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[563,"Overhead Line Expense",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,115222.66894244809,null,null,null,null,null,null,null,null,null,115222.66894244809]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,115222.66894244809,null,null,null,null,null,null,null,null,null,115222.66894244809]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[564,"Underground Line Expense",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[565,"Transmission of Electricity by Others - Non-NPC",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"+O517","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["565NPC","Transmission of Electricity by Others - NPC",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,55338315.199323975,null,null,null,null,null,null,null,null,null,55338315.199323975]
[null,null,"SE",null,3544537.7856770684,null,null,null,null,null,null,null,null,null,3544537.7856770684]
[null,null,null,null,58882852.985001042,null,null,null,null,null,null,null,null,null,58882852.985001042]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,58882852.985001042,null,null,null,null,null,null,null,null,null,58882852.985001042]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[566,"Misc. Transmission Expense",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,1102655.4548336819,null,null,null,null,null,null,null,null,null,1102655.4548336819]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,1102655.4548336819,null,null,null,null,null,null,null,null,null,1102655.4548336819]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[567,"Rents - Transmission",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,882936.93147673574,null,null,null,null,null,null,null,null,null,882936.93147673574]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,882936.93147673574,null,null,null,null,null,null,null,null,null,882936.93147673574]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[568,"Maint Supervision & Engineering",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,963458.33727010968,null,null,null,null,null,null,null,null,null,963458.33727010968]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,963458.33727010968,null,null,null,null,null,null,null,null,null,963458.33727010968]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[569,"Maintenance of Structures",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,1873955.9363151125,null,null,null,null,null,null,null,null,null,1873955.9363151125]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,1873955.9363151125,null,null,null,null,null,null,null,null,null,1873955.9363151125]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[570,"Maintenance of Station Equipment",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,5064427.2757024299,null,null,null,null,null,null,null,null,null,5064427.2757024299]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,5064427.2757024299,null,null,null,null,null,null,null,null,null,5064427.2757024299]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[571,"Maintenance of Overhead Lines",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,8325381.5586904641,null,null,null,null,null,null,null,null,null,8325381.5586904641]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,8325381.5586904641,null,null,null,null,null,null,null,null,null,8325381.5586904641]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[572,"Maintenance of Underground Lines",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,40676.809502112512,null,null,null,null,null,null,null,null,null,40676.809502112512]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,40676.809502112512,null,null,null,null,null,null,null,null,null,40676.809502112512]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[573,"Maint of Misc. Transmission Plant",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,1242082.1067286246,null,null,null,null,null,null,null,null,null,1242082.1067286246]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,1242082.1067286246,null,null,null,null,null,null,null,null,null,1242082.1067286246]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL TRANSMISSION EXPENSE",null,null,null,86287298.39913258,null,null,null,null,null,null,null,null,null,86287298.39913258]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Summary of Transmission Expense by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,3544537.7856770684,null,null,null,null,null,null,null,null,null,3544537.7856770684]
[null,null,"SG",null,82742760.613455489,null,null,null,null,null,null,null,null,null,82742760.613455489]
[null,null,"SNPT",null,0,null,null,null,null,null,null,null,null,null,0]
["Total Transmission Expense by Factor",null,null,null,86287298.399132565,null,null,null,null,null,null,null,null,null,86287298.399132565]
[580,"Operation Supervision & Engineering",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,526606.28,null,null,null,null,null,null,null,null,null,526606.28]
[null,null,"SNPD",null,5657689.9259355571,null,null,null,null,null,null,null,null,null,5657689.9259355571]
[null,null,null,null,6184296.2059355574,null,null,null,null,null,null,null,null,null,6184296.2059355574]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[581,"Load Dispatching",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SNPD",null,5985317.0443774806,null,null,null,null,null,null,null,null,null,5985317.0443774806]
[null,null,null,null,{"$f":"+O581","v":5985317.0443774806},null,null,null,null,null,null,null,null,null,5985317.0443774806]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[582,"Station Expense",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,1931046.07,null,null,null,null,null,null,null,null,null,1931046.07]
[null,null,"SNPD",null,18174.856341735671,null,null,null,null,null,null,null,null,null,18174.856341735671]
[null,null,null,null,1949220.9263417358,null,null,null,null,null,null,null,null,null,1949220.9263417358]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[583,"Overhead Line Expenses",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,2049085.28,null,null,null,null,null,null,null,null,null,2049085.28]
[null,null,"SNPD",null,9361.0765605156594,null,null,null,null,null,null,null,null,null,9361.0765605156594]
[null,null,null,null,2058446.3565605157,null,null,null,null,null,null,null,null,null,2058446.3565605157]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[584,"Underground Line Expense",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,196.72,null,null,null,null,null,null,null,null,null,196.72]
[null,null,"SNPD",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,196.72,null,null,null,null,null,null,null,null,null,196.72]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[585,"Street Lighting & Signal Systems",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SNPD",null,103720.30603575213,null,null,null,null,null,null,null,null,null,103720.30603575213]
[null,null,null,null,103720.30603575213,null,null,null,null,null,null,null,null,null,103720.30603575213]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[586,"Meter Expenses",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,1766867.06,null,null,null,null,null,null,null,null,null,1766867.06]
[null,null,"SNPD",null,235510.53092160454,null,null,null,null,null,null,null,null,null,235510.53092160454]
[null,null,null,null,2002377.5909216045,null,null,null,null,null,null,null,null,null,2002377.5909216045]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[587,"Customer Installation Expenses",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,4503465.99,null,null,null,null,null,null,null,null,null,4503465.99]
[null,null,"SNPD",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,4503465.99,null,null,null,null,null,null,null,null,null,4503465.99]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[588,"Misc. Distribution Expenses",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,395108.23,null,null,null,null,null,null,null,null,null,395108.23]
[null,null,"SNPD",null,1696872.6620311628,null,null,null,null,null,null,null,null,null,1696872.6620311628]
[null,null,null,null,2091980.8920311627,null,null,null,null,null,null,null,null,null,2091980.8920311627]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[589,"Rents",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,484352.34,null,null,null,null,null,null,null,null,null,484352.34]
[null,null,"SNPD",null,14140.799523055814,null,null,null,null,null,null,null,null,null,14140.799523055814]
[null,null,null,null,498493.13952305581,null,null,null,null,null,null,null,null,null,498493.13952305581]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[590,"Maint Supervision & Engineering",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,764881.38,null,null,null,null,null,null,null,null,null,764881.38]
[null,null,"SNPD",null,1629176.8642519407,null,null,null,null,null,null,null,null,null,1629176.8642519407]
[null,null,null,null,2394058.2442519409,null,null,null,null,null,null,null,null,null,2394058.2442519409]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[591,"Maintenance of Structures",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,402467,null,null,null,null,null,null,null,null,null,402467]
[null,null,"SNPD",null,49232.746794332823,null,null,null,null,null,null,null,null,null,49232.746794332823]
[null,null,null,null,451699.74679433281,null,null,null,null,null,null,null,null,null,451699.74679433281]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[592,"Maintenance of Station Equipment",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,3446564.03,null,null,null,null,null,null,null,null,null,3446564.03]
[null,null,"SNPD",null,789254.59337681148,null,null,null,null,null,null,null,null,null,789254.59337681148]
[null,null,null,null,4235818.6233768109,null,null,null,null,null,null,null,null,null,4235818.6233768109]
[593,"Maintenance of Overhead Lines",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,31734005.640000001,null,null,null,null,null,null,null,null,null,31734005.640000001]
[null,null,"SNPD",null,682259.49111598008,null,null,null,null,null,null,null,null,null,682259.49111598008]
[null,null,null,null,32416265.13111598,null,null,null,null,null,null,null,null,null,32416265.13111598]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[594,"Maintenance of Underground Lines",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,10891352.74,null,null,null,null,null,null,null,null,null,10891352.74]
[null,null,"SNPD",null,26261.203270419803,null,null,null,null,null,null,null,null,null,26261.203270419803]
[null,null,null,null,{"$f":"+O645","v":10917613.943270421},null,null,null,null,null,null,null,null,null,10917613.943270421]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[595,"Maintenance of Line Transformers",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SNPD",null,468268.43573943648,null,null,null,null,null,null,null,null,null,468268.43573943648]
[null,null,null,null,468268.43573943648,null,null,null,null,null,null,null,null,null,468268.43573943648]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[596,"Maint of Street Lighting & Signal Sys.",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,1694291.86,null,null,null,null,null,null,null,null,null,1694291.86]
[null,null,"SNPD",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,1694291.86,null,null,null,null,null,null,null,null,null,1694291.86]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[597,"Maintenance of Meters",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,2676851.9,null,null,null,null,null,null,null,null,null,2676851.9]
[null,null,"SNPD",null,850584.6218169342,null,null,null,null,null,null,null,null,null,850584.6218169342]
[null,null,null,null,3527436.521816934,null,null,null,null,null,null,null,null,null,3527436.521816934]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[598,"Maint of Misc. Distribution Plant",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,1080313.8999999999,null,null,null,null,null,null,null,null,null,1080313.8999999999]
[null,null,"SNPD",null,476584.57117112359,null,null,null,null,null,null,null,null,null,476584.57117112359]
[null,null,null,null,1556898.4711711234,null,null,null,null,null,null,null,null,null,1556898.4711711234]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL DISTRIBUTION EXPENSE",null,null,null,83039866.149263859,null,null,null,null,null,null,null,null,null,83039866.149263859]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Summary of Distribution Expense by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,64347456.420000002,null,null,null,null,null,null,null,null,null,64347456.420000002]
[null,null,"SNPD",null,18692409.729263846,null,null,null,null,null,null,null,null,null,18692409.729263846]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Distribution Expense by Factor",null,null,null,83039866.149263844,null,null,null,null,null,null,null,null,null,83039866.149263844]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[901,"Supervision",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CN",null,1177907.3582230501,null,null,null,null,null,null,null,null,null,1177907.3582230501]
[null,null,null,null,1177907.3582230501,null,null,null,null,null,null,null,null,null,1177907.3582230501]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[902,"Meter Reading Expense",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,3949703.74,null,null,null,null,null,null,null,null,null,3949703.74]
[null,null,"CN",null,1041277.5108536516,null,null,null,null,null,null,null,null,null,1041277.5108536516]
[null,null,null,null,4990981.2508536521,null,null,null,null,null,null,null,null,null,4990981.2508536521]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[903,"Customer Receipts & Collections",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,3749325.81,null,null,null,null,null,null,null,null,null,3749325.81]
[null,null,"CN",null,21786799.814019512,null,null,null,null,null,null,null,null,null,21786799.814019512]
[null,null,null,null,25536125.624019511,null,null,null,null,null,null,null,null,null,25536125.624019511]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[904,"Uncollectible Accounts",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,3772374.6,null,null,null,null,null,null,null,null,null,3772374.6]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CN",null,6648.8319800623676,null,null,null,null,null,null,null,null,null,6648.8319800623676]
[null,null,null,null,3779023.4319800623,null,null,null,null,null,null,null,null,null,3779023.4319800623]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[905,"Misc. Customer Accounts Expense",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CN",null,53038.524581200174,null,null,null,null,null,null,null,null,null,53038.524581200174]
[null,null,null,null,53038.524581200174,null,null,null,null,null,null,null,null,null,53038.524581200174]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL CUSTOMER ACCOUNTS EXPENSE",null,null,null,35537076.18965748,null,null,null,null,null,null,null,null,null,35537076.18965748]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Summary of Customer Accts Exp by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,11471404.15,null,null,null,null,null,null,null,null,null,11471404.15]
[null,null,null,null,24065672.039657477,null,null,null,null,null,null,null,null,null,24065672.039657477]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Customer Accounts Expense by Factor",null,null,null,35537076.18965748,null,null,null,null,null,null,null,null,null,35537076.18965748]
[null,null,null,null,{"$f":"+O709","v":0},null,null,null,null,null,null,null,null,null,0]
[907,"Supervision",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CN",null,151951.86679029459,null,null,null,null,null,null,null,null,null,151951.86679029459]
[null,null,null,null,151951.86679029459,null,null,null,null,null,null,null,null,null,151951.86679029459]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[908,"Customer Assistance",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,2748343.450000003,null,null,null,null,null,null,null,null,null,2748343.450000003]
[null,null,"CN",null,622647.42480835947,null,null,null,null,null,null,null,null,null,622647.42480835947]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,3370990.8748083627,null,null,null,null,null,null,null,null,null,3370990.8748083627]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[909,"Informational & Instructional Adv",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,390190.23,null,null,null,null,null,null,null,null,null,390190.23]
[null,null,"CN",null,791512.1891594684,null,null,null,null,null,null,null,null,null,791512.1891594684]
[null,null,null,null,1181702.4191594683,null,null,null,null,null,null,null,null,null,1181702.4191594683]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[910,"Misc. Customer Service",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CN",null,95446.339818072433,null,null,null,null,null,null,null,null,null,95446.339818072433]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,95446.339818072433,null,null,null,null,null,null,null,null,null,95446.339818072433]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL CUSTOMER SERVICE EXPENSE",null,null,null,4800091.5005761981,null,null,null,null,null,null,null,null,null,4800091.5005761981]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Summary of Customer Service Exp by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,3138533.680000003,null,null,null,null,null,null,null,null,null,3138533.680000003]
[null,null,null,null,1661557.8205761951,null,null,null,null,null,null,null,null,null,1661557.8205761951]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Customer Service Expense by Factor",null,null,null,4800091.5005761981,null,null,null,null,null,null,null,null,null,4800091.5005761981]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[911,"Supervision",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[912,"Demonstration & Selling Expense",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[913,"Advertising Expense",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[916,"Misc. Sales Expense",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL SALES EXPENSE",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Sales Expense by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
["Total Sales Expense by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Customer Service Exp Including Sales",null,null,null,4800091.5005761981,null,null,null,null,null,null,null,null,null,4800091.5005761981]
[920,"Administrative & General Salaries",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,{"$f":"+O773","v":561824},null,null,null,null,null,null,null,null,null,561824]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,32372172.000559032,null,null,null,null,null,null,null,null,null,32372172.000559032]
[null,null,null,null,32933996.000559032,null,null,null,null,null,null,null,null,null,32933996.000559032]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[921,"Office Supplies & expenses",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,121068.03,null,null,null,null,null,null,null,null,null,121068.03]
[null,null,"CN",null,96455.054910408231,null,null,null,null,null,null,null,null,null,96455.054910408231]
[null,null,"SO",null,3302179.3341077445,null,null,null,null,null,null,null,null,null,3302179.3341077445]
[null,null,null,null,3519702.4190181526,null,null,null,null,null,null,null,null,null,3519702.4190181526]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[922,"Office Supplies & expenses",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,-11896501.998484123,null,null,null,null,null,null,null,null,null,-11896501.998484123]
[null,null,null,null,-11896501.998484123,null,null,null,null,null,null,null,null,null,-11896501.998484123]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[923,"Outside Services",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,65873.09,null,null,null,null,null,null,null,null,null,65873.09]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,5814953.2038357742,null,null,null,null,null,null,null,null,null,5814953.2038357742]
[null,null,null,null,5880826.2938357741,null,null,null,null,null,null,null,null,null,5880826.2938357741]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[924,"Property Insurance",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,2152236,null,null,null,null,null,null,null,null,null,2152236]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,3087589.8385506049,null,null,null,null,null,null,null,null,null,3087589.8385506049]
[null,null,null,null,5239825.8385506049,null,null,null,null,null,null,null,null,null,5239825.8385506049]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[925,"Injuries & Damages",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,23786692.166649729,null,null,null,null,null,null,null,null,null,23786692.166649729]
[null,null,null,null,23786692.166649729,null,null,null,null,null,null,null,null,null,23786692.166649729]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[926,"Employee Pensions & Benefits",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[927,"Franchise Requirements",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[928,"Regulatory Commission Expense",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,5701659.3799999999,null,null,null,null,null,null,null,null,null,5701659.3799999999]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,638878.55424639303,null,null,null,null,null,null,null,null,null,638878.55424639303]
[null,null,"SG",null,2231549.6026217653,null,null,null,null,null,null,null,null,null,2231549.6026217653]
[null,null,null,null,8572087.5368681587,null,null,null,null,null,null,null,null,null,8572087.5368681587]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[929,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,-1531947.9256270453,null,null,null,null,null,null,null,null,null,-1531947.9256270453]
[null,null,null,null,-1531947.9256270453,null,null,null,null,null,null,null,null,null,-1531947.9256270453]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[930,"Misc General Expenses",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,51341,null,null,null,null,null,null,null,null,null,51341]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,3160699.765913974,null,null,null,null,null,null,null,null,null,3160699.765913974]
[null,null,null,null,3212040.765913974,null,null,null,null,null,null,null,null,null,3212040.765913974]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[931,"Rents",null,null,{"$f":"+O837","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,3909.3,null,null,null,null,null,null,null,null,null,3909.3]
[null,null,"SO",null,2355148.9645049828,null,null,null,null,null,null,null,null,null,2355148.9645049828]
[null,null,null,null,2359058.2645049826,null,null,null,null,null,null,null,null,null,2359058.2645049826]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[935,"Maintenance of General Plant",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,59322.83,null,null,null,null,null,null,null,null,null,59322.83]
[null,null,"CN",null,53533.855320765499,null,null,null,null,null,null,null,null,null,53533.855320765499]
[null,null,"SO",null,9213790.6582081094,null,null,null,null,null,null,null,null,null,9213790.6582081094]
[null,null,null,null,9326647.3435288742,null,null,null,null,null,null,null,null,null,9326647.3435288742]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL ADMINISTRATIVE & GEN EXPENSE",null,null,null,81402426.705318123,null,null,null,null,null,null,null,null,null,81402426.705318123]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Summary of A&G Expense by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,8717233.6300000008,null,null,null,null,null,null,null,null,null,8717233.6300000008]
[null,null,"SO",null,70303654.562465161,null,null,null,null,null,null,null,null,null,70303654.562465161]
[null,null,"SG",null,2231549.6026217653,null,null,null,null,null,null,null,null,null,2231549.6026217653]
[null,null,"CN",null,149988.91023117374,null,null,null,null,null,null,null,null,null,149988.91023117374]
["Total A&G Expense by Factor",null,null,null,81402426.705318093,null,null,null,null,null,null,null,null,null,81402426.705318093]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL O&M EXPENSE",null,null,null,1217632106.8391299,null,null,null,null,null,null,null,null,null,1217632106.8391299]
["403SP","Steam Depreciation",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,8784536.595003603,null,null,null,null,null,null,null,null,null,8784536.595003603]
[null,null,"SG",null,10060192.449650897,null,null,null,null,null,null,null,null,null,10060192.449650897]
[null,null,"SG",null,40725235.487710081,null,null,null,null,null,null,null,null,null,40725235.487710081]
[null,null,"SSGCH",null,3452042.7245319784,null,null,null,null,null,null,null,null,null,3452042.7245319784]
[null,null,null,null,63022007.256896555,null,null,null,null,null,null,null,null,null,63022007.256896555]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["403NP","Nuclear Depreciation",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["403HP","Hydro Depreciation",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Pre-Merger Pacific","SG",null,1363612.2418398263,null,null,null,null,null,null,null,null,null,1363612.2418398263]
[null,"Pre-Merger Utah","SG",null,420983.06039395405,null,null,null,null,null,null,null,null,null,420983.06039395405]
[null,"Post-Merger Pacific","SG",null,6377242.3725867467,null,null,null,null,null,null,null,null,null,6377242.3725867467]
[null,"Post-Merger Utah","SG",null,912830.94742178533,null,null,null,null,null,null,null,null,null,912830.94742178533]
[null,null,null,null,9074668.6222423129,null,null,null,null,null,null,null,null,null,9074668.6222423129]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["403OP","Other Production Depreciation",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,22696.775792747267,null,null,null,null,null,null,null,null,null,22696.775792747267]
[null,null,"SG",null,13890138.10399197,null,null,null,null,null,null,null,null,null,13890138.10399197]
[null,null,"SSGCT",null,1159376.0321337462,null,null,null,null,null,null,null,null,null,1159376.0321337462]
[null,null,"SG-W",null,35006135.96196761,null,null,null,null,null,null,null,null,null,35006135.96196761]
[null,null,null,null,50078346.873886079,null,null,null,null,null,null,null,null,null,50078346.873886079]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["403TP","Transmission Depreciation",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,4698562.0412215386,null,null,null,null,null,null,null,null,null,4698562.0412215386]
[null,null,"SG",null,5358250.6804890102,null,null,null,null,null,null,null,null,null,5358250.6804890102]
[null,null,"SG",null,28708231.973397881,null,null,null,null,null,null,null,null,null,28708231.973397881]
[null,null,null,null,38765044.695108429,null,null,null,null,null,null,null,null,null,38765044.695108429]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[403,"Distribution Depreciation",null,null,0,null,null,null,null,null,null,null,null,null,0]
[360,null,"S",null,206680.42,null,null,null,null,null,null,null,null,null,206680.42]
[361,null,"S",null,739949.62,null,null,null,null,null,null,null,null,null,739949.62]
[362,null,"S",null,10296806.109999999,null,null,null,null,null,null,null,null,null,10296806.109999999]
[363,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[364,null,"S",null,11598755.369999999,null,null,null,null,null,null,null,null,null,11598755.369999999]
[365,null,"S",null,6759353.9500000002,null,null,null,null,null,null,null,null,null,6759353.9500000002]
[366,null,"S",null,4007152.65,null,null,null,null,null,null,null,null,null,4007152.65]
[367,null,"S",null,11267664.140000001,null,null,null,null,null,null,null,null,null,11267664.140000001]
[368,null,"S",null,9293131.7400000002,null,null,null,null,null,null,null,null,null,9293131.7400000002]
[369,null,"S",null,{"$f":"+O901","v":4305927.08},null,null,null,null,null,null,null,null,null,4305927.08]
[370,null,"S",null,2405317.44,null,null,null,null,null,null,null,null,null,2405317.44]
[371,null,"S",null,268396.62,null,null,null,null,null,null,null,null,null,268396.62]
[372,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[373,null,"S",null,1009487.54,null,null,null,null,null,null,null,null,null,1009487.54]
[null,null,null,null,62158622.679999992,null,null,null,null,null,null,null,null,null,62158622.679999992]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["403GP","General Depreciation",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,4587355.59,null,null,null,null,null,null,null,null,null,4587355.59]
[null,null,"SG",null,37612.872778957702,null,null,null,null,null,null,null,null,null,37612.872778957702]
[null,null,"SG",null,51450.955329903809,null,null,null,null,null,null,null,null,null,51450.955329903809]
[null,null,"SE",null,9668.9898097732166,null,null,null,null,null,null,null,null,null,9668.9898097732166]
[null,null,"CN",null,805333.9992634512,null,null,null,null,null,null,null,null,null,805333.9992634512]
[null,null,"SG",null,3285316.1766750887,null,null,null,null,null,null,null,null,null,3285316.1766750887]
[null,null,"SO",null,6198976.6457782798,null,null,null,null,null,null,null,null,null,6198976.6457782798]
[null,null,"SSGCT",null,2934.3720437133893,null,null,null,null,null,null,null,null,null,2934.3720437133893]
[null,null,"SSGCH",null,57147.656711397191,null,null,null,null,null,null,null,null,null,57147.656711397191]
[null,null,null,null,15035797.258390566,null,null,null,null,null,null,null,null,null,15035797.258390566]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["403GV0","General Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["403MP","Mining Depreciation",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["403EP","Experimental Plant Depreciation",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[4031,"ARO Depreciation","ARO Depreciation",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL DEPRECIATION EXPENSE",null,null,null,238134487.3865239,null,null,null,null,null,null,null,null,null,238134487.3865239]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Summary",null,"S",null,66745978.269999996,null,null,null,null,null,null,null,null,null,66745978.269999996]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,164374529.48167238,null,null,null,null,null,null,null,null,null,164374529.48167238]
[null,null,"SO",null,6198976.6457782798,null,null,null,null,null,null,null,null,null,6198976.6457782798]
[null,null,"CN",null,805333.9992634512,null,null,null,null,null,null,null,null,null,805333.9992634512]
[null,null,"SE",null,9668.9898097732166,null,null,null,null,null,null,null,null,null,9668.9898097732166]
[null,null,"SSGCH",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
["Total Depreciation Expense By Factor",null,null,null,238134487.3865239,null,null,null,null,null,null,null,null,null,238134487.3865239]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["404GP","Amort of LT Plant - Capital Lease Gen",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,760.04,null,null,null,null,null,null,null,null,null,760.04]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,605457.32204723975,null,null,null,null,null,null,null,null,null,605457.32204723975]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CN",null,87128.78998571531,null,null,null,null,null,null,null,null,null,87128.78998571531]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,693346.15203295508,null,null,null,null,null,null,null,null,null,693346.15203295508]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["404SP","Amort of LT Plant - Cap Lease Steam",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["404IP","Amort of LT Plant - Intangible Plant",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,{"$f":"+O965","v":3248077.9203225812},null,null,null,null,null,null,null,null,null,3248077.9203225812]
[null,null,"SE",null,23402.361824338037,null,null,null,null,null,null,null,null,null,23402.361824338037]
[null,null,"SG",null,4706365.5083721271,null,null,null,null,null,null,null,null,null,4706365.5083721271]
[null,null,"SO",null,6775125.4385809237,null,null,null,null,null,null,null,null,null,6775125.4385809237]
[null,null,"CN",null,2968326.845733461,null,null,null,null,null,null,null,null,null,2968326.845733461]
[null,null,"SG",null,761292.62127327628,null,null,null,null,null,null,null,null,null,761292.62127327628]
[null,null,"SG",null,133013.04035955295,null,null,null,null,null,null,null,null,null,133013.04035955295]
[null,null,"SG",null,14110.635121781734,null,null,null,null,null,null,null,null,null,14110.635121781734]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,91165.991263427626,null,null,null,null,null,null,null,null,null,91165.991263427626]
[null,null,"SG",null,7087.8491861241964,null,null,null,null,null,null,null,null,null,7087.8491861241964]
[null,null,null,null,18727968.212037589,null,null,null,null,null,null,null,null,null,18727968.212037589]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["404MP","Amort of LT Plant - Mining Plant",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["404OP","Amort of LT Plant - Mining Plant",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["404HP","Amortization of Other Electric Plant",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,118423.57774532991,null,null,null,null,null,null,null,null,null,118423.57774532991]
[null,null,"SG",null,4179.1999233325978,null,null,null,null,null,null,null,null,null,4179.1999233325978]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,122602.7776686625,null,null,null,null,null,null,null,null,null,122602.7776686625]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Amortization of Limited Term Plant",null,null,null,19543917.141739205,null,null,null,null,null,null,null,null,null,19543917.141739205]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[405,"Amortization of Other Electric Plant",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[406,"Amortization of Plant Acquisition Adj",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,2387296.0711438572,null,null,null,null,null,null,null,null,null,2387296.0711438572]
[null,null,"SO",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,2387296.0711438572,null,null,null,null,null,null,null,null,null,2387296.0711438572]
[407,"Amort of Prop Losses, Unrec Plant, etc",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,7.5610221829265356E-2,null,null,null,null,null,null,null,null,null,7.5610221829265356E-2]
[null,null,"SO",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"TROJP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,7.5610221829265356E-2,null,null,null,null,null,null,null,null,null,7.5610221829265356E-2]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL AMORTIZATION EXPENSE",null,null,null,21931213.288493283,null,null,null,null,null,null,null,null,null,21931213.288493283]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Summary of Amortization Expense by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,3248838.0359328031,null,null,null,null,null,null,null,null,null,3248838.0359328031]
[null,null,"SE",null,23402.361824338037,null,null,null,null,null,null,null,null,null,23402.361824338037]
[null,null,"TROJP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,7380582.7606281638,null,null,null,null,null,null,null,null,null,7380582.7606281638]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,{"$f":"+O1029","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,"CN",null,3055455.6357191764,null,null,null,null,null,null,null,null,null,3055455.6357191764]
[null,null,"SG",null,8222934.4943888094,null,null,null,null,null,null,null,null,null,8222934.4943888094]
["Total Amortization Expense by Factor",null,null,null,21931213.288493291,null,null,null,null,null,null,null,null,null,21931213.288493291]
[408,"Taxes Other Than Income",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-2507.73,null,null,null,null,null,null,null,null,null,-2507.73]
[null,null,"GPS",null,51364290.914317392,null,null,null,null,null,null,null,null,null,51364290.914317392]
[null,null,"SO",null,4595652.7563817138,null,null,null,null,null,null,null,null,null,4595652.7563817138]
[null,null,"SE",null,352741.1252292631,null,null,null,null,null,null,null,null,null,352741.1252292631]
[null,null,"SG",null,692468.75814667216,null,null,null,null,null,null,null,null,null,692468.75814667216]
[null,null,"OPRV-ID",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"EXCTAX",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,57002645.824075043,null,null,null,null,null,null,null,null,null,57002645.824075043]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[41140,"Deferred Investment Tax Credit - Fed",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGU",null,-1515707.9434105479,null,null,null,null,null,null,null,null,null,-1515707.9434105479]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-1515707.9434105479,null,null,null,null,null,null,null,null,null,-1515707.9434105479]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[41141,"Deferred Investment Tax Credit - Idaho",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL DEFERRED ITC",null,null,null,-1515707.9434105479,null,null,null,null,null,null,null,null,null,-1515707.9434105479]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[427,"Interest on Long-Term Debt",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,145162193.2728765,null,null,null,null,null,null,null,null,null,145162193.2728765]
[null,null,"SNP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,145162193.2728765,null,null,null,null,null,null,null,null,null,145162193.2728765]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[428,"Amortization of Debt Disc & Exp",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SNP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[429,"Amortization of Premium on Debt",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SNP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[431,"Other Interest Expense",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"OTH",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SNP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[432,"AFUDC - Borrowed",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SNP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Total Electric Interest Deductions for Tax",null,null,145162193.2728765,null,null,null,null,null,null,null,null,null,145162193.2728765]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Non-Utility Portion of Interest",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"NUTIL",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"NUTIL",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"NUTIL",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"NUTIL",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Total Non-utility Interest",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"+O1093","v":0},null,null,null,null,null,null,null,null,null,0]
[null,"Total Interest Deductions for Tax",null,null,145162193.2728765,null,null,null,null,null,null,null,null,null,145162193.2728765]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[419,"Interest & Dividends",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SNP",null,-26042819.138641849,null,null,null,null,null,null,null,null,null,-26042819.138641849]
[null,null,null,null,-26042819.138641849,null,null,null,null,null,null,null,null,null,-26042819.138641849]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[41010,"Deferred Income Tax - Federal-DR",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-95048.000000000116,null,null,null,null,null,null,null,null,null,-95048.000000000116]
[null,null,"TROJD",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGP",null,29550.513963193651,null,null,null,null,null,null,null,null,null,29550.513963193651]
[null,null,"SO",null,-3596521.6657869965,null,null,null,null,null,null,null,null,null,-3596521.6657869965]
[null,null,"SNP",null,14601506.713464625,null,null,null,null,null,null,null,null,null,14601506.713464625]
[null,null,"SE",null,5873551.5534091927,null,null,null,null,null,null,null,null,null,5873551.5534091927]
[null,null,"SG",null,18522321.100169353,null,null,null,null,null,null,null,null,null,18522321.100169353]
[null,null,"GPS",null,14273787.713093575,null,null,null,null,null,null,null,null,null,14273787.713093575]
[null,null,"DITEXP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"BADDEBT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"IBT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CIAC",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SCHMDEXP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"TAXDEPR",null,199247188.66737753,null,null,null,null,null,null,null,null,null,199247188.66737753]
[null,null,"SNPD",null,393367.9978145893,null,null,null,null,null,null,null,null,null,393367.9978145893]
[null,null,null,null,249249704.59350508,null,null,null,null,null,null,null,null,null,249249704.59350508]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[41110,"Deferred Income Tax - Federal-CR",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-3967454.0000000005,null,null,null,null,null,null,null,null,null,-3967454.0000000005]
[null,null,"SE",null,-3226782.480015059,null,null,null,null,null,null,null,null,null,-3226782.480015059]
[null,null,"DGP",null,-238908.53904832102,null,null,null,null,null,null,null,null,null,-238908.53904832102]
[null,null,"SNP",null,-8795505.6779904664,null,null,null,null,null,null,null,null,null,-8795505.6779904664]
[null,null,"SG",null,-148949.24959373102,null,null,null,null,null,null,null,null,null,-148949.24959373102]
[null,null,"GPS",null,740850.54802651377,null,null,null,null,null,null,null,null,null,740850.54802651377]
[null,null,"SO",null,-5024788.4836371513,null,null,null,null,null,null,null,null,null,-5024788.4836371513]
[null,null,"SNPD",null,-19167.308857864176,null,null,null,null,null,null,null,null,null,-19167.308857864176]
[null,null,"BADDEBT",null,325402.13725907303,null,null,null,null,null,null,null,null,null,325402.13725907303]
[null,null,"SGCT",null,-277245.79542472603,null,null,null,null,null,null,null,null,null,-277245.79542472603]
[null,null,"DITEXP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"TROJD",null,27697.267809943343,null,null,null,null,null,null,null,null,null,27697.267809943343]
[null,null,"IBT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CIAC",null,-7556661.8840115489,null,null,null,null,null,null,null,null,null,-7556661.8840115489]
[null,null,"SCHMDEXP",null,-110111117.39107785,null,null,null,null,null,null,null,null,null,-110111117.39107785]
[null,null,"TAXDEPR",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-138272630.85656118,null,null,null,null,null,null,null,null,null,-138272630.85656118]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL DEFERRED INCOME TAXES",null,null,null,110977073.7369439,null,null,null,null,null,null,null,null,null,110977073.7369439]
["SCHMAF","  Additions - Flow Through",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SNP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"TROJP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["SCHMAP","  Additions - Permanent",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,-1253635.2211581566,null,null,null,null,null,null,null,null,null,-1253635.2211581566]
[null,null,"SNP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,{"$f":"+O1157","v":-543832.31328640447},null,null,null,null,null,null,null,null,null,-543832.31328640447]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"BADDEBT",null,5797.4549255933189,null,null,null,null,null,null,null,null,null,5797.4549255933189]
[null,null,null,null,-1791670.079518968,null,null,null,null,null,null,null,null,null,-1791670.079518968]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["SCHMAT","  Additions - Temporary",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-602530,null,null,null,null,null,null,null,null,null,-602530]
[null,null,"SGCT",null,730535.58530810301,null,null,null,null,null,null,null,null,null,730535.58530810301]
[null,null,"CIAC",null,19911629.497310635,null,null,null,null,null,null,null,null,null,19911629.497310635]
[null,null,"SNP",null,23175950.463249851,null,null,null,null,null,null,null,null,null,23175950.463249851]
[null,null,"TROJD",null,-72982.255466553295,null,null,null,null,null,null,null,null,null,-72982.255466553295]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,8502498.3406798001,null,null,null,null,null,null,null,null,null,8502498.3406798001]
[null,null,"SG",null,392478.82369088219,null,null,null,null,null,null,null,null,null,392478.82369088219]
[null,null,"GPS",null,-1952123.596063233,null,null,null,null,null,null,null,null,null,-1952123.596063233]
[null,null,"SO",null,13606894.088644506,null,null,null,null,null,null,null,null,null,13606894.088644506]
[null,null,"SNPD",null,50505.207479814497,null,null,null,null,null,null,null,null,null,50505.207479814497]
[null,null,"BADDEBT",null,-857426.70286046562,null,null,null,null,null,null,null,null,null,-857426.70286046562]
[null,null,"TAXDEPR",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SCHMDEXP",null,290140225.61456829,null,null,null,null,null,null,null,null,null,290140225.61456829]
[null,null,null,null,353025655.06654161,null,null,null,null,null,null,null,null,null,353025655.06654161]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL SCHEDULE - M ADDITIONS",null,null,null,351233984.98702264,null,null,null,null,null,null,null,null,null,351233984.98702264]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["SCHMDF","  Deductions - Flow Through",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["SCHMDP","  Deductions - Permanent",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,205709.55867118997,null,null,null,null,null,null,null,null,null,205709.55867118997]
[null,null,"SNP",null,166732.47222961759,null,null,null,null,null,null,null,null,null,166732.47222961759]
[null,null,"IBT",null,-68005.421995669894,null,null,null,null,null,null,null,null,null,-68005.421995669894]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,-737894.93696192338,null,null,null,null,null,null,null,null,null,-737894.93696192338]
[null,null,null,null,-433458.32805678569,null,null,null,null,null,null,null,null,null,-433458.32805678569]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["SCHMDT","  Deductions - Temporary",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-250449.00000000052,null,null,null,null,null,null,null,null,null,-250449.00000000052]
[null,null,"BADDEBT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SNP",null,38474629.877247691,null,null,null,null,null,null,null,null,null,38474629.877247691]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"TROJD",null,77865.865756094194,null,null,null,null,null,null,null,null,null,77865.865756094194]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,15476674.062453439,null,null,null,null,null,null,null,null,null,15476674.062453439]
[null,null,"SG",null,48805885.052210949,null,null,null,null,null,null,null,null,null,48805885.052210949]
[null,null,"GPS",null,37611098.447780736,null,null,null,null,null,null,null,null,null,37611098.447780736]
[null,null,"SO",null,-9476750.3373203333,null,null,null,null,null,null,null,null,null,-9476750.3373203333]
[null,null,"TAXDEPR",null,525011695.21237892,null,null,null,null,null,null,null,null,null,525011695.21237892]
[null,null,"SNPD",null,1036515.7426687351,null,null,null,null,null,null,null,null,null,1036515.7426687351]
[null,null,null,null,656767164.92317629,null,null,null,null,null,null,null,null,null,656767164.92317629]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL SCHEDULE - M DEDUCTIONS",null,null,null,656333706.59511948,null,null,null,null,null,null,null,null,null,656333706.59511948]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL SCHEDULE - M ADJUSTMENTS",null,null,null,-305099721.60809684,null,null,null,null,null,null,null,null,null,-305099721.60809684]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[40911,"State Income Taxes",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"IBT",null,3743910.9041665616,null,null,null,null,null,null,null,null,null,3743910.9041665616]
[null,null,"IBT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"IBT",null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL STATE TAXES",null,null,null,{"$f":"+O1221","v":3743910.9041665616},null,null,null,null,null,null,null,null,null,3743910.9041665616]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Calculation of Taxable Income:",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Operating Revenues","Operating Revenues",null,null,2041242165.9942889,null,null,null,null,null,null,null,null,null,2041242165.9942889]
["Operating Deductions:","Operating Deductions:",null,null,0,null,null,null,null,null,null,null,null,null,0]
["   O & M Expenses","   O & M Expenses",null,null,1217632106.8391299,null,null,null,null,null,null,null,null,null,1217632106.8391299]
["   Depreciation Expense","   Depreciation Expense",null,null,238134487.3865239,null,null,null,null,null,null,null,null,null,238134487.3865239]
["   Amortization Expense","   Amortization Expense",null,null,21931213.288493283,null,null,null,null,null,null,null,null,null,21931213.288493283]
["   Taxes Other Than Income","   Taxes Other Than Income",null,null,57002645.824075043,null,null,null,null,null,null,null,null,null,57002645.824075043]
["   Interest & Dividends (AFUDC-Equity)","   Interest & Dividends (AFUDC-Equity)",null,null,-26042819.138641849,null,null,null,null,null,null,null,null,null,-26042819.138641849]
["   Misc Revenue & Expense","   Misc Revenue & Expense",null,null,-142380.97539618111,null,null,null,null,null,null,null,null,null,-142380.97539618111]
["    Total Operating Deductions","    Total Operating Deductions",null,null,1508515253.2241843,null,null,null,null,null,null,null,null,null,1508515253.2241843]
["Other Deductions:","Other Deductions:",null,null,0,null,null,null,null,null,null,null,null,null,0]
["   Interest Deductions","   Interest Deductions",null,null,145162193.2728765,null,null,null,null,null,null,null,null,null,145162193.2728765]
["   Interest on PCRBS","   Interest on PCRBS",null,null,0,null,null,null,null,null,null,null,null,null,0]
["   Schedule M Adjustments","   Schedule M Adjustments",null,null,-305099721.60809684,null,null,null,null,null,null,null,null,null,-305099721.60809684]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Income Before State Taxes","    Income Before State Taxes",null,null,82464997.889131308,null,null,null,null,null,null,null,null,null,82464997.889131308]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["State Income Taxes","State Income Taxes",null,null,3743910.9041665616,null,null,null,null,null,null,null,null,null,3743910.9041665616]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Taxable Income",null,null,null,78721086.984964743,null,null,null,null,null,null,null,null,null,78721086.984964743]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Tax Rate",null,null,null,0.35,null,null,null,null,null,null,null,null,null,0.35]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Federal Income Tax - Calculated",null,null,null,27552380.444737658,null,null,null,null,null,null,null,null,null,27552380.444737658]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Adjustments to Calculated Tax:",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["   PMI",null,"SE",null,-19023.512082609577,null,null,null,null,null,null,null,null,null,-19023.512082609577]
["   PTC",null,"SG",null,-29357565.447376005,null,null,null,null,null,null,null,null,null,-29357565.447376005]
[null,null,"OTHER",null,-1303.5835196948351,null,null,null,null,null,null,null,null,null,-1303.5835196948351]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
["Federal Income Tax Per Books",null,null,null,-1825512.0982406526,null,null,null,null,null,null,null,null,null,-1825512.0982406526]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL OPERATING EXPENSES",null,null,null,1645937836.9622855,null,null,null,null,null,null,null,null,null,1645937836.9622855]
[310,"Land and Land Rights",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,1006191.279459786,null,null,null,null,null,null,null,null,null,1006191.279459786]
[null,null,"SG",null,15038857.432598252,null,null,null,null,null,null,null,null,null,15038857.432598252]
[null,null,"SG",null,23083135.599404935,null,null,null,null,null,null,null,null,null,23083135.599404935]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,1104842.1840905717,null,null,null,null,null,null,null,null,null,1104842.1840905717]
[null,null,null,null,40233026.495553538,null,null,null,null,null,null,null,null,null,40233026.495553538]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[311,"Structures and Improvements",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,100750223.97361708,null,null,null,null,null,null,null,null,null,100750223.97361708]
[null,null,"SG",null,138372876.00096896,null,null,null,null,null,null,null,null,null,138372876.00096896]
[null,null,"SG",null,166392840.47943878,null,null,null,null,null,null,null,null,null,166392840.47943878]
[null,null,"SSGCH",null,26232071.246180344,null,null,null,null,null,null,null,null,null,26232071.246180344]
[null,null,null,null,431748011.70020515,null,null,null,null,null,null,null,null,null,431748011.70020515]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[312,"Boiler Plant Equipment",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,265454846.82629725,null,null,null,null,null,null,null,null,null,265454846.82629725]
[null,null,"SG",null,242032832.92920187,null,null,null,null,null,null,null,null,null,242032832.92920187]
[null,null,"SG",null,1122190477.4255617,null,null,null,null,null,null,null,null,null,1122190477.4255617]
[null,null,"SSGCH",null,141692356.24204215,null,null,null,null,null,null,null,null,null,141692356.24204215]
[null,null,null,null,1771370513.4231029,null,null,null,null,null,null,null,null,null,1771370513.4231029]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[314,"Turbogenerator Units",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,51987872.809944473,null,null,null,null,null,null,null,null,null,51987872.809944473]
[null,null,"SG",null,57917594.046057492,null,null,null,null,null,null,null,null,null,57917594.046057492]
[null,null,"SG",null,277808903.20495909,null,null,null,null,null,null,null,null,null,277808903.20495909]
[null,null,"SSGCH",null,28858796.397947203,null,null,null,null,null,null,null,null,null,28858796.397947203]
[null,null,null,null,416573166.45890826,null,null,null,null,null,null,null,null,null,416573166.45890826]
[null,null,null,null,{"$f":"+O1285","v":0},null,null,null,null,null,null,null,null,null,0]
[315,"Accessory Electric Equipment",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,37387826.679250389,null,null,null,null,null,null,null,null,null,37387826.679250389]
[null,null,"SG",null,59182477.209629036,null,null,null,null,null,null,null,null,null,59182477.209629036]
[null,null,"SG",null,78829458.953127906,null,null,null,null,null,null,null,null,null,78829458.953127906]
[null,null,"SSGCH",null,29091000.47413063,null,null,null,null,null,null,null,null,null,29091000.47413063]
[null,null,null,null,204490763.31613797,null,null,null,null,null,null,null,null,null,204490763.31613797]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[316,"Misc Power Plant Equipment",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,1935421.8198334975,null,null,null,null,null,null,null,null,null,1935421.8198334975]
[null,null,"SG",null,2197671.4857490039,null,null,null,null,null,null,null,null,null,2197671.4857490039]
[null,null,"SG",null,8669817.1279629376,null,null,null,null,null,null,null,null,null,8669817.1279629376]
[null,null,"SSGCH",null,1793854.7370942973,null,null,null,null,null,null,null,null,null,1793854.7370942973]
[null,null,null,null,14596765.170639737,null,null,null,null,null,null,null,null,null,14596765.170639737]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[317,"Steam Plant ARO","Steam Plant ARO",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["SP","Unclassified Steam Plant - Account 300",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,-488081.51952064811,null,null,null,null,null,null,null,null,null,-488081.51952064811]
[null,null,null,null,-488081.51952064811,null,null,null,null,null,null,null,null,null,-488081.51952064811]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Steam Production Plant",null,null,null,2878524165.0450268,null,null,null,null,null,null,null,null,null,2878524165.0450268]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Summary of Steam Production Plant by Factor",null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,2878524165.0450268,null,null,null,null,null,null,null,null,null,2878524165.0450268]
[null,null,"SSGCH",null,0,null,null,null,null,null,null,null,null,null,0]
["Total Steam Production Plant by Factor",null,null,null,2878524165.0450268,null,null,null,null,null,null,null,null,null,2878524165.0450268]
[320,"Land and Land Rights",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[321,"Structures and Improvements",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[322,"Reactor Plant Equipment",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[323,"Turbogenerator Units",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[324,"Land and Land Rights",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[325,"Misc. Power Plant Equipment",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"+O1349","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["NP","Unclassified Nuclear Plant - Acct 300",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Nuclear Production Plant",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Summary of Nuclear Production Plant by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Nuclear Plant by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[330,"Land and Land Rights",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,4510847.2905301815,null,null,null,null,null,null,null,null,null,4510847.2905301815]
[null,null,"SG",null,2278258.721064168,null,null,null,null,null,null,null,null,null,2278258.721064168]
[null,null,"SG",null,6501284.0142362425,null,null,null,null,null,null,null,null,null,6501284.0142362425]
[null,null,"SG",null,290883.08175675606,null,null,null,null,null,null,null,null,null,290883.08175675606]
[null,null,null,null,13581273.107587349,null,null,null,null,null,null,null,null,null,13581273.107587349]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[331,"Structures and Improvements",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,8789318.1337215621,null,null,null,null,null,null,null,null,null,8789318.1337215621]
[null,null,"SG",null,2264940.4370872881,null,null,null,null,null,null,null,null,null,2264940.4370872881]
[null,null,"SG",null,58823005.653323561,null,null,null,null,null,null,null,null,null,58823005.653323561]
[null,null,"SG",null,3836216.6144130821,null,null,null,null,null,null,null,null,null,3836216.6144130821]
[null,null,null,null,73713480.838545501,null,null,null,null,null,null,null,null,null,73713480.838545501]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[332,"Reservoirs, Dams & Waterways",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,63877980.256161653,null,null,null,null,null,null,null,null,null,63877980.256161653]
[null,null,"SG",null,8373162.3007655451,null,null,null,null,null,null,null,null,null,8373162.3007655451]
[null,null,"SG",null,83252014.690385595,null,null,null,null,null,null,null,null,null,83252014.690385595]
[null,null,"SG",null,26439163.376041349,null,null,null,null,null,null,null,null,null,26439163.376041349]
[null,null,null,null,181942320.62335414,null,null,null,null,null,null,null,null,null,181942320.62335414]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[333,"Water Wheel, Turbines, & Generators",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,12693839.842582414,null,null,null,null,null,null,null,null,null,12693839.842582414]
[null,null,"SG",null,3646927.5547970962,null,null,null,null,null,null,null,null,null,3646927.5547970962]
[null,null,"SG",null,22293998.470699601,null,null,null,null,null,null,null,null,null,22293998.470699601]
[null,null,"SG",null,13174642.36462345,null,null,null,null,null,null,null,null,null,13174642.36462345]
[null,null,null,null,51809408.232702561,null,null,null,null,null,null,null,null,null,51809408.232702561]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[334,"Accessory Electric Equipment",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,1769369.7057662045,null,null,null,null,null,null,null,null,null,1769369.7057662045]
[null,null,"SG",null,1508283.8553982577,null,null,null,null,null,null,null,null,null,1508283.8553982577]
[null,null,"SG",null,24243327.230457976,null,null,null,null,null,null,null,null,null,24243327.230457976]
[null,null,"SG",null,3295000.8465767382,null,null,null,null,null,null,null,null,null,3295000.8465767382]
[null,null,null,null,30815981.638199177,null,null,null,null,null,null,null,null,null,30815981.638199177]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[335,"Misc. Power Plant Equipment",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,493945.59051653079,null,null,null,null,null,null,null,null,null,493945.59051653079]
[null,null,"SG",null,67963.740352707493,null,null,null,null,null,null,null,null,null,67963.740352707493]
[null,null,"SG",null,452305.11221249896,null,null,null,null,null,null,null,null,null,452305.11221249896]
[null,null,"SG",null,5635.2467536862823,null,null,null,null,null,null,null,null,null,5635.2467536862823]
[null,null,null,null,1019849.6898354236,null,null,null,null,null,null,null,null,null,1019849.6898354236]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[336,"Roads, Railroads & Bridges",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,{"$f":"+O1413","v":1957677.5514602321},null,null,null,null,null,null,null,null,null,1957677.5514602321]
[null,null,"SG",null,355574.99846919166,null,null,null,null,null,null,null,null,null,355574.99846919166]
[null,null,"SG",null,5040003.6504660575,null,null,null,null,null,null,null,null,null,5040003.6504660575]
[null,null,"SG",null,320310.37064752041,null,null,null,null,null,null,null,null,null,320310.37064752041]
[null,null,null,null,7673566.5710430024,null,null,null,null,null,null,null,null,null,7673566.5710430024]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[337,"Hydro Plant ARO","Hydro Plant ARO",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["HP","Unclassified Hydro Plant - Acct 300",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Hydraulic Plant",null,null,null,360555880.70126706,null,null,null,null,null,null,null,null,null,360555880.70126706]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Summary of Hydraulic Plant by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,360555880.70126706,null,null,null,null,null,null,null,null,null,360555880.70126706]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGU",null,0,null,null,null,null,null,null,null,null,null,0]
["Total Hydraulic Plant by Factor",null,null,null,360555880.70126706,null,null,null,null,null,null,null,null,null,360555880.70126706]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[340,"Land and Land Rights",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,10189158.851037027,null,null,null,null,null,null,null,null,null,10189158.851037027]
[null,null,"SG",null,2331984.7452655742,null,null,null,null,null,null,null,null,null,2331984.7452655742]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,12521143.596302602,null,null,null,null,null,null,null,null,null,12521143.596302602]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[341,"Structures and Improvements",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,46844367.08384081,null,null,null,null,null,null,null,null,null,46844367.08384081]
[null,null,"SG",null,65229.178626616347,null,null,null,null,null,null,null,null,null,65229.178626616347]
[null,null,"SG-W",null,22227806.112620905,null,null,null,null,null,null,null,null,null,22227806.112620905]
[null,null,"SSGCT",null,1840142.4904150884,null,null,null,null,null,null,null,null,null,1840142.4904150884]
[null,null,null,null,70977544.865503415,null,null,null,null,null,null,null,null,null,70977544.865503415]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[342,"Fuel Holders, Producers & Accessories",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,3640830.7447602698,null,null,null,null,null,null,null,null,null,3640830.7447602698]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCT",null,1022552.5964110518,null,null,null,null,null,null,null,null,null,1022552.5964110518]
[null,null,null,null,4663383.3411713215,null,null,null,null,null,null,null,null,null,4663383.3411713215]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[343,"Prime Movers",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,96596.582072233345,null,null,null,null,null,null,null,null,null,96596.582072233345]
[null,null,"SG-W",null,769213142.97460222,null,null,null,null,null,null,null,null,null,769213142.97460222]
[null,null,"SG",null,290006175.8081212,null,null,null,null,null,null,null,null,null,290006175.8081212]
[null,null,"SSGCT",null,23721091.596430939,null,null,null,null,null,null,null,null,null,23721091.596430939]
[null,null,null,null,1083037006.9612267,null,null,null,null,null,null,null,null,null,1083037006.9612267]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[344,"Generators",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG-W",null,23211083.81003911,null,null,null,null,null,null,null,null,null,23211083.81003911]
[null,null,"SG",null,122418379.32198034,null,null,null,null,null,null,null,null,null,122418379.32198034]
[null,null,"SSGCT",null,7027825.5838122852,null,null,null,null,null,null,null,null,null,7027825.5838122852]
[null,null,null,null,152657288.71583176,null,null,null,null,null,null,null,null,null,152657288.71583176]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[345,"Accessory Electric Plant",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,58454206.709681764,null,null,null,null,null,null,null,null,null,58454206.709681764]
[null,null,"SG",null,47956085.141203806,null,null,null,null,null,null,null,null,null,47956085.141203806]
[null,null,"SG",null,{"$f":"+O1477","v":56516.270083435295},null,null,null,null,null,null,null,null,null,56516.270083435295]
[null,null,"SSGCT",null,1271517.1793403428,null,null,null,null,null,null,null,null,null,1271517.1793403428]
[null,null,null,null,107738325.30030936,null,null,null,null,null,null,null,null,null,107738325.30030936]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[346,"Misc. Power Plant Equipment",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,4246265.3742831051,null,null,null,null,null,null,null,null,null,4246265.3742831051]
[null,null,"SG",null,1093706.4492857121,null,null,null,null,null,null,null,null,null,1093706.4492857121]
[null,null,"SG",null,4712.562663384223,null,null,null,null,null,null,null,null,null,4712.562663384223]
[null,null,null,null,5344684.386232201,null,null,null,null,null,null,null,null,null,5344684.386232201]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[347,"Other Production ARO","Other Production ARO",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["OP","Unclassified Other Prod Plant-Acct 300",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,16488.962129353022,null,null,null,null,null,null,null,null,null,16488.962129353022]
[null,null,null,null,16488.962129353022,null,null,null,null,null,null,null,null,null,16488.962129353022]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Other Production Plant",null,null,null,1436955866.1287065,null,null,null,null,null,null,null,null,null,1436955866.1287065]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Summary of Other Production Plant by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,1436955866.1287065,null,null,null,null,null,null,null,null,null,1436955866.1287065]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
["Total of Other Production Plant by Factor",null,null,null,1436955866.1287065,null,null,null,null,null,null,null,null,null,1436955866.1287065]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Experimental Plant",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[103,"Experimental Plant",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
["Total Experimental Plant",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL PRODUCTION PLANT",null,null,null,4676035911.875,null,null,null,null,null,null,null,null,null,4676035911.875]
[350,"Land and Land Rights",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,9108185.9282893948,null,null,null,null,null,null,null,null,null,9108185.9282893948]
[null,null,"SG",null,20913442.102560814,null,null,null,null,null,null,null,null,null,20913442.102560814]
[null,null,"SG",null,56729665.954488724,null,null,null,null,null,null,null,null,null,56729665.954488724]
[null,null,null,null,86751293.985338926,null,null,null,null,null,null,null,null,null,86751293.985338926]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[352,"Structures and Improvements",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,3198193.8108277814,null,null,null,null,null,null,null,null,null,3198193.8108277814]
[null,null,"SG",null,7815173.8579276362,null,null,null,null,null,null,null,null,null,7815173.8579276362]
[null,null,"SG",null,61504183.060031086,null,null,null,null,null,null,null,null,null,61504183.060031086]
[null,null,null,null,72517550.728786498,null,null,null,null,null,null,null,null,null,72517550.728786498]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[353,"Station Equipment",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,51473347.838800795,null,null,null,null,null,null,null,null,null,51473347.838800795]
[null,null,"SG",null,76774361.351518705,null,null,null,null,null,null,null,null,null,76774361.351518705]
[null,null,"SG",null,610573285.08090186,null,null,null,null,null,null,null,null,null,610573285.08090186]
[null,null,null,null,738820994.2712214,null,null,null,null,null,null,null,null,null,738820994.2712214]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[354,"Towers and Fixtures",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,67174805.949807644,null,null,null,null,null,null,null,null,null,67174805.949807644]
[null,null,"SG",null,57606313.304336756,null,null,null,null,null,null,null,null,null,57606313.304336756]
[null,null,"SG",null,303522789.83397162,null,null,null,null,null,null,null,null,null,303522789.83397162]
[null,null,null,null,428303909.08811605,null,null,null,null,null,null,null,null,null,428303909.08811605]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[355,"Poles and Fixtures",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,28354070.637147821,null,null,null,null,null,null,null,null,null,28354070.637147821]
[null,null,"SG",null,49977060.437709212,null,null,null,null,null,null,null,null,null,49977060.437709212]
[null,null,"SG",null,{"$f":"+O1541","v":211882606.97440612},null,null,null,null,null,null,null,null,null,211882606.97440612]
[null,null,null,null,290213738.04926312,null,null,null,null,null,null,null,null,null,290213738.04926312]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[356,"Clearing and Grading",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,78699620.987091124,null,null,null,null,null,null,null,null,null,78699620.987091124]
[null,null,"SG",null,67930988.193921983,null,null,null,null,null,null,null,null,null,67930988.193921983]
[null,null,"SG",null,247525727.4163835,null,null,null,null,null,null,null,null,null,247525727.4163835]
[null,null,null,null,394156336.59739661,null,null,null,null,null,null,null,null,null,394156336.59739661]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[357,"Underground Conduit",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,2753.3531590208277,null,null,null,null,null,null,null,null,null,2753.3531590208277]
[null,null,"SG",null,39608.670159994392,null,null,null,null,null,null,null,null,null,39608.670159994392]
[null,null,"SG",null,1383071.108728963,null,null,null,null,null,null,null,null,null,1383071.108728963]
[null,null,null,null,1425433.1320479782,null,null,null,null,null,null,null,null,null,1425433.1320479782]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[358,"Underground Conductors ",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,470007.8198629822,null,null,null,null,null,null,null,null,null,470007.8198629822]
[null,null,"SG",null,2765694.7399371755,null,null,null,null,null,null,null,null,null,2765694.7399371755]
[null,null,null,null,3235702.5598001578,null,null,null,null,null,null,null,null,null,3235702.5598001578]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[359,"Roads and Trails",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,805147.04559486627,null,null,null,null,null,null,null,null,null,805147.04559486627]
[null,null,"SG",null,190376.76065162639,null,null,null,null,null,null,null,null,null,190376.76065162639]
[null,null,"SG",null,4044432.4364588391,null,null,null,null,null,null,null,null,null,4044432.4364588391]
[null,null,null,null,5039956.2427053321,null,null,null,null,null,null,null,null,null,5039956.2427053321]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TP","Unclassified Trans Plant - Acct 300",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,29516668.587548755,null,null,null,null,null,null,null,null,null,29516668.587548755]
[null,null,null,null,29516668.587548755,null,null,null,null,null,null,null,null,null,29516668.587548755]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TS0","Unclassified Trans Sub Plant - Acct 300",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL TRANSMISSION PLANT",null,null,null,2049981583.2422252,null,null,null,null,null,null,null,null,null,2049981583.2422252]
["Summary of Transmission Plant by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,2049981583.2422252,null,null,null,null,null,null,null,null,null,2049981583.2422252]
["Total Transmission Plant by Factor",null,null,null,2049981583.2422252,null,null,null,null,null,null,null,null,null,2049981583.2422252]
[360,"Land and Land Rights",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,36370148.020000003,null,null,null,null,null,null,null,null,null,36370148.020000003]
[null,null,null,null,36370148.020000003,null,null,null,null,null,null,null,null,null,36370148.020000003]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[361,"Structures and Improvements",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,46108103.180769198,null,null,null,null,null,null,null,null,null,46108103.180769198]
[null,null,null,null,46108103.180769198,null,null,null,null,null,null,null,null,null,46108103.180769198]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[362,"Station Equipment",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,444325265.84769201,null,null,null,null,null,null,null,null,null,444325265.84769201]
[null,null,null,null,444325265.84769201,null,null,null,null,null,null,null,null,null,444325265.84769201]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[363,"Poles, Towers & Fixtures",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[364,"Poles, Towers & Fixtures",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,328427241.07384598,null,null,null,null,null,null,null,null,null,328427241.07384598]
[null,null,null,null,328427241.07384598,null,null,null,null,null,null,null,null,null,328427241.07384598]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[365,"Overhead Conductors",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,214521043.577692,null,null,null,null,null,null,null,null,null,214521043.577692]
[null,null,null,null,214521043.577692,null,null,null,null,null,null,null,null,null,214521043.577692]
[null,null,null,null,{"$f":"+O1605","v":0},null,null,null,null,null,null,null,null,null,0]
[366,"Underground Conduit",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,173978272.03922999,null,null,null,null,null,null,null,null,null,173978272.03922999]
[null,null,null,null,173978272.03922999,null,null,null,null,null,null,null,null,null,173978272.03922999]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[367,"Underground Conductors ",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,478199972.56384599,null,null,null,null,null,null,null,null,null,478199972.56384599]
[null,null,null,null,478199972.56384599,null,null,null,null,null,null,null,null,null,478199972.56384599]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[368,"Line Transformers",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,439479967.09461498,null,null,null,null,null,null,null,null,null,439479967.09461498]
[null,null,null,null,439479967.09461498,null,null,null,null,null,null,null,null,null,439479967.09461498]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[369,"Services",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,235547527.97384599,null,null,null,null,null,null,null,null,null,235547527.97384599]
[null,null,null,null,235547527.97384599,null,null,null,null,null,null,null,null,null,235547527.97384599]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[370,"Meters",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,73919364.543076903,null,null,null,null,null,null,null,null,null,73919364.543076903]
[null,null,null,null,73919364.543076903,null,null,null,null,null,null,null,null,null,73919364.543076903]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[371,"Installations on Customers' Premises",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,4406023.90615384,null,null,null,null,null,null,null,null,null,4406023.90615384]
[null,null,null,null,4406023.90615384,null,null,null,null,null,null,null,null,null,4406023.90615384]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[372,"Leased Property",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[373,"Street Lights",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,23264674.769230701,null,null,null,null,null,null,null,null,null,23264674.769230701]
[null,null,null,null,23264674.769230701,null,null,null,null,null,null,null,null,null,23264674.769230701]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["DP","Unclassified Dist Plant - Acct 300",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,5594078.5092307599,null,null,null,null,null,null,null,null,null,5594078.5092307599]
[null,null,null,null,5594078.5092307599,null,null,null,null,null,null,null,null,null,5594078.5092307599]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["DS0","Unclassified Dist Sub Plant - Acct 300",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL DISTRIBUTION PLANT",null,null,null,2504141683.0992284,null,null,null,null,null,null,null,null,null,2504141683.0992284]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Summary of Distribution Plant by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,2504141683.0992284,null,null,null,null,null,null,null,null,null,2504141683.0992284]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Distribution Plant by Factor",null,null,null,2504141683.0992284,null,null,null,null,null,null,null,null,null,2504141683.0992284]
[389,"Land and Land Rights",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,4068287.04,null,null,null,null,null,null,null,null,null,4068287.04]
[null,null,"CN",null,551532.40477593557,null,null,null,null,null,null,null,null,null,551532.40477593557]
[null,null,"SG",null,143.61886014666501,null,null,null,null,null,null,null,null,null,143.61886014666501]
[null,null,"SG",null,530.51074799301466,null,null,null,null,null,null,null,null,null,530.51074799301466]
[null,null,"SO",null,2403085.0367142479,null,null,null,null,null,null,null,null,null,2403085.0367142479]
[null,null,null,null,7023578.611098323,null,null,null,null,null,null,null,null,null,7023578.611098323]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[390,"Structures and Improvements",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,40969856.670000002,null,null,null,null,null,null,null,null,null,40969856.670000002]
[null,null,"SG",null,151337.31772163117,null,null,null,null,null,null,null,null,null,151337.31772163117]
[null,null,"SG",null,706013.60644710343,null,null,null,null,null,null,null,null,null,706013.60644710343]
[null,null,"CN",null,5776404.0217120657,null,null,null,null,null,null,null,null,null,5776404.0217120657]
[null,null,"SG",null,{"$f":"+O1669","v":2295379.4172199806},null,null,null,null,null,null,null,null,null,2295379.4172199806]
[null,null,"SE",null,2324.4728138163991,null,null,null,null,null,null,null,null,null,2324.4728138163991]
[null,null,"SO",null,42045034.684137531,null,null,null,null,null,null,null,null,null,42045034.684137531]
[null,null,null,null,91946350.190052122,null,null,null,null,null,null,null,null,null,91946350.190052122]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[391,"Office Furniture & Equipment","S",null,2842402.33923076,null,null,null,null,null,null,null,null,null,2842402.33923076]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,1232.2121613964898,null,null,null,null,null,null,null,null,null,1232.2121613964898]
[null,null,"CN",null,4125040.8835028764,null,null,null,null,null,null,null,null,null,4125040.8835028764]
[null,null,"SG",null,2027283.11106971,null,null,null,null,null,null,null,null,null,2027283.11106971]
[null,null,"SE",null,17470.736496246878,null,null,null,null,null,null,null,null,null,17470.736496246878]
[null,null,"SO",null,25321272.507576741,null,null,null,null,null,null,null,null,null,25321272.507576741]
[null,null,"SSGCH",null,39183.652201366451,null,null,null,null,null,null,null,null,null,39183.652201366451]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,34373885.442239106,null,null,null,null,null,null,null,null,null,34373885.442239106]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[392,"Transportation Equipment",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,32083423.130769201,null,null,null,null,null,null,null,null,null,32083423.130769201]
[null,null,"SO",null,3006528.96199281,null,null,null,null,null,null,null,null,null,3006528.96199281]
[null,null,"SG",null,7915044.338057938,null,null,null,null,null,null,null,null,null,7915044.338057938]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,313362.07393072103,null,null,null,null,null,null,null,null,null,313362.07393072103]
[null,null,"SE",null,186200.11759203346,null,null,null,null,null,null,null,null,null,186200.11759203346]
[null,null,"SG",null,51251.54959024299,null,null,null,null,null,null,null,null,null,51251.54959024299]
[null,null,"SSGCH",null,148659.6954402095,null,null,null,null,null,null,null,null,null,148659.6954402095]
[null,null,"SSGCT",null,19298.607142352972,null,null,null,null,null,null,null,null,null,19298.607142352972]
[null,null,null,null,43723768.474515505,null,null,null,null,null,null,null,null,null,43723768.474515505]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[393,"Stores Equipment",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,3415505.6892307601,null,null,null,null,null,null,null,null,null,3415505.6892307601]
[null,null,"SG",null,26461.826510029674,null,null,null,null,null,null,null,null,null,26461.826510029674]
[null,null,"SG",null,56800.683736525054,null,null,null,null,null,null,null,null,null,56800.683736525054]
[null,null,"SO",null,136843.98054270042,null,null,null,null,null,null,null,null,null,136843.98054270042]
[null,null,"SG",null,2172028.407683026,null,null,null,null,null,null,null,null,null,2172028.407683026]
[null,null,"SSGCT",null,23324.563771212153,null,null,null,null,null,null,null,null,null,23324.563771212153]
[null,null,null,null,5830965.1514742542,null,null,null,null,null,null,null,null,null,5830965.1514742542]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[394,"Tools, Shop & Garage Equipment",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,12508145.3207692,null,null,null,null,null,null,null,null,null,12508145.3207692]
[null,null,"SG",null,286110.09768520755,null,null,null,null,null,null,null,null,null,286110.09768520755]
[null,null,"SG",null,9482790.6288480964,null,null,null,null,null,null,null,null,null,9482790.6288480964]
[null,null,"SO",null,1618167.7623688602,null,null,null,null,null,null,null,null,null,1618167.7623688602]
[null,null,"SE",null,2378.0702536774593,null,null,null,null,null,null,null,null,null,2378.0702536774593]
[null,null,"SG",null,172303.61816130806,null,null,null,null,null,null,null,null,null,172303.61816130806]
[null,null,"SSGCH",null,775336.06054998201,null,null,null,null,null,null,null,null,null,775336.06054998201]
[null,null,"SSGCT",null,38857.899456950974,null,null,null,null,null,null,null,null,null,38857.899456950974]
[null,null,null,null,24884089.458093286,null,null,null,null,null,null,null,null,null,24884089.458093286]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[395,"Laboratory Equipment",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,7621242.4976923,null,null,null,null,null,null,null,null,null,7621242.4976923]
[null,null,"SG",null,655.89633987539298,null,null,null,null,null,null,null,null,null,655.89633987539298]
[null,null,"SG",null,1249.7978389706971,null,null,null,null,null,null,null,null,null,1249.7978389706971]
[null,null,"SO",null,2236370.597479701,null,null,null,null,null,null,null,null,null,2236370.597479701]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,2784327.6654049666,null,null,null,null,null,null,null,null,null,2784327.6654049666]
[null,null,"SSGCH",null,111156.23224400006,null,null,null,null,null,null,null,null,null,111156.23224400006]
[null,null,"SSGCT",null,6059.6812823033979,null,null,null,null,null,null,null,null,null,6059.6812823033979]
[null,null,null,null,12761062.368282119,null,null,null,null,null,null,null,null,null,12761062.368282119]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[396,"Power Operated Equipment",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,43785482.150769196,null,null,null,null,null,null,null,null,null,43785482.150769196]
[null,null,"SG",null,399344.17784853053,null,null,null,null,null,null,null,null,null,399344.17784853053]
[null,null,"SG",null,16150223.724549241,null,null,null,null,null,null,null,null,null,16150223.724549241]
[null,null,"SO",null,{"$f":"+O1733","v":591843.56647466857},null,null,null,null,null,null,null,null,null,591843.56647466857]
[null,null,"SG",null,619392.48410488735,null,null,null,null,null,null,null,null,null,619392.48410488735]
[null,null,"SE",null,19064.756364157798,null,null,null,null,null,null,null,null,null,19064.756364157798]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,432100.01673099585,null,null,null,null,null,null,null,null,null,432100.01673099585]
[null,null,null,null,61997450.876841679,null,null,null,null,null,null,null,null,null,61997450.876841679]
[397,"Communication Equipment",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,46833718.272307597,null,null,null,null,null,null,null,null,null,46833718.272307597]
[null,null,"SG",null,563105.97008947062,null,null,null,null,null,null,null,null,null,563105.97008947062]
[null,null,"SG",null,664981.52530153934,null,null,null,null,null,null,null,null,null,664981.52530153934]
[null,null,"SO",null,26879082.70649448,null,null,null,null,null,null,null,null,null,26879082.70649448]
[null,null,"CN",null,1395379.6824971556,null,null,null,null,null,null,null,null,null,1395379.6824971556]
[null,null,"SG",null,51115865.23695714,null,null,null,null,null,null,null,null,null,51115865.23695714]
[null,null,"SE",null,105951.85505368838,null,null,null,null,null,null,null,null,null,105951.85505368838]
[null,null,"SSGCH",null,339282.04256081494,null,null,null,null,null,null,null,null,null,339282.04256081494]
[null,null,"SSGCT",null,4372.7866550674726,null,null,null,null,null,null,null,null,null,4372.7866550674726]
[null,null,null,null,127901740.07791698,null,null,null,null,null,null,null,null,null,127901740.07791698]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[398,"Misc. Equipment",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,867653.07307692303,null,null,null,null,null,null,null,null,null,867653.07307692303]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CN",null,105633.73224264626,null,null,null,null,null,null,null,null,null,105633.73224264626]
[null,null,"SO",null,1253250.1122093538,null,null,null,null,null,null,null,null,null,1253250.1122093538]
[null,null,"SE",null,706.06806150736907,null,null,null,null,null,null,null,null,null,706.06806150736907]
[null,null,"SG",null,917488.87543837214,null,null,null,null,null,null,null,null,null,917488.87543837214]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,3144731.8610288026,null,null,null,null,null,null,null,null,null,3144731.8610288026]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[399,"Coal Mine",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,207133055.31572655,null,null,null,null,null,null,null,null,null,207133055.31572655]
[null,"Unclassified Mine Plant","SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,207133055.31572655,null,null,null,null,null,null,null,null,null,207133055.31572655]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["399L","WIDCO Capital Lease",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Remove Capital Leases",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[1011390,"General Capital Leases",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,10688872.193846099,null,null,null,null,null,null,null,null,null,10688872.193846099]
[null,null,"SG",null,13139256.919583233,null,null,null,null,null,null,null,null,null,13139256.919583233]
[null,null,"SO",null,2918926.8141120225,null,null,null,null,null,null,null,null,null,2918926.8141120225]
[null,null,null,null,26747055.927541353,null,null,null,null,null,null,null,null,null,26747055.927541353]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Remove Capital Leases",null,null,-26747055.927541353,null,null,null,null,null,null,null,null,null,-26747055.927541353]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[1011392,"General Vehicles Capital Leases",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Remove Capital Leases",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["GP","Unclassified Gen Plant - Acct 300",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,2507487.5568193872,null,null,null,null,null,null,null,null,null,2507487.5568193872]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"+O1797","v":2507487.5568193872},null,null,null,null,null,null,null,null,null,2507487.5568193872]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["399G","Unclassified Gen Plant - Acct 300",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL GENERAL PLANT",null,null,null,623228165.38408804,null,null,null,null,null,null,null,null,null,623228165.38408804]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Summary of General Plant by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,205684588.37769207,null,null,null,null,null,null,null,null,null,205684588.37769207]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,113951596.52992254,null,null,null,null,null,null,null,null,null,113951596.52992254]
[null,null,"SO",null,110917894.2869225,null,null,null,null,null,null,null,null,null,110917894.2869225]
[null,null,"SE",null,207467151.39236167,null,null,null,null,null,null,null,null,null,207467151.39236167]
[null,null,"CN",null,11953990.724730678,null,null,null,null,null,null,null,null,null,11953990.724730678]
[null,null,"DEU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"Less Capital Lease",null,-26747055.927541353,null,null,null,null,null,null,null,null,null,-26747055.927541353]
["Total General Plant by Factor",null,null,null,623228165.38408816,null,null,null,null,null,null,null,null,null,623228165.38408816]
[301,"Organization",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[302,"Franchise & Consent",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,4520136.9344325867,null,null,null,null,null,null,null,null,null,4520136.9344325867]
[null,null,"SG",null,43005479.27152548,null,null,null,null,null,null,null,null,null,43005479.27152548]
[null,null,"SG",null,3971370.4675890221,null,null,null,null,null,null,null,null,null,3971370.4675890221]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,259731.39382844148,null,null,null,null,null,null,null,null,null,259731.39382844148]
[null,null,null,null,51756718.067375533,null,null,null,null,null,null,null,null,null,51756718.067375533]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[303,"Miscellaneous Intangible Plant",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,3012241.2776922998,null,null,null,null,null,null,null,null,null,3012241.2776922998]
[null,null,"SG",null,62144327.354094788,null,null,null,null,null,null,null,null,null,62144327.354094788]
[null,null,"SO",null,159270486.71796486,null,null,null,null,null,null,null,null,null,159270486.71796486]
[null,null,"SE",null,1555081.4431375614,null,null,null,null,null,null,null,null,null,1555081.4431375614]
[null,null,"CN",null,60181361.635085285,null,null,null,null,null,null,null,null,null,60181361.635085285]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,286163498.42797482,null,null,null,null,null,null,null,null,null,286163498.42797482]
[303,"Less Non-Utility Plant",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,286163498.42797482,null,null,null,null,null,null,null,null,null,286163498.42797482]
["IP","Unclassified Intangible Plant - Acct 300",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,-83240.887140937208,null,null,null,null,null,null,null,null,null,-83240.887140937208]
[null,null,null,null,-83240.887140937208,null,null,null,null,null,null,null,null,null,-83240.887140937208]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL INTANGIBLE PLANT",null,null,null,337836975.60820943,null,null,null,null,null,null,null,null,null,337836975.60820943]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Summary of Intangible Plant by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,3012241.2776922998,null,null,null,null,null,null,null,null,null,3012241.2776922998]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,{"$f":"+O1861","v":113901045.42147031},null,null,null,null,null,null,null,null,null,113901045.42147031]
[null,null,"SO",null,159187245.83082393,null,null,null,null,null,null,null,null,null,159187245.83082393]
[null,null,"CN",null,60181361.635085285,null,null,null,null,null,null,null,null,null,60181361.635085285]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,1555081.4431375614,null,null,null,null,null,null,null,null,null,1555081.4431375614]
["Total Intangible Plant by Factor",null,null,null,337836975.60820943,null,null,null,null,null,null,null,null,null,337836975.60820943]
["Summary of Unclassified Plant (Account 106)",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DP",null,5594078.5092307599,null,null,null,null,null,null,null,null,null,5594078.5092307599]
[null,null,"DS0",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"GP",null,2507487.5568193872,null,null,null,null,null,null,null,null,null,2507487.5568193872]
[null,null,"HP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"NP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"OP",null,16488.962129353022,null,null,null,null,null,null,null,null,null,16488.962129353022]
[null,null,"TP",null,29516668.587548755,null,null,null,null,null,null,null,null,null,29516668.587548755]
[null,null,"TS0",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"IP",null,-83240.887140937208,null,null,null,null,null,null,null,null,null,-83240.887140937208]
[null,null,"MP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SP",null,-488081.51952064811,null,null,null,null,null,null,null,null,null,-488081.51952064811]
["Total Unclassified Plant by Factor",null,null,null,37063401.209066674,null,null,null,null,null,null,null,null,null,37063401.209066674]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,10191224319.208752,null,null,null,null,null,null,null,null,null,10191224319.208752]
["Summary of Electric Plant by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,2712838512.7546124,null,null,null,null,null,null,null,null,null,2712838512.7546124]
[null,null,"SE",null,209022232.83549923,null,null,null,null,null,null,null,null,null,209022232.83549923]
[null,null,"DGU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,6953870137.0686207,null,null,null,null,null,null,null,null,null,6953870137.0686207]
[null,null,"SO",null,270105140.11774641,null,null,null,null,null,null,null,null,null,270105140.11774641]
[null,null,"CN",null,72135352.359815955,null,null,null,null,null,null,null,null,null,72135352.359815955]
[null,null,"DEU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"Less Capital Leases",null,-26747055.927541353,null,null,null,null,null,null,null,null,null,-26747055.927541353]
[null,null,null,null,10191224319.208754,null,null,null,null,null,null,null,null,null,10191224319.208754]
[105,"Plant Held For Future Use",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,4140116.03230769,null,null,null,null,null,null,null,null,null,4140116.03230769]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,433300.8809153366,null,null,null,null,null,null,null,null,null,433300.8809153366]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,11684486.30293324,null,null,null,null,null,null,null,null,null,11684486.30293324]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Total Plant Held For Future Use",null,null,16257903.216156267,null,null,null,null,null,null,null,null,null,16257903.216156267]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[114,"Electric Plant Acquisition Adjustments",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,62498231.687264584,null,null,null,null,null,null,null,null,null,62498231.687264584]
[null,null,"SG",null,6292707.8442073055,null,null,null,null,null,null,null,null,null,6292707.8442073055]
[null,"Total Electric Plant Acquisition Adjustments",null,null,68790939.531471893,null,null,null,null,null,null,null,null,null,68790939.531471893]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[115,"Accum Provision for Asset Acquisition Adjustments",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,-42647215.725840151,null,null,null,null,null,null,null,null,null,-42647215.725840151]
[null,null,"SG",null,-6141883.3415188622,null,null,null,null,null,null,null,null,null,-6141883.3415188622]
[null,null,null,null,-48789099.067359015,null,null,null,null,null,null,null,null,null,-48789099.067359015]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[120,"Nuclear Fuel",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[124,"Weatherization",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,4639786.4530769195,null,null,null,null,null,null,null,null,null,4639786.4530769195]
[null,null,"SO",null,{"$f":"+O1925","v":-1912.3046396013469},null,null,null,null,null,null,null,null,null,-1912.3046396013469]
[null,null,null,null,4637874.1484373184,null,null,null,null,null,null,null,null,null,4637874.1484373184]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["182W","Weatherization",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,2835.4846153846102,null,null,null,null,null,null,null,null,null,2835.4846153846102]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,2835.4846153846102,null,null,null,null,null,null,null,null,null,2835.4846153846102]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["186W","Weatherization",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CNP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Total Weatherization",null,null,4640709.633052703,null,null,null,null,null,null,null,null,null,4640709.633052703]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[151,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Fuel Stock","DEU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,109452372.25680736,null,null,null,null,null,null,null,null,null,109452372.25680736]
[null,null,"SSECT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSECH",null,5139014.5758498861,null,null,null,null,null,null,null,null,null,5139014.5758498861]
[null,null,null,null,114591386.83265725,null,null,null,null,null,null,null,null,null,114591386.83265725]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[152,"Fuel Stock - Undistributed",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[25316,"DG&T Working Capital Deposit",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,-1461425.6545619096,null,null,null,null,null,null,null,null,null,-1461425.6545619096]
[null,null,null,null,-1461425.6545619096,null,null,null,null,null,null,null,null,null,-1461425.6545619096]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[25317,"DG&T Working Capital Deposit",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,-1096904.5739139565,null,null,null,null,null,null,null,null,null,-1096904.5739139565]
[null,null,null,null,-1096904.5739139565,null,null,null,null,null,null,null,null,null,-1096904.5739139565]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[25319,"Provo Working Capital Deposit",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Total Fuel Stock","Total Fuel Stock",null,112033056.60418138,null,null,null,null,null,null,null,null,null,112033056.60418138]
[154,"Materials and Supplies",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,38191399.588461503,null,null,null,null,null,null,null,null,null,38191399.588461503]
[null,null,"SG",null,2255615.3223024174,null,null,null,null,null,null,null,null,null,2255615.3223024174]
[null,null,"SE",null,2738802.1391412909,null,null,null,null,null,null,null,null,null,2738802.1391412909]
[null,null,"SO",null,42900.84379462518,null,null,null,null,null,null,null,null,null,42900.84379462518]
[null,null,"SNPPS",null,41978095.593381613,null,null,null,null,null,null,null,null,null,41978095.593381613]
[null,null,"SNPPH",null,1638.5656786980094,null,null,null,null,null,null,null,null,null,1638.5656786980094]
[null,null,"SNPD",null,-1011677.9238425581,null,null,null,null,null,null,null,null,null,-1011677.9238425581]
[null,null,"SNPT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SNPPO",null,3418567.8106544586,null,null,null,null,null,null,null,null,null,3418567.8106544586]
[null,null,"SSGCH",null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Total Materials and Supplies",null,null,87615341.939572036,null,null,null,null,null,null,null,null,null,87615341.939572036]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[163,"Stores Expense Undistributed","Stores Expense Undistributed",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"+O1989","v":0},null,null,null,null,null,null,null,null,null,0]
[25318,"Provo Working Capital Deposit","Provo Working Capital Deposit",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SNPPS",null,-117982.51330055234,null,null,null,null,null,null,null,null,null,-117982.51330055234]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-117982.51330055234,null,null,null,null,null,null,null,null,null,-117982.51330055234]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Total Materials & Supplies",null,null,87497359.426271483,null,null,null,null,null,null,null,null,null,87497359.426271483]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[165,"Prepayments","Prepayments",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,2632572.5661538402,null,null,null,null,null,null,null,null,null,2632572.5661538402]
[null,null,"GPS",null,1895857.0192145156,null,null,null,null,null,null,null,null,null,1895857.0192145156]
[null,null,"SG",null,1511420.1573890818,null,null,null,null,null,null,null,null,null,1511420.1573890818]
[null,null,"SE",null,1504951.7587427786,null,null,null,null,null,null,null,null,null,1504951.7587427786]
[null,null,"SO",null,6280218.9254885241,null,null,null,null,null,null,null,null,null,6280218.9254885241]
[null,"Total Prepayments",null,null,13825020.42698874,null,null,null,null,null,null,null,null,null,13825020.42698874]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["182M","Misc Regulatory Assets","Misc Regulatory Expense",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-102308.74299177481,null,null,null,null,null,null,null,null,null,-102308.74299177481]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCT",null,2232191.4828607207,null,null,null,null,null,null,null,null,null,2232191.4828607207]
[null,null,"SG-P",null,-54930.151604542305,null,null,null,null,null,null,null,null,null,-54930.151604542305]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,4922644.9788466534,null,null,null,null,null,null,null,null,null,4922644.9788466534]
[null,null,null,null,6997597.5671110572,null,null,null,null,null,null,null,null,null,6997597.5671110572]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["186M","Misc Deferred Debits","Misc Deferred Debits",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,24398696.190176029,null,null,null,null,null,null,null,null,null,24398696.190176029]
[null,null,"SO",null,55551.971571895701,null,null,null,null,null,null,null,null,null,55551.971571895701]
[null,null,"SE",null,6379929.6539521227,null,null,null,null,null,null,null,null,null,6379929.6539521227]
[null,null,"SNPPS",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"EXCTAX",null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Total Misc. Deferred Debits",null,null,30834177.815700047,null,null,null,null,null,null,null,null,null,30834177.815700047]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Working Capital",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["CWC","Cash Working Capital","Cash Working Capital",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,20933273.416936681,null,null,null,null,null,null,null,null,null,20933273.416936681]
[null,null,"SO",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,20933273.416936681,null,null,null,null,null,null,null,null,null,20933273.416936681]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["OWC","Other Working Capital","Other Working Capital",null,0,null,null,null,null,null,null,null,null,null,0]
[131,"Cash","SNP",null,0,null,null,null,null,null,null,null,null,null,0]
[135,"Working Funds","SG",null,0,null,null,null,null,null,null,null,null,null,0]
[141,"Other Accounts Receivable","SO",null,0,null,null,null,null,null,null,null,null,null,0]
[143,"Other Accounts Receivable","SO",null,13087897.721783906,null,null,null,null,null,null,null,null,null,13087897.721783906]
[232,"Accounts Payable","S",null,0,null,null,null,null,null,null,null,null,null,0]
[232,"Accounts Payable","SO",null,-2316483.7967335801,null,null,null,null,null,null,null,null,null,-2316483.7967335801]
[232,"Accounts Payable","SE",null,-976479.51735480421,null,null,null,null,null,null,null,null,null,-976479.51735480421]
[253,"Deferred Hedge","SG",null,-35500.275590889301,null,null,null,null,null,null,null,null,null,-35500.275590889301]
[2533,"Other Deferred Credits - Misc","S",null,0,null,null,null,null,null,null,null,null,null,0]
[2533,"Other Deferred Credits - Misc","SE",null,-2438343.1615653341,null,null,null,null,null,null,null,null,null,-2438343.1615653341]
[230,"Asset Retirement Obligations","SE",null,-2194973.9681765027,null,null,null,null,null,null,null,null,null,-2194973.9681765027]
[230,"Asset Retirement Obligations","S",null,0,null,null,null,null,null,null,null,null,null,0]
[254105,"ARO Regulatory Liability","S",null,0,null,null,null,null,null,null,null,null,null,0]
[254105,"ARO Regulatory Liability","SE",null,-629379.87770100986,null,null,null,null,null,null,null,null,null,-629379.87770100986]
[2533,"Cholla Reclamation","SSECH",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,4496737.1246617856,null,null,null,null,null,null,null,null,null,4496737.1246617856]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Working Capital",null,null,null,25430010.541598465,null,null,null,null,null,null,null,null,null,25430010.541598465]
["Miscellaneous Rate Base",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[18221,"Unrec Plant & Reg Study Costs",null,null,{"$f":"+O2053","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[18222,"Nuclear Plant - Trojan",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"TROJP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"TROJD",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[1869,"Misc Deferred Debits-Trojan",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SNPPN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL MISCELLANEOUS RATE BASE",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL RATE BASE ADDITIONS",null,null,null,317517675.69517303,null,null,null,null,null,null,null,null,null,317517675.69517303]
[235,"Customer Service Deposits",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-15625767.562307693,null,null,null,null,null,null,null,null,null,-15625767.562307693]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-15625767.562307693,null,null,null,null,null,null,null,null,null,-15625767.562307693]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[2281,"Prov for Property Insurance","SO",null,0,null,null,null,null,null,null,null,null,null,0]
[2282,"Prov for Injuries & Damages","SO",null,-14283781.578473391,null,null,null,null,null,null,null,null,null,-14283781.578473391]
[2283,"Prov for Pensions and Benefits","SO",null,-1422520.3232464478,null,null,null,null,null,null,null,null,null,-1422520.3232464478]
[2283,"Prov for Pensions and Benefits","SG",null,-179998.74651437154,null,null,null,null,null,null,null,null,null,-179998.74651437154]
[254,"Reg Liabilities ","SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-15886300.648234209,null,null,null,null,null,null,null,null,null,-15886300.648234209]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[22841,"Accum Hydro Relicensing Obligation",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,-636121.20305725362,null,null,null,null,null,null,null,null,null,-636121.20305725362]
[null,null,null,null,-636121.20305725362,null,null,null,null,null,null,null,null,null,-636121.20305725362]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[22842,"Accum Misc Oper Prov-Trojan","TROJD",null,0,null,null,null,null,null,null,null,null,null,0]
[230,"Asset Retirement Obligations","TROJP",null,-776591.70328567596,null,null,null,null,null,null,null,null,null,-776591.70328567596]
[254105,"ARO Regulatory Liability","TROJP",null,-1349605.2384885361,null,null,null,null,null,null,null,null,null,-1349605.2384885361]
[254,null,"S",null,-811505.587692303,null,null,null,null,null,null,null,null,null,-811505.587692303]
[null,null,null,null,-2937702.5294665149,null,null,null,null,null,null,null,null,null,-2937702.5294665149]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[252,"Customer Advances for Construction",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-3604784.289230769,null,null,null,null,null,null,null,null,null,-3604784.289230769]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,-6407458.4667429477,null,null,null,null,null,null,null,null,null,-6407458.4667429477]
[null,null,"SO",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Total Customer Advances for Constr.",null,null,-10012242.755973717,null,null,null,null,null,null,null,null,null,-10012242.755973717]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[25398,"SO2 Emissions","SO2 Emissions",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,-706486.9471013014,null,null,null,null,null,null,null,null,null,-706486.9471013014]
[null,null,null,null,-706486.9471013014,null,null,null,null,null,null,null,null,null,-706486.9471013014]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[25399,"Other Deferred Credits",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-656829.63384615304,null,null,null,null,null,null,null,null,null,-656829.63384615304]
[null,null,"SO",null,-8307554.9145923182,null,null,null,null,null,null,null,null,null,-8307554.9145923182]
[null,null,"SG",null,-2400553.1085995836,null,null,null,null,null,null,null,null,null,-2400553.1085995836]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-11364937.657038055,null,null,null,null,null,null,null,null,null,-11364937.657038055]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[190,"Accumulated Deferred Income Taxes","Accum Deferred Income Taxes",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,{"$f":"+O2117","v":269703.46153846098},null,null,null,null,null,null,null,null,null,269703.46153846098]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,36727553.971448407,null,null,null,null,null,null,null,null,null,36727553.971448407]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"IBT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"BADDEBT",null,1514053.6711152873,null,null,null,null,null,null,null,null,null,1514053.6711152873]
[null,null,"TROJD",null,814507.23444295477,null,null,null,null,null,null,null,null,null,814507.23444295477]
[null,null,"SG",null,2871069.3888805062,null,null,null,null,null,null,null,null,null,2871069.3888805062]
[null,null,"SE",null,-5344820.8418251108,null,null,null,null,null,null,null,null,null,-5344820.8418251108]
[null,null,"SNP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SNPD",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Total Accum Deferred Income Taxes",null,null,36852066.885600507,null,null,null,null,null,null,null,null,null,36852066.885600507]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[281,"Accumulated Deferred Income Taxes","Accum Deferred Income Taxes",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SNPT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[282,"Accumulated Deferred Income Taxes ","Accum Deferred Income Taxes",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-1584458124.2307692,null,null,null,null,null,null,null,null,null,-1584458124.2307692]
[null,null,"DITBAL",null,3.8799510982087848,null,null,null,null,null,null,null,null,null,3.8799510982087848]
[null,null,"SNP",null,541594.99667271553,null,null,null,null,null,null,null,null,null,541594.99667271553]
[null,null,"SO",null,9673501.3790603001,null,null,null,null,null,null,null,null,null,9673501.3790603001]
[null,null,"GPS",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CIAC",null,37744.307097579302,null,null,null,null,null,null,null,null,null,37744.307097579302]
[null,null,"SNPD",null,155379.08045089612,null,null,null,null,null,null,null,null,null,155379.08045089612]
[null,null,"SCHMDEXP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"TAXDEPR",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"IBT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,-2305005.6145333941,null,null,null,null,null,null,null,null,null,-2305005.6145333941]
[null,null,"SG",null,3794562.9509232524,null,null,null,null,null,null,null,null,null,3794562.9509232524]
[null,null,null,null,-1572560343.2511468,null,null,null,null,null,null,null,null,null,-1572560343.2511468]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[283,"Accumulated Deferred Income Taxes ","Accum Deferred Income Taxes",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-828207.92307692231,null,null,null,null,null,null,null,null,null,-828207.92307692231]
[null,null,"SG",null,-1714620.3183982698,null,null,null,null,null,null,null,null,null,-1714620.3183982698]
[null,null,"SE",null,-8056428.0879938519,null,null,null,null,null,null,null,null,null,-8056428.0879938519]
[null,null,"SO",null,-5555745.1392047834,null,null,null,null,null,null,null,null,null,-5555745.1392047834]
[null,null,"GPS",null,-2914256.477277217,null,null,null,null,null,null,null,null,null,-2914256.477277217]
[null,null,"SNP",null,-1572039.2895854076,null,null,null,null,null,null,null,null,null,-1572039.2895854076]
[null,null,"TROJD",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SGCT",null,-882005.11600469681,null,null,null,null,null,null,null,null,null,-882005.11600469681]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-21523302.35154115,null,null,null,null,null,null,null,null,null,-21523302.35154115]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL ACCUMULATED DEF INCOME TAX",null,null,null,-1557231578.7170873,null,null,null,null,null,null,null,null,null,-1557231578.7170873]
[255,"Accumulated Investment Tax Credit","Accum Investment Tax Credit",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"ITC84",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"ITC85",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"ITC86",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"ITC88",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"ITC89",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"ITC90",null,-108792.51753461518,null,null,null,null,null,null,null,null,null,-108792.51753461518]
[null,null,"DGU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Total Accumulated ITC",null,null,-108792.51753461518,null,null,null,null,null,null,null,null,null,-108792.51753461518]
[null,null,null,null,{"$f":"+O2181","v":0},null,null,null,null,null,null,null,null,null,0]
["TOTAL RATE BASE DEDUCTIONS",null,null,null,-1614509930.5378008,null,null,null,null,null,null,null,null,null,-1614509930.5378008]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["108SP","Steam Prod Plant Accumulated Depr",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,-322109421.8787027,null,null,null,null,null,null,null,null,null,-322109421.8787027]
[null,null,"SG",null,-353296192.6812644,null,null,null,null,null,null,null,null,null,-353296192.6812644]
[null,null,"SG",null,-313519471.42056173,null,null,null,null,null,null,null,null,null,-313519471.42056173]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,-75999482.754617065,null,null,null,null,null,null,null,null,null,-75999482.754617065]
[null,null,null,null,-1064924568.7351459,null,null,null,null,null,null,null,null,null,-1064924568.7351459]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["108NP","Nuclear Prod Plant Accumulated Depr",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["108HP","Hydraulic Prod Plant Accum Depr",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,-67954829.398763925,null,null,null,null,null,null,null,null,null,-67954829.398763925]
[null,null,"SG",null,-12720659.403442178,null,null,null,null,null,null,null,null,null,-12720659.403442178]
[null,null,"SG",null,-22221140.858490817,null,null,null,null,null,null,null,null,null,-22221140.858490817]
[null,null,"SG",null,-8731551.8204593379,null,null,null,null,null,null,null,null,null,-8731551.8204593379]
[null,null,null,null,-111628181.48115626,null,null,null,null,null,null,null,null,null,-111628181.48115626]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["108OP","Other Production Plant - Accum Depr",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,-384536.88008751866,null,null,null,null,null,null,null,null,null,-384536.88008751866]
[null,null,"SG",null,-147130630.17849439,null,null,null,null,null,null,null,null,null,-147130630.17849439]
[null,null,"SG",null,-95681525.287459806,null,null,null,null,null,null,null,null,null,-95681525.287459806]
[null,null,"SSGCT",null,-10226013.328297697,null,null,null,null,null,null,null,null,null,-10226013.328297697]
[null,null,null,null,-253422705.67433944,null,null,null,null,null,null,null,null,null,-253422705.67433944]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["108EP","Experimental Plant - Accum Depr",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL PRODUCTION PLANT DEPRECIATION",null,null,null,-1429975455.8906417,null,null,null,null,null,null,null,null,null,-1429975455.8906417]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Summary of Prod Plant Depreciation by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,-1429975455.8906417,null,null,null,null,null,null,null,null,null,-1429975455.8906417]
[null,null,"SSGCH",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
["Total of Prod Plant Depreciation by Factor",null,null,null,-1429975455.8906417,null,null,null,null,null,null,null,null,null,-1429975455.8906417]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["108TP","Transmission Plant Accumulated Depr",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,-161814145.26290357,null,null,null,null,null,null,null,null,null,-161814145.26290357]
[null,null,"SG",null,-174500612.80607843,null,null,null,null,null,null,null,null,null,-174500612.80607843]
[null,null,"SG",null,-220307057.12208691,null,null,null,null,null,null,null,null,null,-220307057.12208691]
["TOTAL TRANS PLANT ACCUM DEPR",null,null,null,-556621815.19106889,null,null,null,null,null,null,null,null,null,-556621815.19106889]
[108360,"Land and Land Rights",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-2640268.86153846,null,null,null,null,null,null,null,null,null,-2640268.86153846]
[null,null,null,null,-2640268.86153846,null,null,null,null,null,null,null,null,null,-2640268.86153846]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[108361,"Structures and Improvements",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,{"$f":"+O2245","v":-7835419.6661538426},null,null,null,null,null,null,null,null,null,-7835419.6661538426]
[null,null,null,null,-7835419.6661538426,null,null,null,null,null,null,null,null,null,-7835419.6661538426]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[108362,"Station Equipment",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-87429928.033076912,null,null,null,null,null,null,null,null,null,-87429928.033076912]
[null,null,null,null,-87429928.033076912,null,null,null,null,null,null,null,null,null,-87429928.033076912]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[108363,"Station Equipment",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[108364,"Poles, Towers & Fixtures",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-184868633.83153799,null,null,null,null,null,null,null,null,null,-184868633.83153799]
[null,null,null,null,-184868633.83153799,null,null,null,null,null,null,null,null,null,-184868633.83153799]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[108365,"Overhead Conductors",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-78275052.018461466,null,null,null,null,null,null,null,null,null,-78275052.018461466]
[null,null,null,null,-78275052.018461466,null,null,null,null,null,null,null,null,null,-78275052.018461466]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[108366,"Underground Conduit",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-60294267.572307624,null,null,null,null,null,null,null,null,null,-60294267.572307624]
[null,null,null,null,-60294267.572307624,null,null,null,null,null,null,null,null,null,-60294267.572307624]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[108367,"Underground Conductors ",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-172023990.41999999,null,null,null,null,null,null,null,null,null,-172023990.41999999]
[null,null,null,null,-172023990.41999999,null,null,null,null,null,null,null,null,null,-172023990.41999999]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[108368,"Line Transformers",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-92892223.305384591,null,null,null,null,null,null,null,null,null,-92892223.305384591]
[null,null,null,null,-92892223.305384591,null,null,null,null,null,null,null,null,null,-92892223.305384591]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[108369,"Services",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-60640438.224615298,null,null,null,null,null,null,null,null,null,-60640438.224615298]
[null,null,null,null,-60640438.224615298,null,null,null,null,null,null,null,null,null,-60640438.224615298]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[108370,"Meters",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-24981268.860769216,null,null,null,null,null,null,null,null,null,-24981268.860769216]
[null,null,null,null,-24981268.860769216,null,null,null,null,null,null,null,null,null,-24981268.860769216]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[108371,"Installations on Customers' Premises",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-3384648.4361538398,null,null,null,null,null,null,null,null,null,-3384648.4361538398]
[null,null,null,null,-3384648.4361538398,null,null,null,null,null,null,null,null,null,-3384648.4361538398]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[108372,"Leased Property",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[108373,"Street Lights",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-11508244.023076924,null,null,null,null,null,null,null,null,null,-11508244.023076924]
[null,null,null,null,-11508244.023076924,null,null,null,null,null,null,null,null,null,-11508244.023076924]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["108D00","Unclassified Dist Plant - Acct 300",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["108DS","Unclassified Dist Sub Plant - Acct 300",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["108DP","Unclassified Dist Sub Plant - Acct 300",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,3030553.9546153801,null,null,null,null,null,null,null,null,null,3030553.9546153801]
[null,null,null,null,3030553.9546153801,null,null,null,null,null,null,null,null,null,3030553.9546153801]
[null,null,null,null,{"$f":"+O2309","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL DISTRIBUTION PLANT DEPR",null,null,null,-783743829.29846096,null,null,null,null,null,null,null,null,null,-783743829.29846096]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Summary of Distribution Plant Depr by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-783743829.29846096,null,null,null,null,null,null,null,null,null,-783743829.29846096]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Distribution Depreciation by Factor",null,null,null,-783743829.29846096,null,null,null,null,null,null,null,null,null,-783743829.29846096]
["108GP","General Plant Accumulated Depr",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-61238082.094615348,null,null,null,null,null,null,null,null,null,-61238082.094615348]
[null,null,"SG",null,-960372.20959533728,null,null,null,null,null,null,null,null,null,-960372.20959533728]
[null,null,"SG",null,-1507082.7561797192,null,null,null,null,null,null,null,null,null,-1507082.7561797192]
[null,null,"SG",null,-27533365.824610867,null,null,null,null,null,null,null,null,null,-27533365.824610867]
[null,null,"CN",null,-4178464.8671246883,null,null,null,null,null,null,null,null,null,-4178464.8671246883]
[null,null,"SO",null,-35735255.963912189,null,null,null,null,null,null,null,null,null,-35735255.963912189]
[null,null,"SE",null,-132693.23694601181,null,null,null,null,null,null,null,null,null,-132693.23694601181]
[null,null,"SSGCT",null,-24075.59976038013,null,null,null,null,null,null,null,null,null,-24075.59976038013]
[null,null,"SSGCH",null,-910733.64285958745,null,null,null,null,null,null,null,null,null,-910733.64285958745]
[null,null,null,null,-132220126.19560415,null,null,null,null,null,null,null,null,null,-132220126.19560415]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["108MP","Mining Plant Accumulated Depr.",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,-69759635.065571666,null,null,null,null,null,null,null,null,null,-69759635.065571666]
[null,null,null,null,-69759635.065571666,null,null,null,null,null,null,null,null,null,-69759635.065571666]
["108MP","Less Centralia Situs Depreciation",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-69759635.065571666,null,null,null,null,null,null,null,null,null,-69759635.065571666]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[1081390,"Accum Depr - Capital Lease",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Remove Capital Leases",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[1081399,"Accum Depr - Capital Lease",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Remove Capital Leases",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL GENERAL PLANT ACCUM DEPR",null,null,null,-201979761.26117581,null,null,null,null,null,null,null,null,null,-201979761.26117581]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Summary of General Depreciation by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-61238082.094615348,null,null,null,null,null,null,null,null,null,-61238082.094615348]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,-69892328.302517682,null,null,null,null,null,null,null,null,null,-69892328.302517682]
[null,null,"SO",null,-35735255.963912189,null,null,null,null,null,null,null,null,null,-35735255.963912189]
[null,null,"CN",null,-4178464.8671246883,null,null,null,null,null,null,null,null,null,-4178464.8671246883]
[null,null,"SG",null,-30935630.033005893,null,null,null,null,null,null,null,null,null,-30935630.033005893]
[null,null,"DEU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"Remove Capital Leases",null,0,null,null,null,null,null,null,null,null,null,0]
["Total General Depreciation by Factor",null,null,null,-201979761.26117578,null,null,null,null,null,null,null,null,null,-201979761.26117578]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL ACCUM DEPR - PLANT IN SERVICE",null,null,null,{"$f":"+O2373","v":-2972320861.6413474},null,null,null,null,null,null,null,null,null,-2972320861.6413474]
["111SP","Accum Prov for Amort-Steam",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["111GP","Accum Prov for Amort-General",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-13243.896153846101,null,null,null,null,null,null,null,null,null,-13243.896153846101]
[null,null,"CN",null,-1586644.3371677245,null,null,null,null,null,null,null,null,null,-1586644.3371677245]
[null,null,"SG",null,-2357.698518094483,null,null,null,null,null,null,null,null,null,-2357.698518094483]
[null,null,"SO",null,-5418147.7790097659,null,null,null,null,null,null,null,null,null,-5418147.7790097659]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-7020393.7108494304,null,null,null,null,null,null,null,null,null,-7020393.7108494304]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["111HP","Accum Prov for Amort-Hydro",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,-263948.36145357997,null,null,null,null,null,null,null,null,null,-263948.36145357997]
[null,null,"SG",null,-50917.415732435555,null,null,null,null,null,null,null,null,null,-50917.415732435555]
[null,null,null,null,-314865.7771860155,null,null,null,null,null,null,null,null,null,-314865.7771860155]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["111IP","Accum Prov for Amort-Intangible Plant",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-47975.220769230698,null,null,null,null,null,null,null,null,null,-47975.220769230698]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,-165394.4155769379,null,null,null,null,null,null,null,null,null,-165394.4155769379]
[null,null,"SE",null,-830141.27129140217,null,null,null,null,null,null,null,null,null,-830141.27129140217]
[null,null,"SG",null,-24049997.98084794,null,null,null,null,null,null,null,null,null,-24049997.98084794]
[null,null,"SG",null,-8334621.9517916543,null,null,null,null,null,null,null,null,null,-8334621.9517916543]
[null,null,"SG",null,-1722327.7356822619,null,null,null,null,null,null,null,null,null,-1722327.7356822619]
[null,null,"CN",null,-52026728.77108825,null,null,null,null,null,null,null,null,null,-52026728.77108825]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,-183770.41276283032,null,null,null,null,null,null,null,null,null,-183770.41276283032]
[null,null,"SO",null,-118300661.34825373,null,null,null,null,null,null,null,null,null,-118300661.34825373]
[null,null,null,null,-205661619.10806423,null,null,null,null,null,null,null,null,null,-205661619.10806423]
["111IP","Less Non-Utility Plant",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"OTH",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-205661619.10806423,null,null,null,null,null,null,null,null,null,-205661619.10806423]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[111399,"Accum Prov for Amort-Mining",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-908296.58307692304,null,null,null,null,null,null,null,null,null,-908296.58307692304]
[null,null,"SG",null,-979880.74848557648,null,null,null,null,null,null,null,null,null,-979880.74848557648]
[null,null,"SO",null,2746096.1702740025,null,null,null,null,null,null,null,null,null,2746096.1702740025]
[null,null,null,null,857918.83871150296,null,null,null,null,null,null,null,null,null,857918.83871150296]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Remove Capital Lease Amtr",null,null,null,-857918.83871150296,null,null,null,null,null,null,null,null,null,-857918.83871150296]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,-212996878.59609967,null,null,null,null,null,null,null,null,null,-212996878.59609967]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]

{"sheet":"FuncStudy","index":19,"n_rows":2171,"n_cols":39,"rows_kept":2171,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,null,null,null,null,"Cost Of Service By Rate Schedule"]
[null,null,null,null,null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,null,null,null,null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,null,null,null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[]
[null,null,null,"COS Study",{"$f":"+State","v":"State of Utah"},"Error","Generation","Transmission","Distribution","Retail ","MISC",null,null,"Generation",null,null,"Transmission",null,null,"Distribution",null,null,null,null,null,null,"Function","Generation","Transmission","Distribution"]
[null,null,null,"Results","Results","check","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,null,"DEMAND","ENERGY",null,"DEMAND","ENERGY",null,"SUBS","P & C","XFMR","METER","SERVICE",null,null,"Check","Check","Check","Check"]
[]
["Operating Revenues"]
["  General Business Revenues",null,null,{"$f":"+'G+T+D+R+M'!H141+'G+T+D+R+M'!H150+'G+T+D+R+M'!H152","v":1825203317.6199999},{"$f":"+F118","v":1825203318.5431242},{"$f":"ROUND(D12-E12,0)","v":-1},{"$f":"G118","v":1195821144.6853189},{"$f":"H118","v":251149478.80866054},{"$f":"I118","v":332786333.90932024},{"$f":"J118","v":37935240.5649186},{"$f":"K118","v":7511120.5749060186}]
["  Special Sales",null,null,{"$f":"+'G+T+D+R+M'!H146","v":137195148.91053981},{"$f":"+F125","v":137195148.91053981},{"$f":"ROUND(D13-E13,0)","v":0},{"$f":"+G125","v":137195148.91053981},{"$f":"+H125","v":0},{"$f":"+I125","v":0},{"$f":"+J125","v":0},{"$f":"+K125","v":0}]
["  Other Operating Revenues",null,null,{"$f":"+'G+T+D+R+M'!H179","v":78843698.540624768},{"$f":"+F167","v":78843698.540624768},{"$f":"ROUND(D14-E14,0)","v":0},{"$f":"+G167","v":34721074.662696928},{"$f":"+H167","v":32940541.041289635},{"$f":"+I167","v":3848620.5456131315},{"$f":"+J167","v":7560876.085882742},{"$f":"+K167","v":-227413.79485766464}]
["Total Operating Revenues",null,null,{"$f":"SUM(D12:D14)","v":2041242165.0711646},{"$f":"SUM(E12:E14)","v":2041242165.9942889},null,{"$f":"SUM(G12:G14)","v":1367737368.2585557},{"$f":"SUM(H12:H14)","v":284090019.84995019},{"$f":"SUM(I12:I14)","v":336634954.45493335},{"$f":"SUM(J12:J14)","v":45496116.650801346},{"$f":"SUM(K12:K14)","v":7283706.7800483536},null,null,{"$f":"+N169","v":1025803026.1939168},{"$f":"+O169","v":341934342.06463891},null,{"$f":"+Q169","v":208750161.25859043},75339858.591359735,null,75731492.569292799,148534075.31763518,68478693.916133627,9675707.3984478191,34214985.253424004,null,null,{"$f":"ROUND(SUM(-E15,G15:K15),0)","v":0},{"$f":"G18-N18-O18","v":0},{"$f":"H18-Q18-R18","v":0},{"$f":"ROUND(I18-T18-U18-V18-W18-X18,0)","v":0}]
[]
["Operating Expenses"]
["  Operation & Maintenance Expenses",null,null,{"$f":"+'G+T+D+R+M'!H17","v":1217632106.8391299},{"$f":"F777","v":1217632106.8391299},{"$f":"ROUND(D18-E18,0)","v":0},{"$f":"G777","v":961886212.63016367},{"$f":"H777","v":104093223.81253408},{"$f":"I777","v":104371123.83311328},{"$f":"J777","v":40941008.629072361},{"$f":"K777","v":6340537.9342463929},null,null,{"$f":"N777","v":366969839.73271853},{"$f":"O777","v":594916372.89744532},null,{"$f":"Q777","v":75411514.520142764},{"$f":"R777","v":28681709.292391323},null,{"$f":"T777","v":18852437.728252321},{"$f":"U777","v":70261110.775796831},{"$f":"V777","v":5812375.7599765202},{"$f":"W777","v":6583267.1189965755},{"$f":"X777","v":2861932.4500910332},null,null,{"$f":"ROUND(SUM(-E18,G18:K18),0)","v":0},{"$f":"ROUND(G18-N18-O18,0)","v":0},{"$f":"ROUND(H18-Q18-R18,0)","v":0},{"$f":"ROUND(I18-T18-U18-V18-W18-X18,0)","v":0}]
["  Depreciation Expense",null,null,{"$f":"+'G+T+D+R+M'!H18","v":238134487.38652393},{"$f":"F849","v":238134487.3865239},0,{"$f":"G849","v":127057593.4067826},{"$f":"H849","v":43151912.051724352},{"$f":"I849","v":67119647.928753525},{"$f":"J849","v":805333.9992634512},{"$f":"K849","v":0},null,null,{"$f":"N849","v":95285943.312729612},{"$f":"O849","v":31771650.094052982},null,{"$f":"Q849","v":32363934.038793266},{"$f":"R849","v":10787978.012931088},null,{"$f":"T849","v":11461457.400134701},{"$f":"U849","v":38115967.569269992},{"$f":"V849","v":10195535.973561965},{"$f":"W849","v":2557099.4380438877},{"$f":"X849","v":4789587.5477429871},null,null,0,0,0,0]
["  Amortization Expense",null,null,{"$f":"+'G+T+D+R+M'!H19","v":21931213.288493287},{"$f":"F906","v":21931213.288493283},0,{"$f":"G906","v":11195775.910590405},{"$f":"H906","v":4032293.675003041},{"$f":"I906","v":3647688.067180668},{"$f":"J906","v":3055455.6357191764},{"$f":"K906","v":0},null,null,{"$f":"N906","v":8379280.16157455},{"$f":"O906","v":2816495.7490158547},null,{"$f":"Q906","v":3024220.2562522809},{"$f":"R906","v":1008073.4187507603},null,{"$f":"T906","v":670825.10189780965},{"$f":"U906","v":1846131.9624972239},{"$f":"V906","v":663509.85723451746},{"$f":"W906","v":111600.59772254447},{"$f":"X906","v":355620.54782857263},null,null,0,0,0,0]
["  Taxes Other Than Income",null,null,{"$f":"+'G+T+D+R+M'!H20","v":57002645.824075058},{"$f":"F917","v":57002645.824075043},0,{"$f":"G917","v":29296660.599998597},{"$f":"H917","v":12820655.02117447},{"$f":"I917","v":14563027.964118797},{"$f":"J917","v":324809.96878318087},{"$f":"K917","v":-2507.73},null,null,{"$f":"N917","v":21972495.449998949},{"$f":"O917","v":7324165.1499996493},null,{"$f":"Q917","v":9615491.2658808511},{"$f":"R917","v":3205163.7552936175},null,{"$f":"T917","v":2678201.7919425284},{"$f":"U917","v":7370496.297968938},{"$f":"V917","v":2648996.4129096018},{"$f":"W917","v":445554.16897310322},{"$f":"X917","v":1419779.2923246254},null,null,0,0,0,0]
["  Income Taxes - Federal",null,null,{"$f":"+'G+T+D+R+M'!H21","v":-1825512.5078084448},{"$f":"F1143","v":-1825512.0982406526},0,{"$f":"G1143","v":-47236631.872183211},{"$f":"H1143","v":10848279.687074682},{"$f":"I1143","v":34073430.277846202},{"$f":"J1143","v":285514.04666389455},{"$f":"K1143","v":203895.7623576996},null,null,{"$f":"N1143","v":-35427473.90413741},{"$f":"O1143","v":-11809157.968045803},null,{"$f":"Q1143","v":8136209.7653060108},{"$f":"R1143","v":2712069.9217686704},null,{"$f":"T1143","v":7681551.3939622166},{"$f":"U1143","v":15008718.325468063},{"$f":"V1143","v":6939739.851885803},{"$f":"W1143","v":978623.2980113026},{"$f":"X1143","v":3464797.4085188233},null,null,0,0,0,0]
["  Income Taxes - State",null,null,{"$f":"+'G+T+D+R+M'!H22","v":3743910.8485130579},{"$f":"F1125","v":3743910.9041665616},0,{"$f":"G1125","v":-2426706.0714911106},{"$f":"H1125","v":1474101.0379611186},{"$f":"I1125","v":4630013.2729167528},{"$f":"J1125","v":38796.617037923985},{"$f":"K1125","v":27706.047741880036},null,null,{"$f":"N1125","v":-1820029.5536183328},{"$f":"O1125","v":-606676.51787277765},null,{"$f":"Q1125","v":1105575.7784708389},{"$f":"R1125","v":368525.25949027966},null,{"$f":"T1125","v":1043795.2569090549},{"$f":"U1125","v":2039435.5510946978},{"$f":"V1125","v":942995.388571474},{"$f":"W1125","v":132978.65292781749},{"$f":"X1125","v":470808.42341370945},null,null,0,0,0,0]
["  Income Taxes Deferred",null,null,{"$f":"+'G+T+D+R+M'!H23","v":110977073.73694393},{"$f":"F1029","v":110977073.7369439},0,{"$f":"G1029","v":82352036.717437699},{"$f":"H1029","v":21660443.820480868},{"$f":"I1029","v":7609774.3938208595},{"$f":"J1029","v":-645181.19479554472},{"$f":"K1029","v":0},null,null,{"$f":"N1029","v":61764027.538078249},{"$f":"O1029","v":20588009.179359425},null,{"$f":"Q1029","v":16245332.865360655},{"$f":"R1029","v":5415110.9551202171},null,{"$f":"T1029","v":1633306.4232377689},{"$f":"U1029","v":3004708.3842486441},{"$f":"V1029","v":1894543.7541188831},{"$f":"W1029","v":49402.569797051605},{"$f":"X1029","v":1027813.2624185132},null,null,0,0,0,0]
["  Investment Tax Credit Adj",null,null,{"$f":"+'G+T+D+R+M'!H24","v":-1515707.9434105484},{"$f":"F929","v":-1515707.9434105479},0,{"$f":"G929","v":-767863.76469310722},{"$f":"H929","v":-336632.69609679386},{"$f":"I929","v":-411211.48262064694},{"$f":"J929","v":0},{"$f":"K929","v":0},null,null,{"$f":"N929","v":-575897.82351983036},{"$f":"O929","v":-191965.94117327681},null,{"$f":"Q929","v":-252474.5220725954},{"$f":"R929","v":-84158.174024198466},null,{"$f":"T929","v":-75623.512660651555},{"$f":"U929","v":-208118.30601474718},{"$f":"V929","v":-74798.849874710504},{"$f":"W929","v":-12580.968110660797},{"$f":"X929","v":-40089.84595987689},null,null,0,0,0,0]
["  Misc Revenues & Expense",null,null,{"$f":"+'G+T+D+R+M'!H25","v":-142380.97539618087},{"$f":"F221","v":-142380.97539618111},0,{"$f":"G221","v":-1020822.2983625736},{"$f":"H221","v":675.65180149713603},{"$f":"I221","v":-53483.398835104934},{"$f":"J221","v":931249.07000000018},{"$f":"K221","v":0},null,null,{"$f":"N221","v":-765616.72377193021},{"$f":"O221","v":-255205.5745906434},null,{"$f":"Q221","v":506.738851122852},{"$f":"R221","v":168.91295037428401},null,{"$f":"T221","v":-9835.820885071158},{"$f":"U221","v":-27068.491119304796},{"$f":"V221","v":-9728.5627696025203},{"$f":"W221","v":-1636.3184483711277},{"$f":"X221","v":-5214.2056127553242},null,null,0,0,0,0]
["Total Operating Expenses",null,null,{"$f":"+'G+T+D+R+M'!H27","v":1645937836.4970641},{"$f":"SUM(E18:E26)","v":1645937836.9622853},{"$f":"ROUND(D27-E27,0)","v":0},{"$f":"SUM(G18:G26)","v":1160336255.2582433},{"$f":"SUM(H18:H26)","v":197744952.06165731},{"$f":"SUM(I18:I26)","v":235550010.85629436},{"$f":"SUM(J18:J26)","v":45736986.771744438},{"$f":"SUM(K18:K26)","v":6569632.0143459719},null,null,{"$f":"SUM(N18:N26)","v":515782568.19005239},{"$f":"SUM(O18:O26)","v":644553687.06819057},null,{"$f":"SUM(Q18:Q26)","v":145650310.70698521},{"$f":"SUM(R18:R26)","v":52094641.354672134},null,{"$f":"SUM(T18:T26)","v":43936115.762790687},{"$f":"SUM(U18:U26)","v":137411382.06921035},{"$f":"SUM(V18:V26)","v":29013169.585614454},{"$f":"SUM(W18:W26)","v":10844308.557913255},{"$f":"SUM(X18:X26)","v":14345034.880765632},null,null,{"$f":"ROUND(SUM(-E27,G27:K27),0)","v":0},{"$f":"ROUND(G27-N27-O27,0)","v":0},{"$f":"ROUND(H27-Q27-R27,0)","v":0},{"$f":"ROUND(I27-T27-U27-V27-W27-X27,0)","v":0}]
[]
["Operating Revenue For Return",null,null,{"$f":"+'G+T+D+R+M'!H29","v":395304328.27143502},{"$f":"E15-E27","v":395304329.03200364},{"$f":"ROUND(D29-E29,0)","v":-1},{"$f":"G15-G27","v":207401113.00031233},{"$f":"H15-H27","v":86345067.788292885},{"$f":"I15-I27","v":101084943.59863898},{"$f":"J15-J27","v":-240870.12094309181},{"$f":"K15-K27","v":714074.76570238173},null,null,{"$f":"N15-N27","v":510020458.00386441},{"$f":"O15-O27","v":-302619345.00355166},null,{"$f":"Q15-Q27","v":63099850.551605225},{"$f":"R15-R27","v":23245217.236687601},null,{"$f":"T15-T27","v":31795376.806502111},{"$f":"U15-U27","v":11122693.248424828},{"$f":"V15-V27","v":39465524.33051917},{"$f":"W15-W27","v":-1168601.1594654359},{"$f":"X15-X27","v":19869950.372658372},null,null,null,{"$f":"G29-N29-O29","v":0},{"$f":"ROUND(H29-Q29-R29,0)","v":0},{"$f":"ROUND(I29-T29-U29-V29-W29-X29,0)","v":0}]
[]
[]
["Rate Base :"]
["  Electric Plant In Service",null,null,{"$f":"+'G+T+D+R+M'!H33","v":10191224319.208752},{"$f":"F1671","v":10191224319.208752},{"$f":"+D33-E33","v":0},{"$f":"G1671","v":5168568203.3265429},{"$f":"H1671","v":2232974459.7450943},{"$f":"I1671","v":2717546303.7772975},{"$f":"J1671","v":72135352.35981597},{"$f":"K1671","v":0},null,null,{"$f":"N1671","v":3719661221.2228937},{"$f":"O1671","v":1448906982.1036496},null,{"$f":"Q1671","v":1674730844.8088207},{"$f":"R1671","v":558243614.93627357},null,{"$f":"T1671","v":507044505.67836314},{"$f":"U1671","v":1395402565.7257352},{"$f":"V1671","v":478297998.34933609},{"$f":"W1671","v":80448454.417484149},{"$f":"X1671","v":256352779.60637957},null,null,{"$f":"ROUND(SUM(-E33,G33:K33),0)","v":0},{"$f":"ROUND(G33-N33-O33,0)","v":0},{"$f":"ROUND(H33-Q33-R33,0)","v":0},{"$f":"ROUND(I33-T33-U33-V33-W33-X33,0)","v":0}]
["  Plant Held For Future Use ",null,null,{"$f":"+'G+T+D+R+M'!H34","v":16257903.216156265},{"$f":"F1680","v":16257903.216156267},{"$f":"ROUND(D34-E34,0)","v":0},{"$f":"G1680","v":11684486.30293324},{"$f":"H1680","v":433300.8809153366},{"$f":"I1680","v":4140116.03230769},{"$f":"J1680","v":0},{"$f":"K1680","v":0},null,null,{"$f":"N1680","v":0},{"$f":"O1680","v":11684486.30293324},null,{"$f":"Q1680","v":324975.66068650247},{"$f":"R1680","v":108325.22022883415},null,{"$f":"T1680","v":761384.66559947864},{"$f":"U1680","v":2095354.7548263674},{"$f":"V1680","v":753081.88280858123},{"$f":"W1680","v":126666.37479321031},{"$f":"X1680","v":403628.35428005212},null,null,0,0,0,0]
["  Misc Deferred Debits",null,null,{"$f":"+'G+T+D+R+M'!H40","v":37831775.382811099},{"$f":"F1781+F1792","v":37831775.382811107},{"$f":"ROUND(D35-E35,0)","v":0},{"$f":"G1781+G1792","v":26648812.570418108},{"$f":"H1781+H1792","v":7048192.6338200131},{"$f":"I1781+I1792","v":1216253.5902517226},{"$f":"J1781+J1792","v":-13010.441923583228},{"$f":"K1781+K1792","v":2931527.0302448412},null,null,{"$f":"N1781+N1792","v":19986609.427813582},{"$f":"O1781+O1792","v":6662203.1426045271},null,{"$f":"Q1781+Q1792","v":5286144.4753650101},{"$f":"R1781+R1792","v":1762048.1584550033},null,{"$f":"T1781+T1792","v":223674.12552488354},{"$f":"U1781+U1792","v":615558.28955549095},{"$f":"V1781+V1792","v":221234.99355377298},{"$f":"W1781+W1792","v":37211.138988426021},{"$f":"X1781+X1792","v":118575.04262914901},null,null,{"$f":"ROUND(SUM(-E35,G35:K35),0)","v":0},{"$f":"ROUND(G35-N35-O35,0)","v":0},{"$f":"ROUND(H35-Q35-R35,0)","v":0},{"$f":"ROUND(I35-T35-U35-V35-W35-X35,0)","v":0}]
["  Electric Plant Acquisition Adj",null,null,{"$f":"+'G+T+D+R+M'!H35","v":20001840.464112874},{"$f":"F1686","v":20001840.464112878},0,{"$f":"G1686","v":20001840.464112878},{"$f":"H1686","v":0},{"$f":"I1686","v":0},{"$f":"J1686","v":0},{"$f":"K1686","v":0},null,null,{"$f":"N1686","v":15001380.348084657},{"$f":"O1686","v":5000460.1160282195},null,{"$f":"Q1686","v":0},{"$f":"R1686","v":0},null,{"$f":"T1686","v":0},{"$f":"U1686","v":0},{"$f":"V1686","v":0},{"$f":"W1686","v":0},{"$f":"X1686","v":0},null,null,0,0,0,0]
["  Nuclear Fuel",null,null,{"$f":"+'G+T+D+R+M'!H36","v":0},{"$f":"F1689","v":0},0,{"$f":"G1689","v":0},{"$f":"H1689","v":0},{"$f":"I1689","v":0},{"$f":"J1689","v":0},{"$f":"K1689","v":0},null,null,{"$f":"N1689","v":0},{"$f":"O1689","v":0},null,{"$f":"Q1689","v":0},{"$f":"R1689","v":0},null,{"$f":"T1689","v":0},{"$f":"U1689","v":0},{"$f":"V1689","v":0},{"$f":"W1689","v":0},{"$f":"X1689","v":0},null,null,0,0,0,0]
["  Prepayments",null,null,{"$f":"+'G+T+D+R+M'!H37","v":13825020.42698874},{"$f":"F1771","v":13825020.42698874},0,{"$f":"G1771","v":6694425.6068005124},{"$f":"H1771","v":2289816.776890303},{"$f":"I1771","v":2197201.2977465475},{"$f":"J1771","v":11004.179397537051},{"$f":"K1771","v":2632572.5661538402},null,null,{"$f":"N1771","v":5020819.2051003845},{"$f":"O1771","v":1673606.4017001281},null,{"$f":"Q1771","v":1717362.5826677275},{"$f":"R1771","v":572454.19422257575},null,{"$f":"T1771","v":404074.51440606528},{"$f":"U1771","v":1112025.8829986663},{"$f":"V1771","v":399668.14391289366},{"$f":"W1771","v":67223.121503037226},{"$f":"X1771","v":214209.63492588501},null,null,0,0,0,0]
["  Fuel Stock",null,null,{"$f":"+'G+T+D+R+M'!H38","v":112033056.60418136},{"$f":"F1735","v":112033056.60418138},0,{"$f":"G1735","v":112033056.60418138},{"$f":"H1735","v":0},{"$f":"I1735","v":0},{"$f":"J1735","v":0},{"$f":"K1735","v":0},null,null,{"$f":"N1735","v":0},{"$f":"O1735","v":112033056.60418138},null,{"$f":"Q1735","v":0},{"$f":"R1735","v":0},null,{"$f":"T1735","v":0},{"$f":"U1735","v":0},{"$f":"V1735","v":0},{"$f":"W1735","v":0},{"$f":"X1735","v":0},null,null,0,0,0,0]
["  Materials & Supplies",null,null,{"$f":"+'G+T+D+R+M'!H39","v":87497359.426271513},{"$f":"F1763","v":87497359.426271483},{"$f":"ROUND(D40-E40,0)","v":0},{"$f":"G1763","v":76183470.786045507},{"$f":"H1763","v":583210.34389667388},{"$f":"I1763","v":10730678.296329321},{"$f":"J1763","v":0},{"$f":"K1763","v":0},null,null,{"$f":"N1763","v":57137603.089534126},{"$f":"O1763","v":19045867.696511377},null,{"$f":"Q1763","v":437407.75792250532},{"$f":"R1763","v":145802.58597416847},null,{"$f":"T1763","v":1973416.6488450444},{"$f":"U1763","v":5430905.2247004071},{"$f":"V1763","v":1951896.8435067001},{"$f":"W1763","v":328303.87077595841},{"$f":"X1763","v":1046155.7085012118},null,null,{"$f":"ROUND(SUM(-E40,G40:K40),0)","v":0},{"$f":"ROUND(G40-N40-O40,0)","v":0},{"$f":"ROUND(H40-Q40-R40,0)","v":0},{"$f":"ROUND(I40-T40-U40-V40-W40-X40,0)","v":0}]
["  Cash Working Capital",null,null,{"$f":"+'G+T+D+R+M'!H41","v":25430010.533969637},{"$f":"F1813","v":25430010.541598465},0,{"$f":"G1813","v":14598524.478802122},{"$f":"H1813","v":4603261.8954385566},{"$f":"I1813","v":5362520.540354101},{"$f":"J1813","v":757972.97509413608},{"$f":"K1813","v":107730.65190955372},null,null,{"$f":"N1813","v":10948893.359101592},{"$f":"O1813","v":3649631.1197005305},null,{"$f":"Q1813","v":3452446.4215789172},{"$f":"R1813","v":1150815.4738596391},null,{"$f":"T1813","v":986189.97064969246},{"$f":"U1813","v":2714026.0863224873},{"$f":"V1813","v":975435.7205487676},{"$f":"W1813","v":164065.70040554355},{"$f":"X1813","v":522803.06242760876},null,null,0,0,0,0]
["  Weatherization Loans",null,null,{"$f":"+'G+T+D+R+M'!H42","v":4640709.6330527021},{"$f":"F1712","v":4640709.633052703},0,{"$f":"G1712","v":0},{"$f":"H1712","v":0},{"$f":"I1712","v":0},{"$f":"J1712","v":0},{"$f":"K1712","v":4640709.633052703},null,null,{"$f":"N1712","v":0},{"$f":"O1712","v":0},null,{"$f":"Q1712","v":0},{"$f":"R1712","v":0},null,{"$f":"T1712","v":0},{"$f":"U1712","v":0},{"$f":"V1712","v":0},{"$f":"W1712","v":0},{"$f":"X1712","v":0},null,null,0,0,0,0]
["  Miscellaneous Rate Base",null,null,{"$f":"+'G+T+D+R+M'!H43","v":0},{"$f":"F1837","v":0},0,{"$f":"G1837","v":0},{"$f":"H1837","v":0},{"$f":"I1837","v":0},{"$f":"J1837","v":0},{"$f":"K1837","v":0},null,null,{"$f":"N1837","v":0},{"$f":"O1837","v":0},null,{"$f":"Q1837","v":0},{"$f":"R1837","v":0},null,{"$f":"T1837","v":0},{"$f":"U1837","v":0},{"$f":"V1837","v":0},{"$f":"W1837","v":0},{"$f":"X1837","v":0},null,null,0,0,0,0]
["Total Rate Base Additions",null,null,{"$f":"+'G+T+D+R+M'!H45","v":10508741994.896297},{"$f":"SUM(E33:E43)","v":10508741994.903925},{"$f":"ROUND(D44-E44,0)","v":0},{"$f":"SUM(G33:G43)","v":5436412820.1398363},{"$f":"SUM(H33:H43)","v":2247932242.2760553},{"$f":"SUM(I33:I43)","v":2741193073.5342875},{"$f":"SUM(J33:J43)","v":72891319.072384059},{"$f":"SUM(K33:K43)","v":10312539.881360937},null,null,{"$f":"SUM(N33:N43)","v":3827756526.6525283},{"$f":"SUM(O33:O43)","v":1608656293.4873087},null,{"$f":"SUM(Q33:Q43)","v":1685949181.7070413},{"$f":"SUM(R33:R43)","v":561983060.56901383},null,{"$f":"SUM(T33:T43)","v":511393245.60338831},{"$f":"SUM(U33:U43)","v":1407370435.9641387},{"$f":"SUM(V33:V43)","v":482599315.93366677},{"$f":"SUM(W33:W43)","v":81171924.623950318},{"$f":"SUM(X33:X43)","v":258658151.40914348},null,null,{"$f":"ROUND(SUM(-E44,G44:K44),0)","v":0},{"$f":"ROUND(G44-N44-O44,0)","v":0},{"$f":"ROUND(H44-Q44-R44,0)","v":0},{"$f":"ROUND(I44-T44-U44-V44-W44-X44,0)","v":0}]
[]
[]
["Rate Base Deductions :"]
["  Accum Provision For Depreciation",null,null,{"$f":"+'G+T+D+R+M'!H48","v":-2972320861.6413469},{"$f":"F2115","v":-2972320861.6413474},{"$f":"ROUND(D48-E48,0)","v":0},{"$f":"G2115","v":-1534117165.4311161},{"$f":"H2115","v":-596810758.79467225},{"$f":"I2115","v":-837214472.5484339},{"$f":"J2115","v":-4178464.8671246883},{"$f":"K2115","v":0},null,null,{"$f":"N2115","v":-1098168627.8464487},{"$f":"O2115","v":-435948537.58466733},null,{"$f":"Q2115","v":-447608069.09600431},{"$f":"R2115","v":-149202689.69866806},null,{"$f":"T2115","v":-99498075.808160394},{"$f":"U2115","v":-543566761.84321988},{"$f":"V2115","v":-102067211.90936533},{"$f":"W2115","v":-26524477.603092205},{"$f":"X2115","v":-65557945.384596042},null,null,{"$f":"ROUND(SUM(-E48,G48:K48),0)","v":0},{"$f":"ROUND(G48-N48-O48,0)","v":0},{"$f":"ROUND(H48-Q48-R48,0)","v":0},{"$f":"ROUND(I48-T48-U48-V48-W48-X48,0)","v":0}]
["  Accum Provision For Amortization",null,null,{"$f":"+'G+T+D+R+M'!H49","v":-212996878.59609967},{"$f":"F2162","v":-212996878.59609967},0,{"$f":"G2162","v":-93222463.605702415},{"$f":"H2162","v":-32562371.880653858},{"$f":"I2162","v":-33598670.001487441},{"$f":"J2162","v":-53613373.108255975},{"$f":"K2162","v":0},null,null,{"$f":"N2162","v":-69294241.750808254},{"$f":"O2162","v":-23928221.854894154},null,{"$f":"Q2162","v":-24421778.910490394},{"$f":"R2162","v":-8140592.9701634645},null,{"$f":"T2162","v":-6178936.0307881711},{"$f":"U2162","v":-17004627.984838706},{"$f":"V2162","v":-6111555.6827717181},{"$f":"W2162","v":-1027947.4521368948},{"$f":"X2162","v":-3275602.8509519468},null,null,0,0,0,0]
["  Accum Deferred Income Taxes",null,null,{"$f":"+'G+T+D+R+M'!H50","v":-1557231578.7170882},{"$f":"F1943","v":-1557231578.7170873},0,{"$f":"G1943","v":-794635316.97051048},{"$f":"H1943","v":-361049413.40192783},{"$f":"I1943","v":-399807832.30732512},{"$f":"J1943","v":-1739016.0373243038},{"$f":"K1943","v":0},null,null,{"$f":"N1943","v":-595976487.72788286},{"$f":"O1943","v":-198658829.24262762},null,{"$f":"Q1943","v":-270787060.05144584},{"$f":"R1943","v":-90262353.350481957},null,{"$f":"T1943","v":-74634187.000107512},{"$f":"U1943","v":-198335494.71561196},{"$f":"V1943","v":-75142363.904425591},{"$f":"W1943","v":-11363094.407398472},{"$f":"X1943","v":-40332692.279781476},null,null,0,0,0,0]
["  Unamortized ITC",null,null,{"$f":"+'G+T+D+R+M'!H51","v":-108792.51753461521},{"$f":"F1954","v":-108792.51753461518},0,{"$f":"G1954","v":-55114.728696742903},{"$f":"H1954","v":-24162.384747043194},{"$f":"I1954","v":-29515.404090829092},{"$f":"J1954","v":0},{"$f":"K1954","v":0},null,null,{"$f":"N1954","v":-41336.046522557175},{"$f":"O1954","v":-13778.682174185726},null,{"$f":"Q1954","v":-18121.788560282395},{"$f":"R1954","v":-6040.5961867607984},null,{"$f":"T1954","v":-5428.0063404897464},{"$f":"U1954","v":-14938.04565372724},{"$f":"V1954","v":-5368.8147653649485},{"$f":"W1954","v":-903.02040029011437},{"$f":"X1954","v":-2877.5169309570406},null,null,0,0,0,0]
["  Customer Advance For Construction",null,null,{"$f":"+'G+T+D+R+M'!H52","v":-10012242.755973715},{"$f":"F1878","v":-10012242.755973717},0,{"$f":"G1878","v":0},{"$f":"H1878","v":-6407458.4667429477},{"$f":"I1878","v":-3604784.289230769},{"$f":"J1878","v":0},{"$f":"K1878","v":0},null,null,{"$f":"N1878","v":0},{"$f":"O1878","v":0},null,{"$f":"Q1878","v":-4805593.8500572108},{"$f":"R1878","v":-1601864.6166857369},null,{"$f":"T1878","v":-662934.91757147084},{"$f":"U1878","v":-1824417.9249132997},{"$f":"V1878","v":-655705.71415592311},{"$f":"W1878","v":-110287.96156079481},{"$f":"X1878","v":-351437.77102928038},null,null,0,0,0,0]
["  Customer Service Deposits",null,null,{"$f":"+'G+T+D+R+M'!H53","v":-15625767.562307695},{"$f":"F1843","v":-15625767.562307693},0,{"$f":"G1843","v":0},{"$f":"H1843","v":0},{"$f":"I1843","v":0},{"$f":"J1843","v":-15625767.562307693},{"$f":"K1843","v":0},null,null,{"$f":"N1843","v":0},{"$f":"O1843","v":0},null,{"$f":"Q1843","v":0},{"$f":"R1843","v":0},null,{"$f":"T1843","v":0},{"$f":"U1843","v":0},{"$f":"V1843","v":0},{"$f":"W1843","v":0},{"$f":"X1843","v":0},null,null,0,0,0,0]
["  Misc Rate Base Deductions",null,null,{"$f":"+'G+T+D+R+M'!H54","v":-31531548.984897342},{"$f":"+ACCT2281+Acct2282+Acct2283+Acct254+Acct22842+ACCT25398+Acct25399+Acct2283S","v":-31531548.984897338},0,{"$f":"(G1848+G1852+G1857+G1860+G1866+G1870+G1882+G1889)","v":-19133028.732331082},{"$f":"(H1848+H1852+H1857+H1860+H1866+H1870+H1882+H1889)","v":-4098071.7972010882},{"$f":"(I1848+I1852+I1857+I1860+I1866+I1870+I1882+I1889)","v":-7087147.8091896446},{"$f":"(J1848+J1852+J1857+J1860+J1866+J1870+J1882+J1889)","v":-1213300.6461755212},{"$f":"(K1848+K1852+K1857+K1860+K1866+K1870+K1882+K1889)","v":0},null,null,{"$f":"(N1848+N1852+N1857+N1860+N1866+N1870+N1882+N1889)","v":-13211277.148153108},{"$f":"(O1848+O1852+O1857+O1860+O1866+O1870+O1882+O1889)","v":-5921751.5841779737},null,{"$f":"(Q1848+Q1852+Q1857+Q1860+Q1866+Q1870+Q1882+Q1889)","v":-3073553.8479008162},{"$f":"(R1848+R1852+R1857+R1860+R1866+R1870+R1882+R1889)","v":-1024517.949300272},null,{"$f":"(T1848+T1852+T1857+T1860+T1866+T1870+T1882+T1889)","v":-1303356.1433171218},{"$f":"(U1848+U1852+U1857+U1860+U1866+U1870+U1882+U1889)","v":-3586877.4556700997},{"$f":"(V1848+V1852+V1857+V1860+V1866+V1870+V1882+V1889)","v":-1289143.2448361372},{"$f":"(W1848+W1852+W1857+W1860+W1866+W1870+W1882+W1889)","v":-216830.47373754819},{"$f":"(X1848+X1852+X1857+X1860+X1866+X1870+X1882+X1889)","v":-690940.49162873742},null,null,0,0,0,0]
["Total Rate Base Deductions",null,null,{"$f":"+'G+T+D+R+M'!H56","v":-4799827670.7752476},{"$f":"SUM(E48:E54)","v":-4799827670.7752476},{"$f":"ROUND(D55-E55,0)","v":0},{"$f":"SUM(G48:G54)","v":-2441163089.4683571},{"$f":"SUM(H48:H54)","v":-1000952236.725945},{"$f":"SUM(I48:I54)","v":-1281342422.3597577},{"$f":"SUM(J48:J54)","v":-76369922.221188173},{"$f":"SUM(K48:K54)","v":0},null,null,{"$f":"SUM(N48:N54)","v":-1776691970.5198154},{"$f":"SUM(O48:O54)","v":-664471118.94854128},null,{"$f":"SUM(Q48:Q54)","v":-750714177.54445887},{"$f":"SUM(R48:R54)","v":-250238059.18148625},null,{"$f":"SUM(T48:T54)","v":-182282917.9062852},{"$f":"SUM(U48:U54)","v":-764333117.96990764},{"$f":"SUM(V48:V54)","v":-185271349.27032006},{"$f":"SUM(W48:W54)","v":-39243540.918326207},{"$f":"SUM(X48:X54)","v":-110211496.29491843},null,null,{"$f":"ROUND(SUM(-E55,G55:K55),0)","v":0},{"$f":"ROUND(G55-N55-O55,0)","v":0},{"$f":"ROUND(H55-Q55-R55,0)","v":0},{"$f":"ROUND(I55-T55-U55-V55-W55-X55,0)","v":0}]
[]
["Total Rate Base",null,null,{"$f":"+'G+T+D+R+M'!H58","v":5708914324.1210461},{"$f":"E44+E55","v":5708914324.1286774},{"$f":"ROUND(D57-E57,0)","v":0},{"$f":"G44+G55","v":2995249730.6714792},{"$f":"H44+H55","v":1246980005.5501103},{"$f":"I44+I55","v":1459850651.1745298},{"$f":"J44+J55","v":-3478603.1488041133},{"$f":"K44+K55","v":10312539.881360937},null,null,{"$f":"N44+N55","v":2051064556.1327128},{"$f":"O44+O55","v":944185174.53876746},null,{"$f":"Q44+Q55","v":935235004.1625824},{"$f":"R44+R55","v":311745001.38752759},null,{"$f":"T44+T55","v":329110327.69710314},{"$f":"U44+U55","v":643037317.9942311},{"$f":"V44+V55","v":297327966.66334671},{"$f":"W44+W55","v":41928383.705624111},{"$f":"X44+X55","v":148446655.11422503},null,null,{"$f":"ROUND(SUM(-E57,G57:K57),0)","v":0},{"$f":"ROUND(G57-N57-O57,0)","v":0},{"$f":"ROUND(H57-Q57-R57,0)","v":0},{"$f":"ROUND(I57-T57-U57-V57-W57-X57,0)","v":0}]
[]
["Return On Rate Base",null,null,{"$f":"+'G+T+D+R+M'!H61","v":6.9243345727087388E-2},{"$f":"(E29/E57)","v":6.9243345860219574E-2},null,{"$f":"(G29/G57)","v":6.9243345847431845E-2},{"$f":"(H29/H57)","v":6.9243345846753498E-2},{"$f":"(I29/I57)","v":6.9243345897959219E-2},{"$f":"(J29/J57)","v":6.9243345860219505E-2},{"$f":"(K29/K57)","v":6.9243345860219449E-2}]
[]
["Return On Equity",null,null,{"$f":"+'G+T+D+R+M'!H63","v":8.3614550728773496E-2},{"$f":"(+E59-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":8.361455098370367E-2},null,{"$f":"(+G59-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":8.3614550959216896E-2},{"$f":"(+H59-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":8.3614550957917949E-2},{"$f":"(+I59-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":8.3614551055970002E-2},{"$f":"(+J59-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":8.3614550983703545E-2},{"$f":"(+K59-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":8.3614550983703434E-2}]
[]
[]
[]
["Total Rate Base",null,null,{"$f":"+'G+T+D+R+M'!H83","v":5708914324.121047},{"$f":"+E57","v":5708914324.1286774},{"$f":"ROUND(D65-E65,0)","v":0},{"$f":"+G57","v":2995249730.6714792},{"$f":"+H57","v":1246980005.5501103},{"$f":"+I57","v":1459850651.1745298},{"$f":"+J57","v":-3478603.1488041133},{"$f":"+K57","v":10312539.881360937},null,null,{"$f":"+N57","v":2051064556.1327128},{"$f":"+O57","v":944185174.53876746},null,{"$f":"+Q57","v":935235004.1625824},{"$f":"+R57","v":311745001.38752759},null,{"$f":"+T57","v":329110327.69710314},{"$f":"+U57","v":643037317.9942311},{"$f":"+V57","v":297327966.66334671},{"$f":"+W57","v":41928383.705624111},{"$f":"+X57","v":148446655.11422503},null,null,{"$f":"ROUND(SUM(-E65,G65:K65),0)","v":0},{"$f":"ROUND(G65-N65-O65,0)","v":0},{"$f":"ROUND(H65-Q65-R65,0)","v":0},{"$f":"ROUND(I65-T65-U65-V65-W65-X65,0)","v":0}]
[]
["Return On RateBase ($$)",null,null,{"$f":"+'G+T+D+R+M'!H86","v":395304328.27143502},{"$f":"+$D59*E65","v":395304328.27196342},{"$f":"ROUND(D67-E67,0)","v":0},{"$f":"+$D59*G65","v":207401112.63985062},{"$f":"+$D59*H65","v":86345067.639071643},{"$f":"+$D59*I65","v":101084943.34919162},{"$f":"+$D59*J65","v":-240870.12047997804},{"$f":"+$D59*K65","v":714074.76432945207},null,null,{"$f":"+$D59*N65","v":142022572.16887248},{"$f":"+$D59*O65","v":65378540.470978223},null,{"$f":"+$D59*Q65","v":64758800.729303703},{"$f":"+$D59*R65","v":21586266.909767911},null,{"$f":"+$D59*T65","v":22788700.203085538},{"$f":"+$D59*U65","v":44526055.325293578},{"$f":"+$D59*V65","v":20587983.190002028},{"$f":"+$D59*W65","v":2903261.5687065078},{"$f":"+$D59*X65","v":10278943.062103989},null,null,{"$f":"ROUND(SUM(-E67,G67:K67),0)","v":0},{"$f":"ROUND(G67-N67-O67,0)","v":0},{"$f":"ROUND(H67-Q67-R67,0)","v":0},{"$f":"ROUND(I67-T67-U67-V67-W67-X67,0)","v":0}]
["Operating & Maintenance Expense",null,null,{"$f":"+'G+T+D+R+M'!H87","v":1217632106.8391299},{"$f":"+E18","v":1217632106.8391299},{"$f":"ROUND(D68-E68,0)","v":0},{"$f":"+G18","v":961886212.63016367},{"$f":"+H18","v":104093223.81253408},{"$f":"+I18","v":104371123.83311328},{"$f":"+J18","v":40941008.629072361},{"$f":"+K18","v":6340537.9342463929},null,null,{"$f":"+N18","v":366969839.73271853},{"$f":"+O18","v":594916372.89744532},null,{"$f":"+Q18","v":75411514.520142764},{"$f":"+R18","v":28681709.292391323},null,{"$f":"+T18","v":18852437.728252321},{"$f":"+U18","v":70261110.775796831},{"$f":"+V18","v":5812375.7599765202},{"$f":"+W18","v":6583267.1189965755},{"$f":"+X18","v":2861932.4500910332},null,null,{"$f":"ROUND(SUM(-E68,G68:K68),0)","v":0},{"$f":"ROUND(G68-N68-O68,0)","v":0},{"$f":"ROUND(H68-Q68-R68,0)","v":0},{"$f":"ROUND(I68-T68-U68-V68-W68-X68,0)","v":0}]
["        Bad Debt to Produce ROR",null,null,{"$f":"+'G+T+D+R+M'!H88","v":0}]
["Depreciation Expense",null,null,{"$f":"+'G+T+D+R+M'!H89","v":238134487.38652393},{"$f":"+E19","v":238134487.3865239},{"$f":"ROUND(D70-E70,0)","v":0},{"$f":"+G19","v":127057593.4067826},43151912.051724352,67119647.928753525,{"$f":"+J19","v":805333.9992634512},0,null,null,{"$f":"+N19","v":95285943.312729612},31771650.094052982,null,32363934.038793266,10787978.012931088,null,{"$f":"+T19","v":11461457.400134701},38115967.569269992,10195535.973561965,2557099.4380438877,4789587.5477429871,null,null,{"$f":"ROUND(SUM(-E70,G70:K70),0)","v":0},{"$f":"ROUND(G70-N70-O70,0)","v":0},{"$f":"ROUND(H70-Q70-R70,0)","v":0},{"$f":"ROUND(I70-T70-U70-V70-W70-X70,0)","v":0}]
["Amortization Expense",null,null,{"$f":"+'G+T+D+R+M'!H90","v":21931213.288493291},{"$f":"+E20","v":21931213.288493283},0,11195775.910590405,4032293.675003041,3647688.067180668,3055455.6357191764,0,null,null,8379280.16157455,2816495.7490158547,null,3024220.2562522809,1008073.4187507603,null,670825.10189780965,1846131.9624972239,663509.85723451746,111600.59772254447,355620.54782857263,null,null,{"$f":"ROUND(SUM(-E71,G71:K71),0)","v":0},{"$f":"ROUND(G71-N71-O71,0)","v":0},{"$f":"ROUND(H71-Q71-R71,0)","v":0},{"$f":"ROUND(I71-T71-U71-V71-W71-X71,0)","v":0}]
["Taxes Other Than Income",null,null,{"$f":"+'G+T+D+R+M'!H91","v":57002645.824075043},{"$f":"+E21","v":57002645.824075043},0,29296660.599998597,12820655.02117447,14563027.964118797,324809.96878318087,-2507.73,null,null,21972495.449998949,7324165.1499996493,null,9615491.2658808511,3205163.7552936175,null,2678201.7919425284,7370496.297968938,2648996.4129096018,445554.16897310322,1419779.2923246254,null,null,{"$f":"ROUND(SUM(-E72,G72:K72),0)","v":0},{"$f":"ROUND(G72-N72-O72,0)","v":0},{"$f":"ROUND(H72-Q72-R72,0)","v":0},{"$f":"ROUND(I72-T72-U72-V72-W72-X72,0)","v":0}]
["Federal Income Taxes",null,null,{"$f":"+'G+T+D+R+M'!H92","v":-1825512.4017887763},{"$f":"+E22","v":-1825512.0982406526},0,-47236631.872183211,10848279.687074682,34073430.277846202,285514.04666389455,203895.7623576996,null,null,-35427473.90413741,-11809157.968045803,null,8136209.7653060108,2712069.9217686704,null,7681551.3939622166,15008718.325468063,6939739.851885803,978623.2980113026,3464797.4085188233,null,null,{"$f":"ROUND(SUM(-E73,G73:K73),0)","v":0},{"$f":"ROUND(G73-N73-O73,0)","v":0},{"$f":"ROUND(H73-Q73-R73,0)","v":0},{"$f":"ROUND(I73-T73-U73-V73-W73-X73,0)","v":0}]
["        FIT Adj to Produce Target ROR",null,null,{"$f":"+'G+T+D+R+M'!H93","v":0},null,0]
["State Income Taxes",null,null,{"$f":"+'G+T+D+R+M'!H94","v":3743910.8485129932},{"$f":"+E23","v":3743910.9041665616},0,{"$f":"+G23","v":-2426706.0714911106},{"$f":"+H23","v":1474101.0379611186},{"$f":"+I23","v":4630013.2729167528},{"$f":"+J23","v":38796.617037923985},{"$f":"+K23","v":27706.047741880036},null,null,{"$f":"+N23","v":-1820029.5536183328},{"$f":"+O23","v":-606676.51787277765},null,{"$f":"+Q23","v":1105575.7784708389},{"$f":"+R23","v":368525.25949027966},null,{"$f":"+T23","v":1043795.2569090549},{"$f":"+U23","v":2039435.5510946978},{"$f":"+V23","v":942995.388571474},{"$f":"+W23","v":132978.65292781749},{"$f":"+X23","v":470808.42341370945},null,null,{"$f":"ROUND(SUM(-E75,G75:K75),0)","v":0},{"$f":"ROUND(G75-N75-O75,0)","v":0},{"$f":"ROUND(H75-Q75-R75,0)","v":0},{"$f":"ROUND(I75-T75-U75-V75-W75-X75,0)","v":0}]
["        SIT Adj to Produce Target ROR",null,null,{"$f":"+'G+T+D+R+M'!H95","v":0},null,0]
["Deferred Income Taxes",null,null,{"$f":"+'G+T+D+R+M'!H96","v":110977073.73694387},{"$f":"+E24","v":110977073.7369439},0,{"$f":"+G24","v":82352036.717437699},21660443.820480868,7609774.3938208595,{"$f":"+J24","v":-645181.19479554472},0,null,null,{"$f":"+N24","v":61764027.538078249},20588009.179359425,null,16245332.865360655,5415110.9551202171,null,{"$f":"+T24","v":1633306.4232377689},3004708.3842486441,1894543.7541188831,49402.569797051605,1027813.2624185132,null,null,{"$f":"ROUND(SUM(-E77,G77:K77),0)","v":0},{"$f":"ROUND(G77-N77-O77,0)","v":0},{"$f":"ROUND(H77-Q77-R77,0)","v":0},{"$f":"ROUND(I77-T77-U77-V77-W77-X77,0)","v":0}]
["Investment Tax Credit",null,null,{"$f":"+'G+T+D+R+M'!H97","v":-1515707.9434105479},{"$f":"+E25","v":-1515707.9434105479},0,-767863.76469310722,-336632.69609679386,-411211.48262064694,0,0,null,null,-575897.82351983036,-191965.94117327681,null,-252474.5220725954,-84158.174024198466,null,-75623.512660651555,-208118.30601474718,-74798.849874710504,-12580.968110660797,-40089.84595987689,null,null,{"$f":"ROUND(SUM(-E78,G78:K78),0)","v":0},{"$f":"ROUND(G78-N78-O78,0)","v":0},{"$f":"ROUND(H78-Q78-R78,0)","v":0},{"$f":"ROUND(I78-T78-U78-V78-W78-X78,0)","v":0}]
["Misc Revenue & Expenses",null,null,{"$f":"+'G+T+D+R+M'!H98","v":-142380.97539618111},{"$f":"+E26","v":-142380.97539618111},0,-1020822.2983625736,675.65180149713603,-53483.398835104934,931249.07000000018,0,null,null,-765616.72377193021,-255205.5745906434,null,506.738851122852,168.91295037428401,null,-9835.820885071158,-27068.491119304796,-9728.5627696025203,-1636.3184483711277,-5214.2056127553242,null,null,{"$f":"ROUND(SUM(-E79,G79:K79),0)","v":0},{"$f":"ROUND(G79-N79-O79,0)","v":0},{"$f":"ROUND(H79-Q79-R79,0)","v":0},{"$f":"ROUND(I79-T79-U79-V79-W79-X79,0)","v":0}]
["Revenue Credits",null,null,{"$f":"+'G+T+D+R+M'!H99","v":-270312209.07116455},{"$f":"-(+F100+F101+F115+F125+F130+F167)-F131-F132-F133","v":-270312209.07116455},0,{"$f":"-(+G101+G100+G115+G125+G130+G167)-G131-G132-G133","v":-206295202.97931656},{"$f":"-(+H101+H100+H115+H125+H130+H167)-H131-H132-H133","v":-40081330.76346381},-15275557.419917006,-8704450.9370882604,44333.028621065168,null,null,{"$f":"-(+N101+N100+N115+N125+N130+N167)-N131-N132-N133","v":-146126657.38296747},-60168545.596349098,null,{"$f":"-(+Q101+Q100+Q115+Q125+Q130+Q167)-Q131-Q132-Q133","v":-23958447.013182115},-16122883.750281695,null,{"$f":"-(+T101+T100+T115+T125+T130+T167)-T131-T132-T133","v":-3283878.5742270569},-6981181.1120655276,-3027384.8992105382,-445941.26076001197,-1537171.5736538719,null,null,{"$f":"ROUND(SUM(-E80,G80:K80),0)","v":0},{"$f":"ROUND(G80-N80-O80,0)","v":0},{"$f":"ROUND(H80-Q80-R80,0)","v":0},{"$f":"ROUND(I80-T80-U80-V80-W80-X80,0)","v":0}]
[]
["Total Revenue Requirements",null,null,{"$f":"+'G+T+D+R+M'!H101","v":1770929955.8033545},{"$f":"SUM(E67:E80)","v":1770929956.163084},{"$f":"ROUND(D82-E82,0)","v":0},{"$f":"SUM(G67:G80)","v":1161442164.9187775},{"$f":"SUM(H67:H80)","v":244008688.93726522},{"$f":"SUM(I67:I80)","v":321359396.78556901},{"$f":"SUM(J67:J80)","v":36791665.714176208},{"$f":"SUM(K67:K80)","v":7328039.8072964894},null,null,{"$f":"SUM(N67:N80)","v":511678482.97595763},649763681.94281971,null,186450664.42310682,57558024.514158368,null,63440937.391649164,174956256.2824384,46573767.876405947,13301628.865859753,23086806.369215745,null,null,{"$f":"ROUND(SUM(-E82,G82:K82),0)","v":0},{"$f":"ROUND(G82-N82-O82,0)","v":0},{"$f":"ROUND(H82-Q82-R82,0)","v":0},{"$f":"ROUND(I82-T82-U82-V82-W82-X82,0)","v":0}]
["Operating Revenues",null,null,{"$f":"+'G+T+D+R+M'!H102","v":1770929956}]
[]
[]
[]
[]
[{"$f":"TestPeriod","v":"12 Months Ended June 2013"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"PROPER(M91)","v":"Total"},"Demand","Energy","Total","Demand","Energy"]
[]
[null,"FERC",null,"JAM","Functional","UTAH","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS",{"$f":"IF(Y90=\"MISC\",\"MISC\",IF(Y90=\"Retail\",\"Retail\",IF(Y90=\"DIS\",\"Distribution\",IF(Y90=\"GEN\",\"Generation\",IF(Y90=\"TRN\",\"Transmission\",\"Jurisdictional\")))))","v":"Distribution"},"Function","Generation","Transmission","Distribution",null,null,null,"Gen","Trn","Dis","Ret","Misc"]
[null,"ACCT","DESCRIPTION","Factors","Factors","JAM Total","Total","Total","Total","Total","Total",null,"Total","Demand","Energy","Total","Demand","Energy","FACTOR","SUBS","P & C","XFMR","METER","SERVICE","METER",{"$f":"IF(Y91=\"SUBS\",\"Substations\",IF(Y91=\"XFMR\",\"Transformers\",\"\")) & \" Unbundled\"","v":" Unbundled"},"Check","Check","Check","Check"]
[null,null,null,null,"2010 Protocol",null,null,null,null,null,null,null,null,null,null,null,null,null,"Rolled-In",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check Total"]
[{"$f":"ROW()","v":93},440,"Residential Sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($E59-G59)*G57*(1/(1-TotTaxRate))","v":6.1729346917403699E-2},{"$f":"($E59-H59)*H57*(1/(1-TotTaxRate))","v":2.7062365022720653E-2},{"$f":"($E59-I59)*I57*(1/(1-TotTaxRate))","v":-8.8791511470970891E-2},{"$f":"($E59-J59)*J57*(1/(1-TotTaxRate))","v":-3.8900962438313835E-10},{"$f":"($E59-K59)*K57*(1/(1-TotTaxRate))","v":2.0758387114995572E-9},{"$f":"ABS(SUM(AH93:AL93))","v":2.021559825450659E-7}]
[{"$f":"ROW()","v":94},null,null,"S",null,{"$f":"'JAM Download'!$E4","v":672580121.54894984},{"$f":"'JAM Download'!I73","v":1195821144.6853189},{"$f":"'JAM Download'!J73","v":251149478.80866054},{"$f":"'JAM Download'!L73","v":332786333.90932024},{"$f":"'JAM Download'!M73","v":37935240.5649186},{"$f":"'JAM Download'!N73","v":7511120.5749060186},null,0.75,{"$f":"+$G94*$M94","v":896865858.51398921},{"$f":"+$G94*(1-$M94)","v":298955286.17132974},0.75,{"$f":"+$H94*$P94","v":188362109.10649541},{"$f":"+$H94*(1-$P94)","v":62787369.702165134},"DRB",{"$f":"+$I94*VLOOKUP($S94,DisFac,2)","v":75023715.143666491},{"$f":"+$I94*VLOOKUP($S94,DisFac,3)","v":146586249.38791651},{"$f":"+$I94*VLOOKUP($S94,DisFac,4)","v":67778634.694583118},{"$f":"+$I94*VLOOKUP($S94,DisFac,5)","v":9557959.2946112808},{"$f":"+$I94*VLOOKUP($S94,DisFac,6)","v":33839775.388542905},9557959.2946112808,"UACCT440S",null,{"$f":"ROUND(G94-N94-O94,0)","v":0},{"$f":"ROUND(H94-Q94-R94,0)","v":0},{"$f":"ROUND(I94-T94-U94-V94-W94-X94,0)","v":0},null,null,null,{"$f":"AH93+G94","v":1195821144.7470484},{"$f":"AI93+H94","v":251149478.83572289},{"$f":"AJ93+I94","v":332786333.82052875},{"$f":"AK93+J94","v":37935240.5649186},{"$f":"AL93+K94","v":7511120.5749060204},{"$f":"SUM(AH94:AL94)","v":1825203318.5431247}]
[{"$f":"ROW()","v":95}]
[{"$f":"ROW()","v":96},null,null,null,null,{"$f":"'JAM Download'!$E6","v":672580121.54894984},{"$f":"SUBTOTAL(9,G94:G95)","v":1195821144.6853189},{"$f":"SUBTOTAL(9,H94:H95)","v":251149478.80866054},{"$f":"SUBTOTAL(9,I94:I95)","v":332786333.90932024},{"$f":"SUBTOTAL(9,J94:J95)","v":37935240.5649186},{"$f":"SUBTOTAL(9,K94:K95)","v":7511120.5749060186},null,null,{"$f":"SUM(N94:N94)","v":896865858.51398921},{"$f":"SUM(O94:O94)","v":298955286.17132974},null,{"$f":"SUM(Q94:Q94)","v":188362109.10649541},{"$f":"SUM(R94:R94)","v":62787369.702165134},null,{"$f":"SUM(T94:T94)","v":75023715.143666491},{"$f":"SUM(U94:U94)","v":146586249.38791651},{"$f":"SUM(V94:V94)","v":67778634.694583118},{"$f":"SUM(W94:W94)","v":9557959.2946112808},{"$f":"SUM(X94:X94)","v":33839775.388542905},9557959.2946112808,"UACCT440",null,{"$f":"ROUND(G96-N96-O96,0)","v":0},{"$f":"ROUND(H96-Q96-R96,0)","v":0},{"$f":"ROUND(I96-T96-U96-V96-W96-X96,0)","v":0}]
[{"$f":"ROW()","v":97}]
[{"$f":"ROW()","v":98},442,"Commercial & Industrial Sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DRB"]
[{"$f":"ROW()","v":99},null,null,"S","P",{"$f":"'JAM Download'!$E9","v":1126738830.4684966},null,null,null,null,null,null,0.75,{"$f":"+$G99*$M99","v":0},{"$f":"+$G99*(1-$M99)","v":0},0.75,{"$f":"+$H99*$P99","v":0},{"$f":"+$H99*(1-$P99)","v":0},"DRB",{"$f":"+$I99*VLOOKUP($S99,DisFac,2)","v":0},{"$f":"+$I99*VLOOKUP($S99,DisFac,3)","v":0},{"$f":"+$I99*VLOOKUP($S99,DisFac,4)","v":0},{"$f":"+$I99*VLOOKUP($S99,DisFac,5)","v":0},{"$f":"+$I99*VLOOKUP($S99,DisFac,6)","v":0},0,"UACCT442S",null,{"$f":"ROUND(G99-N99-O99,0)","v":0},{"$f":"ROUND(H99-Q99-R99,0)","v":0},{"$f":"ROUND(I99-T99-U99-V99-W99-X99,0)","v":0}]
[{"$f":"ROW()","v":100},null,null,"SE","PT",{"$f":"'JAM Download'!$E10","v":0},{"$f":"VLOOKUP($E100,Func,2)*$F100","v":0},{"$f":"VLOOKUP($E100,Func,3)*$F100","v":0},{"$f":"VLOOKUP($E100,Func,5)*$F100","v":0},{"$f":"VLOOKUP($E100,Func,6)*$F100","v":0},{"$f":"VLOOKUP($E100,Func,7)*$F100","v":0},null,0,{"$f":"+$G100*$M100","v":0},{"$f":"+$G100*(1-$M100)","v":0},0,{"$f":"+$H100*$P100","v":0},{"$f":"+$H100*(1-$P100)","v":0},"DRB",{"$f":"+$I100*VLOOKUP($S100,DisFac,2)","v":0},{"$f":"+$I100*VLOOKUP($S100,DisFac,3)","v":0},{"$f":"+$I100*VLOOKUP($S100,DisFac,4)","v":0},{"$f":"+$I100*VLOOKUP($S100,DisFac,5)","v":0},{"$f":"+$I100*VLOOKUP($S100,DisFac,6)","v":0},0,"UACCT442SE",{"$f":"ROUND(SUM(-F100,G100:K100),0)","v":0},{"$f":"ROUND(G100-N100-O100,0)","v":0},{"$f":"ROUND(H100-Q100-R100,0)","v":0},{"$f":"ROUND(I100-T100-U100-V100-W100-X100,0)","v":0}]
[{"$f":"ROW()","v":101},null,null,"SG",null,{"$f":"'JAM Download'!$E11","v":0},{"$f":"VLOOKUP($E101,Func,2)*$F101","v":0},{"$f":"VLOOKUP($E101,Func,3)*$F101","v":0},{"$f":"VLOOKUP($E101,Func,5)*$F101","v":0},{"$f":"VLOOKUP($E101,Func,6)*$F101","v":0},{"$f":"VLOOKUP($E101,Func,7)*$F101","v":0},null,0.75,{"$f":"+$G101*$M101","v":0},{"$f":"+$G101*(1-$M101)","v":0},0.75,{"$f":"+$H101*$P101","v":0},{"$f":"+$H101*(1-$P101)","v":0},null,{"$f":"+$I101*VLOOKUP($S101,DisFac,2)","v":0},{"$f":"+$I101*VLOOKUP($S101,DisFac,3)","v":0},{"$f":"+$I101*VLOOKUP($S101,DisFac,4)","v":0},{"$f":"+$I101*VLOOKUP($S101,DisFac,5)","v":0},{"$f":"+$I101*VLOOKUP($S101,DisFac,6)","v":0},0,"UACCT442SG",{"$f":"ROUND(SUM(-F101,G101:K101),0)","v":0},{"$f":"ROUND(G101-N101-O101,0)","v":0},{"$f":"ROUND(H101-Q101-R101,0)","v":0},{"$f":"ROUND(I101-T101-U101-V101-W101-X101,0)","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,{"$f":"'JAM Download'!$E14","v":1126738830.4684966},{"$f":"SUBTOTAL(9,G100:G101)","v":0},{"$f":"SUBTOTAL(9,H100:H101)","v":0},{"$f":"SUBTOTAL(9,I100:I101)","v":0},{"$f":"SUBTOTAL(9,J100:J101)","v":0},{"$f":"SUBTOTAL(9,K100:K101)","v":0},null,null,{"$f":"SUM(N99:N101)","v":0},{"$f":"SUM(O99:O101)","v":0},null,{"$f":"SUM(Q99:Q101)","v":0},{"$f":"SUM(R99:R101)","v":0},null,{"$f":"SUM(T99:T101)","v":0},{"$f":"SUM(U99:U101)","v":0},{"$f":"SUM(V99:V101)","v":0},{"$f":"SUM(W99:W101)","v":0},{"$f":"SUM(X99:X101)","v":0},0,"UACCT442",null,{"$f":"ROUND(G102-N102-O102,0)","v":0},{"$f":"ROUND(H102-Q102-R102,0)","v":0},{"$f":"ROUND(I102-T102-U102-V102-W102-X102,0)","v":0}]
[{"$f":"ROW()","v":103}]
[{"$f":"ROW()","v":104},444,"Public Street & Highway Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DRB"]
[{"$f":"ROW()","v":105},null,null,"S",null,{"$f":"'JAM Download'!$E17","v":9588203.4517525695},null,null,null,null,null,null,0.75,{"$f":"+$G105*$M105","v":0},{"$f":"+$G105*(1-$M105)","v":0},0.75,{"$f":"+$H105*$P105","v":0},{"$f":"+$H105*(1-$P105)","v":0},null,{"$f":"+$I105*VLOOKUP($S105,DisFac,2)","v":0},{"$f":"+$I105*VLOOKUP($S105,DisFac,3)","v":0},{"$f":"+$I105*VLOOKUP($S105,DisFac,4)","v":0},{"$f":"+$I105*VLOOKUP($S105,DisFac,5)","v":0},{"$f":"+$I105*VLOOKUP($S105,DisFac,6)","v":0},0,"UACCT444S",null,{"$f":"ROUND(G105-N105-O105,0)","v":0},{"$f":"ROUND(H105-Q105-R105,0)","v":0},{"$f":"ROUND(I105-T105-U105-V105-W105-X105,0)","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,{"$f":"Acct444S","v":9588203.4517525695},{"$f":"SUBTOTAL(9,G105:G105)","v":0},{"$f":"SUBTOTAL(9,H105:H105)","v":0},0,0,0,null,null,{"$f":"+N105","v":0},{"$f":"+O105","v":0},null,{"$f":"+Q105","v":0},{"$f":"+R105","v":0},null,{"$f":"+T105","v":0},{"$f":"+U105","v":0},{"$f":"+V105","v":0},{"$f":"+W105","v":0},{"$f":"+X105","v":0},0,"UACCT444",null,{"$f":"ROUND(G106-N106-O106,0)","v":0},{"$f":"ROUND(H106-Q106-R106,0)","v":0},{"$f":"ROUND(I106-T106-U106-V106-W106-X106,0)","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[{"$f":"ROW()","v":108},445,"Other Sales to Public Authority",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DRB"]
[{"$f":"ROW()","v":109},null,null,"S",null,{"$f":"'JAM Download'!$E22","v":16296163.073925002},null,null,null,null,null,null,0.75,{"$f":"+$G109*$M109","v":0},{"$f":"+$G109*(1-$M109)","v":0},0.75,{"$f":"+$H109*$P109","v":0},{"$f":"+$H109*(1-$P109)","v":0},null,{"$f":"+$I109*VLOOKUP($S109,DisFac,2)","v":0},{"$f":"+$I109*VLOOKUP($S109,DisFac,3)","v":0},{"$f":"+$I109*VLOOKUP($S109,DisFac,4)","v":0},{"$f":"+$I109*VLOOKUP($S109,DisFac,5)","v":0},{"$f":"+$I109*VLOOKUP($S109,DisFac,6)","v":0},0,"UACCT445S",null,{"$f":"ROUND(G109-N109-O109,0)","v":0},{"$f":"ROUND(H109-Q109-R109,0)","v":0},{"$f":"ROUND(I109-T109-U109-V109-W109-X109,0)","v":0}]
[{"$f":"ROW()","v":110}]
[{"$f":"ROW()","v":111},null,null,null,null,{"$f":"'JAM Download'!$E24","v":16296163.073925002},{"$f":"SUBTOTAL(9,G109:G109)","v":0},{"$f":"SUBTOTAL(9,H109:H109)","v":0},0,0,0,null,null,{"$f":"+N109","v":0},{"$f":"+O109","v":0},null,{"$f":"+Q109","v":0},{"$f":"+R109","v":0},null,{"$f":"+T109","v":0},{"$f":"+U109","v":0},{"$f":"+V109","v":0},{"$f":"+W109","v":0},{"$f":"+X109","v":0},0,"UACCT445",null,{"$f":"ROUND(G111-N111-O111,0)","v":0},{"$f":"ROUND(H111-Q111-R111,0)","v":0},{"$f":"ROUND(I111-T111-U111-V111-W111-X111,0)","v":0}]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113},448,"Interdepartmental"]
[{"$f":"ROW()","v":114},null,null,"S","DPW",{"$f":"'JAM Download'!$E27","v":0},{"$f":"VLOOKUP($E114,Func,2)*$F114","v":0},{"$f":"VLOOKUP($E114,Func,3)*$F114","v":0},{"$f":"VLOOKUP($E114,Func,5)*$F114","v":0},{"$f":"VLOOKUP($E114,Func,6)*$F114","v":0},{"$f":"VLOOKUP($E114,Func,7)*$F114","v":0},null,0.75,{"$f":"+$G114*$M114","v":0},{"$f":"+$G114*(1-$M114)","v":0},0.75,{"$f":"+$H114*$P114","v":0},{"$f":"+$H114*(1-$P114)","v":0},"DRB",{"$f":"+$I114*VLOOKUP($S114,DisFac,2)","v":0},{"$f":"+$I114*VLOOKUP($S114,DisFac,3)","v":0},{"$f":"+$I114*VLOOKUP($S114,DisFac,4)","v":0},{"$f":"+$I114*VLOOKUP($S114,DisFac,5)","v":0},{"$f":"+$I114*VLOOKUP($S114,DisFac,6)","v":0},0,"UACCT448S",{"$f":"ROUND(SUM(-F114,G114:K114),0)","v":0},{"$f":"ROUND(G114-N114-O114,0)","v":0},{"$f":"ROUND(H114-Q114-R114,0)","v":0},{"$f":"ROUND(I114-T114-U114-V114-W114-X114,0)","v":0}]
[{"$f":"ROW()","v":115},null,null,"SO","GP",{"$f":"'JAM Download'!$E28","v":0},{"$f":"VLOOKUP($E115,Func,2)*$F115","v":0},{"$f":"VLOOKUP($E115,Func,3)*$F115","v":0},{"$f":"VLOOKUP($E115,Func,5)*$F115","v":0},{"$f":"VLOOKUP($E115,Func,6)*$F115","v":0},{"$f":"VLOOKUP($E115,Func,7)*$F115","v":0},null,0.75,{"$f":"+$G115*$M115","v":0},{"$f":"+$G115*(1-$M115)","v":0},0.75,{"$f":"+$H115*$P115","v":0},{"$f":"+$H115*(1-$P115)","v":0},"DRB",{"$f":"+$I115*VLOOKUP($S115,DisFac,2)","v":0},{"$f":"+$I115*VLOOKUP($S115,DisFac,3)","v":0},{"$f":"+$I115*VLOOKUP($S115,DisFac,4)","v":0},{"$f":"+$I115*VLOOKUP($S115,DisFac,5)","v":0},{"$f":"+$I115*VLOOKUP($S115,DisFac,6)","v":0},0,"UACCT448SO",{"$f":"ROUND(SUM(-F115,G115:K115),0)","v":0},{"$f":"ROUND(G115-N115-O115,0)","v":0},{"$f":"ROUND(H115-Q115-R115,0)","v":0},{"$f":"ROUND(I115-T115-U115-V115-W115-X115,0)","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,{"$f":"'JAM Download'!$E29","v":0},{"$f":"SUBTOTAL(9,G114:G115)","v":0},{"$f":"SUBTOTAL(9,H114:H115)","v":0},0,0,0,null,null,{"$f":"SUM(N114:N115)","v":0},{"$f":"SUM(O114:O115)","v":0},null,{"$f":"SUM(Q114:Q115)","v":0},{"$f":"SUM(R114:R115)","v":0},null,{"$f":"SUM(T114:T115)","v":0},{"$f":"SUM(U114:U115)","v":0},{"$f":"SUM(V114:V115)","v":0},{"$f":"SUM(W114:W115)","v":0},{"$f":"SUM(X114:X115)","v":0},0,"UACCT448",{"$f":"ROUND(SUM(-F116,G116:K116),0)","v":0},{"$f":"ROUND(G116-N116-O116,0)","v":0},{"$f":"ROUND(H116-Q116-R116,0)","v":0},{"$f":"ROUND(I116-T116-U116-V116-W116-X116,0)","v":0}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},"Total Sales to Ultimate Customers",null,null,null,{"$f":"'JAM Download'!$E31","v":1825203318.5431242},{"$f":"SUBTOTAL(9,G94:G116)","v":1195821144.6853189},{"$f":"SUBTOTAL(9,H94:H116)","v":251149478.80866054},{"$f":"SUBTOTAL(9,I94:I116)","v":332786333.90932024},{"$f":"SUBTOTAL(9,J94:J116)","v":37935240.5649186},{"$f":"SUBTOTAL(9,K94:K116)","v":7511120.5749060186},null,null,{"$f":"+N116+N111+N106+N102+N96","v":896865858.51398921},{"$f":"+O116+O111+O106+O102+O96","v":298955286.17132974},{"$f":"+P116+P111+P106+P102+P96","v":0},{"$f":"+Q116+Q111+Q106+Q102+Q96","v":188362109.10649541},{"$f":"+R116+R111+R106+R102+R96","v":62787369.702165134},null,{"$f":"+T116+T111+T106+T102+T96","v":75023715.143666491},{"$f":"+U116+U111+U106+U102+U96","v":146586249.38791651},{"$f":"+V116+V111+V106+V102+V96","v":67778634.694583118},{"$f":"+W116+W111+W106+W102+W96","v":9557959.2946112808},{"$f":"+X116+X111+X106+X102+X96","v":33839775.388542905},9557959.2946112808,null,null,{"$f":"ROUND(G118-N118-O118,0)","v":0},{"$f":"ROUND(H118-Q118-R118,0)","v":0},{"$f":"ROUND(I118-T118-U118-V118-W118-X118,0)","v":0}]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120},447,"Sales for Resale"]
[{"$f":"ROW()","v":121},null,null,"S","P",{"$f":"+'JAM Download'!E36","v":0},{"$f":"VLOOKUP($E121,Func,2)*$F121","v":0},{"$f":"VLOOKUP($E121,Func,3)*$F121","v":0},{"$f":"VLOOKUP($E121,Func,5)*$F121","v":0},{"$f":"VLOOKUP($E121,Func,6)*$F121","v":0},{"$f":"VLOOKUP($E121,Func,7)*$F121","v":0},null,0.5,{"$f":"+$G121*$M121","v":0},{"$f":"+$G121*(1-$M121)","v":0},{"$f":"Demand2","v":0.5},{"$f":"+$H121*$P121","v":0},{"$f":"+$H121*(1-$P121)","v":0},"DRB",{"$f":"+$I121*VLOOKUP($S121,DisFac,2)","v":0},{"$f":"+$I121*VLOOKUP($S121,DisFac,3)","v":0},{"$f":"+$I121*VLOOKUP($S121,DisFac,4)","v":0},{"$f":"+$I121*VLOOKUP($S121,DisFac,5)","v":0},{"$f":"+$I121*VLOOKUP($S121,DisFac,6)","v":0},0,"UACCT447S",{"$f":"ROUND(SUM(-F121,G121:K121),0)","v":0},{"$f":"ROUND(G121-N121-O121,0)","v":0},{"$f":"ROUND(H121-Q121-R121,0)","v":0},{"$f":"ROUND(I121-T121-U121-V121-W121-X121,0)","v":0}]
[{"$f":"ROW()","v":122},null,null,"DGU","P",0,{"$f":"VLOOKUP($E122,Func,2)*$F122","v":0},{"$f":"VLOOKUP($E122,Func,3)*$F122","v":0},{"$f":"VLOOKUP($E122,Func,5)*$F122","v":0},{"$f":"VLOOKUP($E122,Func,6)*$F122","v":0},{"$f":"VLOOKUP($E122,Func,7)*$F122","v":0},null,{"$f":"Demand","v":0.75},{"$f":"+$G122*$M122","v":0},{"$f":"+$G122*(1-$M122)","v":0},{"$f":"Demand","v":0.75},{"$f":"+$H122*$P122","v":0},{"$f":"+$H122*(1-$P122)","v":0},"DRB",{"$f":"+$I122*VLOOKUP($S122,DisFac,2)","v":0},{"$f":"+$I122*VLOOKUP($S122,DisFac,3)","v":0},{"$f":"+$I122*VLOOKUP($S122,DisFac,4)","v":0},{"$f":"+$I122*VLOOKUP($S122,DisFac,5)","v":0},{"$f":"+$I122*VLOOKUP($S122,DisFac,6)","v":0},0,"UACCT447DGU",{"$f":"ROUND(SUM(-F122,G122:K122),0)","v":0},{"$f":"ROUND(G122-N122-O122,0)","v":0},{"$f":"ROUND(H122-Q122-R122,0)","v":0},{"$f":"ROUND(I122-T122-U122-V122-W122-X122,0)","v":0}]
[{"$f":"ROW()","v":123},null,null,"SG","P",{"$f":"+'JAM Download'!E40","v":137195148.91053981},{"$f":"VLOOKUP($E123,Func,2)*$F123","v":137195148.91053981},{"$f":"VLOOKUP($E123,Func,3)*$F123","v":0},{"$f":"VLOOKUP($E123,Func,5)*$F123","v":0},{"$f":"VLOOKUP($E123,Func,6)*$F123","v":0},{"$f":"VLOOKUP($E123,Func,7)*$F123","v":0},null,{"$f":"Demand","v":0.75},{"$f":"+$G123*$M123","v":102896361.68290485},{"$f":"+$G123*(1-$M123)","v":34298787.227634951},{"$f":"Demand","v":0.75},{"$f":"+$H123*$P123","v":0},{"$f":"+$H123*(1-$P123)","v":0},"DRB",{"$f":"+$I123*VLOOKUP($S123,DisFac,2)","v":0},{"$f":"+$I123*VLOOKUP($S123,DisFac,3)","v":0},{"$f":"+$I123*VLOOKUP($S123,DisFac,4)","v":0},{"$f":"+$I123*VLOOKUP($S123,DisFac,5)","v":0},{"$f":"+$I123*VLOOKUP($S123,DisFac,6)","v":0},0,"UACCT447SG",{"$f":"ROUND(SUM(-F123,G123:K123),0)","v":0},{"$f":"ROUND(G123-N123-O123,0)","v":0},{"$f":"ROUND(H123-Q123-R123,0)","v":0},{"$f":"ROUND(I123-T123-U123-V123-W123-X123,0)","v":0}]
[{"$f":"ROW()","v":124},null,null,"SE","P",{"$f":"+'JAM Download'!E41","v":0},{"$f":"VLOOKUP($E124,Func,2)*$F124","v":0},{"$f":"VLOOKUP($E124,Func,3)*$F124","v":0},{"$f":"VLOOKUP($E124,Func,5)*$F124","v":0},{"$f":"VLOOKUP($E124,Func,6)*$F124","v":0},{"$f":"VLOOKUP($E124,Func,7)*$F124","v":0},null,0,{"$f":"+$G124*$M124","v":0},{"$f":"+$G124*(1-$M124)","v":0},0,{"$f":"+$H124*$P124","v":0},{"$f":"+$H124*(1-$P124)","v":0},"DRB",{"$f":"+$I124*VLOOKUP($S124,DisFac,2)","v":0},{"$f":"+$I124*VLOOKUP($S124,DisFac,3)","v":0},{"$f":"+$I124*VLOOKUP($S124,DisFac,4)","v":0},{"$f":"+$I124*VLOOKUP($S124,DisFac,5)","v":0},{"$f":"+$I124*VLOOKUP($S124,DisFac,6)","v":0},0,"UACCT447SE",{"$f":"ROUND(SUM(-F124,G124:K124),0)","v":0},{"$f":"ROUND(G124-N124-O124,0)","v":0},{"$f":"ROUND(H124-Q124-R124,0)","v":0},{"$f":"ROUND(I124-T124-U124-V124-W124-X124,0)","v":0}]
[{"$f":"ROW()","v":125},null,null,null,null,{"$f":"'JAM Download'!$E$43","v":137195148.91053981},{"$f":"SUM(G121:G124)","v":137195148.91053981},{"$f":"SUM(H121:H124)","v":0},{"$f":"SUM(I121:I124)","v":0},{"$f":"SUM(J121:J124)","v":0},{"$f":"SUM(K121:K124)","v":0},null,null,{"$f":"SUM(N121:N124)","v":102896361.68290485},{"$f":"SUM(O121:O124)","v":34298787.227634951},null,{"$f":"SUM(Q121:Q124)","v":0},{"$f":"SUM(R121:R124)","v":0},null,{"$f":"SUM(T121:T124)","v":0},{"$f":"SUM(U121:U124)","v":0},{"$f":"SUM(V121:V124)","v":0},{"$f":"SUM(W121:W124)","v":0},{"$f":"SUM(X121:X124)","v":0},0,"UACCT447",{"$f":"ROUND(SUM(-F125,G125:K125),0)","v":0},{"$f":"ROUND(G125-N125-O125,0)","v":0},{"$f":"ROUND(H125-Q125-R125,0)","v":0},{"$f":"ROUND(I125-T125-U125-V125-W125-X125,0)","v":0}]
[{"$f":"ROW()","v":126}]
[{"$f":"ROW()","v":127},449,"Provision for Rate Refund"]
[{"$f":"ROW()","v":128},null,null,"S","P",{"$f":"'JAM Download'!$E48","v":0},{"$f":"VLOOKUP($E128,Func,2)*$F128","v":0},{"$f":"VLOOKUP($E128,Func,3)*$F128","v":0},{"$f":"VLOOKUP($E128,Func,5)*$F128","v":0},{"$f":"VLOOKUP($E128,Func,6)*$F128","v":0},{"$f":"VLOOKUP($E128,Func,7)*$F128","v":0},null,0.75,{"$f":"+$G128*$M128","v":0},{"$f":"+$G128*(1-$M128)","v":0},0.75,{"$f":"+$H128*$P128","v":0},{"$f":"+$H128*(1-$P128)","v":0},"DRB",{"$f":"+$I128*VLOOKUP($S128,DisFac,2)","v":0},{"$f":"+$I128*VLOOKUP($S128,DisFac,3)","v":0},{"$f":"+$I128*VLOOKUP($S128,DisFac,4)","v":0},{"$f":"+$I128*VLOOKUP($S128,DisFac,5)","v":0},{"$f":"+$I128*VLOOKUP($S128,DisFac,6)","v":0},0,"UACCT449S",null,{"$f":"ROUND(G128-N128-O128,0)","v":0},{"$f":"ROUND(H128-Q128-R128,0)","v":0},{"$f":"ROUND(I128-T128-U128-V128-W128-X128,0)","v":0}]
[{"$f":"ROW()","v":129},null,null,"SG","P",{"$f":"'JAM Download'!$E49","v":0},{"$f":"VLOOKUP($E129,Func,2)*$F129","v":0},{"$f":"VLOOKUP($E129,Func,3)*$F129","v":0},{"$f":"VLOOKUP($E129,Func,5)*$F129","v":0},{"$f":"VLOOKUP($E129,Func,6)*$F129","v":0},{"$f":"VLOOKUP($E129,Func,7)*$F129","v":0},null,0.75,{"$f":"+$G129*$M129","v":0},{"$f":"+$G129*(1-$M129)","v":0},0.75,{"$f":"+$H129*$P129","v":0},{"$f":"+$H129*(1-$P129)","v":0},"DRB",{"$f":"+$I129*VLOOKUP($S129,DisFac,2)","v":0},{"$f":"+$I129*VLOOKUP($S129,DisFac,3)","v":0},{"$f":"+$I129*VLOOKUP($S129,DisFac,4)","v":0},{"$f":"+$I129*VLOOKUP($S129,DisFac,5)","v":0},{"$f":"+$I129*VLOOKUP($S129,DisFac,6)","v":0},0,"UACCT449SG",{"$f":"ROUND(SUM(-F129,G129:K129),0)","v":0},0,0,0]
[{"$f":"ROW()","v":130},null,null,null,null,{"$f":"'JAM Download'!$E52","v":0},{"$f":"SUM(G128:G129)","v":0},{"$f":"SUM(H128:H129)","v":0},{"$f":"SUM(I128:I129)","v":0},{"$f":"SUM(J128:J129)","v":0},{"$f":"SUM(K128:K129)","v":0},null,null,{"$f":"SUM(N128:N129)","v":0},{"$f":"SUM(O128:O129)","v":0},null,{"$f":"SUM(Q128:Q129)","v":0},{"$f":"SUM(R128:R129)","v":0},null,{"$f":"SUM(T128:T129)","v":0},{"$f":"SUM(U128:U129)","v":0},{"$f":"SUM(V128:V129)","v":0},{"$f":"SUM(W128:W129)","v":0},{"$f":"SUM(X128:X129)","v":0},0,"UACCT449",null,0,0,0]
[{"$f":"ROW()","v":131}," ","State Revenue Credit",null,"REVREQ",{"$f":"+Revenues!$F$176","v":51307966},{"$f":"VLOOKUP($E131,Func,2)*$F131","v":34378979.406079829},{"$f":"VLOOKUP($E131,Func,3)*$F131","v":7140789.7221741751},{"$f":"VLOOKUP($E131,Func,5)*$F131","v":8461541.2543038726},{"$f":"VLOOKUP($E131,Func,6)*$F131","v":1143574.8512055185},{"$f":"VLOOKUP($E131,Func,7)*$F131","v":183080.76623659948},null,0.5,{"$f":"+$G131*$M131","v":17189489.703039914},{"$f":"+$G131*(1-$M131)","v":17189489.703039914},0.5,{"$f":"+$H131*$P131","v":3570394.8610870875},{"$f":"+$H131*(1-$P131)","v":3570394.8610870875},"DRB",{"$f":"+$I131*VLOOKUP($S131,DisFac,2)","v":1907579.1162513755},{"$f":"+$I131*VLOOKUP($S131,DisFac,3)","v":3727153.0412288764},{"$f":"+$I131*VLOOKUP($S131,DisFac,4)","v":1723363.1768811785},{"$f":"+$I131*VLOOKUP($S131,DisFac,5)","v":243024.00260326752},{"$f":"+$I131*VLOOKUP($S131,DisFac,6)","v":860421.91733917629},243024.00260326752,"UACCT33",{"$f":"ROUND(SUM(-F131,G131:K131),0)","v":0},0,0,0]
[{"$f":"ROW()","v":132}]
[{"$f":"ROW()","v":133},null,"AGA Revenue Credit",null,"DPW",{"$f":"Revenues!$K$85","v":2965395.6200000006},{"$f":"VLOOKUP($E133,Func,2)*$F133","v":0},{"$f":"VLOOKUP($E133,Func,3)*$F133","v":0},{"$f":"VLOOKUP($E133,Func,5)*$F133","v":2965395.6200000006},{"$f":"VLOOKUP($E133,Func,6)*$F133","v":0},{"$f":"VLOOKUP($E133,Func,7)*$F133","v":0},null,0.5,{"$f":"+$G133*$M133","v":0},{"$f":"+$G133*(1-$M133)","v":0},0.5,{"$f":"+$H133*$P133","v":0},{"$f":"+$H133*(1-$P133)","v":0},"DRB",{"$f":"+$I133*VLOOKUP($S133,DisFac,2)","v":668522.03234937449},{"$f":"+$I133*VLOOKUP($S133,DisFac,3)","v":1306202.1411179747},{"$f":"+$I133*VLOOKUP($S133,DisFac,4)","v":603962.50077884516},{"$f":"+$I133*VLOOKUP($S133,DisFac,5)","v":85169.154320206275},{"$f":"+$I133*VLOOKUP($S133,DisFac,6)","v":301539.79143360048},85169.154320206275,"UACCTAGA",{"$f":"ROUND(SUM(-F133,G133:K133),0)","v":0},0,0,0]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":135},"Total Sales from Electricity",null,null,null,{"$f":"F118+F125+F130","v":1962398467.4536641},1333016293.5958588,251149478.80866054,332786333.90932024,37935240.5649186,7511120.5749060186,null,null,{"$f":"+N125+N118+N130","v":999762220.19689405},{"$f":"+O125+O118+O130","v":333254073.3989647},{"$f":"+P125+P118+P130","v":0},{"$f":"+Q125+Q118+Q130","v":188362109.10649541},{"$f":"+R125+R118+R130","v":62787369.702165134},null,{"$f":"+T125+T118+T130","v":75023715.143666491},{"$f":"+U125+U118+U130","v":146586249.38791651},{"$f":"+V125+V118+V130","v":67778634.694583118},{"$f":"+W125+W118+W130","v":9557959.2946112808},{"$f":"+X125+X118+X130","v":33839775.388542905},9557959.2946112808,null,null,{"$f":"ROUND(G135-N135-O135,0)","v":0},{"$f":"ROUND(H135-Q135-R135,0)","v":0},{"$f":"ROUND(I135-T135-U135-V135-W135-X135,0)","v":0}]
[{"$f":"ROW()","v":136}]
[{"$f":"ROW()","v":137},"Other Electric Operating Revenues"]
[{"$f":"ROW()","v":138},450,"Forfeited Discounts & Interest"]
[{"$f":"ROW()","v":139},null,null,"S","CUST",{"$f":"'JAM Download'!$E56","v":3627201.35},{"$f":"VLOOKUP($E139,Func,2)*$F139","v":0},{"$f":"VLOOKUP($E139,Func,3)*$F139","v":0},{"$f":"VLOOKUP($E139,Func,5)*$F139","v":0},{"$f":"VLOOKUP($E139,Func,6)*$F139","v":3627201.35},{"$f":"VLOOKUP($E139,Func,7)*$F139","v":0},null,0.75,{"$f":"+$G139*$M139","v":0},{"$f":"+$G139*(1-$M139)","v":0},0.75,{"$f":"+$H139*$P139","v":0},{"$f":"+$H139*(1-$P139)","v":0},"CUST",{"$f":"+$I139*VLOOKUP($S139,DisFac,2)","v":0},{"$f":"+$I139*VLOOKUP($S139,DisFac,3)","v":0},{"$f":"+$I139*VLOOKUP($S139,DisFac,4)","v":0},{"$f":"+$I139*VLOOKUP($S139,DisFac,5)","v":0},{"$f":"+$I139*VLOOKUP($S139,DisFac,6)","v":0},0,"UACCT450S",{"$f":"ROUND(SUM(-F139,G139:K139),0)","v":0},{"$f":"ROUND(G139-N139-O139,0)","v":0},{"$f":"ROUND(H139-Q139-R139,0)","v":0},{"$f":"ROUND(I139-T139-U139-V139-W139-X139,0)","v":0}]
[{"$f":"ROW()","v":140},null,null,"SO","CUST",{"$f":"'JAM Download'!$E57","v":0},{"$f":"VLOOKUP($E140,Func,2)*$F140","v":0},{"$f":"VLOOKUP($E140,Func,3)*$F140","v":0},{"$f":"VLOOKUP($E140,Func,5)*$F140","v":0},{"$f":"VLOOKUP($E140,Func,6)*$F140","v":0},{"$f":"VLOOKUP($E140,Func,7)*$F140","v":0},null,0.75,{"$f":"+$G140*$M140","v":0},{"$f":"+$G140*(1-$M140)","v":0},0.75,{"$f":"+$H140*$P140","v":0},{"$f":"+$H140*(1-$P140)","v":0},"CUST",{"$f":"+$I140*VLOOKUP($S140,DisFac,2)","v":0},{"$f":"+$I140*VLOOKUP($S140,DisFac,3)","v":0},{"$f":"+$I140*VLOOKUP($S140,DisFac,4)","v":0},{"$f":"+$I140*VLOOKUP($S140,DisFac,5)","v":0},{"$f":"+$I140*VLOOKUP($S140,DisFac,6)","v":0},0,"UACCT450SO",{"$f":"ROUND(SUM(-F140,G140:K140),0)","v":0},{"$f":"ROUND(G140-N140-O140,0)","v":0},{"$f":"ROUND(H140-Q140-R140,0)","v":0},{"$f":"ROUND(I140-T140-U140-V140-W140-X140,0)","v":0}]
[{"$f":"ROW()","v":141},null,null,null,null,{"$f":"'JAM Download'!$E58","v":3627201.35},{"$f":"SUM(G139:G140)","v":0},{"$f":"SUM(H139:H140)","v":0},{"$f":"SUM(I139:I140)","v":0},{"$f":"SUM(J139:J140)","v":3627201.35},{"$f":"SUM(K139:K140)","v":0},null,null,{"$f":"SUM(N139:N140)","v":0},{"$f":"SUM(O139:O140)","v":0},null,{"$f":"SUM(Q139:Q140)","v":0},{"$f":"SUM(R139:R140)","v":0},null,{"$f":"SUM(T139:T140)","v":0},{"$f":"SUM(U139:U140)","v":0},{"$f":"SUM(V139:V140)","v":0},{"$f":"SUM(W139:W140)","v":0},{"$f":"SUM(X139:X140)","v":0},0,"UACCT450",{"$f":"ROUND(SUM(-F141,G141:K141),0)","v":0},{"$f":"ROUND(G141-N141-O141,0)","v":0},{"$f":"ROUND(H141-Q141-R141,0)","v":0},{"$f":"ROUND(I141-T141-U141-V141-W141-X141,0)","v":0}]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[{"$f":"ROW()","v":143},451,"Misc Electric Revenue"]
[{"$f":"ROW()","v":144},null,null,"S","CUST",{"$f":"'JAM Download'!$E61","v":3919411.11},{"$f":"VLOOKUP($E144,Func,2)*$F144","v":0},{"$f":"VLOOKUP($E144,Func,3)*$F144","v":0},{"$f":"VLOOKUP($E144,Func,5)*$F144","v":0},{"$f":"VLOOKUP($E144,Func,6)*$F144","v":3919411.11},{"$f":"VLOOKUP($E144,Func,7)*$F144","v":0},null,0.75,{"$f":"+$G144*$M144","v":0},{"$f":"+$G144*(1-$M144)","v":0},0.75,{"$f":"+$H144*$P144","v":0},{"$f":"+$H144*(1-$P144)","v":0},"CUST",{"$f":"+$I144*VLOOKUP($S144,DisFac,2)","v":0},{"$f":"+$I144*VLOOKUP($S144,DisFac,3)","v":0},{"$f":"+$I144*VLOOKUP($S144,DisFac,4)","v":0},{"$f":"+$I144*VLOOKUP($S144,DisFac,5)","v":0},{"$f":"+$I144*VLOOKUP($S144,DisFac,6)","v":0},0,"UACCT451S",{"$f":"ROUND(SUM(-F144,G144:K144),0)","v":0},{"$f":"ROUND(G144-N144-O144,0)","v":0},{"$f":"ROUND(H144-Q144-R144,0)","v":0},{"$f":"ROUND(I144-T144-U144-V144-W144-X144,0)","v":0}]
[{"$f":"ROW()","v":145},null,null,"SG","GP",{"$f":"'JAM Download'!$E62","v":0},{"$f":"VLOOKUP($E145,Func,2)*$F145","v":0},{"$f":"VLOOKUP($E145,Func,3)*$F145","v":0},{"$f":"VLOOKUP($E145,Func,5)*$F145","v":0},{"$f":"VLOOKUP($E145,Func,6)*$F145","v":0},{"$f":"VLOOKUP($E145,Func,7)*$F145","v":0},null,0.75,{"$f":"+$G145*$M145","v":0},{"$f":"+$G145*(1-$M145)","v":0},0.75,{"$f":"+$H145*$P145","v":0},{"$f":"+$H145*(1-$P145)","v":0},"PLNT",{"$f":"+$I145*VLOOKUP($S145,DisFac,2)","v":0},{"$f":"+$I145*VLOOKUP($S145,DisFac,3)","v":0},{"$f":"+$I145*VLOOKUP($S145,DisFac,4)","v":0},{"$f":"+$I145*VLOOKUP($S145,DisFac,5)","v":0},{"$f":"+$I145*VLOOKUP($S145,DisFac,6)","v":0},0,"UACCT451SG",{"$f":"ROUND(SUM(-F145,G145:K145),0)","v":0},{"$f":"ROUND(G145-N145-O145,0)","v":0},{"$f":"ROUND(H145-Q145-R145,0)","v":0},{"$f":"ROUND(I145-T145-U145-V145-W145-X145,0)","v":0}]
[{"$f":"ROW()","v":146},null,null,"SO","CUST",{"$f":"'JAM Download'!$E63","v":5090.3133067672661},{"$f":"VLOOKUP($E146,Func,2)*$F146","v":0},{"$f":"VLOOKUP($E146,Func,3)*$F146","v":0},{"$f":"VLOOKUP($E146,Func,5)*$F146","v":0},{"$f":"VLOOKUP($E146,Func,6)*$F146","v":5090.3133067672661},{"$f":"VLOOKUP($E146,Func,7)*$F146","v":0},null,0.75,{"$f":"+$G146*$M146","v":0},{"$f":"+$G146*(1-$M146)","v":0},0.75,{"$f":"+$H146*$P146","v":0},{"$f":"+$H146*(1-$P146)","v":0},"PLNT",{"$f":"+$I146*VLOOKUP($S146,DisFac,2)","v":0},{"$f":"+$I146*VLOOKUP($S146,DisFac,3)","v":0},{"$f":"+$I146*VLOOKUP($S146,DisFac,4)","v":0},{"$f":"+$I146*VLOOKUP($S146,DisFac,5)","v":0},{"$f":"+$I146*VLOOKUP($S146,DisFac,6)","v":0},0,"UACCT451SO",{"$f":"ROUND(SUM(-F146,G146:K146),0)","v":0},{"$f":"ROUND(G146-N146-O146,0)","v":0},{"$f":"ROUND(H146-Q146-R146,0)","v":0},{"$f":"ROUND(I146-T146-U146-V146-W146-X146,0)","v":0}]
[{"$f":"ROW()","v":147},null,null,null,null,{"$f":"'JAM Download'!$E64","v":3924501.4233067674},{"$f":"SUM(G144:G146)","v":0},{"$f":"SUM(H144:H146)","v":0},{"$f":"SUM(I144:I146)","v":0},{"$f":"SUM(J144:J146)","v":3924501.4233067674},{"$f":"SUM(K144:K146)","v":0},null,null,{"$f":"SUM(N144:N146)","v":0},{"$f":"SUM(O144:O146)","v":0},null,{"$f":"SUM(Q144:Q146)","v":0},{"$f":"SUM(R144:R146)","v":0},null,{"$f":"SUM(T144:T146)","v":0},{"$f":"SUM(U144:U146)","v":0},{"$f":"SUM(V144:V146)","v":0},{"$f":"SUM(W144:W146)","v":0},{"$f":"SUM(X144:X146)","v":0},0,"UACCT451",{"$f":"ROUND(SUM(-F147,G147:K147),0)","v":0},{"$f":"ROUND(G147-N147-O147,0)","v":0},{"$f":"ROUND(H147-Q147-R147,0)","v":0},{"$f":"ROUND(I147-T147-U147-V147-W147-X147,0)","v":0}]
[{"$f":"ROW()","v":148}]
[{"$f":"ROW()","v":149},453,"Water Sales"]
[{"$f":"ROW()","v":150},null,null,"SG","P",{"$f":"'JAM Download'!$E67","v":856.67405426795926},{"$f":"VLOOKUP($E150,Func,2)*$F150","v":856.67405426795926},{"$f":"VLOOKUP($E150,Func,3)*$F150","v":0},{"$f":"VLOOKUP($E150,Func,5)*$F150","v":0},{"$f":"VLOOKUP($E150,Func,6)*$F150","v":0},{"$f":"VLOOKUP($E150,Func,7)*$F150","v":0},null,0.75,{"$f":"+$G150*$M150","v":642.5055407009695},{"$f":"+$G150*(1-$M150)","v":214.16851356698982},0.75,{"$f":"+$H150*$P150","v":0},{"$f":"+$H150*(1-$P150)","v":0},"PLNT",{"$f":"+$I150*VLOOKUP($S150,DisFac,2)","v":0},{"$f":"+$I150*VLOOKUP($S150,DisFac,3)","v":0},{"$f":"+$I150*VLOOKUP($S150,DisFac,4)","v":0},{"$f":"+$I150*VLOOKUP($S150,DisFac,5)","v":0},{"$f":"+$I150*VLOOKUP($S150,DisFac,6)","v":0},0,"UACCT453SG",{"$f":"ROUND(SUM(-F150,G150:K150),0)","v":0},{"$f":"ROUND(G150-N150-O150,0)","v":0},{"$f":"ROUND(H150-Q150-R150,0)","v":0},{"$f":"ROUND(I150-T150-U150-V150-W150-X150,0)","v":0}]
[{"$f":"ROW()","v":151},null,null,null,null,{"$f":"'JAM Download'!$E68","v":856.67405426795926},{"$f":"SUM(G150)","v":856.67405426795926},{"$f":"SUM(H150)","v":0},{"$f":"SUM(I150)","v":0},{"$f":"SUM(J150)","v":0},{"$f":"SUM(K150)","v":0},null,null,{"$f":"SUM(N150)","v":642.5055407009695},{"$f":"SUM(O150)","v":214.16851356698982},null,{"$f":"SUM(Q150)","v":0},{"$f":"SUM(R150)","v":0},null,{"$f":"SUM(T150)","v":0},{"$f":"SUM(U150)","v":0},{"$f":"SUM(V150)","v":0},{"$f":"SUM(W150)","v":0},{"$f":"SUM(X150)","v":0},0,"UACCT453",{"$f":"ROUND(SUM(-F151,G151:K151),0)","v":0},{"$f":"ROUND(G151-N151-O151,0)","v":0},{"$f":"ROUND(H151-Q151-R151,0)","v":0},{"$f":"ROUND(I151-T151-U151-V151-W151-X151,0)","v":0}]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},454,"Rent of Electric Property"]
[{"$f":"ROW()","v":154},null,null,"S","DPW",{"$f":"'JAM Download'!$E71","v":3437330.19},{"$f":"VLOOKUP($E154,Func,2)*$F154","v":0},{"$f":"VLOOKUP($E154,Func,3)*$F154","v":0},{"$f":"VLOOKUP($E154,Func,5)*$F154","v":3437330.19},{"$f":"VLOOKUP($E154,Func,6)*$F154","v":0},{"$f":"VLOOKUP($E154,Func,7)*$F154","v":0},null,0.75,{"$f":"+$G154*$M154","v":0},{"$f":"+$G154*(1-$M154)","v":0},0.75,{"$f":"+$H154*$P154","v":0},{"$f":"+$H154*(1-$P154)","v":0},"PLNT",{"$f":"+$I154*VLOOKUP($S154,DisFac,2)","v":632139.40789223742},{"$f":"+$I154*VLOOKUP($S154,DisFac,3)","v":1739667.7052817061},{"$f":"+$I154*VLOOKUP($S154,DisFac,4)","v":625246.02477798285},{"$f":"+$I154*VLOOKUP($S154,DisFac,5)","v":105164.72261572564},{"$f":"+$I154*VLOOKUP($S154,DisFac,6)","v":335112.32943234767},105164.72261572564,"UACCT454S",{"$f":"ROUND(SUM(-F154,G154:K154),0)","v":0},{"$f":"ROUND(G154-N154-O154,0)","v":0},{"$f":"ROUND(H154-Q154-R154,0)","v":0},{"$f":"ROUND(I154-T154-U154-V154-W154-X154,0)","v":0}]
[{"$f":"ROW()","v":155},null,null,"SG","T",{"$f":"'JAM Download'!$E72","v":2342813.9323127572},{"$f":"VLOOKUP($E155,Func,2)*$F155","v":0},{"$f":"VLOOKUP($E155,Func,3)*$F155","v":2342813.9323127572},{"$f":"VLOOKUP($E155,Func,5)*$F155","v":0},{"$f":"VLOOKUP($E155,Func,6)*$F155","v":0},{"$f":"VLOOKUP($E155,Func,7)*$F155","v":0},null,0.75,{"$f":"+$G155*$M155","v":0},{"$f":"+$G155*(1-$M155)","v":0},0.75,{"$f":"+$H155*$P155","v":1757110.449234568},{"$f":"+$H155*(1-$P155)","v":585703.48307818931},"PLNT",{"$f":"+$I155*VLOOKUP($S155,DisFac,2)","v":0},{"$f":"+$I155*VLOOKUP($S155,DisFac,3)","v":0},{"$f":"+$I155*VLOOKUP($S155,DisFac,4)","v":0},{"$f":"+$I155*VLOOKUP($S155,DisFac,5)","v":0},{"$f":"+$I155*VLOOKUP($S155,DisFac,6)","v":0},0,"UACCT454SG",{"$f":"ROUND(SUM(-F155,G155:K155),0)","v":0},{"$f":"ROUND(G155-N155-O155,0)","v":0},{"$f":"ROUND(H155-Q155-R155,0)","v":0},{"$f":"ROUND(I155-T155-U155-V155-W155-X155,0)","v":0}]
[{"$f":"ROW()","v":156},null,null,"SO","GP",{"$f":"'JAM Download'!$E73","v":1580425.8008101219},{"$f":"VLOOKUP($E156,Func,2)*$F156","v":797880.03157416789},{"$f":"VLOOKUP($E156,Func,3)*$F156","v":362082.10104684759},{"$f":"VLOOKUP($E156,Func,5)*$F156","v":411290.35561313166},{"$f":"VLOOKUP($E156,Func,6)*$F156","v":9173.3125759748673},{"$f":"VLOOKUP($E156,Func,7)*$F156","v":0},null,0.75,{"$f":"+$G156*$M156","v":598410.02368062595},{"$f":"+$G156*(1-$M156)","v":199470.00789354197},0.75,{"$f":"+$H156*$P156","v":271561.57578513568},{"$f":"+$H156*(1-$P156)","v":90520.525261711897},"PLNT",{"$f":"+$I156*VLOOKUP($S156,DisFac,2)","v":75638.017734069595},{"$f":"+$I156*VLOOKUP($S156,DisFac,3)","v":208158.22443697025},{"$f":"+$I156*VLOOKUP($S156,DisFac,4)","v":74813.196772531621},{"$f":"+$I156*VLOOKUP($S156,DisFac,5)","v":12583.381220812582},{"$f":"+$I156*VLOOKUP($S156,DisFac,6)","v":40097.535448747571},12583.381220812582,"UACCT454SO",{"$f":"ROUND(SUM(-F156,G156:K156),0)","v":0},{"$f":"ROUND(G156-N156-O156,0)","v":0},{"$f":"ROUND(H156-Q156-R156,0)","v":0},{"$f":"ROUND(I156-T156-U156-V156-W156-X156,0)","v":0}]
[{"$f":"ROW()","v":157},null,null,null,null,{"$f":"'JAM Download'!$E74","v":7360569.9231228791},{"$f":"SUM(G154:G156)","v":797880.03157416789},{"$f":"SUM(H154:H156)","v":2704896.0333596049},{"$f":"SUM(I154:I156)","v":3848620.5456131315},{"$f":"SUM(J154:J156)","v":9173.3125759748673},{"$f":"SUM(K154:K156)","v":0},null,null,{"$f":"SUM(N154:N156)","v":598410.02368062595},{"$f":"SUM(O154:O156)","v":199470.00789354197},null,{"$f":"SUM(Q154:Q156)","v":2028672.0250197037},{"$f":"SUM(R154:R156)","v":676224.00833990122},null,{"$f":"SUM(T154:T156)","v":707777.42562630703},{"$f":"SUM(U154:U156)","v":1947825.9297186763},{"$f":"SUM(V154:V156)","v":700059.22155051446},{"$f":"SUM(W154:W156)","v":117748.10383653821},{"$f":"SUM(X154:X156)","v":375209.86488109524},117748.10383653821,"UACCT454",{"$f":"ROUND(SUM(-F157,G157:K157),0)","v":0},{"$f":"ROUND(G157-N157-O157,0)","v":0},{"$f":"ROUND(H157-Q157-R157,0)","v":0},{"$f":"ROUND(I157-T157-U157-V157-W157-X157,0)","v":0}]
[{"$f":"ROW()","v":158}]
[{"$f":"ROW()","v":159},456,"Other Electric Revenue"]
[{"$f":"ROW()","v":160},null,null,"S","DMSC",{"$f":"'JAM Download'!$E79","v":-359934.7},{"$f":"VLOOKUP($E160,Func,2)*$F160","v":0},{"$f":"VLOOKUP($E160,Func,3)*$F160","v":0},{"$f":"VLOOKUP($E160,Func,5)*$F160","v":0},{"$f":"VLOOKUP($E160,Func,6)*$F160","v":0},{"$f":"VLOOKUP($E160,Func,7)*$F160","v":-359934.7},null,0.75,{"$f":"+$G160*$M160","v":0},{"$f":"+$G160*(1-$M160)","v":0},0.75,{"$f":"+$H160*$P160","v":0},{"$f":"+$H160*(1-$P160)","v":0},"PLNT",{"$f":"+$I160*VLOOKUP($S160,DisFac,2)","v":0},{"$f":"+$I160*VLOOKUP($S160,DisFac,3)","v":0},{"$f":"+$I160*VLOOKUP($S160,DisFac,4)","v":0},{"$f":"+$I160*VLOOKUP($S160,DisFac,5)","v":0},{"$f":"+$I160*VLOOKUP($S160,DisFac,6)","v":0},0,"UACCT456S",{"$f":"ROUND(SUM(-F160,G160:K160),0)","v":0},{"$f":"ROUND(G160-N160-O160,0)","v":0},{"$f":"ROUND(H160-Q160-R160,0)","v":0},{"$f":"ROUND(I160-T160-U160-V160-W160-X160,0)","v":0}]
[{"$f":"ROW()","v":161},null,null,"CN","CUST",{"$f":"'JAM Download'!$E80","v":0},{"$f":"VLOOKUP($E161,Func,2)*$F161","v":0},{"$f":"VLOOKUP($E161,Func,3)*$F161","v":0},{"$f":"VLOOKUP($E161,Func,5)*$F161","v":0},{"$f":"VLOOKUP($E161,Func,6)*$F161","v":0},{"$f":"VLOOKUP($E161,Func,7)*$F161","v":0},null,0.75,{"$f":"+$G161*$M161","v":0},{"$f":"+$G161*(1-$M161)","v":0},0.75,{"$f":"+$H161*$P161","v":0},{"$f":"+$H161*(1-$P161)","v":0},"CUST",{"$f":"+$I161*VLOOKUP($S161,DisFac,2)","v":0},{"$f":"+$I161*VLOOKUP($S161,DisFac,3)","v":0},{"$f":"+$I161*VLOOKUP($S161,DisFac,4)","v":0},{"$f":"+$I161*VLOOKUP($S161,DisFac,5)","v":0},{"$f":"+$I161*VLOOKUP($S161,DisFac,6)","v":0},0,"UACCT456CN",0,0,0,0]
[{"$f":"ROW()","v":162},null,null,"SE","OTHSE",{"$f":"'JAM Download'!$E81","v":5756471.5051629329},{"$f":"VLOOKUP($E162,Func,2)*$F162","v":0},{"$f":"VLOOKUP($E162,Func,3)*$F162","v":5756471.5051629329},{"$f":"VLOOKUP($E162,Func,5)*$F162","v":0},{"$f":"VLOOKUP($E162,Func,6)*$F162","v":0},{"$f":"VLOOKUP($E162,Func,7)*$F162","v":0},null,0,{"$f":"+$G162*$M162","v":0},{"$f":"+$G162*(1-$M162)","v":0},0,{"$f":"+$H162*$P162","v":0},{"$f":"+$H162*(1-$P162)","v":5756471.5051629329},"PLNT",{"$f":"+$I162*VLOOKUP($S162,DisFac,2)","v":0},{"$f":"+$I162*VLOOKUP($S162,DisFac,3)","v":0},{"$f":"+$I162*VLOOKUP($S162,DisFac,4)","v":0},{"$f":"+$I162*VLOOKUP($S162,DisFac,5)","v":0},{"$f":"+$I162*VLOOKUP($S162,DisFac,6)","v":0},0,"UACCT456SE",0,0,0,0]
[{"$f":"ROW()","v":163},null,null,"SO","OTHSO",{"$f":"'JAM Download'!$E82","v":132520.90514233537},{"$f":"VLOOKUP($E163,Func,2)*$F163","v":0},{"$f":"VLOOKUP($E163,Func,3)*$F163","v":0},{"$f":"VLOOKUP($E163,Func,5)*$F163","v":0},{"$f":"VLOOKUP($E163,Func,6)*$F163","v":0},{"$f":"VLOOKUP($E163,Func,7)*$F163","v":132520.90514233537},null,0.75,{"$f":"+$G163*$M163","v":0},{"$f":"+$G163*(1-$M163)","v":0},0.75,{"$f":"+$H163*$P163","v":0},{"$f":"+$H163*(1-$P163)","v":0},"PLNT",{"$f":"+$I163*VLOOKUP($S163,DisFac,2)","v":0},{"$f":"+$I163*VLOOKUP($S163,DisFac,3)","v":0},{"$f":"+$I163*VLOOKUP($S163,DisFac,4)","v":0},{"$f":"+$I163*VLOOKUP($S163,DisFac,5)","v":0},{"$f":"+$I163*VLOOKUP($S163,DisFac,6)","v":0},0,"UACCT456SO",0,0,0,0]
[{"$f":"ROW()","v":164},null,null,"SG","OTHSGR",{"$f":"'JAM Download'!$E83","v":58401511.459835589},{"$f":"VLOOKUP($E164,Func,2)*$F164","v":33922337.957068495},{"$f":"VLOOKUP($E164,Func,3)*$F164","v":24479173.502767097},{"$f":"VLOOKUP($E164,Func,5)*$F164","v":0},{"$f":"VLOOKUP($E164,Func,6)*$F164","v":0},{"$f":"VLOOKUP($E164,Func,7)*$F164","v":0},null,0.75,{"$f":"+$G164*$M164","v":25441753.46780137},{"$f":"+$G164*(1-$M164)","v":8480584.4892671239},0.75,{"$f":"+$H164*$P164","v":18359380.127075322},{"$f":"+$H164*(1-$P164)","v":6119793.3756917743},"PLNT",{"$f":"+$I164*VLOOKUP($S164,DisFac,2)","v":0},{"$f":"+$I164*VLOOKUP($S164,DisFac,3)","v":0},{"$f":"+$I164*VLOOKUP($S164,DisFac,4)","v":0},{"$f":"+$I164*VLOOKUP($S164,DisFac,5)","v":0},{"$f":"+$I164*VLOOKUP($S164,DisFac,6)","v":0},0,"UACCT456SG",0,0,0,0]
[{"$f":"ROW()","v":165},null,null,null,null,{"$f":"'JAM Download'!$E86","v":63930569.170140855},{"$f":"SUM(G160:G164)","v":33922337.957068495},{"$f":"SUM(H160:H164)","v":30235645.007930029},{"$f":"SUM(I160:I164)","v":0},{"$f":"SUM(J160:J164)","v":0},{"$f":"SUM(K160:K164)","v":-227413.79485766464},null,null,{"$f":"SUM(N160:N164)","v":25441753.46780137},{"$f":"SUM(O160:O164)","v":8480584.4892671239},null,{"$f":"SUM(Q160:Q164)","v":18359380.127075322},{"$f":"SUM(R160:R164)","v":11876264.880854707},null,{"$f":"SUM(T160:T164)","v":0},{"$f":"SUM(U160:U164)","v":0},{"$f":"SUM(V160:V164)","v":0},{"$f":"SUM(W160:W164)","v":0},{"$f":"SUM(X160:X164)","v":0},0,"UACCT456",0,0,0,0]
[{"$f":"ROW()","v":166}]
[{"$f":"ROW()","v":167},null,"Total Other Electric Revenues",null,null,{"$f":"'JAM Download'!$E88","v":78843698.540624768},{"$f":"+G165+G157+G151+G147+G141","v":34721074.662696928},{"$f":"+H165+H157+H151+H147+H141","v":32940541.041289635},{"$f":"+I165+I157+I151+I147+I141","v":3848620.5456131315},{"$f":"+J165+J157+J151+J147+J141","v":7560876.085882742},{"$f":"+K165+K157+K151+K147+K141","v":-227413.79485766464},null,null,{"$f":"+N165+N157+N151+N147+N141","v":26040805.9970227},{"$f":"+O165+O157+O151+O147+O141","v":8680268.6656742319},{"$f":"+P165+P157+P151+P147+P141","v":0},{"$f":"+Q165+Q157+Q151+Q147+Q141","v":20388052.152095027},{"$f":"+R165+R157+R151+R147+R141","v":12552488.889194608},null,{"$f":"+T165+T157+T151+T147+T141","v":707777.42562630703},{"$f":"+U165+U157+U151+U147+U141","v":1947825.9297186763},{"$f":"+V165+V157+V151+V147+V141","v":700059.22155051446},{"$f":"+W165+W157+W151+W147+W141","v":117748.10383653821},{"$f":"+X165+X157+X151+X147+X141","v":375209.86488109524},117748.10383653821,null,{"$f":"ROUND(SUM(-F167,G167:K167),0)","v":0},{"$f":"ROUND(G167-N167-O167,0)","v":0},{"$f":"ROUND(H167-Q167-R167,0)","v":0},{"$f":"ROUND(I167-T167-U167-V167-W167-X167,0)","v":0}]
[{"$f":"ROW()","v":168}]
[{"$f":"ROW()","v":169},"Total Electric Operating Revenues",null,null,null,{"$f":"F135+F167","v":2041242165.9942889},{"$f":"+G167+G135","v":1367737368.2585557},{"$f":"+H167+H135","v":284090019.84995019},{"$f":"+I167+I135","v":336634954.45493335},{"$f":"+J167+J135","v":45496116.650801346},{"$f":"+K167+K135","v":7283706.7800483536},null,null,{"$f":"+N167+N135","v":1025803026.1939168},{"$f":"+O167+O135","v":341934342.06463891},{"$f":"+P167+P135","v":0},{"$f":"+Q167+Q135","v":208750161.25859043},{"$f":"+R167+R135","v":75339858.591359735},null,{"$f":"+T167+T135","v":75731492.569292799},{"$f":"+U167+U135","v":148534075.31763518},{"$f":"+V167+V135","v":68478693.916133627},{"$f":"+W167+W135","v":9675707.3984478191},{"$f":"+X167+X135","v":34214985.253424004},9675707.3984478191,null,null,{"$f":"ROUND(G169-N169-O169,0)","v":0},{"$f":"ROUND(H169-Q169-R169,0)","v":0},{"$f":"ROUND(I169-T169-U169-V169-W169-X169,0)","v":0}]
[{"$f":"ROW()","v":170}]
[{"$f":"ROW()","v":171},"Miscellaneous Revenues"]
[{"$f":"ROW()","v":172},41160,"Gain on Sale of Utility Plant - CR"]
[{"$f":"ROW()","v":173},null,null,"S","DPW",{"$f":"'JAM Download'!$E104","v":0},{"$f":"VLOOKUP($E173,Func,2)*$F173","v":0},{"$f":"VLOOKUP($E173,Func,3)*$F173","v":0},{"$f":"VLOOKUP($E173,Func,5)*$F173","v":0},{"$f":"VLOOKUP($E173,Func,6)*$F173","v":0},{"$f":"VLOOKUP($E173,Func,7)*$F173","v":0},null,{"$f":"+Demand","v":0.75},{"$f":"+$G173*$M173","v":0},{"$f":"+$G173*(1-$M173)","v":0},0.75,{"$f":"+$H173*$P173","v":0},{"$f":"+$H173*(1-$P173)","v":0},"PLNT",{"$f":"+$I173*VLOOKUP($S173,DisFac,2)","v":0},{"$f":"+$I173*VLOOKUP($S173,DisFac,3)","v":0},{"$f":"+$I173*VLOOKUP($S173,DisFac,4)","v":0},{"$f":"+$I173*VLOOKUP($S173,DisFac,5)","v":0},{"$f":"+$I173*VLOOKUP($S173,DisFac,6)","v":0},0,"UACCT41160S",{"$f":"ROUND(SUM(-F173,G173:K173),0)","v":0},{"$f":"ROUND(G173-N173-O173,0)","v":0},{"$f":"ROUND(H173-Q173-R173,0)","v":0},{"$f":"ROUND(I173-T173-U173-V173-W173-X173,0)","v":0}]
[{"$f":"ROW()","v":174},null,null,"SG","T",{"$f":"'JAM Download'!$E105","v":0},{"$f":"VLOOKUP($E174,Func,2)*$F174","v":0},{"$f":"VLOOKUP($E174,Func,3)*$F174","v":0},{"$f":"VLOOKUP($E174,Func,5)*$F174","v":0},{"$f":"VLOOKUP($E174,Func,6)*$F174","v":0},{"$f":"VLOOKUP($E174,Func,7)*$F174","v":0},null,{"$f":"+Demand","v":0.75},{"$f":"+$G174*$M174","v":0},{"$f":"+$G174*(1-$M174)","v":0},0.75,{"$f":"+$H174*$P174","v":0},{"$f":"+$H174*(1-$P174)","v":0},"PLNT",{"$f":"+$I174*VLOOKUP($S174,DisFac,2)","v":0},{"$f":"+$I174*VLOOKUP($S174,DisFac,3)","v":0},{"$f":"+$I174*VLOOKUP($S174,DisFac,4)","v":0},{"$f":"+$I174*VLOOKUP($S174,DisFac,5)","v":0},{"$f":"+$I174*VLOOKUP($S174,DisFac,6)","v":0},0,"UACCT41160SG",0,0,0,0]
[{"$f":"ROW()","v":175},null,null,"SO","G",{"$f":"'JAM Download'!$E106","v":0},{"$f":"VLOOKUP($E175,Func,2)*$F175","v":0},{"$f":"VLOOKUP($E175,Func,3)*$F175","v":0},{"$f":"VLOOKUP($E175,Func,5)*$F175","v":0},{"$f":"VLOOKUP($E175,Func,6)*$F175","v":0},{"$f":"VLOOKUP($E175,Func,7)*$F175","v":0},null,{"$f":"+Demand","v":0.75},{"$f":"+$G175*$M175","v":0},{"$f":"+$G175*(1-$M175)","v":0},0.75,{"$f":"+$H175*$P175","v":0},{"$f":"+$H175*(1-$P175)","v":0},"PLNT",{"$f":"+$I175*VLOOKUP($S175,DisFac,2)","v":0},{"$f":"+$I175*VLOOKUP($S175,DisFac,3)","v":0},{"$f":"+$I175*VLOOKUP($S175,DisFac,4)","v":0},{"$f":"+$I175*VLOOKUP($S175,DisFac,5)","v":0},{"$f":"+$I175*VLOOKUP($S175,DisFac,6)","v":0},0,"UACCT41160SO",0,0,0,0]
[{"$f":"ROW()","v":176},null,null,"SG","T",{"$f":"'JAM Download'!$E107","v":0},{"$f":"VLOOKUP($E176,Func,2)*$F176","v":0},{"$f":"VLOOKUP($E176,Func,3)*$F176","v":0},{"$f":"VLOOKUP($E176,Func,5)*$F176","v":0},{"$f":"VLOOKUP($E176,Func,6)*$F176","v":0},{"$f":"VLOOKUP($E176,Func,7)*$F176","v":0},null,{"$f":"+Demand","v":0.75},{"$f":"+$G176*$M176","v":0},{"$f":"+$G176*(1-$M176)","v":0},0.75,{"$f":"+$H176*$P176","v":0},{"$f":"+$H176*(1-$P176)","v":0},"PLNT",{"$f":"+$I176*VLOOKUP($S176,DisFac,2)","v":0},{"$f":"+$I176*VLOOKUP($S176,DisFac,3)","v":0},{"$f":"+$I176*VLOOKUP($S176,DisFac,4)","v":0},{"$f":"+$I176*VLOOKUP($S176,DisFac,5)","v":0},{"$f":"+$I176*VLOOKUP($S176,DisFac,6)","v":0},0,"UACCT41160DGU",0,0,0,0]
[{"$f":"ROW()","v":177},null,null,"SG","P",{"$f":"'JAM Download'!$E108","v":0},{"$f":"VLOOKUP($E177,Func,2)*$F177","v":0},{"$f":"VLOOKUP($E177,Func,3)*$F177","v":0},{"$f":"VLOOKUP($E177,Func,5)*$F177","v":0},{"$f":"VLOOKUP($E177,Func,6)*$F177","v":0},{"$f":"VLOOKUP($E177,Func,7)*$F177","v":0},null,{"$f":"+Demand","v":0.75},{"$f":"+$G177*$M177","v":0},{"$f":"+$G177*(1-$M177)","v":0},0.75,{"$f":"+$H177*$P177","v":0},{"$f":"+$H177*(1-$P177)","v":0},"PLNT",{"$f":"+$I177*VLOOKUP($S177,DisFac,2)","v":0},{"$f":"+$I177*VLOOKUP($S177,DisFac,3)","v":0},{"$f":"+$I177*VLOOKUP($S177,DisFac,4)","v":0},{"$f":"+$I177*VLOOKUP($S177,DisFac,5)","v":0},{"$f":"+$I177*VLOOKUP($S177,DisFac,6)","v":0},0,"UACCT41160DGP",0,0,0,0]
[{"$f":"ROW()","v":178},null,null,null,null,{"$f":"'JAM Download'!$E109","v":0},{"$f":"SUM(G173:G177)","v":0},{"$f":"SUM(H173:H177)","v":0},{"$f":"SUM(I173:I177)","v":0},{"$f":"SUM(J173:J177)","v":0},{"$f":"SUM(K173:K177)","v":0},null,null,{"$f":"SUM(N173:N177)","v":0},{"$f":"SUM(O173:O177)","v":0},null,{"$f":"SUM(Q173:Q177)","v":0},{"$f":"SUM(R173:R177)","v":0},null,{"$f":"SUM(T173:T177)","v":0},{"$f":"SUM(U173:U177)","v":0},{"$f":"SUM(V173:V177)","v":0},{"$f":"SUM(W173:W177)","v":0},{"$f":"SUM(X173:X177)","v":0},0,"UACCT41160",0,0,0,0]
[{"$f":"ROW()","v":179}]
[{"$f":"ROW()","v":180},41170,"Loss on Sale of Utility Plant"]
[{"$f":"ROW()","v":181},null,null,"S","DPW",{"$f":"'JAM Download'!$E112","v":0},{"$f":"VLOOKUP($E181,Func,2)*$F181","v":0},{"$f":"VLOOKUP($E181,Func,3)*$F181","v":0},{"$f":"VLOOKUP($E181,Func,5)*$F181","v":0},{"$f":"VLOOKUP($E181,Func,6)*$F181","v":0},{"$f":"VLOOKUP($E181,Func,7)*$F181","v":0},null,{"$f":"+Demand","v":0.75},{"$f":"+$G181*$M181","v":0},{"$f":"+$G181*(1-$M181)","v":0},0.75,{"$f":"+$H181*$P181","v":0},{"$f":"+$H181*(1-$P181)","v":0},"PLNT",{"$f":"+$I181*VLOOKUP($S181,DisFac,2)","v":0},{"$f":"+$I181*VLOOKUP($S181,DisFac,3)","v":0},{"$f":"+$I181*VLOOKUP($S181,DisFac,4)","v":0},{"$f":"+$I181*VLOOKUP($S181,DisFac,5)","v":0},{"$f":"+$I181*VLOOKUP($S181,DisFac,6)","v":0},0,"UACCT41170S",{"$f":"ROUND(SUM(-F181,G181:K181),0)","v":0},{"$f":"ROUND(G181-N181-O181,0)","v":0},{"$f":"ROUND(H181-Q181-R181,0)","v":0},{"$f":"ROUND(I181-T181-U181-V181-W181-X181,0)","v":0}]
[{"$f":"ROW()","v":182},null,null,"SG","T",{"$f":"'JAM Download'!$E113","v":0},{"$f":"VLOOKUP($E182,Func,2)*$F182","v":0},{"$f":"VLOOKUP($E182,Func,3)*$F182","v":0},{"$f":"VLOOKUP($E182,Func,5)*$F182","v":0},{"$f":"VLOOKUP($E182,Func,6)*$F182","v":0},{"$f":"VLOOKUP($E182,Func,7)*$F182","v":0},null,{"$f":"+Demand","v":0.75},{"$f":"+$G182*$M182","v":0},{"$f":"+$G182*(1-$M182)","v":0},0.75,{"$f":"+$H182*$P182","v":0},{"$f":"+$H182*(1-$P182)","v":0},"PLNT",{"$f":"+$I182*VLOOKUP($S182,DisFac,2)","v":0},{"$f":"+$I182*VLOOKUP($S182,DisFac,3)","v":0},{"$f":"+$I182*VLOOKUP($S182,DisFac,4)","v":0},{"$f":"+$I182*VLOOKUP($S182,DisFac,5)","v":0},{"$f":"+$I182*VLOOKUP($S182,DisFac,6)","v":0},0,"UACCT41170DGU",{"$f":"ROUND(SUM(-F182,G182:K182),0)","v":0},{"$f":"ROUND(G182-N182-O182,0)","v":0},{"$f":"ROUND(H182-Q182-R182,0)","v":0},{"$f":"ROUND(I182-T182-U182-V182-W182-X182,0)","v":0}]
[{"$f":"ROW()","v":183},null,null,null,null,{"$f":"'JAM Download'!$E114","v":0},{"$f":"SUM(G181:G182)","v":0},{"$f":"SUM(H181:H182)","v":0},{"$f":"SUM(I181:I182)","v":0},{"$f":"SUM(J181:J182)","v":0},{"$f":"SUM(K181:K182)","v":0},null,null,{"$f":"SUM(N181:N182)","v":0},{"$f":"SUM(O181:O182)","v":0},null,{"$f":"SUM(Q181:Q182)","v":0},{"$f":"SUM(R181:R182)","v":0},null,{"$f":"SUM(T181:T182)","v":0},{"$f":"SUM(U181:U182)","v":0},{"$f":"SUM(V181:V182)","v":0},{"$f":"SUM(W181:W182)","v":0},{"$f":"SUM(X181:X182)","v":0},0,"UACCT41170",{"$f":"ROUND(SUM(-F183,G183:K183),0)","v":0},{"$f":"ROUND(G183-N183-O183,0)","v":0},{"$f":"ROUND(H183-Q183-R183,0)","v":0},{"$f":"ROUND(I183-T183-U183-V183-W183-X183,0)","v":0}]
[{"$f":"ROW()","v":184}]
[{"$f":"ROW()","v":185},4118,"Gain from Emission Allowances"]
[{"$f":"ROW()","v":186},null,null,"SE","P",{"$f":"'JAM Download'!$E117","v":-845676.75390379375},{"$f":"VLOOKUP($E186,Func,2)*$F186","v":-845676.75390379375},{"$f":"VLOOKUP($E186,Func,3)*$F186","v":0},{"$f":"VLOOKUP($E186,Func,5)*$F186","v":0},{"$f":"VLOOKUP($E186,Func,6)*$F186","v":0},{"$f":"VLOOKUP($E186,Func,7)*$F186","v":0},null,{"$f":"+Demand","v":0.75},{"$f":"+$G186*$M186","v":-634257.56542784534},{"$f":"+$G186*(1-$M186)","v":-211419.18847594844},{"$f":"+Demand","v":0.75},{"$f":"+$H186*$P186","v":0},{"$f":"+$H186*(1-$P186)","v":0},"PLNT",{"$f":"+$I186*VLOOKUP($S186,DisFac,2)","v":0},{"$f":"+$I186*VLOOKUP($S186,DisFac,3)","v":0},{"$f":"+$I186*VLOOKUP($S186,DisFac,4)","v":0},{"$f":"+$I186*VLOOKUP($S186,DisFac,5)","v":0},{"$f":"+$I186*VLOOKUP($S186,DisFac,6)","v":0},0,"UACCT4118SE",{"$f":"ROUND(SUM(-F186,G186:K186),0)","v":0},{"$f":"ROUND(G186-N186-O186,0)","v":0},{"$f":"ROUND(H186-Q186-R186,0)","v":0},{"$f":"ROUND(I186-T186-U186-V186-W186-X186,0)","v":0}]
[{"$f":"ROW()","v":187},null,null,null,null,{"$f":"'JAM Download'!$E118","v":-845676.75390379375},{"$f":"SUM(G186)","v":-845676.75390379375},{"$f":"SUM(H186)","v":0},{"$f":"SUM(I186)","v":0},{"$f":"SUM(J186)","v":0},{"$f":"SUM(K186)","v":0},null,null,{"$f":"SUM(N186)","v":-634257.56542784534},{"$f":"SUM(O186)","v":-211419.18847594844},null,{"$f":"SUM(Q186)","v":0},{"$f":"SUM(R186)","v":0},null,{"$f":"SUM(T186)","v":0},{"$f":"SUM(U186)","v":0},{"$f":"SUM(V186)","v":0},{"$f":"SUM(W186)","v":0},{"$f":"SUM(X186)","v":0},0,"UACCT4118",{"$f":"ROUND(SUM(-F187,G187:K187),0)","v":0},{"$f":"ROUND(G187-N187-O187,0)","v":0},{"$f":"ROUND(H187-Q187-R187,0)","v":0},{"$f":"ROUND(I187-T187-U187-V187-W187-X187,0)","v":0}]
[{"$f":"ROW()","v":188},41181,"Gain from Disposition of NOX Credits"]
[{"$f":"ROW()","v":189},null,null,"SE","P",{"$f":"'JAM Download'!$E122","v":0},{"$f":"VLOOKUP($E189,Func,2)*$F189","v":0},{"$f":"VLOOKUP($E189,Func,3)*$F189","v":0},{"$f":"VLOOKUP($E189,Func,5)*$F189","v":0},{"$f":"VLOOKUP($E189,Func,6)*$F189","v":0},{"$f":"VLOOKUP($E189,Func,7)*$F189","v":0},null,0,{"$f":"+$G189*$M189","v":0},{"$f":"+$G189*(1-$M189)","v":0},0,{"$f":"+$H189*$P189","v":0},{"$f":"+$H189*(1-$P189)","v":0},"PLNT",{"$f":"+$I189*VLOOKUP($S189,DisFac,2)","v":0},{"$f":"+$I189*VLOOKUP($S189,DisFac,3)","v":0},{"$f":"+$I189*VLOOKUP($S189,DisFac,4)","v":0},{"$f":"+$I189*VLOOKUP($S189,DisFac,5)","v":0},{"$f":"+$I189*VLOOKUP($S189,DisFac,6)","v":0},0,"UACCT41181SE",{"$f":"ROUND(SUM(-F189,G189:K189),0)","v":0},{"$f":"ROUND(G189-N189-O189,0)","v":0},{"$f":"ROUND(H189-Q189-R189,0)","v":0},{"$f":"ROUND(I189-T189-U189-V189-W189-X189,0)","v":0}]
[{"$f":"ROW()","v":190},null,null,null,null,{"$f":"'JAM Download'!$E123","v":0},{"$f":"SUM(G189)","v":0},{"$f":"SUM(H189)","v":0},{"$f":"SUM(I189)","v":0},{"$f":"SUM(J189)","v":0},{"$f":"SUM(K189)","v":0},null,null,{"$f":"SUM(N189)","v":0},{"$f":"SUM(O189)","v":0},null,{"$f":"SUM(Q189)","v":0},{"$f":"SUM(R189)","v":0},null,{"$f":"SUM(T189)","v":0},{"$f":"SUM(U189)","v":0},{"$f":"SUM(V189)","v":0},{"$f":"SUM(W189)","v":0},{"$f":"SUM(X189)","v":0},0,"UACCT41181",{"$f":"ROUND(SUM(-F190,G190:K190),0)","v":0},{"$f":"ROUND(G190-N190-O190,0)","v":0},{"$f":"ROUND(H190-Q190-R190,0)","v":0},{"$f":"ROUND(I190-T190-U190-V190-W190-X190,0)","v":0}]
[{"$f":"ROW()","v":191}]
[{"$f":"ROW()","v":192},4194,"Impact Housing Interest Income"]
[{"$f":"ROW()","v":193},null,null,"SG","P",{"$f":"'JAM Download'!$E126","v":0},{"$f":"VLOOKUP($E193,Func,2)*$F193","v":0},{"$f":"VLOOKUP($E193,Func,3)*$F193","v":0},{"$f":"VLOOKUP($E193,Func,5)*$F193","v":0},{"$f":"VLOOKUP($E193,Func,6)*$F193","v":0},{"$f":"VLOOKUP($E193,Func,7)*$F193","v":0},null,{"$f":"+Demand","v":0.75},{"$f":"+$G193*$M193","v":0},{"$f":"+$G193*(1-$M193)","v":0},0.75,{"$f":"+$H193*$P193","v":0},{"$f":"+$H193*(1-$P193)","v":0},"PLNT",{"$f":"+$I193*VLOOKUP($S193,DisFac,2)","v":0},{"$f":"+$I193*VLOOKUP($S193,DisFac,3)","v":0},{"$f":"+$I193*VLOOKUP($S193,DisFac,4)","v":0},{"$f":"+$I193*VLOOKUP($S193,DisFac,5)","v":0},{"$f":"+$I193*VLOOKUP($S193,DisFac,6)","v":0},0,"UACCT4194DGU",{"$f":"ROUND(SUM(-F193,G193:K193),0)","v":0},{"$f":"ROUND(G193-N193-O193,0)","v":0},{"$f":"ROUND(H193-Q193-R193,0)","v":0},{"$f":"ROUND(I193-T193-U193-V193-W193-X193,0)","v":0}]
[{"$f":"ROW()","v":194},null,null,null,null,{"$f":"'JAM Download'!$E127","v":0},{"$f":"SUM(G193)","v":0},{"$f":"SUM(H193)","v":0},{"$f":"SUM(I193)","v":0},{"$f":"SUM(J193)","v":0},{"$f":"SUM(K193)","v":0},null,null,{"$f":"SUM(N193)","v":0},{"$f":"SUM(O193)","v":0},null,{"$f":"SUM(Q193)","v":0},{"$f":"SUM(R193)","v":0},null,{"$f":"SUM(T193)","v":0},{"$f":"SUM(U193)","v":0},{"$f":"SUM(V193)","v":0},{"$f":"SUM(W193)","v":0},{"$f":"SUM(X193)","v":0},0,"UACCT4194",{"$f":"ROUND(SUM(-F194,G194:K194),0)","v":0},{"$f":"ROUND(G194-N194-O194,0)","v":0},{"$f":"ROUND(H194-Q194-R194,0)","v":0},{"$f":"ROUND(I194-T194-U194-V194-W194-X194,0)","v":0}]
[{"$f":"ROW()","v":195}]
[{"$f":"ROW()","v":196},421,"(Gain) / Loss on Sale of Utility Plant"]
[{"$f":"ROW()","v":197},null,null,"S","DPW",{"$f":"'JAM Download'!$E129","v":-53483.399999999994},{"$f":"VLOOKUP($E197,Func,2)*$F197","v":0},{"$f":"VLOOKUP($E197,Func,3)*$F197","v":0},{"$f":"VLOOKUP($E197,Func,5)*$F197","v":-53483.399999999994},{"$f":"VLOOKUP($E197,Func,6)*$F197","v":0},{"$f":"VLOOKUP($E197,Func,7)*$F197","v":0},null,{"$f":"+Demand","v":0.75},{"$f":"+$G197*$M197","v":0},{"$f":"+$G197*(1-$M197)","v":0},0.75,{"$f":"+$H197*$P197","v":0},{"$f":"+$H197*(1-$P197)","v":0},"PLNT",{"$f":"+$I197*VLOOKUP($S197,DisFac,2)","v":-9835.8210993002358},{"$f":"+$I197*VLOOKUP($S197,DisFac,3)","v":-27068.491708870013},{"$f":"+$I197*VLOOKUP($S197,DisFac,4)","v":-9728.5629814954627},{"$f":"+$I197*VLOOKUP($S197,DisFac,5)","v":-1636.3184840109584},{"$f":"+$I197*VLOOKUP($S197,DisFac,6)","v":-5214.2057263233191},-1636.3184840109584,"UACCT421S",{"$f":"ROUND(SUM(-F197,G197:K197),0)","v":0},{"$f":"ROUND(G197-N197-O197,0)","v":0},{"$f":"ROUND(H197-Q197-R197,0)","v":0},{"$f":"ROUND(I197-T197-U197-V197-W197-X197,0)","v":0}]
[{"$f":"ROW()","v":198},null,null,"SG","T",{"$f":"'JAM Download'!$E130","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT421DGP",0,0,0,0]
[{"$f":"ROW()","v":199},null,null,"SG","T",{"$f":"'JAM Download'!$E131","v":675.65084787161368},0,675.65084787161368,0,0,0,null,0.75,0,0,0.75,506.73813590371026,168.91271196790342,"PLNT",{"$f":"+$I199*VLOOKUP($S199,DisFac,2)","v":0},0,0,0,0,0,"UACCT421DGU",0,0,0,0]
[{"$f":"ROW()","v":200},null,null,"CN","CUST",{"$f":"'JAM Download'!$E132","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT421SE",0,0,0,0]
[{"$f":"ROW()","v":201},null,null,"SO","PTD",{"$f":"'JAM Download'!$E133","v":4.2937533876704435E-3},2.1752328047457965E-3,9.536255223508679E-4,1.1648950605737791E-3,0,0,null,0.75,1.6314246035593473E-3,5.4380820118644913E-4,0.75,7.1521914176315093E-4,2.3840638058771698E-4,"PLNT",2.1422907697083961E-4,5.8956521628851153E-4,2.1189294180297034E-4,3.5639830668019235E-5,1.1356799484343832E-4,3.5639830668019235E-5,"UACCT421SO",0,0,0,0]
[{"$f":"ROW()","v":202},null,null,"SG","P",{"$f":"'JAM Download'!$E134","v":-175145.54663401269},-175145.54663401269,0,0,0,0,null,0.75,-131359.15997550951,-43786.386658503172,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT421SG",0,0,0,0]
[{"$f":"ROW()","v":203},null,null,null,null,{"$f":"'JAM Download'!$E135","v":-227953.29149238768},{"$f":"SUM(G197:G202)","v":-175145.54445877988},{"$f":"SUM(H197:H202)","v":675.65180149713603},{"$f":"SUM(I197:I202)","v":-53483.398835104934},{"$f":"SUM(J197:J202)","v":0},{"$f":"SUM(K197:K202)","v":0},null,null,{"$f":"SUM(N197:N202)","v":-131359.15834408489},{"$f":"SUM(O197:O202)","v":-43786.386114694971},null,{"$f":"SUM(Q197:Q202)","v":506.738851122852},{"$f":"SUM(R197:R202)","v":168.91295037428401},null,{"$f":"SUM(T197:T202)","v":-9835.820885071158},{"$f":"SUM(U197:U202)","v":-27068.491119304796},{"$f":"SUM(V197:V202)","v":-9728.5627696025203},{"$f":"SUM(W197:W202)","v":-1636.3184483711277},{"$f":"SUM(X197:X202)","v":-5214.2056127553242},-1636.3184483711277,"UACCT421",0,0,0,0]
[{"$f":"ROW()","v":204}]
[{"$f":"ROW()","v":205},"Total Miscellaneous Revenues",null,null,null,{"$f":"'JAM Download'!$E137","v":-1073630.0453961813},{"$f":"+G178+G183+G187+G194+G203+G190","v":-1020822.2983625736},{"$f":"+H178+H183+H187+H194+H203+H190","v":675.65180149713603},{"$f":"+I178+I183+I187+I194+I203+I190","v":-53483.398835104934},{"$f":"+J178+J183+J187+J194+J203+J190","v":0},{"$f":"+K178+K183+K187+K194+K203+K190","v":0},null,null,{"$f":"+N178+N183+N187+N194+N203+N190","v":-765616.72377193021},{"$f":"+O178+O183+O187+O194+O203+O190","v":-255205.5745906434},{"$f":"+P178+P183+P187+P194+P203+P190","v":0},{"$f":"+Q178+Q183+Q187+Q194+Q203+Q190","v":506.738851122852},{"$f":"+R178+R183+R187+R194+R203+R190","v":168.91295037428401},null,{"$f":"+T178+T183+T187+T194+T203+T190","v":-9835.820885071158},{"$f":"+U178+U183+U187+U194+U203+U190","v":-27068.491119304796},{"$f":"+V178+V183+V187+V194+V203+V190","v":-9728.5627696025203},{"$f":"+W178+W183+W187+W194+W203+W190","v":-1636.3184483711277},{"$f":"+X178+X183+X187+X194+X203+X190","v":-5214.2056127553242},-1636.3184483711277,null,{"$f":"ROUND(SUM(-F205,G205:K205),0)","v":0},{"$f":"ROUND(G205-N205-O205,0)","v":0},{"$f":"ROUND(H205-Q205-R205,0)","v":0},{"$f":"ROUND(I205-T205-U205-V205-W205-X205,0)","v":0}]
[{"$f":"ROW()","v":206}]
[{"$f":"ROW()","v":207},"Miscellaneous Expenses"]
[{"$f":"ROW()","v":208},4311,"Interest on Customer Deposits"]
[{"$f":"ROW()","v":209},null,null,"S","CUST",{"$f":"'JAM Download'!$E140","v":931249.07000000018},{"$f":"VLOOKUP($E209,Func,2)*$F209","v":0},{"$f":"VLOOKUP($E209,Func,3)*$F209","v":0},{"$f":"VLOOKUP($E209,Func,5)*$F209","v":0},{"$f":"VLOOKUP($E209,Func,6)*$F209","v":931249.07000000018},{"$f":"VLOOKUP($E209,Func,7)*$F209","v":0},null,0.75,{"$f":"+$G209*$M209","v":0},{"$f":"+$G209*(1-$M209)","v":0},0.75,{"$f":"+$H209*$P209","v":0},{"$f":"+$H209*(1-$P209)","v":0},"CUST",{"$f":"+$I209*VLOOKUP($S209,DisFac,2)","v":0},{"$f":"+$I209*VLOOKUP($S209,DisFac,3)","v":0},{"$f":"+$I209*VLOOKUP($S209,DisFac,4)","v":0},{"$f":"+$I209*VLOOKUP($S209,DisFac,5)","v":0},{"$f":"+$I209*VLOOKUP($S209,DisFac,6)","v":0},0,"UACCT4311S",{"$f":"ROUND(SUM(-F209,G209:K209),0)","v":0},{"$f":"ROUND(G209-N209-O209,0)","v":0},{"$f":"ROUND(H209-Q209-R209,0)","v":0},{"$f":"ROUND(I209-T209-U209-V209-W209-X209,0)","v":0}]
[{"$f":"ROW()","v":210},null,null,null,null,{"$f":"'JAM Download'!E141","v":931249.07000000018},{"$f":"SUM(G209)","v":0},{"$f":"SUM(H209)","v":0},{"$f":"SUM(I209)","v":0},{"$f":"SUM(J209)","v":931249.07000000018},{"$f":"SUM(K209)","v":0},null,null,{"$f":"SUM(N209)","v":0},{"$f":"SUM(O209)","v":0},null,{"$f":"SUM(Q209)","v":0},{"$f":"SUM(R209)","v":0},null,{"$f":"SUM(T209)","v":0},{"$f":"SUM(U209)","v":0},{"$f":"SUM(V209)","v":0},{"$f":"SUM(W209)","v":0},{"$f":"SUM(X209)","v":0},0,"UACCT4311",{"$f":"ROUND(SUM(-F210,G210:K210),0)","v":0},{"$f":"ROUND(G210-N210-O210,0)","v":0},{"$f":"ROUND(H210-Q210-R210,0)","v":0},{"$f":"ROUND(I210-T210-U210-V210-W210-X210,0)","v":0}]
[{"$f":"ROW()","v":211}]
[{"$f":"ROW()","v":212},"DFA","Divergence Fairness Adjustment"]
[{"$f":"ROW()","v":213},null,null,"P","P",0,{"$f":"VLOOKUP($E213,Func,2)*$F213","v":0},{"$f":"VLOOKUP($E213,Func,3)*$F213","v":0},{"$f":"VLOOKUP($E213,Func,5)*$F213","v":0},{"$f":"VLOOKUP($E213,Func,6)*$F213","v":0},{"$f":"VLOOKUP($E213,Func,7)*$F213","v":0},null,0.75,{"$f":"+$G213*$M213","v":0},{"$f":"+$G213*(1-$M213)","v":0},0.75,{"$f":"+$H213*$P213","v":0},{"$f":"+$H213*(1-$P213)","v":0},null,null,null,null,null,null,null,"UACCTDFAP",{"$f":"ROUND(SUM(-F213,G213:K213),0)","v":0},{"$f":"ROUND(G213-N213-O213,0)","v":0},{"$f":"ROUND(H213-Q213-R213,0)","v":0},{"$f":"ROUND(I213-T213-U213-V213-W213-X213,0)","v":0}]
[{"$f":"ROW()","v":214},null,null,"T","T",0,{"$f":"VLOOKUP($E214,Func,2)*$F214","v":0},{"$f":"VLOOKUP($E214,Func,3)*$F214","v":0},{"$f":"VLOOKUP($E214,Func,5)*$F214","v":0},{"$f":"VLOOKUP($E214,Func,6)*$F214","v":0},{"$f":"VLOOKUP($E214,Func,7)*$F214","v":0},null,0.75,{"$f":"+$G214*$M214","v":0},{"$f":"+$G214*(1-$M214)","v":0},0.75,{"$f":"+H214*P214","v":0},{"$f":"(1-P214)*H214","v":0},null,null,null,null,null,null,null,"UACCTDFAT",{"$f":"ROUND(SUM(-F214,G214:K214),0)","v":0},{"$f":"ROUND(G214-N214-O214,0)","v":0},{"$f":"ROUND(H214-Q214-R214,0)","v":0},{"$f":"ROUND(I214-T214-U214-V214-W214-X214,0)","v":0}]
[{"$f":"ROW()","v":215},null,null,"D","DPW",0,{"$f":"VLOOKUP($E215,Func,2)*$F215","v":0},{"$f":"VLOOKUP($E215,Func,3)*$F215","v":0},{"$f":"VLOOKUP($E215,Func,5)*$F215","v":0},{"$f":"VLOOKUP($E215,Func,6)*$F215","v":0},{"$f":"VLOOKUP($E215,Func,7)*$F215","v":0},null,0.75,{"$f":"+$G215*$M215","v":0},{"$f":"+$G215*(1-$M215)","v":0},0.75,{"$f":"+$H215*$P215","v":0},{"$f":"+$H215*(1-$P215)","v":0},"PLNT",{"$f":"+$I215*VLOOKUP($S215,DisFac,2)","v":0},{"$f":"+$I215*VLOOKUP($S215,DisFac,3)","v":0},{"$f":"+$I215*VLOOKUP($S215,DisFac,4)","v":0},{"$f":"+$I215*VLOOKUP($S215,DisFac,5)","v":0},{"$f":"+$I215*VLOOKUP($S215,DisFac,6)","v":0},0,"UACCTDFAD",{"$f":"ROUND(SUM(-F215,G215:K215),0)","v":0},{"$f":"ROUND(G215-N215-O215,0)","v":0},{"$f":"ROUND(H215-Q215-R215,0)","v":0},{"$f":"ROUND(I215-T215-U215-V215-W215-X215,0)","v":0}]
[{"$f":"ROW()","v":216},null,null,null,null,{"$f":"SUM(F213:F215)","v":0},0,0,0,0,0,null,null,{"$f":"SUM(N213:N215)","v":0},{"$f":"SUM(O213:O215)","v":0},null,{"$f":"SUM(Q213:Q215)","v":0},{"$f":"SUM(R213:R215)","v":0},null,{"$f":"SUM(T213:T215)","v":0},{"$f":"SUM(U213:U215)","v":0},{"$f":"SUM(V213:V215)","v":0},{"$f":"SUM(W213:W215)","v":0},{"$f":"SUM(X213:X215)","v":0},0,"UACCTDFA",{"$f":"ROUND(SUM(-F216,G216:K216),0)","v":0},{"$f":"ROUND(G216-N216-O216,0)","v":0},{"$f":"ROUND(H216-Q216-R216,0)","v":0},{"$f":"ROUND(I216-T216-U216-V216-W216-X216,0)","v":0}]
[{"$f":"ROW()","v":217}]
[{"$f":"ROW()","v":218}]
[{"$f":"ROW()","v":219},"Total Miscellaneous Expenses",null,null,null,{"$f":"F210+F216","v":931249.07000000018},{"$f":"+G210+G216","v":0},{"$f":"+H210+H216","v":0},{"$f":"+I210+I216","v":0},{"$f":"+J210+J216","v":931249.07000000018},{"$f":"+K210+K216","v":0},null,null,{"$f":"+N210+N216","v":0},{"$f":"+O210+O216","v":0},{"$f":"+P210+P216","v":0},{"$f":"+Q210+Q216","v":0},{"$f":"+R210+R216","v":0},null,{"$f":"+T210+T216","v":0},{"$f":"+U210+U216","v":0},{"$f":"+V210+V216","v":0},{"$f":"+W210+W216","v":0},{"$f":"+X210+X216","v":0},0,null,{"$f":"ROUND(SUM(-F219,G219:K219),0)","v":0},{"$f":"ROUND(G219-N219-O219,0)","v":0},{"$f":"ROUND(H219-Q219-R219,0)","v":0},{"$f":"ROUND(I219-T219-U219-V219-W219-X219,0)","v":0}]
[{"$f":"ROW()","v":220}]
[{"$f":"ROW()","v":221},"Net Misc Revenue and Expense",null,null,null,{"$f":"'JAM Download'!$E144","v":-142380.97539618111},{"$f":"+G219+G205","v":-1020822.2983625736},{"$f":"+H219+H205","v":675.65180149713603},{"$f":"+I219+I205","v":-53483.398835104934},{"$f":"+J219+J205","v":931249.07000000018},{"$f":"+K219+K205","v":0},null,null,{"$f":"+N219+N205","v":-765616.72377193021},{"$f":"+O219+O205","v":-255205.5745906434},{"$f":"+P219+P205","v":0},{"$f":"+Q219+Q205","v":506.738851122852},{"$f":"+R219+R205","v":168.91295037428401},null,{"$f":"+T219+T205","v":-9835.820885071158},{"$f":"+U219+U205","v":-27068.491119304796},{"$f":"+V219+V205","v":-9728.5627696025203},{"$f":"+W219+W205","v":-1636.3184483711277},{"$f":"+X219+X205","v":-5214.2056127553242},-1636.3184483711277,null,{"$f":"ROUND(SUM(-F221,G221:K221),0)","v":0},{"$f":"ROUND(G221-N221-O221,0)","v":0},{"$f":"ROUND(H221-Q221-R221,0)","v":0},{"$f":"ROUND(I221-T221-U221-V221-W221-X221,0)","v":0}]
[{"$f":"ROW()","v":222}]
[{"$f":"ROW()","v":223},500,"Operation Supervision & Engineering"]
[{"$f":"ROW()","v":224},null,null,"SG","P",{"$f":"'JAM Download'!$E147","v":7415739.8039326016},{"$f":"VLOOKUP($E224,Func,2)*$F224","v":7415739.8039326016},{"$f":"VLOOKUP($E224,Func,3)*$F224","v":0},{"$f":"VLOOKUP($E224,Func,5)*$F224","v":0},{"$f":"VLOOKUP($E224,Func,6)*$F224","v":0},{"$f":"VLOOKUP($E224,Func,7)*$F224","v":0},null,0.75,{"$f":"+$G224*$M224","v":5561804.8529494517},{"$f":"+$G224*(1-$M224)","v":1853934.9509831504},0.75,{"$f":"+$H224*$P224","v":0},{"$f":"+$H224*(1-$P224)","v":0},null,null,null,null,null,null,null,"UACCT500DGU",{"$f":"ROUND(SUM(-F224,G224:K224),0)","v":0},{"$f":"ROUND(G224-N224-O224,0)","v":0},{"$f":"ROUND(H224-Q224-R224,0)","v":0},{"$f":"ROUND(I224-T224-U224-V224-W224-X224,0)","v":0}]
[{"$f":"ROW()","v":225},null,null,"SG","P",{"$f":"'JAM Download'!E148","v":605065.4712478111},{"$f":"VLOOKUP($E225,Func,2)*$F225","v":605065.4712478111},{"$f":"VLOOKUP($E225,Func,3)*$F225","v":0},{"$f":"VLOOKUP($E225,Func,5)*$F225","v":0},{"$f":"VLOOKUP($E225,Func,6)*$F225","v":0},{"$f":"VLOOKUP($E225,Func,7)*$F225","v":0},null,0.75,{"$f":"+$G225*$M225","v":453799.10343585833},{"$f":"+$G225*(1-$M225)","v":151266.36781195278},0.75,null,null,null,null,null,null,null,null,null,"UACCT500SSGCH",{"$f":"ROUND(SUM(-F225,G225:K225),0)","v":0},{"$f":"ROUND(G225-N225-O225,0)","v":0},{"$f":"ROUND(H225-Q225-R225,0)","v":0},{"$f":"ROUND(I225-T225-U225-V225-W225-X225,0)","v":0}]
[{"$f":"ROW()","v":226},null,null,null,null,{"$f":"'JAM Download'!$E149","v":8020805.2751804125},{"$f":"SUM(G224:G225)","v":8020805.2751804125},{"$f":"SUM(H224:H225)","v":0},{"$f":"SUM(I224:I225)","v":0},{"$f":"SUM(J224:J225)","v":0},{"$f":"SUM(K224:K225)","v":0},null,null,{"$f":"SUM(N224:N225)","v":6015603.9563853098},{"$f":"SUM(O224:O225)","v":2005201.3187951031},null,{"$f":"SUM(Q224:Q224)","v":0},{"$f":"SUM(R224:R224)","v":0},null,{"$f":"SUM(T224:T224)","v":0},{"$f":"SUM(U224:U224)","v":0},{"$f":"SUM(V224:V224)","v":0},{"$f":"SUM(W224:W224)","v":0},{"$f":"SUM(X224:X224)","v":0},0,"UACCT500",{"$f":"ROUND(SUM(-F226,G226:K226),0)","v":0},{"$f":"ROUND(G226-N226-O226,0)","v":0},{"$f":"ROUND(H226-Q226-R226,0)","v":0},{"$f":"ROUND(I226-T226-U226-V226-W226-X226,0)","v":0}]
[{"$f":"ROW()","v":227}]
[{"$f":"ROW()","v":228},501,"Fuel Related"]
[{"$f":"ROW()","v":229},null,null,"SE","P",{"$f":"+'JAM Download'!E160+'JAM Download'!E161+'JAM Download'!E162","v":302791580.64540726},{"$f":"VLOOKUP($E229,Func,2)*$F229","v":302791580.64540726},{"$f":"VLOOKUP($E229,Func,3)*$F229","v":0},{"$f":"VLOOKUP($E229,Func,5)*$F229","v":0},{"$f":"VLOOKUP($E229,Func,6)*$F229","v":0},{"$f":"VLOOKUP($E229,Func,7)*$F229","v":0},null,0,{"$f":"+$G229*$M229","v":0},{"$f":"+$G229*(1-$M229)","v":302791580.64540726},null,{"$f":"+$H229*$P229","v":0},{"$f":"+$H229*(1-$P229)","v":0},null,null,null,null,null,null,null,"UACCT501SE",{"$f":"ROUND(SUM(-F229,G229:K229),0)","v":0},{"$f":"ROUND(G229-N229-O229,0)","v":0},{"$f":"ROUND(H229-Q229-R229,0)","v":0},{"$f":"ROUND(I229-T229-U229-V229-W229-X229,0)","v":0}]
[{"$f":"ROW()","v":230},null,null,"SE - Non NPC","P",{"$f":"+'JAM Download'!E152+'JAM Download'!E153+'JAM Download'!E154","v":5906540.6017118664},{"$f":"VLOOKUP($E230,Func,2)*$F230","v":5906540.6017118664},{"$f":"VLOOKUP($E230,Func,3)*$F230","v":0},{"$f":"VLOOKUP($E230,Func,5)*$F230","v":0},{"$f":"VLOOKUP($E230,Func,6)*$F230","v":0},{"$f":"VLOOKUP($E230,Func,7)*$F230","v":0},null,0,{"$f":"+$G230*$M230","v":0},{"$f":"+$G230*(1-$M230)","v":5906540.6017118664},null,{"$f":"+$H230*$P230","v":0},{"$f":"+$H230*(1-$P230)","v":0},null,null,null,null,null,null,null,"UACCT501SENNPC",0,0,0,0]
[{"$f":"ROW()","v":231},null,null,"SE","P",{"$f":"+'JAM Download'!E155+'JAM Download'!E163","v":0},{"$f":"VLOOKUP($E231,Func,2)*$F231","v":0},{"$f":"VLOOKUP($E231,Func,3)*$F231","v":0},{"$f":"VLOOKUP($E231,Func,5)*$F231","v":0},{"$f":"VLOOKUP($E231,Func,6)*$F231","v":0},{"$f":"VLOOKUP($E231,Func,7)*$F231","v":0},null,0,{"$f":"+$G231*$M231","v":0},{"$f":"+$G231*(1-$M231)","v":0},null,null,null,null,null,null,null,null,null,null,"UACCT501SSECT",0,0,0,0]
[{"$f":"ROW()","v":232},null,null,"SE - Non NPC","P",{"$f":"+'JAM Download'!E156","v":1550891.3864681269},{"$f":"VLOOKUP($E232,Func,2)*$F232","v":1550891.3864681269},{"$f":"VLOOKUP($E232,Func,3)*$F232","v":0},{"$f":"VLOOKUP($E232,Func,5)*$F232","v":0},{"$f":"VLOOKUP($E232,Func,6)*$F232","v":0},{"$f":"VLOOKUP($E232,Func,7)*$F232","v":0},null,0,{"$f":"+$G232*$M232","v":0},{"$f":"+$G232*(1-$M232)","v":1550891.3864681269},null,null,null,null,null,null,null,null,null,null,"UACCT501SSECHNNPC",0,0,0,0]
[{"$f":"ROW()","v":233},null,null,"SE","P",{"$f":"'JAM Download'!E164","v":21539993.132513583},{"$f":"VLOOKUP($E233,Func,2)*$F233","v":21539993.132513583},{"$f":"VLOOKUP($E233,Func,3)*$F233","v":0},{"$f":"VLOOKUP($E233,Func,5)*$F233","v":0},{"$f":"VLOOKUP($E233,Func,6)*$F233","v":0},{"$f":"VLOOKUP($E233,Func,7)*$F233","v":0},null,0,{"$f":"+$G233*$M233","v":0},{"$f":"+$G233*(1-$M233)","v":21539993.132513583},null,null,null,null,null,null,null,null,null,null,"UACCT501SSECH",0,0,0,0]
[{"$f":"ROW()","v":234},null,null,null,"P",{"$f":"'JAM Download'!E165+'JAM Download'!E157","v":331789005.76610082},{"$f":"SUM(G229:G233)","v":331789005.76610082},{"$f":"SUM(H229:H233)","v":0},{"$f":"SUM(I229:I233)","v":0},{"$f":"SUM(J229:J233)","v":0},{"$f":"SUM(K229:K233)","v":0},null,0,{"$f":"SUM(N229:N233)","v":0},{"$f":"SUM(O229:O233)","v":331789005.76610082},null,{"$f":"SUM(Q229)","v":0},{"$f":"SUM(R229)","v":0},null,{"$f":"SUM(T229)","v":0},{"$f":"SUM(U229)","v":0},{"$f":"SUM(V229)","v":0},{"$f":"SUM(W229)","v":0},{"$f":"SUM(X229)","v":0},0,"UACCT501",0,0,0,0]
[{"$f":"ROW()","v":235}]
[{"$f":"ROW()","v":236},502,"Steam Expenses"]
[{"$f":"ROW()","v":237},null,null,"SG","P",{"$f":"'JAM Download'!E170","v":15097770.150925662},{"$f":"VLOOKUP($E237,Func,2)*$F237","v":15097770.150925662},{"$f":"VLOOKUP($E237,Func,3)*$F237","v":0},{"$f":"VLOOKUP($E237,Func,5)*$F237","v":0},{"$f":"VLOOKUP($E237,Func,6)*$F237","v":0},{"$f":"VLOOKUP($E237,Func,7)*$F237","v":0},null,0.75,{"$f":"+$G237*$M237","v":11323327.613194246},{"$f":"+$G237*(1-$M237)","v":3774442.5377314156},null,null,null,null,null,null,null,null,null,null,"UACCT502SNPPS",{"$f":"ROUND(SUM(-F237,G237:K237),0)","v":0},{"$f":"ROUND(G237-N237-O237,0)","v":0},{"$f":"ROUND(H237-Q237-R237,0)","v":0},{"$f":"ROUND(I237-T237-U237-V237-W237-X237,0)","v":0}]
[{"$f":"ROW()","v":238},null,null,"SG","P",{"$f":"'JAM Download'!E171","v":3367271.9862062666},{"$f":"VLOOKUP($E238,Func,2)*$F238","v":3367271.9862062666},{"$f":"VLOOKUP($E238,Func,3)*$F238","v":0},{"$f":"VLOOKUP($E238,Func,5)*$F238","v":0},{"$f":"VLOOKUP($E238,Func,6)*$F238","v":0},{"$f":"VLOOKUP($E238,Func,7)*$F238","v":0},null,0.75,{"$f":"+$G238*$M238","v":2525453.9896546998},{"$f":"+$G238*(1-$M238)","v":841817.99655156664},null,null,null,null,null,null,null,null,null,null,"UACCT502SSGCH",{"$f":"ROUND(SUM(-F238,G238:K238),0)","v":0},{"$f":"ROUND(G238-N238-O238,0)","v":0},{"$f":"ROUND(H238-Q238-R238,0)","v":0},{"$f":"ROUND(I238-T238-U238-V238-W238-X238,0)","v":0}]
[{"$f":"ROW()","v":239},null,null,null,null,{"$f":"'JAM Download'!$E172","v":18465042.137131929},{"$f":"SUM(G237:G238)","v":18465042.137131929},{"$f":"SUM(H237:H238)","v":0},{"$f":"SUM(I237:I238)","v":0},{"$f":"SUM(J237:J238)","v":0},{"$f":"SUM(K237:K238)","v":0},null,null,{"$f":"SUM(N237:N238)","v":13848781.602848945},{"$f":"SUM(O237:O238)","v":4616260.5342829823},null,{"$f":"SUM(Q237:Q238)","v":0},{"$f":"SUM(R237:R238)","v":0},null,{"$f":"SUM(T237:T238)","v":0},{"$f":"SUM(U237:U238)","v":0},{"$f":"SUM(V237:V238)","v":0},{"$f":"SUM(W237:W238)","v":0},{"$f":"SUM(X237:X238)","v":0},0,"UACCT502",{"$f":"ROUND(SUM(-F239,G239:K239),0)","v":0},{"$f":"ROUND(G239-N239-O239,0)","v":0},{"$f":"ROUND(H239-Q239-R239,0)","v":0},{"$f":"ROUND(I239-T239-U239-V239-W239-X239,0)","v":0}]
[{"$f":"ROW()","v":240}]
[{"$f":"ROW()","v":241},503,"Steam From Other Sources"]
[{"$f":"ROW()","v":242},null,null,"SE","P",{"$f":"'JAM Download'!$E179","v":1691390.1755064675},{"$f":"VLOOKUP($E242,Func,2)*$F242","v":1691390.1755064675},{"$f":"VLOOKUP($E242,Func,3)*$F242","v":0},{"$f":"VLOOKUP($E242,Func,5)*$F242","v":0},{"$f":"VLOOKUP($E242,Func,6)*$F242","v":0},{"$f":"VLOOKUP($E242,Func,7)*$F242","v":0},null,0,{"$f":"+$G242*$M242","v":0},{"$f":"+$G242*(1-$M242)","v":1691390.1755064675},null,{"$f":"+$H242*$P242","v":0},{"$f":"+$H242*(1-$P242)","v":0},null,null,null,null,null,null,null,"UACCT503SE",{"$f":"ROUND(SUM(-F242,G242:K242),0)","v":0},{"$f":"ROUND(G242-N242-O242,0)","v":0},{"$f":"ROUND(H242-Q242-R242,0)","v":0},{"$f":"ROUND(I242-T242-U242-V242-W242-X242,0)","v":0}]
[{"$f":"ROW()","v":243},null,null,"SE - Non NPC","P",{"$f":"'JAM Download'!$E175","v":0},{"$f":"VLOOKUP($E243,Func,2)*$F243","v":0},{"$f":"VLOOKUP($E243,Func,3)*$F243","v":0},{"$f":"VLOOKUP($E243,Func,5)*$F243","v":0},{"$f":"VLOOKUP($E243,Func,6)*$F243","v":0},{"$f":"VLOOKUP($E243,Func,7)*$F243","v":0},null,0,{"$f":"+$G243*$M243","v":0},{"$f":"+$G243*(1-$M243)","v":0},null,{"$f":"+$H243*$P243","v":0},{"$f":"+$H243*(1-$P243)","v":0},null,null,null,null,null,null,null,"UACCT503SENNPC",{"$f":"ROUND(SUM(-F243,G243:K243),0)","v":0},{"$f":"ROUND(G243-N243-O243,0)","v":0},{"$f":"ROUND(H243-Q243-R243,0)","v":0},{"$f":"ROUND(I243-T243-U243-V243-W243-X243,0)","v":0}]
[{"$f":"ROW()","v":244},null,null,null,null,{"$f":"SUM(F242:F243)","v":1691390.1755064675},1691390.1755064675,0,0,0,0,null,null,{"$f":"SUM(N242:N243)","v":0},{"$f":"SUM(O242:O243)","v":1691390.1755064675},null,{"$f":"SUM(Q242:Q243)","v":0},{"$f":"SUM(R242:R243)","v":0},null,{"$f":"SUM(T242)","v":0},{"$f":"SUM(U242)","v":0},{"$f":"SUM(V242)","v":0},{"$f":"SUM(W242)","v":0},{"$f":"SUM(X242)","v":0},0,"UACCT503",{"$f":"ROUND(SUM(-F244,G244:K244),0)","v":0},{"$f":"ROUND(G244-N244-O244,0)","v":0},{"$f":"ROUND(H244-Q244-R244,0)","v":0},{"$f":"ROUND(I244-T244-U244-V244-W244-X244,0)","v":0}]
[{"$f":"ROW()","v":245}]
[{"$f":"ROW()","v":246},505,"Electric Expenses"]
[{"$f":"ROW()","v":247},null,null,"SG","P",{"$f":"'JAM Download'!$E183","v":1336192.8205163283},{"$f":"VLOOKUP($E247,Func,2)*$F247","v":1336192.8205163283},{"$f":"VLOOKUP($E247,Func,3)*$F247","v":0},{"$f":"VLOOKUP($E247,Func,5)*$F247","v":0},{"$f":"VLOOKUP($E247,Func,6)*$F247","v":0},{"$f":"VLOOKUP($E247,Func,7)*$F247","v":0},null,0.75,{"$f":"+$G247*$M247","v":1002144.6153872462},{"$f":"+$G247*(1-$M247)","v":334048.20512908208},null,{"$f":"+$H247*$P247","v":0},{"$f":"+$H247*(1-$P247)","v":0},null,null,null,null,null,null,null,"UACCT505SNPPS",{"$f":"ROUND(SUM(-F247,G247:K247),0)","v":0},{"$f":"ROUND(G247-N247-O247,0)","v":0},{"$f":"ROUND(H247-Q247-R247,0)","v":0},{"$f":"ROUND(I247-T247-U247-V247-W247-X247,0)","v":0}]
[{"$f":"ROW()","v":248},null,null,"SG","P",{"$f":"'JAM Download'!E184","v":374550.30327317462},{"$f":"VLOOKUP($E248,Func,2)*$F248","v":374550.30327317462},{"$f":"VLOOKUP($E248,Func,3)*$F248","v":0},{"$f":"VLOOKUP($E248,Func,5)*$F248","v":0},{"$f":"VLOOKUP($E248,Func,6)*$F248","v":0},{"$f":"VLOOKUP($E248,Func,7)*$F248","v":0},null,0.75,{"$f":"+$G248*$M248","v":280912.72745488095},{"$f":"+$G248*(1-$M248)","v":93637.575818293655},null,null,null,null,null,null,null,null,null,null,"UACCT505SSGCH",{"$f":"ROUND(SUM(-F248,G248:K248),0)","v":0},{"$f":"ROUND(G248-N248-O248,0)","v":0},{"$f":"ROUND(H248-Q248-R248,0)","v":0},{"$f":"ROUND(I248-T248-U248-V248-W248-X248,0)","v":0}]
[{"$f":"ROW()","v":249},null,null,null,null,{"$f":"'JAM Download'!$E185","v":1710743.123789503},{"$f":"SUM(G247:G248)","v":1710743.123789503},{"$f":"SUM(H247:H248)","v":0},{"$f":"SUM(I247:I248)","v":0},{"$f":"SUM(J247:J248)","v":0},{"$f":"SUM(K247:K248)","v":0},null,null,{"$f":"SUM(N247:N248)","v":1283057.3428421272},{"$f":"SUM(O247:O248)","v":427685.78094737575},null,{"$f":"SUM(Q247:Q247)","v":0},{"$f":"SUM(R247:R247)","v":0},null,{"$f":"SUM(T247:T247)","v":0},{"$f":"SUM(U247:U247)","v":0},{"$f":"SUM(V247:V247)","v":0},{"$f":"SUM(W247:W247)","v":0},{"$f":"SUM(X247:X247)","v":0},0,"UACCT505",{"$f":"ROUND(SUM(-F249,G249:K249),0)","v":0},{"$f":"ROUND(G249-N249-O249,0)","v":0},{"$f":"ROUND(H249-Q249-R249,0)","v":0},{"$f":"ROUND(I249-T249-U249-V249-W249-X249,0)","v":0}]
[{"$f":"ROW()","v":250}]
[{"$f":"ROW()","v":251},506,"Misc. Steam Expense"]
[{"$f":"ROW()","v":252},null,null,"SG","P",{"$f":"'JAM Download'!E188","v":22559049.541136324},{"$f":"VLOOKUP($E252,Func,2)*$F252","v":22559049.541136324},{"$f":"VLOOKUP($E252,Func,3)*$F252","v":0},{"$f":"VLOOKUP($E252,Func,5)*$F252","v":0},{"$f":"VLOOKUP($E252,Func,6)*$F252","v":0},{"$f":"VLOOKUP($E252,Func,7)*$F252","v":0},null,0.75,{"$f":"+$G252*$M252","v":16919287.155852243},{"$f":"+$G252*(1-$M252)","v":5639762.3852840811},null,{"$f":"+$H252*$P252","v":0},{"$f":"+$H252*(1-$P252)","v":0},null,null,null,null,null,null,null,"UACCT506SNPPS",{"$f":"ROUND(SUM(-F252,G252:K252),0)","v":0},{"$f":"ROUND(G252-N252-O252,0)","v":0},{"$f":"ROUND(H252-Q252-R252,0)","v":0},{"$f":"ROUND(I252-T252-U252-V252-W252-X252,0)","v":0}]
[{"$f":"ROW()","v":253},null,null,"SE","P",{"$f":"'JAM Download'!E189","v":0},{"$f":"VLOOKUP($E253,Func,2)*$F253","v":0},{"$f":"VLOOKUP($E253,Func,3)*$F253","v":0},{"$f":"VLOOKUP($E253,Func,5)*$F253","v":0},{"$f":"VLOOKUP($E253,Func,6)*$F253","v":0},{"$f":"VLOOKUP($E253,Func,7)*$F253","v":0},null,0,{"$f":"+$G253*$M253","v":0},{"$f":"+$G253*(1-$M253)","v":0},null,{"$f":"+$H253*$P253","v":0},{"$f":"+$H253*(1-$P253)","v":0},null,null,null,null,null,null,null,"UACCT506SE",{"$f":"ROUND(SUM(-F253,G253:K253),0)","v":0},{"$f":"ROUND(G253-N253-O253,0)","v":0},{"$f":"ROUND(H253-Q253-R253,0)","v":0},{"$f":"ROUND(I253-T253-U253-V253-W253-X253,0)","v":0}]
[{"$f":"ROW()","v":254},null,null,"SG","P",{"$f":"'JAM Download'!E190","v":807855.85927469016},{"$f":"VLOOKUP($E254,Func,2)*$F254","v":807855.85927469016},{"$f":"VLOOKUP($E254,Func,3)*$F254","v":0},{"$f":"VLOOKUP($E254,Func,5)*$F254","v":0},{"$f":"VLOOKUP($E254,Func,6)*$F254","v":0},{"$f":"VLOOKUP($E254,Func,7)*$F254","v":0},null,0.75,{"$f":"+$G254*$M254","v":605891.89445601765},{"$f":"+$G254*(1-$M254)","v":201963.96481867254},null,null,null,null,null,null,null,null,null,null,"UACCT506SSGCH",{"$f":"ROUND(SUM(-F254,G254:K254),0)","v":0},{"$f":"ROUND(G254-N254-O254,0)","v":0},{"$f":"ROUND(H254-Q254-R254,0)","v":0},{"$f":"ROUND(I254-T254-U254-V254-W254-X254,0)","v":0}]
[{"$f":"ROW()","v":255},null,null,null,null,{"$f":"'JAM Download'!$E191","v":23366905.400411014},{"$f":"SUM(G252:G254)","v":23366905.400411014},{"$f":"SUM(H252:H254)","v":0},{"$f":"SUM(I252:I254)","v":0},{"$f":"SUM(J252:J254)","v":0},{"$f":"SUM(K252:K254)","v":0},null,null,{"$f":"SUM(N252:N254)","v":17525179.050308261},{"$f":"SUM(O252:O254)","v":5841726.3501027534},null,{"$f":"SUM(Q252:Q253)","v":0},{"$f":"SUM(R252:R253)","v":0},"SPLIT",{"$f":"SUM(T252:T253)","v":0},{"$f":"SUM(U252:U253)","v":0},{"$f":"SUM(V252:V253)","v":0},{"$f":"SUM(W252:W253)","v":0},{"$f":"SUM(X252:X253)","v":0},0,"UACCT506",{"$f":"ROUND(SUM(-F255,G255:K255),0)","v":0},{"$f":"ROUND(G255-N255-O255,0)","v":0},{"$f":"ROUND(H255-Q255-R255,0)","v":0},{"$f":"ROUND(I255-T255-U255-V255-W255-X255,0)","v":0}]
[{"$f":"ROW()","v":256}]
[{"$f":"ROW()","v":257},507,"Rents"]
[{"$f":"ROW()","v":258},null,null,"SG","P",{"$f":"'JAM Download'!E194","v":184387.72626107844},{"$f":"VLOOKUP($E258,Func,2)*$F258","v":184387.72626107844},{"$f":"VLOOKUP($E258,Func,3)*$F258","v":0},{"$f":"VLOOKUP($E258,Func,5)*$F258","v":0},{"$f":"VLOOKUP($E258,Func,6)*$F258","v":0},{"$f":"VLOOKUP($E258,Func,7)*$F258","v":0},null,0.75,{"$f":"+$G258*$M258","v":138290.79469580884},{"$f":"+$G258*(1-$M258)","v":46096.93156526961},null,{"$f":"+$H258*$P258","v":0},{"$f":"+$H258*(1-$P258)","v":0},null,null,null,null,null,null,null,"UACCT507SNPPS",{"$f":"ROUND(SUM(-F258,G258:K258),0)","v":0},{"$f":"ROUND(G258-N258-O258,0)","v":0},{"$f":"ROUND(H258-Q258-R258,0)","v":0},{"$f":"ROUND(I258-T258-U258-V258-W258-X258,0)","v":0}]
[{"$f":"ROW()","v":259},null,null,"SG","P",{"$f":"'JAM Download'!E195","v":0},{"$f":"VLOOKUP($E259,Func,2)*$F259","v":0},{"$f":"VLOOKUP($E259,Func,3)*$F259","v":0},{"$f":"VLOOKUP($E259,Func,5)*$F259","v":0},{"$f":"VLOOKUP($E259,Func,6)*$F259","v":0},{"$f":"VLOOKUP($E259,Func,7)*$F259","v":0},null,0.75,{"$f":"+$G259*$M259","v":0},{"$f":"+$G259*(1-$M259)","v":0},null,null,null,null,null,null,null,null,null,null,"UACCT507SSGCH",{"$f":"ROUND(SUM(-F259,G259:K259),0)","v":0},{"$f":"ROUND(SUM(-E259,H259:L259),0)","v":0},{"$f":"ROUND(H259-Q259-R259,0)","v":0},{"$f":"ROUND(I259-T259-U259-V259-W259-X259,0)","v":0}]
[{"$f":"ROW()","v":260},null,null,null,null,{"$f":"'JAM Download'!E196","v":184387.72626107844},{"$f":"SUM(G258:G259)","v":184387.72626107844},{"$f":"SUM(H258:H259)","v":0},{"$f":"SUM(I258:I259)","v":0},{"$f":"SUM(J258:J259)","v":0},{"$f":"SUM(K258:K259)","v":0},null,null,{"$f":"SUM(N258:N259)","v":138290.79469580884},{"$f":"SUM(O258:O259)","v":46096.93156526961},null,{"$f":"SUM(Q258:Q258)","v":0},{"$f":"SUM(R258:R258)","v":0},null,{"$f":"SUM(T258:T258)","v":0},{"$f":"SUM(U258:U258)","v":0},{"$f":"SUM(V258:V258)","v":0},{"$f":"SUM(W258:W258)","v":0},{"$f":"SUM(X258:X258)","v":0},0,"UACCT507",{"$f":"ROUND(SUM(-F260,G260:K260),0)","v":0},{"$f":"ROUND(G260-N260-O260,0)","v":0},{"$f":"ROUND(H260-Q260-R260,0)","v":0},{"$f":"ROUND(I260-T260-U260-V260-W260-X260,0)","v":0}]
[{"$f":"ROW()","v":261}]
[{"$f":"ROW()","v":262},510,"Maint Supervision & Engineering"]
[{"$f":"ROW()","v":263},null,null,"SG","P",{"$f":"'JAM Download'!E199","v":7671555.5736009637},{"$f":"VLOOKUP($E263,Func,2)*$F263","v":7671555.5736009637},{"$f":"VLOOKUP($E263,Func,3)*$F263","v":0},{"$f":"VLOOKUP($E263,Func,5)*$F263","v":0},{"$f":"VLOOKUP($E263,Func,6)*$F263","v":0},{"$f":"VLOOKUP($E263,Func,7)*$F263","v":0},null,0.75,{"$f":"+$G263*$M263","v":5753666.680200723},{"$f":"+$G263*(1-$M263)","v":1917888.8934002409},null,{"$f":"+$H263*$P263","v":0},{"$f":"+$H263*(1-$P263)","v":0},null,null,null,null,null,null,null,"UACCT510SNPPS",{"$f":"ROUND(SUM(-F263,G263:K263),0)","v":0},{"$f":"ROUND(G263-N263-O263,0)","v":0},{"$f":"ROUND(H263-Q263-R263,0)","v":0},{"$f":"ROUND(I263-T263-U263-V263-W263-X263,0)","v":0}]
[{"$f":"ROW()","v":264},null,null,"SG","P",{"$f":"'JAM Download'!E200","v":-349823.91295576713},{"$f":"VLOOKUP($E264,Func,2)*$F264","v":-349823.91295576713},{"$f":"VLOOKUP($E264,Func,3)*$F264","v":0},{"$f":"VLOOKUP($E264,Func,5)*$F264","v":0},{"$f":"VLOOKUP($E264,Func,6)*$F264","v":0},{"$f":"VLOOKUP($E264,Func,7)*$F264","v":0},null,0.75,{"$f":"+$G264*$M264","v":-262367.93471682537},{"$f":"+$G264*(1-$M264)","v":-87455.978238941781},null,null,null,null,null,null,null,null,null,null,"UACCT510SSGCH",{"$f":"ROUND(SUM(-F264,G264:K264),0)","v":0},{"$f":"ROUND(SUM(-E264,H264:L264),0)","v":0},{"$f":"ROUND(H264-Q264-R264,0)","v":0},{"$f":"ROUND(I264-T264-U264-V264-W264-X264,0)","v":0}]
[{"$f":"ROW()","v":265},null,null,null,null,{"$f":"'JAM Download'!E201","v":7321731.6606451962},{"$f":"SUM(G263:G264)","v":7321731.6606451962},{"$f":"SUM(H263:H264)","v":0},{"$f":"SUM(I263:I264)","v":0},{"$f":"SUM(J263:J264)","v":0},{"$f":"SUM(K263:K264)","v":0},null,null,{"$f":"SUM(N263:N264)","v":5491298.7454838976},{"$f":"SUM(O263:O264)","v":1830432.9151612991},null,{"$f":"SUM(Q263:Q263)","v":0},{"$f":"SUM(R263:R263)","v":0},null,{"$f":"SUM(T263:T263)","v":0},{"$f":"SUM(U263:U263)","v":0},{"$f":"SUM(V263:V263)","v":0},{"$f":"SUM(W263:W263)","v":0},{"$f":"SUM(X263:X263)","v":0},0,"UACCT510",{"$f":"ROUND(SUM(-F265,G265:K265),0)","v":0},{"$f":"ROUND(G265-N265-O265,0)","v":0},{"$f":"ROUND(H265-Q265-R265,0)","v":0},{"$f":"ROUND(I265-T265-U265-V265-W265-X265,0)","v":0}]
[{"$f":"ROW()","v":266}]
[{"$f":"ROW()","v":267},511,"Maintenance of Structures"]
[{"$f":"ROW()","v":268},null,null,"SG","P",{"$f":"'JAM Download'!E206","v":11589350.934505487},{"$f":"VLOOKUP($E268,Func,2)*$F268","v":11589350.934505487},{"$f":"VLOOKUP($E268,Func,3)*$F268","v":0},{"$f":"VLOOKUP($E268,Func,5)*$F268","v":0},{"$f":"VLOOKUP($E268,Func,6)*$F268","v":0},{"$f":"VLOOKUP($E268,Func,7)*$F268","v":0},null,0.75,{"$f":"+$G268*$M268","v":8692013.2008791156},{"$f":"+$G268*(1-$M268)","v":2897337.7336263717},null,{"$f":"+$H268*$P268","v":0},{"$f":"+$H268*(1-$P268)","v":0},null,null,null,null,null,null,null,"UACCT511SNPPS",{"$f":"ROUND(SUM(-F268,G268:K268),0)","v":0},{"$f":"ROUND(G268-N268-O268,0)","v":0},{"$f":"ROUND(H268-Q268-R268,0)","v":0},{"$f":"ROUND(I268-T268-U268-V268-W268-X268,0)","v":0}]
[{"$f":"ROW()","v":269},null,null,"SG","P",{"$f":"'JAM Download'!E207","v":289090.46063571202},{"$f":"VLOOKUP($E269,Func,2)*$F269","v":289090.46063571202},{"$f":"VLOOKUP($E269,Func,3)*$F269","v":0},{"$f":"VLOOKUP($E269,Func,5)*$F269","v":0},{"$f":"VLOOKUP($E269,Func,6)*$F269","v":0},{"$f":"VLOOKUP($E269,Func,7)*$F269","v":0},null,0.75,{"$f":"+$G269*$M269","v":216817.84547678402},{"$f":"+$G269*(1-$M269)","v":72272.615158928005},null,null,null,null,null,null,null,null,null,null,"UACCT511SSGCH",{"$f":"ROUND(SUM(-F269,G269:K269),0)","v":0},{"$f":"ROUND(SUM(-E269,H269:L269),0)","v":0},{"$f":"ROUND(H269-Q269-R269,0)","v":0},{"$f":"ROUND(I269-T269-U269-V269-W269-X269,0)","v":0}]
[{"$f":"ROW()","v":270},null,null,null,null,{"$f":"'JAM Download'!E208","v":11878441.395141199},{"$f":"SUM(G268:G269)","v":11878441.395141199},{"$f":"SUM(H268:H269)","v":0},{"$f":"SUM(I268:I269)","v":0},{"$f":"SUM(J268:J269)","v":0},{"$f":"SUM(K268:K269)","v":0},null,null,{"$f":"SUM(N268:N269)","v":8908831.0463558994},{"$f":"SUM(O268:O269)","v":2969610.3487852998},null,{"$f":"SUM(Q268:Q268)","v":0},{"$f":"SUM(R268:R268)","v":0},null,{"$f":"SUM(T268:T268)","v":0},{"$f":"SUM(U268:U268)","v":0},{"$f":"SUM(V268:V268)","v":0},{"$f":"SUM(W268:W268)","v":0},{"$f":"SUM(X268:X268)","v":0},0,"UACCT511",{"$f":"ROUND(SUM(-F270,G270:K270),0)","v":0},{"$f":"ROUND(G270-N270-O270,0)","v":0},{"$f":"ROUND(H270-Q270-R270,0)","v":0},{"$f":"ROUND(I270-T270-U270-V270-W270-X270,0)","v":0}]
[{"$f":"ROW()","v":271}]
[{"$f":"ROW()","v":272},512,"Maintenance of Boiler Plant"]
[{"$f":"ROW()","v":273},null,null,"SG","P",{"$f":"'JAM Download'!E211","v":40956284.651538156},{"$f":"VLOOKUP($E273,Func,2)*$F273","v":40956284.651538156},{"$f":"VLOOKUP($E273,Func,3)*$F273","v":0},{"$f":"VLOOKUP($E273,Func,5)*$F273","v":0},{"$f":"VLOOKUP($E273,Func,6)*$F273","v":0},{"$f":"VLOOKUP($E273,Func,7)*$F273","v":0},null,0.75,{"$f":"+$G273*$M273","v":30717213.488653615},{"$f":"+$G273*(1-$M273)","v":10239071.162884539},null,{"$f":"+$H273*$P273","v":0},{"$f":"+$H273*(1-$P273)","v":0},null,null,null,null,null,null,null,"UACCT512SNPPS",{"$f":"ROUND(SUM(-F273,G273:K273),0)","v":0},{"$f":"ROUND(G273-N273-O273,0)","v":0},{"$f":"ROUND(H273-Q273-R273,0)","v":0},{"$f":"ROUND(I273-T273-U273-V273-W273-X273,0)","v":0}]
[{"$f":"ROW()","v":274},null,null,"SG","P",{"$f":"'JAM Download'!E212","v":3305137.1827274323},{"$f":"VLOOKUP($E274,Func,2)*$F274","v":3305137.1827274323},{"$f":"VLOOKUP($E274,Func,3)*$F274","v":0},{"$f":"VLOOKUP($E274,Func,5)*$F274","v":0},{"$f":"VLOOKUP($E274,Func,6)*$F274","v":0},{"$f":"VLOOKUP($E274,Func,7)*$F274","v":0},null,0.75,{"$f":"+$G274*$M274","v":2478852.8870455744},{"$f":"+$G274*(1-$M274)","v":826284.29568185809},null,null,null,null,null,null,null,null,null,null,"UACCT512SSGCH",{"$f":"ROUND(SUM(-F274,G274:K274),0)","v":0},{"$f":"ROUND(SUM(-E274,H274:L274),0)","v":0},{"$f":"ROUND(H274-Q274-R274,0)","v":0},{"$f":"ROUND(I274-T274-U274-V274-W274-X274,0)","v":0}]
[{"$f":"ROW()","v":275},null,null,null,null,{"$f":"'JAM Download'!E213","v":44261421.83426559},{"$f":"SUM(G273:G274)","v":44261421.83426559},{"$f":"SUM(H273:H274)","v":0},{"$f":"SUM(I273:I274)","v":0},{"$f":"SUM(J273:J274)","v":0},{"$f":"SUM(K273:K274)","v":0},null,null,{"$f":"SUM(N273:N274)","v":33196066.375699189},{"$f":"SUM(O273:O274)","v":11065355.458566397},null,{"$f":"SUM(Q273:Q273)","v":0},{"$f":"SUM(R273:R273)","v":0},null,{"$f":"SUM(T273:T273)","v":0},{"$f":"SUM(U273:U273)","v":0},{"$f":"SUM(V273:V273)","v":0},{"$f":"SUM(W273:W273)","v":0},{"$f":"SUM(X273:X273)","v":0},0,"UACCT512",{"$f":"ROUND(SUM(-F275,G275:K275),0)","v":0},{"$f":"ROUND(G275-N275-O275,0)","v":0},{"$f":"ROUND(H275-Q275-R275,0)","v":0},{"$f":"ROUND(I275-T275-U275-V275-W275-X275,0)","v":0}]
[{"$f":"ROW()","v":276}]
[{"$f":"ROW()","v":277},513,"Maintenance of Electric Plant"]
[{"$f":"ROW()","v":278},null,null,"SG","P",{"$f":"'JAM Download'!E216","v":12438679.280809352},{"$f":"VLOOKUP($E278,Func,2)*$F278","v":12438679.280809352},{"$f":"VLOOKUP($E278,Func,3)*$F278","v":0},{"$f":"VLOOKUP($E278,Func,5)*$F278","v":0},{"$f":"VLOOKUP($E278,Func,6)*$F278","v":0},{"$f":"VLOOKUP($E278,Func,7)*$F278","v":0},null,0.75,{"$f":"+$G278*$M278","v":9329009.4606070146},{"$f":"+$G278*(1-$M278)","v":3109669.820202338},null,{"$f":"+$H278*$P278","v":0},{"$f":"+$H278*(1-$P278)","v":0},null,null,null,null,null,null,null,"UACCT513SNPPS",{"$f":"ROUND(SUM(-F278,G278:K278),0)","v":0},{"$f":"ROUND(G278-N278-O278,0)","v":0},{"$f":"ROUND(H278-Q278-R278,0)","v":0},{"$f":"ROUND(I278-T278-U278-V278-W278-X278,0)","v":0}]
[{"$f":"ROW()","v":279},null,null,"SG","P",{"$f":"'JAM Download'!E217","v":334580.93507196807},{"$f":"VLOOKUP($E279,Func,2)*$F279","v":334580.93507196807},{"$f":"VLOOKUP($E279,Func,3)*$F279","v":0},{"$f":"VLOOKUP($E279,Func,5)*$F279","v":0},{"$f":"VLOOKUP($E279,Func,6)*$F279","v":0},{"$f":"VLOOKUP($E279,Func,7)*$F279","v":0},null,0.75,{"$f":"+$G279*$M279","v":250935.70130397606},{"$f":"+$G279*(1-$M279)","v":83645.233767992017},null,null,null,null,null,null,null,null,null,null,"UACCT513SSGCH",{"$f":"ROUND(SUM(-F279,G279:K279),0)","v":0},{"$f":"ROUND(SUM(-E279,H279:L279),0)","v":0},{"$f":"ROUND(H279-Q279-R279,0)","v":0},{"$f":"ROUND(I279-T279-U279-V279-W279-X279,0)","v":0}]
[{"$f":"ROW()","v":280},null,null,null,null,{"$f":"'JAM Download'!E218","v":12773260.21588132},{"$f":"SUM(G278:G279)","v":12773260.21588132},{"$f":"SUM(H278:H279)","v":0},{"$f":"SUM(I278:I279)","v":0},{"$f":"SUM(J278:J279)","v":0},{"$f":"SUM(K278:K279)","v":0},null,null,{"$f":"SUM(N278:N279)","v":9579945.1619109903},{"$f":"SUM(O278:O279)","v":3193315.0539703299},null,{"$f":"SUM(Q278:Q278)","v":0},{"$f":"SUM(R278:R278)","v":0},null,{"$f":"SUM(T278:T278)","v":0},{"$f":"SUM(U278:U278)","v":0},{"$f":"SUM(V278:V278)","v":0},{"$f":"SUM(W278:W278)","v":0},{"$f":"SUM(X278:X278)","v":0},0,"UACCT513",{"$f":"ROUND(SUM(-F280,G280:K280),0)","v":0},{"$f":"ROUND(G280-N280-O280,0)","v":0},{"$f":"ROUND(H280-Q280-R280,0)","v":0},{"$f":"ROUND(I280-T280-U280-V280-W280-X280,0)","v":0}]
[{"$f":"ROW()","v":281}]
[{"$f":"ROW()","v":282},514,"Maintenance of Misc. Steam Plant"]
[{"$f":"ROW()","v":283},null,null,"SG","P",{"$f":"'JAM Download'!E221","v":4432416.5345400684},{"$f":"VLOOKUP($E283,Func,2)*$F283","v":4432416.5345400684},{"$f":"VLOOKUP($E283,Func,3)*$F283","v":0},{"$f":"VLOOKUP($E283,Func,5)*$F283","v":0},{"$f":"VLOOKUP($E283,Func,6)*$F283","v":0},{"$f":"VLOOKUP($E283,Func,7)*$F283","v":0},null,0.75,{"$f":"+$G283*$M283","v":3324312.4009050513},{"$f":"+$G283*(1-$M283)","v":1108104.1336350171},null,{"$f":"+$H283*$P283","v":0},{"$f":"+$H283*(1-$P283)","v":0},null,null,null,null,null,null,null,"UACCT514SNPPS",{"$f":"ROUND(SUM(-F283,G283:K283),0)","v":0},{"$f":"ROUND(G283-N283-O283,0)","v":0},{"$f":"ROUND(H283-Q283-R283,0)","v":0},{"$f":"ROUND(I283-T283-U283-V283-W283-X283,0)","v":0}]
[{"$f":"ROW()","v":284},null,null,"SG","P",{"$f":"'JAM Download'!E222","v":1784873.0883878982},{"$f":"VLOOKUP($E284,Func,2)*$F284","v":1784873.0883878982},{"$f":"VLOOKUP($E284,Func,3)*$F284","v":0},{"$f":"VLOOKUP($E284,Func,5)*$F284","v":0},{"$f":"VLOOKUP($E284,Func,6)*$F284","v":0},{"$f":"VLOOKUP($E284,Func,7)*$F284","v":0},null,0.75,{"$f":"+$G284*$M284","v":1338654.8162909236},{"$f":"+$G284*(1-$M284)","v":446218.27209697454},null,null,null,null,null,null,null,null,null,null,"UACCT514SSGCH",{"$f":"ROUND(SUM(-F284,G284:K284),0)","v":0},{"$f":"ROUND(SUM(-E284,H284:L284),0)","v":0},{"$f":"ROUND(H284-Q284-R284,0)","v":0},{"$f":"ROUND(I284-T284-U284-V284-W284-X284,0)","v":0}]
[{"$f":"ROW()","v":285},null,null,null,null,{"$f":"'JAM Download'!E223","v":6217289.6229279665},{"$f":"SUM(G283:G284)","v":6217289.6229279665},{"$f":"SUM(H283:H284)","v":0},{"$f":"SUM(I283:I284)","v":0},{"$f":"SUM(J283:J284)","v":0},{"$f":"SUM(K283:K284)","v":0},null,null,{"$f":"SUM(N283:N284)","v":4662967.2171959747},{"$f":"SUM(O283:O284)","v":1554322.4057319916},null,{"$f":"SUM(Q283:Q283)","v":0},{"$f":"SUM(R283:R283)","v":0},null,{"$f":"SUM(T283:T283)","v":0},{"$f":"SUM(U283:U283)","v":0},{"$f":"SUM(V283:V283)","v":0},{"$f":"SUM(W283:W283)","v":0},{"$f":"SUM(X283:X283)","v":0},0,"UACCT514",{"$f":"ROUND(SUM(-F285,G285:K285),0)","v":0},{"$f":"ROUND(G285-N285-O285,0)","v":0},{"$f":"ROUND(H285-Q285-R285,0)","v":0},{"$f":"ROUND(I285-T285-U285-V285-W285-X285,0)","v":0}]
[{"$f":"ROW()","v":286}]
[{"$f":"ROW()","v":287},"Total Steam Power Generation",null,null,null,{"$f":"'JAM Download'!$E225","v":467680424.33324248},{"$f":"+G285+G280+G275+G270+G265+G260+G255+G249+G244+G239+G234+G226","v":467680424.33324248},{"$f":"+H285+H280+H275+H270+H265+H260+H255+H249+H244+H239+H234+H226","v":0},{"$f":"+I285+I280+I275+I270+I265+I260+I255+I249+I244+I239+I234+I226","v":0},{"$f":"+J285+J280+J275+J270+J265+J260+J255+J249+J244+J239+J234+J226","v":0},{"$f":"+K285+K280+K275+K270+K265+K260+K255+K249+K244+K239+K234+K226","v":0},null,null,{"$f":"+N285+N280+N275+N270+N265+N260+N255+N249+N244+N239+N234+N226","v":100650021.29372641},{"$f":"+O285+O280+O275+O270+O265+O260+O255+O249+O244+O239+O234+O226","v":367030403.03951609},null,{"$f":"+Q285+Q280+Q275+Q270+Q265+Q260+Q255+Q249+Q244+Q239+Q234+Q226","v":0},{"$f":"+R285+R280+R275+R270+R265+R260+R255+R249+R244+R239+R234+R226","v":0},null,{"$f":"+T285+T280+T275+T270+T265+T260+T255+T249+T244+T239+T234+T226","v":0},{"$f":"+U285+U280+U275+U270+U265+U260+U255+U249+U244+U239+U234+U226","v":0},{"$f":"+V285+V280+V275+V270+V265+V260+V255+V249+V244+V239+V234+V226","v":0},{"$f":"+W285+W280+W275+W270+W265+W260+W255+W249+W244+W239+W234+W226","v":0},{"$f":"+X285+X280+X275+X270+X265+X260+X255+X249+X244+X239+X234+X226","v":0},0,null,{"$f":"ROUND(SUM(-F287,G287:K287),0)","v":0},{"$f":"ROUND(G287-N287-O287,0)","v":0},{"$f":"ROUND(H287-Q287-R287,0)","v":0},{"$f":"ROUND(I287-T287-U287-V287-W287-X287,0)","v":0}]
[{"$f":"ROW()","v":288}]
[{"$f":"ROW()","v":289},517,"Operation Super & Engineering"]
[{"$f":"ROW()","v":290},null,null,"SG","P",{"$f":"+'JAM Download'!E227","v":0},{"$f":"VLOOKUP($E290,Func,2)*$F290","v":0},{"$f":"VLOOKUP($E290,Func,3)*$F290","v":0},{"$f":"VLOOKUP($E290,Func,5)*$F290","v":0},{"$f":"VLOOKUP($E290,Func,6)*$F290","v":0},{"$f":"VLOOKUP($E290,Func,7)*$F290","v":0},null,0.75,{"$f":"+$G290*$M290","v":0},{"$f":"+$G290*(1-$M290)","v":0},null,{"$f":"+$H290*$P290","v":0},{"$f":"+$H290*(1-$P290)","v":0},null,null,null,null,null,null,null,"UACCT517SNPPN",{"$f":"ROUND(SUM(-F290,G290:K290),0)","v":0},{"$f":"ROUND(G290-N290-O290,0)","v":0},{"$f":"ROUND(H290-Q290-R290,0)","v":0},{"$f":"ROUND(I290-T290-U290-V290-W290-X290,0)","v":0}]
[{"$f":"ROW()","v":291},null,null,null,null,{"$f":"+'JAM Download'!E228","v":0},{"$f":"SUM(G290)","v":0},{"$f":"SUM(H290)","v":0},{"$f":"SUM(I290)","v":0},{"$f":"SUM(J290)","v":0},{"$f":"SUM(K290)","v":0},null,null,{"$f":"SUM(N290)","v":0},{"$f":"SUM(O290)","v":0},null,{"$f":"SUM(Q290)","v":0},{"$f":"SUM(R290)","v":0},null,{"$f":"SUM(T290)","v":0},{"$f":"SUM(U290)","v":0},{"$f":"SUM(V290)","v":0},{"$f":"SUM(W290)","v":0},{"$f":"SUM(X290)","v":0},0,"UACCT517",{"$f":"ROUND(SUM(-F291,G291:K291),0)","v":0},{"$f":"ROUND(G291-N291-O291,0)","v":0},{"$f":"ROUND(H291-Q291-R291,0)","v":0},{"$f":"ROUND(I291-T291-U291-V291-W291-X291,0)","v":0}]
[{"$f":"ROW()","v":292}]
[{"$f":"ROW()","v":293},518,"Nuclear Fuel Expense"]
[{"$f":"ROW()","v":294},null,null,"SE","P",{"$f":"+'JAM Download'!E231","v":0},{"$f":"VLOOKUP($E294,Func,2)*$F294","v":0},{"$f":"VLOOKUP($E294,Func,3)*$F294","v":0},{"$f":"VLOOKUP($E294,Func,5)*$F294","v":0},{"$f":"VLOOKUP($E294,Func,6)*$F294","v":0},{"$f":"VLOOKUP($E294,Func,7)*$F294","v":0},null,0,{"$f":"+$G294*$M294","v":0},{"$f":"+$G294*(1-$M294)","v":0},null,{"$f":"+$H294*$P294","v":0},{"$f":"+$H294*(1-$P294)","v":0},null,null,null,null,null,null,null,"UACCT518SE",{"$f":"ROUND(SUM(-F294,G294:K294),0)","v":0},{"$f":"ROUND(G294-N294-O294,0)","v":0},{"$f":"ROUND(H294-Q294-R294,0)","v":0},{"$f":"ROUND(I294-T294-U294-V294-W294-X294,0)","v":0}]
[{"$f":"ROW()","v":295},null,null,null,null,{"$f":"+'JAM Download'!E232","v":0},{"$f":"SUM(G294)","v":0},{"$f":"SUM(H294)","v":0},{"$f":"SUM(I294)","v":0},{"$f":"SUM(J294)","v":0},{"$f":"SUM(K294)","v":0},null,null,{"$f":"SUM(N294)","v":0},{"$f":"SUM(O294)","v":0},null,{"$f":"SUM(Q294)","v":0},{"$f":"SUM(R294)","v":0},null,{"$f":"SUM(T294)","v":0},{"$f":"SUM(U294)","v":0},{"$f":"SUM(V294)","v":0},{"$f":"SUM(W294)","v":0},{"$f":"SUM(X294)","v":0},0,"UACCT518",{"$f":"ROUND(SUM(-F295,G295:K295),0)","v":0},{"$f":"ROUND(G295-N295-O295,0)","v":0},{"$f":"ROUND(H295-Q295-R295,0)","v":0},{"$f":"ROUND(I295-T295-U295-V295-W295-X295,0)","v":0}]
[{"$f":"ROW()","v":296}]
[{"$f":"ROW()","v":297}]
[{"$f":"ROW()","v":298},519,"Coolants and Water"]
[{"$f":"ROW()","v":299},null,null,"SG","P",{"$f":"+'JAM Download'!E236","v":0},{"$f":"VLOOKUP($E299,Func,2)*$F299","v":0},{"$f":"VLOOKUP($E299,Func,3)*$F299","v":0},{"$f":"VLOOKUP($E299,Func,5)*$F299","v":0},{"$f":"VLOOKUP($E299,Func,6)*$F299","v":0},{"$f":"VLOOKUP($E299,Func,7)*$F299","v":0},null,0.75,{"$f":"+$G299*$M299","v":0},{"$f":"+$G299*(1-$M299)","v":0},null,{"$f":"+$H299*$P299","v":0},{"$f":"+$H299*(1-$P299)","v":0},null,null,null,null,null,null,null,"UACCT519SNPPN",{"$f":"ROUND(SUM(-F299,G299:K299),0)","v":0},{"$f":"ROUND(G299-N299-O299,0)","v":0},{"$f":"ROUND(H299-Q299-R299,0)","v":0},{"$f":"ROUND(I299-T299-U299-V299-W299-X299,0)","v":0}]
[{"$f":"ROW()","v":300},null,null,null,null,{"$f":"+'JAM Download'!E237","v":0},{"$f":"SUM(G299)","v":0},{"$f":"SUM(H299)","v":0},{"$f":"SUM(I299)","v":0},{"$f":"SUM(J299)","v":0},{"$f":"SUM(K299)","v":0},null,null,{"$f":"SUM(N299)","v":0},{"$f":"SUM(O299)","v":0},null,{"$f":"SUM(Q299)","v":0},{"$f":"SUM(R299)","v":0},null,{"$f":"SUM(T299)","v":0},{"$f":"SUM(U299)","v":0},{"$f":"SUM(V299)","v":0},{"$f":"SUM(W299)","v":0},{"$f":"SUM(X299)","v":0},0,"UACCT519",{"$f":"ROUND(SUM(-F300,G300:K300),0)","v":0},{"$f":"ROUND(G300-N300-O300,0)","v":0},{"$f":"ROUND(H300-Q300-R300,0)","v":0},{"$f":"ROUND(I300-T300-U300-V300-W300-X300,0)","v":0}]
[{"$f":"ROW()","v":301}]
[{"$f":"ROW()","v":302},520,"Steam Expenses"]
[{"$f":"ROW()","v":303},null,null,"SG","P",{"$f":"+'JAM Download'!E240","v":0},{"$f":"VLOOKUP($E303,Func,2)*$F303","v":0},{"$f":"VLOOKUP($E303,Func,3)*$F303","v":0},{"$f":"VLOOKUP($E303,Func,5)*$F303","v":0},{"$f":"VLOOKUP($E303,Func,6)*$F303","v":0},{"$f":"VLOOKUP($E303,Func,7)*$F303","v":0},null,0.75,{"$f":"+$G303*$M303","v":0},{"$f":"+$G303*(1-$M303)","v":0},null,{"$f":"+$H303*$P303","v":0},{"$f":"+$H303*(1-$P303)","v":0},null,null,null,null,null,null,null,"UACCT520SNPPN",{"$f":"ROUND(SUM(-F303,G303:K303),0)","v":0},{"$f":"ROUND(G303-N303-O303,0)","v":0},{"$f":"ROUND(H303-Q303-R303,0)","v":0},{"$f":"ROUND(I303-T303-U303-V303-W303-X303,0)","v":0}]
[{"$f":"ROW()","v":304},null,null,null,null,{"$f":"+'JAM Download'!E241","v":0},{"$f":"SUM(G303)","v":0},{"$f":"SUM(H303)","v":0},{"$f":"SUM(I303)","v":0},{"$f":"SUM(J303)","v":0},{"$f":"SUM(K303)","v":0},null,null,{"$f":"SUM(N303)","v":0},{"$f":"SUM(O303)","v":0},null,{"$f":"SUM(Q303)","v":0},{"$f":"SUM(R303)","v":0},null,{"$f":"SUM(T303)","v":0},{"$f":"SUM(U303)","v":0},{"$f":"SUM(V303)","v":0},{"$f":"SUM(W303)","v":0},{"$f":"SUM(X303)","v":0},0,"UACCT520",{"$f":"ROUND(SUM(-F304,G304:K304),0)","v":0},{"$f":"ROUND(G304-N304-O304,0)","v":0},{"$f":"ROUND(H304-Q304-R304,0)","v":0},{"$f":"ROUND(I304-T304-U304-V304-W304-X304,0)","v":0}]
[{"$f":"ROW()","v":305}]
[{"$f":"ROW()","v":306},523,"Electric Expenses"]
[{"$f":"ROW()","v":307},null,null,"SG","P",{"$f":"+'JAM Download'!E246","v":0},{"$f":"VLOOKUP($E307,Func,2)*$F307","v":0},{"$f":"VLOOKUP($E307,Func,3)*$F307","v":0},{"$f":"VLOOKUP($E307,Func,5)*$F307","v":0},{"$f":"VLOOKUP($E307,Func,6)*$F307","v":0},{"$f":"VLOOKUP($E307,Func,7)*$F307","v":0},null,0.75,{"$f":"+$G307*$M307","v":0},{"$f":"+$G307*(1-$M307)","v":0},null,{"$f":"+$H307*$P307","v":0},{"$f":"+$H307*(1-$P307)","v":0},null,null,null,null,null,null,null,"UACCT523SNPPN",{"$f":"ROUND(SUM(-F307,G307:K307),0)","v":0},{"$f":"ROUND(G307-N307-O307,0)","v":0},{"$f":"ROUND(H307-Q307-R307,0)","v":0},{"$f":"ROUND(I307-T307-U307-V307-W307-X307,0)","v":0}]
[{"$f":"ROW()","v":308},null,null,null,null,{"$f":"+'JAM Download'!E247","v":0},{"$f":"SUM(G307)","v":0},{"$f":"SUM(H307)","v":0},{"$f":"SUM(I307)","v":0},{"$f":"SUM(J307)","v":0},{"$f":"SUM(K307)","v":0},null,null,{"$f":"SUM(N307)","v":0},{"$f":"SUM(O307)","v":0},null,{"$f":"SUM(Q307)","v":0},{"$f":"SUM(R307)","v":0},null,{"$f":"SUM(T307)","v":0},{"$f":"SUM(U307)","v":0},{"$f":"SUM(V307)","v":0},{"$f":"SUM(W307)","v":0},{"$f":"SUM(X307)","v":0},0,"UACCT523",{"$f":"ROUND(SUM(-F308,G308:K308),0)","v":0},{"$f":"ROUND(G308-N308-O308,0)","v":0},{"$f":"ROUND(H308-Q308-R308,0)","v":0},{"$f":"ROUND(I308-T308-U308-V308-W308-X308,0)","v":0}]
[{"$f":"ROW()","v":309}]
[{"$f":"ROW()","v":310},524,"Misc. Nuclear Expenses"]
[{"$f":"ROW()","v":311},null,null,"SG","P",{"$f":"+'JAM Download'!E250","v":0},{"$f":"VLOOKUP($E311,Func,2)*$F311","v":0},{"$f":"VLOOKUP($E311,Func,3)*$F311","v":0},{"$f":"VLOOKUP($E311,Func,5)*$F311","v":0},{"$f":"VLOOKUP($E311,Func,6)*$F311","v":0},{"$f":"VLOOKUP($E311,Func,7)*$F311","v":0},null,0.75,{"$f":"+$G311*$M311","v":0},{"$f":"+$G311*(1-$M311)","v":0},null,{"$f":"+$H311*$P311","v":0},{"$f":"+$H311*(1-$P311)","v":0},null,null,null,null,null,null,null,"UACCT524SNPPN",{"$f":"ROUND(SUM(-F311,G311:K311),0)","v":0},{"$f":"ROUND(G311-N311-O311,0)","v":0},{"$f":"ROUND(H311-Q311-R311,0)","v":0},{"$f":"ROUND(I311-T311-U311-V311-W311-X311,0)","v":0}]
[{"$f":"ROW()","v":312},null,null,null,null,{"$f":"+'JAM Download'!E251","v":0},{"$f":"SUM(G311)","v":0},{"$f":"SUM(H311)","v":0},{"$f":"SUM(I311)","v":0},{"$f":"SUM(J311)","v":0},{"$f":"SUM(K311)","v":0},null,null,{"$f":"SUM(N311)","v":0},{"$f":"SUM(O311)","v":0},null,{"$f":"SUM(Q311)","v":0},{"$f":"SUM(R311)","v":0},null,{"$f":"SUM(T311)","v":0},{"$f":"SUM(U311)","v":0},{"$f":"SUM(V311)","v":0},{"$f":"SUM(W311)","v":0},{"$f":"SUM(X311)","v":0},0,"UACCT524",{"$f":"ROUND(SUM(-F312,G312:K312),0)","v":0},{"$f":"ROUND(G312-N312-O312,0)","v":0},{"$f":"ROUND(H312-Q312-R312,0)","v":0},{"$f":"ROUND(I312-T312-U312-V312-W312-X312,0)","v":0}]
[{"$f":"ROW()","v":313}]
[{"$f":"ROW()","v":314},528,"Maintenance Super & Engineering"]
[{"$f":"ROW()","v":315},null,null,"SG","P",{"$f":"+'JAM Download'!E254","v":0},{"$f":"VLOOKUP($E315,Func,2)*$F315","v":0},{"$f":"VLOOKUP($E315,Func,3)*$F315","v":0},{"$f":"VLOOKUP($E315,Func,5)*$F315","v":0},{"$f":"VLOOKUP($E315,Func,6)*$F315","v":0},{"$f":"VLOOKUP($E315,Func,7)*$F315","v":0},null,0.75,{"$f":"+$G315*$M315","v":0},{"$f":"+$G315*(1-$M315)","v":0},null,{"$f":"+$H315*$P315","v":0},{"$f":"+$H315*(1-$P315)","v":0},null,null,null,null,null,null,null,"UACCT528SNPPN",{"$f":"ROUND(SUM(-F315,G315:K315),0)","v":0},{"$f":"ROUND(G315-N315-O315,0)","v":0},{"$f":"ROUND(H315-Q315-R315,0)","v":0},{"$f":"ROUND(I315-T315-U315-V315-W315-X315,0)","v":0}]
[{"$f":"ROW()","v":316},null,null,null,null,{"$f":"+'JAM Download'!E255","v":0},{"$f":"SUM(G315)","v":0},{"$f":"SUM(H315)","v":0},{"$f":"SUM(I315)","v":0},{"$f":"SUM(J315)","v":0},{"$f":"SUM(K315)","v":0},null,null,{"$f":"SUM(N315)","v":0},{"$f":"SUM(O315)","v":0},null,{"$f":"SUM(Q315)","v":0},{"$f":"SUM(R315)","v":0},null,{"$f":"SUM(T315)","v":0},{"$f":"SUM(U315)","v":0},{"$f":"SUM(V315)","v":0},{"$f":"SUM(W315)","v":0},{"$f":"SUM(X315)","v":0},0,"UACCT528",{"$f":"ROUND(SUM(-F316,G316:K316),0)","v":0},{"$f":"ROUND(G316-N316-O316,0)","v":0},{"$f":"ROUND(H316-Q316-R316,0)","v":0},{"$f":"ROUND(I316-T316-U316-V316-W316-X316,0)","v":0}]
[{"$f":"ROW()","v":317}]
[{"$f":"ROW()","v":318},529,"Maintenance of Structures"]
[{"$f":"ROW()","v":319},null,null,"SG","P",{"$f":"+'JAM Download'!E258","v":0},{"$f":"VLOOKUP($E319,Func,2)*$F319","v":0},{"$f":"VLOOKUP($E319,Func,3)*$F319","v":0},{"$f":"VLOOKUP($E319,Func,5)*$F319","v":0},{"$f":"VLOOKUP($E319,Func,6)*$F319","v":0},{"$f":"VLOOKUP($E319,Func,7)*$F319","v":0},null,0.75,{"$f":"+$G319*$M319","v":0},{"$f":"+$G319*(1-$M319)","v":0},null,{"$f":"+$H319*$P319","v":0},{"$f":"+$H319*(1-$P319)","v":0},null,null,null,null,null,null,null,"UACCT529SNPPN",{"$f":"ROUND(SUM(-F319,G319:K319),0)","v":0},{"$f":"ROUND(G319-N319-O319,0)","v":0},{"$f":"ROUND(H319-Q319-R319,0)","v":0},{"$f":"ROUND(I319-T319-U319-V319-W319-X319,0)","v":0}]
[{"$f":"ROW()","v":320},null,null,null,null,{"$f":"+'JAM Download'!E259","v":0},{"$f":"SUM(G319)","v":0},{"$f":"SUM(H319)","v":0},{"$f":"SUM(I319)","v":0},{"$f":"SUM(J319)","v":0},{"$f":"SUM(K319)","v":0},null,null,{"$f":"SUM(N319)","v":0},{"$f":"SUM(O319)","v":0},null,{"$f":"SUM(Q319)","v":0},{"$f":"SUM(R319)","v":0},null,{"$f":"SUM(T319)","v":0},{"$f":"SUM(U319)","v":0},{"$f":"SUM(V319)","v":0},{"$f":"SUM(W319)","v":0},{"$f":"SUM(X319)","v":0},0,"UACCT529",{"$f":"ROUND(SUM(-F320,G320:K320),0)","v":0},{"$f":"ROUND(G320-N320-O320,0)","v":0},{"$f":"ROUND(H320-Q320-R320,0)","v":0},{"$f":"ROUND(I320-T320-U320-V320-W320-X320,0)","v":0}]
[{"$f":"ROW()","v":321}]
[{"$f":"ROW()","v":322},530,"Maintenance of Reactor Plant"]
[{"$f":"ROW()","v":323},null,null,"SG","P",{"$f":"+'JAM Download'!E262","v":0},{"$f":"VLOOKUP($E323,Func,2)*$F323","v":0},{"$f":"VLOOKUP($E323,Func,3)*$F323","v":0},{"$f":"VLOOKUP($E323,Func,5)*$F323","v":0},{"$f":"VLOOKUP($E323,Func,6)*$F323","v":0},{"$f":"VLOOKUP($E323,Func,7)*$F323","v":0},null,0.75,{"$f":"+$G323*$M323","v":0},{"$f":"+$G323*(1-$M323)","v":0},null,{"$f":"+$H323*$P323","v":0},{"$f":"+$H323*(1-$P323)","v":0},null,null,null,null,null,null,null,"UACCT530SNPPN",{"$f":"ROUND(SUM(-F323,G323:K323),0)","v":0},{"$f":"ROUND(G323-N323-O323,0)","v":0},{"$f":"ROUND(H323-Q323-R323,0)","v":0},{"$f":"ROUND(I323-T323-U323-V323-W323-X323,0)","v":0}]
[{"$f":"ROW()","v":324},null,null,null,null,{"$f":"+'JAM Download'!E263","v":0},{"$f":"SUM(G323)","v":0},{"$f":"SUM(H323)","v":0},{"$f":"SUM(I323)","v":0},{"$f":"SUM(J323)","v":0},{"$f":"SUM(K323)","v":0},null,null,{"$f":"SUM(N323)","v":0},{"$f":"SUM(O323)","v":0},null,{"$f":"SUM(Q323)","v":0},{"$f":"SUM(R323)","v":0},null,{"$f":"SUM(T323)","v":0},{"$f":"SUM(U323)","v":0},{"$f":"SUM(V323)","v":0},{"$f":"SUM(W323)","v":0},{"$f":"SUM(X323)","v":0},0,"UACCT530",{"$f":"ROUND(SUM(-F324,G324:K324),0)","v":0},{"$f":"ROUND(G324-N324-O324,0)","v":0},{"$f":"ROUND(H324-Q324-R324,0)","v":0},{"$f":"ROUND(I324-T324-U324-V324-W324-X324,0)","v":0}]
[{"$f":"ROW()","v":325}]
[{"$f":"ROW()","v":326},531,"Maintenance of Electric Plant"]
[{"$f":"ROW()","v":327},null,null,"SG","P",{"$f":"+'JAM Download'!E266","v":0},{"$f":"VLOOKUP($E327,Func,2)*$F327","v":0},{"$f":"VLOOKUP($E327,Func,3)*$F327","v":0},{"$f":"VLOOKUP($E327,Func,5)*$F327","v":0},{"$f":"VLOOKUP($E327,Func,6)*$F327","v":0},{"$f":"VLOOKUP($E327,Func,7)*$F327","v":0},null,0.75,{"$f":"+$G327*$M327","v":0},{"$f":"+$G327*(1-$M327)","v":0},null,{"$f":"+$H327*$P327","v":0},{"$f":"+$H327*(1-$P327)","v":0},null,null,null,null,null,null,null,"UACCT531SNPPN",{"$f":"ROUND(SUM(-F327,G327:K327),0)","v":0},{"$f":"ROUND(G327-N327-O327,0)","v":0},{"$f":"ROUND(H327-Q327-R327,0)","v":0},{"$f":"ROUND(I327-T327-U327-V327-W327-X327,0)","v":0}]
[{"$f":"ROW()","v":328},null,null,null,null,{"$f":"+'JAM Download'!E267","v":0},{"$f":"SUM(G327)","v":0},{"$f":"SUM(H327)","v":0},{"$f":"SUM(I327)","v":0},{"$f":"SUM(J327)","v":0},{"$f":"SUM(K327)","v":0},null,null,{"$f":"SUM(N327)","v":0},{"$f":"SUM(O327)","v":0},null,{"$f":"SUM(Q327)","v":0},{"$f":"SUM(R327)","v":0},null,{"$f":"SUM(T327)","v":0},{"$f":"SUM(U327)","v":0},{"$f":"SUM(V327)","v":0},{"$f":"SUM(W327)","v":0},{"$f":"SUM(X327)","v":0},0,"UACCT531",{"$f":"ROUND(SUM(-F328,G328:K328),0)","v":0},{"$f":"ROUND(G328-N328-O328,0)","v":0},{"$f":"ROUND(H328-Q328-R328,0)","v":0},{"$f":"ROUND(I328-T328-U328-V328-W328-X328,0)","v":0}]
[{"$f":"ROW()","v":329}]
[{"$f":"ROW()","v":330},532,"Maintenance of Misc Nuclear"]
[{"$f":"ROW()","v":331},null,null,"SG","P",{"$f":"+'JAM Download'!E270","v":0},{"$f":"VLOOKUP($E331,Func,2)*$F331","v":0},{"$f":"VLOOKUP($E331,Func,3)*$F331","v":0},{"$f":"VLOOKUP($E331,Func,5)*$F331","v":0},{"$f":"VLOOKUP($E331,Func,6)*$F331","v":0},{"$f":"VLOOKUP($E331,Func,7)*$F331","v":0},null,0.75,{"$f":"+$G331*$M331","v":0},{"$f":"+$G331*(1-$M331)","v":0},null,{"$f":"+$H331*$P331","v":0},{"$f":"+$H331*(1-$P331)","v":0},null,null,null,null,null,null,null,"UACCT532SNPPN",{"$f":"ROUND(SUM(-F331,G331:K331),0)","v":0},{"$f":"ROUND(G331-N331-O331,0)","v":0},{"$f":"ROUND(H331-Q331-R331,0)","v":0},{"$f":"ROUND(I331-T331-U331-V331-W331-X331,0)","v":0}]
[{"$f":"ROW()","v":332},null,null,null,null,{"$f":"+'JAM Download'!E271","v":0},{"$f":"SUM(G331)","v":0},{"$f":"SUM(H331)","v":0},{"$f":"SUM(I331)","v":0},{"$f":"SUM(J331)","v":0},{"$f":"SUM(K331)","v":0},null,null,{"$f":"SUM(N331)","v":0},{"$f":"SUM(O331)","v":0},null,{"$f":"SUM(Q331)","v":0},{"$f":"SUM(R331)","v":0},null,{"$f":"SUM(T331)","v":0},{"$f":"SUM(U331)","v":0},{"$f":"SUM(V331)","v":0},{"$f":"SUM(W331)","v":0},{"$f":"SUM(X331)","v":0},0,"UACCT532",{"$f":"ROUND(SUM(-F332,G332:K332),0)","v":0},{"$f":"ROUND(G332-N332-O332,0)","v":0},{"$f":"ROUND(H332-Q332-R332,0)","v":0},{"$f":"ROUND(I332-T332-U332-V332-W332-X332,0)","v":0}]
[{"$f":"ROW()","v":333}]
[{"$f":"ROW()","v":334},"Total Nuclear Power Generation",null,null,null,{"$f":"+'JAM Download'!E273","v":0},{"$f":"+G332+G328+G324+G320+G316+G312+G308+G304+G300+G296+G291","v":0},{"$f":"+H332+H328+H324+H320+H316+H312+H308+H304+H300+H296+H291","v":0},{"$f":"+I332+I328+I324+I320+I316+I312+I308+I304+I300+I296+I291","v":0},{"$f":"+J332+J328+J324+J320+J316+J312+J308+J304+J300+J296+J291","v":0},{"$f":"+K332+K328+K324+K320+K316+K312+K308+K304+K300+K296+K291","v":0},null,null,{"$f":"+N332+N328+N324+N320+N316+N312+N308+N304+N300+N296+N291","v":0},{"$f":"+O332+O328+O324+O320+O316+O312+O308+O304+O300+O296+O291","v":0},{"$f":"+P332+P328+P324+P320+P316+P312+P308+P304+P300+P296+P291","v":0},{"$f":"+Q332+Q328+Q324+Q320+Q316+Q312+Q308+Q304+Q300+Q296+Q291","v":0},{"$f":"+R332+R328+R324+R320+R316+R312+R308+R304+R300+R296+R291","v":0},null,{"$f":"+T332+T328+T324+T320+T316+T312+T308+T304+T300+T296+T291","v":0},{"$f":"+U332+U328+U324+U320+U316+U312+U308+U304+U300+U296+U291","v":0},{"$f":"+V332+V328+V324+V320+V316+V312+V308+V304+V300+V296+V291","v":0},{"$f":"+W332+W328+W324+W320+W316+W312+W308+W304+W300+W296+W291","v":0},{"$f":"+X332+X328+X324+X320+X316+X312+X308+X304+X300+X296+X291","v":0},0,null,{"$f":"ROUND(SUM(-F334,G334:K334),0)","v":0},{"$f":"ROUND(G334-N334-O334,0)","v":0},{"$f":"ROUND(H334-Q334-R334,0)","v":0},{"$f":"ROUND(I334-T334-U334-V334-W334-X334,0)","v":0}]
[{"$f":"ROW()","v":335}]
[{"$f":"ROW()","v":336}]
[{"$f":"ROW()","v":337},535,"Operation Super & Engineering"]
[{"$f":"ROW()","v":338},null,null,"SG","P",{"$f":"'JAM Download'!$E276+'JAM Download'!E277+'JAM Download'!E278","v":2724211.076317139},{"$f":"VLOOKUP($E338,Func,2)*$F338","v":2724211.076317139},{"$f":"VLOOKUP($E338,Func,3)*$F338","v":0},{"$f":"VLOOKUP($E338,Func,5)*$F338","v":0},{"$f":"VLOOKUP($E338,Func,6)*$F338","v":0},{"$f":"VLOOKUP($E338,Func,7)*$F338","v":0},null,0.75,{"$f":"+$G338*$M338","v":2043158.3072378542},{"$f":"+$G338*(1-$M338)","v":681052.76907928474},null,{"$f":"+$H338*$P338","v":0},{"$f":"+$H338*(1-$P338)","v":0},null,null,null,null,null,null,null,"UACCT535SNPPH",{"$f":"ROUND(SUM(-F338,G338:K338),0)","v":0},{"$f":"ROUND(G338-N338-O338,0)","v":0},{"$f":"ROUND(H338-Q338-R338,0)","v":0},{"$f":"ROUND(I338-T338-U338-V338-W338-X338,0)","v":0}]
[{"$f":"ROW()","v":339},null,null,null,null,{"$f":"'JAM Download'!$E280","v":2724211.076317139},{"$f":"SUM(G338:G338)","v":2724211.076317139},{"$f":"SUM(H338:H338)","v":0},{"$f":"SUM(I338:I338)","v":0},{"$f":"SUM(J338:J338)","v":0},{"$f":"SUM(K338:K338)","v":0},null,null,{"$f":"SUM(N338:N338)","v":2043158.3072378542},{"$f":"SUM(O338:O338)","v":681052.76907928474},null,{"$f":"SUM(Q338:Q338)","v":0},{"$f":"SUM(R338:R338)","v":0},null,{"$f":"SUM(T338:T338)","v":0},{"$f":"SUM(U338:U338)","v":0},{"$f":"SUM(V338:V338)","v":0},{"$f":"SUM(W338:W338)","v":0},{"$f":"SUM(X338:X338)","v":0},0,"UACCT535",{"$f":"ROUND(SUM(-F339,G339:K339),0)","v":0},{"$f":"ROUND(G339-N339-O339,0)","v":0},{"$f":"ROUND(H339-Q339-R339,0)","v":0},{"$f":"ROUND(I339-T339-U339-V339-W339-X339,0)","v":0}]
[{"$f":"ROW()","v":340}]
[{"$f":"ROW()","v":341},536,"Water For Power"]
[{"$f":"ROW()","v":342},null,null,"SG","P",{"$f":"+'JAM Download'!E283+'JAM Download'!E284+'JAM Download'!E285","v":62860.871323048872},{"$f":"VLOOKUP($E342,Func,2)*$F342","v":62860.871323048872},{"$f":"VLOOKUP($E342,Func,3)*$F342","v":0},{"$f":"VLOOKUP($E342,Func,5)*$F342","v":0},{"$f":"VLOOKUP($E342,Func,6)*$F342","v":0},{"$f":"VLOOKUP($E342,Func,7)*$F342","v":0},null,0.75,{"$f":"+$G342*$M342","v":47145.653492286656},{"$f":"+$G342*(1-$M342)","v":15715.217830762218},null,{"$f":"+$H342*$P342","v":0},{"$f":"+$H342*(1-$P342)","v":0},null,null,null,null,null,null,null,"UACCT536SNPPH",{"$f":"ROUND(SUM(-F342,G342:K342),0)","v":0},{"$f":"ROUND(G342-N342-O342,0)","v":0},{"$f":"ROUND(H342-Q342-R342,0)","v":0},{"$f":"ROUND(I342-T342-U342-V342-W342-X342,0)","v":0}]
[{"$f":"ROW()","v":343},null,null,null,null,{"$f":"+'JAM Download'!E287","v":62860.871323048872},{"$f":"SUM(G342:G342)","v":62860.871323048872},{"$f":"SUM(H342:H342)","v":0},{"$f":"SUM(I342:I342)","v":0},{"$f":"SUM(J342:J342)","v":0},{"$f":"SUM(K342:K342)","v":0},null,null,{"$f":"SUM(N342:N342)","v":47145.653492286656},{"$f":"SUM(O342:O342)","v":15715.217830762218},null,{"$f":"SUM(Q342:Q342)","v":0},{"$f":"SUM(R342:R342)","v":0},null,{"$f":"SUM(T342:T342)","v":0},{"$f":"SUM(U342:U342)","v":0},{"$f":"SUM(V342:V342)","v":0},{"$f":"SUM(W342:W342)","v":0},{"$f":"SUM(X342:X342)","v":0},0,"UACCT536",{"$f":"ROUND(SUM(-F343,G343:K343),0)","v":0},{"$f":"ROUND(G343-N343-O343,0)","v":0},{"$f":"ROUND(H343-Q343-R343,0)","v":0},{"$f":"ROUND(I343-T343-U343-V343-W343-X343,0)","v":0}]
[{"$f":"ROW()","v":344}]
[{"$f":"ROW()","v":345},537,"Hydraulic Expenses"]
[{"$f":"ROW()","v":346},null,null,"SG","P",{"$f":"+'JAM Download'!E290+'JAM Download'!E291+'JAM Download'!E292","v":1909962.0774178838},{"$f":"VLOOKUP($E346,Func,2)*$F346","v":1909962.0774178838},{"$f":"VLOOKUP($E346,Func,3)*$F346","v":0},{"$f":"VLOOKUP($E346,Func,5)*$F346","v":0},{"$f":"VLOOKUP($E346,Func,6)*$F346","v":0},{"$f":"VLOOKUP($E346,Func,7)*$F346","v":0},null,0.75,{"$f":"+$G346*$M346","v":1432471.5580634128},{"$f":"+$G346*(1-$M346)","v":477490.51935447095},null,{"$f":"+$H346*$P346","v":0},{"$f":"+$H346*(1-$P346)","v":0},null,null,null,null,null,null,null,"UACCT537SNPPH",{"$f":"ROUND(SUM(-F346,G346:K346),0)","v":0},{"$f":"ROUND(G346-N346-O346,0)","v":0},{"$f":"ROUND(H346-Q346-R346,0)","v":0},{"$f":"ROUND(I346-T346-U346-V346-W346-X346,0)","v":0}]
[{"$f":"ROW()","v":347},null,null,null,null,{"$f":"+'JAM Download'!E294","v":1909962.0774178838},{"$f":"SUM(G346:G346)","v":1909962.0774178838},{"$f":"SUM(H346:H346)","v":0},{"$f":"SUM(I346:I346)","v":0},{"$f":"SUM(J346:J346)","v":0},{"$f":"SUM(K346:K346)","v":0},null,null,{"$f":"SUM(N346:N346)","v":1432471.5580634128},{"$f":"SUM(O346:O346)","v":477490.51935447095},null,{"$f":"SUM(Q346:Q346)","v":0},{"$f":"SUM(R346:R346)","v":0},null,{"$f":"SUM(T346:T346)","v":0},{"$f":"SUM(U346:U346)","v":0},{"$f":"SUM(V346:V346)","v":0},{"$f":"SUM(W346:W346)","v":0},{"$f":"SUM(X346:X346)","v":0},0,"UACCT537",{"$f":"ROUND(SUM(-F347,G347:K347),0)","v":0},{"$f":"ROUND(G347-N347-O347,0)","v":0},{"$f":"ROUND(H347-Q347-R347,0)","v":0},{"$f":"ROUND(I347-T347-U347-V347-W347-X347,0)","v":0}]
[{"$f":"ROW()","v":348}]
[{"$f":"ROW()","v":349},538,"Electric Expenses"]
[{"$f":"ROW()","v":350},null,null,"SG","P",{"$f":"+'JAM Download'!E297+'JAM Download'!E298+'JAM Download'!E299","v":0},{"$f":"VLOOKUP($E350,Func,2)*$F350","v":0},{"$f":"VLOOKUP($E350,Func,3)*$F350","v":0},{"$f":"VLOOKUP($E350,Func,5)*$F350","v":0},{"$f":"VLOOKUP($E350,Func,6)*$F350","v":0},{"$f":"VLOOKUP($E350,Func,7)*$F350","v":0},null,0.75,{"$f":"+$G350*$M350","v":0},{"$f":"+$G350*(1-$M350)","v":0},null,{"$f":"+$H350*$P350","v":0},{"$f":"+$H350*(1-$P350)","v":0},null,null,null,null,null,null,null,"UACCT538SNPPH",{"$f":"ROUND(SUM(-F350,G350:K350),0)","v":0},{"$f":"ROUND(G350-N350-O350,0)","v":0},{"$f":"ROUND(H350-Q350-R350,0)","v":0},{"$f":"ROUND(I350-T350-U350-V350-W350-X350,0)","v":0}]
[{"$f":"ROW()","v":351},null,null,null,null,{"$f":"+'JAM Download'!E301","v":0},{"$f":"SUM(G350:G350)","v":0},{"$f":"SUM(H350:H350)","v":0},{"$f":"SUM(I350:I350)","v":0},{"$f":"SUM(J350:J350)","v":0},{"$f":"SUM(K350:K350)","v":0},null,null,{"$f":"SUM(N350:N350)","v":0},{"$f":"SUM(O350:O350)","v":0},null,{"$f":"SUM(Q350:Q350)","v":0},{"$f":"SUM(R350:R350)","v":0},null,{"$f":"SUM(T350:T350)","v":0},{"$f":"SUM(U350:U350)","v":0},{"$f":"SUM(V350:V350)","v":0},{"$f":"SUM(W350:W350)","v":0},{"$f":"SUM(X350:X350)","v":0},0,"UACCT538",{"$f":"ROUND(SUM(-F351,G351:K351),0)","v":0},{"$f":"ROUND(G351-N351-O351,0)","v":0},{"$f":"ROUND(H351-Q351-R351,0)","v":0},{"$f":"ROUND(I351-T351-U351-V351-W351-X351,0)","v":0}]
[{"$f":"ROW()","v":352}]
[{"$f":"ROW()","v":353},539,"Misc. Hydro Expenses"]
[{"$f":"ROW()","v":354},null,null,"SG","P",{"$f":"+'JAM Download'!E304+'JAM Download'!E305+'JAM Download'!E306","v":7603575.415724406},{"$f":"VLOOKUP($E354,Func,2)*$F354","v":7603575.415724406},{"$f":"VLOOKUP($E354,Func,3)*$F354","v":0},{"$f":"VLOOKUP($E354,Func,5)*$F354","v":0},{"$f":"VLOOKUP($E354,Func,6)*$F354","v":0},{"$f":"VLOOKUP($E354,Func,7)*$F354","v":0},null,0.75,{"$f":"+$G354*$M354","v":5702681.561793305},{"$f":"+$G354*(1-$M354)","v":1900893.8539311015},null,{"$f":"+$H354*$P354","v":0},{"$f":"+$H354*(1-$P354)","v":0},null,null,null,null,null,null,null,"UACCT539SNPPH",{"$f":"ROUND(SUM(-F354,G354:K354),0)","v":0},{"$f":"ROUND(G354-N354-O354,0)","v":0},{"$f":"ROUND(H354-Q354-R354,0)","v":0},{"$f":"ROUND(I354-T354-U354-V354-W354-X354,0)","v":0}]
[{"$f":"ROW()","v":355},null,null,null,null,{"$f":"+'JAM Download'!E309","v":7603575.415724406},{"$f":"SUM(G354:G354)","v":7603575.415724406},{"$f":"SUM(H354:H354)","v":0},{"$f":"SUM(I354:I354)","v":0},{"$f":"SUM(J354:J354)","v":0},{"$f":"SUM(K354:K354)","v":0},null,null,{"$f":"SUM(N354:N354)","v":5702681.561793305},{"$f":"SUM(O354:O354)","v":1900893.8539311015},null,{"$f":"SUM(Q354:Q354)","v":0},{"$f":"SUM(R354:R354)","v":0},null,{"$f":"SUM(T354:T354)","v":0},{"$f":"SUM(U354:U354)","v":0},{"$f":"SUM(V354:V354)","v":0},{"$f":"SUM(W354:W354)","v":0},{"$f":"SUM(X354:X354)","v":0},0,"UACCT539",{"$f":"ROUND(SUM(-F355,G355:K355),0)","v":0},{"$f":"ROUND(G355-N355-O355,0)","v":0},{"$f":"ROUND(H355-Q355-R355,0)","v":0},{"$f":"ROUND(I355-T355-U355-V355-W355-X355,0)","v":0}]
[{"$f":"ROW()","v":356}]
[{"$f":"ROW()","v":357},540,"Rents (Hydro Generation)"]
[{"$f":"ROW()","v":358},null,null,"SG","P",{"$f":"+'JAM Download'!E312+'JAM Download'!E313+'JAM Download'!E314","v":313718.18664421845},{"$f":"VLOOKUP($E358,Func,2)*$F358","v":313718.18664421845},{"$f":"VLOOKUP($E358,Func,3)*$F358","v":0},{"$f":"VLOOKUP($E358,Func,5)*$F358","v":0},{"$f":"VLOOKUP($E358,Func,6)*$F358","v":0},{"$f":"VLOOKUP($E358,Func,7)*$F358","v":0},null,0.75,{"$f":"+$G358*$M358","v":235288.63998316386},{"$f":"+$G358*(1-$M358)","v":78429.546661054614},null,{"$f":"+$H358*$P358","v":0},{"$f":"+$H358*(1-$P358)","v":0},null,null,null,null,null,null,null,"UACCT540SNPPH",{"$f":"ROUND(SUM(-F358,G358:K358),0)","v":0},{"$f":"ROUND(G358-N358-O358,0)","v":0},{"$f":"ROUND(H358-Q358-R358,0)","v":0},{"$f":"ROUND(I358-T358-U358-V358-W358-X358,0)","v":0}]
[{"$f":"ROW()","v":359},null,null,null,null,{"$f":"+'JAM Download'!E316","v":313718.18664421845},{"$f":"SUM(G358:G358)","v":313718.18664421845},{"$f":"SUM(H358:H358)","v":0},{"$f":"SUM(I358:I358)","v":0},{"$f":"SUM(J358:J358)","v":0},{"$f":"SUM(K358:K358)","v":0},null,null,{"$f":"SUM(N358:N358)","v":235288.63998316386},{"$f":"SUM(O358:O358)","v":78429.546661054614},null,{"$f":"SUM(Q358:Q358)","v":0},{"$f":"SUM(R358:R358)","v":0},null,{"$f":"SUM(T358:T358)","v":0},{"$f":"SUM(U358:U358)","v":0},{"$f":"SUM(V358:V358)","v":0},{"$f":"SUM(W358:W358)","v":0},{"$f":"SUM(X358:X358)","v":0},0,"UACCT540",{"$f":"ROUND(SUM(-F359,G359:K359),0)","v":0},{"$f":"ROUND(G359-N359-O359,0)","v":0},{"$f":"ROUND(H359-Q359-R359,0)","v":0},{"$f":"ROUND(I359-T359-U359-V359-W359-X359,0)","v":0}]
[{"$f":"ROW()","v":360}]
[{"$f":"ROW()","v":361},541,"Maint Supervision & Engineering"]
[{"$f":"ROW()","v":362},null,null,"SG","P",{"$f":"+'JAM Download'!E319+'JAM Download'!E320+'JAM Download'!E321","v":176.66260727838747},{"$f":"VLOOKUP($E362,Func,2)*$F362","v":176.66260727838747},{"$f":"VLOOKUP($E362,Func,3)*$F362","v":0},{"$f":"VLOOKUP($E362,Func,5)*$F362","v":0},{"$f":"VLOOKUP($E362,Func,6)*$F362","v":0},{"$f":"VLOOKUP($E362,Func,7)*$F362","v":0},null,0.75,{"$f":"+$G362*$M362","v":132.49695545879061},{"$f":"+$G362*(1-$M362)","v":44.165651819596867},null,{"$f":"+$H362*$P362","v":0},{"$f":"+$H362*(1-$P362)","v":0},null,null,null,null,null,null,null,"UACCT541SNPPH",{"$f":"ROUND(SUM(-F362,G362:K362),0)","v":0},{"$f":"ROUND(G362-N362-O362,0)","v":0},{"$f":"ROUND(H362-Q362-R362,0)","v":0},{"$f":"ROUND(I362-T362-U362-V362-W362-X362,0)","v":0}]
[{"$f":"ROW()","v":363},null,null,null,null,{"$f":"+'JAM Download'!E323","v":176.66260727838747},{"$f":"SUM(G362:G362)","v":176.66260727838747},{"$f":"SUM(H362:H362)","v":0},{"$f":"SUM(I362:I362)","v":0},{"$f":"SUM(J362:J362)","v":0},{"$f":"SUM(K362:K362)","v":0},null,null,{"$f":"SUM(N362:N362)","v":132.49695545879061},{"$f":"SUM(O362:O362)","v":44.165651819596867},null,{"$f":"SUM(Q362:Q362)","v":0},{"$f":"SUM(R362:R362)","v":0},null,{"$f":"SUM(T362:T362)","v":0},{"$f":"SUM(U362:U362)","v":0},{"$f":"SUM(V362:V362)","v":0},{"$f":"SUM(W362:W362)","v":0},{"$f":"SUM(X362:X362)","v":0},0,"UACCT541",{"$f":"ROUND(SUM(-F363,G363:K363),0)","v":0},{"$f":"ROUND(G363-N363-O363,0)","v":0},{"$f":"ROUND(H363-Q363-R363,0)","v":0},{"$f":"ROUND(I363-T363-U363-V363-W363-X363,0)","v":0}]
[{"$f":"ROW()","v":364}]
[{"$f":"ROW()","v":365},542,"Maintenance of Structures"]
[{"$f":"ROW()","v":366},null,null,"SG","P",{"$f":"+'JAM Download'!E326+'JAM Download'!E327+'JAM Download'!E328","v":326076.80737370969},{"$f":"VLOOKUP($E366,Func,2)*$F366","v":326076.80737370969},{"$f":"VLOOKUP($E366,Func,3)*$F366","v":0},{"$f":"VLOOKUP($E366,Func,5)*$F366","v":0},{"$f":"VLOOKUP($E366,Func,6)*$F366","v":0},{"$f":"VLOOKUP($E366,Func,7)*$F366","v":0},null,0.75,{"$f":"+$G366*$M366","v":244557.60553028225},{"$f":"+$G366*(1-$M366)","v":81519.201843427421},null,{"$f":"+$H366*$P366","v":0},{"$f":"+$H366*(1-$P366)","v":0},null,null,null,null,null,null,null,"UACCT542SNPPH",{"$f":"ROUND(SUM(-F366,G366:K366),0)","v":0},{"$f":"ROUND(G366-N366-O366,0)","v":0},{"$f":"ROUND(H366-Q366-R366,0)","v":0},{"$f":"ROUND(I366-T366-U366-V366-W366-X366,0)","v":0}]
[{"$f":"ROW()","v":367},null,null,null,null,{"$f":"+'JAM Download'!E330","v":326076.80737370969},{"$f":"SUM(G366:G366)","v":326076.80737370969},{"$f":"SUM(H366:H366)","v":0},{"$f":"SUM(I366:I366)","v":0},{"$f":"SUM(J366:J366)","v":0},{"$f":"SUM(K366:K366)","v":0},null,null,{"$f":"SUM(N366:N366)","v":244557.60553028225},{"$f":"SUM(O366:O366)","v":81519.201843427421},null,{"$f":"SUM(Q366:Q366)","v":0},{"$f":"SUM(R366:R366)","v":0},null,{"$f":"SUM(T366:T366)","v":0},{"$f":"SUM(U366:U366)","v":0},{"$f":"SUM(V366:V366)","v":0},{"$f":"SUM(W366:W366)","v":0},{"$f":"SUM(X366:X366)","v":0},0,"UACCT542",{"$f":"ROUND(SUM(-F367,G367:K367),0)","v":0},{"$f":"ROUND(G367-N367-O367,0)","v":0},{"$f":"ROUND(H367-Q367-R367,0)","v":0},{"$f":"ROUND(I367-T367-U367-V367-W367-X367,0)","v":0}]
[{"$f":"ROW()","v":368}]
[{"$f":"ROW()","v":369},543,"Maintenance of Dams & Waterways"]
[{"$f":"ROW()","v":370},null,null,"SG","P",{"$f":"+'JAM Download'!E336+'JAM Download'!E337+'JAM Download'!E338","v":998249.87216782197},{"$f":"VLOOKUP($E370,Func,2)*$F370","v":998249.87216782197},{"$f":"VLOOKUP($E370,Func,3)*$F370","v":0},{"$f":"VLOOKUP($E370,Func,5)*$F370","v":0},{"$f":"VLOOKUP($E370,Func,6)*$F370","v":0},{"$f":"VLOOKUP($E370,Func,7)*$F370","v":0},null,0.75,{"$f":"+$G370*$M370","v":748687.40412586648},{"$f":"+$G370*(1-$M370)","v":249562.46804195549},null,{"$f":"+$H370*$P370","v":0},{"$f":"+$H370*(1-$P370)","v":0},null,null,null,null,null,null,null,"UACCT543SNPPH",{"$f":"ROUND(SUM(-F370,G370:K370),0)","v":0},{"$f":"ROUND(G370-N370-O370,0)","v":0},{"$f":"ROUND(H370-Q370-R370,0)","v":0},{"$f":"ROUND(I370-T370-U370-V370-W370-X370,0)","v":0}]
[{"$f":"ROW()","v":371},null,null,null,null,{"$f":"+'JAM Download'!E340","v":998249.87216782197},{"$f":"SUM(G370:G370)","v":998249.87216782197},{"$f":"SUM(H370:H370)","v":0},{"$f":"SUM(I370:I370)","v":0},{"$f":"SUM(J370:J370)","v":0},{"$f":"SUM(K370:K370)","v":0},null,null,{"$f":"SUM(N370:N370)","v":748687.40412586648},{"$f":"SUM(O370:O370)","v":249562.46804195549},null,{"$f":"SUM(Q370:Q370)","v":0},{"$f":"SUM(R370:R370)","v":0},null,{"$f":"SUM(T370:T370)","v":0},{"$f":"SUM(U370:U370)","v":0},{"$f":"SUM(V370:V370)","v":0},{"$f":"SUM(W370:W370)","v":0},{"$f":"SUM(X370:X370)","v":0},0,"UACCT543",{"$f":"ROUND(SUM(-F371,G371:K371),0)","v":0},{"$f":"ROUND(G371-N371-O371,0)","v":0},{"$f":"ROUND(H371-Q371-R371,0)","v":0},{"$f":"ROUND(I371-T371-U371-V371-W371-X371,0)","v":0}]
[{"$f":"ROW()","v":372}]
[{"$f":"ROW()","v":373},544,"Maintenance of Electric Plant"]
[{"$f":"ROW()","v":374},null,null,"SG","P",{"$f":"+'JAM Download'!E343+'JAM Download'!E344+'JAM Download'!E345","v":1097559.7382237855},{"$f":"VLOOKUP($E374,Func,2)*$F374","v":1097559.7382237855},{"$f":"VLOOKUP($E374,Func,3)*$F374","v":0},{"$f":"VLOOKUP($E374,Func,5)*$F374","v":0},{"$f":"VLOOKUP($E374,Func,6)*$F374","v":0},{"$f":"VLOOKUP($E374,Func,7)*$F374","v":0},null,0.75,{"$f":"+$G374*$M374","v":823169.80366783915},{"$f":"+$G374*(1-$M374)","v":274389.93455594638},null,{"$f":"+$H374*$P374","v":0},{"$f":"+$H374*(1-$P374)","v":0},null,null,null,null,null,null,null,"UACCT544SNPPH",{"$f":"ROUND(SUM(-F374,G374:K374),0)","v":0},{"$f":"ROUND(G374-N374-O374,0)","v":0},{"$f":"ROUND(H374-Q374-R374,0)","v":0},{"$f":"ROUND(I374-T374-U374-V374-W374-X374,0)","v":0}]
[{"$f":"ROW()","v":375},null,null,null,null,{"$f":"+'JAM Download'!E347","v":1097559.7382237855},{"$f":"SUM(G374:G374)","v":1097559.7382237855},{"$f":"SUM(H374:H374)","v":0},{"$f":"SUM(I374:I374)","v":0},{"$f":"SUM(J374:J374)","v":0},{"$f":"SUM(K374:K374)","v":0},null,null,{"$f":"SUM(N374:N374)","v":823169.80366783915},{"$f":"SUM(O374:O374)","v":274389.93455594638},null,{"$f":"SUM(Q374:Q374)","v":0},{"$f":"SUM(R374:R374)","v":0},null,{"$f":"SUM(T374:T374)","v":0},{"$f":"SUM(U374:U374)","v":0},{"$f":"SUM(V374:V374)","v":0},{"$f":"SUM(W374:W374)","v":0},{"$f":"SUM(X374:X374)","v":0},0,"UACCT544",{"$f":"ROUND(SUM(-F375,G375:K375),0)","v":0},{"$f":"ROUND(G375-N375-O375,0)","v":0},{"$f":"ROUND(H375-Q375-R375,0)","v":0},{"$f":"ROUND(I375-T375-U375-V375-W375-X375,0)","v":0}]
[{"$f":"ROW()","v":376}]
[{"$f":"ROW()","v":377},545,"Maintenance of Misc. Hydro Plant"]
[{"$f":"ROW()","v":378},null,null,"SG","P",{"$f":"+'JAM Download'!E350+'JAM Download'!E351+'JAM Download'!E352","v":1439452.4645285523},{"$f":"VLOOKUP($E378,Func,2)*$F378","v":1439452.4645285523},{"$f":"VLOOKUP($E378,Func,3)*$F378","v":0},{"$f":"VLOOKUP($E378,Func,5)*$F378","v":0},{"$f":"VLOOKUP($E378,Func,6)*$F378","v":0},{"$f":"VLOOKUP($E378,Func,7)*$F378","v":0},null,0.75,{"$f":"+$G378*$M378","v":1079589.3483964142},{"$f":"+$G378*(1-$M378)","v":359863.11613213806},null,{"$f":"+$H378*$P378","v":0},{"$f":"+$H378*(1-$P378)","v":0},null,null,null,null,null,null,null,"UACCT545SNPPH",{"$f":"ROUND(SUM(-F378,G378:K378),0)","v":0},{"$f":"ROUND(G378-N378-O378,0)","v":0},{"$f":"ROUND(H378-Q378-R378,0)","v":0},{"$f":"ROUND(I378-T378-U378-V378-W378-X378,0)","v":0}]
[{"$f":"ROW()","v":379},null,null,null,null,{"$f":"+'JAM Download'!E354","v":1439452.4645285523},{"$f":"SUM(G378:G378)","v":1439452.4645285523},{"$f":"SUM(H378:H378)","v":0},{"$f":"SUM(I378:I378)","v":0},{"$f":"SUM(J378:J378)","v":0},{"$f":"SUM(K378:K378)","v":0},null,null,{"$f":"SUM(N378:N378)","v":1079589.3483964142},{"$f":"SUM(O378:O378)","v":359863.11613213806},null,{"$f":"SUM(Q378:Q378)","v":0},{"$f":"SUM(R378:R378)","v":0},null,{"$f":"SUM(T378:T378)","v":0},{"$f":"SUM(U378:U378)","v":0},{"$f":"SUM(V378:V378)","v":0},{"$f":"SUM(W378:W378)","v":0},{"$f":"SUM(X378:X378)","v":0},0,"UACCT545",{"$f":"ROUND(SUM(-F379,G379:K379),0)","v":0},{"$f":"ROUND(G379-N379-O379,0)","v":0},{"$f":"ROUND(H379-Q379-R379,0)","v":0},{"$f":"ROUND(I379-T379-U379-V379-W379-X379,0)","v":0}]
[{"$f":"ROW()","v":380}]
[{"$f":"ROW()","v":381},"Total Hydraulic Power Generation ",null,null,null,{"$f":"+'JAM Download'!E356","v":16475843.172327841},{"$f":"+G379+G375+G371+G367+G363+G359+G355+G351+G347+G343+G339","v":16475843.172327844},{"$f":"+H379+H375+H371+H367+H363+H359+H355+H351+H347+H343+H339","v":0},{"$f":"+I379+I375+I371+I367+I363+I359+I355+I351+I347+I343+I339","v":0},{"$f":"+J379+J375+J371+J367+J363+J359+J355+J351+J347+J343+J339","v":0},{"$f":"+K379+K375+K371+K367+K363+K359+K355+K351+K347+K343+K339","v":0},null,null,{"$f":"+N379+N375+N371+N367+N363+N359+N355+N351+N347+N343+N339","v":12356882.379245883},{"$f":"+O379+O375+O371+O367+O363+O359+O355+O351+O347+O343+O339","v":4118960.7930819611},{"$f":"+P379+P375+P371+P367+P363+P359+P355+P351+P347+P343+P339","v":0},{"$f":"+Q379+Q375+Q371+Q367+Q363+Q359+Q355+Q351+Q347+Q343+Q339","v":0},{"$f":"+R379+R375+R371+R367+R363+R359+R355+R351+R347+R343+R339","v":0},null,{"$f":"+T379+T375+T371+T367+T363+T359+T355+T351+T347+T343+T339","v":0},{"$f":"+U379+U375+U371+U367+U363+U359+U355+U351+U347+U343+U339","v":0},{"$f":"+V379+V375+V371+V367+V363+V359+V355+V351+V347+V343+V339","v":0},{"$f":"+W379+W375+W371+W367+W363+W359+W355+W351+W347+W343+W339","v":0},{"$f":"+X379+X375+X371+X367+X363+X359+X355+X351+X347+X343+X339","v":0},0,null,{"$f":"ROUND(SUM(-F381,G381:K381),0)","v":0},{"$f":"ROUND(G381-N381-O381,0)","v":0},{"$f":"ROUND(H381-Q381-R381,0)","v":0},{"$f":"ROUND(I381-T381-U381-V381-W381-X381,0)","v":0}]
[{"$f":"ROW()","v":382}]
[{"$f":"ROW()","v":383}]
[{"$f":"ROW()","v":384},546,"Operation Super & Engineering"]
[{"$f":"ROW()","v":385},null,null,"SG","P",{"$f":"'JAM Download'!E359","v":188281.88821134373},{"$f":"VLOOKUP($E385,Func,2)*$F385","v":188281.88821134373},{"$f":"VLOOKUP($E385,Func,3)*$F385","v":0},{"$f":"VLOOKUP($E385,Func,5)*$F385","v":0},{"$f":"VLOOKUP($E385,Func,6)*$F385","v":0},{"$f":"VLOOKUP($E385,Func,7)*$F385","v":0},null,0.75,{"$f":"+$G385*$M385","v":141211.41615850781},{"$f":"+$G385*(1-$M385)","v":47070.472052835932},null,{"$f":"+$H385*$P385","v":0},{"$f":"+$H385*(1-$P385)","v":0},null,null,null,null,null,null,null,"UACCT546SNPPO",{"$f":"ROUND(SUM(-F385,G385:K385),0)","v":0},{"$f":"ROUND(G385-N385-O385,0)","v":0},{"$f":"ROUND(H385-Q385-R385,0)","v":0},{"$f":"ROUND(I385-T385-U385-V385-W385-X385,0)","v":0}]
[{"$f":"ROW()","v":386},null,null,null,null,{"$f":"+'JAM Download'!E361","v":188281.88821134373},{"$f":"SUM(G385:G385)","v":188281.88821134373},{"$f":"SUM(H385:H385)","v":0},{"$f":"SUM(I385:I385)","v":0},{"$f":"SUM(J385:J385)","v":0},{"$f":"SUM(K385:K385)","v":0},null,null,{"$f":"SUM(N385:N385)","v":141211.41615850781},{"$f":"SUM(O385:O385)","v":47070.472052835932},null,{"$f":"SUM(Q385:Q385)","v":0},{"$f":"SUM(R385:R385)","v":0},null,{"$f":"SUM(T385:T385)","v":0},{"$f":"SUM(U385:U385)","v":0},{"$f":"SUM(V385:V385)","v":0},{"$f":"SUM(W385:W385)","v":0},{"$f":"SUM(X385:X385)","v":0},0,"UACCT546",{"$f":"ROUND(SUM(-F386,G386:K386),0)","v":0},{"$f":"ROUND(G386-N386-O386,0)","v":0},{"$f":"ROUND(H386-Q386-R386,0)","v":0},{"$f":"ROUND(I386-T386-U386-V386-W386-X386,0)","v":0}]
[{"$f":"ROW()","v":387},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[{"$f":"ROW()","v":388},547,"Fuel"]
[{"$f":"ROW()","v":389},null,null,"SE","P",{"$f":"'JAM Download'!E364+'JAM Download'!E369","v":131071700.5426891},{"$f":"VLOOKUP($E389,Func,2)*$F389","v":131071700.5426891},{"$f":"VLOOKUP($E389,Func,3)*$F389","v":0},{"$f":"VLOOKUP($E389,Func,5)*$F389","v":0},{"$f":"VLOOKUP($E389,Func,6)*$F389","v":0},{"$f":"VLOOKUP($E389,Func,7)*$F389","v":0},null,0,{"$f":"+$G389*$M389","v":0},{"$f":"+$G389*(1-$M389)","v":131071700.5426891},null,{"$f":"+$H389*$P389","v":0},{"$f":"+$H389*(1-$P389)","v":0},null,null,null,null,null,null,null,"UACCT547SE",{"$f":"ROUND(SUM(-F389,G389:K389),0)","v":0},{"$f":"ROUND(G389-N389-O389,0)","v":0},{"$f":"ROUND(H389-Q389-R389,0)","v":0},{"$f":"ROUND(I389-T389-U389-V389-W389-X389,0)","v":0}]
[{"$f":"ROW()","v":390},null,null,"SE","P",{"$f":"'JAM Download'!E365+'JAM Download'!E370","v":4192837.6382159251},{"$f":"VLOOKUP($E390,Func,2)*$F390","v":4192837.6382159251},{"$f":"VLOOKUP($E390,Func,3)*$F390","v":0},{"$f":"VLOOKUP($E390,Func,5)*$F390","v":0},{"$f":"VLOOKUP($E390,Func,6)*$F390","v":0},{"$f":"VLOOKUP($E390,Func,7)*$F390","v":0},null,0,{"$f":"+$G390*$M390","v":0},{"$f":"+$G390*(1-$M390)","v":4192837.6382159251},null,null,null,null,null,null,null,null,null,null,"UACCT547SSECT",{"$f":"ROUND(SUM(-F390,G390:K390),0)","v":0},{"$f":"ROUND(G390-N390-O390,0)","v":0},{"$f":"ROUND(H390-Q390-R390,0)","v":0},{"$f":"ROUND(I390-T390-U390-V390-W390-X390,0)","v":0}]
[{"$f":"ROW()","v":391},null,null,null,null,{"$f":"'JAM Download'!E366+'JAM Download'!E371","v":135264538.18090501},{"$f":"SUM(G389:G390)","v":135264538.18090501},{"$f":"SUM(H389:H390)","v":0},{"$f":"SUM(I389:I390)","v":0},{"$f":"SUM(J389:J390)","v":0},{"$f":"SUM(K389:K390)","v":0},null,0,{"$f":"SUM(N389:N390)","v":0},{"$f":"SUM(O389:O390)","v":135264538.18090501},null,{"$f":"SUM(Q389)","v":0},{"$f":"SUM(R389)","v":0},null,{"$f":"SUM(T389)","v":0},{"$f":"SUM(U389)","v":0},{"$f":"SUM(V389)","v":0},{"$f":"SUM(W389)","v":0},{"$f":"SUM(X389)","v":0},0,"UACCT547",{"$f":"ROUND(SUM(-F391,G391:K391),0)","v":0},{"$f":"ROUND(G391-N391-O391,0)","v":0},{"$f":"ROUND(H391-Q391-R391,0)","v":0},{"$f":"ROUND(I391-T391-U391-V391-W391-X391,0)","v":0}]
[{"$f":"ROW()","v":392}]
[{"$f":"ROW()","v":393},548,"Generation Expense"]
[{"$f":"ROW()","v":394},null,null,"SG","P",{"$f":"+'JAM Download'!E374","v":6444371.8714320827},{"$f":"VLOOKUP($E394,Func,2)*$F394","v":6444371.8714320827},{"$f":"VLOOKUP($E394,Func,3)*$F394","v":0},{"$f":"VLOOKUP($E394,Func,5)*$F394","v":0},{"$f":"VLOOKUP($E394,Func,6)*$F394","v":0},{"$f":"VLOOKUP($E394,Func,7)*$F394","v":0},null,0.75,{"$f":"+$G394*$M394","v":4833278.9035740625},{"$f":"+$G394*(1-$M394)","v":1611092.9678580207},null,{"$f":"+$H394*$P394","v":0},{"$f":"+$H394*(1-$P394)","v":0},null,null,null,null,null,null,null,"UACCT548SNPPO",{"$f":"ROUND(SUM(-F394,G394:K394),0)","v":0},{"$f":"ROUND(G394-N394-O394,0)","v":0},{"$f":"ROUND(H394-Q394-R394,0)","v":0},{"$f":"ROUND(I394-T394-U394-V394-W394-X394,0)","v":0}]
[{"$f":"ROW()","v":395},null,null,"SG","P",{"$f":"+'JAM Download'!E375","v":215354.61381388956},{"$f":"VLOOKUP($E395,Func,2)*$F395","v":215354.61381388956},{"$f":"VLOOKUP($E395,Func,3)*$F395","v":0},{"$f":"VLOOKUP($E395,Func,5)*$F395","v":0},{"$f":"VLOOKUP($E395,Func,6)*$F395","v":0},{"$f":"VLOOKUP($E395,Func,7)*$F395","v":0},null,0.75,{"$f":"+$G395*$M395","v":161515.96036041717},{"$f":"+$G395*(1-$M395)","v":53838.653453472391},null,null,null,null,null,null,null,null,null,null,"UAACT548SSGCT",{"$f":"ROUND(SUM(-F395,G395:K395),0)","v":0},{"$f":"ROUND(G395-N395-O395,0)","v":0},{"$f":"ROUND(H395-Q395-R395,0)","v":0},{"$f":"ROUND(I395-T395-U395-V395-W395-X395,0)","v":0}]
[{"$f":"ROW()","v":396},null,null,null,null,{"$f":"+'JAM Download'!E376","v":6659726.4852459719},{"$f":"SUM(G394:G395)","v":6659726.4852459719},{"$f":"SUM(H394:H395)","v":0},{"$f":"SUM(I394:I395)","v":0},{"$f":"SUM(J394:J395)","v":0},{"$f":"SUM(K394:K395)","v":0},null,null,{"$f":"SUM(N394:N395)","v":4994794.8639344797},{"$f":"SUM(O394:O395)","v":1664931.621311493},null,{"$f":"SUM(Q394:Q394)","v":0},{"$f":"SUM(R394:R394)","v":0},null,{"$f":"SUM(T394:T394)","v":0},{"$f":"SUM(U394:U394)","v":0},{"$f":"SUM(V394:V394)","v":0},{"$f":"SUM(W394:W394)","v":0},{"$f":"SUM(X394:X394)","v":0},0,"UACCT548",{"$f":"ROUND(SUM(-F396,G396:K396),0)","v":0},{"$f":"ROUND(G396-N396-O396,0)","v":0},{"$f":"ROUND(H396-Q396-R396,0)","v":0},{"$f":"ROUND(I396-T396-U396-V396-W396-X396,0)","v":0}]
[{"$f":"ROW()","v":397}]
[{"$f":"ROW()","v":398},549,"Miscellaneous Other"]
[{"$f":"ROW()","v":399},null,null,"SG","P",{"$f":"+'JAM Download'!E380","v":1728765.9337229209},{"$f":"VLOOKUP($E399,Func,2)*$F399","v":1728765.9337229209},{"$f":"VLOOKUP($E399,Func,3)*$F399","v":0},{"$f":"VLOOKUP($E399,Func,5)*$F399","v":0},{"$f":"VLOOKUP($E399,Func,6)*$F399","v":0},{"$f":"VLOOKUP($E399,Func,7)*$F399","v":0},null,0.75,{"$f":"+$G399*$M399","v":1296574.4502921908},{"$f":"+$G399*(1-$M399)","v":432191.48343073024},null,{"$f":"+$H399*$P399","v":0},{"$f":"+$H399*(1-$P399)","v":0},null,null,null,null,null,null,null,"UACCT549SNPPO",{"$f":"ROUND(SUM(-F399,G399:K399),0)","v":0},{"$f":"ROUND(G399-N399-O399,0)","v":0},{"$f":"ROUND(H399-Q399-R399,0)","v":0},{"$f":"ROUND(I399-T399-U399-V399-W399-X399,0)","v":0}]
[{"$f":"ROW()","v":400},null,null,"SG-W","P",{"$f":"+'JAM Download'!E381","v":2686056.1408759742},{"$f":"VLOOKUP($E400,Func,2)*$F400","v":2686056.1408759742},{"$f":"VLOOKUP($E400,Func,3)*$F400","v":0},{"$f":"VLOOKUP($E400,Func,5)*$F400","v":0},{"$f":"VLOOKUP($E400,Func,6)*$F400","v":0},{"$f":"VLOOKUP($E400,Func,7)*$F400","v":0},null,0.75,{"$f":"+$G400*$M400","v":2014542.1056569805},{"$f":"+$G400*(1-$M400)","v":671514.03521899355},null,null,null,null,null,null,null,null,null,null,"UAACT549SG-W",{"$f":"ROUND(SUM(-F400,G400:K400),0)","v":0},{"$f":"ROUND(G400-N400-O400,0)","v":0},{"$f":"ROUND(H400-Q400-R400,0)","v":0},{"$f":"ROUND(I400-T400-U400-V400-W400-X400,0)","v":0}]
[{"$f":"ROW()","v":401},null,null,null,null,{"$f":"+'JAM Download'!E382","v":4414822.0745988954},{"$f":"SUM(G399:G400)","v":4414822.0745988954},{"$f":"SUM(H399:H400)","v":0},{"$f":"SUM(I399:I400)","v":0},{"$f":"SUM(J399:J400)","v":0},{"$f":"SUM(K399:K400)","v":0},null,null,{"$f":"SUM(N399:N400)","v":3311116.5559491711},{"$f":"SUM(O399:O400)","v":1103705.5186497238},null,{"$f":"SUM(Q399:Q400)","v":0},{"$f":"SUM(R399:R400)","v":0},null,{"$f":"SUM(T399)","v":0},{"$f":"SUM(U399)","v":0},{"$f":"SUM(V399)","v":0},{"$f":"SUM(W399)","v":0},{"$f":"SUM(X399)","v":0},0,"UACCT549",{"$f":"ROUND(SUM(-F401,G401:K401),0)","v":0},{"$f":"ROUND(G401-N401-O401,0)","v":0},{"$f":"ROUND(H401-Q401-R401,0)","v":0},{"$f":"ROUND(I401-T401-U401-V401-W401-X401,0)","v":0}]
[{"$f":"ROW()","v":402}]
[{"$f":"ROW()","v":403}]
[{"$f":"ROW()","v":404},550,"Maint Supervision & Engineering"]
[{"$f":"ROW()","v":405},null,null,"SG","P",{"$f":"+'JAM Download'!E389","v":382322.96099748847},{"$f":"VLOOKUP($E405,Func,2)*$F405","v":382322.96099748847},{"$f":"VLOOKUP($E405,Func,3)*$F405","v":0},{"$f":"VLOOKUP($E405,Func,5)*$F405","v":0},{"$f":"VLOOKUP($E405,Func,6)*$F405","v":0},{"$f":"VLOOKUP($E405,Func,7)*$F405","v":0},null,0.75,{"$f":"+$G405*$M405","v":286742.22074811638},{"$f":"+$G405*(1-$M405)","v":95580.740249372117},null,{"$f":"+$H405*$P405","v":0},{"$f":"+$H405*(1-$P405)","v":0},null,null,null,null,null,null,null,"UACCT550SG",{"$f":"ROUND(SUM(-F405,G405:K405),0)","v":0},{"$f":"ROUND(SUM(-E405,H405:L405),0)","v":0},{"$f":"ROUND(H405-Q405-R405,0)","v":0},{"$f":"ROUND(I405-T405-U405-V405-W405-X405,0)","v":0}]
[{"$f":"ROW()","v":406},null,null,"SG-W","P",{"$f":"+'JAM Download'!E390","v":1376585.0717544933},{"$f":"VLOOKUP($E406,Func,2)*$F406","v":1376585.0717544933},{"$f":"VLOOKUP($E406,Func,3)*$F406","v":0},{"$f":"VLOOKUP($E406,Func,5)*$F406","v":0},{"$f":"VLOOKUP($E406,Func,6)*$F406","v":0},{"$f":"VLOOKUP($E406,Func,7)*$F406","v":0},null,0.75,{"$f":"+$G406*$M406","v":1032438.80381587},{"$f":"+$G406*(1-$M406)","v":344146.26793862332},null,null,null,null,null,null,null,null,null,null,"UAACT550SG-W",{"$f":"ROUND(SUM(-F406,G406:K406),0)","v":0},{"$f":"ROUND(SUM(-E406,H406:L406),0)","v":0},{"$f":"ROUND(H406-Q406-R406,0)","v":0},{"$f":"ROUND(I406-T406-U406-V406-W406-X406,0)","v":0}]
[{"$f":"ROW()","v":407},null,null,null,null,{"$f":"+'JAM Download'!E391","v":1758908.0327519816},{"$f":"SUM(G405:G406)","v":1758908.0327519816},{"$f":"SUM(H405:H406)","v":0},{"$f":"SUM(I405:I406)","v":0},{"$f":"SUM(J405:J406)","v":0},{"$f":"SUM(K405:K406)","v":0},null,null,{"$f":"SUM(N405:N406)","v":1319181.0245639863},{"$f":"SUM(O405:O406)","v":439727.00818799541},null,{"$f":"SUM(Q405:Q405)","v":0},{"$f":"SUM(R405:R405)","v":0},null,null,null,null,null,null,null,"UACCT550",{"$f":"ROUND(SUM(-F407,G407:K407),0)","v":0},{"$f":"ROUND(SUM(-E407,H407:L407),0)","v":0},{"$f":"ROUND(H407-Q407-R407,0)","v":0},{"$f":"ROUND(I407-T407-U407-V407-W407-X407,0)","v":0}]
[{"$f":"ROW()","v":408}]
[{"$f":"ROW()","v":409},551,"Maint Supervision & Engineering"]
[{"$f":"ROW()","v":410},null,null,"SG","P",{"$f":"+'JAM Download'!E394","v":0},{"$f":"VLOOKUP($E410,Func,2)*$F410","v":0},{"$f":"VLOOKUP($E410,Func,3)*$F410","v":0},{"$f":"VLOOKUP($E410,Func,5)*$F410","v":0},{"$f":"VLOOKUP($E410,Func,6)*$F410","v":0},{"$f":"VLOOKUP($E410,Func,7)*$F410","v":0},null,0.75,{"$f":"+$G410*$M410","v":0},{"$f":"+$G410*(1-$M410)","v":0},null,{"$f":"+$H410*$P410","v":0},{"$f":"+$H410*(1-$P410)","v":0},null,null,null,null,null,null,null,"UACCT551SNPPO",{"$f":"ROUND(SUM(-F410,G410:K410),0)","v":0},{"$f":"ROUND(G410-N410-O410,0)","v":0},{"$f":"ROUND(H410-Q410-R410,0)","v":0},{"$f":"ROUND(I410-T410-U410-V410-W410-X410,0)","v":0}]
[{"$f":"ROW()","v":411},null,null,null,null,{"$f":"+'JAM Download'!E395","v":0},{"$f":"SUM(G410:G410)","v":0},{"$f":"SUM(H410:H410)","v":0},{"$f":"SUM(I410:I410)","v":0},{"$f":"SUM(J410:J410)","v":0},{"$f":"SUM(K410:K410)","v":0},null,null,{"$f":"SUM(N410:N410)","v":0},{"$f":"SUM(O410:O410)","v":0},null,{"$f":"SUM(Q410:Q410)","v":0},{"$f":"SUM(R410:R410)","v":0},null,{"$f":"SUM(T410:T410)","v":0},{"$f":"SUM(U410:U410)","v":0},{"$f":"SUM(V410:V410)","v":0},{"$f":"SUM(W410:W410)","v":0},{"$f":"SUM(X410:X410)","v":0},0,"UACCT551",{"$f":"ROUND(SUM(-F411,G411:K411),0)","v":0},{"$f":"ROUND(G411-N411-O411,0)","v":0},{"$f":"ROUND(H411-Q411-R411,0)","v":0},{"$f":"ROUND(I411-T411-U411-V411-W411-X411,0)","v":0}]
[{"$f":"ROW()","v":412}]
[{"$f":"ROW()","v":413},552,"Maintenance of Structures"]
[{"$f":"ROW()","v":414},null,null,"SG","P",{"$f":"+'JAM Download'!E398","v":1558676.0760783583},{"$f":"VLOOKUP($E414,Func,2)*$F414","v":1558676.0760783583},{"$f":"VLOOKUP($E414,Func,3)*$F414","v":0},{"$f":"VLOOKUP($E414,Func,5)*$F414","v":0},{"$f":"VLOOKUP($E414,Func,6)*$F414","v":0},{"$f":"VLOOKUP($E414,Func,7)*$F414","v":0},null,0.75,{"$f":"+$G414*$M414","v":1169007.0570587688},{"$f":"+$G414*(1-$M414)","v":389669.01901958958},null,{"$f":"+$H414*$P414","v":0},{"$f":"+$H414*(1-$P414)","v":0},null,null,null,null,null,null,null,"UACCT552SNPPO",{"$f":"ROUND(SUM(-F414,G414:K414),0)","v":0},{"$f":"ROUND(G414-N414-O414,0)","v":0},{"$f":"ROUND(H414-Q414-R414,0)","v":0},{"$f":"ROUND(I414-T414-U414-V414-W414-X414,0)","v":0}]
[{"$f":"ROW()","v":415},null,null,"SG","P",{"$f":"+'JAM Download'!E399","v":103560.84083573932},{"$f":"VLOOKUP($E415,Func,2)*$F415","v":103560.84083573932},{"$f":"VLOOKUP($E415,Func,3)*$F415","v":0},{"$f":"VLOOKUP($E415,Func,5)*$F415","v":0},{"$f":"VLOOKUP($E415,Func,6)*$F415","v":0},{"$f":"VLOOKUP($E415,Func,7)*$F415","v":0},null,0.75,{"$f":"+$G415*$M415","v":77670.630626804486},{"$f":"+$G415*(1-$M415)","v":25890.21020893483},null,null,null,null,null,null,null,null,null,null,"UAACT552SSGCT",{"$f":"ROUND(SUM(-F415,G415:K415),0)","v":0},{"$f":"ROUND(SUM(-E415,H415:L415),0)","v":0},{"$f":"ROUND(H415-Q415-R415,0)","v":0},{"$f":"ROUND(I415-T415-U415-V415-W415-X415,0)","v":0}]
[{"$f":"ROW()","v":416},null,null,null,null,{"$f":"+'JAM Download'!E400","v":1662236.9169140977},{"$f":"SUM(G414:G415)","v":1662236.9169140977},{"$f":"SUM(H414:H415)","v":0},{"$f":"SUM(I414:I415)","v":0},{"$f":"SUM(J414:J415)","v":0},{"$f":"SUM(K414:K415)","v":0},null,null,{"$f":"SUM(N414:N415)","v":1246677.6876855732},{"$f":"SUM(O414:O415)","v":415559.22922852443},null,{"$f":"SUM(Q414:Q415)","v":0},{"$f":"SUM(R414:R415)","v":0},null,{"$f":"SUM(T414)","v":0},{"$f":"SUM(U414)","v":0},{"$f":"SUM(V414)","v":0},{"$f":"SUM(W414)","v":0},{"$f":"SUM(X414)","v":0},0,"UACCT552",{"$f":"ROUND(SUM(-F416,G416:K416),0)","v":0},{"$f":"ROUND(G416-N416-O416,0)","v":0},{"$f":"ROUND(H416-Q416-R416,0)","v":0},{"$f":"ROUND(I416-T416-U416-V416-W416-X416,0)","v":0}]
[{"$f":"ROW()","v":417}]
[{"$f":"ROW()","v":418}]
[{"$f":"ROW()","v":419},553,"Maint of Generation & Electric Plant"]
[{"$f":"ROW()","v":420},null,null,"SG","P",{"$f":"+'JAM Download'!E403","v":3672959.9445285858},{"$f":"VLOOKUP($E420,Func,2)*$F420","v":3672959.9445285858},{"$f":"VLOOKUP($E420,Func,3)*$F420","v":0},{"$f":"VLOOKUP($E420,Func,5)*$F420","v":0},{"$f":"VLOOKUP($E420,Func,6)*$F420","v":0},{"$f":"VLOOKUP($E420,Func,7)*$F420","v":0},null,0.75,{"$f":"+$G420*$M420","v":2754719.9583964394},{"$f":"+$G420*(1-$M420)","v":918239.98613214644},null,{"$f":"+$H420*$P420","v":0},{"$f":"+$H420*(1-$P420)","v":0},null,null,null,null,null,null,null,"UACCT553SG",{"$f":"ROUND(SUM(-F420,G420:K420),0)","v":0},{"$f":"ROUND(G420-N420-O420,0)","v":0},{"$f":"ROUND(H420-Q420-R420,0)","v":0},{"$f":"ROUND(I420-T420-U420-V420-W420-X420,0)","v":0}]
[{"$f":"ROW()","v":421},null,null,"SG","P",{"$f":"'JAM Download'!E405","v":234444.14989228864},{"$f":"VLOOKUP($E421,Func,2)*$F421","v":234444.14989228864},{"$f":"VLOOKUP($E421,Func,3)*$F421","v":0},{"$f":"VLOOKUP($E421,Func,5)*$F421","v":0},{"$f":"VLOOKUP($E421,Func,6)*$F421","v":0},{"$f":"VLOOKUP($E421,Func,7)*$F421","v":0},null,0.75,{"$f":"+$G421*$M421","v":175833.11241921649},{"$f":"+$G421*(1-$M421)","v":58611.03747307216},null,{"$f":"+$H421*$P421","v":0},{"$f":"+$H421*(1-$P421)","v":0},null,null,null,null,null,null,null,"UACCT553SSCT",{"$f":"ROUND(SUM(-F421,G421:K421),0)","v":0},{"$f":"ROUND(G421-N421-O421,0)","v":0},{"$f":"ROUND(H421-Q421-R421,0)","v":0},{"$f":"ROUND(I421-T421-U421-V421-W421-X421,0)","v":0}]
[{"$f":"ROW()","v":422},null,null,"SG-W","P",{"$f":"+'JAM Download'!E404","v":5912205.6602310129},{"$f":"VLOOKUP($E422,Func,2)*$F422","v":5912205.6602310129},{"$f":"VLOOKUP($E422,Func,3)*$F422","v":0},{"$f":"VLOOKUP($E422,Func,5)*$F422","v":0},{"$f":"VLOOKUP($E422,Func,6)*$F422","v":0},{"$f":"VLOOKUP($E422,Func,7)*$F422","v":0},null,0.75,{"$f":"+$G422*$M422","v":4434154.2451732596},{"$f":"+$G422*(1-$M422)","v":1478051.4150577532},null,null,null,null,null,null,null,null,null,null,"UAACT553SG-W",{"$f":"ROUND(SUM(-F422,G422:K422),0)","v":0},{"$f":"ROUND(G422-N422-O422,0)","v":0},{"$f":"ROUND(H422-Q422-R422,0)","v":0},{"$f":"ROUND(I422-T422-U422-V422-W422-X422,0)","v":0}]
[{"$f":"ROW()","v":423},null,null,null,null,{"$f":"+'JAM Download'!E406","v":9819609.7546518873},{"$f":"SUM(G420:G422)","v":9819609.7546518873},{"$f":"SUM(H420:H422)","v":0},{"$f":"SUM(I420:I422)","v":0},{"$f":"SUM(J420:J422)","v":0},{"$f":"SUM(K420:K422)","v":0},null,null,{"$f":"SUM(N420:N422)","v":7364707.315988915},{"$f":"SUM(O420:O422)","v":2454902.4386629718},null,{"$f":"SUM(Q420)","v":0},{"$f":"SUM(R420)","v":0},null,{"$f":"SUM(T420)","v":0},{"$f":"SUM(U420)","v":0},{"$f":"SUM(V420)","v":0},{"$f":"SUM(W420)","v":0},{"$f":"SUM(X420)","v":0},0,"UACCT553",{"$f":"ROUND(SUM(-F423,G423:K423),0)","v":0},{"$f":"ROUND(G423-N423-O423,0)","v":0},{"$f":"ROUND(H423-Q423-R423,0)","v":0},{"$f":"ROUND(I423-T423-U423-V423-W423-X423,0)","v":0}]
[{"$f":"ROW()","v":424}]
[{"$f":"ROW()","v":425},554,"Maintenance of Misc. Other"]
[{"$f":"ROW()","v":426},null,null,"SG","P",{"$f":"+'JAM Download'!E409","v":125009.18876961537},{"$f":"VLOOKUP($E426,Func,2)*$F426","v":125009.18876961537},{"$f":"VLOOKUP($E426,Func,3)*$F426","v":0},{"$f":"VLOOKUP($E426,Func,5)*$F426","v":0},{"$f":"VLOOKUP($E426,Func,6)*$F426","v":0},{"$f":"VLOOKUP($E426,Func,7)*$F426","v":0},null,0.75,{"$f":"+$G426*$M426","v":93756.891577211529},{"$f":"+$G426*(1-$M426)","v":31252.297192403843},null,{"$f":"+$H426*$P426","v":0},{"$f":"+$H426*(1-$P426)","v":0},null,null,null,null,null,null,null,"UACCT554SG",{"$f":"ROUND(SUM(-F426,G426:K426),0)","v":0},{"$f":"ROUND(G426-N426-O426,0)","v":0},{"$f":"ROUND(H426-Q426-R426,0)","v":0},{"$f":"ROUND(I426-T426-U426-V426-W426-X426,0)","v":0}]
[{"$f":"ROW()","v":427},null,null,"SG","P",{"$f":"+'JAM Download'!E411","v":61642.241611767684},{"$f":"VLOOKUP($E427,Func,2)*$F427","v":61642.241611767684},{"$f":"VLOOKUP($E427,Func,3)*$F427","v":0},{"$f":"VLOOKUP($E427,Func,5)*$F427","v":0},{"$f":"VLOOKUP($E427,Func,6)*$F427","v":0},{"$f":"VLOOKUP($E427,Func,7)*$F427","v":0},null,0.75,{"$f":"+$G427*$M427","v":46231.681208825765},{"$f":"+$G427*(1-$M427)","v":15410.560402941921},null,{"$f":"+$H427*$P427","v":0},{"$f":"+$H427*(1-$P427)","v":0},null,null,null,null,null,null,null,"UACCT554SSCT",{"$f":"ROUND(SUM(-F427,G427:K427),0)","v":0},{"$f":"ROUND(G427-N427-O427,0)","v":0},{"$f":"ROUND(H427-Q427-R427,0)","v":0},{"$f":"ROUND(I427-T427-U427-V427-W427-X427,0)","v":0}]
[{"$f":"ROW()","v":428},null,null,"SG-W","P",{"$f":"+'JAM Download'!E410","v":836477.26310649398},{"$f":"VLOOKUP($E428,Func,2)*$F428","v":836477.26310649398},{"$f":"VLOOKUP($E428,Func,3)*$F428","v":0},{"$f":"VLOOKUP($E428,Func,5)*$F428","v":0},{"$f":"VLOOKUP($E428,Func,6)*$F428","v":0},{"$f":"VLOOKUP($E428,Func,7)*$F428","v":0},null,0.75,{"$f":"+$G428*$M428","v":627357.94732987043},{"$f":"+$G428*(1-$M428)","v":209119.31577662349},null,null,null,null,null,null,null,null,null,null,"UAACT554SG-W",{"$f":"ROUND(SUM(-F428,G428:K428),0)","v":0},{"$f":"ROUND(G428-N428-O428,0)","v":0},{"$f":"ROUND(H428-Q428-R428,0)","v":0},{"$f":"ROUND(I428-T428-U428-V428-W428-X428,0)","v":0}]
[{"$f":"ROW()","v":429},null,null,null,null,{"$f":"+'JAM Download'!E412","v":1023128.693487877},{"$f":"SUM(G426:G428)","v":1023128.693487877},{"$f":"SUM(H426:H428)","v":0},{"$f":"SUM(I426:I428)","v":0},{"$f":"SUM(J426:J428)","v":0},{"$f":"SUM(K426:K428)","v":0},null,null,{"$f":"SUM(N426:N428)","v":767346.52011590777},{"$f":"SUM(O426:O428)","v":255782.17337196926},null,{"$f":"SUM(Q426)","v":0},{"$f":"SUM(R426)","v":0},null,{"$f":"SUM(T426)","v":0},{"$f":"SUM(U426)","v":0},{"$f":"SUM(V426)","v":0},{"$f":"SUM(W426)","v":0},{"$f":"SUM(X426)","v":0},0,"UACCT554",{"$f":"ROUND(SUM(-F429,G429:K429),0)","v":0},{"$f":"ROUND(G429-N429-O429,0)","v":0},{"$f":"ROUND(H429-Q429-R429,0)","v":0},{"$f":"ROUND(I429-T429-U429-V429-W429-X429,0)","v":0}]
[{"$f":"ROW()","v":430}]
[{"$f":"ROW()","v":431},"Total Other Power Generation",null,null,null,{"$f":"'JAM Download'!E414","v":160791252.02676708},{"$f":"+G429+G423+G416+G411+G407+G401+G396+G391+G386","v":160791252.02676708},{"$f":"+H429+H423+H416+H411+H407+H401+H396+H391+H386","v":0},{"$f":"+I429+I423+I416+I411+I407+I401+I396+I391+I386","v":0},{"$f":"+J429+J423+J416+J411+J407+J401+J396+J391+J386","v":0},{"$f":"+K429+K423+K416+K411+K407+K401+K396+K391+K386","v":0},null,null,{"$f":"+N429+N423+N416+N411+N407+N401+N396+N391+N386","v":19145035.384396542},{"$f":"+O429+O423+O416+O407+O411+O401+O396+O391+O386","v":141646216.64237052},null,{"$f":"+Q429+Q423+Q416+Q407+Q411+Q401+Q396+Q391+Q386","v":0},{"$f":"+R429+R423+R416+R411+R407+R401+R396+R391+R386","v":0},null,{"$f":"+T429+T423+T416+T411+T407+T401+T396+T391+T386","v":0},{"$f":"+U429+U423+U416+U411+U407+U401+U396+U391+U386","v":0},{"$f":"+V429+V423+V416+V411+V407+V401+V396+V391+V386","v":0},{"$f":"+W429+W423+W416+W411+W407+W401+W396+W391+W386","v":0},{"$f":"+X429+X423+X416+X407+X411+X401+X396+X391+X386","v":0},0,null,{"$f":"ROUND(SUM(-F431,G431:K431),0)","v":0},{"$f":"ROUND(G431-N431-O431,0)","v":0},{"$f":"ROUND(H431-Q431-R431,0)","v":0},{"$f":"ROUND(I431-T431-U431-V431-W431-X431,0)","v":0}]
[{"$f":"ROW()","v":432}]
[{"$f":"ROW()","v":433},555,"Purchased Power"]
[{"$f":"ROW()","v":434},null,null,"S","DMSC",{"$f":"+'JAM Download'!E416","v":0},{"$f":"VLOOKUP($E434,Func,2)*$F434","v":0},{"$f":"VLOOKUP($E434,Func,3)*$F434","v":0},{"$f":"VLOOKUP($E434,Func,5)*$F434","v":0},{"$f":"VLOOKUP($E434,Func,6)*$F434","v":0},{"$f":"VLOOKUP($E434,Func,7)*$F434","v":0},null,0.75,{"$f":"+$G434*$M434","v":0},{"$f":"+$G434*(1-$M434)","v":0},null,{"$f":"+$H434*$P434","v":0},{"$f":"+$H434*(1-$P434)","v":0},null,null,null,null,null,null,null,"UACCT555S",{"$f":"ROUND(SUM(-F434,G434:K434),0)","v":0},{"$f":"ROUND(G434-N434-O434,0)","v":0},{"$f":"ROUND(H434-Q434-R434,0)","v":0},{"$f":"ROUND(I434-T434-U434-V434-W434-X434,0)","v":0}]
[{"$f":"ROW()","v":435},null,null,"SG","P",{"$f":"+'JAM Download'!E422","v":253028167.05669481},{"$f":"VLOOKUP($E435,Func,2)*$F435","v":253028167.05669481},{"$f":"VLOOKUP($E435,Func,3)*$F435","v":0},{"$f":"VLOOKUP($E435,Func,5)*$F435","v":0},{"$f":"VLOOKUP($E435,Func,6)*$F435","v":0},{"$f":"VLOOKUP($E435,Func,7)*$F435","v":0},null,0.75,{"$f":"+$G435*$M435","v":189771125.29252112},{"$f":"+$G435*(1-$M435)","v":63257041.764173701},null,{"$f":"+$H435*$P435","v":0},{"$f":"+$H435*(1-$P435)","v":0},null,null,null,null,null,null,null,"UACCT555SG",0,0,0,0]
[{"$f":"ROW()","v":436},null,null,"SE","P",{"$f":"+'JAM Download'!E423","v":3844437.1074083266},{"$f":"VLOOKUP($E436,Func,2)*$F436","v":3844437.1074083266},{"$f":"VLOOKUP($E436,Func,3)*$F436","v":0},{"$f":"VLOOKUP($E436,Func,5)*$F436","v":0},{"$f":"VLOOKUP($E436,Func,6)*$F436","v":0},{"$f":"VLOOKUP($E436,Func,7)*$F436","v":0},null,0,{"$f":"+$G436*$M436","v":0},{"$f":"+$G436*(1-$M436)","v":3844437.1074083266},null,{"$f":"+$H436*$P436","v":0},{"$f":"+$H436*(1-$P436)","v":0},null,null,null,null,null,null,null,"UACCT555SE",0,0,0,0]
[{"$f":"ROW()","v":437},null,null,"SG","P",{"$f":"+'JAM Download'!E424","v":0},{"$f":"VLOOKUP($E437,Func,2)*$F437","v":0},{"$f":"VLOOKUP($E437,Func,3)*$F437","v":0},{"$f":"VLOOKUP($E437,Func,5)*$F437","v":0},{"$f":"VLOOKUP($E437,Func,6)*$F437","v":0},{"$f":"VLOOKUP($E437,Func,7)*$F437","v":0},null,0.75,{"$f":"+$G437*$M437","v":0},{"$f":"+$G437*(1-$M437)","v":0},null,null,null,null,null,null,null,null,null,null,"UACCT555SSGCT",0,0,0,0]
[{"$f":"ROW()","v":438},null,null,"DGP","P",{"$f":"+'JAM Download'!E425","v":0},{"$f":"VLOOKUP($E438,Func,2)*$F438","v":0},{"$f":"VLOOKUP($E438,Func,3)*$F438","v":0},{"$f":"VLOOKUP($E438,Func,5)*$F438","v":0},{"$f":"VLOOKUP($E438,Func,6)*$F438","v":0},{"$f":"VLOOKUP($E438,Func,7)*$F438","v":0},null,0.75,{"$f":"+$G438*$M438","v":0},{"$f":"+$G438*(1-$M438)","v":0},null,null,null,null,null,null,null,null,null,null,"UACCT555DGP",0,{"$f":"ROUND(G438-N438-O438,0)","v":0},{"$f":"ROUND(H438-Q438-R438,0)","v":0},{"$f":"ROUND(I438-T438-U438-V438-W438-X438,0)","v":0}]
[{"$f":"ROW()","v":439},null,null,null,null,{"$f":"+'JAM Download'!E426","v":256872604.16410312},{"$f":"SUM(G434:G438)","v":256872604.16410312},{"$f":"SUM(H434:H438)","v":0},{"$f":"SUM(I434:I438)","v":0},{"$f":"SUM(J434:J438)","v":0},{"$f":"SUM(K434:K438)","v":0},null,null,{"$f":"SUM(N434:N438)","v":189771125.29252112},{"$f":"SUM(O434:O438)","v":67101478.871582031},null,{"$f":"SUM(Q434:Q436)","v":0},{"$f":"SUM(R434:R436)","v":0},null,{"$f":"SUM(T434:T436)","v":0},{"$f":"SUM(U434:U436)","v":0},{"$f":"SUM(V434:V436)","v":0},{"$f":"SUM(W434:W436)","v":0},{"$f":"SUM(X434:X436)","v":0},0,"UACCT555",0,0,0,0]
[{"$f":"ROW()","v":440}]
[{"$f":"ROW()","v":441},556,"System Control & Load Dispatch"]
[{"$f":"ROW()","v":442},null,null,"SG","P",{"$f":"+'JAM Download'!E431","v":639780.14032202284},{"$f":"VLOOKUP($E442,Func,2)*$F442","v":639780.14032202284},{"$f":"VLOOKUP($E442,Func,3)*$F442","v":0},{"$f":"VLOOKUP($E442,Func,5)*$F442","v":0},{"$f":"VLOOKUP($E442,Func,6)*$F442","v":0},{"$f":"VLOOKUP($E442,Func,7)*$F442","v":0},null,0.75,{"$f":"+$G442*$M442","v":479835.10524151713},{"$f":"+$G442*(1-$M442)","v":159945.03508050571},null,{"$f":"+$H442*$P442","v":0},{"$f":"+$H442*(1-$P442)","v":0},null,null,null,null,null,null,null,"UACCT556SG",{"$f":"ROUND(SUM(-F442,G442:K442),0)","v":0},{"$f":"ROUND(G442-N442-O442,0)","v":0},{"$f":"ROUND(H442-Q442-R442,0)","v":0},{"$f":"ROUND(I442-T442-U442-V442-W442-X442,0)","v":0}]
[{"$f":"ROW()","v":443},null,null,null,null,{"$f":"+'JAM Download'!E433","v":639780.14032202284},{"$f":"SUM(G442)","v":639780.14032202284},{"$f":"SUM(H442:H442)","v":0},{"$f":"SUM(I442:I442)","v":0},{"$f":"SUM(J442:J442)","v":0},{"$f":"SUM(K442:K442)","v":0},null,null,{"$f":"SUM(N442:N442)","v":479835.10524151713},{"$f":"SUM(O442:O442)","v":159945.03508050571},null,{"$f":"SUM(Q442:Q442)","v":0},{"$f":"SUM(R442:R442)","v":0},null,{"$f":"SUM(T442:T442)","v":0},{"$f":"SUM(U442:U442)","v":0},{"$f":"SUM(V442:V442)","v":0},{"$f":"SUM(W442:W442)","v":0},{"$f":"SUM(X442:X442)","v":0},0,"UACCT556",{"$f":"ROUND(SUM(-F443,G443:K443),0)","v":0},{"$f":"ROUND(G443-N443-O443,0)","v":0},{"$f":"ROUND(H443-Q443-R443,0)","v":0},{"$f":"ROUND(I443-T443-U443-V443-W443-X443,0)","v":0}]
[{"$f":"ROW()","v":444}]
[{"$f":"ROW()","v":445},557,"Other Expenses"]
[{"$f":"ROW()","v":446},null,null,"S","P",{"$f":"+'JAM Download'!E438","v":0},{"$f":"VLOOKUP($E446,Func,2)*$F446","v":0},{"$f":"VLOOKUP($E446,Func,3)*$F446","v":0},{"$f":"VLOOKUP($E446,Func,5)*$F446","v":0},{"$f":"VLOOKUP($E446,Func,6)*$F446","v":0},{"$f":"VLOOKUP($E446,Func,7)*$F446","v":0},null,0.75,{"$f":"+$G446*$M446","v":0},{"$f":"+$G446*(1-$M446)","v":0},null,{"$f":"+$H446*$P446","v":0},{"$f":"+$H446*(1-$P446)","v":0},null,null,null,null,null,null,null,"UACCT557S",{"$f":"ROUND(SUM(-F446,G446:K446),0)","v":0},{"$f":"ROUND(G446-N446-O446,0)","v":0},{"$f":"ROUND(H446-Q446-R446,0)","v":0},{"$f":"ROUND(I446-T446-U446-V446-W446-X446,0)","v":0}]
[{"$f":"ROW()","v":447},null,null,"SG","P",{"$f":"+'JAM Download'!E439","v":23614698.705540065},23614698.705540065,0,0,0,0,null,0.75,17711024.029155049,5903674.6763850162,null,0,0,null,null,null,null,null,null,null,"UACCT557SG",0,0,0,0]
[{"$f":"ROW()","v":448},null,null,"SGCT","P",{"$f":"+'JAM Download'!E440","v":487023.59626052098},487023.59626052098,0,0,0,0,null,0.75,365267.69719539071,121755.89906513024,null,0,0,null,null,null,null,null,null,null,"UACCT557SGCT",0,0,0,0]
[{"$f":"ROW()","v":449},null,null,"SE","P",{"$f":"+'JAM Download'!E441","v":3721.7566185242522},3721.7566185242522,0,0,0,0,null,0,0,3721.7566185242522,null,0,0,null,null,null,null,null,null,null,"UACCT557SE",0,0,0,0]
[{"$f":"ROW()","v":450},null,null,"SG","P",{"$f":"+'JAM Download'!E442","v":0},0,0,0,0,0,null,0.75,0,0,null,0,0,null,null,null,null,null,null,null,"UACCT557SE",0,{"$f":"ROUND(G450-N450-O450,0)","v":0},{"$f":"ROUND(H450-Q450-R450,0)","v":0},{"$f":"ROUND(I450-T450-U450-V450-W450-X450,0)","v":0}]
[{"$f":"ROW()","v":451},null,null,"TROJP","P",{"$f":"+'JAM Download'!E443","v":0},0,0,0,0,0,null,0.75,0,0,null,0,0,null,null,null,null,null,null,null,"UACCT557TROJP",0,0,0,0]
[{"$f":"ROW()","v":452},null,null,null,null,{"$f":"+'JAM Download'!E445","v":24105444.058419112},{"$f":"SUM(G446:G451)","v":24105444.058419112},{"$f":"SUM(H446:H451)","v":0},{"$f":"SUM(I446:I451)","v":0},{"$f":"SUM(J446:J451)","v":0},{"$f":"SUM(K446:K451)","v":0},null,null,{"$f":"SUM(N446:N451)","v":18076291.726350442},{"$f":"SUM(O446:O451)","v":6029152.3320686705},null,{"$f":"SUM(Q446:Q451)","v":0},{"$f":"SUM(R446:R451)","v":0},null,{"$f":"SUM(T446:T451)","v":0},{"$f":"SUM(U446:U451)","v":0},{"$f":"SUM(V446:V451)","v":0},{"$f":"SUM(W446:W451)","v":0},{"$f":"SUM(X446:X451)","v":0},0,"UACCT557",0,0,0,0]
[{"$f":"ROW()","v":453}]
[{"$f":"ROW()","v":454},null,"Embedded Cost Differentials"]
[{"$f":"ROW()","v":455},null,"Company Owned Hydro","DGP","P",{"$f":"+'JAM Download'!E449","v":0},{"$f":"VLOOKUP($E455,Func,2)*$F455","v":0},{"$f":"VLOOKUP($E455,Func,3)*$F455","v":0},{"$f":"VLOOKUP($E455,Func,5)*$F455","v":0},{"$f":"VLOOKUP($E455,Func,6)*$F455","v":0},{"$f":"VLOOKUP($E455,Func,7)*$F455","v":0},null,0.75,{"$f":"+$G455*$M455","v":0},{"$f":"+$G455*(1-$M455)","v":0},null,null,null,null,null,null,null,null,null,null,"UACCTECDDGP",{"$f":"ROUND(SUM(-F455,G455:K455),0)","v":0},{"$f":"ROUND(G455-N455-O455,0)","v":0},{"$f":"ROUND(H455-Q455-R455,0)","v":0},{"$f":"ROUND(I455-T455-U455-V455-W455-X455,0)","v":0}]
[{"$f":"ROW()","v":456},null,"Company Owned Hydro","SG","P",{"$f":"+'JAM Download'!E450","v":0},0,0,0,0,0,null,0.75,0,0,null,null,null,null,null,null,null,null,null,null,"UAACTECDCOH",0,0,0,0]
[{"$f":"ROW()","v":457},null,"Mid-C Contract","MC","P",{"$f":"+'JAM Download'!E451","v":0},0,0,0,0,0,null,0.75,0,0,null,null,null,null,null,null,null,null,null,null,"UACCTECDMC",0,0,0,0]
[{"$f":"ROW()","v":458},null,"Mid-C Contract","SG","P",{"$f":"+'JAM Download'!E452","v":0},0,0,0,0,0,null,0.75,0,0,null,null,null,null,null,null,null,null,null,null,"UACCTECDSG",0,0,0,0]
[{"$f":"ROW()","v":459},null,"Existing QF Contracts","S ","P",{"$f":"+'JAM Download'!E453","v":0},0,0,0,0,0,null,0.75,0,0,null,null,null,null,null,null,null,null,null,null,"UACCTECDS",0,0,0,0]
[{"$f":"ROW()","v":460},null,"Existing QF Contracts",null,null,{"$f":"+'JAM Download'!E454","v":0},0,0,0,0,0,null,0.75,0,0,null,null,null,null,null,null,null,null,null,null,"UACCTECDQFSG",0,0,0,0]
[{"$f":"ROW()","v":461},null,null,null,null,{"$f":"+'JAM Download'!E455","v":0},{"$f":"SUM(G455:G460)","v":0},{"$f":"SUM(H455:H460)","v":0},{"$f":"SUM(I455:I460)","v":0},{"$f":"SUM(J455:J460)","v":0},{"$f":"SUM(K455:K460)","v":0},null,null,{"$f":"SUM(N455:N460)","v":0},{"$f":"SUM(O455:O460)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":462},null,null,null,null,{"$f":"+'JAM Download'!E456","v":0}]
[{"$f":"ROW()","v":463},null,"2010 Protocol Stipulated Embedded Cost Differential and Adjustment",null,null,{"$f":"+'JAM Download'!E457","v":0}]
[{"$f":"ROW()","v":464},null,"Company Owned Hydro ECD (Hydro less Pre-2005 All Other)","DGP","P",{"$f":"+'JAM Download'!E458","v":0},{"$f":"VLOOKUP($E464,Func,2)*$F464","v":0},0,0,0,0,null,0.75,{"$f":"+$G464*$M464","v":0},{"$f":"+$G464*(1-$M464)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(-F464,G464:K464),0)","v":0},{"$f":"ROUND(G464-N464-O464,0)","v":0},{"$f":"ROUND(H464-Q464-R464,0)","v":0},{"$f":"ROUND(I464-T464-U464-V464-W464-X464,0)","v":0}]
[{"$f":"ROW()","v":465},null,"Company Owned Hydro ECD (Hydro less Pre-2005 All Other)","SG","P",{"$f":"+'JAM Download'!E459","v":0},0,{"$f":"VLOOKUP($E465,Func,3)*$F465","v":0},{"$f":"VLOOKUP($E465,Func,5)*$F465","v":0},{"$f":"VLOOKUP($E465,Func,6)*$F465","v":0},{"$f":"VLOOKUP($E465,Func,7)*$F465","v":0},null,0.75,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(-F465,G465:K465),0)","v":0},{"$f":"ROUND(G465-N465-O465,0)","v":0},{"$f":"ROUND(H465-Q465-R465,0)","v":0},{"$f":"ROUND(I465-T465-U465-V465-W465-X465,0)","v":0}]
[{"$f":"ROW()","v":466},null,"Mid-Columbia Contract ECD (Mid C less Pre-2005 All Other)","MC","P",{"$f":"+'JAM Download'!E460","v":0},0,0,0,0,0,null,0.75,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":467},null,"Mid-Columbia Contract ECD (Mid C less Pre-2005 All Other)","SG","P",{"$f":"+'JAM Download'!E461","v":0},0,0,0,0,0,null,0.75,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":468},null,"Klamath Dam Removal Surcharge Re-allocation","S ","P",{"$f":"+'JAM Download'!E462","v":0},0,0,0,0,0,null,0.75,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(-F468,G468:K468),0)","v":0},{"$f":"ROUND(G468-N468-O468,0)","v":0},{"$f":"ROUND(H468-Q468-R468,0)","v":0},{"$f":"ROUND(I468-T468-U468-V468-W468-X468,0)","v":0}]
[{"$f":"ROW()","v":469},null,null,null,null,{"$f":"+'JAM Download'!E463","v":0},{"$f":"SUM(G464:G468)","v":0},{"$f":"SUM(H464:H468)","v":0},0,0,0,null,null,{"$f":"SUM(N464:N468)","v":0},{"$f":"SUM(O464:O468)","v":0}]
[{"$f":"ROW()","v":470}]
[{"$f":"ROW()","v":471},"Total Other Power Supply",null,null,null,{"$f":"+'JAM Download'!E465","v":281617828.36284429},{"$f":"+G452+G443+G439+G461+G469","v":281617828.36284423},{"$f":"+H452+H443+H439+H461+H469","v":0},0,0,0,null,null,{"$f":"+N452+N443+N439+N461+N469","v":208327252.12411308},{"$f":"+O452+O443+O439+O461+O469","v":73290576.238731205},{"$f":"+P452+P443+P439","v":0},{"$f":"+Q452+Q443+Q439","v":0},{"$f":"+R452+R443+R439","v":0},null,{"$f":"+T452+T443+T439","v":0},{"$f":"+U452+U443+U439","v":0},{"$f":"+V452+V443+V439","v":0},{"$f":"+W452+W443+W439","v":0},{"$f":"+X452+X443+X439","v":0},0,null,{"$f":"ROUND(SUM(-F471,G471:K471),0)","v":0},{"$f":"ROUND(G471-N471-O471,0)","v":0},{"$f":"ROUND(H471-Q471-R471,0)","v":0},{"$f":"ROUND(I471-T471-U471-V471-W471-X471,0)","v":0}]
[{"$f":"ROW()","v":472}]
[{"$f":"ROW()","v":473},"TOTAL PRODUCTION EXPENSE",null,null,null,{"$f":"+'JAM Download'!E467","v":926565347.89518166},{"$f":"+G471+G431+G381+G334+G287","v":926565347.89518166},{"$f":"+H471+H431+H381+H334+H287","v":0},{"$f":"+I471+I431+I381+I334+I287","v":0},{"$f":"+J471+J431+J381+J334+J287","v":0},{"$f":"+K471+K431+K381+K334+K287","v":0},null,null,{"$f":"+N471+N431+N381+N334+N287","v":340479191.18148196},{"$f":"+O471+O431+O381+O334+O287","v":586086156.71369982},{"$f":"+P471+P431+P381+P334+P287","v":0},{"$f":"+Q471+Q431+Q381+Q334+Q287","v":0},{"$f":"+R471+R431+R381+R334+R287","v":0},null,{"$f":"+T471+T431+T381+T334+T287","v":0},{"$f":"+U471+U431+U381+U334+U287","v":0},{"$f":"+V471+V431+V381+V334+V287","v":0},{"$f":"+W471+W431+W381+W334+W287","v":0},{"$f":"+X471+X431+X381+X334+X287","v":0},0,null,{"$f":"ROUND(SUM(-F473,G473:K473),0)","v":0},{"$f":"ROUND(G473-N473-O473,0)","v":0},{"$f":"ROUND(H473-Q473-R473,0)","v":0},{"$f":"ROUND(I473-T473-U473-V473-W473-X473,0)","v":0}]
[{"$f":"ROW()","v":474}]
[{"$f":"ROW()","v":475},560,"Operation Supervision & Engineering"]
[{"$f":"ROW()","v":476},null,null,"SG","T",{"$f":"+'JAM Download'!E491","v":2638056.6191956014},{"$f":"VLOOKUP($E476,Func,2)*$F476","v":0},{"$f":"VLOOKUP($E476,Func,3)*$F476","v":2638056.6191956014},{"$f":"VLOOKUP($E476,Func,5)*$F476","v":0},{"$f":"VLOOKUP($E476,Func,6)*$F476","v":0},{"$f":"VLOOKUP($E476,Func,7)*$F476","v":0},null,null,null,null,0.75,{"$f":"+H476*P476","v":1978542.4643967012},{"$f":"(1-P476)*H476","v":659514.15479890036},null,null,null,null,null,null,null,"UACCT560SNPT",{"$f":"ROUND(SUM(-F476,G476:K476),0)","v":0},{"$f":"ROUND(G476-N476-O476,0)","v":0},{"$f":"ROUND(H476-Q476-R476,0)","v":0},{"$f":"ROUND(I476-T476-U476-V476-W476-X476,0)","v":0}]
[{"$f":"ROW()","v":477},null,null,null,null,{"$f":"+'JAM Download'!E493","v":2638056.6191956014},{"$f":"SUM(G476:G476)","v":0},{"$f":"SUM(H476:H476)","v":2638056.6191956014},{"$f":"SUM(I476:I476)","v":0},{"$f":"SUM(J476:J476)","v":0},{"$f":"SUM(K476:K476)","v":0},null,null,{"$f":"SUM(N476:N476)","v":0},{"$f":"SUM(O476:O476)","v":0},null,{"$f":"SUM(Q476:Q476)","v":1978542.4643967012},{"$f":"SUM(R476:R476)","v":659514.15479890036},null,{"$f":"SUM(T476:T476)","v":0},{"$f":"SUM(U476:U476)","v":0},{"$f":"SUM(V476:V476)","v":0},{"$f":"SUM(W476:W476)","v":0},{"$f":"SUM(X476:X476)","v":0},0,"UACCT560",{"$f":"ROUND(SUM(-F477,G477:K477),0)","v":0},{"$f":"ROUND(G477-N477-O477,0)","v":0},{"$f":"ROUND(H477-Q477-R477,0)","v":0},{"$f":"ROUND(I477-T477-U477-V477-W477-X477,0)","v":0}]
[{"$f":"ROW()","v":478},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[{"$f":"ROW()","v":479},561,"Load Dispatching"]
[{"$f":"ROW()","v":480},null,null,"SG","T",{"$f":"+'JAM Download'!E496","v":3818129.8957889886},{"$f":"VLOOKUP($E480,Func,2)*$F480","v":0},{"$f":"VLOOKUP($E480,Func,3)*$F480","v":3818129.8957889886},{"$f":"VLOOKUP($E480,Func,5)*$F480","v":0},{"$f":"VLOOKUP($E480,Func,6)*$F480","v":0},{"$f":"VLOOKUP($E480,Func,7)*$F480","v":0},null,null,null,null,0.75,{"$f":"+H480*P480","v":2863597.4218417415},{"$f":"(1-P480)*H480","v":954532.47394724714},null,null,null,null,null,null,null,"UACCT561SNPT",{"$f":"ROUND(SUM(-F480,G480:K480),0)","v":0},{"$f":"ROUND(G480-N480-O480,0)","v":0},{"$f":"ROUND(H480-Q480-R480,0)","v":0},{"$f":"ROUND(I480-T480-U480-V480-W480-X480,0)","v":0}]
[{"$f":"ROW()","v":481},null,null,null,null,{"$f":"+'JAM Download'!E498","v":3818129.8957889886},{"$f":"SUM(G480:G480)","v":0},{"$f":"SUM(H480:H480)","v":3818129.8957889886},{"$f":"SUM(I480:I480)","v":0},{"$f":"SUM(J480:J480)","v":0},{"$f":"SUM(K480:K480)","v":0},null,null,{"$f":"SUM(N480:N480)","v":0},{"$f":"SUM(O480:O480)","v":0},null,{"$f":"SUM(Q480:Q480)","v":2863597.4218417415},{"$f":"SUM(R480:R480)","v":954532.47394724714},null,{"$f":"SUM(T480:T480)","v":0},{"$f":"SUM(U480:U480)","v":0},{"$f":"SUM(V480:V480)","v":0},{"$f":"SUM(W480:W480)","v":0},{"$f":"SUM(X480:X480)","v":0},0,"UACCT561",{"$f":"ROUND(SUM(-F481,G481:K481),0)","v":0},{"$f":"ROUND(G481-N481-O481,0)","v":0},{"$f":"ROUND(H481-Q481-R481,0)","v":0},{"$f":"ROUND(I481-T481-U481-V481-W481-X481,0)","v":0}]
[{"$f":"ROW()","v":482}]
[{"$f":"ROW()","v":483},562,"Station Expense"]
[{"$f":"ROW()","v":484},null,null,"SG","T",{"$f":"+'JAM Download'!E500","v":1337461.8196852107},{"$f":"VLOOKUP($E484,Func,2)*$F484","v":0},{"$f":"VLOOKUP($E484,Func,3)*$F484","v":1337461.8196852107},{"$f":"VLOOKUP($E484,Func,5)*$F484","v":0},{"$f":"VLOOKUP($E484,Func,6)*$F484","v":0},{"$f":"VLOOKUP($E484,Func,7)*$F484","v":0},null,null,null,null,0.75,{"$f":"+H484*P484","v":1003096.3647639081},{"$f":"(1-P484)*H484","v":334365.45492130268},null,null,null,null,null,null,null,"UACCT562SNPT",{"$f":"ROUND(SUM(-F484,G484:K484),0)","v":0},{"$f":"ROUND(G484-N484-O484,0)","v":0},{"$f":"ROUND(H484-Q484-R484,0)","v":0},{"$f":"ROUND(I484-T484-U484-V484-W484-X484,0)","v":0}]
[{"$f":"ROW()","v":485},null,null,null,null,{"$f":"+'JAM Download'!E502","v":1337461.8196852107},{"$f":"SUM(G484:G484)","v":0},{"$f":"SUM(H484:H484)","v":1337461.8196852107},{"$f":"SUM(I484:I484)","v":0},{"$f":"SUM(J484:J484)","v":0},{"$f":"SUM(K484:K484)","v":0},null,null,{"$f":"SUM(N484:N484)","v":0},{"$f":"SUM(O484:O484)","v":0},null,{"$f":"SUM(Q484:Q484)","v":1003096.3647639081},{"$f":"SUM(R484:R484)","v":334365.45492130268},null,{"$f":"SUM(T484:T484)","v":0},{"$f":"SUM(U484:U484)","v":0},{"$f":"SUM(V484:V484)","v":0},{"$f":"SUM(W484:W484)","v":0},{"$f":"SUM(X484:X484)","v":0},0,"UACCT562",{"$f":"ROUND(SUM(-F485,G485:K485),0)","v":0},{"$f":"ROUND(G485-N485-O485,0)","v":0},{"$f":"ROUND(H485-Q485-R485,0)","v":0},{"$f":"ROUND(I485-T485-U485-V485-W485-X485,0)","v":0}]
[{"$f":"ROW()","v":486}]
[{"$f":"ROW()","v":487},563,"Overhead Line Expense"]
[{"$f":"ROW()","v":488},null,null,"SG","T",{"$f":"+'JAM Download'!E505","v":115222.66894244809},{"$f":"VLOOKUP($E488,Func,2)*$F488","v":0},{"$f":"VLOOKUP($E488,Func,3)*$F488","v":115222.66894244809},{"$f":"VLOOKUP($E488,Func,5)*$F488","v":0},{"$f":"VLOOKUP($E488,Func,6)*$F488","v":0},{"$f":"VLOOKUP($E488,Func,7)*$F488","v":0},null,null,null,null,0.75,{"$f":"+H488*P488","v":86417.001706836061},{"$f":"(1-P488)*H488","v":28805.667235612022},null,null,null,null,null,null,null,"UACCT563SNPT",{"$f":"ROUND(SUM(-F488,G488:K488),0)","v":0},{"$f":"ROUND(G488-N488-O488,0)","v":0},{"$f":"ROUND(H488-Q488-R488,0)","v":0},{"$f":"ROUND(I488-T488-U488-V488-W488-X488,0)","v":0}]
[{"$f":"ROW()","v":489},null,null,null,null,{"$f":"+'JAM Download'!E507","v":115222.66894244809},{"$f":"SUM(G488:G488)","v":0},{"$f":"SUM(H488:H488)","v":115222.66894244809},{"$f":"SUM(I488:I488)","v":0},{"$f":"SUM(J488:J488)","v":0},{"$f":"SUM(K488:K488)","v":0},null,null,{"$f":"SUM(N488:N488)","v":0},{"$f":"SUM(O488:O488)","v":0},null,{"$f":"SUM(Q488:Q488)","v":86417.001706836061},{"$f":"SUM(R488:R488)","v":28805.667235612022},null,{"$f":"SUM(T488:T488)","v":0},{"$f":"SUM(U488:U488)","v":0},{"$f":"SUM(V488:V488)","v":0},{"$f":"SUM(W488:W488)","v":0},{"$f":"SUM(X488:X488)","v":0},0,"UACCT563",{"$f":"ROUND(SUM(-F489,G489:K489),0)","v":0},{"$f":"ROUND(G489-N489-O489,0)","v":0},{"$f":"ROUND(H489-Q489-R489,0)","v":0},{"$f":"ROUND(I489-T489-U489-V489-W489-X489,0)","v":0}]
[{"$f":"ROW()","v":490}]
[{"$f":"ROW()","v":491},564,"Underground Line Expense"]
[{"$f":"ROW()","v":492},null,null,"SG","T",{"$f":"+'JAM Download'!E510","v":0},{"$f":"VLOOKUP($E492,Func,2)*$F492","v":0},{"$f":"VLOOKUP($E492,Func,3)*$F492","v":0},{"$f":"VLOOKUP($E492,Func,5)*$F492","v":0},{"$f":"VLOOKUP($E492,Func,6)*$F492","v":0},{"$f":"VLOOKUP($E492,Func,7)*$F492","v":0},null,null,null,null,0.75,{"$f":"+H492*P492","v":0},{"$f":"(1-P492)*H492","v":0},null,null,null,null,null,null,null,"UACCT564SNPT",{"$f":"ROUND(SUM(-F492,G492:K492),0)","v":0},{"$f":"ROUND(G492-N492-O492,0)","v":0},{"$f":"ROUND(H492-Q492-R492,0)","v":0},{"$f":"ROUND(I492-T492-U492-V492-W492-X492,0)","v":0}]
[{"$f":"ROW()","v":493},null,null,null,null,{"$f":"+'JAM Download'!E512","v":0},{"$f":"SUM(G492:G492)","v":0},{"$f":"SUM(H492:H492)","v":0},{"$f":"SUM(I492:I492)","v":0},{"$f":"SUM(J492:J492)","v":0},{"$f":"SUM(K492:K492)","v":0},null,null,{"$f":"SUM(N492:N492)","v":0},{"$f":"SUM(O492:O492)","v":0},null,{"$f":"SUM(Q492:Q492)","v":0},{"$f":"SUM(R492:R492)","v":0},null,{"$f":"SUM(T492:T492)","v":0},{"$f":"SUM(U492:U492)","v":0},{"$f":"SUM(V492:V492)","v":0},{"$f":"SUM(W492:W492)","v":0},{"$f":"SUM(X492:X492)","v":0},0,"UACCT564",{"$f":"ROUND(SUM(-F493,G493:K493),0)","v":0},{"$f":"ROUND(G493-N493-O493,0)","v":0},{"$f":"ROUND(H493-Q493-R493,0)","v":0},{"$f":"ROUND(I493-T493-U493-V493-W493-X493,0)","v":0}]
[{"$f":"ROW()","v":494}]
[{"$f":"ROW()","v":495},565,"Transmission of Electricity by Others"]
[{"$f":"ROW()","v":496},null,null,"SG","T",{"$f":"'JAM Download'!E515+'JAM Download'!E520","v":55338315.199323975},{"$f":"VLOOKUP($E496,Func,2)*$F496","v":0},{"$f":"VLOOKUP($E496,Func,3)*$F496","v":55338315.199323975},{"$f":"VLOOKUP($E496,Func,5)*$F496","v":0},{"$f":"VLOOKUP($E496,Func,6)*$F496","v":0},{"$f":"VLOOKUP($E496,Func,7)*$F496","v":0},null,null,{"$f":"+$G496*$M496","v":0},{"$f":"+$G496*(1-$M496)","v":0},0.75,{"$f":"+H496*P496","v":41503736.399492979},{"$f":"(1-P496)*H496","v":13834578.799830994},null,null,null,null,null,null,null,"UACCT565SG",{"$f":"ROUND(SUM(-F496,G496:K496),0)","v":0},{"$f":"ROUND(G496-N496-O496,0)","v":0},{"$f":"ROUND(H496-Q496-R496,0)","v":0},{"$f":"ROUND(I496-T496-U496-V496-W496-X496,0)","v":0}]
[{"$f":"ROW()","v":497},null,null,"SE","T",{"$f":"'JAM Download'!E521+'JAM Download'!E516","v":3544537.7856770684},{"$f":"VLOOKUP($E497,Func,2)*$F497","v":0},{"$f":"VLOOKUP($E497,Func,3)*$F497","v":3544537.7856770684},{"$f":"VLOOKUP($E497,Func,5)*$F497","v":0},{"$f":"VLOOKUP($E497,Func,6)*$F497","v":0},{"$f":"VLOOKUP($E497,Func,7)*$F497","v":0},null,null,{"$f":"+$G497*$M497","v":0},{"$f":"+$G497*(1-$M497)","v":0},0,{"$f":"+H497*P497","v":0},{"$f":"(1-P497)*H497","v":3544537.7856770684},null,null,null,null,null,null,null,"UACCT565SE",{"$f":"ROUND(SUM(-F497,G497:K497),0)","v":0},{"$f":"ROUND(G497-N497-O497,0)","v":0},{"$f":"ROUND(H497-Q497-R497,0)","v":0},{"$f":"ROUND(I497-T497-U497-V497-W497-X497,0)","v":0}]
[{"$f":"ROW()","v":498},null,null,null,null,{"$f":"+'JAM Download'!E517+'JAM Download'!E522","v":58882852.985001042},{"$f":"SUM(G496:G497)","v":0},{"$f":"SUM(H496:H497)","v":58882852.985001042},{"$f":"SUM(I496:I497)","v":0},{"$f":"SUM(J496:J497)","v":0},{"$f":"SUM(K496:K497)","v":0},null,null,{"$f":"SUM(N496:N497)","v":0},{"$f":"SUM(O496:O497)","v":0},null,{"$f":"SUM(Q496:Q497)","v":41503736.399492979},{"$f":"SUM(R496:R497)","v":17379116.585508063},null,{"$f":"SUM(T496:T497)","v":0},{"$f":"SUM(U496:U497)","v":0},{"$f":"SUM(V496:V497)","v":0},{"$f":"SUM(W496:W497)","v":0},{"$f":"SUM(X496:X497)","v":0},0,"UACCT565",{"$f":"ROUND(SUM(-F498,G498:K498),0)","v":0},{"$f":"ROUND(G498-N498-O498,0)","v":0},{"$f":"ROUND(H498-Q498-R498,0)","v":0},{"$f":"ROUND(I498-T498-U498-V498-W498-X498,0)","v":0}]
[{"$f":"ROW()","v":499}]
[{"$f":"ROW()","v":500},566,"Misc. Transmission Expense"]
[{"$f":"ROW()","v":501},null,null,"SG","T",{"$f":"+'JAM Download'!E527","v":1102655.4548336819},{"$f":"VLOOKUP($E501,Func,2)*$F501","v":0},{"$f":"VLOOKUP($E501,Func,3)*$F501","v":1102655.4548336819},{"$f":"VLOOKUP($E501,Func,5)*$F501","v":0},{"$f":"VLOOKUP($E501,Func,6)*$F501","v":0},{"$f":"VLOOKUP($E501,Func,7)*$F501","v":0},null,null,{"$f":"+$G501*$M501","v":0},{"$f":"+$G501*(1-$M501)","v":0},0.75,{"$f":"+H501*P501","v":826991.5911252615},{"$f":"(1-P501)*H501","v":275663.86370842048},null,null,null,null,null,null,null,"UACCT566SNPT",{"$f":"ROUND(SUM(-F501,G501:K501),0)","v":0},{"$f":"ROUND(G501-N501-O501,0)","v":0},{"$f":"ROUND(H501-Q501-R501,0)","v":0},{"$f":"ROUND(I501-T501-U501-V501-W501-X501,0)","v":0}]
[{"$f":"ROW()","v":502},null,null,null,null,{"$f":"+'JAM Download'!E529","v":1102655.4548336819},{"$f":"SUM(G501:G501)","v":0},{"$f":"SUM(H501:H501)","v":1102655.4548336819},{"$f":"SUM(I501:I501)","v":0},{"$f":"SUM(J501:J501)","v":0},{"$f":"SUM(K501:K501)","v":0},null,null,{"$f":"SUM(N501:N501)","v":0},{"$f":"SUM(O501:O501)","v":0},null,{"$f":"SUM(Q501:Q501)","v":826991.5911252615},{"$f":"SUM(R501:R501)","v":275663.86370842048},null,{"$f":"SUM(T501:T501)","v":0},{"$f":"SUM(U501:U501)","v":0},{"$f":"SUM(V501:V501)","v":0},{"$f":"SUM(W501:W501)","v":0},{"$f":"SUM(X501:X501)","v":0},0,"UACCT566",{"$f":"ROUND(SUM(-F502,G502:K502),0)","v":0},{"$f":"ROUND(G502-N502-O502,0)","v":0},{"$f":"ROUND(H502-Q502-R502,0)","v":0},{"$f":"ROUND(I502-T502-U502-V502-W502-X502,0)","v":0}]
[{"$f":"ROW()","v":503}]
[{"$f":"ROW()","v":504},567,"Rents - Transmission"]
[{"$f":"ROW()","v":505},null,null,"SG","T",{"$f":"+'JAM Download'!E532","v":882936.93147673574},{"$f":"VLOOKUP($E505,Func,2)*$F505","v":0},{"$f":"VLOOKUP($E505,Func,3)*$F505","v":882936.93147673574},{"$f":"VLOOKUP($E505,Func,5)*$F505","v":0},{"$f":"VLOOKUP($E505,Func,6)*$F505","v":0},{"$f":"VLOOKUP($E505,Func,7)*$F505","v":0},null,null,{"$f":"+$G505*$M505","v":0},{"$f":"+$G505*(1-$M505)","v":0},0.75,{"$f":"+H505*P505","v":662202.69860755187},{"$f":"(1-P505)*H505","v":220734.23286918394},null,null,null,null,null,null,null,"UACCT567SNPT",{"$f":"ROUND(SUM(-F505,G505:K505),0)","v":0},{"$f":"ROUND(G505-N505-O505,0)","v":0},{"$f":"ROUND(H505-Q505-R505,0)","v":0},{"$f":"ROUND(I505-T505-U505-V505-W505-X505,0)","v":0}]
[{"$f":"ROW()","v":506},null,null,null,null,{"$f":"+'JAM Download'!E534","v":882936.93147673574},{"$f":"SUM(G505:G505)","v":0},{"$f":"SUM(H505:H505)","v":882936.93147673574},{"$f":"SUM(I505:I505)","v":0},{"$f":"SUM(J505:J505)","v":0},{"$f":"SUM(K505:K505)","v":0},null,null,{"$f":"SUM(N505:N505)","v":0},{"$f":"SUM(O505:O505)","v":0},null,{"$f":"SUM(Q505:Q505)","v":662202.69860755187},{"$f":"SUM(R505:R505)","v":220734.23286918394},null,{"$f":"SUM(T505:T505)","v":0},{"$f":"SUM(U505:U505)","v":0},{"$f":"SUM(V505:V505)","v":0},{"$f":"SUM(W505:W505)","v":0},{"$f":"SUM(X505:X505)","v":0},0,"UACCT567",{"$f":"ROUND(SUM(-F506,G506:K506),0)","v":0},{"$f":"ROUND(G506-N506-O506,0)","v":0},{"$f":"ROUND(H506-Q506-R506,0)","v":0},{"$f":"ROUND(I506-T506-U506-V506-W506-X506,0)","v":0}]
[{"$f":"ROW()","v":507}]
[{"$f":"ROW()","v":508},568,"Maint Supervision & Engineering"]
[{"$f":"ROW()","v":509},null,null,"SG","T",{"$f":"+'JAM Download'!E537","v":963458.33727010968},{"$f":"VLOOKUP($E509,Func,2)*$F509","v":0},{"$f":"VLOOKUP($E509,Func,3)*$F509","v":963458.33727010968},{"$f":"VLOOKUP($E509,Func,5)*$F509","v":0},{"$f":"VLOOKUP($E509,Func,6)*$F509","v":0},{"$f":"VLOOKUP($E509,Func,7)*$F509","v":0},null,null,{"$f":"+$G509*$M509","v":0},{"$f":"+$G509*(1-$M509)","v":0},0.75,{"$f":"+H509*P509","v":722593.7529525822},{"$f":"(1-P509)*H509","v":240864.58431752742},null,null,null,null,null,null,null,"UACCT568SNPT",{"$f":"ROUND(SUM(-F509,G509:K509),0)","v":0},{"$f":"ROUND(G509-N509-O509,0)","v":0},{"$f":"ROUND(H509-Q509-R509,0)","v":0},{"$f":"ROUND(I509-T509-U509-V509-W509-X509,0)","v":0}]
[{"$f":"ROW()","v":510},null,null,null,null,{"$f":"+'JAM Download'!E539","v":963458.33727010968},{"$f":"SUM(G509:G509)","v":0},{"$f":"SUM(H509:H509)","v":963458.33727010968},{"$f":"SUM(I509:I509)","v":0},{"$f":"SUM(J509:J509)","v":0},{"$f":"SUM(K509:K509)","v":0},null,null,{"$f":"SUM(N509:N509)","v":0},{"$f":"SUM(O509:O509)","v":0},null,{"$f":"SUM(Q509:Q509)","v":722593.7529525822},{"$f":"SUM(R509:R509)","v":240864.58431752742},null,{"$f":"SUM(T509:T509)","v":0},{"$f":"SUM(U509:U509)","v":0},{"$f":"SUM(V509:V509)","v":0},{"$f":"SUM(W509:W509)","v":0},{"$f":"SUM(X509:X509)","v":0},0,"UACCT568",{"$f":"ROUND(SUM(-F510,G510:K510),0)","v":0},{"$f":"ROUND(G510-N510-O510,0)","v":0},{"$f":"ROUND(H510-Q510-R510,0)","v":0},{"$f":"ROUND(I510-T510-U510-V510-W510-X510,0)","v":0}]
[{"$f":"ROW()","v":511}]
[{"$f":"ROW()","v":512},569,"Maintenance of Structures"]
[{"$f":"ROW()","v":513},null,null,"SG","T",{"$f":"+'JAM Download'!E542","v":1873955.9363151125},{"$f":"VLOOKUP($E513,Func,2)*$F513","v":0},{"$f":"VLOOKUP($E513,Func,3)*$F513","v":1873955.9363151125},{"$f":"VLOOKUP($E513,Func,5)*$F513","v":0},{"$f":"VLOOKUP($E513,Func,6)*$F513","v":0},{"$f":"VLOOKUP($E513,Func,7)*$F513","v":0},null,null,{"$f":"+$G513*$M513","v":0},{"$f":"+$G513*(1-$M513)","v":0},0.75,{"$f":"+H513*P513","v":1405466.9522363343},{"$f":"(1-P513)*H513","v":468488.98407877813},null,null,null,null,null,null,null,"UACCT569SNPT",{"$f":"ROUND(SUM(-F513,G513:K513),0)","v":0},{"$f":"ROUND(G513-N513-O513,0)","v":0},{"$f":"ROUND(H513-Q513-R513,0)","v":0},{"$f":"ROUND(I513-T513-U513-V513-W513-X513,0)","v":0}]
[{"$f":"ROW()","v":514},null,null,null,null,{"$f":"+'JAM Download'!E544","v":1873955.9363151125},{"$f":"SUM(G513:G513)","v":0},{"$f":"SUM(H513:H513)","v":1873955.9363151125},{"$f":"SUM(I513:I513)","v":0},{"$f":"SUM(J513:J513)","v":0},{"$f":"SUM(K513:K513)","v":0},null,null,{"$f":"SUM(N513:N513)","v":0},{"$f":"SUM(O513:O513)","v":0},null,{"$f":"SUM(Q513:Q513)","v":1405466.9522363343},{"$f":"SUM(R513:R513)","v":468488.98407877813},null,{"$f":"SUM(T513:T513)","v":0},{"$f":"SUM(U513:U513)","v":0},{"$f":"SUM(V513:V513)","v":0},{"$f":"SUM(W513:W513)","v":0},{"$f":"SUM(X513:X513)","v":0},0,"UACCT569",{"$f":"ROUND(SUM(-F514,G514:K514),0)","v":0},{"$f":"ROUND(G514-N514-O514,0)","v":0},{"$f":"ROUND(H514-Q514-R514,0)","v":0},{"$f":"ROUND(I514-T514-U514-V514-W514-X514,0)","v":0}]
[{"$f":"ROW()","v":515}]
[{"$f":"ROW()","v":516},570,"Maintenance of Station Equipment"]
[{"$f":"ROW()","v":517},null,null,"SG","T",{"$f":"+'JAM Download'!E547","v":5064427.2757024299},{"$f":"VLOOKUP($E517,Func,2)*$F517","v":0},{"$f":"VLOOKUP($E517,Func,3)*$F517","v":5064427.2757024299},{"$f":"VLOOKUP($E517,Func,5)*$F517","v":0},{"$f":"VLOOKUP($E517,Func,6)*$F517","v":0},{"$f":"VLOOKUP($E517,Func,7)*$F517","v":0},null,null,null,null,0.75,{"$f":"+H517*P517","v":3798320.4567768225},{"$f":"(1-P517)*H517","v":1266106.8189256075},null,null,null,null,null,null,null,"UACCT570SNPT",{"$f":"ROUND(SUM(-F517,G517:K517),0)","v":0},{"$f":"ROUND(G517-N517-O517,0)","v":0},{"$f":"ROUND(H517-Q517-R517,0)","v":0},{"$f":"ROUND(I517-T517-U517-V517-W517-X517,0)","v":0}]
[{"$f":"ROW()","v":518},null,null,null,null,{"$f":"+'JAM Download'!E549","v":5064427.2757024299},{"$f":"SUM(G517:G517)","v":0},{"$f":"SUM(H517:H517)","v":5064427.2757024299},{"$f":"SUM(I517:I517)","v":0},{"$f":"SUM(J517:J517)","v":0},{"$f":"SUM(K517:K517)","v":0},null,null,{"$f":"SUM(N517:N517)","v":0},{"$f":"SUM(O517:O517)","v":0},null,{"$f":"SUM(Q517:Q517)","v":3798320.4567768225},{"$f":"SUM(R517:R517)","v":1266106.8189256075},null,{"$f":"SUM(T517:T517)","v":0},{"$f":"SUM(U517:U517)","v":0},{"$f":"SUM(V517:V517)","v":0},{"$f":"SUM(W517:W517)","v":0},{"$f":"SUM(X517:X517)","v":0},0,"UACCT570",{"$f":"ROUND(SUM(-F518,G518:K518),0)","v":0},{"$f":"ROUND(G518-N518-O518,0)","v":0},{"$f":"ROUND(H518-Q518-R518,0)","v":0},{"$f":"ROUND(I518-T518-U518-V518-W518-X518,0)","v":0}]
[{"$f":"ROW()","v":519}]
[{"$f":"ROW()","v":520},571,"Maintenance of Overhead Lines"]
[{"$f":"ROW()","v":521},null,null,"SG","T",{"$f":"+'JAM Download'!E552","v":8325381.5586904641},{"$f":"VLOOKUP($E521,Func,2)*$F521","v":0},{"$f":"VLOOKUP($E521,Func,3)*$F521","v":8325381.5586904641},{"$f":"VLOOKUP($E521,Func,5)*$F521","v":0},{"$f":"VLOOKUP($E521,Func,6)*$F521","v":0},{"$f":"VLOOKUP($E521,Func,7)*$F521","v":0},null,null,null,null,0.75,{"$f":"+H521*P521","v":6244036.1690178476},{"$f":"(1-P521)*H521","v":2081345.389672616},null,null,null,null,null,null,null,"UACCT571SNPT",{"$f":"ROUND(SUM(-F521,G521:K521),0)","v":0},{"$f":"ROUND(G521-N521-O521,0)","v":0},{"$f":"ROUND(H521-Q521-R521,0)","v":0},{"$f":"ROUND(I521-T521-U521-V521-W521-X521,0)","v":0}]
[{"$f":"ROW()","v":522},null,null,null,null,{"$f":"+'JAM Download'!E554","v":8325381.5586904641},{"$f":"SUM(G521:G521)","v":0},{"$f":"SUM(H521:H521)","v":8325381.5586904641},{"$f":"SUM(I521:I521)","v":0},{"$f":"SUM(J521:J521)","v":0},{"$f":"SUM(K521:K521)","v":0},null,null,{"$f":"SUM(N521:N521)","v":0},{"$f":"SUM(O521:O521)","v":0},null,{"$f":"SUM(Q521:Q521)","v":6244036.1690178476},{"$f":"SUM(R521:R521)","v":2081345.389672616},null,{"$f":"SUM(T521:T521)","v":0},{"$f":"SUM(U521:U521)","v":0},{"$f":"SUM(V521:V521)","v":0},{"$f":"SUM(W521:W521)","v":0},{"$f":"SUM(X521:X521)","v":0},0,"UACCT571",{"$f":"ROUND(SUM(-F522,G522:K522),0)","v":0},{"$f":"ROUND(G522-N522-O522,0)","v":0},{"$f":"ROUND(H522-Q522-R522,0)","v":0},{"$f":"ROUND(I522-T522-U522-V522-W522-X522,0)","v":0}]
[{"$f":"ROW()","v":523}]
[{"$f":"ROW()","v":524},572,"Maintenance of Underground Lines"]
[{"$f":"ROW()","v":525},null,null,"SG","T",{"$f":"+'JAM Download'!E557","v":40676.809502112512},{"$f":"VLOOKUP($E525,Func,2)*$F525","v":0},{"$f":"VLOOKUP($E525,Func,3)*$F525","v":40676.809502112512},{"$f":"VLOOKUP($E525,Func,5)*$F525","v":0},{"$f":"VLOOKUP($E525,Func,6)*$F525","v":0},{"$f":"VLOOKUP($E525,Func,7)*$F525","v":0},null,null,null,null,0.75,{"$f":"+H525*P525","v":30507.607126584386},{"$f":"(1-P525)*H525","v":10169.202375528128},null,null,null,null,null,null,null,"UACCT572SNPT",{"$f":"ROUND(SUM(-F525,G525:K525),0)","v":0},{"$f":"ROUND(G525-N525-O525,0)","v":0},{"$f":"ROUND(H525-Q525-R525,0)","v":0},{"$f":"ROUND(I525-T525-U525-V525-W525-X525,0)","v":0}]
[{"$f":"ROW()","v":526},null,null,null,null,{"$f":"+'JAM Download'!E559","v":40676.809502112512},{"$f":"SUM(G525:G525)","v":0},{"$f":"SUM(H525:H525)","v":40676.809502112512},{"$f":"SUM(I525:I525)","v":0},{"$f":"SUM(J525:J525)","v":0},{"$f":"SUM(K525:K525)","v":0},null,null,{"$f":"SUM(N525:N525)","v":0},{"$f":"SUM(O525:O525)","v":0},null,{"$f":"SUM(Q525:Q525)","v":30507.607126584386},{"$f":"SUM(R525:R525)","v":10169.202375528128},null,{"$f":"SUM(T525:T525)","v":0},{"$f":"SUM(U525:U525)","v":0},{"$f":"SUM(V525:V525)","v":0},{"$f":"SUM(W525:W525)","v":0},{"$f":"SUM(X525:X525)","v":0},0,"UACCT572",{"$f":"ROUND(SUM(-F526,G526:K526),0)","v":0},{"$f":"ROUND(G526-N526-O526,0)","v":0},{"$f":"ROUND(H526-Q526-R526,0)","v":0},{"$f":"ROUND(I526-T526-U526-V526-W526-X526,0)","v":0}]
[{"$f":"ROW()","v":527}]
[{"$f":"ROW()","v":528},573,"Maint of Misc. Transmission Plant"]
[{"$f":"ROW()","v":529},null,null,"SG","T",{"$f":"+'JAM Download'!E562","v":1242082.1067286246},{"$f":"VLOOKUP($E529,Func,2)*$F529","v":0},{"$f":"VLOOKUP($E529,Func,3)*$F529","v":1242082.1067286246},{"$f":"VLOOKUP($E529,Func,5)*$F529","v":0},{"$f":"VLOOKUP($E529,Func,6)*$F529","v":0},{"$f":"VLOOKUP($E529,Func,7)*$F529","v":0},null,null,null,null,0.75,{"$f":"+H529*P529","v":931561.58004646841},{"$f":"(1-P529)*H529","v":310520.52668215614},null,null,null,null,null,null,null,"UACCT573SNPT",{"$f":"ROUND(SUM(-F529,G529:K529),0)","v":0},{"$f":"ROUND(G529-N529-O529,0)","v":0},{"$f":"ROUND(H529-Q529-R529,0)","v":0},{"$f":"ROUND(I529-T529-U529-V529-W529-X529,0)","v":0}]
[{"$f":"ROW()","v":530},null,null,null,null,{"$f":"+'JAM Download'!E564","v":1242082.1067286246},{"$f":"SUM(G529:G529)","v":0},{"$f":"SUM(H529:H529)","v":1242082.1067286246},{"$f":"SUM(I529:I529)","v":0},{"$f":"SUM(J529:J529)","v":0},{"$f":"SUM(K529:K529)","v":0},null,null,{"$f":"SUM(N529:N529)","v":0},{"$f":"SUM(O529:O529)","v":0},null,{"$f":"SUM(Q529:Q529)","v":931561.58004646841},{"$f":"SUM(R529:R529)","v":310520.52668215614},null,{"$f":"SUM(T529:T529)","v":0},{"$f":"SUM(U529:U529)","v":0},{"$f":"SUM(V529:V529)","v":0},{"$f":"SUM(W529:W529)","v":0},{"$f":"SUM(X529:X529)","v":0},0,"UACCT573",{"$f":"ROUND(SUM(-F530,G530:K530),0)","v":0},{"$f":"ROUND(G530-N530-O530,0)","v":0},{"$f":"ROUND(H530-Q530-R530,0)","v":0},{"$f":"ROUND(I530-T530-U530-V530-W530-X530,0)","v":0}]
[{"$f":"ROW()","v":531}]
[{"$f":"ROW()","v":532},"TOTAL TRANSMISSION EXPENSE",null,null,null,{"$f":"+'JAM Download'!E566","v":86287298.39913258},{"$f":"+G530+G526+G522+G518+G514+G510+G506+G502+G498+G493+G489+G485+G481+G477","v":0},{"$f":"+H530+H526+H522+H518+H514+H510+H506+H502+H498+H493+H489+H485+H481+H477","v":86287298.39913255},{"$f":"+I530+I526+I522+I518+I514+I510+I506+I502+I498+I493+I489+I485+I481+I477","v":0},{"$f":"+J530+J526+J522+J518+J514+J510+J506+J502+J498+J493+J489+J485+J481+J477","v":0},{"$f":"+K530+K526+K522+K518+K514+K510+K506+K502+K498+K493+K489+K485+K481+K477","v":0},null,null,{"$f":"+N530+N526+N522+N518+N514+N510+N506+N502+N498+N493+N489+N485+N481+N477","v":0},{"$f":"+O530+O526+O522+O518+O514+O510+O506+O502+O498+O493+O489+O485+O481+O477","v":0},{"$f":"+P530+P526+P522+P518+P514+P510+P506+P502+P498+P493+P489+P485+P481+P477","v":0},{"$f":"+Q530+Q526+Q522+Q518+Q514+Q510+Q506+Q502+Q498+Q493+Q489+Q485+Q481+Q477","v":62057070.460091621},{"$f":"+R530+R526+R522+R518+R514+R510+R506+R502+R498+R493+R489+R485+R481+R477","v":24230227.93904094},null,{"$f":"+T530+T526+T522+T518+T514+T510+T506+T502+T498+T493+T489+T485+T481+T477","v":0},{"$f":"+U530+U526+U522+U518+U514+U510+U506+U502+U498+U493+U489+U485+U481+U477","v":0},{"$f":"+V530+V526+V522+V518+V514+V510+V506+V502+V498+V493+V489+V485+V481+V477","v":0},{"$f":"+W530+W526+W522+W518+W514+W510+W506+W502+W498+W493+W489+W485+W481+W477","v":0},{"$f":"+X530+X526+X522+X518+X514+X510+X506+X502+X498+X493+X489+X485+X481+X477","v":0},0,null,{"$f":"ROUND(SUM(-F532,G532:K532),0)","v":0},{"$f":"ROUND(G532-N532-O532,0)","v":0},{"$f":"ROUND(H532-Q532-R532,0)","v":0},{"$f":"ROUND(I532-T532-U532-V532-W532-X532,0)","v":0}]
[{"$f":"ROW()","v":533}]
[{"$f":"ROW()","v":534},580,"Operation Supervision & Engineering"]
[{"$f":"ROW()","v":535},null,null,"S","DPW",{"$f":"+'JAM Download'!E574","v":526606.28},{"$f":"VLOOKUP($E535,Func,2)*$F535","v":0},{"$f":"VLOOKUP($E535,Func,3)*$F535","v":0},{"$f":"VLOOKUP($E535,Func,5)*$F535","v":526606.28},{"$f":"VLOOKUP($E535,Func,6)*$F535","v":0},{"$f":"VLOOKUP($E535,Func,7)*$F535","v":0},null,null,null,null,null,null,null,"PLNT",{"$f":"+$I535*VLOOKUP($S535,DisFac,2)","v":96845.098850260227},{"$f":"+$I535*VLOOKUP($S535,DisFac,3)","v":266520.7844680571},{"$f":"+$I535*VLOOKUP($S535,DisFac,4)","v":95789.017927638022},{"$f":"+$I535*VLOOKUP($S535,DisFac,5)","v":16111.458691112577},{"$f":"+$I535*VLOOKUP($S535,DisFac,6)","v":51339.920062932084},16111.458691112577,"UACCT580S",{"$f":"ROUND(SUM(-F535,G535:K535),0)","v":0},{"$f":"ROUND(G535-N535-O535,0)","v":0},{"$f":"ROUND(H535-Q535-R535,0)","v":0},{"$f":"ROUND(I535-T535-U535-V535-W535-X535,0)","v":0}]
[{"$f":"ROW()","v":536},null,null,"SNPD","DPW",{"$f":"+'JAM Download'!E575","v":5657689.9259355571},{"$f":"VLOOKUP($E536,Func,2)*$F536","v":0},{"$f":"VLOOKUP($E536,Func,3)*$F536","v":0},{"$f":"VLOOKUP($E536,Func,5)*$F536","v":5657689.9259355571},{"$f":"VLOOKUP($E536,Func,6)*$F536","v":0},{"$f":"VLOOKUP($E536,Func,7)*$F536","v":0},null,null,null,null,null,null,null,"PLNT",{"$f":"+$I536*VLOOKUP($S536,DisFac,2)","v":1040472.8560042059},{"$f":"+$I536*VLOOKUP($S536,DisFac,3)","v":2863414.30895463},{"$f":"+$I536*VLOOKUP($S536,DisFac,4)","v":1029126.659379106},{"$f":"+$I536*VLOOKUP($S536,DisFac,5)","v":173096.37387695888},{"$f":"+$I536*VLOOKUP($S536,DisFac,6)","v":551579.7277206562},173096.37387695888,"UACCT580SNPD",{"$f":"ROUND(SUM(-F536,G536:K536),0)","v":0},{"$f":"ROUND(G536-N536-O536,0)","v":0},{"$f":"ROUND(H536-Q536-R536,0)","v":0},{"$f":"ROUND(I536-T536-U536-V536-W536-X536,0)","v":0}]
[{"$f":"ROW()","v":537},null,null,null,null,{"$f":"+'JAM Download'!E576","v":6184296.2059355574},{"$f":"SUM(G535:G536)","v":0},{"$f":"SUM(H535:H536)","v":0},{"$f":"SUM(I535:I536)","v":6184296.2059355574},{"$f":"SUM(J535:J536)","v":0},{"$f":"SUM(K535:K536)","v":0},null,null,{"$f":"SUM(N535:N536)","v":0},{"$f":"SUM(O535:O536)","v":0},null,{"$f":"SUM(Q535:Q536)","v":0},{"$f":"SUM(R535:R536)","v":0},null,{"$f":"SUM(T535:T536)","v":1137317.954854466},{"$f":"SUM(U535:U536)","v":3129935.0934226871},{"$f":"SUM(V535:V536)","v":1124915.677306744},{"$f":"SUM(W535:W536)","v":189207.83256807146},{"$f":"SUM(X535:X536)","v":602919.64778358827},189207.83256807146,"UACCT580",{"$f":"ROUND(SUM(-F537,G537:K537),0)","v":0},{"$f":"ROUND(G537-N537-O537,0)","v":0},{"$f":"ROUND(H537-Q537-R537,0)","v":0},{"$f":"ROUND(I537-T537-U537-V537-W537-X537,0)","v":0}]
[{"$f":"ROW()","v":538}]
[{"$f":"ROW()","v":539},581,"Load Dispatching"]
[{"$f":"ROW()","v":540},null,null,"S","DPW",{"$f":"+'JAM Download'!E579","v":0},{"$f":"VLOOKUP($E540,Func,2)*$F540","v":0},{"$f":"VLOOKUP($E540,Func,3)*$F540","v":0},{"$f":"VLOOKUP($E540,Func,5)*$F540","v":0},{"$f":"VLOOKUP($E540,Func,6)*$F540","v":0},{"$f":"VLOOKUP($E540,Func,7)*$F540","v":0},null,null,null,null,null,null,null,"SUBS",{"$f":"+$I540*VLOOKUP($S540,DisFac,2)","v":0},{"$f":"+$I540*VLOOKUP($S540,DisFac,3)","v":0},{"$f":"+$I540*VLOOKUP($S540,DisFac,4)","v":0},{"$f":"+$I540*VLOOKUP($S540,DisFac,5)","v":0},{"$f":"+$I540*VLOOKUP($S540,DisFac,6)","v":0},0,"UACCT581S",{"$f":"ROUND(SUM(-F540,G540:K540),0)","v":0},{"$f":"ROUND(G540-N540-O540,0)","v":0},{"$f":"ROUND(H540-Q540-R540,0)","v":0},{"$f":"ROUND(I540-T540-U540-V540-W540-X540,0)","v":0}]
[{"$f":"ROW()","v":541},null,null,"SNPD","DPW",{"$f":"+'JAM Download'!E580","v":5985317.0443774806},{"$f":"VLOOKUP($E541,Func,2)*$F541","v":0},{"$f":"VLOOKUP($E541,Func,3)*$F541","v":0},{"$f":"VLOOKUP($E541,Func,5)*$F541","v":5985317.0443774806},{"$f":"VLOOKUP($E541,Func,6)*$F541","v":0},{"$f":"VLOOKUP($E541,Func,7)*$F541","v":0},null,null,null,null,null,null,null,"SUBS",{"$f":"+$I541*VLOOKUP($S541,DisFac,2)","v":5985317.0443774806},{"$f":"+$I541*VLOOKUP($S541,DisFac,3)","v":0},{"$f":"+$I541*VLOOKUP($S541,DisFac,4)","v":0},{"$f":"+$I541*VLOOKUP($S541,DisFac,5)","v":0},{"$f":"+$I541*VLOOKUP($S541,DisFac,6)","v":0},0,"UACCT581SNPD",{"$f":"ROUND(SUM(-F541,G541:K541),0)","v":0},{"$f":"ROUND(G541-N541-O541,0)","v":0},{"$f":"ROUND(H541-Q541-R541,0)","v":0},{"$f":"ROUND(I541-T541-U541-V541-W541-X541,0)","v":0}]
[{"$f":"ROW()","v":542},null,null,null,null,{"$f":"+'JAM Download'!E581","v":5985317.0443774806},{"$f":"SUM(G540:G541)","v":0},{"$f":"SUM(H540:H541)","v":0},{"$f":"SUM(I540:I541)","v":5985317.0443774806},{"$f":"SUM(J540:J541)","v":0},{"$f":"SUM(K540:K541)","v":0},null,null,{"$f":"SUM(N540:N541)","v":0},{"$f":"SUM(O540:O541)","v":0},null,{"$f":"SUM(Q540:Q541)","v":0},{"$f":"SUM(R540:R541)","v":0},null,{"$f":"SUM(T540:T541)","v":5985317.0443774806},{"$f":"SUM(U540:U541)","v":0},{"$f":"SUM(V540:V541)","v":0},{"$f":"SUM(W540:W541)","v":0},{"$f":"SUM(X540:X541)","v":0},0,"UACCT581",{"$f":"ROUND(SUM(-F542,G542:K542),0)","v":0},{"$f":"ROUND(G542-N542-O542,0)","v":0},{"$f":"ROUND(H542-Q542-R542,0)","v":0},{"$f":"ROUND(I542-T542-U542-V542-W542-X542,0)","v":0}]
[{"$f":"ROW()","v":543}]
[{"$f":"ROW()","v":544},582,"Station Expense"]
[{"$f":"ROW()","v":545},null,null,"S","DPW",{"$f":"+'JAM Download'!E584","v":1931046.07},{"$f":"VLOOKUP($E545,Func,2)*$F545","v":0},{"$f":"VLOOKUP($E545,Func,3)*$F545","v":0},{"$f":"VLOOKUP($E545,Func,5)*$F545","v":1931046.07},{"$f":"VLOOKUP($E545,Func,6)*$F545","v":0},{"$f":"VLOOKUP($E545,Func,7)*$F545","v":0},null,null,null,null,null,null,null,"SUBS",{"$f":"+$I545*VLOOKUP($S545,DisFac,2)","v":1931046.07},{"$f":"+$I545*VLOOKUP($S545,DisFac,3)","v":0},{"$f":"+$I545*VLOOKUP($S545,DisFac,4)","v":0},{"$f":"+$I545*VLOOKUP($S545,DisFac,5)","v":0},{"$f":"+$I545*VLOOKUP($S545,DisFac,6)","v":0},0,"UACCT582S",{"$f":"ROUND(SUM(-F545,G545:K545),0)","v":0},{"$f":"ROUND(G545-N545-O545,0)","v":0},{"$f":"ROUND(H545-Q545-R545,0)","v":0},{"$f":"ROUND(I545-T545-U545-V545-W545-X545,0)","v":0}]
[{"$f":"ROW()","v":546},null,null,"SNPD","DPW",{"$f":"+'JAM Download'!E585","v":18174.856341735671},{"$f":"VLOOKUP($E546,Func,2)*$F546","v":0},{"$f":"VLOOKUP($E546,Func,3)*$F546","v":0},{"$f":"VLOOKUP($E546,Func,5)*$F546","v":18174.856341735671},{"$f":"VLOOKUP($E546,Func,6)*$F546","v":0},{"$f":"VLOOKUP($E546,Func,7)*$F546","v":0},null,null,null,null,null,null,null,"SUBS",{"$f":"+$I546*VLOOKUP($S546,DisFac,2)","v":18174.856341735671},{"$f":"+$I546*VLOOKUP($S546,DisFac,3)","v":0},{"$f":"+$I546*VLOOKUP($S546,DisFac,4)","v":0},{"$f":"+$I546*VLOOKUP($S546,DisFac,5)","v":0},{"$f":"+$I546*VLOOKUP($S546,DisFac,6)","v":0},0,"UACCT582SNPD",{"$f":"ROUND(SUM(-F546,G546:K546),0)","v":0},{"$f":"ROUND(G546-N546-O546,0)","v":0},{"$f":"ROUND(H546-Q546-R546,0)","v":0},{"$f":"ROUND(I546-T546-U546-V546-W546-X546,0)","v":0}]
[{"$f":"ROW()","v":547},null,null,null,null,{"$f":"+'JAM Download'!E586","v":1949220.9263417358},{"$f":"SUM(G545:G546)","v":0},{"$f":"SUM(H545:H546)","v":0},{"$f":"SUM(I545:I546)","v":1949220.9263417358},{"$f":"SUM(J545:J546)","v":0},{"$f":"SUM(K545:K546)","v":0},null,null,{"$f":"SUM(N545:N546)","v":0},{"$f":"SUM(O545:O546)","v":0},null,{"$f":"SUM(Q545:Q546)","v":0},{"$f":"SUM(R545:R546)","v":0},null,{"$f":"SUM(T545:T546)","v":1949220.9263417358},{"$f":"SUM(U545:U546)","v":0},{"$f":"SUM(V545:V546)","v":0},{"$f":"SUM(W545:W546)","v":0},{"$f":"SUM(X545:X546)","v":0},0,"UACCT582",{"$f":"ROUND(SUM(-F547,G547:K547),0)","v":0},{"$f":"ROUND(G547-N547-O547,0)","v":0},{"$f":"ROUND(H547-Q547-R547,0)","v":0},{"$f":"ROUND(I547-T547-U547-V547-W547-X547,0)","v":0}]
[{"$f":"ROW()","v":548}]
[{"$f":"ROW()","v":549},583,"Overhead Line Expenses"]
[{"$f":"ROW()","v":550},null,null,"S","DPW",{"$f":"+'JAM Download'!E589","v":2049085.28},{"$f":"VLOOKUP($E550,Func,2)*$F550","v":0},{"$f":"VLOOKUP($E550,Func,3)*$F550","v":0},{"$f":"VLOOKUP($E550,Func,5)*$F550","v":2049085.28},{"$f":"VLOOKUP($E550,Func,6)*$F550","v":0},{"$f":"VLOOKUP($E550,Func,7)*$F550","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I550*VLOOKUP($S550,DisFac,2)","v":0},{"$f":"+$I550*VLOOKUP($S550,DisFac,3)","v":2049085.28},{"$f":"+$I550*VLOOKUP($S550,DisFac,4)","v":0},{"$f":"+$I550*VLOOKUP($S550,DisFac,5)","v":0},{"$f":"+$I550*VLOOKUP($S550,DisFac,6)","v":0},0,"UACCT583S",{"$f":"ROUND(SUM(-F550,G550:K550),0)","v":0},{"$f":"ROUND(G550-N550-O550,0)","v":0},{"$f":"ROUND(H550-Q550-R550,0)","v":0},{"$f":"ROUND(I550-T550-U550-V550-W550-X550,0)","v":0}]
[{"$f":"ROW()","v":551},null,null,"SNPD","DPW",{"$f":"+'JAM Download'!E590","v":9361.0765605156594},{"$f":"VLOOKUP($E551,Func,2)*$F551","v":0},{"$f":"VLOOKUP($E551,Func,3)*$F551","v":0},{"$f":"VLOOKUP($E551,Func,5)*$F551","v":9361.0765605156594},{"$f":"VLOOKUP($E551,Func,6)*$F551","v":0},{"$f":"VLOOKUP($E551,Func,7)*$F551","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I551*VLOOKUP($S551,DisFac,2)","v":0},{"$f":"+$I551*VLOOKUP($S551,DisFac,3)","v":9361.0765605156594},{"$f":"+$I551*VLOOKUP($S551,DisFac,4)","v":0},{"$f":"+$I551*VLOOKUP($S551,DisFac,5)","v":0},{"$f":"+$I551*VLOOKUP($S551,DisFac,6)","v":0},0,"UACCT583SNPD",{"$f":"ROUND(SUM(-F551,G551:K551),0)","v":0},{"$f":"ROUND(G551-N551-O551,0)","v":0},{"$f":"ROUND(H551-Q551-R551,0)","v":0},{"$f":"ROUND(I551-T551-U551-V551-W551-X551,0)","v":0}]
[{"$f":"ROW()","v":552},null,null,null,null,{"$f":"+'JAM Download'!E591","v":2058446.3565605157},{"$f":"SUM(G550:G551)","v":0},{"$f":"SUM(H550:H551)","v":0},{"$f":"SUM(I550:I551)","v":2058446.3565605157},{"$f":"SUM(J550:J551)","v":0},{"$f":"SUM(K550:K551)","v":0},null,null,{"$f":"SUM(N550:N551)","v":0},{"$f":"SUM(O550:O551)","v":0},null,{"$f":"SUM(Q550:Q551)","v":0},{"$f":"SUM(R550:R551)","v":0},null,{"$f":"SUM(T550:T551)","v":0},{"$f":"SUM(U550:U551)","v":2058446.3565605157},{"$f":"SUM(V550:V551)","v":0},{"$f":"SUM(W550:W551)","v":0},{"$f":"SUM(X550:X551)","v":0},0,"UACCT583",{"$f":"ROUND(SUM(-F552,G552:K552),0)","v":0},{"$f":"ROUND(G552-N552-O552,0)","v":0},{"$f":"ROUND(H552-Q552-R552,0)","v":0},{"$f":"ROUND(I552-T552-U552-V552-W552-X552,0)","v":0}]
[{"$f":"ROW()","v":553}]
[{"$f":"ROW()","v":554},584,"Underground Line Expense"]
[{"$f":"ROW()","v":555},null,null,"S","DPW",{"$f":"+'JAM Download'!E594","v":196.72},{"$f":"VLOOKUP($E555,Func,2)*$F555","v":0},{"$f":"VLOOKUP($E555,Func,3)*$F555","v":0},{"$f":"VLOOKUP($E555,Func,5)*$F555","v":196.72},{"$f":"VLOOKUP($E555,Func,6)*$F555","v":0},{"$f":"VLOOKUP($E555,Func,7)*$F555","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I555*VLOOKUP($S555,DisFac,2)","v":0},{"$f":"+$I555*VLOOKUP($S555,DisFac,3)","v":196.72},{"$f":"+$I555*VLOOKUP($S555,DisFac,4)","v":0},{"$f":"+$I555*VLOOKUP($S555,DisFac,5)","v":0},{"$f":"+$I555*VLOOKUP($S555,DisFac,6)","v":0},0,"UACCT584S",{"$f":"ROUND(SUM(-F555,G555:K555),0)","v":0},{"$f":"ROUND(G555-N555-O555,0)","v":0},{"$f":"ROUND(H555-Q555-R555,0)","v":0},{"$f":"ROUND(I555-T555-U555-V555-W555-X555,0)","v":0}]
[{"$f":"ROW()","v":556},null,null,"SNPD","DPW",{"$f":"+'JAM Download'!E595","v":0},{"$f":"VLOOKUP($E556,Func,2)*$F556","v":0},{"$f":"VLOOKUP($E556,Func,3)*$F556","v":0},{"$f":"VLOOKUP($E556,Func,5)*$F556","v":0},{"$f":"VLOOKUP($E556,Func,6)*$F556","v":0},{"$f":"VLOOKUP($E556,Func,7)*$F556","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I556*VLOOKUP($S556,DisFac,2)","v":0},{"$f":"+$I556*VLOOKUP($S556,DisFac,3)","v":0},{"$f":"+$I556*VLOOKUP($S556,DisFac,4)","v":0},{"$f":"+$I556*VLOOKUP($S556,DisFac,5)","v":0},{"$f":"+$I556*VLOOKUP($S556,DisFac,6)","v":0},0,"UACCT584SNPD",{"$f":"ROUND(SUM(-F556,G556:K556),0)","v":0},{"$f":"ROUND(G556-N556-O556,0)","v":0},{"$f":"ROUND(H556-Q556-R556,0)","v":0},{"$f":"ROUND(I556-T556-U556-V556-W556-X556,0)","v":0}]
[{"$f":"ROW()","v":557},null,null,null,null,{"$f":"+'JAM Download'!E596","v":196.72},{"$f":"SUM(G555:G556)","v":0},{"$f":"SUM(H555:H556)","v":0},{"$f":"SUM(I555:I556)","v":196.72},{"$f":"SUM(J555:J556)","v":0},{"$f":"SUM(K555:K556)","v":0},null,null,{"$f":"SUM(N555:N556)","v":0},{"$f":"SUM(O555:O556)","v":0},null,{"$f":"SUM(Q555:Q556)","v":0},{"$f":"SUM(R555:R556)","v":0},null,{"$f":"SUM(T555:T556)","v":0},{"$f":"SUM(U555:U556)","v":196.72},{"$f":"SUM(V555:V556)","v":0},{"$f":"SUM(W555:W556)","v":0},{"$f":"SUM(X555:X556)","v":0},0,"UACCT584",{"$f":"ROUND(SUM(-F557,G557:K557),0)","v":0},{"$f":"ROUND(G557-N557-O557,0)","v":0},{"$f":"ROUND(H557-Q557-R557,0)","v":0},{"$f":"ROUND(I557-T557-U557-V557-W557-X557,0)","v":0}]
[{"$f":"ROW()","v":558}]
[{"$f":"ROW()","v":559},585,"Street Lighting & Signal Systems"]
[{"$f":"ROW()","v":560},null,null,"S","DPW",{"$f":"+'JAM Download'!E599","v":0},{"$f":"VLOOKUP($E560,Func,2)*$F560","v":0},{"$f":"VLOOKUP($E560,Func,3)*$F560","v":0},{"$f":"VLOOKUP($E560,Func,5)*$F560","v":0},{"$f":"VLOOKUP($E560,Func,6)*$F560","v":0},{"$f":"VLOOKUP($E560,Func,7)*$F560","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I560*VLOOKUP($S560,DisFac,2)","v":0},{"$f":"+$I560*VLOOKUP($S560,DisFac,3)","v":0},{"$f":"+$I560*VLOOKUP($S560,DisFac,4)","v":0},{"$f":"+$I560*VLOOKUP($S560,DisFac,5)","v":0},{"$f":"+$I560*VLOOKUP($S560,DisFac,6)","v":0},0,"UACCT585S",{"$f":"ROUND(SUM(-F560,G560:K560),0)","v":0},{"$f":"ROUND(G560-N560-O560,0)","v":0},{"$f":"ROUND(H560-Q560-R560,0)","v":0},{"$f":"ROUND(I560-T560-U560-V560-W560-X560,0)","v":0}]
[{"$f":"ROW()","v":561},null,null,"SNPD","DPW",{"$f":"+'JAM Download'!E600","v":103720.30603575213},{"$f":"VLOOKUP($E561,Func,2)*$F561","v":0},{"$f":"VLOOKUP($E561,Func,3)*$F561","v":0},{"$f":"VLOOKUP($E561,Func,5)*$F561","v":103720.30603575213},{"$f":"VLOOKUP($E561,Func,6)*$F561","v":0},{"$f":"VLOOKUP($E561,Func,7)*$F561","v":0},null,null,null,null,null,null,null,"METR",{"$f":"+$I561*VLOOKUP($S561,DisFac,2)","v":0},{"$f":"+$I561*VLOOKUP($S561,DisFac,3)","v":0},{"$f":"+$I561*VLOOKUP($S561,DisFac,4)","v":0},{"$f":"+$I561*VLOOKUP($S561,DisFac,5)","v":103720.30603575213},{"$f":"+$I561*VLOOKUP($S561,DisFac,6)","v":0},103720.30603575213,"UACCT585SNPD",{"$f":"ROUND(SUM(-F561,G561:K561),0)","v":0},{"$f":"ROUND(G561-N561-O561,0)","v":0},{"$f":"ROUND(H561-Q561-R561,0)","v":0},{"$f":"ROUND(I561-T561-U561-V561-W561-X561,0)","v":0}]
[{"$f":"ROW()","v":562},null,null,null,null,{"$f":"+'JAM Download'!E601","v":103720.30603575213},{"$f":"SUM(G560)","v":0},{"$f":"SUM(H560:H561)","v":0},{"$f":"SUM(I560:I561)","v":103720.30603575213},{"$f":"SUM(J560:J561)","v":0},{"$f":"SUM(K560:K561)","v":0},null,null,{"$f":"SUM(N560:N561)","v":0},{"$f":"SUM(O560:O561)","v":0},null,{"$f":"SUM(Q560:Q561)","v":0},{"$f":"SUM(R560:R561)","v":0},null,{"$f":"SUM(T560:T561)","v":0},{"$f":"SUM(U560:U561)","v":0},{"$f":"SUM(V560:V561)","v":0},{"$f":"SUM(W560:W561)","v":103720.30603575213},{"$f":"SUM(X560:X561)","v":0},103720.30603575213,"UACCT585",{"$f":"ROUND(SUM(-F562,G562:K562),0)","v":0},{"$f":"ROUND(G562-N562-O562,0)","v":0},{"$f":"ROUND(H562-Q562-R562,0)","v":0},{"$f":"ROUND(I562-T562-U562-V562-W562-X562,0)","v":0}]
[{"$f":"ROW()","v":563}]
[{"$f":"ROW()","v":564},586,"Meter Expenses"]
[{"$f":"ROW()","v":565},null,null,"S","DPW",{"$f":"+'JAM Download'!E604","v":1766867.06},{"$f":"VLOOKUP($E565,Func,2)*$F565","v":0},{"$f":"VLOOKUP($E565,Func,3)*$F565","v":0},{"$f":"VLOOKUP($E565,Func,5)*$F565","v":1766867.06},{"$f":"VLOOKUP($E565,Func,6)*$F565","v":0},{"$f":"VLOOKUP($E565,Func,7)*$F565","v":0},null,null,null,null,null,null,null,"METR",{"$f":"+$I565*VLOOKUP($S565,DisFac,2)","v":0},{"$f":"+$I565*VLOOKUP($S565,DisFac,3)","v":0},{"$f":"+$I565*VLOOKUP($S565,DisFac,4)","v":0},{"$f":"+$I565*VLOOKUP($S565,DisFac,5)","v":1766867.06},{"$f":"+$I565*VLOOKUP($S565,DisFac,6)","v":0},1766867.06,"UACCT586S",{"$f":"ROUND(SUM(-F565,G565:K565),0)","v":0},{"$f":"ROUND(G565-N565-O565,0)","v":0},{"$f":"ROUND(H565-Q565-R565,0)","v":0},{"$f":"ROUND(I565-T565-U565-V565-W565-X565,0)","v":0}]
[{"$f":"ROW()","v":566},null,null,"SNPD","DPW",{"$f":"+'JAM Download'!E605","v":235510.53092160454},{"$f":"VLOOKUP($E566,Func,2)*$F566","v":0},{"$f":"VLOOKUP($E566,Func,3)*$F566","v":0},{"$f":"VLOOKUP($E566,Func,5)*$F566","v":235510.53092160454},{"$f":"VLOOKUP($E566,Func,6)*$F566","v":0},{"$f":"VLOOKUP($E566,Func,7)*$F566","v":0},null,null,null,null,null,null,null,"METR",{"$f":"+$I566*VLOOKUP($S566,DisFac,2)","v":0},{"$f":"+$I566*VLOOKUP($S566,DisFac,3)","v":0},{"$f":"+$I566*VLOOKUP($S566,DisFac,4)","v":0},{"$f":"+$I566*VLOOKUP($S566,DisFac,5)","v":235510.53092160454},{"$f":"+$I566*VLOOKUP($S566,DisFac,6)","v":0},235510.53092160454,"UACCT586SNPD",{"$f":"ROUND(SUM(-F566,G566:K566),0)","v":0},{"$f":"ROUND(G566-N566-O566,0)","v":0},{"$f":"ROUND(H566-Q566-R566,0)","v":0},{"$f":"ROUND(I566-T566-U566-V566-W566-X566,0)","v":0}]
[{"$f":"ROW()","v":567},null,null,null,null,{"$f":"+'JAM Download'!E606","v":2002377.5909216045},{"$f":"SUM(G565:G566)","v":0},{"$f":"SUM(H565:H566)","v":0},{"$f":"SUM(I565:I566)","v":2002377.5909216045},{"$f":"SUM(J565:J566)","v":0},{"$f":"SUM(K565:K566)","v":0},null,null,{"$f":"SUM(N565:N566)","v":0},{"$f":"SUM(O565:O566)","v":0},null,{"$f":"SUM(Q565:Q566)","v":0},{"$f":"SUM(R565:R566)","v":0},null,{"$f":"SUM(T565:T566)","v":0},{"$f":"SUM(U565:U566)","v":0},{"$f":"SUM(V565:V566)","v":0},{"$f":"SUM(W565:W566)","v":2002377.5909216045},{"$f":"SUM(X565:X566)","v":0},2002377.5909216045,"UACCT586",{"$f":"ROUND(SUM(-F567,G567:K567),0)","v":0},{"$f":"ROUND(G567-N567-O567,0)","v":0},{"$f":"ROUND(H567-Q567-R567,0)","v":0},{"$f":"ROUND(I567-T567-U567-V567-W567-X567,0)","v":0}]
[{"$f":"ROW()","v":568}]
[{"$f":"ROW()","v":569},587,"Customer Installation Expenses"]
[{"$f":"ROW()","v":570},null,null,"S","DPW",{"$f":"+'JAM Download'!E609","v":4503465.99},{"$f":"VLOOKUP($E570,Func,2)*$F570","v":0},{"$f":"VLOOKUP($E570,Func,3)*$F570","v":0},{"$f":"VLOOKUP($E570,Func,5)*$F570","v":4503465.99},{"$f":"VLOOKUP($E570,Func,6)*$F570","v":0},{"$f":"VLOOKUP($E570,Func,7)*$F570","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I570*VLOOKUP($S570,DisFac,2)","v":0},{"$f":"+$I570*VLOOKUP($S570,DisFac,3)","v":4503465.99},{"$f":"+$I570*VLOOKUP($S570,DisFac,4)","v":0},{"$f":"+$I570*VLOOKUP($S570,DisFac,5)","v":0},{"$f":"+$I570*VLOOKUP($S570,DisFac,6)","v":0},0,"UACCT587S",{"$f":"ROUND(SUM(-F570,G570:K570),0)","v":0},{"$f":"ROUND(G570-N570-O570,0)","v":0},{"$f":"ROUND(H570-Q570-R570,0)","v":0},{"$f":"ROUND(I570-T570-U570-V570-W570-X570,0)","v":0}]
[{"$f":"ROW()","v":571},null,null,"SNPD","DPW",{"$f":"+'JAM Download'!E610","v":0},{"$f":"VLOOKUP($E571,Func,2)*$F571","v":0},{"$f":"VLOOKUP($E571,Func,3)*$F571","v":0},{"$f":"VLOOKUP($E571,Func,5)*$F571","v":0},{"$f":"VLOOKUP($E571,Func,6)*$F571","v":0},{"$f":"VLOOKUP($E571,Func,7)*$F571","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I571*VLOOKUP($S571,DisFac,2)","v":0},{"$f":"+$I571*VLOOKUP($S571,DisFac,3)","v":0},{"$f":"+$I571*VLOOKUP($S571,DisFac,4)","v":0},{"$f":"+$I571*VLOOKUP($S571,DisFac,5)","v":0},{"$f":"+$I571*VLOOKUP($S571,DisFac,6)","v":0},0,"UACCT587SNPD",{"$f":"ROUND(SUM(-F571,G571:K571),0)","v":0},{"$f":"ROUND(G571-N571-O571,0)","v":0},{"$f":"ROUND(H571-Q571-R571,0)","v":0},{"$f":"ROUND(I571-T571-U571-V571-W571-X571,0)","v":0}]
[{"$f":"ROW()","v":572},null,null,null,null,{"$f":"+'JAM Download'!E611","v":4503465.99},{"$f":"SUM(G570:G571)","v":0},{"$f":"SUM(H570:H571)","v":0},{"$f":"SUM(I570:I571)","v":4503465.99},{"$f":"SUM(J570:J571)","v":0},{"$f":"SUM(K570:K571)","v":0},null,null,{"$f":"SUM(N570:N571)","v":0},{"$f":"SUM(O570:O571)","v":0},null,{"$f":"SUM(Q570:Q571)","v":0},{"$f":"SUM(R570:R571)","v":0},null,{"$f":"SUM(T570:T571)","v":0},{"$f":"SUM(U570:U571)","v":4503465.99},{"$f":"SUM(V570:V571)","v":0},{"$f":"SUM(W570:W571)","v":0},{"$f":"SUM(X570:X571)","v":0},0,"UACCT587",{"$f":"ROUND(SUM(-F572,G572:K572),0)","v":0},{"$f":"ROUND(G572-N572-O572,0)","v":0},{"$f":"ROUND(H572-Q572-R572,0)","v":0},{"$f":"ROUND(I572-T572-U572-V572-W572-X572,0)","v":0}]
[{"$f":"ROW()","v":573}]
[{"$f":"ROW()","v":574},588,"Misc. Distribution Expenses"]
[{"$f":"ROW()","v":575},null,null,"S","DPW",{"$f":"+'JAM Download'!E614","v":395108.23},{"$f":"VLOOKUP($E575,Func,2)*$F575","v":0},{"$f":"VLOOKUP($E575,Func,3)*$F575","v":0},{"$f":"VLOOKUP($E575,Func,5)*$F575","v":395108.23},{"$f":"VLOOKUP($E575,Func,6)*$F575","v":0},{"$f":"VLOOKUP($E575,Func,7)*$F575","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$I575*VLOOKUP($S575,DisFac,2)","v":105305.14103708768},{"$f":"+$I575*VLOOKUP($S575,DisFac,3)","v":289803.08896291227},{"$f":"+$I575*VLOOKUP($S575,DisFac,4)","v":0},{"$f":"+$I575*VLOOKUP($S575,DisFac,5)","v":0},{"$f":"+$I575*VLOOKUP($S575,DisFac,6)","v":0},0,"UACCT588S",{"$f":"ROUND(SUM(-F575,G575:K575),0)","v":0},{"$f":"ROUND(G575-N575-O575,0)","v":0},{"$f":"ROUND(H575-Q575-R575,0)","v":0},{"$f":"ROUND(I575-T575-U575-V575-W575-X575,0)","v":0}]
[{"$f":"ROW()","v":576},null,null,"SNPD","DPW",{"$f":"+'JAM Download'!E615","v":1696872.6620311628},{"$f":"VLOOKUP($E576,Func,2)*$F576","v":0},{"$f":"VLOOKUP($E576,Func,3)*$F576","v":0},{"$f":"VLOOKUP($E576,Func,5)*$F576","v":1696872.6620311628},{"$f":"VLOOKUP($E576,Func,6)*$F576","v":0},{"$f":"VLOOKUP($E576,Func,7)*$F576","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$I576*VLOOKUP($S576,DisFac,2)","v":452254.34812423424},{"$f":"+$I576*VLOOKUP($S576,DisFac,3)","v":1244618.3139069283},{"$f":"+$I576*VLOOKUP($S576,DisFac,4)","v":0},{"$f":"+$I576*VLOOKUP($S576,DisFac,5)","v":0},{"$f":"+$I576*VLOOKUP($S576,DisFac,6)","v":0},0,"UACCT588SNPD",{"$f":"ROUND(SUM(-F576,G576:K576),0)","v":0},{"$f":"ROUND(G576-N576-O576,0)","v":0},{"$f":"ROUND(H576-Q576-R576,0)","v":0},{"$f":"ROUND(I576-T576-U576-V576-W576-X576,0)","v":0}]
[{"$f":"ROW()","v":577},null,null,null,null,{"$f":"+'JAM Download'!E616","v":2091980.8920311627},{"$f":"SUM(G575:G576)","v":0},{"$f":"SUM(H575:H576)","v":0},{"$f":"SUM(I575:I576)","v":2091980.8920311627},{"$f":"SUM(J575:J576)","v":0},{"$f":"SUM(K575:K576)","v":0},null,null,{"$f":"SUM(N575:N576)","v":0},{"$f":"SUM(O575:O576)","v":0},null,{"$f":"SUM(Q575:Q576)","v":0},{"$f":"SUM(R575:R576)","v":0},null,{"$f":"SUM(T575:T576)","v":557559.48916132189},{"$f":"SUM(U575:U576)","v":1534421.4028698406},{"$f":"SUM(V575:V576)","v":0},{"$f":"SUM(W575:W576)","v":0},{"$f":"SUM(X575:X576)","v":0},0,"UACCT588",{"$f":"ROUND(SUM(-F577,G577:K577),0)","v":0},{"$f":"ROUND(G577-N577-O577,0)","v":0},{"$f":"ROUND(H577-Q577-R577,0)","v":0},{"$f":"ROUND(I577-T577-U577-V577-W577-X577,0)","v":0}]
[{"$f":"ROW()","v":578}]
[{"$f":"ROW()","v":579},589,"Rents"]
[{"$f":"ROW()","v":580},null,null,"S","DPW",{"$f":"+'JAM Download'!E619","v":484352.34},{"$f":"VLOOKUP($E580,Func,2)*$F580","v":0},{"$f":"VLOOKUP($E580,Func,3)*$F580","v":0},{"$f":"VLOOKUP($E580,Func,5)*$F580","v":484352.34},{"$f":"VLOOKUP($E580,Func,6)*$F580","v":0},{"$f":"VLOOKUP($E580,Func,7)*$F580","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$I580*VLOOKUP($S580,DisFac,2)","v":129090.68352067344},{"$f":"+$I580*VLOOKUP($S580,DisFac,3)","v":355261.65647932654},{"$f":"+$I580*VLOOKUP($S580,DisFac,4)","v":0},{"$f":"+$I580*VLOOKUP($S580,DisFac,5)","v":0},{"$f":"+$I580*VLOOKUP($S580,DisFac,6)","v":0},0,"UACCT589S",{"$f":"ROUND(SUM(-F580,G580:K580),0)","v":0},{"$f":"ROUND(G580-N580-O580,0)","v":0},{"$f":"ROUND(H580-Q580-R580,0)","v":0},{"$f":"ROUND(I580-T580-U580-V580-W580-X580,0)","v":0}]
[{"$f":"ROW()","v":581},null,null,"SNPD","DPW",{"$f":"+'JAM Download'!E620","v":14140.799523055814},{"$f":"VLOOKUP($E581,Func,2)*$F581","v":0},{"$f":"VLOOKUP($E581,Func,3)*$F581","v":0},{"$f":"VLOOKUP($E581,Func,5)*$F581","v":14140.799523055814},{"$f":"VLOOKUP($E581,Func,6)*$F581","v":0},{"$f":"VLOOKUP($E581,Func,7)*$F581","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$I581*VLOOKUP($S581,DisFac,2)","v":3768.8379413219886},{"$f":"+$I581*VLOOKUP($S581,DisFac,3)","v":10371.961581733824},{"$f":"+$I581*VLOOKUP($S581,DisFac,4)","v":0},{"$f":"+$I581*VLOOKUP($S581,DisFac,5)","v":0},{"$f":"+$I581*VLOOKUP($S581,DisFac,6)","v":0},0,"UACCT589SNPD",{"$f":"ROUND(SUM(-F581,G581:K581),0)","v":0},{"$f":"ROUND(G581-N581-O581,0)","v":0},{"$f":"ROUND(H581-Q581-R581,0)","v":0},{"$f":"ROUND(I581-T581-U581-V581-W581-X581,0)","v":0}]
[{"$f":"ROW()","v":582},null,null,null,null,{"$f":"+'JAM Download'!E621","v":498493.13952305581},{"$f":"SUM(G580:G581)","v":0},{"$f":"SUM(H580:H581)","v":0},{"$f":"SUM(I580:I581)","v":498493.13952305581},{"$f":"SUM(J580:J581)","v":0},{"$f":"SUM(K580:K581)","v":0},null,null,{"$f":"SUM(N580:N581)","v":0},{"$f":"SUM(O580:O581)","v":0},null,{"$f":"SUM(Q580:Q581)","v":0},{"$f":"SUM(R580:R581)","v":0},null,{"$f":"SUM(T580:T581)","v":132859.52146199543},{"$f":"SUM(U580:U581)","v":365633.61806106038},{"$f":"SUM(V580:V581)","v":0},{"$f":"SUM(W580:W581)","v":0},{"$f":"SUM(X580:X581)","v":0},0,"UACCT589",{"$f":"ROUND(SUM(-F582,G582:K582),0)","v":0},{"$f":"ROUND(G582-N582-O582,0)","v":0},{"$f":"ROUND(H582-Q582-R582,0)","v":0},{"$f":"ROUND(I582-T582-U582-V582-W582-X582,0)","v":0}]
[{"$f":"ROW()","v":583}]
[{"$f":"ROW()","v":584},590,"Maint Supervision & Engineering"]
[{"$f":"ROW()","v":585},null,null,"S","DPW",{"$f":"+'JAM Download'!E624","v":764881.38},{"$f":"VLOOKUP($E585,Func,2)*$F585","v":0},{"$f":"VLOOKUP($E585,Func,3)*$F585","v":0},{"$f":"VLOOKUP($E585,Func,5)*$F585","v":764881.38},{"$f":"VLOOKUP($E585,Func,6)*$F585","v":0},{"$f":"VLOOKUP($E585,Func,7)*$F585","v":0},null,null,null,null,null,null,null,"PLNT",{"$f":"+$I585*VLOOKUP($S585,DisFac,2)","v":140664.88697176846},{"$f":"+$I585*VLOOKUP($S585,DisFac,3)","v":387114.23157089972},{"$f":"+$I585*VLOOKUP($S585,DisFac,4)","v":139130.95799263258},{"$f":"+$I585*VLOOKUP($S585,DisFac,5)","v":23401.458025664226},{"$f":"+$I585*VLOOKUP($S585,DisFac,6)","v":74569.84543903498},23401.458025664226,"UACCT590S",{"$f":"ROUND(SUM(-F585,G585:K585),0)","v":0},{"$f":"ROUND(G585-N585-O585,0)","v":0},{"$f":"ROUND(H585-Q585-R585,0)","v":0},{"$f":"ROUND(I585-T585-U585-V585-W585-X585,0)","v":0}]
[{"$f":"ROW()","v":586},null,null,"SNPD","DPW",{"$f":"+'JAM Download'!E625","v":1629176.8642519407},{"$f":"VLOOKUP($E586,Func,2)*$F586","v":0},{"$f":"VLOOKUP($E586,Func,3)*$F586","v":0},{"$f":"VLOOKUP($E586,Func,5)*$F586","v":1629176.8642519407},{"$f":"VLOOKUP($E586,Func,6)*$F586","v":0},{"$f":"VLOOKUP($E586,Func,7)*$F586","v":0},null,null,null,null,null,null,null,"PLNT",{"$f":"+$I586*VLOOKUP($S586,DisFac,2)","v":299612.44378444593},{"$f":"+$I586*VLOOKUP($S586,DisFac,3)","v":824542.95056571777},{"$f":"+$I586*VLOOKUP($S586,DisFac,4)","v":296345.21612070833},{"$f":"+$I586*VLOOKUP($S586,DisFac,5)","v":49844.479159860122},{"$f":"+$I586*VLOOKUP($S586,DisFac,6)","v":158831.77462120843},49844.479159860122,"UACCT590SNPD",{"$f":"ROUND(SUM(-F586,G586:K586),0)","v":0},{"$f":"ROUND(G586-N586-O586,0)","v":0},{"$f":"ROUND(H586-Q586-R586,0)","v":0},{"$f":"ROUND(I586-T586-U586-V586-W586-X586,0)","v":0}]
[{"$f":"ROW()","v":587},null,null,null,null,{"$f":"+'JAM Download'!E626","v":2394058.2442519409},{"$f":"SUM(G585:G586)","v":0},{"$f":"SUM(H585:H586)","v":0},{"$f":"SUM(I585:I586)","v":2394058.2442519409},{"$f":"SUM(J585:J586)","v":0},{"$f":"SUM(K585:K586)","v":0},null,null,{"$f":"SUM(N585:N586)","v":0},{"$f":"SUM(O585:O586)","v":0},null,{"$f":"SUM(Q585:Q586)","v":0},{"$f":"SUM(R585:R586)","v":0},null,{"$f":"SUM(T585:T586)","v":440277.33075621439},{"$f":"SUM(U585:U586)","v":1211657.1821366176},{"$f":"SUM(V585:V586)","v":435476.17411334091},{"$f":"SUM(W585:W586)","v":73245.937185524352},{"$f":"SUM(X585:X586)","v":233401.62006024341},73245.937185524352,"UACCT590",{"$f":"ROUND(SUM(-F587,G587:K587),0)","v":0},{"$f":"ROUND(G587-N587-O587,0)","v":0},{"$f":"ROUND(H587-Q587-R587,0)","v":0},{"$f":"ROUND(I587-T587-U587-V587-W587-X587,0)","v":0}]
[{"$f":"ROW()","v":588}]
[{"$f":"ROW()","v":589},591,"Maintenance of Structures"]
[{"$f":"ROW()","v":590},null,null,"S","DPW",{"$f":"+'JAM Download'!E629","v":402467},{"$f":"VLOOKUP($E590,Func,2)*$F590","v":0},{"$f":"VLOOKUP($E590,Func,3)*$F590","v":0},{"$f":"VLOOKUP($E590,Func,5)*$F590","v":402467},{"$f":"VLOOKUP($E590,Func,6)*$F590","v":0},{"$f":"VLOOKUP($E590,Func,7)*$F590","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$I590*VLOOKUP($S590,DisFac,2)","v":107266.41709734462},{"$f":"+$I590*VLOOKUP($S590,DisFac,3)","v":295200.58290265535},{"$f":"+$I590*VLOOKUP($S590,DisFac,4)","v":0},{"$f":"+$I590*VLOOKUP($S590,DisFac,5)","v":0},{"$f":"+$I590*VLOOKUP($S590,DisFac,6)","v":0},0,"UACCT591S",{"$f":"ROUND(SUM(-F590,G590:K590),0)","v":0},{"$f":"ROUND(G590-N590-O590,0)","v":0},{"$f":"ROUND(H590-Q590-R590,0)","v":0},{"$f":"ROUND(I590-T590-U590-V590-W590-X590,0)","v":0}]
[{"$f":"ROW()","v":591},null,null,"SNPD","DPW",{"$f":"+'JAM Download'!E630","v":49232.746794332823},{"$f":"VLOOKUP($E591,Func,2)*$F591","v":0},{"$f":"VLOOKUP($E591,Func,3)*$F591","v":0},{"$f":"VLOOKUP($E591,Func,5)*$F591","v":49232.746794332823},{"$f":"VLOOKUP($E591,Func,6)*$F591","v":0},{"$f":"VLOOKUP($E591,Func,7)*$F591","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$I591*VLOOKUP($S591,DisFac,2)","v":13121.623269706239},{"$f":"+$I591*VLOOKUP($S591,DisFac,3)","v":36111.123524626579},{"$f":"+$I591*VLOOKUP($S591,DisFac,4)","v":0},{"$f":"+$I591*VLOOKUP($S591,DisFac,5)","v":0},{"$f":"+$I591*VLOOKUP($S591,DisFac,6)","v":0},0,"UACCT591SNPD",{"$f":"ROUND(SUM(-F591,G591:K591),0)","v":0},{"$f":"ROUND(G591-N591-O591,0)","v":0},{"$f":"ROUND(H591-Q591-R591,0)","v":0},{"$f":"ROUND(I591-T591-U591-V591-W591-X591,0)","v":0}]
[{"$f":"ROW()","v":592},null,null,null,null,{"$f":"+'JAM Download'!E631","v":451699.74679433281},{"$f":"SUM(G590:G591)","v":0},{"$f":"SUM(H590:H591)","v":0},{"$f":"SUM(I590:I591)","v":451699.74679433281},{"$f":"SUM(J590:J591)","v":0},{"$f":"SUM(K590:K591)","v":0},null,null,{"$f":"SUM(N590:N591)","v":0},{"$f":"SUM(O590:O591)","v":0},null,{"$f":"SUM(Q590:Q591)","v":0},{"$f":"SUM(R590:R591)","v":0},null,{"$f":"SUM(T590:T591)","v":120388.04036705085},{"$f":"SUM(U590:U591)","v":331311.70642728196},{"$f":"SUM(V590:V591)","v":0},{"$f":"SUM(W590:W591)","v":0},{"$f":"SUM(X590:X591)","v":0},0,"UACCT591",{"$f":"ROUND(SUM(-F592,G592:K592),0)","v":0},{"$f":"ROUND(G592-N592-O592,0)","v":0},{"$f":"ROUND(H592-Q592-R592,0)","v":0},{"$f":"ROUND(I592-T592-U592-V592-W592-X592,0)","v":0}]
[{"$f":"ROW()","v":593}]
[{"$f":"ROW()","v":594},592,"Maintenance of Station Equipment"]
[{"$f":"ROW()","v":595},null,null,"S","DPW",{"$f":"+'JAM Download'!E634","v":3446564.03},{"$f":"VLOOKUP($E595,Func,2)*$F595","v":0},{"$f":"VLOOKUP($E595,Func,3)*$F595","v":0},{"$f":"VLOOKUP($E595,Func,5)*$F595","v":3446564.03},{"$f":"VLOOKUP($E595,Func,6)*$F595","v":0},{"$f":"VLOOKUP($E595,Func,7)*$F595","v":0},null,null,null,null,null,null,null,"SUBS",{"$f":"+$I595*VLOOKUP($S595,DisFac,2)","v":3446564.03},{"$f":"+$I595*VLOOKUP($S595,DisFac,3)","v":0},{"$f":"+$I595*VLOOKUP($S595,DisFac,4)","v":0},{"$f":"+$I595*VLOOKUP($S595,DisFac,5)","v":0},{"$f":"+$I595*VLOOKUP($S595,DisFac,6)","v":0},0,"UACCT592S",{"$f":"ROUND(SUM(-F595,G595:K595),0)","v":0},{"$f":"ROUND(G595-N595-O595,0)","v":0},{"$f":"ROUND(H595-Q595-R595,0)","v":0},{"$f":"ROUND(I595-T595-U595-V595-W595-X595,0)","v":0}]
[{"$f":"ROW()","v":596},null,null,"SNPD","DPW",{"$f":"+'JAM Download'!E635","v":789254.59337681148},{"$f":"VLOOKUP($E596,Func,2)*$F596","v":0},{"$f":"VLOOKUP($E596,Func,3)*$F596","v":0},{"$f":"VLOOKUP($E596,Func,5)*$F596","v":789254.59337681148},{"$f":"VLOOKUP($E596,Func,6)*$F596","v":0},{"$f":"VLOOKUP($E596,Func,7)*$F596","v":0},null,null,null,null,null,null,null,"SUBS",{"$f":"+$I596*VLOOKUP($S596,DisFac,2)","v":789254.59337681148},{"$f":"+$I596*VLOOKUP($S596,DisFac,3)","v":0},{"$f":"+$I596*VLOOKUP($S596,DisFac,4)","v":0},{"$f":"+$I596*VLOOKUP($S596,DisFac,5)","v":0},{"$f":"+$I596*VLOOKUP($S596,DisFac,6)","v":0},0,"UACCT592SNPD",{"$f":"ROUND(SUM(-F596,G596:K596),0)","v":0},{"$f":"ROUND(G596-N596-O596,0)","v":0},{"$f":"ROUND(H596-Q596-R596,0)","v":0},{"$f":"ROUND(I596-T596-U596-V596-W596-X596,0)","v":0}]
[{"$f":"ROW()","v":597},null,null,null,null,{"$f":"+'JAM Download'!E636","v":4235818.6233768109},{"$f":"SUM(G595:G596)","v":0},{"$f":"SUM(H595:H596)","v":0},{"$f":"SUM(I595:I596)","v":4235818.6233768109},{"$f":"SUM(J595:J596)","v":0},{"$f":"SUM(K595:K596)","v":0},null,null,{"$f":"SUM(N595:N596)","v":0},{"$f":"SUM(O595:O596)","v":0},null,{"$f":"SUM(Q595:Q596)","v":0},{"$f":"SUM(R595:R596)","v":0},null,{"$f":"SUM(T595:T596)","v":4235818.6233768109},{"$f":"SUM(U595:U596)","v":0},{"$f":"SUM(V595:V596)","v":0},{"$f":"SUM(W595:W596)","v":0},{"$f":"SUM(X595:X596)","v":0},0,"UACCT592",{"$f":"ROUND(SUM(-F597,G597:K597),0)","v":0},{"$f":"ROUND(G597-N597-O597,0)","v":0},{"$f":"ROUND(H597-Q597-R597,0)","v":0},{"$f":"ROUND(I597-T597-U597-V597-W597-X597,0)","v":0}]
[{"$f":"ROW()","v":598}]
[{"$f":"ROW()","v":599},593,"Maintenance of Overhead Lines"]
[{"$f":"ROW()","v":600},null,null,"S","DPW",{"$f":"+'JAM Download'!E638","v":31734005.640000001},{"$f":"VLOOKUP($E600,Func,2)*$F600","v":0},{"$f":"VLOOKUP($E600,Func,3)*$F600","v":0},{"$f":"VLOOKUP($E600,Func,5)*$F600","v":31734005.640000001},{"$f":"VLOOKUP($E600,Func,6)*$F600","v":0},{"$f":"VLOOKUP($E600,Func,7)*$F600","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I600*VLOOKUP($S600,DisFac,2)","v":0},{"$f":"+$I600*VLOOKUP($S600,DisFac,3)","v":31734005.640000001},{"$f":"+$I600*VLOOKUP($S600,DisFac,4)","v":0},{"$f":"+$I600*VLOOKUP($S600,DisFac,5)","v":0},{"$f":"+$I600*VLOOKUP($S600,DisFac,6)","v":0},0,"UACCT593S",{"$f":"ROUND(SUM(-F600,G600:K600),0)","v":0},{"$f":"ROUND(G600-N600-O600,0)","v":0},{"$f":"ROUND(H600-Q600-R600,0)","v":0},{"$f":"ROUND(I600-T600-U600-V600-W600-X600,0)","v":0}]
[{"$f":"ROW()","v":601},null,null,"SNPD","DPW",{"$f":"+'JAM Download'!E639","v":682259.49111598008},{"$f":"VLOOKUP($E601,Func,2)*$F601","v":0},{"$f":"VLOOKUP($E601,Func,3)*$F601","v":0},{"$f":"VLOOKUP($E601,Func,5)*$F601","v":682259.49111598008},{"$f":"VLOOKUP($E601,Func,6)*$F601","v":0},{"$f":"VLOOKUP($E601,Func,7)*$F601","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I601*VLOOKUP($S601,DisFac,2)","v":0},{"$f":"+$I601*VLOOKUP($S601,DisFac,3)","v":682259.49111598008},{"$f":"+$I601*VLOOKUP($S601,DisFac,4)","v":0},{"$f":"+$I601*VLOOKUP($S601,DisFac,5)","v":0},{"$f":"+$I601*VLOOKUP($S601,DisFac,6)","v":0},0,"UACCT593SNPD",{"$f":"ROUND(SUM(-F601,G601:K601),0)","v":0},{"$f":"ROUND(G601-N601-O601,0)","v":0},{"$f":"ROUND(H601-Q601-R601,0)","v":0},{"$f":"ROUND(I601-T601-U601-V601-W601-X601,0)","v":0}]
[{"$f":"ROW()","v":602},null,null,null,null,{"$f":"+'JAM Download'!E640","v":32416265.13111598},{"$f":"SUM(G600:G601)","v":0},{"$f":"SUM(H600:H601)","v":0},{"$f":"SUM(I600:I601)","v":32416265.13111598},{"$f":"SUM(J600:J601)","v":0},{"$f":"SUM(K600:K601)","v":0},null,null,{"$f":"SUM(N600:N601)","v":0},{"$f":"SUM(O600:O601)","v":0},null,{"$f":"SUM(Q600:Q601)","v":0},{"$f":"SUM(R600:R601)","v":0},null,{"$f":"SUM(T600:T601)","v":0},{"$f":"SUM(U600:U601)","v":32416265.13111598},{"$f":"SUM(V600:V601)","v":0},{"$f":"SUM(W600:W601)","v":0},{"$f":"SUM(X600:X601)","v":0},0,"UACCT593",{"$f":"ROUND(SUM(-F602,G602:K602),0)","v":0},{"$f":"ROUND(G602-N602-O602,0)","v":0},{"$f":"ROUND(H602-Q602-R602,0)","v":0},{"$f":"ROUND(I602-T602-U602-V602-W602-X602,0)","v":0}]
[{"$f":"ROW()","v":603}]
[{"$f":"ROW()","v":604},594,"Maintenance of Underground Lines"]
[{"$f":"ROW()","v":605},null,null,"S","DPW",{"$f":"+'JAM Download'!E643","v":10891352.74},{"$f":"VLOOKUP($E605,Func,2)*$F605","v":0},{"$f":"VLOOKUP($E605,Func,3)*$F605","v":0},{"$f":"VLOOKUP($E605,Func,5)*$F605","v":10891352.74},{"$f":"VLOOKUP($E605,Func,6)*$F605","v":0},{"$f":"VLOOKUP($E605,Func,7)*$F605","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I605*VLOOKUP($S605,DisFac,2)","v":0},{"$f":"+$I605*VLOOKUP($S605,DisFac,3)","v":10891352.74},{"$f":"+$I605*VLOOKUP($S605,DisFac,4)","v":0},{"$f":"+$I605*VLOOKUP($S605,DisFac,5)","v":0},{"$f":"+$I605*VLOOKUP($S605,DisFac,6)","v":0},0,"UACCT594S",{"$f":"ROUND(SUM(-F605,G605:K605),0)","v":0},{"$f":"ROUND(G605-N605-O605,0)","v":0},{"$f":"ROUND(H605-Q605-R605,0)","v":0},{"$f":"ROUND(I605-T605-U605-V605-W605-X605,0)","v":0}]
[{"$f":"ROW()","v":606},null,null,"SNPD","DPW",{"$f":"+'JAM Download'!E644","v":26261.203270419803},{"$f":"VLOOKUP($E606,Func,2)*$F606","v":0},{"$f":"VLOOKUP($E606,Func,3)*$F606","v":0},{"$f":"VLOOKUP($E606,Func,5)*$F606","v":26261.203270419803},{"$f":"VLOOKUP($E606,Func,6)*$F606","v":0},{"$f":"VLOOKUP($E606,Func,7)*$F606","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I606*VLOOKUP($S606,DisFac,2)","v":0},{"$f":"+$I606*VLOOKUP($S606,DisFac,3)","v":26261.203270419803},{"$f":"+$I606*VLOOKUP($S606,DisFac,4)","v":0},{"$f":"+$I606*VLOOKUP($S606,DisFac,5)","v":0},{"$f":"+$I606*VLOOKUP($S606,DisFac,6)","v":0},0,"UACCT594SNPD",{"$f":"ROUND(SUM(-F606,G606:K606),0)","v":0},{"$f":"ROUND(G606-N606-O606,0)","v":0},{"$f":"ROUND(H606-Q606-R606,0)","v":0},{"$f":"ROUND(I606-T606-U606-V606-W606-X606,0)","v":0}]
[{"$f":"ROW()","v":607},null,null,null,null,{"$f":"+'JAM Download'!E645","v":10917613.943270421},{"$f":"SUM(G605:G606)","v":0},{"$f":"SUM(H605:H606)","v":0},{"$f":"SUM(I605:I606)","v":10917613.943270421},{"$f":"SUM(J605:J606)","v":0},{"$f":"SUM(K605:K606)","v":0},null,null,{"$f":"SUM(N605:N606)","v":0},{"$f":"SUM(O605:O606)","v":0},null,{"$f":"SUM(Q605:Q606)","v":0},{"$f":"SUM(R605:R606)","v":0},null,{"$f":"SUM(T605:T606)","v":0},{"$f":"SUM(U605:U606)","v":10917613.943270421},{"$f":"SUM(V605:V606)","v":0},{"$f":"SUM(W605:W606)","v":0},{"$f":"SUM(X605:X606)","v":0},0,"UACCT594",{"$f":"ROUND(SUM(-F607,G607:K607),0)","v":0},{"$f":"ROUND(G607-N607-O607,0)","v":0},{"$f":"ROUND(H607-Q607-R607,0)","v":0},{"$f":"ROUND(I607-T607-U607-V607-W607-X607,0)","v":0}]
[{"$f":"ROW()","v":608}]
[{"$f":"ROW()","v":609},595,"Maintenance of Line Transformers"]
[{"$f":"ROW()","v":610},null,null,"S","DPW",{"$f":"+'JAM Download'!E648","v":0},{"$f":"VLOOKUP($E610,Func,2)*$F610","v":0},{"$f":"VLOOKUP($E610,Func,3)*$F610","v":0},{"$f":"VLOOKUP($E610,Func,5)*$F610","v":0},{"$f":"VLOOKUP($E610,Func,6)*$F610","v":0},{"$f":"VLOOKUP($E610,Func,7)*$F610","v":0},null,null,null,null,null,null,null,"XFMR",{"$f":"+$I610*VLOOKUP($S610,DisFac,2)","v":0},{"$f":"+$I610*VLOOKUP($S610,DisFac,3)","v":0},{"$f":"+$I610*VLOOKUP($S610,DisFac,4)","v":0},{"$f":"+$I610*VLOOKUP($S610,DisFac,5)","v":0},{"$f":"+$I610*VLOOKUP($S610,DisFac,6)","v":0},0,"UACCT595S",{"$f":"ROUND(SUM(-F610,G610:K610),0)","v":0},{"$f":"ROUND(G610-N610-O610,0)","v":0},{"$f":"ROUND(H610-Q610-R610,0)","v":0},{"$f":"ROUND(I610-T610-U610-V610-W610-X610,0)","v":0}]
[{"$f":"ROW()","v":611},null,null,"SNPD","DPW",{"$f":"+'JAM Download'!E649","v":468268.43573943648},{"$f":"VLOOKUP($E611,Func,2)*$F611","v":0},{"$f":"VLOOKUP($E611,Func,3)*$F611","v":0},{"$f":"VLOOKUP($E611,Func,5)*$F611","v":468268.43573943648},{"$f":"VLOOKUP($E611,Func,6)*$F611","v":0},{"$f":"VLOOKUP($E611,Func,7)*$F611","v":0},null,null,null,null,null,null,null,"XFMR",{"$f":"+$I611*VLOOKUP($S611,DisFac,2)","v":0},{"$f":"+$I611*VLOOKUP($S611,DisFac,3)","v":0},{"$f":"+$I611*VLOOKUP($S611,DisFac,4)","v":468268.43573943648},{"$f":"+$I611*VLOOKUP($S611,DisFac,5)","v":0},{"$f":"+$I611*VLOOKUP($S611,DisFac,6)","v":0},0,"UACCT595SNPD",{"$f":"ROUND(SUM(-F611,G611:K611),0)","v":0},{"$f":"ROUND(G611-N611-O611,0)","v":0},{"$f":"ROUND(H611-Q611-R611,0)","v":0},{"$f":"ROUND(I611-T611-U611-V611-W611-X611,0)","v":0}]
[{"$f":"ROW()","v":612},null,null,null,null,{"$f":"+'JAM Download'!E650","v":468268.43573943648},{"$f":"SUM(G610:G611)","v":0},{"$f":"SUM(H610:H611)","v":0},{"$f":"SUM(I610:I611)","v":468268.43573943648},{"$f":"SUM(J610:J611)","v":0},{"$f":"SUM(K610:K611)","v":0},null,null,{"$f":"SUM(N610:N611)","v":0},{"$f":"SUM(O610:O611)","v":0},null,{"$f":"SUM(Q610:Q611)","v":0},{"$f":"SUM(R610:R611)","v":0},null,{"$f":"SUM(T610:T611)","v":0},{"$f":"SUM(U610:U611)","v":0},{"$f":"SUM(V610:V611)","v":468268.43573943648},{"$f":"SUM(W610:W611)","v":0},{"$f":"SUM(X610:X611)","v":0},0,"UACCT595",{"$f":"ROUND(SUM(-F612,G612:K612),0)","v":0},{"$f":"ROUND(G612-N612-O612,0)","v":0},{"$f":"ROUND(H612-Q612-R612,0)","v":0},{"$f":"ROUND(I612-T612-U612-V612-W612-X612,0)","v":0}]
[{"$f":"ROW()","v":613}]
[{"$f":"ROW()","v":614},596,"Maint of Street Lighting & Signal Sys."]
[{"$f":"ROW()","v":615},null,null,"S","DPW",{"$f":"+'JAM Download'!E653","v":1694291.86},{"$f":"VLOOKUP($E615,Func,2)*$F615","v":0},{"$f":"VLOOKUP($E615,Func,3)*$F615","v":0},{"$f":"VLOOKUP($E615,Func,5)*$F615","v":1694291.86},{"$f":"VLOOKUP($E615,Func,6)*$F615","v":0},{"$f":"VLOOKUP($E615,Func,7)*$F615","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I615*VLOOKUP($S615,DisFac,2)","v":0},{"$f":"+$I615*VLOOKUP($S615,DisFac,3)","v":1694291.86},{"$f":"+$I615*VLOOKUP($S615,DisFac,4)","v":0},{"$f":"+$I615*VLOOKUP($S615,DisFac,5)","v":0},{"$f":"+$I615*VLOOKUP($S615,DisFac,6)","v":0},0,"UACCT596S",{"$f":"ROUND(SUM(-F615,G615:K615),0)","v":0},{"$f":"ROUND(G615-N615-O615,0)","v":0},{"$f":"ROUND(H615-Q615-R615,0)","v":0},{"$f":"ROUND(I615-T615-U615-V615-W615-X615,0)","v":0}]
[{"$f":"ROW()","v":616},null,null,"SNPD","DPW",{"$f":"+'JAM Download'!E654","v":0},{"$f":"VLOOKUP($E616,Func,2)*$F616","v":0},{"$f":"VLOOKUP($E616,Func,3)*$F616","v":0},{"$f":"VLOOKUP($E616,Func,5)*$F616","v":0},{"$f":"VLOOKUP($E616,Func,6)*$F616","v":0},{"$f":"VLOOKUP($E616,Func,7)*$F616","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I616*VLOOKUP($S616,DisFac,2)","v":0},{"$f":"+$I616*VLOOKUP($S616,DisFac,3)","v":0},{"$f":"+$I616*VLOOKUP($S616,DisFac,4)","v":0},{"$f":"+$I616*VLOOKUP($S616,DisFac,5)","v":0},{"$f":"+$I616*VLOOKUP($S616,DisFac,6)","v":0},0,"UACCT596SNPD",{"$f":"ROUND(SUM(-F616,G616:K616),0)","v":0},{"$f":"ROUND(G616-N616-O616,0)","v":0},{"$f":"ROUND(H616-Q616-R616,0)","v":0},{"$f":"ROUND(I616-T616-U616-V616-W616-X616,0)","v":0}]
[{"$f":"ROW()","v":617},null,null,null,null,{"$f":"+'JAM Download'!E655","v":1694291.86},{"$f":"SUM(G615:G616)","v":0},{"$f":"SUM(H615:H616)","v":0},{"$f":"SUM(I615:I616)","v":1694291.86},{"$f":"SUM(J615:J616)","v":0},{"$f":"SUM(K615:K616)","v":0},null,null,{"$f":"SUM(N615:N616)","v":0},{"$f":"SUM(O615:O616)","v":0},null,{"$f":"SUM(Q615:Q616)","v":0},{"$f":"SUM(R615:R616)","v":0},null,{"$f":"SUM(T615:T616)","v":0},{"$f":"SUM(U615:U616)","v":1694291.86},{"$f":"SUM(V615:V616)","v":0},{"$f":"SUM(W615:W616)","v":0},{"$f":"SUM(X615:X616)","v":0},0,"UACCT596",{"$f":"ROUND(SUM(-F617,G617:K617),0)","v":0},{"$f":"ROUND(G617-N617-O617,0)","v":0},{"$f":"ROUND(H617-Q617-R617,0)","v":0},{"$f":"ROUND(I617-T617-U617-V617-W617-X617,0)","v":0}]
[{"$f":"ROW()","v":618}]
[{"$f":"ROW()","v":619},597,"Maintenance of Meters"]
[{"$f":"ROW()","v":620},null,null,"S","DPW",{"$f":"+'JAM Download'!E658","v":2676851.9},{"$f":"VLOOKUP($E620,Func,2)*$F620","v":0},{"$f":"VLOOKUP($E620,Func,3)*$F620","v":0},{"$f":"VLOOKUP($E620,Func,5)*$F620","v":2676851.9},{"$f":"VLOOKUP($E620,Func,6)*$F620","v":0},{"$f":"VLOOKUP($E620,Func,7)*$F620","v":0},null,null,null,null,null,null,null,"METR",{"$f":"+$I620*VLOOKUP($S620,DisFac,2)","v":0},{"$f":"+$I620*VLOOKUP($S620,DisFac,3)","v":0},{"$f":"+$I620*VLOOKUP($S620,DisFac,4)","v":0},{"$f":"+$I620*VLOOKUP($S620,DisFac,5)","v":2676851.9},{"$f":"+$I620*VLOOKUP($S620,DisFac,6)","v":0},2676851.9,"UACCT597S",{"$f":"ROUND(SUM(-F620,G620:K620),0)","v":0},{"$f":"ROUND(G620-N620-O620,0)","v":0},{"$f":"ROUND(H620-Q620-R620,0)","v":0},{"$f":"ROUND(I620-T620-U620-V620-W620-X620,0)","v":0}]
[{"$f":"ROW()","v":621},null,null,"SNPD","DPW",{"$f":"+'JAM Download'!E659","v":850584.6218169342},{"$f":"VLOOKUP($E621,Func,2)*$F621","v":0},{"$f":"VLOOKUP($E621,Func,3)*$F621","v":0},{"$f":"VLOOKUP($E621,Func,5)*$F621","v":850584.6218169342},{"$f":"VLOOKUP($E621,Func,6)*$F621","v":0},{"$f":"VLOOKUP($E621,Func,7)*$F621","v":0},null,null,null,null,null,null,null,"METR",{"$f":"+$I621*VLOOKUP($S621,DisFac,2)","v":0},{"$f":"+$I621*VLOOKUP($S621,DisFac,3)","v":0},{"$f":"+$I621*VLOOKUP($S621,DisFac,4)","v":0},{"$f":"+$I621*VLOOKUP($S621,DisFac,5)","v":850584.6218169342},{"$f":"+$I621*VLOOKUP($S621,DisFac,6)","v":0},850584.6218169342,"UACCT597SNPD",{"$f":"ROUND(SUM(-F621,G621:K621),0)","v":0},{"$f":"ROUND(G621-N621-O621,0)","v":0},{"$f":"ROUND(H621-Q621-R621,0)","v":0},{"$f":"ROUND(I621-T621-U621-V621-W621-X621,0)","v":0}]
[{"$f":"ROW()","v":622},null,null,null,null,{"$f":"+'JAM Download'!E660","v":3527436.521816934},{"$f":"SUM(G620:G621)","v":0},{"$f":"SUM(H620:H621)","v":0},{"$f":"SUM(I620:I621)","v":3527436.521816934},{"$f":"SUM(J620:J621)","v":0},{"$f":"SUM(K620:K621)","v":0},null,null,{"$f":"SUM(N620:N621)","v":0},{"$f":"SUM(O620:O621)","v":0},null,{"$f":"SUM(Q620:Q621)","v":0},{"$f":"SUM(R620:R621)","v":0},null,{"$f":"SUM(T620:T621)","v":0},{"$f":"SUM(U620:U621)","v":0},{"$f":"SUM(V620:V621)","v":0},{"$f":"SUM(W620:W621)","v":3527436.521816934},{"$f":"SUM(X620:X621)","v":0},3527436.521816934,"UACCT597",{"$f":"ROUND(SUM(-F622,G622:K622),0)","v":0},{"$f":"ROUND(G622-N622-O622,0)","v":0},{"$f":"ROUND(H622-Q622-R622,0)","v":0},{"$f":"ROUND(I622-T622-U622-V622-W622-X622,0)","v":0}]
[{"$f":"ROW()","v":623}]
[{"$f":"ROW()","v":624},598,"Maint of Misc. Distribution Plant"]
[{"$f":"ROW()","v":625},null,null,"S","DPW",{"$f":"+'JAM Download'!E663","v":1080313.8999999999},{"$f":"VLOOKUP($E625,Func,2)*$F625","v":0},{"$f":"VLOOKUP($E625,Func,3)*$F625","v":0},{"$f":"VLOOKUP($E625,Func,5)*$F625","v":1080313.8999999999},{"$f":"VLOOKUP($E625,Func,6)*$F625","v":0},{"$f":"VLOOKUP($E625,Func,7)*$F625","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$I625*VLOOKUP($S625,DisFac,2)","v":287927.70933631586},{"$f":"+$I625*VLOOKUP($S625,DisFac,3)","v":792386.19066368404},{"$f":"+$I625*VLOOKUP($S625,DisFac,4)","v":0},{"$f":"+$I625*VLOOKUP($S625,DisFac,5)","v":0},{"$f":"+$I625*VLOOKUP($S625,DisFac,6)","v":0},0,"UACCT598S",{"$f":"ROUND(SUM(-F625,G625:K625),0)","v":0},{"$f":"ROUND(G625-N625-O625,0)","v":0},{"$f":"ROUND(H625-Q625-R625,0)","v":0},{"$f":"ROUND(I625-T625-U625-V625-W625-X625,0)","v":0}]
[{"$f":"ROW()","v":626},null,null,"SNPD","DPW",{"$f":"+'JAM Download'!E664","v":476584.57117112359},{"$f":"VLOOKUP($E626,Func,2)*$F626","v":0},{"$f":"VLOOKUP($E626,Func,3)*$F626","v":0},{"$f":"VLOOKUP($E626,Func,5)*$F626","v":476584.57117112359},{"$f":"VLOOKUP($E626,Func,6)*$F626","v":0},{"$f":"VLOOKUP($E626,Func,7)*$F626","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$I626*VLOOKUP($S626,DisFac,2)","v":127020.40016548155},{"$f":"+$I626*VLOOKUP($S626,DisFac,3)","v":349564.17100564204},{"$f":"+$I626*VLOOKUP($S626,DisFac,4)","v":0},{"$f":"+$I626*VLOOKUP($S626,DisFac,5)","v":0},{"$f":"+$I626*VLOOKUP($S626,DisFac,6)","v":0},0,"UACCT598SNPD",{"$f":"ROUND(SUM(-F626,G626:K626),0)","v":0},{"$f":"ROUND(G626-N626-O626,0)","v":0},{"$f":"ROUND(H626-Q626-R626,0)","v":0},{"$f":"ROUND(I626-T626-U626-V626-W626-X626,0)","v":0}]
[{"$f":"ROW()","v":627},null,null,null,null,{"$f":"+'JAM Download'!E665","v":1556898.4711711234},{"$f":"SUM(G625:G626)","v":0},{"$f":"SUM(H625:H626)","v":0},{"$f":"SUM(I625:I626)","v":1556898.4711711234},{"$f":"SUM(J625:J626)","v":0},{"$f":"SUM(K625:K626)","v":0},null,null,{"$f":"SUM(N625:N626)","v":0},{"$f":"SUM(O625:O626)","v":0},null,{"$f":"SUM(Q625:Q626)","v":0},{"$f":"SUM(R625:R626)","v":0},null,{"$f":"SUM(T625:T626)","v":414948.10950179741},{"$f":"SUM(U625:U626)","v":1141950.3616693262},{"$f":"SUM(V625:V626)","v":0},{"$f":"SUM(W625:W626)","v":0},{"$f":"SUM(X625:X626)","v":0},0,"UACCT598",{"$f":"ROUND(SUM(-F627,G627:K627),0)","v":0},{"$f":"ROUND(G627-N627-O627,0)","v":0},{"$f":"ROUND(H627-Q627-R627,0)","v":0},{"$f":"ROUND(I627-T627-U627-V627-W627-X627,0)","v":0}]
[{"$f":"ROW()","v":628}]
[{"$f":"ROW()","v":629},"TOTAL DISTRIBUTION EXPENSE",null,null,null,{"$f":"+'JAM Download'!E667","v":83039866.149263859},{"$f":"+G627+G622+G617+G612+G607+G602+G597+G592+G587+G582+G577+G572+G567+G562+G557+G552+G547+G542+G537","v":0},{"$f":"+H627+H622+H617+H612+H607+H602+H597+H592+H587+H582+H577+H572+H567+H562+H557+H552+H547+H542+H537","v":0},{"$f":"+I627+I622+I617+I612+I607+I602+I597+I592+I587+I582+I577+I572+I567+I562+I557+I552+I547+I542+I537","v":83039866.149263844},{"$f":"+J627+J622+J617+J612+J607+J602+J597+J592+J587+J582+J577+J572+J567+J562+J557+J552+J547+J542+J537","v":0},{"$f":"+K627+K622+K617+K612+K607+K602+K597+K592+K587+K582+K577+K572+K567+K562+K557+K552+K547+K542+K537","v":0},null,null,{"$f":"+N627+N622+N617+N612+N607+N602+N597+N592+N587+N582+N577+N572+N567+N562+N557+N552+N547+N542+N537","v":0},{"$f":"+O627+O622+O617+O612+O607+O602+O597+O592+O587+O582+O577+O572+O567+O562+O557+O552+O547+O542+O537","v":0},{"$f":"+P627+P622+P617+P612+P607+P602+P597+P592+P587+P582+P577+P572+P567+P562+P557+P552+P547+P542+P537","v":0},{"$f":"+Q627+Q622+Q617+Q612+Q607+Q602+Q597+Q592+Q587+Q582+Q577+Q572+Q567+Q562+Q557+Q552+Q547+Q542+Q537","v":0},{"$f":"+R627+R622+R617+R612+R607+R602+R597+R592+R587+R582+R577+R572+R567+R562+R557+R552+R547+R542+R537","v":0},null,{"$f":"+T627+T622+T617+T612+T607+T602+T597+T592+T587+T582+T577+T572+T567+T562+T557+T552+T547+T542+T537","v":14973707.040198874},{"$f":"+U627+U622+U617+U612+U607+U602+U597+U592+U587+U582+U577+U572+U567+U562+U557+U552+U547+U542+U537","v":59305189.365533732},{"$f":"+V627+V622+V617+V612+V607+V602+V597+V592+V587+V582+V577+V572+V567+V562+V557+V552+V547+V542+V537","v":2028660.2871595214},{"$f":"+W627+W622+W617+W612+W607+W602+W597+W592+W587+W582+W577+W572+W567+W562+W557+W552+W547+W542+W537","v":5895988.1885278868},{"$f":"+X627+X622+X617+X612+X607+X602+X597+X592+X587+X582+X577+X572+X567+X562+X557+X552+X547+X542+X537","v":836321.26784383168},5895988.1885278868,null,{"$f":"ROUND(SUM(-F629,G629:K629),0)","v":0},{"$f":"ROUND(G629-N629-O629,0)","v":0},{"$f":"ROUND(H629-Q629-R629,0)","v":0},{"$f":"ROUND(I629-T629-U629-V629-W629-X629,0)","v":0}]
[{"$f":"ROW()","v":630}]
[{"$f":"ROW()","v":631},901,"Supervision"]
[{"$f":"ROW()","v":632},null,null,"S","CUST",{"$f":"+'JAM Download'!E677","v":0},{"$f":"VLOOKUP($E632,Func,2)*$F632","v":0},{"$f":"VLOOKUP($E632,Func,3)*$F632","v":0},{"$f":"VLOOKUP($E632,Func,5)*$F632","v":0},{"$f":"VLOOKUP($E632,Func,6)*$F632","v":0},{"$f":"VLOOKUP($E632,Func,7)*$F632","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I632*VLOOKUP($S632,DisFac,2)","v":0},{"$f":"+$I632*VLOOKUP($S632,DisFac,3)","v":0},{"$f":"+$I632*VLOOKUP($S632,DisFac,4)","v":0},{"$f":"+$I632*VLOOKUP($S632,DisFac,5)","v":0},{"$f":"+$I632*VLOOKUP($S632,DisFac,6)","v":0},0,"UACCT901S",{"$f":"ROUND(SUM(-F632,G632:K632),0)","v":0},{"$f":"ROUND(G632-N632-O632,0)","v":0},{"$f":"ROUND(H632-Q632-R632,0)","v":0},{"$f":"ROUND(I632-T632-U632-V632-W632-X632,0)","v":0}]
[{"$f":"ROW()","v":633},null,null,"CN","CUST",{"$f":"+'JAM Download'!E678","v":1177907.3582230501},{"$f":"VLOOKUP($E633,Func,2)*$F633","v":0},{"$f":"VLOOKUP($E633,Func,3)*$F633","v":0},{"$f":"VLOOKUP($E633,Func,5)*$F633","v":0},{"$f":"VLOOKUP($E633,Func,6)*$F633","v":1177907.3582230501},{"$f":"VLOOKUP($E633,Func,7)*$F633","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I633*VLOOKUP($S633,DisFac,2)","v":0},{"$f":"+$I633*VLOOKUP($S633,DisFac,3)","v":0},{"$f":"+$I633*VLOOKUP($S633,DisFac,4)","v":0},{"$f":"+$I633*VLOOKUP($S633,DisFac,5)","v":0},{"$f":"+$I633*VLOOKUP($S633,DisFac,6)","v":0},0,"UACCT901CN",{"$f":"ROUND(SUM(-F633,G633:K633),0)","v":0},{"$f":"ROUND(G633-N633-O633,0)","v":0},{"$f":"ROUND(H633-Q633-R633,0)","v":0},{"$f":"ROUND(I633-T633-U633-V633-W633-X633,0)","v":0}]
[{"$f":"ROW()","v":634},null,null,null,null,{"$f":"+'JAM Download'!E679","v":1177907.3582230501},{"$f":"SUM(G632:G633)","v":0},{"$f":"SUM(H632:H633)","v":0},{"$f":"SUM(I632:I633)","v":0},{"$f":"SUM(J632:J633)","v":1177907.3582230501},{"$f":"SUM(K632:K633)","v":0},null,null,{"$f":"SUM(N632:N633)","v":0},{"$f":"SUM(O632:O633)","v":0},null,{"$f":"SUM(Q632:Q633)","v":0},{"$f":"SUM(R632:R633)","v":0},null,{"$f":"SUM(T632:T633)","v":0},{"$f":"SUM(U632:U633)","v":0},{"$f":"SUM(V632:V633)","v":0},{"$f":"SUM(W632:W633)","v":0},{"$f":"SUM(X632:X633)","v":0},0,"UACCT901",{"$f":"ROUND(SUM(-F634,G634:K634),0)","v":0},{"$f":"ROUND(G634-N634-O634,0)","v":0},{"$f":"ROUND(H634-Q634-R634,0)","v":0},{"$f":"ROUND(I634-T634-U634-V634-W634-X634,0)","v":0}]
[{"$f":"ROW()","v":635}]
[{"$f":"ROW()","v":636},902,"Meter Reading Expense"]
[{"$f":"ROW()","v":637},null,null,"S","CUST",{"$f":"+'JAM Download'!E682","v":3949703.74},{"$f":"VLOOKUP($E637,Func,2)*$F637","v":0},{"$f":"VLOOKUP($E637,Func,3)*$F637","v":0},{"$f":"VLOOKUP($E637,Func,5)*$F637","v":0},{"$f":"VLOOKUP($E637,Func,6)*$F637","v":3949703.74},{"$f":"VLOOKUP($E637,Func,7)*$F637","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I637*VLOOKUP($S637,DisFac,2)","v":0},{"$f":"+$I637*VLOOKUP($S637,DisFac,3)","v":0},{"$f":"+$I637*VLOOKUP($S637,DisFac,4)","v":0},{"$f":"+$I637*VLOOKUP($S637,DisFac,5)","v":0},{"$f":"+$I637*VLOOKUP($S637,DisFac,6)","v":0},0,"UACCT902S",{"$f":"ROUND(SUM(-F637,G637:K637),0)","v":0},{"$f":"ROUND(G637-N637-O637,0)","v":0},{"$f":"ROUND(H637-Q637-R637,0)","v":0},{"$f":"ROUND(I637-T637-U637-V637-W637-X637,0)","v":0}]
[{"$f":"ROW()","v":638},null,null,"CN","CUST",{"$f":"+'JAM Download'!E683","v":1041277.5108536516},{"$f":"VLOOKUP($E638,Func,2)*$F638","v":0},{"$f":"VLOOKUP($E638,Func,3)*$F638","v":0},{"$f":"VLOOKUP($E638,Func,5)*$F638","v":0},{"$f":"VLOOKUP($E638,Func,6)*$F638","v":1041277.5108536516},{"$f":"VLOOKUP($E638,Func,7)*$F638","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I638*VLOOKUP($S638,DisFac,2)","v":0},{"$f":"+$I638*VLOOKUP($S638,DisFac,3)","v":0},{"$f":"+$I638*VLOOKUP($S638,DisFac,4)","v":0},{"$f":"+$I638*VLOOKUP($S638,DisFac,5)","v":0},{"$f":"+$I638*VLOOKUP($S638,DisFac,6)","v":0},0,"UACCT902CN",{"$f":"ROUND(SUM(-F638,G638:K638),0)","v":0},{"$f":"ROUND(G638-N638-O638,0)","v":0},{"$f":"ROUND(H638-Q638-R638,0)","v":0},{"$f":"ROUND(I638-T638-U638-V638-W638-X638,0)","v":0}]
[{"$f":"ROW()","v":639},null,null,null,null,{"$f":"+'JAM Download'!E684","v":4990981.2508536521},{"$f":"SUM(G637:G638)","v":0},{"$f":"SUM(H637:H638)","v":0},{"$f":"SUM(I637:I638)","v":0},{"$f":"SUM(J637:J638)","v":4990981.2508536521},{"$f":"SUM(K637:K638)","v":0},null,null,{"$f":"SUM(N637:N638)","v":0},{"$f":"SUM(O637:O638)","v":0},null,{"$f":"SUM(Q637:Q638)","v":0},{"$f":"SUM(R637:R638)","v":0},null,{"$f":"SUM(T637:T638)","v":0},{"$f":"SUM(U637:U638)","v":0},{"$f":"SUM(V637:V638)","v":0},{"$f":"SUM(W637:W638)","v":0},{"$f":"SUM(X637:X638)","v":0},0,"UACCT902",{"$f":"ROUND(SUM(-F639,G639:K639),0)","v":0},{"$f":"ROUND(G639-N639-O639,0)","v":0},{"$f":"ROUND(H639-Q639-R639,0)","v":0},{"$f":"ROUND(I639-T639-U639-V639-W639-X639,0)","v":0}]
[{"$f":"ROW()","v":640}]
[{"$f":"ROW()","v":641},903,"Customer Receipts & Collections"]
[{"$f":"ROW()","v":642},null,null,"S","CUST",{"$f":"+'JAM Download'!E687","v":3749325.81},{"$f":"VLOOKUP($E642,Func,2)*$F642","v":0},{"$f":"VLOOKUP($E642,Func,3)*$F642","v":0},{"$f":"VLOOKUP($E642,Func,5)*$F642","v":0},{"$f":"VLOOKUP($E642,Func,6)*$F642","v":3749325.81},{"$f":"VLOOKUP($E642,Func,7)*$F642","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I642*VLOOKUP($S642,DisFac,2)","v":0},{"$f":"+$I642*VLOOKUP($S642,DisFac,3)","v":0},{"$f":"+$I642*VLOOKUP($S642,DisFac,4)","v":0},{"$f":"+$I642*VLOOKUP($S642,DisFac,5)","v":0},{"$f":"+$I642*VLOOKUP($S642,DisFac,6)","v":0},0,"UACCT903S",{"$f":"ROUND(SUM(-F642,G642:K642),0)","v":0},{"$f":"ROUND(G642-N642-O642,0)","v":0},{"$f":"ROUND(H642-Q642-R642,0)","v":0},{"$f":"ROUND(I642-T642-U642-V642-W642-X642,0)","v":0}]
[{"$f":"ROW()","v":643},null,null,"CN","CUST",{"$f":"+'JAM Download'!E688","v":21786799.814019512},{"$f":"VLOOKUP($E643,Func,2)*$F643","v":0},{"$f":"VLOOKUP($E643,Func,3)*$F643","v":0},{"$f":"VLOOKUP($E643,Func,5)*$F643","v":0},{"$f":"VLOOKUP($E643,Func,6)*$F643","v":21786799.814019512},{"$f":"VLOOKUP($E643,Func,7)*$F643","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I643*VLOOKUP($S643,DisFac,2)","v":0},{"$f":"+$I643*VLOOKUP($S643,DisFac,3)","v":0},{"$f":"+$I643*VLOOKUP($S643,DisFac,4)","v":0},{"$f":"+$I643*VLOOKUP($S643,DisFac,5)","v":0},{"$f":"+$I643*VLOOKUP($S643,DisFac,6)","v":0},0,"UACCT903CN",{"$f":"ROUND(SUM(-F643,G643:K643),0)","v":0},{"$f":"ROUND(G643-N643-O643,0)","v":0},{"$f":"ROUND(H643-Q643-R643,0)","v":0},{"$f":"ROUND(I643-T643-U643-V643-W643-X643,0)","v":0}]
[{"$f":"ROW()","v":644},null,null,null,null,{"$f":"+'JAM Download'!E689","v":25536125.624019511},{"$f":"SUM(G642:G643)","v":0},{"$f":"SUM(H642:H643)","v":0},{"$f":"SUM(I642:I643)","v":0},{"$f":"SUM(J642:J643)","v":25536125.624019511},{"$f":"SUM(K642:K643)","v":0},null,null,{"$f":"SUM(N642:N643)","v":0},{"$f":"SUM(O642:O643)","v":0},null,{"$f":"SUM(Q642:Q643)","v":0},{"$f":"SUM(R642:R643)","v":0},null,{"$f":"SUM(T642:T643)","v":0},{"$f":"SUM(U642:U643)","v":0},{"$f":"SUM(V642:V643)","v":0},{"$f":"SUM(W642:W643)","v":0},{"$f":"SUM(X642:X643)","v":0},0,"UACCT903",{"$f":"ROUND(SUM(-F644,G644:K644),0)","v":0},{"$f":"ROUND(G644-N644-O644,0)","v":0},{"$f":"ROUND(H644-Q644-R644,0)","v":0},{"$f":"ROUND(I644-T644-U644-V644-W644-X644,0)","v":0}]
[{"$f":"ROW()","v":645}]
[{"$f":"ROW()","v":646},904,"Uncollectible Accounts"]
[{"$f":"ROW()","v":647},null,null,"S","CUST",{"$f":"+'JAM Download'!E692","v":3772374.6},{"$f":"VLOOKUP($E647,Func,2)*$F647","v":0},{"$f":"VLOOKUP($E647,Func,3)*$F647","v":0},{"$f":"VLOOKUP($E647,Func,5)*$F647","v":0},{"$f":"VLOOKUP($E647,Func,6)*$F647","v":3772374.6},{"$f":"VLOOKUP($E647,Func,7)*$F647","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I647*VLOOKUP($S647,DisFac,2)","v":0},{"$f":"+$I647*VLOOKUP($S647,DisFac,3)","v":0},{"$f":"+$I647*VLOOKUP($S647,DisFac,4)","v":0},{"$f":"+$I647*VLOOKUP($S647,DisFac,5)","v":0},{"$f":"+$I647*VLOOKUP($S647,DisFac,6)","v":0},0,"UACCT904S",{"$f":"ROUND(SUM(-F647,G647:K647),0)","v":0},{"$f":"ROUND(G647-N647-O647,0)","v":0},{"$f":"ROUND(H647-Q647-R647,0)","v":0},{"$f":"ROUND(I647-T647-U647-V647-W647-X647,0)","v":0}]
[{"$f":"ROW()","v":648},null,null,"SG","P",{"$f":"+'JAM Download'!E693","v":0},{"$f":"VLOOKUP($E648,Func,2)*$F648","v":0},{"$f":"VLOOKUP($E648,Func,3)*$F648","v":0},{"$f":"VLOOKUP($E648,Func,5)*$F648","v":0},{"$f":"VLOOKUP($E648,Func,6)*$F648","v":0},{"$f":"VLOOKUP($E648,Func,7)*$F648","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I648*VLOOKUP($S648,DisFac,2)","v":0},{"$f":"+$I648*VLOOKUP($S648,DisFac,3)","v":0},{"$f":"+$I648*VLOOKUP($S648,DisFac,4)","v":0},{"$f":"+$I648*VLOOKUP($S648,DisFac,5)","v":0},{"$f":"+$I648*VLOOKUP($S648,DisFac,6)","v":0},0,"UACCT904CN",{"$f":"ROUND(SUM(-F648,G648:K648),0)","v":0},{"$f":"ROUND(G648-N648-O648,0)","v":0},{"$f":"ROUND(H648-Q648-R648,0)","v":0},{"$f":"ROUND(I648-T648-U648-V648-W648-X648,0)","v":0}]
[{"$f":"ROW()","v":649},null,null,"CN","CUST",{"$f":"+'JAM Download'!E694","v":6648.8319800623676},{"$f":"VLOOKUP($E649,Func,2)*$F649","v":0},{"$f":"VLOOKUP($E649,Func,3)*$F649","v":0},{"$f":"VLOOKUP($E649,Func,5)*$F649","v":0},{"$f":"VLOOKUP($E649,Func,6)*$F649","v":6648.8319800623676},{"$f":"VLOOKUP($E649,Func,7)*$F649","v":0},null,null,null,null,null,null,null,"CUST",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(-F649,G649:K649),0)","v":0},{"$f":"ROUND(G649-N649-O649,0)","v":0},{"$f":"ROUND(H649-Q649-R649,0)","v":0},{"$f":"ROUND(I649-T649-U649-V649-W649-X649,0)","v":0}]
[{"$f":"ROW()","v":650},null,null,null,null,{"$f":"+'JAM Download'!E695","v":3779023.4319800623},{"$f":"SUM(G647:G649)","v":0},{"$f":"SUM(H647:H649)","v":0},{"$f":"SUM(I647:I649)","v":0},{"$f":"SUM(J647:J649)","v":3779023.4319800623},{"$f":"SUM(K647:K649)","v":0},null,null,{"$f":"SUM(N647:N649)","v":0},{"$f":"SUM(O647:O649)","v":0},null,{"$f":"SUM(Q647:Q648)","v":0},{"$f":"SUM(R647:R648)","v":0},null,{"$f":"SUM(T647:T648)","v":0},{"$f":"SUM(U647:U648)","v":0},{"$f":"SUM(V647:V648)","v":0},{"$f":"SUM(W647:W648)","v":0},{"$f":"SUM(X647:X648)","v":0},0,"UACCT904",{"$f":"ROUND(SUM(-F650,G650:K650),0)","v":0},{"$f":"ROUND(G650-N650-O650,0)","v":0},{"$f":"ROUND(H650-Q650-R650,0)","v":0},{"$f":"ROUND(I650-T650-U650-V650-W650-X650,0)","v":0}]
[{"$f":"ROW()","v":651}]
[{"$f":"ROW()","v":652},905,"Misc. Customer Accounts Expense"]
[{"$f":"ROW()","v":653},null,null,"S","CUST",{"$f":"+'JAM Download'!E698","v":0},{"$f":"VLOOKUP($E653,Func,2)*$F653","v":0},{"$f":"VLOOKUP($E653,Func,3)*$F653","v":0},{"$f":"VLOOKUP($E653,Func,5)*$F653","v":0},{"$f":"VLOOKUP($E653,Func,6)*$F653","v":0},{"$f":"VLOOKUP($E653,Func,7)*$F653","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I653*VLOOKUP($S653,DisFac,2)","v":0},{"$f":"+$I653*VLOOKUP($S653,DisFac,3)","v":0},{"$f":"+$I653*VLOOKUP($S653,DisFac,4)","v":0},{"$f":"+$I653*VLOOKUP($S653,DisFac,5)","v":0},{"$f":"+$I653*VLOOKUP($S653,DisFac,6)","v":0},0,"UACCT905S",{"$f":"ROUND(SUM(-F653,G653:K653),0)","v":0},{"$f":"ROUND(G653-N653-O653,0)","v":0},{"$f":"ROUND(H653-Q653-R653,0)","v":0},{"$f":"ROUND(I653-T653-U653-V653-W653-X653,0)","v":0}]
[{"$f":"ROW()","v":654},null,null,"CN","CUST",{"$f":"+'JAM Download'!E699","v":53038.524581200174},{"$f":"VLOOKUP($E654,Func,2)*$F654","v":0},{"$f":"VLOOKUP($E654,Func,3)*$F654","v":0},{"$f":"VLOOKUP($E654,Func,5)*$F654","v":0},{"$f":"VLOOKUP($E654,Func,6)*$F654","v":53038.524581200174},{"$f":"VLOOKUP($E654,Func,7)*$F654","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I654*VLOOKUP($S654,DisFac,2)","v":0},{"$f":"+$I654*VLOOKUP($S654,DisFac,3)","v":0},{"$f":"+$I654*VLOOKUP($S654,DisFac,4)","v":0},{"$f":"+$I654*VLOOKUP($S654,DisFac,5)","v":0},{"$f":"+$I654*VLOOKUP($S654,DisFac,6)","v":0},0,"UACCT905CN",{"$f":"ROUND(SUM(-F654,G654:K654),0)","v":0},{"$f":"ROUND(G654-N654-O654,0)","v":0},{"$f":"ROUND(H654-Q654-R654,0)","v":0},{"$f":"ROUND(I654-T654-U654-V654-W654-X654,0)","v":0}]
[{"$f":"ROW()","v":655},null,null,null,null,{"$f":"+'JAM Download'!E700","v":53038.524581200174},{"$f":"SUM(G653:G654)","v":0},{"$f":"SUM(H653:H654)","v":0},{"$f":"SUM(I653:I654)","v":0},{"$f":"SUM(J653:J654)","v":53038.524581200174},{"$f":"SUM(K653:K654)","v":0},null,null,{"$f":"SUM(N653:N654)","v":0},{"$f":"SUM(O653:O654)","v":0},null,{"$f":"SUM(Q653:Q654)","v":0},{"$f":"SUM(R653:R654)","v":0},null,{"$f":"SUM(T653:T654)","v":0},{"$f":"SUM(U653:U654)","v":0},{"$f":"SUM(V653:V654)","v":0},{"$f":"SUM(W653:W654)","v":0},{"$f":"SUM(X653:X654)","v":0},0,"UACCT905",{"$f":"ROUND(SUM(-F655,G655:K655),0)","v":0},{"$f":"ROUND(G655-N655-O655,0)","v":0},{"$f":"ROUND(H655-Q655-R655,0)","v":0},{"$f":"ROUND(I655-T655-U655-V655-W655-X655,0)","v":0}]
[{"$f":"ROW()","v":656}]
[{"$f":"ROW()","v":657},"TOTAL CUSTOMER ACCOUNTS EXPENSE",null,null,null,{"$f":"+'JAM Download'!E702","v":35537076.18965748},{"$f":"+G655+G650+G644+G639+G634","v":0},{"$f":"+H655+H650+H644+H639+H634","v":0},{"$f":"+I655+I650+I644+I639+I634","v":0},{"$f":"+J655+J650+J644+J639+J634","v":35537076.18965748},{"$f":"+K655+K650+K644+K639+K634","v":0},null,null,{"$f":"+N655+N650+N644+N639+N634","v":0},{"$f":"+O655+O650+O644+O639+O634","v":0},{"$f":"+P655+P650+P644+P639+P634","v":0},{"$f":"+Q655+Q650+Q644+Q639+Q634","v":0},{"$f":"+R655+R650+R644+R639+R634","v":0},null,{"$f":"+T655+T650+T644+T639+T634","v":0},{"$f":"+U655+U650+U644+U639+U634","v":0},{"$f":"+V655+V650+V644+V639+V634","v":0},{"$f":"+W655+W650+W644+W639+W634","v":0},{"$f":"+X655+X650+X644+X639+X634","v":0},0,null,{"$f":"ROUND(SUM(-F657,G657:K657),0)","v":0},{"$f":"ROUND(G657-N657-O657,0)","v":0},{"$f":"ROUND(H657-Q657-R657,0)","v":0},{"$f":"ROUND(I657-T657-U657-V657-W657-X657,0)","v":0}]
[{"$f":"ROW()","v":658}]
[{"$f":"ROW()","v":659},907,"Supervision"]
[{"$f":"ROW()","v":660},null,null,"S","CUST",{"$f":"+'JAM Download'!E711","v":0},{"$f":"VLOOKUP($E660,Func,2)*$F660","v":0},{"$f":"VLOOKUP($E660,Func,3)*$F660","v":0},{"$f":"VLOOKUP($E660,Func,5)*$F660","v":0},{"$f":"VLOOKUP($E660,Func,6)*$F660","v":0},{"$f":"VLOOKUP($E660,Func,7)*$F660","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I660*VLOOKUP($S660,DisFac,2)","v":0},{"$f":"+$I660*VLOOKUP($S660,DisFac,3)","v":0},{"$f":"+$I660*VLOOKUP($S660,DisFac,4)","v":0},{"$f":"+$I660*VLOOKUP($S660,DisFac,5)","v":0},{"$f":"+$I660*VLOOKUP($S660,DisFac,6)","v":0},0,"UACCT907S",{"$f":"ROUND(SUM(-F660,G660:K660),0)","v":0},{"$f":"ROUND(G660-N660-O660,0)","v":0},{"$f":"ROUND(H660-Q660-R660,0)","v":0},{"$f":"ROUND(I660-T660-U660-V660-W660-X660,0)","v":0}]
[{"$f":"ROW()","v":661},null,null,"CN","CUST",{"$f":"+'JAM Download'!E712","v":151951.86679029459},{"$f":"VLOOKUP($E661,Func,2)*$F661","v":0},{"$f":"VLOOKUP($E661,Func,3)*$F661","v":0},{"$f":"VLOOKUP($E661,Func,5)*$F661","v":0},{"$f":"VLOOKUP($E661,Func,6)*$F661","v":151951.86679029459},{"$f":"VLOOKUP($E661,Func,7)*$F661","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I661*VLOOKUP($S661,DisFac,2)","v":0},{"$f":"+$I661*VLOOKUP($S661,DisFac,3)","v":0},{"$f":"+$I661*VLOOKUP($S661,DisFac,4)","v":0},{"$f":"+$I661*VLOOKUP($S661,DisFac,5)","v":0},{"$f":"+$I661*VLOOKUP($S661,DisFac,6)","v":0},0,"UACCT907CN",{"$f":"ROUND(SUM(-F661,G661:K661),0)","v":0},{"$f":"ROUND(G661-N661-O661,0)","v":0},{"$f":"ROUND(H661-Q661-R661,0)","v":0},{"$f":"ROUND(I661-T661-U661-V661-W661-X661,0)","v":0}]
[{"$f":"ROW()","v":662},null,null,null,null,{"$f":"+'JAM Download'!E713","v":151951.86679029459},{"$f":"SUM(G660:G661)","v":0},{"$f":"SUM(H660:H661)","v":0},{"$f":"SUM(I660:I661)","v":0},{"$f":"SUM(J660:J661)","v":151951.86679029459},{"$f":"SUM(K660:K661)","v":0},null,null,{"$f":"SUM(N660:N661)","v":0},{"$f":"SUM(O660:O661)","v":0},null,{"$f":"SUM(Q660:Q661)","v":0},{"$f":"SUM(R660:R661)","v":0},null,{"$f":"SUM(T660:T661)","v":0},{"$f":"SUM(U660:U661)","v":0},{"$f":"SUM(V660:V661)","v":0},{"$f":"SUM(W660:W661)","v":0},{"$f":"SUM(X660:X661)","v":0},0,"UACCT907",{"$f":"ROUND(SUM(-F662,G662:K662),0)","v":0},{"$f":"ROUND(G662-N662-O662,0)","v":0},{"$f":"ROUND(H662-Q662-R662,0)","v":0},{"$f":"ROUND(I662-T662-U662-V662-W662-X662,0)","v":0}]
[{"$f":"ROW()","v":663}]
[{"$f":"ROW()","v":664},908,"Customer Assistance"]
[{"$f":"ROW()","v":665},null,null,"S","CUST",{"$f":"+'JAM Download'!E716","v":2748343.450000003},{"$f":"VLOOKUP($E665,Func,2)*$F665","v":0},{"$f":"VLOOKUP($E665,Func,3)*$F665","v":0},{"$f":"VLOOKUP($E665,Func,5)*$F665","v":0},{"$f":"VLOOKUP($E665,Func,6)*$F665","v":2748343.450000003},{"$f":"VLOOKUP($E665,Func,7)*$F665","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I665*VLOOKUP($S665,DisFac,2)","v":0},{"$f":"+$I665*VLOOKUP($S665,DisFac,3)","v":0},{"$f":"+$I665*VLOOKUP($S665,DisFac,4)","v":0},{"$f":"+$I665*VLOOKUP($S665,DisFac,5)","v":0},{"$f":"+$I665*VLOOKUP($S665,DisFac,6)","v":0},0,"UACCT908S",{"$f":"ROUND(SUM(-F665,G665:K665),0)","v":0},{"$f":"ROUND(G665-N665-O665,0)","v":0},{"$f":"ROUND(H665-Q665-R665,0)","v":0},{"$f":"ROUND(I665-T665-U665-V665-W665-X665,0)","v":0}]
[{"$f":"ROW()","v":666},null,null,"CN","CUST",{"$f":"+'JAM Download'!E717","v":622647.42480835947},{"$f":"VLOOKUP($E666,Func,2)*$F666","v":0},{"$f":"VLOOKUP($E666,Func,3)*$F666","v":0},{"$f":"VLOOKUP($E666,Func,5)*$F666","v":0},{"$f":"VLOOKUP($E666,Func,6)*$F666","v":622647.42480835947},{"$f":"VLOOKUP($E666,Func,7)*$F666","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I666*VLOOKUP($S666,DisFac,2)","v":0},{"$f":"+$I666*VLOOKUP($S666,DisFac,3)","v":0},{"$f":"+$I666*VLOOKUP($S666,DisFac,4)","v":0},{"$f":"+$I666*VLOOKUP($S666,DisFac,5)","v":0},{"$f":"+$I666*VLOOKUP($S666,DisFac,6)","v":0},0,"UACCT908CN",{"$f":"ROUND(SUM(-F666,G666:K666),0)","v":0},{"$f":"ROUND(G666-N666-O666,0)","v":0},{"$f":"ROUND(H666-Q666-R666,0)","v":0},{"$f":"ROUND(I666-T666-U666-V666-W666-X666,0)","v":0}]
[{"$f":"ROW()","v":667},null,null,null,null,{"$f":"+'JAM Download'!E720","v":3370990.8748083627},{"$f":"SUM(G665:G666)","v":0},{"$f":"SUM(H665:H666)","v":0},{"$f":"SUM(I665:I666)","v":0},{"$f":"SUM(J665:J666)","v":3370990.8748083627},{"$f":"SUM(K665:K666)","v":0},null,null,{"$f":"SUM(N665:N666)","v":0},{"$f":"SUM(O665:O666)","v":0},null,{"$f":"SUM(Q665:Q666)","v":0},{"$f":"SUM(R665:R666)","v":0},null,{"$f":"SUM(T665:T666)","v":0},{"$f":"SUM(U665:U666)","v":0},{"$f":"SUM(V665:V666)","v":0},{"$f":"SUM(W665:W666)","v":0},{"$f":"SUM(X665:X666)","v":0},0,"UACCT908",{"$f":"ROUND(SUM(-F667,G667:K667),0)","v":0},{"$f":"ROUND(G667-N667-O667,0)","v":0},{"$f":"ROUND(H667-Q667-R667,0)","v":0},{"$f":"ROUND(I667-T667-U667-V667-W667-X667,0)","v":0}]
[{"$f":"ROW()","v":668}]
[{"$f":"ROW()","v":669},909,"Informational & Instructional Adv"]
[{"$f":"ROW()","v":670},null,null,"S","CUST",{"$f":"+'JAM Download'!E723","v":390190.23},{"$f":"VLOOKUP($E670,Func,2)*$F670","v":0},{"$f":"VLOOKUP($E670,Func,3)*$F670","v":0},{"$f":"VLOOKUP($E670,Func,5)*$F670","v":0},{"$f":"VLOOKUP($E670,Func,6)*$F670","v":390190.23},{"$f":"VLOOKUP($E670,Func,7)*$F670","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I670*VLOOKUP($S670,DisFac,2)","v":0},{"$f":"+$I670*VLOOKUP($S670,DisFac,3)","v":0},{"$f":"+$I670*VLOOKUP($S670,DisFac,4)","v":0},{"$f":"+$I670*VLOOKUP($S670,DisFac,5)","v":0},{"$f":"+$I670*VLOOKUP($S670,DisFac,6)","v":0},0,"UACCT909S",{"$f":"ROUND(SUM(-F670,G670:K670),0)","v":0},{"$f":"ROUND(G670-N670-O670,0)","v":0},{"$f":"ROUND(H670-Q670-R670,0)","v":0},{"$f":"ROUND(I670-T670-U670-V670-W670-X670,0)","v":0}]
[{"$f":"ROW()","v":671},null,null,"CN","CUST",{"$f":"+'JAM Download'!E724","v":791512.1891594684},{"$f":"VLOOKUP($E671,Func,2)*$F671","v":0},{"$f":"VLOOKUP($E671,Func,3)*$F671","v":0},{"$f":"VLOOKUP($E671,Func,5)*$F671","v":0},{"$f":"VLOOKUP($E671,Func,6)*$F671","v":791512.1891594684},{"$f":"VLOOKUP($E671,Func,7)*$F671","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I671*VLOOKUP($S671,DisFac,2)","v":0},{"$f":"+$I671*VLOOKUP($S671,DisFac,3)","v":0},{"$f":"+$I671*VLOOKUP($S671,DisFac,4)","v":0},{"$f":"+$I671*VLOOKUP($S671,DisFac,5)","v":0},{"$f":"+$I671*VLOOKUP($S671,DisFac,6)","v":0},0,"UACCT909CN",{"$f":"ROUND(SUM(-F671,G671:K671),0)","v":0},{"$f":"ROUND(G671-N671-O671,0)","v":0},{"$f":"ROUND(H671-Q671-R671,0)","v":0},{"$f":"ROUND(I671-T671-U671-V671-W671-X671,0)","v":0}]
[{"$f":"ROW()","v":672},null,null,null,null,{"$f":"+'JAM Download'!E725","v":1181702.4191594683},{"$f":"SUM(G670:G671)","v":0},{"$f":"SUM(H670:H671)","v":0},{"$f":"SUM(I670:I671)","v":0},{"$f":"SUM(J670:J671)","v":1181702.4191594683},{"$f":"SUM(K670:K671)","v":0},null,null,{"$f":"SUM(N670:N671)","v":0},{"$f":"SUM(O670:O671)","v":0},null,{"$f":"SUM(Q670:Q671)","v":0},{"$f":"SUM(R670:R671)","v":0},null,{"$f":"SUM(T670:T671)","v":0},{"$f":"SUM(U670:U671)","v":0},{"$f":"SUM(V670:V671)","v":0},{"$f":"SUM(W670:W671)","v":0},{"$f":"SUM(X670:X671)","v":0},0,"UACCT909",{"$f":"ROUND(SUM(-F672,G672:K672),0)","v":0},{"$f":"ROUND(G672-N672-O672,0)","v":0},{"$f":"ROUND(H672-Q672-R672,0)","v":0},{"$f":"ROUND(I672-T672-U672-V672-W672-X672,0)","v":0}]
[{"$f":"ROW()","v":673}]
[{"$f":"ROW()","v":674},910,"Misc. Customer Service"]
[{"$f":"ROW()","v":675},null,null,"S","CUST",{"$f":"+'JAM Download'!E728","v":0},{"$f":"VLOOKUP($E675,Func,2)*$F675","v":0},{"$f":"VLOOKUP($E675,Func,3)*$F675","v":0},{"$f":"VLOOKUP($E675,Func,5)*$F675","v":0},{"$f":"VLOOKUP($E675,Func,6)*$F675","v":0},{"$f":"VLOOKUP($E675,Func,7)*$F675","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I675*VLOOKUP($S675,DisFac,2)","v":0},{"$f":"+$I675*VLOOKUP($S675,DisFac,3)","v":0},{"$f":"+$I675*VLOOKUP($S675,DisFac,4)","v":0},{"$f":"+$I675*VLOOKUP($S675,DisFac,5)","v":0},{"$f":"+$I675*VLOOKUP($S675,DisFac,6)","v":0},0,"UACCT910S",{"$f":"ROUND(SUM(-F675,G675:K675),0)","v":0},{"$f":"ROUND(G675-N675-O675,0)","v":0},{"$f":"ROUND(H675-Q675-R675,0)","v":0},{"$f":"ROUND(I675-T675-U675-V675-W675-X675,0)","v":0}]
[{"$f":"ROW()","v":676},null,null,"CN","CUST",{"$f":"+'JAM Download'!E729","v":95446.339818072433},{"$f":"VLOOKUP($E676,Func,2)*$F676","v":0},{"$f":"VLOOKUP($E676,Func,3)*$F676","v":0},{"$f":"VLOOKUP($E676,Func,5)*$F676","v":0},{"$f":"VLOOKUP($E676,Func,6)*$F676","v":95446.339818072433},{"$f":"VLOOKUP($E676,Func,7)*$F676","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I676*VLOOKUP($S676,DisFac,2)","v":0},{"$f":"+$I676*VLOOKUP($S676,DisFac,3)","v":0},{"$f":"+$I676*VLOOKUP($S676,DisFac,4)","v":0},{"$f":"+$I676*VLOOKUP($S676,DisFac,5)","v":0},{"$f":"+$I676*VLOOKUP($S676,DisFac,6)","v":0},0,"UACCT910CN",{"$f":"ROUND(SUM(-F676,G676:K676),0)","v":0},{"$f":"ROUND(G676-N676-O676,0)","v":0},{"$f":"ROUND(H676-Q676-R676,0)","v":0},{"$f":"ROUND(I676-T676-U676-V676-W676-X676,0)","v":0}]
[{"$f":"ROW()","v":677},null,null,null,null,{"$f":"+'JAM Download'!E731","v":95446.339818072433},{"$f":"SUM(G675:G676)","v":0},{"$f":"SUM(H675:H676)","v":0},{"$f":"SUM(I675:I676)","v":0},{"$f":"SUM(J675:J676)","v":95446.339818072433},{"$f":"SUM(K675:K676)","v":0},null,null,{"$f":"SUM(N675:N676)","v":0},{"$f":"SUM(O675:O676)","v":0},null,{"$f":"SUM(Q675:Q676)","v":0},{"$f":"SUM(R675:R676)","v":0},null,{"$f":"SUM(T675:T676)","v":0},{"$f":"SUM(U675:U676)","v":0},{"$f":"SUM(V675:V676)","v":0},{"$f":"SUM(W675:W676)","v":0},{"$f":"SUM(X675:X676)","v":0},0,"UACCT910",{"$f":"ROUND(SUM(-F677,G677:K677),0)","v":0},{"$f":"ROUND(G677-N677-O677,0)","v":0},{"$f":"ROUND(H677-Q677-R677,0)","v":0},{"$f":"ROUND(I677-T677-U677-V677-W677-X677,0)","v":0}]
[{"$f":"ROW()","v":678}]
[{"$f":"ROW()","v":679},"TOTAL CUSTOMER SERVICE EXPENSE",null,null,null,{"$f":"+'JAM Download'!E733","v":4800091.5005761981},{"$f":"+G677+G672+G667+G662","v":0},{"$f":"+H677+H672+H667+H662","v":0},{"$f":"+I677+I672+I667+I662","v":0},{"$f":"+J677+J672+J667+J662","v":4800091.5005761981},{"$f":"+K677+K672+K667+K662","v":0},null,null,{"$f":"+N677+N672+N667+N662","v":0},{"$f":"+O677+O672+O667+O662","v":0},{"$f":"+P677+P672+P667+P662","v":0},{"$f":"+Q677+Q672+Q667+Q662","v":0},{"$f":"+R677+R672+R667+R662","v":0},null,{"$f":"+T677+T672+T667+T662","v":0},{"$f":"+U677+U672+U667+U662","v":0},{"$f":"+V677+V672+V667+V662","v":0},{"$f":"+W677+W672+W667+W662","v":0},{"$f":"+X677+X672+X667+X662","v":0},0,null,{"$f":"ROUND(SUM(-F679,G679:K679),0)","v":0},{"$f":"ROUND(G679-N679-O679,0)","v":0},{"$f":"ROUND(H679-Q679-R679,0)","v":0},{"$f":"ROUND(I679-T679-U679-V679-W679-X679,0)","v":0}]
[{"$f":"ROW()","v":680}]
[{"$f":"ROW()","v":681},911,"Supervision"]
[{"$f":"ROW()","v":682},null,null,"S","CUST",{"$f":"+'JAM Download'!E744","v":0},{"$f":"VLOOKUP($E682,Func,2)*$F682","v":0},{"$f":"VLOOKUP($E682,Func,3)*$F682","v":0},{"$f":"VLOOKUP($E682,Func,5)*$F682","v":0},{"$f":"VLOOKUP($E682,Func,6)*$F682","v":0},{"$f":"VLOOKUP($E682,Func,7)*$F682","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I682*VLOOKUP($S682,DisFac,2)","v":0},{"$f":"+$I682*VLOOKUP($S682,DisFac,3)","v":0},{"$f":"+$I682*VLOOKUP($S682,DisFac,4)","v":0},{"$f":"+$I682*VLOOKUP($S682,DisFac,5)","v":0},{"$f":"+$I682*VLOOKUP($S682,DisFac,6)","v":0},0,"UACCT911S",{"$f":"ROUND(SUM(-F682,G682:K682),0)","v":0},{"$f":"ROUND(G682-N682-O682,0)","v":0},{"$f":"ROUND(H682-Q682-R682,0)","v":0},{"$f":"ROUND(I682-T682-U682-V682-W682-X682,0)","v":0}]
[{"$f":"ROW()","v":683},null,null,"CN","CUST",{"$f":"+'JAM Download'!E745","v":0},{"$f":"VLOOKUP($E683,Func,2)*$F683","v":0},{"$f":"VLOOKUP($E683,Func,3)*$F683","v":0},{"$f":"VLOOKUP($E683,Func,5)*$F683","v":0},{"$f":"VLOOKUP($E683,Func,6)*$F683","v":0},{"$f":"VLOOKUP($E683,Func,7)*$F683","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I683*VLOOKUP($S683,DisFac,2)","v":0},{"$f":"+$I683*VLOOKUP($S683,DisFac,3)","v":0},{"$f":"+$I683*VLOOKUP($S683,DisFac,4)","v":0},{"$f":"+$I683*VLOOKUP($S683,DisFac,5)","v":0},{"$f":"+$I683*VLOOKUP($S683,DisFac,6)","v":0},0,"UACCT911CN",{"$f":"ROUND(SUM(-F683,G683:K683),0)","v":0},{"$f":"ROUND(G683-N683-O683,0)","v":0},{"$f":"ROUND(H683-Q683-R683,0)","v":0},{"$f":"ROUND(I683-T683-U683-V683-W683-X683,0)","v":0}]
[{"$f":"ROW()","v":684},null,null,null,null,{"$f":"+'JAM Download'!E746","v":0},{"$f":"SUM(G682:G683)","v":0},{"$f":"SUM(H682:H683)","v":0},{"$f":"SUM(I682:I683)","v":0},{"$f":"SUM(J682:J683)","v":0},{"$f":"SUM(K682:K683)","v":0},null,null,{"$f":"SUM(N682:N683)","v":0},{"$f":"SUM(O682:O683)","v":0},null,{"$f":"SUM(Q682:Q683)","v":0},{"$f":"SUM(R682:R683)","v":0},null,{"$f":"SUM(T682:T683)","v":0},{"$f":"SUM(U682:U683)","v":0},{"$f":"SUM(V682:V683)","v":0},{"$f":"SUM(W682:W683)","v":0},{"$f":"SUM(X682:X683)","v":0},0,"UACCT911",{"$f":"ROUND(SUM(-F684,G684:K684),0)","v":0},{"$f":"ROUND(G684-N684-O684,0)","v":0},{"$f":"ROUND(H684-Q684-R684,0)","v":0},{"$f":"ROUND(I684-T684-U684-V684-W684-X684,0)","v":0}]
[{"$f":"ROW()","v":685}]
[{"$f":"ROW()","v":686},912,"Demonstration & Selling Expense"]
[{"$f":"ROW()","v":687},null,null,"S","CUST",{"$f":"+'JAM Download'!E749","v":0},{"$f":"VLOOKUP($E687,Func,2)*$F687","v":0},{"$f":"VLOOKUP($E687,Func,3)*$F687","v":0},{"$f":"VLOOKUP($E687,Func,5)*$F687","v":0},{"$f":"VLOOKUP($E687,Func,6)*$F687","v":0},{"$f":"VLOOKUP($E687,Func,7)*$F687","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I687*VLOOKUP($S687,DisFac,2)","v":0},{"$f":"+$I687*VLOOKUP($S687,DisFac,3)","v":0},{"$f":"+$I687*VLOOKUP($S687,DisFac,4)","v":0},{"$f":"+$I687*VLOOKUP($S687,DisFac,5)","v":0},{"$f":"+$I687*VLOOKUP($S687,DisFac,6)","v":0},0,"UACCT912S",{"$f":"ROUND(SUM(-F687,G687:K687),0)","v":0},{"$f":"ROUND(G687-N687-O687,0)","v":0},{"$f":"ROUND(H687-Q687-R687,0)","v":0},{"$f":"ROUND(I687-T687-U687-V687-W687-X687,0)","v":0}]
[{"$f":"ROW()","v":688},null,null,"CN","CUST",{"$f":"+'JAM Download'!E750","v":0},{"$f":"VLOOKUP($E688,Func,2)*$F688","v":0},{"$f":"VLOOKUP($E688,Func,3)*$F688","v":0},{"$f":"VLOOKUP($E688,Func,5)*$F688","v":0},{"$f":"VLOOKUP($E688,Func,6)*$F688","v":0},{"$f":"VLOOKUP($E688,Func,7)*$F688","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I688*VLOOKUP($S688,DisFac,2)","v":0},{"$f":"+$I688*VLOOKUP($S688,DisFac,3)","v":0},{"$f":"+$I688*VLOOKUP($S688,DisFac,4)","v":0},{"$f":"+$I688*VLOOKUP($S688,DisFac,5)","v":0},{"$f":"+$I688*VLOOKUP($S688,DisFac,6)","v":0},0,"UACCT912CN",{"$f":"ROUND(SUM(-F688,G688:K688),0)","v":0},{"$f":"ROUND(G688-N688-O688,0)","v":0},{"$f":"ROUND(H688-Q688-R688,0)","v":0},{"$f":"ROUND(I688-T688-U688-V688-W688-X688,0)","v":0}]
[{"$f":"ROW()","v":689},null,null,null,null,{"$f":"+'JAM Download'!E751","v":0},{"$f":"SUM(G687:G688)","v":0},{"$f":"SUM(H687:H688)","v":0},{"$f":"SUM(I687:I688)","v":0},{"$f":"SUM(J687:J688)","v":0},{"$f":"SUM(K687:K688)","v":0},null,null,{"$f":"SUM(N687:N688)","v":0},{"$f":"SUM(O687:O688)","v":0},null,{"$f":"SUM(Q687:Q688)","v":0},{"$f":"SUM(R687:R688)","v":0},null,{"$f":"SUM(T687:T688)","v":0},{"$f":"SUM(U687:U688)","v":0},{"$f":"SUM(V687:V688)","v":0},{"$f":"SUM(W687:W688)","v":0},{"$f":"SUM(X687:X688)","v":0},0,"UACCT912",{"$f":"ROUND(SUM(-F689,G689:K689),0)","v":0},{"$f":"ROUND(G689-N689-O689,0)","v":0},{"$f":"ROUND(H689-Q689-R689,0)","v":0},{"$f":"ROUND(I689-T689-U689-V689-W689-X689,0)","v":0}]
[{"$f":"ROW()","v":690}]
[{"$f":"ROW()","v":691},913,"Advertising Expense"]
[{"$f":"ROW()","v":692},null,null,"S","CUST",{"$f":"+'JAM Download'!E754","v":0},{"$f":"VLOOKUP($E692,Func,2)*$F692","v":0},{"$f":"VLOOKUP($E692,Func,3)*$F692","v":0},{"$f":"VLOOKUP($E692,Func,5)*$F692","v":0},{"$f":"VLOOKUP($E692,Func,6)*$F692","v":0},{"$f":"VLOOKUP($E692,Func,7)*$F692","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I692*VLOOKUP($S692,DisFac,2)","v":0},{"$f":"+$I692*VLOOKUP($S692,DisFac,3)","v":0},{"$f":"+$I692*VLOOKUP($S692,DisFac,4)","v":0},{"$f":"+$I692*VLOOKUP($S692,DisFac,5)","v":0},{"$f":"+$I692*VLOOKUP($S692,DisFac,6)","v":0},0,"UACCT913S",{"$f":"ROUND(SUM(-F692,G692:K692),0)","v":0},{"$f":"ROUND(G692-N692-O692,0)","v":0},{"$f":"ROUND(H692-Q692-R692,0)","v":0},{"$f":"ROUND(I692-T692-U692-V692-W692-X692,0)","v":0}]
[{"$f":"ROW()","v":693},null,null,"CN","CUST",{"$f":"+'JAM Download'!E755","v":0},{"$f":"VLOOKUP($E693,Func,2)*$F693","v":0},{"$f":"VLOOKUP($E693,Func,3)*$F693","v":0},{"$f":"VLOOKUP($E693,Func,5)*$F693","v":0},{"$f":"VLOOKUP($E693,Func,6)*$F693","v":0},{"$f":"VLOOKUP($E693,Func,7)*$F693","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I693*VLOOKUP($S693,DisFac,2)","v":0},{"$f":"+$I693*VLOOKUP($S693,DisFac,3)","v":0},{"$f":"+$I693*VLOOKUP($S693,DisFac,4)","v":0},{"$f":"+$I693*VLOOKUP($S693,DisFac,5)","v":0},{"$f":"+$I693*VLOOKUP($S693,DisFac,6)","v":0},0,"UACCT913CN",{"$f":"ROUND(SUM(-F693,G693:K693),0)","v":0},{"$f":"ROUND(G693-N693-O693,0)","v":0},{"$f":"ROUND(H693-Q693-R693,0)","v":0},{"$f":"ROUND(I693-T693-U693-V693-W693-X693,0)","v":0}]
[{"$f":"ROW()","v":694},null,null,null,null,{"$f":"+'JAM Download'!E756","v":0},{"$f":"SUM(G692:G693)","v":0},{"$f":"SUM(H692:H693)","v":0},{"$f":"SUM(I692:I693)","v":0},{"$f":"SUM(J692:J693)","v":0},{"$f":"SUM(K692:K693)","v":0},null,null,{"$f":"SUM(N692:N693)","v":0},{"$f":"SUM(O692:O693)","v":0},null,{"$f":"SUM(Q692:Q693)","v":0},{"$f":"SUM(R692:R693)","v":0},null,{"$f":"SUM(T692:T693)","v":0},{"$f":"SUM(U692:U693)","v":0},{"$f":"SUM(V692:V693)","v":0},{"$f":"SUM(W692:W693)","v":0},{"$f":"SUM(X692:X693)","v":0},0,"UACCT913",{"$f":"ROUND(SUM(-F694,G694:K694),0)","v":0},{"$f":"ROUND(G694-N694-O694,0)","v":0},{"$f":"ROUND(H694-Q694-R694,0)","v":0},{"$f":"ROUND(I694-T694-U694-V694-W694-X694,0)","v":0}]
[{"$f":"ROW()","v":695}]
[{"$f":"ROW()","v":696},916,"Misc. Sales Expense"]
[{"$f":"ROW()","v":697},null,null,"S","CUST",{"$f":"+'JAM Download'!E759","v":0},{"$f":"VLOOKUP($E697,Func,2)*$F697","v":0},{"$f":"VLOOKUP($E697,Func,3)*$F697","v":0},{"$f":"VLOOKUP($E697,Func,5)*$F697","v":0},{"$f":"VLOOKUP($E697,Func,6)*$F697","v":0},{"$f":"VLOOKUP($E697,Func,7)*$F697","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I697*VLOOKUP($S697,DisFac,2)","v":0},{"$f":"+$I697*VLOOKUP($S697,DisFac,3)","v":0},{"$f":"+$I697*VLOOKUP($S697,DisFac,4)","v":0},{"$f":"+$I697*VLOOKUP($S697,DisFac,5)","v":0},{"$f":"+$I697*VLOOKUP($S697,DisFac,6)","v":0},0,"UACCT916S",{"$f":"ROUND(SUM(-F697,G697:K697),0)","v":0},{"$f":"ROUND(G697-N697-O697,0)","v":0},{"$f":"ROUND(H697-Q697-R697,0)","v":0},{"$f":"ROUND(I697-T697-U697-V697-W697-X697,0)","v":0}]
[{"$f":"ROW()","v":698},null,null,"CN","CUST",{"$f":"+'JAM Download'!E760","v":0},{"$f":"VLOOKUP($E698,Func,2)*$F698","v":0},{"$f":"VLOOKUP($E698,Func,3)*$F698","v":0},{"$f":"VLOOKUP($E698,Func,5)*$F698","v":0},{"$f":"VLOOKUP($E698,Func,6)*$F698","v":0},{"$f":"VLOOKUP($E698,Func,7)*$F698","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$I698*VLOOKUP($S698,DisFac,2)","v":0},{"$f":"+$I698*VLOOKUP($S698,DisFac,3)","v":0},{"$f":"+$I698*VLOOKUP($S698,DisFac,4)","v":0},{"$f":"+$I698*VLOOKUP($S698,DisFac,5)","v":0},{"$f":"+$I698*VLOOKUP($S698,DisFac,6)","v":0},0,"UACCT916CN",{"$f":"ROUND(SUM(-F698,G698:K698),0)","v":0},{"$f":"ROUND(G698-N698-O698,0)","v":0},{"$f":"ROUND(H698-Q698-R698,0)","v":0},{"$f":"ROUND(I698-T698-U698-V698-W698-X698,0)","v":0}]
[{"$f":"ROW()","v":699},null,null,null,null,{"$f":"+'JAM Download'!E761","v":0},{"$f":"SUM(G697:G698)","v":0},{"$f":"SUM(H697:H698)","v":0},{"$f":"SUM(I697:I698)","v":0},{"$f":"SUM(J697:J698)","v":0},{"$f":"SUM(K697:K698)","v":0},null,null,{"$f":"SUM(N697:N698)","v":0},{"$f":"SUM(O697:O698)","v":0},null,{"$f":"SUM(Q697:Q698)","v":0},{"$f":"SUM(R697:R698)","v":0},null,{"$f":"SUM(T697:T698)","v":0},{"$f":"SUM(U697:U698)","v":0},{"$f":"SUM(V697:V698)","v":0},{"$f":"SUM(W697:W698)","v":0},{"$f":"SUM(X697:X698)","v":0},0,"UACCT916",{"$f":"ROUND(SUM(-F699,G699:K699),0)","v":0},{"$f":"ROUND(G699-N699-O699,0)","v":0},{"$f":"ROUND(H699-Q699-R699,0)","v":0},{"$f":"ROUND(I699-T699-U699-V699-W699-X699,0)","v":0}]
[{"$f":"ROW()","v":700}]
[{"$f":"ROW()","v":701},"TOTAL SALES EXPENSE",null,null,null,{"$f":"+'JAM Download'!E763","v":0},{"$f":"+G699+G694+G689+G684","v":0},{"$f":"+H699+H694+H689+H684","v":0},{"$f":"+I699+I694+I689+I684","v":0},{"$f":"+J699+J694+J689+J684","v":0},{"$f":"+K699+K694+K689+K684","v":0},null,null,{"$f":"+N699+N694+N689+N684","v":0},{"$f":"+O699+O694+O689+O684","v":0},{"$f":"+P699+P694+P689+P684","v":0},{"$f":"+Q699+Q694+Q689+Q684","v":0},{"$f":"+R699+R694+R689+R684","v":0},null,{"$f":"+T699+T694+T689+T684","v":0},{"$f":"+U699+U694+U689+U684","v":0},{"$f":"+V699+V694+V689+V684","v":0},{"$f":"+W699+W694+W689+W684","v":0},{"$f":"+X699+X694+X689+X684","v":0},0,null,{"$f":"ROUND(SUM(-F701,G701:K701),0)","v":0},{"$f":"ROUND(G701-N701-O701,0)","v":0},{"$f":"ROUND(H701-Q701-R701,0)","v":0},{"$f":"ROUND(I701-T701-U701-V701-W701-X701,0)","v":0}]
[{"$f":"ROW()","v":702}]
[{"$f":"ROW()","v":703}]
[{"$f":"ROW()","v":704},920,"Administrative & General Salaries"]
[{"$f":"ROW()","v":705},null,null,"S","PTD",{"$f":"+'JAM Download'!E773","v":561824},{"$f":"VLOOKUP($E705,Func,2)*$F705","v":284622.30709448038},{"$f":"VLOOKUP($E705,Func,3)*$F705","v":124778.872258412},{"$f":"VLOOKUP($E705,Func,5)*$F705","v":152422.82064710764},{"$f":"VLOOKUP($E705,Func,6)*$F705","v":0},{"$f":"VLOOKUP($E705,Func,7)*$F705","v":0},null,0.75,{"$f":"+$G705*$M705","v":213466.73032086028},{"$f":"+$G705*(1-$M705)","v":71155.576773620094},0.75,{"$f":"+$H705*$P705","v":93584.154193808994},{"$f":"+$H705*(1-$P705)","v":31194.718064602999},"PLNT",{"$f":"+$I705*VLOOKUP($S705,DisFac,2)","v":28031.194638629499},{"$f":"+$I705*VLOOKUP($S705,DisFac,3)","v":77142.736941346564},{"$f":"+$I705*VLOOKUP($S705,DisFac,4)","v":27725.518768114478},{"$f":"+$I705*VLOOKUP($S705,DisFac,5)","v":4663.3587021384092},{"$f":"+$I705*VLOOKUP($S705,DisFac,6)","v":14860.011596878676},4663.3587021384092,"UACCT920S",{"$f":"ROUND(SUM(-F705,G705:K705),0)","v":0},{"$f":"ROUND(G705-N705-O705,0)","v":0},{"$f":"ROUND(H705-Q705-R705,0)","v":0},{"$f":"ROUND(I705-T705-U705-V705-W705-X705,0)","v":0}]
[{"$f":"ROW()","v":706},null,null,"CN","CUST",{"$f":"+'JAM Download'!E774","v":0},{"$f":"VLOOKUP($E706,Func,2)*$F706","v":0},{"$f":"VLOOKUP($E706,Func,3)*$F706","v":0},{"$f":"VLOOKUP($E706,Func,5)*$F706","v":0},{"$f":"VLOOKUP($E706,Func,6)*$F706","v":0},{"$f":"VLOOKUP($E706,Func,7)*$F706","v":0},null,0.75,{"$f":"+$G706*$M706","v":0},{"$f":"+$G706*(1-$M706)","v":0},0.75,{"$f":"+$H706*$P706","v":0},{"$f":"+$H706*(1-$P706)","v":0},"CUST",{"$f":"+$I706*VLOOKUP($S706,DisFac,2)","v":0},{"$f":"+$I706*VLOOKUP($S706,DisFac,3)","v":0},{"$f":"+$I706*VLOOKUP($S706,DisFac,4)","v":0},{"$f":"+$I706*VLOOKUP($S706,DisFac,5)","v":0},{"$f":"+$I706*VLOOKUP($S706,DisFac,6)","v":0},0,"UACCT920CN",{"$f":"ROUND(SUM(-F706,G706:K706),0)","v":0},{"$f":"ROUND(G706-N706-O706,0)","v":0},{"$f":"ROUND(H706-Q706-R706,0)","v":0},{"$f":"ROUND(I706-T706-U706-V706-W706-X706,0)","v":0}]
[{"$f":"ROW()","v":707},null,null,"SO","PTD",{"$f":"+'JAM Download'!E775","v":32372172.000559032},{"$f":"VLOOKUP($E707,Func,2)*$F707","v":16399873.057146816},{"$f":"VLOOKUP($E707,Func,3)*$F707","v":7189730.4401113102},{"$f":"VLOOKUP($E707,Func,5)*$F707","v":8782568.503300909},{"$f":"VLOOKUP($E707,Func,6)*$F707","v":0},{"$f":"VLOOKUP($E707,Func,7)*$F707","v":0},null,0.75,{"$f":"+$G707*$M707","v":12299904.792860111},{"$f":"+$G707*(1-$M707)","v":4099968.2642867039},0.75,{"$f":"+$H707*$P707","v":5392297.8300834829},{"$f":"+$H707*(1-$P707)","v":1797432.6100278276},"PLNT",{"$f":"+$I707*VLOOKUP($S707,DisFac,2)","v":1615151.1046570856},{"$f":"+$I707*VLOOKUP($S707,DisFac,3)","v":4444947.081041662},{"$f":"+$I707*VLOOKUP($S707,DisFac,4)","v":1597538.1300302758},{"$f":"+$I707*VLOOKUP($S707,DisFac,5)","v":268701.67526828393},{"$f":"+$I707*VLOOKUP($S707,DisFac,6)","v":856230.51230360125},268701.67526828393,"UACCT920SO",{"$f":"ROUND(SUM(-F707,G707:K707),0)","v":0},{"$f":"ROUND(G707-N707-O707,0)","v":0},{"$f":"ROUND(H707-Q707-R707,0)","v":0},{"$f":"ROUND(I707-T707-U707-V707-W707-X707,0)","v":0}]
[{"$f":"ROW()","v":708},null,null,null,null,{"$f":"+'JAM Download'!E776","v":32933996.000559032},{"$f":"SUM(G705:G707)","v":16684495.364241296},{"$f":"SUM(H705:H707)","v":7314509.3123697219},{"$f":"SUM(I705:I707)","v":8934991.3239480164},{"$f":"SUM(J705:J707)","v":0},{"$f":"SUM(K705:K707)","v":0},null,null,{"$f":"SUM(N705:N707)","v":12513371.523180971},{"$f":"SUM(O705:O707)","v":4171123.8410603241},null,{"$f":"SUM(Q705:Q707)","v":5485881.9842772922},{"$f":"SUM(R705:R707)","v":1828627.3280924305},null,{"$f":"SUM(T705:T707)","v":1643182.2992957151},{"$f":"SUM(U705:U707)","v":4522089.8179830089},{"$f":"SUM(V705:V707)","v":1625263.6487983903},{"$f":"SUM(W705:W707)","v":273365.03397042234},{"$f":"SUM(X705:X707)","v":871090.52390047989},273365.03397042234,"UACCT920",{"$f":"ROUND(SUM(-F708,G708:K708),0)","v":0},{"$f":"ROUND(G708-N708-O708,0)","v":0},{"$f":"ROUND(H708-Q708-R708,0)","v":0},{"$f":"ROUND(I708-T708-U708-V708-W708-X708,0)","v":0}]
[{"$f":"ROW()","v":709}]
[{"$f":"ROW()","v":710},921,"Office Supplies & expenses"]
[{"$f":"ROW()","v":711},null,null,"S","PTD",{"$f":"+'JAM Download'!E779+'JAM Download'!E785","v":121068.03},{"$f":"VLOOKUP($E711,Func,2)*$F711","v":61333.552881300486},{"$f":"VLOOKUP($E711,Func,3)*$F711","v":26888.727163573629},{"$f":"VLOOKUP($E711,Func,5)*$F711","v":32845.749955125888},{"$f":"VLOOKUP($E711,Func,6)*$F711","v":0},{"$f":"VLOOKUP($E711,Func,7)*$F711","v":0},null,0.75,{"$f":"+$G711*$M711","v":46000.164660975366},{"$f":"+$G711*(1-$M711)","v":15333.388220325121},0.75,{"$f":"+$H711*$P711","v":20166.545372680222},{"$f":"+$H711*(1-$P711)","v":6722.1817908934072},"PLNT",{"$f":"+$I711*VLOOKUP($S711,DisFac,2)","v":6040.4708831332146},{"$f":"+$I711*VLOOKUP($S711,DisFac,3)","v":16623.567505654893},{"$f":"+$I711*VLOOKUP($S711,DisFac,4)","v":5974.6004762766397},{"$f":"+$I711*VLOOKUP($S711,DisFac,5)","v":1004.9119497409403},{"$f":"+$I711*VLOOKUP($S711,DisFac,6)","v":3202.1991403201991},1004.9119497409403,"UACCT921S",{"$f":"ROUND(SUM(-F711,G711:K711),0)","v":0},{"$f":"ROUND(G711-N711-O711,0)","v":0},{"$f":"ROUND(H711-Q711-R711,0)","v":0},{"$f":"ROUND(I711-T711-U711-V711-W711-X711,0)","v":0}]
[{"$f":"ROW()","v":712},null,null,"CN","CUST",{"$f":"+'JAM Download'!E780+'JAM Download'!E786","v":96455.054910408231},{"$f":"VLOOKUP($E712,Func,2)*$F712","v":0},{"$f":"VLOOKUP($E712,Func,3)*$F712","v":0},{"$f":"VLOOKUP($E712,Func,5)*$F712","v":0},{"$f":"VLOOKUP($E712,Func,6)*$F712","v":96455.054910408231},{"$f":"VLOOKUP($E712,Func,7)*$F712","v":0},null,0.75,{"$f":"+$G712*$M712","v":0},{"$f":"+$G712*(1-$M712)","v":0},0.75,{"$f":"+$H712*$P712","v":0},{"$f":"+$H712*(1-$P712)","v":0},"CUST",{"$f":"+$I712*VLOOKUP($S712,DisFac,2)","v":0},{"$f":"+$I712*VLOOKUP($S712,DisFac,3)","v":0},{"$f":"+$I712*VLOOKUP($S712,DisFac,4)","v":0},{"$f":"+$I712*VLOOKUP($S712,DisFac,5)","v":0},{"$f":"+$I712*VLOOKUP($S712,DisFac,6)","v":0},0,"UACCT921CN",{"$f":"ROUND(SUM(-F712,G712:K712),0)","v":0},{"$f":"ROUND(G712-N712-O712,0)","v":0},{"$f":"ROUND(H712-Q712-R712,0)","v":0},{"$f":"ROUND(I712-T712-U712-V712-W712-X712,0)","v":0}]
[{"$f":"ROW()","v":713},null,null,"SO","PTD",{"$f":"+'JAM Download'!E781+'JAM Download'!E787","v":-8594322.6643763781},{"$f":"VLOOKUP($E713,Func,2)*$F713","v":-4353918.5664001293},{"$f":"VLOOKUP($E713,Func,3)*$F713","v":-1908764.826504021},{"$f":"VLOOKUP($E713,Func,5)*$F713","v":-2331639.2714722282},{"$f":"VLOOKUP($E713,Func,6)*$F713","v":0},{"$f":"VLOOKUP($E713,Func,7)*$F713","v":0},null,0.75,{"$f":"+$G713*$M713","v":-3265438.924800097},{"$f":"+$G713*(1-$M713)","v":-1088479.6416000323},0.75,{"$f":"+$H713*$P713","v":-1431573.6198780157},{"$f":"+$H713*(1-$P713)","v":-477191.20662600524},"PLNT",{"$f":"+$I713*VLOOKUP($S713,DisFac,2)","v":-428798.22042546986},{"$f":"+$I713*VLOOKUP($S713,DisFac,3)","v":-1180066.306329099},{"$f":"+$I713*VLOOKUP($S713,DisFac,4)","v":-424122.24171697709},{"$f":"+$I713*VLOOKUP($S713,DisFac,5)","v":-71336.235877970597},{"$f":"+$I713*VLOOKUP($S713,DisFac,6)","v":-227316.26712271146},-71336.235877970597,"UACCT921SO",{"$f":"ROUND(SUM(-F713,G713:K713),0)","v":0},{"$f":"ROUND(G713-N713-O713,0)","v":0},{"$f":"ROUND(H713-Q713-R713,0)","v":0},{"$f":"ROUND(I713-T713-U713-V713-W713-X713,0)","v":0}]
[{"$f":"ROW()","v":714},null,null,null,null,{"$f":"'JAM Download'!E782+'JAM Download'!E788","v":-8376799.5794659704},{"$f":"SUM(G711:G713)","v":-4292585.0135188289},{"$f":"SUM(H711:H713)","v":-1881876.0993404472},{"$f":"SUM(I711:I713)","v":-2298793.5215171021},{"$f":"SUM(J711:J713)","v":96455.054910408231},{"$f":"SUM(K711:K713)","v":0},null,null,{"$f":"SUM(N711:N713)","v":-3219438.7601391217},{"$f":"SUM(O711:O713)","v":-1073146.2533797072},null,{"$f":"SUM(Q711:Q713)","v":-1411407.0745053354},{"$f":"SUM(R711:R713)","v":-470469.02483511181},null,{"$f":"SUM(T711:T713)","v":-422757.74954233662},{"$f":"SUM(U711:U713)","v":-1163442.7388234441},{"$f":"SUM(V711:V713)","v":-418147.64124070044},{"$f":"SUM(W711:W713)","v":-70331.323928229656},{"$f":"SUM(X711:X713)","v":-224114.06798239125},-70331.323928229656,"UACCT921",{"$f":"ROUND(SUM(-F714,G714:K714),0)","v":0},{"$f":"ROUND(G714-N714-O714,0)","v":0},{"$f":"ROUND(H714-Q714-R714,0)","v":0},{"$f":"ROUND(I714-T714-U714-V714-W714-X714,0)","v":0}]
[{"$f":"ROW()","v":715}]
[{"$f":"ROW()","v":716},923,"Outside Services"]
[{"$f":"ROW()","v":717},null,null,"S","PTD",{"$f":"+'JAM Download'!E791","v":65873.09},{"$f":"VLOOKUP($E717,Func,2)*$F717","v":33371.573395302345},{"$f":"VLOOKUP($E717,Func,3)*$F717","v":14630.150869982193},{"$f":"VLOOKUP($E717,Func,5)*$F717","v":17871.365734715462},{"$f":"VLOOKUP($E717,Func,6)*$F717","v":0},{"$f":"VLOOKUP($E717,Func,7)*$F717","v":0},null,0.75,{"$f":"+$G717*$M717","v":25028.680046476758},{"$f":"+$G717*(1-$M717)","v":8342.8933488255861},0.75,{"$f":"+$H717*$P717","v":10972.613152486645},{"$f":"+$H717*(1-$P717)","v":3657.5377174955483},"PLNT",{"$f":"+$I717*VLOOKUP($S717,DisFac,2)","v":3286.6189540460332},{"$f":"+$I717*VLOOKUP($S717,DisFac,3)","v":9044.8796302465671},{"$f":"+$I717*VLOOKUP($S717,DisFac,4)","v":3250.7788793442328},{"$f":"+$I717*VLOOKUP($S717,DisFac,5)","v":546.77238332333013},{"$f":"+$I717*VLOOKUP($S717,DisFac,6)","v":1742.3158877552985},546.77238332333013,"UACCT923S",{"$f":"ROUND(SUM(-F717,G717:K717),0)","v":0},{"$f":"ROUND(G717-N717-O717,0)","v":0},{"$f":"ROUND(H717-Q717-R717,0)","v":0},{"$f":"ROUND(I717-T717-U717-V717-W717-X717,0)","v":0}]
[{"$f":"ROW()","v":718},null,null,"CN","CUST",{"$f":"+'JAM Download'!E792","v":0},{"$f":"VLOOKUP($E718,Func,2)*$F718","v":0},{"$f":"VLOOKUP($E718,Func,3)*$F718","v":0},{"$f":"VLOOKUP($E718,Func,5)*$F718","v":0},{"$f":"VLOOKUP($E718,Func,6)*$F718","v":0},{"$f":"VLOOKUP($E718,Func,7)*$F718","v":0},null,0.75,{"$f":"+$G718*$M718","v":0},{"$f":"+$G718*(1-$M718)","v":0},0.75,{"$f":"+$H718*$P718","v":0},{"$f":"+$H718*(1-$P718)","v":0},"CUST",{"$f":"+$I718*VLOOKUP($S718,DisFac,2)","v":0},{"$f":"+$I718*VLOOKUP($S718,DisFac,3)","v":0},{"$f":"+$I718*VLOOKUP($S718,DisFac,4)","v":0},{"$f":"+$I718*VLOOKUP($S718,DisFac,5)","v":0},{"$f":"+$I718*VLOOKUP($S718,DisFac,6)","v":0},0,"UACCT923CN",{"$f":"ROUND(SUM(-F718,G718:K718),0)","v":0},{"$f":"ROUND(G718-N718-O718,0)","v":0},{"$f":"ROUND(H718-Q718-R718,0)","v":0},{"$f":"ROUND(I718-T718-U718-V718-W718-X718,0)","v":0}]
[{"$f":"ROW()","v":719},null,null,"SO","PTD",{"$f":"+'JAM Download'!E793","v":5814953.2038357742},{"$f":"VLOOKUP($E719,Func,2)*$F719","v":2945878.7743531396},{"$f":"VLOOKUP($E719,Func,3)*$F719","v":1291477.9415084932},{"$f":"VLOOKUP($E719,Func,5)*$F719","v":1577596.4879741417},{"$f":"VLOOKUP($E719,Func,6)*$F719","v":0},{"$f":"VLOOKUP($E719,Func,7)*$F719","v":0},null,0.75,{"$f":"+$G719*$M719","v":2209409.0807648548},{"$f":"+$G719*(1-$M719)","v":736469.69358828489},0.75,{"$f":"+$H719*$P719","v":968608.45613136981},{"$f":"+$H719*(1-$P719)","v":322869.48537712329},"PLNT",{"$f":"+$I719*VLOOKUP($S719,DisFac,2)","v":290126.59671221377},{"$f":"+$I719*VLOOKUP($S719,DisFac,3)","v":798437.59848234244},{"$f":"+$I719*VLOOKUP($S719,DisFac,4)","v":286962.81075328961},{"$f":"+$I719*VLOOKUP($S719,DisFac,5)","v":48266.383468194996},{"$f":"+$I719*VLOOKUP($S719,DisFac,6)","v":153803.09855810078},48266.383468194996,"UACCT923SO",{"$f":"ROUND(SUM(-F719,G719:K719),0)","v":0},{"$f":"ROUND(G719-N719-O719,0)","v":0},{"$f":"ROUND(H719-Q719-R719,0)","v":0},{"$f":"ROUND(I719-T719-U719-V719-W719-X719,0)","v":0}]
[{"$f":"ROW()","v":720},null,null,null,null,{"$f":"+'JAM Download'!E794","v":5880826.2938357741},{"$f":"SUM(G717:G719)","v":2979250.3477484421},{"$f":"SUM(H717:H719)","v":1306108.0923784752},{"$f":"SUM(I717:I719)","v":1595467.8537088572},{"$f":"SUM(J717:J719)","v":0},{"$f":"SUM(K717:K719)","v":0},null,null,{"$f":"SUM(N717:N719)","v":2234437.7608113317},{"$f":"SUM(O717:O719)","v":744812.58693711052},null,{"$f":"SUM(Q717:Q719)","v":979581.06928385643},{"$f":"SUM(R717:R719)","v":326527.02309461881},null,{"$f":"SUM(T717:T719)","v":293413.21566625981},{"$f":"SUM(U717:U719)","v":807482.47811258899},{"$f":"SUM(V717:V719)","v":290213.58963263384},{"$f":"SUM(W717:W719)","v":48813.155851518328},{"$f":"SUM(X717:X719)","v":155545.41444585609},48813.155851518328,"UACCT923",{"$f":"ROUND(SUM(-F720,G720:K720),0)","v":0},{"$f":"ROUND(G720-N720-O720,0)","v":0},{"$f":"ROUND(H720-Q720-R720,0)","v":0},{"$f":"ROUND(I720-T720-U720-V720-W720-X720,0)","v":0}]
[{"$f":"ROW()","v":721}]
[{"$f":"ROW()","v":722},924,"Property Insurance"]
[{"$f":"ROW()","v":723},null,null,"S","PTD",{"$f":"+'JAM Download'!E797","v":2152236},{"$f":"VLOOKUP($E723,Func,2)*$F723","v":1090331.4485173223},{"$f":"VLOOKUP($E723,Func,3)*$F723","v":478003.04172473156},{"$f":"VLOOKUP($E723,Func,5)*$F723","v":583901.50975794625},{"$f":"VLOOKUP($E723,Func,6)*$F723","v":0},{"$f":"VLOOKUP($E723,Func,7)*$F723","v":0},null,0.75,{"$f":"+$G723*$M723","v":817748.58638799167},{"$f":"+$G723*(1-$M723)","v":272582.86212933058},0.75,{"$f":"+$H723*$P723","v":358502.28129354864},{"$f":"+$H723*(1-$P723)","v":119500.76043118289},"PLNT",{"$f":"+$I723*VLOOKUP($S723,DisFac,2)","v":107381.93139535763},{"$f":"+$I723*VLOOKUP($S723,DisFac,3)","v":295518.48191550374},{"$f":"+$I723*VLOOKUP($S723,DisFac,4)","v":106210.94793282529},{"$f":"+$I723*VLOOKUP($S723,DisFac,5)","v":17864.399669034367},{"$f":"+$I723*VLOOKUP($S723,DisFac,6)","v":56925.748845225156},17864.399669034367,"UACCT924S",{"$f":"ROUND(SUM(-F723,G723:K723),0)","v":0},{"$f":"ROUND(G723-N723-O723,0)","v":0},{"$f":"ROUND(H723-Q723-R723,0)","v":0},{"$f":"ROUND(I723-T723-U723-V723-W723-X723,0)","v":0}]
[{"$f":"ROW()","v":724},null,null,"SG","P",{"$f":"+'JAM Download'!E798","v":0},{"$f":"VLOOKUP($E724,Func,2)*$F724","v":0},{"$f":"VLOOKUP($E724,Func,3)*$F724","v":0},{"$f":"VLOOKUP($E724,Func,5)*$F724","v":0},{"$f":"VLOOKUP($E724,Func,6)*$F724","v":0},{"$f":"VLOOKUP($E724,Func,7)*$F724","v":0},null,0.75,{"$f":"+$G724*$M724","v":0},{"$f":"+$G724*(1-$M724)","v":0},0.75,{"$f":"+$H724*$P724","v":0},{"$f":"+$H724*(1-$P724)","v":0},"PLNT",{"$f":"+$I724*VLOOKUP($S724,DisFac,2)","v":0},{"$f":"+$I724*VLOOKUP($S724,DisFac,3)","v":0},{"$f":"+$I724*VLOOKUP($S724,DisFac,4)","v":0},{"$f":"+$I724*VLOOKUP($S724,DisFac,5)","v":0},{"$f":"+$I724*VLOOKUP($S724,DisFac,6)","v":0},0,"UACCT924SG",{"$f":"ROUND(SUM(-F724,G724:K724),0)","v":0},{"$f":"ROUND(G724-N724-O724,0)","v":0},{"$f":"ROUND(H724-Q724-R724,0)","v":0},{"$f":"ROUND(I724-T724-U724-V724-W724-X724,0)","v":0}]
[{"$f":"ROW()","v":725},null,null,"SO","PTD",{"$f":"+'JAM Download'!E799","v":3087589.8385506049},{"$f":"VLOOKUP($E725,Func,2)*$F725","v":1564185.480167717},{"$f":"VLOOKUP($E725,Func,3)*$F725","v":685741.40309220832},{"$f":"VLOOKUP($E725,Func,5)*$F725","v":837662.95529067982},{"$f":"VLOOKUP($E725,Func,6)*$F725","v":0},{"$f":"VLOOKUP($E725,Func,7)*$F725","v":0},null,0.75,{"$f":"+$G725*$M725","v":1173139.1101257878},{"$f":"+$G725*(1-$M725)","v":391046.37004192924},0.75,{"$f":"+$H725*$P725","v":514306.05231915624},{"$f":"+$H725*(1-$P725)","v":171435.35077305208},"PLNT",{"$f":"+$I725*VLOOKUP($S725,DisFac,2)","v":154049.72327395526},{"$f":"+$I725*VLOOKUP($S725,DisFac,3)","v":423949.72571140435},{"$f":"+$I725*VLOOKUP($S725,DisFac,4)","v":152369.83471153662},{"$f":"+$I725*VLOOKUP($S725,DisFac,5)","v":25628.201967589655},{"$f":"+$I725*VLOOKUP($S725,DisFac,6)","v":81665.469626193881},25628.201967589655,"UACCT924SO",{"$f":"ROUND(SUM(-F725,G725:K725),0)","v":0},{"$f":"ROUND(G725-N725-O725,0)","v":0},{"$f":"ROUND(H725-Q725-R725,0)","v":0},{"$f":"ROUND(I725-T725-U725-V725-W725-X725,0)","v":0}]
[{"$f":"ROW()","v":726},null,null,null,null,{"$f":"+'JAM Download'!E800","v":5239825.8385506049},{"$f":"SUM(G723:G725)","v":2654516.9286850393},{"$f":"SUM(H723:H725)","v":1163744.44481694},1421564.4650486261,0,0,null,null,{"$f":"SUM(N723:N725)","v":1990887.6965137795},{"$f":"SUM(O723:O725)","v":663629.23217125982},null,{"$f":"SUM(Q723:Q725)","v":872808.33361270488},{"$f":"SUM(R723:R725)","v":290936.111204235},null,{"$f":"SUM(T723:T725)","v":261431.65466931288},{"$f":"SUM(U723:U725)","v":719468.20762690809},258580.7826443619,43492.601636624022,138591.21847141904,43492.601636624022,"UACCT924",{"$f":"ROUND(SUM(-F726,G726:K726),0)","v":0},{"$f":"ROUND(G726-N726-O726,0)","v":0},{"$f":"ROUND(H726-Q726-R726,0)","v":0},{"$f":"ROUND(I726-T726-U726-V726-W726-X726,0)","v":0}]
[{"$f":"ROW()","v":727}]
[{"$f":"ROW()","v":728},925,"Injuries & Damages"]
[{"$f":"ROW()","v":729},null,null,"SO","PTD",{"$f":"+'JAM Download'!E804","v":23786692.166649729},{"$f":"VLOOKUP($E729,Func,2)*$F729","v":12050434.304369429},{"$f":"VLOOKUP($E729,Func,3)*$F729","v":5282929.5710267909},{"$f":"VLOOKUP($E729,Func,5)*$F729","v":6453328.2912535099},{"$f":"VLOOKUP($E729,Func,6)*$F729","v":0},{"$f":"VLOOKUP($E729,Func,7)*$F729","v":0},null,0.75,{"$f":"+$G729*$M729","v":9037825.7282770723},{"$f":"+$G729*(1-$M729)","v":3012608.5760923573},0.75,{"$f":"+$H729*$P729","v":3962197.1782700932},{"$f":"+$H729*(1-$P729)","v":1320732.3927566977},"PLNT",{"$f":"+$I729*VLOOKUP($S729,DisFac,2)","v":1186794.0813004111},{"$f":"+$I729*VLOOKUP($S729,DisFac,3)","v":3266094.9630429619},{"$f":"+$I729*VLOOKUP($S729,DisFac,4)","v":1173852.2741958492},{"$f":"+$I729*VLOOKUP($S729,DisFac,5)","v":197438.83833804459},{"$f":"+$I729*VLOOKUP($S729,DisFac,6)","v":629148.13437624264},197438.83833804459,"UACCT925SO",{"$f":"ROUND(SUM(-F729,G729:K729),0)","v":0},{"$f":"ROUND(G729-N729-O729,0)","v":0},{"$f":"ROUND(H729-Q729-R729,0)","v":0},{"$f":"ROUND(I729-T729-U729-V729-W729-X729,0)","v":0}]
[{"$f":"ROW()","v":730},null,null,null,null,{"$f":"+'JAM Download'!E805","v":23786692.166649729},{"$f":"SUM(G729)","v":12050434.304369429},{"$f":"SUM(H729)","v":5282929.5710267909},{"$f":"SUM(I729)","v":6453328.2912535099},{"$f":"SUM(J729)","v":0},{"$f":"SUM(K729)","v":0},null,null,{"$f":"SUM(N729)","v":9037825.7282770723},{"$f":"SUM(O729)","v":3012608.5760923573},null,{"$f":"SUM(Q729)","v":3962197.1782700932},{"$f":"SUM(R729)","v":1320732.3927566977},null,{"$f":"SUM(T729)","v":1186794.0813004111},{"$f":"SUM(U729)","v":3266094.9630429619},{"$f":"SUM(V729)","v":1173852.2741958492},{"$f":"SUM(W729)","v":197438.83833804459},{"$f":"SUM(X729)","v":629148.13437624264},197438.83833804459,"UACCT925",{"$f":"ROUND(SUM(-F730,G730:K730),0)","v":0},{"$f":"ROUND(G730-N730-O730,0)","v":0},{"$f":"ROUND(H730-Q730-R730,0)","v":0},{"$f":"ROUND(I730-T730-U730-V730-W730-X730,0)","v":0}]
[{"$f":"ROW()","v":731}]
[{"$f":"ROW()","v":732},926,"Employee Pensions & Benefits"]
[{"$f":"ROW()","v":733},null,null,"S","LABOR",{"$f":"+'JAM Download'!E808","v":0},{"$f":"VLOOKUP($E733,Func,2)*$F733","v":0},{"$f":"VLOOKUP($E733,Func,3)*$F733","v":0},{"$f":"VLOOKUP($E733,Func,5)*$F733","v":0},{"$f":"VLOOKUP($E733,Func,6)*$F733","v":0},{"$f":"VLOOKUP($E733,Func,7)*$F733","v":0},null,0.75,{"$f":"+$G733*$M733","v":0},{"$f":"+$G733*(1-$M733)","v":0},0.75,{"$f":"+$H733*$P733","v":0},{"$f":"+$H733*(1-$P733)","v":0},"DISom",{"$f":"+$I733*VLOOKUP($S733,DisFac,2)","v":0},{"$f":"+$I733*VLOOKUP($S733,DisFac,3)","v":0},{"$f":"+$I733*VLOOKUP($S733,DisFac,4)","v":0},{"$f":"+$I733*VLOOKUP($S733,DisFac,5)","v":0},{"$f":"+$I733*VLOOKUP($S733,DisFac,6)","v":0},0,"UACCT926S",{"$f":"ROUND(SUM(-F733,G733:K733),0)","v":0},{"$f":"ROUND(G733-N733-O733,0)","v":0},{"$f":"ROUND(H733-Q733-R733,0)","v":0},{"$f":"ROUND(I733-T733-U733-V733-W733-X733,0)","v":0}]
[{"$f":"ROW()","v":734},null,null,"CN","CUST",{"$f":"+'JAM Download'!E809","v":0},{"$f":"VLOOKUP($E734,Func,2)*$F734","v":0},{"$f":"VLOOKUP($E734,Func,3)*$F734","v":0},{"$f":"VLOOKUP($E734,Func,5)*$F734","v":0},{"$f":"VLOOKUP($E734,Func,6)*$F734","v":0},{"$f":"VLOOKUP($E734,Func,7)*$F734","v":0},null,0.75,{"$f":"+$G734*$M734","v":0},{"$f":"+$G734*(1-$M734)","v":0},0.75,{"$f":"+$H734*$P734","v":0},{"$f":"+$H734*(1-$P734)","v":0},"CUST",{"$f":"+$I734*VLOOKUP($S734,DisFac,2)","v":0},{"$f":"+$I734*VLOOKUP($S734,DisFac,3)","v":0},{"$f":"+$I734*VLOOKUP($S734,DisFac,4)","v":0},{"$f":"+$I734*VLOOKUP($S734,DisFac,5)","v":0},{"$f":"+$I734*VLOOKUP($S734,DisFac,6)","v":0},0,"UACCT926CN",{"$f":"ROUND(SUM(-F734,G734:K734),0)","v":0},{"$f":"ROUND(G734-N734-O734,0)","v":0},{"$f":"ROUND(H734-Q734-R734,0)","v":0},{"$f":"ROUND(I734-T734-U734-V734-W734-X734,0)","v":0}]
[{"$f":"ROW()","v":735},null,null,"SO","LABOR",{"$f":"+'JAM Download'!E810","v":0},{"$f":"VLOOKUP($E735,Func,2)*$F735","v":0},{"$f":"VLOOKUP($E735,Func,3)*$F735","v":0},{"$f":"VLOOKUP($E735,Func,5)*$F735","v":0},{"$f":"VLOOKUP($E735,Func,6)*$F735","v":0},{"$f":"VLOOKUP($E735,Func,7)*$F735","v":0},null,0.75,{"$f":"+$G735*$M735","v":0},{"$f":"+$G735*(1-$M735)","v":0},0.75,{"$f":"+$H735*$P735","v":0},{"$f":"+$H735*(1-$P735)","v":0},"DISom",{"$f":"+$I735*VLOOKUP($S735,DisFac,2)","v":0},{"$f":"+$I735*VLOOKUP($S735,DisFac,3)","v":0},{"$f":"+$I735*VLOOKUP($S735,DisFac,4)","v":0},{"$f":"+$I735*VLOOKUP($S735,DisFac,5)","v":0},{"$f":"+$I735*VLOOKUP($S735,DisFac,6)","v":0},0,"UACCT926SO",{"$f":"ROUND(SUM(-F735,G735:K735),0)","v":0},{"$f":"ROUND(G735-N735-O735,0)","v":0},{"$f":"ROUND(H735-Q735-R735,0)","v":0},{"$f":"ROUND(I735-T735-U735-V735-W735-X735,0)","v":0}]
[{"$f":"ROW()","v":736},null,null,null,null,{"$f":"+'JAM Download'!E811","v":0},{"$f":"SUM(G733:G735)","v":0},{"$f":"SUM(H733:H735)","v":0},{"$f":"SUM(I733:I735)","v":0},{"$f":"SUM(J733:J735)","v":0},{"$f":"SUM(K733:K735)","v":0},null,null,{"$f":"SUM(N733:N735)","v":0},{"$f":"SUM(O733:O735)","v":0},null,{"$f":"SUM(Q733:Q735)","v":0},{"$f":"SUM(R733:R735)","v":0},null,{"$f":"SUM(T733:T735)","v":0},{"$f":"SUM(U733:U735)","v":0},{"$f":"SUM(V733:V735)","v":0},{"$f":"SUM(W733:W735)","v":0},{"$f":"SUM(X733:X735)","v":0},0,"UACCT926",{"$f":"ROUND(SUM(-F736,G736:K736),0)","v":0},{"$f":"ROUND(G736-N736-O736,0)","v":0},{"$f":"ROUND(H736-Q736-R736,0)","v":0},{"$f":"ROUND(I736-T736-U736-V736-W736-X736,0)","v":0}]
[{"$f":"ROW()","v":737}]
[{"$f":"ROW()","v":738},927,"Franchise Requirements"]
[{"$f":"ROW()","v":739},null,null,"S","DMSC",{"$f":"+'JAM Download'!E814","v":0},{"$f":"VLOOKUP($E739,Func,2)*$F739","v":0},{"$f":"VLOOKUP($E739,Func,3)*$F739","v":0},{"$f":"VLOOKUP($E739,Func,5)*$F739","v":0},{"$f":"VLOOKUP($E739,Func,6)*$F739","v":0},{"$f":"VLOOKUP($E739,Func,7)*$F739","v":0},null,0.75,{"$f":"+$G739*$M739","v":0},{"$f":"+$G739*(1-$M739)","v":0},0.75,{"$f":"+$H739*$P739","v":0},{"$f":"+$H739*(1-$P739)","v":0},"MISC",{"$f":"+$I739*VLOOKUP($S739,DisFac,2)","v":0},{"$f":"+$I739*VLOOKUP($S739,DisFac,3)","v":0},{"$f":"+$I739*VLOOKUP($S739,DisFac,4)","v":0},{"$f":"+$I739*VLOOKUP($S739,DisFac,5)","v":0},{"$f":"+$I739*VLOOKUP($S739,DisFac,6)","v":0},0,"UACCT927S",{"$f":"ROUND(SUM(-F739,G739:K739),0)","v":0},{"$f":"ROUND(G739-N739-O739,0)","v":0},{"$f":"ROUND(H739-Q739-R739,0)","v":0},{"$f":"ROUND(I739-T739-U739-V739-W739-X739,0)","v":0}]
[{"$f":"ROW()","v":740},null,null,"SO","DMSC",{"$f":"+'JAM Download'!E815","v":0},{"$f":"VLOOKUP($E740,Func,2)*$F740","v":0},{"$f":"VLOOKUP($E740,Func,3)*$F740","v":0},{"$f":"VLOOKUP($E740,Func,5)*$F740","v":0},{"$f":"VLOOKUP($E740,Func,6)*$F740","v":0},{"$f":"VLOOKUP($E740,Func,7)*$F740","v":0},null,0.75,{"$f":"+$G740*$M740","v":0},{"$f":"+$G740*(1-$M740)","v":0},0.75,{"$f":"+$H740*$P740","v":0},{"$f":"+$H740*(1-$P740)","v":0},"MISC",{"$f":"+$I740*VLOOKUP($S740,DisFac,2)","v":0},{"$f":"+$I740*VLOOKUP($S740,DisFac,3)","v":0},{"$f":"+$I740*VLOOKUP($S740,DisFac,4)","v":0},{"$f":"+$I740*VLOOKUP($S740,DisFac,5)","v":0},{"$f":"+$I740*VLOOKUP($S740,DisFac,6)","v":0},0,"UACCT927SO",{"$f":"ROUND(SUM(-F740,G740:K740),0)","v":0},{"$f":"ROUND(G740-N740-O740,0)","v":0},{"$f":"ROUND(H740-Q740-R740,0)","v":0},{"$f":"ROUND(I740-T740-U740-V740-W740-X740,0)","v":0}]
[{"$f":"ROW()","v":741},null,null,null,null,{"$f":"+'JAM Download'!E816","v":0},{"$f":"SUM(G739:G740)","v":0},{"$f":"SUM(H739:H740)","v":0},{"$f":"SUM(I739:I740)","v":0},{"$f":"SUM(J739:J740)","v":0},{"$f":"SUM(K739:K740)","v":0},null,null,{"$f":"SUM(N739:N740)","v":0},{"$f":"SUM(O739:O740)","v":0},null,{"$f":"SUM(Q739:Q740)","v":0},{"$f":"SUM(R739:R740)","v":0},null,{"$f":"SUM(T739:T740)","v":0},{"$f":"SUM(U739:U740)","v":0},{"$f":"SUM(V739:V740)","v":0},{"$f":"SUM(W739:W740)","v":0},{"$f":"SUM(X739:X740)","v":0},0,"UACCT927",{"$f":"ROUND(SUM(-F741,G741:K741),0)","v":0},{"$f":"ROUND(G741-N741-O741,0)","v":0},{"$f":"ROUND(H741-Q741-R741,0)","v":0},{"$f":"ROUND(I741-T741-U741-V741-W741-X741,0)","v":0}]
[{"$f":"ROW()","v":742}]
[{"$f":"ROW()","v":743},928,"Regulatory Commission Expense"]
[{"$f":"ROW()","v":744},null,null,"S","DMSC",{"$f":"+'JAM Download'!E819-Acct928RE","v":5701659.3799999999},{"$f":"VLOOKUP($E744,Func,2)*$F744","v":0},{"$f":"VLOOKUP($E744,Func,3)*$F744","v":0},{"$f":"VLOOKUP($E744,Func,5)*$F744","v":0},{"$f":"VLOOKUP($E744,Func,6)*$F744","v":0},{"$f":"VLOOKUP($E744,Func,7)*$F744","v":5701659.3799999999},null,0.75,{"$f":"+$G744*$M744","v":0},{"$f":"+$G744*(1-$M744)","v":0},0.75,{"$f":"+$H744*$P744","v":0},{"$f":"+$H744*(1-$P744)","v":0},"MISC",{"$f":"+$I744*VLOOKUP($S744,DisFac,2)","v":0},{"$f":"+$I744*VLOOKUP($S744,DisFac,3)","v":0},{"$f":"+$I744*VLOOKUP($S744,DisFac,4)","v":0},{"$f":"+$I744*VLOOKUP($S744,DisFac,5)","v":0},{"$f":"+$I744*VLOOKUP($S744,DisFac,6)","v":0},0,"UACCT928S",{"$f":"ROUND(SUM(-F744,G744:K744),0)","v":0},{"$f":"ROUND(G744-N744-O744,0)","v":0},{"$f":"ROUND(H744-Q744-R744,0)","v":0},{"$f":"ROUND(I744-T744-U744-V744-W744-X744,0)","v":0}]
[{"$f":"ROW()","v":745},null,null,"CN","CUST",{"$f":"+'JAM Download'!E820","v":0},{"$f":"VLOOKUP($E745,Func,2)*$F745","v":0},{"$f":"VLOOKUP($E745,Func,3)*$F745","v":0},{"$f":"VLOOKUP($E745,Func,5)*$F745","v":0},{"$f":"VLOOKUP($E745,Func,6)*$F745","v":0},{"$f":"VLOOKUP($E745,Func,7)*$F745","v":0},null,0.75,{"$f":"+$G745*$M745","v":0},{"$f":"+$G745*(1-$M745)","v":0},0.75,{"$f":"+$H745*$P745","v":0},{"$f":"+$H745*(1-$P745)","v":0},"MISC",{"$f":"+$I745*VLOOKUP($S745,DisFac,2)","v":0},{"$f":"+$I745*VLOOKUP($S745,DisFac,3)","v":0},{"$f":"+$I745*VLOOKUP($S745,DisFac,4)","v":0},{"$f":"+$I745*VLOOKUP($S745,DisFac,5)","v":0},{"$f":"+$I745*VLOOKUP($S745,DisFac,6)","v":0},0,"UACCT928CN",{"$f":"ROUND(SUM(-F745,G745:K745),0)","v":0},{"$f":"ROUND(G745-N745-O745,0)","v":0},{"$f":"ROUND(H745-Q745-R745,0)","v":0},{"$f":"ROUND(I745-T745-U745-V745-W745-X745,0)","v":0}]
[{"$f":"ROW()","v":746},null,null,"SO","DMSC",{"$f":"+'JAM Download'!E821","v":638878.55424639303},{"$f":"VLOOKUP($E746,Func,2)*$F746","v":0},{"$f":"VLOOKUP($E746,Func,3)*$F746","v":0},{"$f":"VLOOKUP($E746,Func,5)*$F746","v":0},{"$f":"VLOOKUP($E746,Func,6)*$F746","v":0},{"$f":"VLOOKUP($E746,Func,7)*$F746","v":638878.55424639303},null,0.75,{"$f":"+$G746*$M746","v":0},{"$f":"+$G746*(1-$M746)","v":0},0.75,{"$f":"+$H746*$P746","v":0},{"$f":"+$H746*(1-$P746)","v":0},"MISC",{"$f":"+$I746*VLOOKUP($S746,DisFac,2)","v":0},{"$f":"+$I746*VLOOKUP($S746,DisFac,3)","v":0},{"$f":"+$I746*VLOOKUP($S746,DisFac,4)","v":0},{"$f":"+$I746*VLOOKUP($S746,DisFac,5)","v":0},{"$f":"+$I746*VLOOKUP($S746,DisFac,6)","v":0},0,"UACCT928SO",{"$f":"ROUND(SUM(-F746,G746:K746),0)","v":0},{"$f":"ROUND(G746-N746-O746,0)","v":0},{"$f":"ROUND(H746-Q746-R746,0)","v":0},{"$f":"ROUND(I746-T746-U746-V746-W746-X746,0)","v":0}]
[{"$f":"ROW()","v":747},null,null,"SG","FERC",{"$f":"+'JAM Download'!E822","v":2231549.6026217653},{"$f":"VLOOKUP($E747,Func,2)*$F747","v":1195055.9116130413},{"$f":"VLOOKUP($E747,Func,3)*$F747","v":1036493.6910087239},{"$f":"VLOOKUP($E747,Func,5)*$F747","v":0},{"$f":"VLOOKUP($E747,Func,6)*$F747","v":0},{"$f":"VLOOKUP($E747,Func,7)*$F747","v":0},null,0.75,{"$f":"+$G747*$M747","v":896291.93370978092},{"$f":"+$G747*(1-$M747)","v":298763.97790326033},0.75,{"$f":"+$H747*$P747","v":777370.26825654297},{"$f":"+$H747*(1-$P747)","v":259123.42275218098},"MISC",{"$f":"+$I747*VLOOKUP($S747,DisFac,2)","v":0},{"$f":"+$I747*VLOOKUP($S747,DisFac,3)","v":0},{"$f":"+$I747*VLOOKUP($S747,DisFac,4)","v":0},{"$f":"+$I747*VLOOKUP($S747,DisFac,5)","v":0},{"$f":"+$I747*VLOOKUP($S747,DisFac,6)","v":0},0,"UACCT928SG",{"$f":"ROUND(SUM(-F747,G747:K747),0)","v":0},{"$f":"ROUND(G747-N747-O747,0)","v":0},{"$f":"ROUND(H747-Q747-R747,0)","v":0},{"$f":"ROUND(I747-T747-U747-V747-W747-X747,0)","v":0}]
[{"$f":"ROW()","v":748},null,null,null,null,{"$f":"SUM(F744:F747)","v":8572087.5368681587},1195055.9116130413,1036493.6910087239,0,0,6340537.9342463929,null,null,{"$f":"SUM(N744:N747)","v":896291.93370978092},{"$f":"SUM(O744:O747)","v":298763.97790326033},null,{"$f":"SUM(Q744:Q747)","v":777370.26825654297},{"$f":"SUM(R744:R747)","v":259123.42275218098},null,{"$f":"SUM(T744:T747)","v":0},{"$f":"SUM(U744:U747)","v":0},{"$f":"SUM(V744:V747)","v":0},{"$f":"SUM(W744:W747)","v":0},{"$f":"SUM(X744:X747)","v":0},0,"UACCT928",{"$f":"ROUND(SUM(-F748,G748:K748),0)","v":0},{"$f":"ROUND(G748-N748-O748,0)","v":0},{"$f":"ROUND(H748-Q748-R748,0)","v":0},{"$f":"ROUND(I748-T748-U748-V748-W748-X748,0)","v":0}]
[{"$f":"ROW()","v":749}]
[{"$f":"ROW()","v":750},"928RE","Regulatory Expense",null,"DMSC",{"$f":"+Inputs!H22","v":0},{"$f":"VLOOKUP($E750,Func,2)*$F750","v":0},{"$f":"VLOOKUP($E750,Func,3)*$F750","v":0},{"$f":"VLOOKUP($E750,Func,5)*$F750","v":0},{"$f":"VLOOKUP($E750,Func,6)*$F750","v":0},{"$f":"VLOOKUP($E750,Func,7)*$F750","v":0},null,0.75,{"$f":"+$G750*$M750","v":0},{"$f":"+$G750*(1-$M750)","v":0},0.75,{"$f":"+$H750*$P750","v":0},{"$f":"+$H750*(1-$P750)","v":0},"MISC",{"$f":"+$I750*VLOOKUP($S750,DisFac,2)","v":0},{"$f":"+$I750*VLOOKUP($S750,DisFac,3)","v":0},{"$f":"+$I750*VLOOKUP($S750,DisFac,4)","v":0},{"$f":"+$I750*VLOOKUP($S750,DisFac,5)","v":0},{"$f":"+$I750*VLOOKUP($S750,DisFac,6)","v":0},0,"UACCT928SRE",{"$f":"ROUND(SUM(-F750,G750:K750),0)","v":0},{"$f":"ROUND(G750-N750-O750,0)","v":0},{"$f":"ROUND(H750-Q750-R750,0)","v":0},{"$f":"ROUND(I750-T750-U750-V750-W750-X750,0)","v":0}]
[{"$f":"ROW()","v":751}]
[{"$f":"ROW()","v":752},929,"Duplicate Charges"]
[{"$f":"ROW()","v":753},null,null,"S","LABOR",{"$f":"+'JAM Download'!E826","v":0},{"$f":"VLOOKUP($E753,Func,2)*$F753","v":0},{"$f":"VLOOKUP($E753,Func,3)*$F753","v":0},{"$f":"VLOOKUP($E753,Func,5)*$F753","v":0},{"$f":"VLOOKUP($E753,Func,6)*$F753","v":0},{"$f":"VLOOKUP($E753,Func,7)*$F753","v":0},null,0.75,{"$f":"+$G753*$M753","v":0},{"$f":"+$G753*(1-$M753)","v":0},0.75,{"$f":"+$H753*$P753","v":0},{"$f":"+$H753*(1-$P753)","v":0},"DISom",{"$f":"+$I753*VLOOKUP($S753,DisFac,2)","v":0},{"$f":"+$I753*VLOOKUP($S753,DisFac,3)","v":0},{"$f":"+$I753*VLOOKUP($S753,DisFac,4)","v":0},{"$f":"+$I753*VLOOKUP($S753,DisFac,5)","v":0},{"$f":"+$I753*VLOOKUP($S753,DisFac,6)","v":0},0,"UACCT929S",{"$f":"ROUND(SUM(-F753,G753:K753),0)","v":0},{"$f":"ROUND(G753-N753-O753,0)","v":0},{"$f":"ROUND(H753-Q753-R753,0)","v":0},{"$f":"ROUND(I753-T753-U753-V753-W753-X753,0)","v":0}]
[{"$f":"ROW()","v":754},null,null,"SO","LABOR",{"$f":"+'JAM Download'!E827","v":-1531947.9256270453},{"$f":"VLOOKUP($E754,Func,2)*$F754","v":-674635.45893445355},{"$f":"VLOOKUP($E754,Func,3)*$F754","v":-112443.16751622999},{"$f":"VLOOKUP($E754,Func,5)*$F754","v":-521131.57764704741},{"$f":"VLOOKUP($E754,Func,6)*$F754","v":-223737.72152931441},{"$f":"VLOOKUP($E754,Func,7)*$F754","v":0},null,0.75,{"$f":"+$G754*$M754","v":-505976.59420084016},{"$f":"+$G754*(1-$M754)","v":-168658.86473361339},0.75,{"$f":"+$H754*$P754","v":-84332.375637172488},{"$f":"+$H754*(1-$P754)","v":-28110.791879057499},"DISom",{"$f":"+$I754*VLOOKUP($S754,DisFac,2)","v":-54287.029180338235},{"$f":"+$I754*VLOOKUP($S754,DisFac,3)","v":-414198.46921081835},{"$f":"+$I754*VLOOKUP($S754,DisFac,4)","v":-4110.0630045890202},{"$f":"+$I754*VLOOKUP($S754,DisFac,5)","v":-48536.016251301713},{"$f":"+$I754*VLOOKUP($S754,DisFac,6)","v":0},-48536.016251301713,"UACCT929SO",{"$f":"ROUND(SUM(-F754,G754:K754),0)","v":0},{"$f":"ROUND(G754-N754-O754,0)","v":0},{"$f":"ROUND(H754-Q754-R754,0)","v":0},{"$f":"ROUND(I754-T754-U754-V754-W754-X754,0)","v":0}]
[{"$f":"ROW()","v":755},null,null,null,null,{"$f":"+'JAM Download'!E828","v":-1531947.9256270453},{"$f":"SUM(G753:G754)","v":-674635.45893445355},{"$f":"SUM(H753:H754)","v":-112443.16751622999},{"$f":"SUM(I753:I754)","v":-521131.57764704741},{"$f":"SUM(J753:J754)","v":-223737.72152931441},{"$f":"SUM(K753:K754)","v":0},null,null,{"$f":"SUM(N753:N754)","v":-505976.59420084016},{"$f":"SUM(O753:O754)","v":-168658.86473361339},null,{"$f":"SUM(Q753:Q754)","v":-84332.375637172488},{"$f":"SUM(R753:R754)","v":-28110.791879057499},null,{"$f":"SUM(T753:T754)","v":-54287.029180338235},{"$f":"SUM(U753:U754)","v":-414198.46921081835},{"$f":"SUM(V753:V754)","v":-4110.0630045890202},{"$f":"SUM(W753:W754)","v":-48536.016251301713},{"$f":"SUM(X753:X754)","v":0},-48536.016251301713,"UACCT929",{"$f":"ROUND(SUM(-F755,G755:K755),0)","v":0},{"$f":"ROUND(G755-N755-O755,0)","v":0},{"$f":"ROUND(H755-Q755-R755,0)","v":0},{"$f":"ROUND(I755-T755-U755-V755-W755-X755,0)","v":0}]
[{"$f":"ROW()","v":756}]
[{"$f":"ROW()","v":757},930,"Misc General Expenses"]
[{"$f":"ROW()","v":758},null,null,"S","PTD",{"$f":"+'JAM Download'!E831","v":51341},{"$f":"VLOOKUP($E758,Func,2)*$F758","v":26009.557919451141},{"$f":"VLOOKUP($E758,Func,3)*$F758","v":11402.631572554981},{"$f":"VLOOKUP($E758,Func,5)*$F758","v":13928.81050799388},{"$f":"VLOOKUP($E758,Func,6)*$F758","v":0},{"$f":"VLOOKUP($E758,Func,7)*$F758","v":0},null,0.75,{"$f":"+$G758*$M758","v":19507.168439588357},{"$f":"+$G758*(1-$M758)","v":6502.3894798627853},0.75,{"$f":"+$H758*$P758","v":8551.9736794162363},{"$f":"+$H758*(1-$P758)","v":2850.6578931387453},"PLNT",{"$f":"+$I758*VLOOKUP($S758,DisFac,2)","v":2561.5665474274456},{"$f":"+$I758*VLOOKUP($S758,DisFac,3)","v":7049.5124047845484},{"$f":"+$I758*VLOOKUP($S758,DisFac,4)","v":2533.6330578148413},{"$f":"+$I758*VLOOKUP($S758,DisFac,5)","v":426.15035870039031},{"$f":"+$I758*VLOOKUP($S758,DisFac,6)","v":1357.9481392666532},426.15035870039031,"UACCT930S",{"$f":"ROUND(SUM(-F758,G758:K758),0)","v":0},{"$f":"ROUND(G758-N758-O758,0)","v":0},{"$f":"ROUND(H758-Q758-R758,0)","v":0},{"$f":"ROUND(I758-T758-U758-V758-W758-X758,0)","v":0}]
[{"$f":"ROW()","v":759},null,null,"CN","CUST",{"$f":"+'JAM Download'!E832","v":0},{"$f":"VLOOKUP($E759,Func,2)*$F759","v":0},{"$f":"VLOOKUP($E759,Func,3)*$F759","v":0},{"$f":"VLOOKUP($E759,Func,5)*$F759","v":0},{"$f":"VLOOKUP($E759,Func,6)*$F759","v":0},{"$f":"VLOOKUP($E759,Func,7)*$F759","v":0},null,0.75,{"$f":"+$G759*$M759","v":0},{"$f":"+$G759*(1-$M759)","v":0},0.75,{"$f":"+$H759*$P759","v":0},{"$f":"+$H759*(1-$P759)","v":0},"CUST",{"$f":"+$I759*VLOOKUP($S759,DisFac,2)","v":0},{"$f":"+$I759*VLOOKUP($S759,DisFac,3)","v":0},{"$f":"+$I759*VLOOKUP($S759,DisFac,4)","v":0},{"$f":"+$I759*VLOOKUP($S759,DisFac,5)","v":0},{"$f":"+$I759*VLOOKUP($S759,DisFac,6)","v":0},0,"UACCT930CN",{"$f":"ROUND(SUM(-F759,G759:K759),0)","v":0},{"$f":"ROUND(G759-N759-O759,0)","v":0},{"$f":"ROUND(H759-Q759-R759,0)","v":0},{"$f":"ROUND(I759-T759-U759-V759-W759-X759,0)","v":0}]
[{"$f":"ROW()","v":760},null,null,"SO","LABOR",{"$f":"+'JAM Download'!E834","v":3160699.765913974},{"$f":"VLOOKUP($E760,Func,2)*$F760","v":1391901.1876716428},{"$f":"VLOOKUP($E760,Func,3)*$F760","v":231991.62798024263},{"$f":"VLOOKUP($E760,Func,5)*$F760","v":1075193.5022890596},{"$f":"VLOOKUP($E760,Func,6)*$F760","v":461613.44797302911},{"$f":"VLOOKUP($E760,Func,7)*$F760","v":0},null,0.75,{"$f":"+$G760*$M760","v":1043925.8907537321},{"$f":"+$G760*(1-$M760)","v":347975.29691791069},0.75,{"$f":"+$H760*$P760","v":173993.72098518198},{"$f":"+$H760*(1-$P760)","v":57997.906995060657},"DISom",{"$f":"+$I760*VLOOKUP($S760,DisFac,2)","v":112004.46017264474},{"$f":"+$I760*VLOOKUP($S760,DisFac,3)","v":854570.17355254141},{"$f":"+$I760*VLOOKUP($S760,DisFac,4)","v":8479.8412264430972},{"$f":"+$I760*VLOOKUP($S760,DisFac,5)","v":100139.02733743019},{"$f":"+$I760*VLOOKUP($S760,DisFac,6)","v":0},100139.02733743019,"UACCT930SO",{"$f":"ROUND(SUM(-F760,G760:K760),0)","v":0},{"$f":"ROUND(G760-N760-O760,0)","v":0},{"$f":"ROUND(H760-Q760-R760,0)","v":0},{"$f":"ROUND(I760-T760-U760-V760-W760-X760,0)","v":0}]
[{"$f":"ROW()","v":761},null,null,null,null,{"$f":"+'JAM Download'!E835","v":3212040.765913974},{"$f":"SUM(G758:G760)","v":1417910.7455910938},{"$f":"SUM(H758:H760)","v":243394.25955279762},{"$f":"SUM(I758:I760)","v":1089122.3127970535},{"$f":"SUM(J758:J760)","v":461613.44797302911},{"$f":"SUM(K758:K760)","v":0},null,null,{"$f":"SUM(N758:N760)","v":1063433.0591933203},{"$f":"SUM(O758:O760)","v":354477.68639777345},null,{"$f":"SUM(Q758:Q760)","v":182545.69466459821},{"$f":"SUM(R758:R760)","v":60848.564888199406},null,{"$f":"SUM(T758:T760)","v":114566.02672007219},{"$f":"SUM(U758:U760)","v":861619.68595732597},{"$f":"SUM(V758:V760)","v":11013.474284257938},{"$f":"SUM(W758:W760)","v":100565.17769613059},{"$f":"SUM(X758:X760)","v":1357.9481392666532},100565.17769613059,"UACCT930",{"$f":"ROUND(SUM(-F761,G761:K761),0)","v":0},{"$f":"ROUND(G761-N761-O761,0)","v":0},{"$f":"ROUND(H761-Q761-R761,0)","v":0},{"$f":"ROUND(I761-T761-U761-V761-W761-X761,0)","v":0}]
[{"$f":"ROW()","v":762}]
[{"$f":"ROW()","v":763},931,"Rents"]
[{"$f":"ROW()","v":764},null,null,"S","PTD",{"$f":"+'JAM Download'!E838","v":3909.3},{"$f":"VLOOKUP($E764,Func,2)*$F764","v":1980.467166095525},{"$f":"VLOOKUP($E764,Func,3)*$F764","v":868.23995649849428},{"$f":"VLOOKUP($E764,Func,5)*$F764","v":1060.5928774059812},{"$f":"VLOOKUP($E764,Func,6)*$F764","v":0},{"$f":"VLOOKUP($E764,Func,7)*$F764","v":0},null,0.75,{"$f":"+$G764*$M764","v":1485.3503745716439},{"$f":"+$G764*(1-$M764)","v":495.11679152388126},0.75,{"$f":"+$H764*$P764","v":651.17996737387068},{"$f":"+$H764*(1-$P764)","v":217.05998912462357},"PLNT",{"$f":"+$I764*VLOOKUP($S764,DisFac,2)","v":195.04746895966409},{"$f":"+$I764*VLOOKUP($S764,DisFac,3)","v":536.7768225010077},{"$f":"+$I764*VLOOKUP($S764,DisFac,4)","v":192.92050627988471},{"$f":"+$I764*VLOOKUP($S764,DisFac,5)","v":32.448717346125633},{"$f":"+$I764*VLOOKUP($S764,DisFac,6)","v":103.39936231929896},32.448717346125633,"UACCT931S",{"$f":"ROUND(SUM(-F764,G764:K764),0)","v":0},{"$f":"ROUND(G764-N764-O764,0)","v":0},{"$f":"ROUND(H764-Q764-R764,0)","v":0},{"$f":"ROUND(I764-T764-U764-V764-W764-X764,0)","v":0}]
[{"$f":"ROW()","v":765},null,null,"SO","PTD",{"$f":"+'JAM Download'!E839","v":2355148.9645049828},{"$f":"VLOOKUP($E765,Func,2)*$F765","v":1193127.9757158554},{"$f":"VLOOKUP($E765,Func,3)*$F765","v":523069.2027957128},{"$f":"VLOOKUP($E765,Func,5)*$F765","v":638951.78599341481},{"$f":"VLOOKUP($E765,Func,6)*$F765","v":0},{"$f":"VLOOKUP($E765,Func,7)*$F765","v":0},null,0.75,{"$f":"+$G765*$M765","v":894845.98178689159},{"$f":"+$G765*(1-$M765)","v":298281.99392896384},0.75,{"$f":"+$H765*$P765","v":392301.90209678462},{"$f":"+$H765*(1-$P765)","v":130767.3006989282},"PLNT",{"$f":"+$I765*VLOOKUP($S765,DisFac,2)","v":117505.90759206779},{"$f":"+$I765*VLOOKUP($S765,DisFac,3)","v":323379.98559422995},{"$f":"+$I765*VLOOKUP($S765,DisFac,4)","v":116224.52372466873},{"$f":"+$I765*VLOOKUP($S765,DisFac,5)","v":19548.656551618613},{"$f":"+$I765*VLOOKUP($S765,DisFac,6)","v":62292.712530829675},19548.656551618613,"UACCT931SO",{"$f":"ROUND(SUM(-F765,G765:K765),0)","v":0},{"$f":"ROUND(G765-N765-O765,0)","v":0},{"$f":"ROUND(H765-Q765-R765,0)","v":0},{"$f":"ROUND(I765-T765-U765-V765-W765-X765,0)","v":0}]
[{"$f":"ROW()","v":766},null,null,null,null,{"$f":"+'JAM Download'!E840","v":2359058.2645049826},{"$f":"SUM(G764:G765)","v":1195108.4428819509},{"$f":"SUM(H764:H765)","v":523937.4427522113},{"$f":"SUM(I764:I765)","v":640012.37887082074},{"$f":"SUM(J764:J765)","v":0},{"$f":"SUM(K764:K765)","v":0},null,null,{"$f":"SUM(N764:N765)","v":896331.33216146322},{"$f":"SUM(O764:O765)","v":298777.11072048772},null,{"$f":"SUM(Q764:Q765)","v":392953.08206415846},{"$f":"SUM(R764:R765)","v":130984.36068805282},null,{"$f":"SUM(T764:T765)","v":117700.95506102745},{"$f":"SUM(U764:U765)","v":323916.76241673098},{"$f":"SUM(V764:V765)","v":116417.44423094862},{"$f":"SUM(W764:W765)","v":19581.105268964737},{"$f":"SUM(X764:X765)","v":62396.111893148976},19581.105268964737,"UACCT931",{"$f":"ROUND(SUM(-F766,G766:K766),0)","v":0},{"$f":"ROUND(G766-N766-O766,0)","v":0},{"$f":"ROUND(H766-Q766-R766,0)","v":0},{"$f":"ROUND(I766-T766-U766-V766-W766-X766,0)","v":0}]
[{"$f":"ROW()","v":767}]
[{"$f":"ROW()","v":768},935,"Maintenance of General Plant"]
[{"$f":"ROW()","v":769},null,null,"S","G",{"$f":"+'JAM Download'!E843","v":59322.83},{"$f":"VLOOKUP($E769,Func,2)*$F769","v":13506.690278670136},{"$f":"VLOOKUP($E769,Func,3)*$F769","v":18738.491088765062},{"$f":"VLOOKUP($E769,Func,5)*$F769","v":25695.984806970089},{"$f":"VLOOKUP($E769,Func,6)*$F769","v":1381.6638255947196},{"$f":"VLOOKUP($E769,Func,7)*$F769","v":0},null,0.75,{"$f":"+$G769*$M769","v":10130.017709002601},{"$f":"+$G769*(1-$M769)","v":3376.6725696675339},0.75,{"$f":"+$H769*$P769","v":14053.868316573797},{"$f":"+$H769*(1-$P769)","v":4684.6227721912655},"GENL",{"$f":"+$I769*VLOOKUP($S769,DisFac,2)","v":4725.5991491134582},{"$f":"+$I769*VLOOKUP($S769,DisFac,3)","v":13004.998779036485},{"$f":"+$I769*VLOOKUP($S769,DisFac,4)","v":4674.0672164850976},{"$f":"+$I769*VLOOKUP($S769,DisFac,5)","v":786.1657057051334},{"$f":"+$I769*VLOOKUP($S769,DisFac,6)","v":2505.1539566299166},786.1657057051334,"UACCT935S",{"$f":"ROUND(SUM(-F769,G769:K769),0)","v":0},{"$f":"ROUND(G769-N769-O769,0)","v":0},{"$f":"ROUND(H769-Q769-R769,0)","v":0},{"$f":"ROUND(I769-T769-U769-V769-W769-X769,0)","v":0}]
[{"$f":"ROW()","v":770},null,null,"CN","CUST",{"$f":"+'JAM Download'!E844","v":53533.855320765499},{"$f":"VLOOKUP($E770,Func,2)*$F770","v":0},{"$f":"VLOOKUP($E770,Func,3)*$F770","v":0},{"$f":"VLOOKUP($E770,Func,5)*$F770","v":0},{"$f":"VLOOKUP($E770,Func,6)*$F770","v":53533.855320765499},{"$f":"VLOOKUP($E770,Func,7)*$F770","v":0},null,0.75,{"$f":"+$G770*$M770","v":0},{"$f":"+$G770*(1-$M770)","v":0},0.75,{"$f":"+$H770*$P770","v":0},{"$f":"+$H770*(1-$P770)","v":0},"CUST",{"$f":"+$I770*VLOOKUP($S770,DisFac,2)","v":0},{"$f":"+$I770*VLOOKUP($S770,DisFac,3)","v":0},{"$f":"+$I770*VLOOKUP($S770,DisFac,4)","v":0},{"$f":"+$I770*VLOOKUP($S770,DisFac,5)","v":0},{"$f":"+$I770*VLOOKUP($S770,DisFac,6)","v":0},0,"UACCT920CN",{"$f":"ROUND(SUM(-F770,G770:K770),0)","v":0},{"$f":"ROUND(G770-N770-O770,0)","v":0},{"$f":"ROUND(H770-Q770-R770,0)","v":0},{"$f":"ROUND(I770-T770-U770-V770-W770-X770,0)","v":0}]
[{"$f":"ROW()","v":771},null,null,"SO","G",{"$f":"+'JAM Download'!E845","v":9213790.6582081094},{"$f":"VLOOKUP($E771,Func,2)*$F771","v":2097806.4720263882},{"$f":"VLOOKUP($E771,Func,3)*$F771","v":2910389.3752637799},{"$f":"VLOOKUP($E771,Func,5)*$F771","v":3991000.1725797388},{"$f":"VLOOKUP($E771,Func,6)*$F771","v":214594.63833820311},{"$f":"VLOOKUP($E771,Func,7)*$F771","v":0},null,0.75,{"$f":"+$G771*$M771","v":1573354.8540197911},{"$f":"+$G771*(1-$M771)","v":524451.61800659704},0.75,{"$f":"+$H771*$P771","v":2182792.0314478348},{"$f":"+$H771*(1-$P771)","v":727597.34381594497},"GENL",{"$f":"+$I771*VLOOKUP($S771,DisFac,2)","v":733961.63491421042},{"$f":"+$I771*VLOOKUP($S771,DisFac,3)","v":2019885.7043788072},{"$f":"+$I771*VLOOKUP($S771,DisFac,4)","v":725957.89605936152},{"$f":"+$I771*VLOOKUP($S771,DisFac,5)","v":122104.19218081038},{"$f":"+$I771*VLOOKUP($S771,DisFac,6)","v":389090.74504654965},122104.19218081038,"UACCT935SO",{"$f":"ROUND(SUM(-F771,G771:K771),0)","v":0},{"$f":"ROUND(G771-N771-O771,0)","v":0},{"$f":"ROUND(H771-Q771-R771,0)","v":0},{"$f":"ROUND(I771-T771-U771-V771-W771-X771,0)","v":0}]
[{"$f":"ROW()","v":772},null,null,null,null,{"$f":"+'JAM Download'!E846","v":9326647.3435288742},{"$f":"SUM(G769:G771)","v":2111313.1623050584},{"$f":"SUM(H769:H771)","v":2929127.8663525451},{"$f":"SUM(I769:I771)","v":4016696.157386709},{"$f":"SUM(J769:J771)","v":269510.1574845633},{"$f":"SUM(K769:K771)","v":0},null,null,{"$f":"SUM(N769:N771)","v":1583484.8717287937},{"$f":"SUM(O769:O771)","v":527828.29057626461},null,{"$f":"SUM(Q769:Q771)","v":2196845.8997644088},{"$f":"SUM(R769:R771)","v":732281.96658813627},null,{"$f":"SUM(T769:T771)","v":738687.23406332382},{"$f":"SUM(U769:U771)","v":2032890.7031578438},{"$f":"SUM(V769:V771)","v":730631.96327584656},{"$f":"SUM(W769:W771)","v":122890.35788651551},{"$f":"SUM(X769:X771)","v":391595.89900317957},122890.35788651551,"UACCT935",{"$f":"ROUND(SUM(-F772,G772:K772),0)","v":0},{"$f":"ROUND(G772-N772-O772,0)","v":0},{"$f":"ROUND(H772-Q772-R772,0)","v":0},{"$f":"ROUND(I772-T772-U772-V772-W772-X772,0)","v":0}]
[{"$f":"ROW()","v":773}]
[{"$f":"ROW()","v":774},null,"Total Adminsitrative & Gen Expense",null,null,{"$f":"+'JAM Download'!E848","v":81402426.705318123},{"$f":"+G772+G766+G761+G755+G750+G748+G741+G736+G730+G726+G720+G714+G708","v":35320864.734982073},{"$f":"+H772+H766+H761+H755+H750+H748+H741+H736+H730+H726+H720+H714+H708","v":17805925.413401529},{"$f":"+I772+I766+I761+I755+I750+I748+I741+I736+I730+I726+I720+I714+I708","v":21331257.683849446},{"$f":"+J772+J766+J761+J755+J750+J748+J741+J736+J730+J726+J720+J714+J708","v":603840.93883868621},{"$f":"+K772+K766+K761+K755+K750+K748+K741+K736+K730+K726+K720+K714+K708","v":6340537.9342463929},null,null,{"$f":"+N772+N766+N761+N755+N750+N748+N741+N736+N730+N726+N720+N714+N708","v":26490648.551236548},{"$f":"+O772+O766+O761+O755+O750+O748+O741+O736+O730+O726+O720+O714+O708","v":8830216.1837455183},{"$f":"+P772+P766+P761+P755+P748+P741+P736+P730+P726+P720+P714+P708","v":0},{"$f":"+Q772+Q766+Q761+Q755+Q750+Q748+Q741+Q736+Q730+Q726+Q720+Q714+Q708","v":13354444.060051147},{"$f":"+R772+R766+R761+R755+R750+R748+R741+R736+R730+R726+R720+R714+R708","v":4451481.3533503823},null,{"$f":"+T772+T766+T761+T755+T750+T748+T741+T736+T730+T726+T720+T714+T708","v":3878730.6880534473},{"$f":"+U772+U766+U761+U755+U750+U748+U741+U736+U730+U726+U720+U714+U708","v":10955921.410263106},{"$f":"+V772+V766+V761+V755+V750+V748+V741+V736+V730+V726+V720+V714+V708","v":3783715.4728169986},{"$f":"+W772+W766+W761+W755+W750+W748+W741+W736+W730+W726+W720+W714+W708","v":687278.93046868872},{"$f":"+X772+X766+X761+X755+X750+X748+X741+X736+X730+X726+X720+X714+X708","v":2025611.1822472014},687278.93046868872,null,{"$f":"ROUND(SUM(-F774,G774:K774),0)","v":0},{"$f":"ROUND(G774-N774-O774,0)","v":0},{"$f":"ROUND(H774-Q774-R774,0)","v":0},{"$f":"ROUND(I774-T774-U774-V774-W774-X774,0)","v":0}]
[{"$f":"ROW()","v":775}]
[{"$f":"ROW()","v":776}]
[{"$f":"ROW()","v":777},"TOTAL O&M EXPENSE",null,null,null,{"$f":"+'JAM Download'!E857","v":1217632106.8391299},{"$f":"+G774+G701+G679+G657+G629+G532+G473","v":961886212.63016367},{"$f":"+H774+H701+H679+H657+H629+H532+H473","v":104093223.81253408},{"$f":"+I774+I701+I679+I657+I629+I532+I473","v":104371123.83311328},{"$f":"+J774+J701+J679+J657+J629+J532+J473","v":40941008.629072361},{"$f":"+K774+K701+K679+K657+K629+K532+K473","v":6340537.9342463929},null,{"$f":"+M774+M701+M679+M657+M629+M532+M473","v":0},366969839.73271853,594916372.89744532,0,75411514.520142764,28681709.292391323,null,{"$f":"+T774+T701+T679+T657+T629+T532+T473","v":18852437.728252321},{"$f":"+U774+U701+U679+U657+U629+U532+U473","v":70261110.775796831},{"$f":"+V774+V701+V679+V657+V629+V532+V473","v":5812375.7599765202},{"$f":"+W774+W701+W679+W657+W629+W532+W473","v":6583267.1189965755},{"$f":"+X774+X701+X679+X657+X629+X532+X473","v":2861932.4500910332},6583267.1189965755,null,{"$f":"ROUND(SUM(-F777,G777:K777),0)","v":0},{"$f":"ROUND(G777-N777-O777,0)","v":0},{"$f":"ROUND(H777-Q777-R777,0)","v":0},{"$f":"ROUND(I777-T777-U777-V777-W777-X777,0)","v":0}]
[{"$f":"ROW()","v":778}]
[{"$f":"ROW()","v":779},"403SP","Steam Depreciation"]
[{"$f":"ROW()","v":780},null,null,"SG","P",{"$f":"+'JAM Download'!E859","v":8784536.595003603},{"$f":"VLOOKUP($E780,Func,2)*$F780","v":8784536.595003603},{"$f":"VLOOKUP($E780,Func,3)*$F780","v":0},{"$f":"VLOOKUP($E780,Func,5)*$F780","v":0},{"$f":"VLOOKUP($E780,Func,6)*$F780","v":0},{"$f":"VLOOKUP($E780,Func,7)*$F780","v":0},null,0.75,{"$f":"+$G780*$M780","v":6588402.4462527018},{"$f":"+$G780*(1-$M780)","v":2196134.1487509008},null,{"$f":"+$H780*$P780","v":0},{"$f":"+$H780*(1-$P780)","v":0},null,null,null,null,null,null,null,"UACCT403SPDGP",{"$f":"ROUND(SUM(-F780,G780:K780),0)","v":0},{"$f":"ROUND(G780-N780-O780,0)","v":0},{"$f":"ROUND(H780-Q780-R780,0)","v":0},{"$f":"ROUND(I780-T780-U780-V780-W780-X780,0)","v":0}]
[{"$f":"ROW()","v":781},null,null,"SG","P",{"$f":"+'JAM Download'!E860","v":10060192.449650897},{"$f":"VLOOKUP($E781,Func,2)*$F781","v":10060192.449650897},{"$f":"VLOOKUP($E781,Func,3)*$F781","v":0},{"$f":"VLOOKUP($E781,Func,5)*$F781","v":0},{"$f":"VLOOKUP($E781,Func,6)*$F781","v":0},{"$f":"VLOOKUP($E781,Func,7)*$F781","v":0},null,0.75,{"$f":"+$G781*$M781","v":7545144.3372381721},{"$f":"+$G781*(1-$M781)","v":2515048.1124127242},null,{"$f":"+$H781*$P781","v":0},{"$f":"+$H781*(1-$P781)","v":0},null,null,null,null,null,null,null,"UACCT403DGU",{"$f":"ROUND(SUM(-F781,G781:K781),0)","v":0},{"$f":"ROUND(G781-N781-O781,0)","v":0},{"$f":"ROUND(H781-Q781-R781,0)","v":0},{"$f":"ROUND(I781-T781-U781-V781-W781-X781,0)","v":0}]
[{"$f":"ROW()","v":782},null,null,"SG","P",{"$f":"+'JAM Download'!E861","v":40725235.487710081},{"$f":"VLOOKUP($E782,Func,2)*$F782","v":40725235.487710081},{"$f":"VLOOKUP($E782,Func,3)*$F782","v":0},{"$f":"VLOOKUP($E782,Func,5)*$F782","v":0},{"$f":"VLOOKUP($E782,Func,6)*$F782","v":0},{"$f":"VLOOKUP($E782,Func,7)*$F782","v":0},null,0.75,{"$f":"+$G782*$M782","v":30543926.615782559},{"$f":"+$G782*(1-$M782)","v":10181308.87192752},null,{"$f":"+$H782*$P782","v":0},{"$f":"+$H782*(1-$P782)","v":0},null,null,null,null,null,null,null,"UACCT403SG",{"$f":"ROUND(SUM(-F782,G782:K782),0)","v":0},{"$f":"ROUND(G782-N782-O782,0)","v":0},{"$f":"ROUND(H782-Q782-R782,0)","v":0},{"$f":"ROUND(I782-T782-U782-V782-W782-X782,0)","v":0}]
[{"$f":"ROW()","v":783},null,null,"SG","P",{"$f":"+'JAM Download'!E862","v":3452042.7245319784},{"$f":"VLOOKUP($E783,Func,2)*$F783","v":3452042.7245319784},{"$f":"VLOOKUP($E783,Func,3)*$F783","v":0},{"$f":"VLOOKUP($E783,Func,5)*$F783","v":0},{"$f":"VLOOKUP($E783,Func,6)*$F783","v":0},{"$f":"VLOOKUP($E783,Func,7)*$F783","v":0},null,0.75,{"$f":"+$G783*$M783","v":2589032.0433989838},{"$f":"+$G783*(1-$M783)","v":863010.68113299459},null,null,null,null,null,null,null,null,null,null,"UACCT403SSGCH",{"$f":"ROUND(SUM(-F783,G783:K783),0)","v":0},{"$f":"ROUND(G783-N783-O783,0)","v":0},{"$f":"ROUND(H783-Q783-R783,0)","v":0},{"$f":"ROUND(I783-T783-U783-V783-W783-X783,0)","v":0}]
[{"$f":"ROW()","v":784},null,null,null,null,{"$f":"+'JAM Download'!E863","v":63022007.256896555},{"$f":"SUM(G780:G783)","v":63022007.256896555},{"$f":"SUM(H780:H783)","v":0},{"$f":"SUM(I780:I783)","v":0},{"$f":"SUM(J780:J783)","v":0},{"$f":"SUM(K780:K783)","v":0},null,null,{"$f":"SUM(N780:N783)","v":47266505.442672417},{"$f":"SUM(O780:O783)","v":15755501.814224139},null,{"$f":"SUM(Q780:Q782)","v":0},{"$f":"SUM(R780:R782)","v":0},null,{"$f":"SUM(T780:T782)","v":0},{"$f":"SUM(U780:U782)","v":0},{"$f":"SUM(V780:V782)","v":0},{"$f":"SUM(W780:W782)","v":0},{"$f":"SUM(X780:X782)","v":0},0,"UACCT403SP",{"$f":"ROUND(SUM(-F784,G784:K784),0)","v":0},{"$f":"ROUND(G784-N784-O784,0)","v":0},{"$f":"ROUND(H784-Q784-R784,0)","v":0},{"$f":"ROUND(I784-T784-U784-V784-W784-X784,0)","v":0}]
[{"$f":"ROW()","v":785}]
[{"$f":"ROW()","v":786},"403NP","Nuclear Depreciation"]
[{"$f":"ROW()","v":787},null,null,"SG","P",{"$f":"+'JAM Download'!E866","v":0},{"$f":"VLOOKUP($E787,Func,2)*$F787","v":0},{"$f":"VLOOKUP($E787,Func,3)*$F787","v":0},{"$f":"VLOOKUP($E787,Func,5)*$F787","v":0},{"$f":"VLOOKUP($E787,Func,6)*$F787","v":0},{"$f":"VLOOKUP($E787,Func,7)*$F787","v":0},null,0.75,{"$f":"+$G787*$M787","v":0},{"$f":"+$G787*(1-$M787)","v":0},null,{"$f":"+$H787*$P787","v":0},{"$f":"+$H787*(1-$P787)","v":0},null,null,null,null,null,null,null,"UACCT403NPDGP",{"$f":"ROUND(SUM(-F787,G787:K787),0)","v":0},{"$f":"ROUND(G787-N787-O787,0)","v":0},{"$f":"ROUND(H787-Q787-R787,0)","v":0},{"$f":"ROUND(I787-T787-U787-V787-W787-X787,0)","v":0}]
[{"$f":"ROW()","v":788},null,null,null,null,{"$f":"+'JAM Download'!E867","v":0},{"$f":"SUM(G787)","v":0},{"$f":"SUM(H787)","v":0},{"$f":"SUM(I787)","v":0},{"$f":"SUM(J787)","v":0},{"$f":"SUM(K787)","v":0},null,null,{"$f":"SUM(N787)","v":0},{"$f":"SUM(O787)","v":0},null,{"$f":"SUM(Q787)","v":0},{"$f":"SUM(R787)","v":0},null,{"$f":"SUM(T787)","v":0},{"$f":"SUM(U787)","v":0},{"$f":"SUM(V787)","v":0},{"$f":"SUM(W787)","v":0},{"$f":"SUM(X787)","v":0},0,"UACCT403NP",{"$f":"ROUND(SUM(-F788,G788:K788),0)","v":0},{"$f":"ROUND(G788-N788-O788,0)","v":0},{"$f":"ROUND(H788-Q788-R788,0)","v":0},{"$f":"ROUND(I788-T788-U788-V788-W788-X788,0)","v":0}]
[{"$f":"ROW()","v":789}]
[{"$f":"ROW()","v":790},"403HP","Hydro Depreciation"]
[{"$f":"ROW()","v":791},null,null,"SG","P",{"$f":"+'JAM Download'!E870+'JAM Download'!E872","v":7740854.6144265728},{"$f":"VLOOKUP($E791,Func,2)*$F791","v":7740854.6144265728},{"$f":"VLOOKUP($E791,Func,3)*$F791","v":0},{"$f":"VLOOKUP($E791,Func,5)*$F791","v":0},{"$f":"VLOOKUP($E791,Func,6)*$F791","v":0},{"$f":"VLOOKUP($E791,Func,7)*$F791","v":0},null,0.75,{"$f":"+$G791*$M791","v":5805640.9608199298},{"$f":"+$G791*(1-$M791)","v":1935213.6536066432},null,{"$f":"+$H791*$P791","v":0},{"$f":"+$H791*(1-$P791)","v":0},null,null,null,null,null,null,null,"UACCT403HPDGP",{"$f":"ROUND(SUM(-F791,G791:K791),0)","v":0},{"$f":"ROUND(G791-N791-O791,0)","v":0},{"$f":"ROUND(H791-Q791-R791,0)","v":0},{"$f":"ROUND(I791-T791-U791-V791-W791-X791,0)","v":0}]
[{"$f":"ROW()","v":792},null,null,"SG","P",{"$f":"+'JAM Download'!E871+'JAM Download'!E873","v":1333814.0078157394},{"$f":"VLOOKUP($E792,Func,2)*$F792","v":1333814.0078157394},{"$f":"VLOOKUP($E792,Func,3)*$F792","v":0},{"$f":"VLOOKUP($E792,Func,5)*$F792","v":0},{"$f":"VLOOKUP($E792,Func,6)*$F792","v":0},{"$f":"VLOOKUP($E792,Func,7)*$F792","v":0},null,0.75,{"$f":"+$G792*$M792","v":1000360.5058618046},{"$f":"+$G792*(1-$M792)","v":333453.50195393484},null,{"$f":"+$H792*$P792","v":0},{"$f":"+$H792*(1-$P792)","v":0},null,null,null,null,null,null,null,"UACCT403HPDGU",{"$f":"ROUND(SUM(-F792,G792:K792),0)","v":0},{"$f":"ROUND(G792-N792-O792,0)","v":0},{"$f":"ROUND(H792-Q792-R792,0)","v":0},{"$f":"ROUND(I792-T792-U792-V792-W792-X792,0)","v":0}]
[{"$f":"ROW()","v":793},null,null,null,"P",{"$f":"+'JAM Download'!E874","v":9074668.6222423129},{"$f":"SUM(G791:G792)","v":9074668.6222423129},{"$f":"SUM(H791:H792)","v":0},{"$f":"SUM(I791:I792)","v":0},{"$f":"SUM(J791:J792)","v":0},{"$f":"SUM(K791:K792)","v":0},null,null,{"$f":"SUM(N791:N792)","v":6806001.4666817347},{"$f":"SUM(O791:O792)","v":2268667.1555605782},null,{"$f":"SUM(Q791:Q792)","v":0},{"$f":"SUM(R791:R792)","v":0},null,{"$f":"SUM(T791:T792)","v":0},{"$f":"SUM(U791:U792)","v":0},{"$f":"SUM(V791:V792)","v":0},{"$f":"SUM(W791:W792)","v":0},{"$f":"SUM(X791:X792)","v":0},0,"UACCT403HP",{"$f":"ROUND(SUM(-F793,G793:K793),0)","v":0},{"$f":"ROUND(G793-N793-O793,0)","v":0},{"$f":"ROUND(H793-Q793-R793,0)","v":0},{"$f":"ROUND(I793-T793-U793-V793-W793-X793,0)","v":0}]
[{"$f":"ROW()","v":794}]
[{"$f":"ROW()","v":795},"403OP","Other Production Depreciation"]
[{"$f":"ROW()","v":796},null,null,"SG","P",{"$f":"+'JAM Download'!E877","v":22696.775792747267},{"$f":"VLOOKUP($E796,Func,2)*$F796","v":22696.775792747267},{"$f":"VLOOKUP($E796,Func,3)*$F796","v":0},{"$f":"VLOOKUP($E796,Func,5)*$F796","v":0},{"$f":"VLOOKUP($E796,Func,6)*$F796","v":0},{"$f":"VLOOKUP($E796,Func,7)*$F796","v":0},null,0.75,{"$f":"+$G796*$M796","v":17022.581844560449},{"$f":"+$G796*(1-$M796)","v":5674.1939481868167},null,{"$f":"+$H796*$P796","v":0},{"$f":"+$H796*(1-$P796)","v":0},null,null,null,null,null,null,null,"UACCT403OPDGU",{"$f":"ROUND(SUM(-F796,G796:K796),0)","v":0},{"$f":"ROUND(G796-N796-O796,0)","v":0},{"$f":"ROUND(H796-Q796-R796,0)","v":0},{"$f":"ROUND(I796-T796-U796-V796-W796-X796,0)","v":0}]
[{"$f":"ROW()","v":797},null,null,"SG","P",{"$f":"+'JAM Download'!E878","v":13890138.10399197},{"$f":"VLOOKUP($E797,Func,2)*$F797","v":13890138.10399197},{"$f":"VLOOKUP($E797,Func,3)*$F797","v":0},{"$f":"VLOOKUP($E797,Func,5)*$F797","v":0},{"$f":"VLOOKUP($E797,Func,6)*$F797","v":0},{"$f":"VLOOKUP($E797,Func,7)*$F797","v":0},null,0.75,{"$f":"+$G797*$M797","v":10417603.577993978},{"$f":"+$G797*(1-$M797)","v":3472534.5259979926},null,{"$f":"+$H797*$P797","v":0},{"$f":"+$H797*(1-$P797)","v":0},null,null,null,null,null,null,null,"UACCT403OPSG",{"$f":"ROUND(SUM(-F797,G797:K797),0)","v":0},{"$f":"ROUND(G797-N797-O797,0)","v":0},{"$f":"ROUND(H797-Q797-R797,0)","v":0},{"$f":"ROUND(I797-T797-U797-V797-W797-X797,0)","v":0}]
[{"$f":"ROW()","v":798},null,null,"SG","P",{"$f":"+'JAM Download'!E879","v":1159376.0321337462},{"$f":"VLOOKUP($E798,Func,2)*$F798","v":1159376.0321337462},{"$f":"VLOOKUP($E798,Func,3)*$F798","v":0},{"$f":"VLOOKUP($E798,Func,5)*$F798","v":0},{"$f":"VLOOKUP($E798,Func,6)*$F798","v":0},{"$f":"VLOOKUP($E798,Func,7)*$F798","v":0},null,0.75,{"$f":"+$G798*$M798","v":869532.0241003097},{"$f":"+$G798*(1-$M798)","v":289844.00803343655},null,null,null,null,null,null,null,null,null,null,"UACCT403OPSSGCT",{"$f":"ROUND(SUM(-F798,G798:K798),0)","v":0},{"$f":"ROUND(G798-N798-O798,0)","v":0},{"$f":"ROUND(H798-Q798-R798,0)","v":0},{"$f":"ROUND(I798-T798-U798-V798-W798-X798,0)","v":0}]
[{"$f":"ROW()","v":799},null,null,"SG-W","P",{"$f":"+'JAM Download'!E880","v":35006135.96196761},{"$f":"VLOOKUP($E799,Func,2)*$F799","v":35006135.96196761},{"$f":"VLOOKUP($E799,Func,3)*$F799","v":0},{"$f":"VLOOKUP($E799,Func,5)*$F799","v":0},{"$f":"VLOOKUP($E799,Func,6)*$F799","v":0},{"$f":"VLOOKUP($E799,Func,7)*$F799","v":0},null,0.75,{"$f":"+$G799*$M799","v":26254601.971475706},{"$f":"+$G799*(1-$M799)","v":8751533.9904919025},null,null,null,null,null,null,null,null,null,null,"UACCT403OPSG-W",{"$f":"ROUND(SUM(-F799,G799:K799),0)","v":0},{"$f":"ROUND(G799-N799-O799,0)","v":0},{"$f":"ROUND(H799-Q799-R799,0)","v":0},{"$f":"ROUND(I799-T799-U799-V799-W799-X799,0)","v":0}]
[{"$f":"ROW()","v":800},null,null,null,null,{"$f":"+'JAM Download'!E881","v":50078346.873886079},{"$f":"SUM(G796:G799)","v":50078346.873886079},{"$f":"SUM(H796:H799)","v":0},{"$f":"SUM(I796:I799)","v":0},{"$f":"SUM(J796:J799)","v":0},{"$f":"SUM(K796:K799)","v":0},null,null,{"$f":"SUM(N796:N799)","v":37558760.155414551},{"$f":"SUM(O796:O799)","v":12519586.71847152},null,{"$f":"SUM(Q796:Q797)","v":0},{"$f":"SUM(R796:R797)","v":0},null,{"$f":"SUM(T796:T797)","v":0},{"$f":"SUM(U796:U797)","v":0},{"$f":"SUM(V796:V797)","v":0},{"$f":"SUM(W796:W797)","v":0},{"$f":"SUM(X796:X797)","v":0},0,"UACCT403OP",{"$f":"ROUND(SUM(-F800,G800:K800),0)","v":0},{"$f":"ROUND(G800-N800-O800,0)","v":0},{"$f":"ROUND(H800-Q800-R800,0)","v":0},{"$f":"ROUND(I800-T800-U800-V800-W800-X800,0)","v":0}]
[{"$f":"ROW()","v":801}]
[{"$f":"ROW()","v":802},"403TP","Transmission Depreciation"]
[{"$f":"ROW()","v":803},null,null,"SG","T",{"$f":"+'JAM Download'!E884","v":4698562.0412215386},{"$f":"VLOOKUP($E803,Func,2)*$F803","v":0},{"$f":"VLOOKUP($E803,Func,3)*$F803","v":4698562.0412215386},{"$f":"VLOOKUP($E803,Func,5)*$F803","v":0},{"$f":"VLOOKUP($E803,Func,6)*$F803","v":0},{"$f":"VLOOKUP($E803,Func,7)*$F803","v":0},null,null,{"$f":"+$G803*$M803","v":0},{"$f":"+$G803*(1-$M803)","v":0},0.75,{"$f":"+$H803*$P803","v":3523921.5309161539},{"$f":"+$H803*(1-$P803)","v":1174640.5103053846},null,null,null,null,null,null,null,"UACCT403TPDGP",{"$f":"ROUND(SUM(-F803,G803:K803),0)","v":0},{"$f":"ROUND(G803-N803-O803,0)","v":0},{"$f":"ROUND(H803-Q803-R803,0)","v":0},{"$f":"ROUND(I803-T803-U803-V803-W803-X803,0)","v":0}]
[{"$f":"ROW()","v":804},null,null,"SG","T",{"$f":"+'JAM Download'!E885","v":5358250.6804890102},{"$f":"VLOOKUP($E804,Func,2)*$F804","v":0},{"$f":"VLOOKUP($E804,Func,3)*$F804","v":5358250.6804890102},{"$f":"VLOOKUP($E804,Func,5)*$F804","v":0},{"$f":"VLOOKUP($E804,Func,6)*$F804","v":0},{"$f":"VLOOKUP($E804,Func,7)*$F804","v":0},null,null,{"$f":"+$G804*$M804","v":0},{"$f":"+$G804*(1-$M804)","v":0},0.75,{"$f":"+$H804*$P804","v":4018688.0103667574},{"$f":"+$H804*(1-$P804)","v":1339562.6701222525},null,null,null,null,null,null,null,"UACCT403TPDGU",{"$f":"ROUND(SUM(-F804,G804:K804),0)","v":0},{"$f":"ROUND(G804-N804-O804,0)","v":0},{"$f":"ROUND(H804-Q804-R804,0)","v":0},{"$f":"ROUND(I804-T804-U804-V804-W804-X804,0)","v":0}]
[{"$f":"ROW()","v":805},null,null,"SG","T",{"$f":"+'JAM Download'!E886","v":28708231.973397881},{"$f":"VLOOKUP($E805,Func,2)*$F805","v":0},{"$f":"VLOOKUP($E805,Func,3)*$F805","v":28708231.973397881},{"$f":"VLOOKUP($E805,Func,5)*$F805","v":0},{"$f":"VLOOKUP($E805,Func,6)*$F805","v":0},{"$f":"VLOOKUP($E805,Func,7)*$F805","v":0},null,null,{"$f":"+$G805*$M805","v":0},{"$f":"+$G805*(1-$M805)","v":0},0.75,{"$f":"+$H805*$P805","v":21531173.980048411},{"$f":"+$H805*(1-$P805)","v":7177057.9933494702},null,null,null,null,null,null,null,"UACCT403TPSG",{"$f":"ROUND(SUM(-F805,G805:K805),0)","v":0},{"$f":"ROUND(G805-N805-O805,0)","v":0},{"$f":"ROUND(H805-Q805-R805,0)","v":0},{"$f":"ROUND(I805-T805-U805-V805-W805-X805,0)","v":0}]
[{"$f":"ROW()","v":806},null,null,null,null,{"$f":"+'JAM Download'!E887","v":38765044.695108429},{"$f":"SUM(G803:G805)","v":0},{"$f":"SUM(H803:H805)","v":38765044.695108429},{"$f":"SUM(I803:I805)","v":0},{"$f":"SUM(J803:J805)","v":0},{"$f":"SUM(K803:K805)","v":0},null,null,{"$f":"SUM(N803:N805)","v":0},{"$f":"SUM(O803:O805)","v":0},null,{"$f":"SUM(Q803:Q805)","v":29073783.521331321},{"$f":"SUM(R803:R805)","v":9691261.1737771071},null,{"$f":"SUM(T803:T805)","v":0},{"$f":"SUM(U803:U805)","v":0},{"$f":"SUM(V803:V805)","v":0},{"$f":"SUM(W803:W805)","v":0},{"$f":"SUM(X803:X805)","v":0},0,"UACCT403TP",{"$f":"ROUND(SUM(-F806,G806:K806),0)","v":0},{"$f":"ROUND(G806-N806-O806,0)","v":0},{"$f":"ROUND(H806-Q806-R806,0)","v":0},{"$f":"ROUND(I806-T806-U806-V806-W806-X806,0)","v":0}]
[{"$f":"ROW()","v":807}]
[{"$f":"ROW()","v":808},403,"Distribution Depreciation"]
[{"$f":"ROW()","v":809},null,360,"S","DPW",{"$f":"+'JAM Download'!E892","v":206680.42},{"$f":"VLOOKUP($E809,Func,2)*$F809","v":0},{"$f":"VLOOKUP($E809,Func,3)*$F809","v":0},{"$f":"VLOOKUP($E809,Func,5)*$F809","v":206680.42},{"$f":"VLOOKUP($E809,Func,6)*$F809","v":0},{"$f":"VLOOKUP($E809,Func,7)*$F809","v":0},null,null,{"$f":"+$G809*$M809","v":0},{"$f":"+$G809*(1-$M809)","v":0},null,{"$f":"+$H809*$P809","v":0},{"$f":"+$H809*(1-$P809)","v":0},"PLNT2",{"$f":"+$I809*VLOOKUP($S809,DisFac,2)","v":55084.934013408223},{"$f":"+$I809*VLOOKUP($S809,DisFac,3)","v":151595.48598659178},{"$f":"+$I809*VLOOKUP($S809,DisFac,4)","v":0},{"$f":"+$I809*VLOOKUP($S809,DisFac,5)","v":0},{"$f":"+$I809*VLOOKUP($S809,DisFac,6)","v":0},0,"UACCT403360",{"$f":"ROUND(SUM(-F809,G809:K809),0)","v":0},{"$f":"ROUND(G809-N809-O809,0)","v":0},{"$f":"ROUND(H809-Q809-R809,0)","v":0},{"$f":"ROUND(I809-T809-U809-V809-W809-X809,0)","v":0}]
[{"$f":"ROW()","v":810},null,361,"S","DPW",{"$f":"+'JAM Download'!E893","v":739949.62},0,0,739949.62,0,0,null,null,0,0,null,0,0,"PLNT2",197213.04993935316,542736.57006064674,0,0,0,0,"UACCT403361",0,0,0,0]
[{"$f":"ROW()","v":811},null,"362/363","S","DPW",{"$f":"+'JAM Download'!E894+'JAM Download'!E895","v":10296806.109999999},0,0,10296806.109999999,0,0,null,null,0,0,null,0,0,"SUBS",10296806.109999999,0,0,0,0,0,"UACCT403362",0,0,0,0]
[{"$f":"ROW()","v":812},null,364,"S","DPW",{"$f":"+'JAM Download'!E896","v":11598755.369999999},0,0,11598755.369999999,0,0,null,null,0,0,null,0,0,"PC",0,11598755.369999999,0,0,0,0,"UACCT403364",0,0,0,0]
[{"$f":"ROW()","v":813},null,365,"S","DPW",{"$f":"+'JAM Download'!E897","v":6759353.9500000002},0,0,6759353.9500000002,0,0,null,null,0,0,null,0,0,"PC",0,6759353.9500000002,0,0,0,0,"UACCT403365",0,0,0,0]
[{"$f":"ROW()","v":814},null,366,"S","DPW",{"$f":"+'JAM Download'!E898","v":4007152.65},0,0,4007152.65,0,0,null,null,0,0,null,0,0,"PC",0,4007152.65,0,0,0,0,"UACCT403366",0,0,0,0]
[{"$f":"ROW()","v":815},null,367,"S","DPW",{"$f":"+'JAM Download'!E899","v":11267664.140000001},0,0,11267664.140000001,0,0,null,null,0,0,null,0,0,"PC",0,11267664.140000001,0,0,0,0,"UACCT403367",0,0,0,0]
[{"$f":"ROW()","v":816},null,368,"S","DPW",{"$f":"+'JAM Download'!E900","v":9293131.7400000002},0,0,9293131.7400000002,0,0,null,null,0,0,null,0,0,"XFMR",0,0,9293131.7400000002,0,0,0,"UACCT403368",0,0,0,0]
[{"$f":"ROW()","v":817},null,369,"S","DPW",{"$f":"+'JAM Download'!E901","v":4305927.08},0,0,4305927.08,0,0,null,null,0,0,null,0,0,"SERV",0,0,0,0,4305927.08,0,"UACCT403369",0,0,0,0]
[{"$f":"ROW()","v":818},null,370,"S","DPW",{"$f":"+'JAM Download'!E902","v":2405317.44},0,0,2405317.44,0,0,null,null,0,0,null,0,0,"METR",0,0,0,2405317.44,0,2405317.44,"UACCT403370",0,0,0,0]
[{"$f":"ROW()","v":819},null,371,"S","DPW",{"$f":"+'JAM Download'!E903","v":268396.62},0,0,268396.62,0,0,null,null,0,0,null,0,0,"PC",0,268396.62,0,0,0,0,"UACCT403371",0,0,0,0]
[{"$f":"ROW()","v":820},null,372,"S","DPW",{"$f":"+'JAM Download'!E904","v":0},0,0,0,0,0,null,null,0,0,null,0,0,"PLNT2",0,0,0,0,0,0,"UACCT403372",0,0,0,0]
[{"$f":"ROW()","v":821},null,373,"S","DPW",{"$f":"+'JAM Download'!E905","v":1009487.54},0,0,1009487.54,0,0,null,null,0,0,null,0,0,"PC",0,1009487.54,0,0,0,0,"UACCT403373",0,0,0,0]
[{"$f":"ROW()","v":822},null,null,null,null,{"$f":"+'JAM Download'!E906","v":62158622.679999992},{"$f":"SUM(G809:G821)","v":0},{"$f":"SUM(H809:H821)","v":0},{"$f":"SUM(I809:I821)","v":62158622.679999992},{"$f":"SUM(J809:J821)","v":0},{"$f":"SUM(K809:K821)","v":0},null,null,{"$f":"SUM(N809:N821)","v":0},{"$f":"SUM(O809:O821)","v":0},null,{"$f":"SUM(Q809:Q821)","v":0},{"$f":"SUM(R809:R821)","v":0},null,{"$f":"SUM(T809:T821)","v":10549104.09395276},{"$f":"SUM(U809:U821)","v":35605142.326047234},{"$f":"SUM(V809:V821)","v":9293131.7400000002},{"$f":"SUM(W809:W821)","v":2405317.44},{"$f":"SUM(X809:X821)","v":4305927.08},2405317.44,"UACCT403DP",0,0,0,0]
[{"$f":"ROW()","v":823}]
[{"$f":"ROW()","v":824},"403GP","General Depreciation"]
[{"$f":"ROW()","v":825},null,null,"S","G-SITUS",{"$f":"+'JAM Download'!E909","v":4587355.59},{"$f":"VLOOKUP($E825,Func,2)*$F825","v":0},{"$f":"VLOOKUP($E825,Func,3)*$F825","v":1308112.3681357969},{"$f":"VLOOKUP($E825,Func,5)*$F825","v":3279243.2218642039},{"$f":"VLOOKUP($E825,Func,6)*$F825","v":0},{"$f":"VLOOKUP($E825,Func,7)*$F825","v":0},null,0.75,{"$f":"+$G825*$M825","v":0},{"$f":"+$G825*(1-$M825)","v":0},0.75,{"$f":"+$H825*$P825","v":981084.27610184764},{"$f":"+$H825*(1-$P825)","v":327028.09203394921},"PLNT",{"$f":"+$I825*VLOOKUP($S825,DisFac,2)","v":603066.55282478721},{"$f":"+$I825*VLOOKUP($S825,DisFac,3)","v":1659658.285793338},{"$f":"+$I825*VLOOKUP($S825,DisFac,4)","v":596490.20472797193},{"$f":"+$I825*VLOOKUP($S825,DisFac,5)","v":100328.06997131906},{"$f":"+$I825*VLOOKUP($S825,DisFac,6)","v":319700.1085467877},100328.06997131906,"UACCT403GPS",{"$f":"ROUND(SUM(-F825,G825:K825),0)","v":0},{"$f":"ROUND(G825-N825-O825,0)","v":0},{"$f":"ROUND(H825-Q825-R825,0)","v":0},{"$f":"ROUND(I825-T825-U825-V825-W825-X825,0)","v":0}]
[{"$f":"ROW()","v":826},null,null,"SG","G-DGP",{"$f":"+'JAM Download'!E910","v":37612.872778957702},26221.015620896487,11391.857158061213,0,0,0,null,0.75,19665.761715672365,6555.2539052241218,0.75,8543.8928685459105,2847.9642895153033,"PLNT",0,0,0,0,0,0,"UACCT403GPDGP",0,0,0,0]
[{"$f":"ROW()","v":827},null,null,"SG","G-DGU",{"$f":"+'JAM Download'!E911","v":51450.955329903809},35867.941046241991,15583.014283661811,0,0,0,null,0.75,26900.955784681493,8966.9852615604977,0.75,11687.260712746358,3895.7535709154527,"PLNT",0,0,0,0,0,0,"UACCT403GPDGU",0,0,0,0]
[{"$f":"ROW()","v":828},null,null,"SE","P",{"$f":"+'JAM Download'!E912","v":9668.9898097732166},9668.9898097732166,0,0,0,0,null,0,0,9668.9898097732166,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT403GPSE",0,0,0,0]
[{"$f":"ROW()","v":829},null,null,"CN","CUST",{"$f":"+'JAM Download'!E913","v":805333.9992634512},0,0,0,805333.9992634512,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT403GPCN",0,0,0,0]
[{"$f":"ROW()","v":830},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E914","v":3285316.1766750887},1610304.0777641514,1675012.0989109373,0,0,0,null,0.75,1207728.0583231135,402576.01944103785,0.75,1256259.074183203,418753.02472773433,"PLNT",0,0,0,0,0,0,"UACCT403GPSG",0,0,0,0]
[{"$f":"ROW()","v":831},null,null,"SO","PTD",{"$f":"+'JAM Download'!E915","v":6198976.6457782798},3140426.6007614797,1376768.0181274691,1681782.0268893314,0,0,null,0.75,2355319.9505711095,785106.65019036992,0.75,1032576.0135956018,344192.00453186728,"PLNT",309286.75335715385,851166.95742941694,305914.0288339926,51453.928072568837,163960.35919619905,51453.928072568837,"UACCT403GPSO",0,0,0,0]
[{"$f":"ROW()","v":832},null,null,"SG","P",{"$f":"+'JAM Download'!E916","v":2934.3720437133893},2934.3720437133893,0,0,0,0,null,0.75,2200.7790327850421,733.59301092834733,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT403GPSSGCT",0,{"$f":"ROUND(G832-N832-O832,0)","v":0},{"$f":"ROUND(H832-Q832-R832,0)","v":0},{"$f":"ROUND(I832-T832-U832-V832-W832-X832,0)","v":0}]
[{"$f":"ROW()","v":833},null,null,"SG","P",{"$f":"+'JAM Download'!E917","v":57147.656711397191},57147.656711397191,0,0,0,0,null,0.75,42860.742533547891,14286.914177849298,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT403GPSSGCH",0,0,0,0]
[{"$f":"ROW()","v":834},null,null,null,null,{"$f":"+'JAM Download'!E918","v":15035797.258390566},{"$f":"SUM(G825:G833)","v":4882570.6537576523},{"$f":"SUM(H825:H833)","v":4386867.3566159261},{"$f":"SUM(I825:I833)","v":4961025.2487535356},{"$f":"SUM(J825:J833)","v":805333.9992634512},{"$f":"SUM(K825:K833)","v":0},null,null,{"$f":"SUM(N825:N833)","v":3654676.2479609097},{"$f":"SUM(O825:O833)","v":1227894.405796743},null,{"$f":"SUM(Q825:Q833)","v":3290150.5174619444},{"$f":"SUM(R825:R833)","v":1096716.8391539815},null,{"$f":"SUM(T825:T833)","v":912353.30618194107},{"$f":"SUM(U825:U833)","v":2510825.2432227549},{"$f":"SUM(V825:V833)","v":902404.23356196447},{"$f":"SUM(W825:W833)","v":151781.9980438879},{"$f":"SUM(X825:X833)","v":483660.46774298674},151781.9980438879,"UACCT403GP",0,0,0,0]
[{"$f":"ROW()","v":835}]
[{"$f":"ROW()","v":836},"403GV0","General Vehicles"]
[{"$f":"ROW()","v":837},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E921","v":0},{"$f":"VLOOKUP($E837,Func,2)*$F837","v":0},{"$f":"VLOOKUP($E837,Func,3)*$F837","v":0},{"$f":"VLOOKUP($E837,Func,5)*$F837","v":0},{"$f":"VLOOKUP($E837,Func,6)*$F837","v":0},{"$f":"VLOOKUP($E837,Func,7)*$F837","v":0},null,0,{"$f":"+$G837*$M837","v":0},{"$f":"+$G837*(1-$M837)","v":0},null,{"$f":"+$H837*$P837","v":0},{"$f":"+$H837*(1-$P837)","v":0},"PLNT",{"$f":"+$I837*VLOOKUP($S837,DisFac,2)","v":0},{"$f":"+$I837*VLOOKUP($S837,DisFac,3)","v":0},{"$f":"+$I837*VLOOKUP($S837,DisFac,4)","v":0},{"$f":"+$I837*VLOOKUP($S837,DisFac,5)","v":0},{"$f":"+$I837*VLOOKUP($S837,DisFac,6)","v":0},0,"UACCT403GV0SG",{"$f":"ROUND(SUM(-F837,G837:K837),0)","v":0},{"$f":"ROUND(G837-N837-O837,0)","v":0},{"$f":"ROUND(H837-Q837-R837,0)","v":0},{"$f":"ROUND(I837-T837-U837-V837-W837-X837,0)","v":0}]
[{"$f":"ROW()","v":838},null,null,null,null,{"$f":"+'JAM Download'!E922","v":0},{"$f":"SUM(G837:G837)","v":0},{"$f":"SUM(H837:H837)","v":0},{"$f":"SUM(I837:I837)","v":0},{"$f":"SUM(J837:J837)","v":0},{"$f":"SUM(K837:K837)","v":0},null,null,{"$f":"SUM(N837:N837)","v":0},{"$f":"SUM(O837:O837)","v":0},null,{"$f":"SUM(Q837:Q837)","v":0},{"$f":"SUM(R837:R837)","v":0},null,{"$f":"SUM(T837:T837)","v":0},{"$f":"SUM(U837:U837)","v":0},{"$f":"SUM(V837:V837)","v":0},{"$f":"SUM(W837:W837)","v":0},{"$f":"SUM(X837:X837)","v":0},0,"UACCT403GV0",{"$f":"ROUND(SUM(-F838,G838:K838),0)","v":0},{"$f":"ROUND(G838-N838-O838,0)","v":0},{"$f":"ROUND(H838-Q838-R838,0)","v":0},{"$f":"ROUND(I838-T838-U838-V838-W838-X838,0)","v":0}]
[{"$f":"ROW()","v":839}]
[{"$f":"ROW()","v":840},"403MP","Mining Depreciation"]
[{"$f":"ROW()","v":841},null,null,"SE","P",{"$f":"+'JAM Download'!E925","v":0},{"$f":"VLOOKUP($E841,Func,2)*$F841","v":0},{"$f":"VLOOKUP($E841,Func,3)*$F841","v":0},{"$f":"VLOOKUP($E841,Func,5)*$F841","v":0},{"$f":"VLOOKUP($E841,Func,6)*$F841","v":0},{"$f":"VLOOKUP($E841,Func,7)*$F841","v":0},null,0,{"$f":"+$G841*$M841","v":0},{"$f":"+$G841*(1-$M841)","v":0},null,{"$f":"+$H841*$P841","v":0},{"$f":"+$H841*(1-$P841)","v":0},null,null,null,null,null,null,null,"UACCT403MPSE",{"$f":"ROUND(SUM(-F841,G841:K841),0)","v":0},{"$f":"ROUND(G841-N841-O841,0)","v":0},{"$f":"ROUND(H841-Q841-R841,0)","v":0},{"$f":"ROUND(I841-T841-U841-V841-W841-X841,0)","v":0}]
[{"$f":"ROW()","v":842},null,null,null,null,{"$f":"+'JAM Download'!E926","v":0},{"$f":"SUM(G841)","v":0},{"$f":"SUM(H841)","v":0},{"$f":"SUM(I841)","v":0},{"$f":"SUM(J841)","v":0},{"$f":"SUM(K841)","v":0},null,null,{"$f":"SUM(N841)","v":0},{"$f":"SUM(O841)","v":0},null,{"$f":"SUM(Q841)","v":0},{"$f":"SUM(R841)","v":0},null,{"$f":"SUM(T841)","v":0},{"$f":"SUM(U841)","v":0},{"$f":"SUM(V841)","v":0},{"$f":"SUM(W841)","v":0},{"$f":"SUM(X841)","v":0},0,"UACCT403MP",{"$f":"ROUND(SUM(-F842,G842:K842),0)","v":0},{"$f":"ROUND(G842-N842-O842,0)","v":0},{"$f":"ROUND(H842-Q842-R842,0)","v":0},{"$f":"ROUND(I842-T842-U842-V842-W842-X842,0)","v":0}]
[{"$f":"ROW()","v":843}]
[{"$f":"ROW()","v":844},"403EP","Experimental Plant Depreciation"]
[{"$f":"ROW()","v":845},null,null,"SG","P",{"$f":"+'JAM Download'!E929","v":0},{"$f":"VLOOKUP($E845,Func,2)*$F845","v":0},{"$f":"VLOOKUP($E845,Func,3)*$F845","v":0},{"$f":"VLOOKUP($E845,Func,5)*$F845","v":0},{"$f":"VLOOKUP($E845,Func,6)*$F845","v":0},{"$f":"VLOOKUP($E845,Func,7)*$F845","v":0},null,0.75,{"$f":"+$G845*$M845","v":0},{"$f":"+$G845*(1-$M845)","v":0},null,{"$f":"+$H845*$P845","v":0},{"$f":"+$H845*(1-$P845)","v":0},null,null,null,null,null,null,null,"UACCT403EPDGP",{"$f":"ROUND(SUM(-F845,G845:K845),0)","v":0},{"$f":"ROUND(G845-N845-O845,0)","v":0},{"$f":"ROUND(H845-Q845-R845,0)","v":0},{"$f":"ROUND(I845-T845-U845-V845-W845-X845,0)","v":0}]
[{"$f":"ROW()","v":846},null,null,"SG","P",{"$f":"+'JAM Download'!E930","v":0},{"$f":"VLOOKUP($E846,Func,2)*$F846","v":0},{"$f":"VLOOKUP($E846,Func,3)*$F846","v":0},{"$f":"VLOOKUP($E846,Func,5)*$F846","v":0},{"$f":"VLOOKUP($E846,Func,6)*$F846","v":0},{"$f":"VLOOKUP($E846,Func,7)*$F846","v":0},null,0.75,{"$f":"+$G846*$M846","v":0},{"$f":"+$G846*(1-$M846)","v":0},null,{"$f":"+$H846*$P846","v":0},{"$f":"+$H846*(1-$P846)","v":0},null,null,null,null,null,null,null,"UACCT403EPSG",{"$f":"ROUND(SUM(-F846,G846:K846),0)","v":0},{"$f":"ROUND(G846-N846-O846,0)","v":0},{"$f":"ROUND(H846-Q846-R846,0)","v":0},{"$f":"ROUND(I846-T846-U846-V846-W846-X846,0)","v":0}]
[{"$f":"ROW()","v":847},null,null,null,null,{"$f":"+'JAM Download'!E931","v":0},{"$f":"SUM(G845:G846)","v":0},{"$f":"SUM(H845:H846)","v":0},{"$f":"SUM(I845:I846)","v":0},{"$f":"SUM(J845:J846)","v":0},{"$f":"SUM(K845:K846)","v":0},null,null,{"$f":"SUM(N845:N846)","v":0},{"$f":"SUM(O845:O846)","v":0},null,{"$f":"SUM(Q845:Q846)","v":0},{"$f":"SUM(R845:R846)","v":0},null,{"$f":"SUM(T845:T846)","v":0},{"$f":"SUM(U845:U846)","v":0},{"$f":"SUM(V845:V846)","v":0},{"$f":"SUM(W845:W846)","v":0},{"$f":"SUM(X845:X846)","v":0},0,"UACCT403EP",{"$f":"ROUND(SUM(-F847,G847:K847),0)","v":0},{"$f":"ROUND(G847-N847-O847,0)","v":0},{"$f":"ROUND(H847-Q847-R847,0)","v":0},{"$f":"ROUND(I847-T847-U847-V847-W847-X847,0)","v":0}]
[{"$f":"ROW()","v":848}]
[{"$f":"ROW()","v":849},"TOTAL DEPRECIATION EXPENSE",null,null,null,{"$f":"+'JAM Download'!E937","v":238134487.3865239},{"$f":"+G834+G822+G806+G800+G793+G788+G784+G847+G842+G838","v":127057593.4067826},{"$f":"+H834+H822+H806+H800+H793+H788+H784+H847+H842+H838","v":43151912.051724352},{"$f":"+I834+I822+I806+I800+I793+I788+I784+I847+I842+I838","v":67119647.928753525},{"$f":"+J834+J822+J806+J800+J793+J788+J784+J847+J842+J838","v":805333.9992634512},{"$f":"+K834+K822+K806+K800+K793+K788+K784+K847+K842+K838","v":0},null,null,{"$f":"+N834+N822+N806+N800+N793+N788+N784+N847+N842+N838","v":95285943.312729612},{"$f":"+O834+O822+O806+O800+O793+O788+O784+O847+O842+O838","v":31771650.094052982},{"$f":"+P834+P822+P806+P800+P793+P788+P784+P847+P842+P838","v":0},{"$f":"+Q834+Q822+Q806+Q800+Q793+Q788+Q784+Q847+Q842+Q838","v":32363934.038793266},{"$f":"+R834+R822+R806+R800+R793+R788+R784+R847+R842+R838","v":10787978.012931088},null,{"$f":"+T834+T822+T806+T800+T793+T788+T784+T847+T842+T838","v":11461457.400134701},{"$f":"+U834+U822+U806+U800+U793+U788+U784+U847+U842+U838","v":38115967.569269992},{"$f":"+V834+V822+V806+V800+V793+V788+V784+V847+V842+V838","v":10195535.973561965},{"$f":"+W834+W822+W806+W800+W793+W788+W784+W847+W842+W838","v":2557099.4380438877},{"$f":"+X834+X822+X806+X800+X793+X788+X784+X847+X842+X838","v":4789587.5477429871},2557099.4380438877,null,{"$f":"ROUND(SUM(-F849,G849:K849),0)","v":0},{"$f":"ROUND(G849-N849-O849,0)","v":0},{"$f":"ROUND(H849-Q849-R849,0)","v":0},{"$f":"ROUND(I849-T849-U849-V849-W849-X849,0)","v":0}]
[{"$f":"ROW()","v":850}]
[{"$f":"ROW()","v":851},"404GP","Amort of LT Plant - Capital Lease Gen"]
[{"$f":"ROW()","v":852},null,null,"S","I-SITUS",{"$f":"+'JAM Download'!E951","v":760.04},{"$f":"VLOOKUP($E852,Func,2)*$F852","v":13.236260844609816},{"$f":"VLOOKUP($E852,Func,3)*$F852","v":361.89028671953082},{"$f":"VLOOKUP($E852,Func,5)*$F852","v":384.91345243585943},{"$f":"VLOOKUP($E852,Func,6)*$F852","v":0},{"$f":"VLOOKUP($E852,Func,7)*$F852","v":0},null,0.75,{"$f":"+$G852*$M852","v":9.9271956334573623},{"$f":"+$G852*(1-$M852)","v":3.3090652111524541},0.75,{"$f":"+$H852*$P852","v":271.4177150396481},{"$f":"+$H852*(1-$P852)","v":90.472571679882705},"PLNT",{"$f":"+$I852*VLOOKUP($S852,DisFac,2)","v":70.78719484687069},{"$f":"+$I852*VLOOKUP($S852,DisFac,3)","v":194.80860595797191},{"$f":"+$I852*VLOOKUP($S852,DisFac,4)","v":70.015271363584162},{"$f":"+$I852*VLOOKUP($S852,DisFac,5)","v":11.776382895725959},{"$f":"+$I852*VLOOKUP($S852,DisFac,6)","v":37.52599737170668},11.776382895725959,"UACCT404CLGS",{"$f":"ROUND(SUM(-F852,G852:K852),0)","v":0},{"$f":"ROUND(G852-N852-O852,0)","v":0},{"$f":"ROUND(H852-Q852-R852,0)","v":0},{"$f":"ROUND(I852-T852-U852-V852-W852-X852,0)","v":0}]
[{"$f":"ROW()","v":853},null,null,"SG","I-SG",{"$f":"+'JAM Download'!E952","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT404CLGSG",0,0,0,0]
[{"$f":"ROW()","v":854},null,null,"SO","PTD",{"$f":"+'JAM Download'!E953","v":605457.32204723975},306727.12423878507,134469.65926278112,164260.5385456736,0,0,null,0.75,230045.34317908878,76681.781059696266,0.75,100852.24444708583,33617.41481569528,"PLNT",30208.200503519896,83133.926147516613,29878.784718547231,5025.5323224753893,16014.094853614461,5025.5323224753893,"UACCT404CLGSO",0,0,0,0]
[{"$f":"ROW()","v":855},null,null,"SG","P",{"$f":"+'JAM Download'!E954","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT404CLGDGU",0,0,0,0]
[{"$f":"ROW()","v":856},null,null,"CN","CUST",{"$f":"+'JAM Download'!E955","v":87128.78998571531},0,0,0,87128.78998571531,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT403GPCN",0,0,0,0]
[{"$f":"ROW()","v":857},null,null,"SG","P",{"$f":"+'JAM Download'!E956","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT404CLGDGP",0,0,0,0]
[{"$f":"ROW()","v":858},null,null,null,null,{"$f":"+'JAM Download'!E957","v":693346.15203295508},{"$f":"SUM(G852:G857)","v":306740.36049962969},{"$f":"SUM(H852:H857)","v":134831.54954950066},{"$f":"SUM(I852:I857)","v":164645.45199810946},{"$f":"SUM(J852:J857)","v":87128.78998571531},{"$f":"SUM(K852:K857)","v":0},null,null,{"$f":"SUM(N852:N857)","v":230055.27037472225},{"$f":"SUM(O852:O857)","v":76685.090124907423},null,{"$f":"SUM(Q852:Q857)","v":101123.66216212547},{"$f":"SUM(R852:R857)","v":33707.887387375165},null,{"$f":"SUM(T852:T857)","v":30278.987698366767},{"$f":"SUM(U852:U857)","v":83328.734753474579},{"$f":"SUM(V852:V857)","v":29948.799989910814},{"$f":"SUM(W852:W857)","v":5037.3087053711151},{"$f":"SUM(X852:X857)","v":16051.620850986168},5037.3087053711151,"UACCT404CLG",0,0,0,0]
[{"$f":"ROW()","v":859}]
[{"$f":"ROW()","v":860},"404SP","Amort of LT Plant - Cap Lease Steam"]
[{"$f":"ROW()","v":861},null,null,"SG","P",{"$f":"+'JAM Download'!E960+'JAM Download'!E961","v":0},{"$f":"VLOOKUP($E861,Func,2)*$F861","v":0},{"$f":"VLOOKUP($E861,Func,3)*$F861","v":0},{"$f":"VLOOKUP($E861,Func,5)*$F861","v":0},{"$f":"VLOOKUP($E861,Func,6)*$F861","v":0},{"$f":"VLOOKUP($E861,Func,7)*$F861","v":0},null,0.75,{"$f":"+$G861*$M861","v":0},{"$f":"+$G861*(1-$M861)","v":0},0.75,{"$f":"+$H861*$P861","v":0},{"$f":"+$H861*(1-$P861)","v":0},"DRB",{"$f":"+$I861*VLOOKUP($S861,DisFac,2)","v":0},{"$f":"+$I861*VLOOKUP($S861,DisFac,3)","v":0},{"$f":"+$I861*VLOOKUP($S861,DisFac,4)","v":0},{"$f":"+$I861*VLOOKUP($S861,DisFac,5)","v":0},{"$f":"+$I861*VLOOKUP($S861,DisFac,6)","v":0},0,"UACCT404CLSDGP",{"$f":"ROUND(SUM(-F861,G861:K861),0)","v":0},{"$f":"ROUND(G861-N861-O861,0)","v":0},{"$f":"ROUND(H861-Q861-R861,0)","v":0},{"$f":"ROUND(I861-T861-U861-V861-W861-X861,0)","v":0}]
[{"$f":"ROW()","v":862},null,null,null,null,{"$f":"+'JAM Download'!E962","v":0},{"$f":"SUM(G861:G861)","v":0},{"$f":"SUM(H861:H861)","v":0},{"$f":"SUM(I861:I861)","v":0},{"$f":"SUM(J861:J861)","v":0},{"$f":"SUM(K861:K861)","v":0},null,null,{"$f":"SUM(N861:N861)","v":0},{"$f":"SUM(O861:O861)","v":0},null,{"$f":"SUM(Q861:Q861)","v":0},{"$f":"SUM(R861:R861)","v":0},null,{"$f":"SUM(T861:T861)","v":0},{"$f":"SUM(U861:U861)","v":0},{"$f":"SUM(V861:V861)","v":0},{"$f":"SUM(W861:W861)","v":0},{"$f":"SUM(X861:X861)","v":0},0,"UACCT404CLS",{"$f":"ROUND(SUM(-F862,G862:K862),0)","v":0},{"$f":"ROUND(G862-N862-O862,0)","v":0},{"$f":"ROUND(H862-Q862-R862,0)","v":0},{"$f":"ROUND(I862-T862-U862-V862-W862-X862,0)","v":0}]
[{"$f":"ROW()","v":863}]
[{"$f":"ROW()","v":864},"404IP","Amort of LT Plant - Intangible Plant"]
[{"$f":"ROW()","v":865},null,null,"S","I-SITUS",{"$f":"+'JAM Download'!E965","v":3248077.9203225812},{"$f":"VLOOKUP($E865,Func,2)*$F865","v":56565.97889191025},{"$f":"VLOOKUP($E865,Func,3)*$F865","v":1546560.5098059527},{"$f":"VLOOKUP($E865,Func,5)*$F865","v":1644951.4316247187},{"$f":"VLOOKUP($E865,Func,6)*$F865","v":0},{"$f":"VLOOKUP($E865,Func,7)*$F865","v":0},null,0.75,{"$f":"+$G865*$M865","v":42424.484168932686},{"$f":"+$G865*(1-$M865)","v":14141.494722977563},0.75,{"$f":"+$H865*$P865","v":1159920.3823544644},{"$f":"+$H865*(1-$P865)","v":386640.12745148817},"PLNT",{"$f":"+$I865*VLOOKUP($S865,DisFac,2)","v":302513.4527441886},{"$f":"+$I865*VLOOKUP($S865,DisFac,3)","v":832526.61925807944},{"$f":"+$I865*VLOOKUP($S865,DisFac,4)","v":299214.59002348775},{"$f":"+$I865*VLOOKUP($S865,DisFac,5)","v":50327.100237976934},{"$f":"+$I865*VLOOKUP($S865,DisFac,6)","v":160369.66936098586},50327.100237976934,"UACCT404IPS",{"$f":"ROUND(SUM(-F865,G865:K865),0)","v":0},{"$f":"ROUND(G865-N865-O865,0)","v":0},{"$f":"ROUND(H865-Q865-R865,0)","v":0},{"$f":"ROUND(I865-T865-U865-V865-W865-X865,0)","v":0}]
[{"$f":"ROW()","v":866},null,null,"SE","P",{"$f":"+'JAM Download'!E966","v":23402.361824338037},23402.361824338037,0,0,0,0,null,0,0,23402.361824338037,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT404IPSE",0,0,0,0]
[{"$f":"ROW()","v":867},null,null,"SO","PTD",{"$f":"+'JAM Download'!E968","v":6775125.4385809237},3432305.9057345465,1504728.3698015867,1838091.163044791,0,0,null,0.75,2574229.4293009099,858076.47643363662,0.75,1128546.2773511901,376182.09245039668,"PLNT",338032.65768281871,930276.59810380742,334346.46348982112,56236.188151602029,179199.25561674163,56236.188151602029,"UACCT404IPSO",0,0,0,0]
[{"$f":"ROW()","v":868},null,null,"CN","CUST",{"$f":"+'JAM Download'!E969","v":2968326.845733461},0,0,0,2968326.845733461,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT404IPCN",0,0,0,0]
[{"$f":"ROW()","v":869},null,null,"SG","I-SG",{"$f":"+'JAM Download'!E967+'JAM Download'!E970+'JAM Download'!E971+'JAM Download'!E972","v":5614781.8051267378},4782128.1917376714,832653.61338906595,0,0,0,null,0.75,3586596.1438032538,1195532.0479344178,0.75,624490.21004179947,208163.40334726649,"PLNT",0,0,0,0,0,0,"UACCT404IPSG1",0,{"$f":"ROUND(G869-N869-O869,0)","v":0},{"$f":"ROUND(H869-Q869-R869,0)","v":0},{"$f":"ROUND(I869-T869-U869-V869-W869-X869,0)","v":0}]
[{"$f":"ROW()","v":870},null,null,"DGU","I-DGU",{"$f":"'JAM Download'!$E$973+'JAM Download'!$E$975","v":7087.8491861241964},7087.8491861241964,0,0,0,0,null,0.75,5315.8868895931473,1771.9622965310491,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT404IPSG4",0,0,0,0]
[{"$f":"ROW()","v":871},null,null,"SG","I-SG",{"$f":"+'JAM Download'!E974","v":91165.991263427626},77646.375599221836,13519.615664205776,0,0,0,null,0.75,58234.781699416373,19411.593899805459,0.75,10139.711748154332,3379.903916051444,"PLNT",0,0,0,0,0,0,"UACCT404IPSG3",0,{"$f":"ROUND(G871-N871-O871,0)","v":0},{"$f":"ROUND(H871-Q871-R871,0)","v":0},{"$f":"ROUND(I871-T871-U871-V871-W871-X871,0)","v":0}]
[{"$f":"ROW()","v":872},null,null,null,null,{"$f":"+'JAM Download'!E976","v":18727968.212037589},{"$f":"SUM(G865:G871)","v":8379136.6629738128},{"$f":"SUM(H865:H871)","v":3897462.1086608116},{"$f":"SUM(I865:I871)","v":3483042.5946695097},{"$f":"SUM(J865:J871)","v":2968326.845733461},{"$f":"SUM(K865:K871)","v":0},null,null,{"$f":"SUM(N865:N871)","v":6266800.7258621054},{"$f":"SUM(O865:O871)","v":2112335.9371117065},null,{"$f":"SUM(Q865:Q871)","v":2923096.5814956087},{"$f":"SUM(R865:R871)","v":974365.52716520289},null,{"$f":"SUM(T865:T871)","v":640546.11042700731},{"$f":"SUM(U865:U871)","v":1762803.217361887},{"$f":"SUM(V865:V871)","v":633561.05351330887},{"$f":"SUM(W865:W871)","v":106563.28838957896},{"$f":"SUM(X865:X871)","v":339568.92497772747},106563.28838957896,"UACCT404IP",0,0,0,0]
[{"$f":"ROW()","v":873}]
[{"$f":"ROW()","v":874},"404OP","Amort of LT Plant - Other Plant"]
[{"$f":"ROW()","v":875},null,null,"SG","P",{"$f":"'JAM Download'!E983","v":0},{"$f":"VLOOKUP($E875,Func,2)*$F875","v":0},{"$f":"VLOOKUP($E875,Func,3)*$F875","v":0},{"$f":"VLOOKUP($E875,Func,5)*$F875","v":0},{"$f":"VLOOKUP($E875,Func,6)*$F875","v":0},{"$f":"VLOOKUP($E875,Func,7)*$F875","v":0},null,0.75,{"$f":"+$G875*$M875","v":0},{"$f":"+$G875*(1-$M875)","v":0},0.75,{"$f":"+$H875*$P875","v":0},{"$f":"+$H875*(1-$P875)","v":0},"PLNT",{"$f":"+$I875*VLOOKUP($S875,DisFac,2)","v":0},{"$f":"+$I875*VLOOKUP($S875,DisFac,3)","v":0},{"$f":"+$I875*VLOOKUP($S875,DisFac,4)","v":0},{"$f":"+$I875*VLOOKUP($S875,DisFac,5)","v":0},{"$f":"+$I875*VLOOKUP($S875,DisFac,6)","v":0},0,"UACCT404IPSE",{"$f":"ROUND(SUM(-F875,G875:K875),0)","v":0},{"$f":"ROUND(G875-N875-O875,0)","v":0},{"$f":"ROUND(H875-Q875-R875,0)","v":0},{"$f":"ROUND(I875-T875-U875-V875-W875-X875,0)","v":0}]
[{"$f":"ROW()","v":876},null,null,null,null,{"$f":"'JAM Download'!$E984","v":0},{"$f":"SUM(G875)","v":0},{"$f":"SUM(H875)","v":0},{"$f":"SUM(I875)","v":0},{"$f":"SUM(J875)","v":0},{"$f":"SUM(K875)","v":0},null,null,{"$f":"SUM(N875)","v":0},{"$f":"SUM(O875)","v":0},null,{"$f":"SUM(Q875)","v":0},{"$f":"SUM(R875)","v":0},null,null,null,null,null,null,null,"UACCT404M",{"$f":"ROUND(SUM(-F876,G876:K876),0)","v":0},{"$f":"ROUND(G876-N876-O876,0)","v":0},{"$f":"ROUND(H876-Q876-R876,0)","v":0},{"$f":"ROUND(I876-T876-U876-V876-W876-X876,0)","v":0}]
[{"$f":"ROW()","v":877}]
[{"$f":"ROW()","v":878},"404HP","Amortization of Other Electric Plant"]
[{"$f":"ROW()","v":879},null,null,"SG","P",{"$f":"+'JAM Download'!E988+'JAM Download'!E989","v":122602.7776686625},{"$f":"VLOOKUP($E879,Func,2)*$F879","v":122602.7776686625},{"$f":"VLOOKUP($E879,Func,3)*$F879","v":0},{"$f":"VLOOKUP($E879,Func,5)*$F879","v":0},{"$f":"VLOOKUP($E879,Func,6)*$F879","v":0},{"$f":"VLOOKUP($E879,Func,7)*$F879","v":0},null,0.75,{"$f":"+$G879*$M879","v":91952.083251496879},{"$f":"+$G879*(1-$M879)","v":30650.694417165625},0.75,{"$f":"+$H879*$P879","v":0},{"$f":"+$H879*(1-$P879)","v":0},"PLNT",{"$f":"+$I879*VLOOKUP($S879,DisFac,2)","v":0},{"$f":"+$I879*VLOOKUP($S879,DisFac,3)","v":0},{"$f":"+$I879*VLOOKUP($S879,DisFac,4)","v":0},{"$f":"+$I879*VLOOKUP($S879,DisFac,5)","v":0},{"$f":"+$I879*VLOOKUP($S879,DisFac,6)","v":0},0,"UACCT404330DGP",{"$f":"ROUND(SUM(-F879,G879:K879),0)","v":0},{"$f":"ROUND(G879-N879-O879,0)","v":0},{"$f":"ROUND(H879-Q879-R879,0)","v":0},{"$f":"ROUND(I879-T879-U879-V879-W879-X879,0)","v":0}]
[{"$f":"ROW()","v":880},null,null,"SG","P",{"$f":"+'JAM Download'!E990","v":0},{"$f":"VLOOKUP($E880,Func,2)*$F880","v":0},{"$f":"VLOOKUP($E880,Func,3)*$F880","v":0},{"$f":"VLOOKUP($E880,Func,5)*$F880","v":0},{"$f":"VLOOKUP($E880,Func,6)*$F880","v":0},{"$f":"VLOOKUP($E880,Func,7)*$F880","v":0},null,0.75,{"$f":"+$G880*$M880","v":0},{"$f":"+$G880*(1-$M880)","v":0},0.75,{"$f":"+$H880*$P880","v":0},{"$f":"+$H880*(1-$P880)","v":0},"PLNT",{"$f":"+$I880*VLOOKUP($S880,DisFac,2)","v":0},{"$f":"+$I880*VLOOKUP($S880,DisFac,3)","v":0},{"$f":"+$I880*VLOOKUP($S880,DisFac,4)","v":0},{"$f":"+$I880*VLOOKUP($S880,DisFac,5)","v":0},{"$f":"+$I880*VLOOKUP($S880,DisFac,6)","v":0},0,"UACCT404330SG",{"$f":"ROUND(SUM(-F880,G880:K880),0)","v":0},{"$f":"ROUND(G880-N880-O880,0)","v":0},{"$f":"ROUND(H880-Q880-R880,0)","v":0},{"$f":"ROUND(I880-T880-U880-V880-W880-X880,0)","v":0}]
[{"$f":"ROW()","v":881},null,null,null,null,{"$f":"+'JAM Download'!E991","v":122602.7776686625},{"$f":"SUM(G879:G880)","v":122602.7776686625},{"$f":"SUM(H879:H880)","v":0},{"$f":"SUM(I879:I880)","v":0},{"$f":"SUM(J879:J880)","v":0},{"$f":"SUM(K879:K880)","v":0},null,null,{"$f":"SUM(N879:N880)","v":91952.083251496879},{"$f":"SUM(O879:O880)","v":30650.694417165625},null,{"$f":"SUM(Q879:Q880)","v":0},{"$f":"SUM(R879:R880)","v":0},null,{"$f":"SUM(T879:T880)","v":0},{"$f":"SUM(U879:U880)","v":0},{"$f":"SUM(V879:V880)","v":0},{"$f":"SUM(W879:W880)","v":0},{"$f":"SUM(X879:X880)","v":0},0,"UACCT404330",{"$f":"ROUND(SUM(-F881,G881:K881),0)","v":0},{"$f":"ROUND(G881-N881-O881,0)","v":0},{"$f":"ROUND(H881-Q881-R881,0)","v":0},{"$f":"ROUND(I881-T881-U881-V881-W881-X881,0)","v":0}]
[{"$f":"ROW()","v":882}]
[{"$f":"ROW()","v":883},"Total Amortization of Limited Term Plant",null,null,null,{"$f":"+'JAM Download'!E993","v":19543917.141739205},{"$f":"+G872+G862+G858+G881+G876","v":8808479.801142104},{"$f":"+H872+H862+H858+H881+H876","v":4032293.658210312},{"$f":"+I872+I862+I858+I881+I876","v":3647688.0466676191},{"$f":"+J872+J862+J858+J881+J876","v":3055455.6357191764},{"$f":"+K872+K862+K858+K881+K876","v":0},null,null,{"$f":"+N872+N862+N858+N881+N876","v":6588808.079488324},{"$f":"+O872+O862+O858+O881+O876","v":2219671.7216537795},null,{"$f":"+Q872+Q862+Q858+Q881","v":3024220.2436577342},{"$f":"+R872+R862+R858+R881+R876","v":1008073.414552578},null,{"$f":"+T872+T862+T858+T881+T876","v":670825.09812537406},{"$f":"+U872+U862+U858+U881+U876","v":1846131.9521153616},{"$f":"+V872+V862+V858+V881+V876","v":663509.85350321967},{"$f":"+W872+W862+W858+W881+W876","v":111600.59709495008},{"$f":"+X872+X862+X858+X881+X876","v":355620.54582871363},111600.59709495008,null,{"$f":"ROUND(SUM(-F883,G883:K883),0)","v":0},{"$f":"ROUND(G883-N883-O883,0)","v":0},{"$f":"ROUND(H883-Q883-R883,0)","v":0},{"$f":"ROUND(I883-T883-U883-V883-W883-X883,0)","v":0}]
[{"$f":"ROW()","v":884}]
[{"$f":"ROW()","v":885}]
[{"$f":"ROW()","v":886},405,"Amortization of Other Electric Plant"]
[{"$f":"ROW()","v":887},null,null,"S","GP",{"$f":"+'JAM Download'!E997","v":0},{"$f":"VLOOKUP($E887,Func,2)*$F887","v":0},{"$f":"VLOOKUP($E887,Func,3)*$F887","v":0},{"$f":"VLOOKUP($E887,Func,5)*$F887","v":0},{"$f":"VLOOKUP($E887,Func,6)*$F887","v":0},{"$f":"VLOOKUP($E887,Func,7)*$F887","v":0},null,0.75,{"$f":"+$G887*$M887","v":0},{"$f":"+$G887*(1-$M887)","v":0},0.75,{"$f":"+$H887*$P887","v":0},{"$f":"+$H887*(1-$P887)","v":0},"PLNT",{"$f":"+$I887*VLOOKUP($S887,DisFac,2)","v":0},{"$f":"+$I887*VLOOKUP($S887,DisFac,3)","v":0},{"$f":"+$I887*VLOOKUP($S887,DisFac,4)","v":0},{"$f":"+$I887*VLOOKUP($S887,DisFac,5)","v":0},{"$f":"+$I887*VLOOKUP($S887,DisFac,6)","v":0},0,"UACCT405S",{"$f":"ROUND(SUM(-F887,G887:K887),0)","v":0},{"$f":"ROUND(G887-N887-O887,0)","v":0},{"$f":"ROUND(H887-Q887-R887,0)","v":0},{"$f":"ROUND(I887-T887-U887-V887-W887-X887,0)","v":0}]
[{"$f":"ROW()","v":888}]
[{"$f":"ROW()","v":889},null,null,null,null,{"$f":"+'JAM Download'!E998","v":0},{"$f":"SUM(G887:G888)","v":0},{"$f":"SUM(H887:H888)","v":0},{"$f":"SUM(I887:I888)","v":0},{"$f":"SUM(J887:J888)","v":0},{"$f":"SUM(K887:K888)","v":0},null,null,{"$f":"SUM(N887:N888)","v":0},{"$f":"SUM(O887:O888)","v":0},null,{"$f":"SUM(Q887:Q888)","v":0},{"$f":"SUM(R887:R888)","v":0},null,{"$f":"SUM(T887:T888)","v":0},{"$f":"SUM(U887:U888)","v":0},{"$f":"SUM(V887:V888)","v":0},{"$f":"SUM(W887:W888)","v":0},{"$f":"SUM(X887:X888)","v":0},0,"UACCT405",{"$f":"ROUND(SUM(-F889,G889:K889),0)","v":0},{"$f":"ROUND(G889-N889-O889,0)","v":0},{"$f":"ROUND(H889-Q889-R889,0)","v":0},{"$f":"ROUND(I889-T889-U889-V889-W889-X889,0)","v":0}]
[{"$f":"ROW()","v":890}]
[{"$f":"ROW()","v":891},406,"Amortization of Plant Acquisition Adj"]
[{"$f":"ROW()","v":892},null,null,"S","P",{"$f":"+'JAM Download'!E1002","v":0},{"$f":"VLOOKUP($E892,Func,2)*$F892","v":0},{"$f":"VLOOKUP($E892,Func,3)*$F892","v":0},{"$f":"VLOOKUP($E892,Func,5)*$F892","v":0},{"$f":"VLOOKUP($E892,Func,6)*$F892","v":0},{"$f":"VLOOKUP($E892,Func,7)*$F892","v":0},null,0.75,{"$f":"+$G892*$M892","v":0},{"$f":"+$G892*(1-$M892)","v":0},0.75,{"$f":"+$H892*$P892","v":0},{"$f":"+$H892*(1-$P892)","v":0},null,null,null,null,null,null,null,"UACCT406S",{"$f":"ROUND(SUM(-F892,G892:K892),0)","v":0},{"$f":"ROUND(G892-N892-O892,0)","v":0},{"$f":"ROUND(H892-Q892-R892,0)","v":0},{"$f":"ROUND(I892-T892-U892-V892-W892-X892,0)","v":0}]
[{"$f":"ROW()","v":893},null,null,"SG","P",{"$f":"'JAM Download'!$E1003+'JAM Download'!E1004+'JAM Download'!E1005","v":2387296.0711438572},{"$f":"VLOOKUP($E893,Func,2)*$F893","v":2387296.0711438572},{"$f":"VLOOKUP($E893,Func,3)*$F893","v":0},{"$f":"VLOOKUP($E893,Func,5)*$F893","v":0},{"$f":"VLOOKUP($E893,Func,6)*$F893","v":0},{"$f":"VLOOKUP($E893,Func,7)*$F893","v":0},null,0.75,{"$f":"+$G893*$M893","v":1790472.0533578929},{"$f":"+$G893*(1-$M893)","v":596824.0177859643},0.75,{"$f":"+$H893*$P893","v":0},{"$f":"+$H893*(1-$P893)","v":0},null,null,null,null,null,null,null,"UACCT406DGP",0,0,0,0]
[{"$f":"ROW()","v":894},null,null,"SO","P",{"$f":"+'JAM Download'!E1006","v":0},{"$f":"VLOOKUP($E894,Func,2)*$F894","v":0},{"$f":"VLOOKUP($E894,Func,3)*$F894","v":0},{"$f":"VLOOKUP($E894,Func,5)*$F894","v":0},{"$f":"VLOOKUP($E894,Func,6)*$F894","v":0},{"$f":"VLOOKUP($E894,Func,7)*$F894","v":0},null,0.75,{"$f":"+$G894*$M894","v":0},{"$f":"+$G894*(1-$M894)","v":0},0.75,{"$f":"+$H894*$P894","v":0},{"$f":"+$H894*(1-$P894)","v":0},null,null,null,null,null,null,null,"UACCT406SO",0,0,0,0]
[{"$f":"ROW()","v":895},null,null,null,null,{"$f":"+'JAM Download'!E1007","v":2387296.0711438572},{"$f":"SUM(G892:G894)","v":2387296.0711438572},{"$f":"SUM(H892:H894)","v":0},{"$f":"SUM(I892:I894)","v":0},{"$f":"SUM(J892:J894)","v":0},{"$f":"SUM(K892:K894)","v":0},null,null,{"$f":"SUM(N892:N894)","v":1790472.0533578929},{"$f":"SUM(O892:O894)","v":596824.0177859643},null,{"$f":"SUM(Q892:Q894)","v":0},{"$f":"SUM(R892:R894)","v":0},null,{"$f":"SUM(T892:T894)","v":0},{"$f":"SUM(U892:U894)","v":0},{"$f":"SUM(V892:V894)","v":0},{"$f":"SUM(W892:W894)","v":0},{"$f":"SUM(X892:X894)","v":0},0,"UACCT406",0,0,0,0]
[{"$f":"ROW()","v":896}]
[{"$f":"ROW()","v":897},407,"Amort of Prop Losses, Unrec Plant, etc"]
[{"$f":"ROW()","v":898},null,null,"S","PTD",{"$f":"+'JAM Download'!E1009","v":7.5610221829265356E-2},{"$f":"VLOOKUP($E898,Func,2)*$F898","v":3.8304443699398651E-2},{"$f":"VLOOKUP($E898,Func,3)*$F898","v":1.6792729059392435E-2},{"$f":"VLOOKUP($E898,Func,5)*$F898","v":2.0513049070474271E-2},{"$f":"VLOOKUP($E898,Func,6)*$F898","v":0},{"$f":"VLOOKUP($E898,Func,7)*$F898","v":0},null,0.75,{"$f":"+$G898*$M898","v":2.872833277454899E-2},{"$f":"+$G898*(1-$M898)","v":9.5761109248496627E-3},0.75,{"$f":"+$H898*$P898","v":1.2594546794544326E-2},{"$f":"+$H898*(1-$P898)","v":4.1981822648481087E-3},"PLNT",{"$f":"+$I898*VLOOKUP($S898,DisFac,2)","v":3.7724355754935536E-3},{"$f":"+$I898*VLOOKUP($S898,DisFac,3)","v":1.0381862385109708E-2},{"$f":"+$I898*VLOOKUP($S898,DisFac,4)","v":3.7312977451810455E-3},{"$f":"+$I898*VLOOKUP($S898,DisFac,5)","v":6.2759438176033806E-4},{"$f":"+$I898*VLOOKUP($S898,DisFac,6)","v":1.9998589829296229E-3},6.2759438176033806E-4,"UACCT407S",{"$f":"ROUND(SUM(-F898,G898:K898),0)","v":0},{"$f":"ROUND(G898-N898-O898,0)","v":0},{"$f":"ROUND(H898-Q898-R898,0)","v":0},{"$f":"ROUND(I898-T898-U898-V898-W898-X898,0)","v":0}]
[{"$f":"ROW()","v":899},null,null,"SO","GP",{"$f":"+'JAM Download'!E1010","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT407SO",0,0,0,0]
[{"$f":"ROW()","v":900},null,null,"SG","P",{"$f":"+'JAM Download'!E1011","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT407DGP",0,0,0,0]
[{"$f":"ROW()","v":901},null,null,"SE","P",{"$f":"+'JAM Download'!E1012","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT407SEU",0,0,0,0]
[{"$f":"ROW()","v":902},null,null,"SG","P",{"$f":"+'JAM Download'!E1013","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT407SGP",0,0,0,0]
[{"$f":"ROW()","v":903},null,null,"TROJP","P",{"$f":"+'JAM Download'!E1014","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT407TROJP",0,0,0,0]
[{"$f":"ROW()","v":904},null,null,null,null,{"$f":"+'JAM Download'!E1015","v":7.5610221829265356E-2},{"$f":"SUM(G898:G903)","v":3.8304443699398651E-2},{"$f":"SUM(H898:H903)","v":1.6792729059392435E-2},{"$f":"SUM(I898:I903)","v":2.0513049070474271E-2},{"$f":"SUM(J898:J903)","v":0},{"$f":"SUM(K898:K903)","v":0},null,null,{"$f":"SUM(N898:N903)","v":2.872833277454899E-2},{"$f":"SUM(O898:O903)","v":9.5761109248496627E-3},null,{"$f":"SUM(Q898:Q903)","v":1.2594546794544326E-2},{"$f":"SUM(R898:R903)","v":4.1981822648481087E-3},null,{"$f":"SUM(T898:T903)","v":3.7724355754935536E-3},{"$f":"SUM(U898:U903)","v":1.0381862385109708E-2},{"$f":"SUM(V898:V903)","v":3.7312977451810455E-3},{"$f":"SUM(W898:W903)","v":6.2759438176033806E-4},{"$f":"SUM(X898:X903)","v":1.9998589829296229E-3},6.2759438176033806E-4,"UACCT407",0,0,0,0]
[{"$f":"ROW()","v":905}]
[{"$f":"ROW()","v":906},"TOTAL AMORTIZATION EXPENSE",null,null,null,{"$f":"+'JAM Download'!E1017","v":21931213.288493283},{"$f":"+G904+G895+G889+G883","v":11195775.910590405},{"$f":"+H904+H895+H889+H883","v":4032293.675003041},{"$f":"+I904+I895+I889+I883","v":3647688.067180668},{"$f":"+J904+J895+J889+J883","v":3055455.6357191764},{"$f":"+K904+K895+K889+K883","v":0},null,null,{"$f":"+N904+N895+N889+N883","v":8379280.16157455},{"$f":"+O904+O895+O889+O883","v":2816495.7490158547},null,{"$f":"+Q904+Q895+Q889+Q883","v":3024220.2562522809},{"$f":"+R904+R895+R889+R883","v":1008073.4187507603},null,{"$f":"+T904+T895+T889+T883","v":670825.10189780965},{"$f":"+U904+U895+U889+U883","v":1846131.9624972239},{"$f":"+V904+V895+V889+V883","v":663509.85723451746},{"$f":"+W904+W895+W889+W883","v":111600.59772254447},{"$f":"+X904+X895+X889+X883","v":355620.54782857263},111600.59772254447,null,{"$f":"ROUND(SUM(-F906,G906:K906),0)","v":0},{"$f":"ROUND(G906-N906-O906,0)","v":0},{"$f":"ROUND(H906-Q906-R906,0)","v":0},{"$f":"ROUND(I906-T906-U906-V906-W906-X906,0)","v":0}]
[{"$f":"ROW()","v":907}]
[{"$f":"ROW()","v":908},408,"Taxes Other Than Income"]
[{"$f":"ROW()","v":909},null,null,"S","DMSC",{"$f":"+'JAM Download'!E1034","v":-2507.73},{"$f":"VLOOKUP($E909,Func,2)*$F909","v":0},{"$f":"VLOOKUP($E909,Func,3)*$F909","v":0},{"$f":"VLOOKUP($E909,Func,5)*$F909","v":0},{"$f":"VLOOKUP($E909,Func,6)*$F909","v":0},{"$f":"VLOOKUP($E909,Func,7)*$F909","v":-2507.73},null,0.75,{"$f":"+$G909*$M909","v":0},{"$f":"+$G909*(1-$M909)","v":0},0.75,{"$f":"+$H909*$P909","v":0},{"$f":"+$H909*(1-$P909)","v":0},"PLNT",{"$f":"+$I909*VLOOKUP($S909,DisFac,2)","v":0},{"$f":"+$I909*VLOOKUP($S909,DisFac,3)","v":0},{"$f":"+$I909*VLOOKUP($S909,DisFac,4)","v":0},{"$f":"+$I909*VLOOKUP($S909,DisFac,5)","v":0},{"$f":"+$I909*VLOOKUP($S909,DisFac,6)","v":0},0,"UACCT408S",{"$f":"ROUND(SUM(-F909,G909:K909),0)","v":0},{"$f":"ROUND(G909-N909-O909,0)","v":0},{"$f":"ROUND(H909-Q909-R909,0)","v":0},{"$f":"ROUND(I909-T909-U909-V909-W909-X909,0)","v":0}]
[{"$f":"ROW()","v":910},null,null,"GPS","GP",{"$f":"+'JAM Download'!E1035","v":51364290.914317392},25931329.414827809,11767771.92798562,13367054.286975702,298135.28452826664,0,null,0.75,19448497.061120857,6482832.3537069522,0.75,8825828.9459892139,2941942.9819964049,"PLNT",2458257.2273140317,6765201.8783214455,2431450.309963691,408963.49159844487,1303181.3797780878,408963.49159844487,"UACCT408SGPS",0,0,0,0]
[{"$f":"ROW()","v":911},null,null,"SO","GP",{"$f":"+'JAM Download'!E1036","v":4595652.7563817138},2320121.3017948535,1052883.0931888504,1195973.677143096,26674.684254914206,0,null,0.75,1740090.9763461403,580030.32544871338,0.75,789662.31989163789,263220.77329721261,"PLNT",219944.56462849691,605294.41964749212,217546.10294591091,36590.677374658349,116597.91254653758,36590.677374658349,"UACCT408SO",0,0,0,0]
[{"$f":"ROW()","v":912},null,null,"SE","P",{"$f":"+'JAM Download'!E1037","v":352741.1252292631},352741.1252292631,0,0,0,0,null,0.75,264555.84392194729,88185.281307315774,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT408SE",0,0,0,0]
[{"$f":"ROW()","v":913},null,null,"SG","P",{"$f":"+'JAM Download'!E1038","v":692468.75814667216},692468.75814667216,0,0,0,0,null,0.75,519351.56861000415,173117.18953666804,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT408SG",0,0,0,0]
[{"$f":"ROW()","v":914},null,null,"OPRV-ID","DMSC",{"$f":"+'JAM Download'!E1039","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT408OPRVID",0,0,0,0]
[{"$f":"ROW()","v":915},null,null,"EXCTAX","GP",{"$f":"+'JAM Download'!E1040","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT408EXCTAX",0,0,0,0]
[{"$f":"ROW()","v":916},null,null,"DGP","GP",{"$f":"+'JAM Download'!E1041","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT408DGP",0,0,0,0]
[{"$f":"ROW()","v":917},null,null,null,null,{"$f":"+'JAM Download'!E1045","v":57002645.824075043},{"$f":"SUM(G909:G916)","v":29296660.599998597},{"$f":"SUM(H909:H916)","v":12820655.02117447},{"$f":"SUM(I909:I916)","v":14563027.964118797},{"$f":"SUM(J909:J916)","v":324809.96878318087},{"$f":"SUM(K909:K916)","v":-2507.73},null,null,{"$f":"SUM(N909:N916)","v":21972495.449998949},{"$f":"SUM(O909:O916)","v":7324165.1499996493},null,{"$f":"SUM(Q909:Q916)","v":9615491.2658808511},{"$f":"SUM(R909:R916)","v":3205163.7552936175},null,{"$f":"SUM(T909:T916)","v":2678201.7919425284},{"$f":"SUM(U909:U916)","v":7370496.297968938},{"$f":"SUM(V909:V916)","v":2648996.4129096018},{"$f":"SUM(W909:W916)","v":445554.16897310322},{"$f":"SUM(X909:X916)","v":1419779.2923246254},445554.16897310322,"UACCT408",0,0,0,0]
[{"$f":"ROW()","v":918}]
[{"$f":"ROW()","v":919},41140,"Deferred Investment Tax Credit - Fed"]
[{"$f":"ROW()","v":920},null,null,"DGU","PTD",{"$f":"+'JAM Download'!E1049","v":-1515707.9434105479},{"$f":"VLOOKUP($E920,Func,2)*$F920","v":-767863.76469310722},{"$f":"VLOOKUP($E920,Func,3)*$F920","v":-336632.69609679386},{"$f":"VLOOKUP($E920,Func,5)*$F920","v":-411211.48262064694},{"$f":"VLOOKUP($E920,Func,6)*$F920","v":0},{"$f":"VLOOKUP($E920,Func,7)*$F920","v":0},null,0.75,{"$f":"+$G920*$M920","v":-575897.82351983036},{"$f":"+$G920*(1-$M920)","v":-191965.94117327681},0.75,{"$f":"+$H920*$P920","v":-252474.5220725954},{"$f":"+$H920*(1-$P920)","v":-84158.174024198466},"PLNT",{"$f":"+$I920*VLOOKUP($S920,DisFac,2)","v":-75623.512660651555},{"$f":"+$I920*VLOOKUP($S920,DisFac,3)","v":-208118.30601474718},{"$f":"+$I920*VLOOKUP($S920,DisFac,4)","v":-74798.849874710504},{"$f":"+$I920*VLOOKUP($S920,DisFac,5)","v":-12580.968110660797},{"$f":"+$I920*VLOOKUP($S920,DisFac,6)","v":-40089.84595987689},-12580.968110660797,"UACCT41140DGU",{"$f":"ROUND(SUM(-F920,G920:K920),0)","v":0},{"$f":"ROUND(G920-N920-O920,0)","v":0},{"$f":"ROUND(H920-Q920-R920,0)","v":0},{"$f":"ROUND(I920-T920-U920-V920-W920-X920,0)","v":0}]
[{"$f":"ROW()","v":921}]
[{"$f":"ROW()","v":922},null,null,null,null,{"$f":"+'JAM Download'!E1051","v":-1515707.9434105479},{"$f":"SUM(G920:G921)","v":-767863.76469310722},{"$f":"SUM(H920:H921)","v":-336632.69609679386},{"$f":"SUM(I920:I921)","v":-411211.48262064694},{"$f":"SUM(J920:J921)","v":0},{"$f":"SUM(K920:K921)","v":0},null,null,{"$f":"SUM(N920:N921)","v":-575897.82351983036},{"$f":"SUM(O920:O921)","v":-191965.94117327681},null,{"$f":"SUM(Q920:Q921)","v":-252474.5220725954},{"$f":"SUM(R920:R921)","v":-84158.174024198466},null,{"$f":"SUM(T920:T921)","v":-75623.512660651555},{"$f":"SUM(U920:U921)","v":-208118.30601474718},{"$f":"SUM(V920:V921)","v":-74798.849874710504},{"$f":"SUM(W920:W921)","v":-12580.968110660797},{"$f":"SUM(X920:X921)","v":-40089.84595987689},-12580.968110660797,"UACCT41140",{"$f":"ROUND(SUM(-F922,G922:K922),0)","v":0},{"$f":"ROUND(G922-N922-O922,0)","v":0},{"$f":"ROUND(H922-Q922-R922,0)","v":0},{"$f":"ROUND(I922-T922-U922-V922-W922-X922,0)","v":0}]
[{"$f":"ROW()","v":923}]
[{"$f":"ROW()","v":924},41141,"Deferred Investment Tax Credit - Idaho"]
[{"$f":"ROW()","v":925},null,null,"DGU","PTD",{"$f":"+'JAM Download'!E1054","v":0},{"$f":"VLOOKUP($E925,Func,2)*$F925","v":0},{"$f":"VLOOKUP($E925,Func,3)*$F925","v":0},{"$f":"VLOOKUP($E925,Func,5)*$F925","v":0},{"$f":"VLOOKUP($E925,Func,6)*$F925","v":0},{"$f":"VLOOKUP($E925,Func,7)*$F925","v":0},null,0.75,{"$f":"+$G925*$M925","v":0},{"$f":"+$G925*(1-$M925)","v":0},0.75,{"$f":"+$H925*$P925","v":0},{"$f":"+$H925*(1-$P925)","v":0},"PLNT",{"$f":"+$I925*VLOOKUP($S925,DisFac,2)","v":0},{"$f":"+$I925*VLOOKUP($S925,DisFac,3)","v":0},{"$f":"+$I925*VLOOKUP($S925,DisFac,4)","v":0},{"$f":"+$I925*VLOOKUP($S925,DisFac,5)","v":0},{"$f":"+$I925*VLOOKUP($S925,DisFac,6)","v":0},0,"UACCT41141DGU",{"$f":"ROUND(SUM(-F925,G925:K925),0)","v":0},{"$f":"ROUND(G925-N925-O925,0)","v":0},{"$f":"ROUND(H925-Q925-R925,0)","v":0},{"$f":"ROUND(I925-T925-U925-V925-W925-X925,0)","v":0}]
[{"$f":"ROW()","v":926}]
[{"$f":"ROW()","v":927},null,null,null,null,{"$f":"+'JAM Download'!E1056","v":0},{"$f":"SUM(G925:G926)","v":0},{"$f":"SUM(H925:H926)","v":0},{"$f":"SUM(I925:I926)","v":0},{"$f":"SUM(J925:J926)","v":0},{"$f":"SUM(K925:K926)","v":0},null,null,{"$f":"SUM(N925:N926)","v":0},{"$f":"SUM(O925:O926)","v":0},null,{"$f":"SUM(Q925:Q926)","v":0},{"$f":"SUM(R925:R926)","v":0},null,{"$f":"SUM(T925:T926)","v":0},{"$f":"SUM(U925:U926)","v":0},{"$f":"SUM(V925:V926)","v":0},{"$f":"SUM(W925:W926)","v":0},{"$f":"SUM(X925:X926)","v":0},0,"UACCT41141",{"$f":"ROUND(SUM(-F927,G927:K927),0)","v":0},{"$f":"ROUND(G927-N927-O927,0)","v":0},{"$f":"ROUND(H927-Q927-R927,0)","v":0},{"$f":"ROUND(I927-T927-U927-V927-W927-X927,0)","v":0}]
[{"$f":"ROW()","v":928}]
[{"$f":"ROW()","v":929},"TOTAL DEFERRED ITC",null,null,null,{"$f":"+'JAM Download'!E1058","v":-1515707.9434105479},{"$f":"+G927+G922","v":-767863.76469310722},{"$f":"+H927+H922","v":-336632.69609679386},{"$f":"+I927+I922","v":-411211.48262064694},{"$f":"+J927+J922","v":0},{"$f":"+K927+K922","v":0},null,null,{"$f":"+N927+N922","v":-575897.82351983036},{"$f":"+O927+O922","v":-191965.94117327681},{"$f":"+P927+P922","v":0},{"$f":"+Q927+Q922","v":-252474.5220725954},{"$f":"+R927+R922","v":-84158.174024198466},null,{"$f":"+T927+T922","v":-75623.512660651555},{"$f":"+U927+U922","v":-208118.30601474718},{"$f":"+V927+V922","v":-74798.849874710504},{"$f":"+W927+W922","v":-12580.968110660797},{"$f":"+X927+X922","v":-40089.84595987689},-12580.968110660797,null,{"$f":"ROUND(SUM(-F929,G929:K929),0)","v":0},{"$f":"ROUND(G929-N929-O929,0)","v":0},{"$f":"ROUND(H929-Q929-R929,0)","v":0},{"$f":"ROUND(I929-T929-U929-V929-W929-X929,0)","v":0}]
[{"$f":"ROW()","v":930}]
[{"$f":"ROW()","v":931},427,"Interest on Long-Term Debt"]
[{"$f":"ROW()","v":932},null,null,"S","GP",{"$f":"+'JAM Download'!E1062","v":145162193.2728765},{"$f":"G57*Inputs!$M$19","v":76161069.446531862},{"$f":"H57*Inputs!$M$19","v":31707316.36451824},{"$f":"I57*Inputs!$M$19","v":37120039.002805553},{"$f":"J57*Inputs!$M$19","v":-88451.434710120549},{"$f":"K57*Inputs!$M$19","v":262219.89373099268},null,null,{"$f":"N57*Inputs!$M$19","v":52153003.637504354},{"$f":"O57*Inputs!$M$19","v":24008065.809027538},null,{"$f":"Q57*Inputs!$M$19","v":23780487.273388673},{"$f":"R57*Inputs!$M$19","v":7926829.09112956},"PLNT",{"$f":"T57*Inputs!$M$19","v":8368382.1975307344},{"$f":"U57*Inputs!$M$19","v":16350693.343186138},{"$f":"V57*Inputs!$M$19","v":7560243.0360178063},{"$f":"W57*Inputs!$M$19","v":1066124.9746507755},{"$f":"X57*Inputs!$M$19","v":3774595.4514201041},1066124.9746507755,"UACCT427S",{"$f":"ROUND(SUM(-F932,G932:K932),0)","v":0},{"$f":"ROUND(G932-N932-O932,0)","v":0},{"$f":"ROUND(H932-Q932-R932,0)","v":0},{"$f":"ROUND(I932-T932-U932-V932-W932-X932,0)","v":0}]
[{"$f":"ROW()","v":933},null,null,"SNP","GP",{"$f":"+'JAM Download'!E1063","v":0},{"$f":"VLOOKUP($E933,Func,2)*$F933","v":0},{"$f":"VLOOKUP($E933,Func,3)*$F933","v":0},{"$f":"VLOOKUP($E933,Func,5)*$F933","v":0},{"$f":"VLOOKUP($E933,Func,6)*$F933","v":0},{"$f":"VLOOKUP($E933,Func,7)*$F933","v":0},null,0.75,{"$f":"+$G933*$M933","v":0},{"$f":"+$G933*(1-$M933)","v":0},0.75,{"$f":"+$H933*$P933","v":0},{"$f":"+$H933*(1-$P933)","v":0},"PLNT",{"$f":"+$I933*VLOOKUP($S933,DisFac,2)","v":0},{"$f":"+$I933*VLOOKUP($S933,DisFac,3)","v":0},{"$f":"+$I933*VLOOKUP($S933,DisFac,4)","v":0},{"$f":"+$I933*VLOOKUP($S933,DisFac,5)","v":0},{"$f":"+$I933*VLOOKUP($S933,DisFac,6)","v":0},0,"UACCT427INT",{"$f":"ROUND(SUM(-F933,G933:K933),0)","v":0},{"$f":"ROUND(G933-N933-O933,0)","v":0},{"$f":"ROUND(H933-Q933-R933,0)","v":0},{"$f":"ROUND(I933-T933-U933-V933-W933-X933,0)","v":0}]
[{"$f":"ROW()","v":934},null,null,null,null,{"$f":"+'JAM Download'!E1064","v":145162193.2728765},{"$f":"SUM(G932:G933)","v":76161069.446531862},{"$f":"SUM(H932:H933)","v":31707316.36451824},{"$f":"SUM(I932:I933)","v":37120039.002805553},{"$f":"SUM(J932:J933)","v":-88451.434710120549},{"$f":"SUM(K932:K933)","v":262219.89373099268},null,null,{"$f":"SUM(N932:N933)","v":52153003.637504354},{"$f":"SUM(O932:O933)","v":24008065.809027538},null,{"$f":"SUM(Q932:Q933)","v":23780487.273388673},{"$f":"SUM(R932:R933)","v":7926829.09112956},null,{"$f":"SUM(T932:T933)","v":8368382.1975307344},{"$f":"SUM(U932:U933)","v":16350693.343186138},{"$f":"SUM(V932:V933)","v":7560243.0360178063},{"$f":"SUM(W932:W933)","v":1066124.9746507755},{"$f":"SUM(X932:X933)","v":3774595.4514201041},1066124.9746507755,"UACCT427",{"$f":"ROUND(SUM(-F934,G934:K934),0)","v":0},{"$f":"ROUND(G934-N934-O934,0)","v":0},{"$f":"ROUND(H934-Q934-R934,0)","v":0},{"$f":"ROUND(I934-T934-U934-V934-W934-X934,0)","v":0}]
[{"$f":"ROW()","v":935}]
[{"$f":"ROW()","v":936},428,"Amortization of Debt Disc & Exp"]
[{"$f":"ROW()","v":937},null,null,"SNP","GP",{"$f":"+'JAM Download'!E1067","v":0},{"$f":"VLOOKUP($E937,Func,2)*$F937","v":0},{"$f":"VLOOKUP($E937,Func,3)*$F937","v":0},{"$f":"VLOOKUP($E937,Func,5)*$F937","v":0},{"$f":"VLOOKUP($E937,Func,6)*$F937","v":0},{"$f":"VLOOKUP($E937,Func,7)*$F937","v":0},null,0.75,{"$f":"+$G937*$M937","v":0},{"$f":"+$G937*(1-$M937)","v":0},0.75,{"$f":"+$H937*$P937","v":0},{"$f":"+$H937*(1-$P937)","v":0},"PLNT",{"$f":"+$I937*VLOOKUP($S937,DisFac,2)","v":0},{"$f":"+$I937*VLOOKUP($S937,DisFac,3)","v":0},{"$f":"+$I937*VLOOKUP($S937,DisFac,4)","v":0},{"$f":"+$I937*VLOOKUP($S937,DisFac,5)","v":0},{"$f":"+$I937*VLOOKUP($S937,DisFac,6)","v":0},0,"UACCT428SNP",{"$f":"ROUND(SUM(-F937,G937:K937),0)","v":0},{"$f":"ROUND(G937-N937-O937,0)","v":0},{"$f":"ROUND(H937-Q937-R937,0)","v":0},{"$f":"ROUND(I937-T937-U937-V937-W937-X937,0)","v":0}]
[{"$f":"ROW()","v":938},null,null,null,null,{"$f":"+'JAM Download'!E1068","v":0},{"$f":"SUM(G937)","v":0},{"$f":"SUM(H937)","v":0},{"$f":"SUM(I937)","v":0},{"$f":"SUM(J937)","v":0},{"$f":"SUM(K937)","v":0},null,null,{"$f":"SUM(N937)","v":0},{"$f":"SUM(O937)","v":0},null,{"$f":"SUM(Q937)","v":0},{"$f":"SUM(R937)","v":0},null,{"$f":"SUM(T937)","v":0},{"$f":"SUM(U937)","v":0},{"$f":"SUM(V937)","v":0},{"$f":"SUM(W937)","v":0},{"$f":"SUM(X937)","v":0},0,"UACCT428",{"$f":"ROUND(SUM(-F938,G938:K938),0)","v":0},{"$f":"ROUND(G938-N938-O938,0)","v":0},{"$f":"ROUND(H938-Q938-R938,0)","v":0},{"$f":"ROUND(I938-T938-U938-V938-W938-X938,0)","v":0}]
[{"$f":"ROW()","v":939}]
[{"$f":"ROW()","v":940},429,"Amortization of Premium on Debt"]
[{"$f":"ROW()","v":941},null,null,"SNP","GP",{"$f":"+'JAM Download'!E1071","v":0},{"$f":"VLOOKUP($E941,Func,2)*$F941","v":0},{"$f":"VLOOKUP($E941,Func,3)*$F941","v":0},{"$f":"VLOOKUP($E941,Func,5)*$F941","v":0},{"$f":"VLOOKUP($E941,Func,6)*$F941","v":0},{"$f":"VLOOKUP($E941,Func,7)*$F941","v":0},null,0.75,{"$f":"+$G941*$M941","v":0},{"$f":"+$G941*(1-$M941)","v":0},0.75,{"$f":"+$H941*$P941","v":0},{"$f":"+$H941*(1-$P941)","v":0},"PLNT",{"$f":"+$I941*VLOOKUP($S941,DisFac,2)","v":0},{"$f":"+$I941*VLOOKUP($S941,DisFac,3)","v":0},{"$f":"+$I941*VLOOKUP($S941,DisFac,4)","v":0},{"$f":"+$I941*VLOOKUP($S941,DisFac,5)","v":0},{"$f":"+$I941*VLOOKUP($S941,DisFac,6)","v":0},0,"UACCT429SNP",{"$f":"ROUND(SUM(-F941,G941:K941),0)","v":0},{"$f":"ROUND(G941-N941-O941,0)","v":0},{"$f":"ROUND(H941-Q941-R941,0)","v":0},{"$f":"ROUND(I941-T941-U941-V941-W941-X941,0)","v":0}]
[{"$f":"ROW()","v":942},null,null,null,null,{"$f":"+'JAM Download'!E1072","v":0},{"$f":"SUM(G941)","v":0},{"$f":"SUM(H941)","v":0},{"$f":"SUM(I941)","v":0},{"$f":"SUM(J941)","v":0},{"$f":"SUM(K941)","v":0},null,null,{"$f":"SUM(N941)","v":0},{"$f":"SUM(O941)","v":0},null,{"$f":"SUM(Q941)","v":0},{"$f":"SUM(R941)","v":0},null,{"$f":"SUM(T941)","v":0},{"$f":"SUM(U941)","v":0},{"$f":"SUM(V941)","v":0},{"$f":"SUM(W941)","v":0},{"$f":"SUM(X941)","v":0},0,"UACCT429",{"$f":"ROUND(SUM(-F942,G942:K942),0)","v":0},{"$f":"ROUND(G942-N942-O942,0)","v":0},{"$f":"ROUND(H942-Q942-R942,0)","v":0},{"$f":"ROUND(I942-T942-U942-V942-W942-X942,0)","v":0}]
[{"$f":"ROW()","v":943}]
[{"$f":"ROW()","v":944},431,"Other Interest Expense"]
[{"$f":"ROW()","v":945},null,null,"OTH","NUTIL",{"$f":"+'JAM Download'!E1075","v":0},{"$f":"VLOOKUP($E945,Func,2)*$F945","v":0},{"$f":"VLOOKUP($E945,Func,3)*$F945","v":0},{"$f":"VLOOKUP($E945,Func,5)*$F945","v":0},{"$f":"VLOOKUP($E945,Func,6)*$F945","v":0},{"$f":"VLOOKUP($E945,Func,7)*$F945","v":0},null,0.75,{"$f":"+$G945*$M945","v":0},{"$f":"+$G945*(1-$M945)","v":0},0.75,{"$f":"+$H945*$P945","v":0},{"$f":"+$H945*(1-$P945)","v":0},"PLNT",{"$f":"+$I945*VLOOKUP($S945,DisFac,2)","v":0},{"$f":"+$I945*VLOOKUP($S945,DisFac,3)","v":0},{"$f":"+$I945*VLOOKUP($S945,DisFac,4)","v":0},{"$f":"+$I945*VLOOKUP($S945,DisFac,5)","v":0},{"$f":"+$I945*VLOOKUP($S945,DisFac,6)","v":0},0,"UACCT431OTH",{"$f":"ROUND(SUM(-F945,G945:K945),0)","v":0},{"$f":"ROUND(G945-N945-O945,0)","v":0},{"$f":"ROUND(H945-Q945-R945,0)","v":0},{"$f":"ROUND(I945-T945-U945-V945-W945-X945,0)","v":0}]
[{"$f":"ROW()","v":946},null,null,"SO","GP",{"$f":"+'JAM Download'!E1076","v":0},{"$f":"VLOOKUP($E946,Func,2)*$F946","v":0},{"$f":"VLOOKUP($E946,Func,3)*$F946","v":0},{"$f":"VLOOKUP($E946,Func,5)*$F946","v":0},{"$f":"VLOOKUP($E946,Func,6)*$F946","v":0},{"$f":"VLOOKUP($E946,Func,7)*$F946","v":0},null,0.75,{"$f":"+$G946*$M946","v":0},{"$f":"+$G946*(1-$M946)","v":0},0.75,{"$f":"+$H946*$P946","v":0},{"$f":"+$H946*(1-$P946)","v":0},"PLNT",{"$f":"+$I946*VLOOKUP($S946,DisFac,2)","v":0},{"$f":"+$I946*VLOOKUP($S946,DisFac,3)","v":0},{"$f":"+$I946*VLOOKUP($S946,DisFac,4)","v":0},{"$f":"+$I946*VLOOKUP($S946,DisFac,5)","v":0},{"$f":"+$I946*VLOOKUP($S946,DisFac,6)","v":0},0,"UACCT431SO",{"$f":"ROUND(SUM(-F946,G946:K946),0)","v":0},{"$f":"ROUND(G946-N946-O946,0)","v":0},{"$f":"ROUND(H946-Q946-R946,0)","v":0},{"$f":"ROUND(I946-T946-U946-V946-W946-X946,0)","v":0}]
[{"$f":"ROW()","v":947},null,null,"SNP","GP",{"$f":"+'JAM Download'!E1077","v":0},{"$f":"VLOOKUP($E947,Func,2)*$F947","v":0},{"$f":"VLOOKUP($E947,Func,3)*$F947","v":0},{"$f":"VLOOKUP($E947,Func,5)*$F947","v":0},{"$f":"VLOOKUP($E947,Func,6)*$F947","v":0},{"$f":"VLOOKUP($E947,Func,7)*$F947","v":0},null,0.75,{"$f":"+$G947*$M947","v":0},{"$f":"+$G947*(1-$M947)","v":0},0.75,{"$f":"+$H947*$P947","v":0},{"$f":"+$H947*(1-$P947)","v":0},"PLNT",{"$f":"+$I947*VLOOKUP($S947,DisFac,2)","v":0},{"$f":"+$I947*VLOOKUP($S947,DisFac,3)","v":0},{"$f":"+$I947*VLOOKUP($S947,DisFac,4)","v":0},{"$f":"+$I947*VLOOKUP($S947,DisFac,5)","v":0},{"$f":"+$I947*VLOOKUP($S947,DisFac,6)","v":0},0,"UACCT431SNP",{"$f":"ROUND(SUM(-F947,G947:K947),0)","v":0},{"$f":"ROUND(G947-N947-O947,0)","v":0},{"$f":"ROUND(H947-Q947-R947,0)","v":0},{"$f":"ROUND(I947-T947-U947-V947-W947-X947,0)","v":0}]
[{"$f":"ROW()","v":948},null,null,null,null,{"$f":"+'JAM Download'!E1078","v":0},{"$f":"SUM(G945:G947)","v":0},{"$f":"SUM(H945:H947)","v":0},{"$f":"SUM(I945:I947)","v":0},{"$f":"SUM(J945:J947)","v":0},{"$f":"SUM(K945:K947)","v":0},null,null,{"$f":"SUM(N945:N947)","v":0},{"$f":"SUM(O945:O947)","v":0},null,{"$f":"SUM(Q945:Q947)","v":0},{"$f":"SUM(R945:R947)","v":0},null,{"$f":"SUM(T945:T947)","v":0},{"$f":"SUM(U945:U947)","v":0},{"$f":"SUM(V945:V947)","v":0},{"$f":"SUM(W945:W947)","v":0},{"$f":"SUM(X945:X947)","v":0},0,"UACCT431",{"$f":"ROUND(SUM(-F948,G948:K948),0)","v":0},{"$f":"ROUND(G948-N948-O948,0)","v":0},{"$f":"ROUND(H948-Q948-R948,0)","v":0},{"$f":"ROUND(I948-T948-U948-V948-W948-X948,0)","v":0}]
[{"$f":"ROW()","v":949}]
[{"$f":"ROW()","v":950},432,"AFUDC - Borrowed"]
[{"$f":"ROW()","v":951},null,null,"SNP","GP",{"$f":"+'JAM Download'!E1081","v":0},{"$f":"VLOOKUP($E951,Func,2)*$F951","v":0},{"$f":"VLOOKUP($E951,Func,3)*$F951","v":0},{"$f":"VLOOKUP($E951,Func,5)*$F951","v":0},{"$f":"VLOOKUP($E951,Func,6)*$F951","v":0},{"$f":"VLOOKUP($E951,Func,7)*$F951","v":0},null,0.75,{"$f":"+$G951*$M951","v":0},{"$f":"+$G951*(1-$M951)","v":0},0.75,{"$f":"+$H951*$P951","v":0},{"$f":"+$H951*(1-$P951)","v":0},"PLNT",{"$f":"+$I951*VLOOKUP($S951,DisFac,2)","v":0},{"$f":"+$I951*VLOOKUP($S951,DisFac,3)","v":0},{"$f":"+$I951*VLOOKUP($S951,DisFac,4)","v":0},{"$f":"+$I951*VLOOKUP($S951,DisFac,5)","v":0},{"$f":"+$I951*VLOOKUP($S951,DisFac,6)","v":0},0,"UACCT432SNP",{"$f":"ROUND(SUM(-F951,G951:K951),0)","v":0},{"$f":"ROUND(G951-N951-O951,0)","v":0},{"$f":"ROUND(H951-Q951-R951,0)","v":0},{"$f":"ROUND(I951-T951-U951-V951-W951-X951,0)","v":0}]
[{"$f":"ROW()","v":952},null,null,null,null,{"$f":"+'JAM Download'!E1082","v":0},{"$f":"SUM(G951)","v":0},{"$f":"SUM(H951)","v":0},{"$f":"SUM(I951)","v":0},{"$f":"SUM(J951)","v":0},{"$f":"SUM(K951)","v":0},null,null,{"$f":"SUM(N951)","v":0},{"$f":"SUM(O951)","v":0},null,{"$f":"SUM(Q951)","v":0},{"$f":"SUM(R951)","v":0},null,{"$f":"SUM(T951)","v":0},{"$f":"SUM(U951)","v":0},{"$f":"SUM(V951)","v":0},{"$f":"SUM(W951)","v":0},{"$f":"SUM(X951)","v":0},0,"UACCT432",{"$f":"ROUND(SUM(-F952,G952:K952),0)","v":0},{"$f":"ROUND(G952-N952-O952,0)","v":0},{"$f":"ROUND(H952-Q952-R952,0)","v":0},{"$f":"ROUND(I952-T952-U952-V952-W952-X952,0)","v":0}]
[{"$f":"ROW()","v":953}]
[{"$f":"ROW()","v":954},null,"Total Electric Interest Deductions for Tax",null,null,{"$f":"+'JAM Download'!E1084","v":145162193.2728765},{"$f":"+G934+G938+G942+G948+G952","v":76161069.446531862},{"$f":"+H934+H938+H942+H948+H952","v":31707316.36451824},{"$f":"+I934+I938+I942+I948+I952","v":37120039.002805553},{"$f":"+J934+J938+J942+J948+J952","v":-88451.434710120549},{"$f":"+K934+K938+K942+K948+K952","v":262219.89373099268},null,null,{"$f":"+N934+N938+N942+N948+N952","v":52153003.637504354},{"$f":"+O934+O938+O942+O948+O952","v":24008065.809027538},null,{"$f":"+Q934+Q938+Q942+Q948+Q952","v":23780487.273388673},{"$f":"+R934+R938+R942+R948+R952","v":7926829.09112956},null,{"$f":"+T934+T938+T942+T948+T952","v":8368382.1975307344},{"$f":"+U934+U938+U942+U948+U952","v":16350693.343186138},{"$f":"+V934+V938+V942+V948+V952","v":7560243.0360178063},{"$f":"+W934+W938+W942+W948+W952","v":1066124.9746507755},{"$f":"+X934+X938+X942+X948+X952","v":3774595.4514201041},1066124.9746507755,null,{"$f":"ROUND(SUM(-F954,G954:K954),0)","v":0},{"$f":"ROUND(G954-N954-O954,0)","v":0},{"$f":"ROUND(H954-Q954-R954,0)","v":0},{"$f":"ROUND(I954-T954-U954-V954-W954-X954,0)","v":0}]
[{"$f":"ROW()","v":955}]
[{"$f":"ROW()","v":956}]
[{"$f":"ROW()","v":957},419,"Interest & Dividends"]
[{"$f":"ROW()","v":958},null,null,"SNP","GP",{"$f":"+'JAM Download'!E1099","v":-26042819.138641849},{"$f":"VLOOKUP($E958,Func,2)*$F958","v":-13147751.287006719},{"$f":"VLOOKUP($E958,Func,3)*$F958","v":-5966517.7992341602},{"$f":"VLOOKUP($E958,Func,5)*$F958","v":-6777388.9411384994},{"$f":"VLOOKUP($E958,Func,6)*$F958","v":-151161.11126247325},{"$f":"VLOOKUP($E958,Func,7)*$F958","v":0},null,0.75,{"$f":"+$G958*$M958","v":-9860813.4652550388},{"$f":"+$G958*(1-$M958)","v":-3286937.8217516798},0.75,{"$f":"+$H958*$P958","v":-4474888.3494256204},{"$f":"+$H958*(1-$P958)","v":-1491629.4498085401},"PLNT",{"$f":"+$I958*VLOOKUP($S958,DisFac,2)","v":-1246390.1910763739},{"$f":"+$I958*VLOOKUP($S958,DisFac,3)","v":-3430105.3478461509},{"$f":"+$I958*VLOOKUP($S958,DisFac,4)","v":-1232798.4975517029},{"$f":"+$I958*VLOOKUP($S958,DisFac,5)","v":-207353.43672459837},{"$f":"+$I958*VLOOKUP($S958,DisFac,6)","v":-660741.46793967299},-207353.43672459837]
[{"$f":"ROW()","v":959},null,"Total Operating Deductions for Tax",null,null,{"$f":"+'JAM Download'!E1100","v":-26042819.138641849},{"$f":"SUM(G958)","v":-13147751.287006719},{"$f":"SUM(H958)","v":-5966517.7992341602},{"$f":"SUM(I958)","v":-6777388.9411384994},{"$f":"SUM(J958)","v":-151161.11126247325},{"$f":"SUM(K958)","v":0}]
[{"$f":"ROW()","v":960}]
[{"$f":"ROW()","v":961},41010,"Deferred Income Tax - Federal-DR"]
[{"$f":"ROW()","v":962},null,null,"S","GP",{"$f":"+'JAM Download'!E1104","v":-95048.000000000116},{"$f":"VLOOKUP($E962,Func,2)*$F962","v":-47985.107052914362},{"$f":"VLOOKUP($E962,Func,3)*$F962","v":-21775.890726827976},{"$f":"VLOOKUP($E962,Func,5)*$F962","v":-24735.312281208247},{"$f":"VLOOKUP($E962,Func,6)*$F962","v":-551.68993904954232},{"$f":"VLOOKUP($E962,Func,7)*$F962","v":0},null,0.75,{"$f":"+$G962*$M962","v":-35988.830289685771},{"$f":"+$G962*(1-$M962)","v":-11996.27676322859},0.75,{"$f":"+$H962*$P962","v":-16331.918045120983},{"$f":"+$H962*(1-$P962)","v":-5443.9726817069941},"PLNT",{"$f":"+$I962*VLOOKUP($S962,DisFac,2)","v":-4548.9274510088799},{"$f":"+$I962*VLOOKUP($S962,DisFac,3)","v":-12518.792660904059},{"$f":"+$I962*VLOOKUP($S962,DisFac,4)","v":-4499.3220961025791},{"$f":"+$I962*VLOOKUP($S962,DisFac,5)","v":-756.77404004839491},{"$f":"+$I962*VLOOKUP($S962,DisFac,6)","v":-2411.4960331443322},-756.77404004839491,"UACCT41010S",{"$f":"ROUND(SUM(-F962,G962:K962),0)","v":0},{"$f":"ROUND(G962-N962-O962,0)","v":0},{"$f":"ROUND(H962-Q962-R962,0)","v":0},{"$f":"ROUND(I962-T962-U962-V962-W962-X962,0)","v":0}]
[{"$f":"ROW()","v":963},null,null,"TROJP","P",{"$f":"+'JAM Download'!E1105","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41010TROJP",0,0,0,0]
[{"$f":"ROW()","v":964},null,null,"SG","PT",{"$f":"+'JAM Download'!E1106","v":29550.513963193651},20543.994214491537,9006.5197487021123,0,0,0,null,0.75,15407.995660868652,5135.9985536228842,0.75,6754.8898115265838,2251.6299371755281,"PLNT",0,0,0,0,0,0,"UACCT41010DGP",0,0,0,0]
[{"$f":"ROW()","v":965},null,null,"SO","LABOR",{"$f":"+'JAM Download'!E1107","v":-3596521.6657869965},-1583827.3638268639,-263980.44044239301,-1223449.5562022489,-525264.3053154907,0,null,0.75,-1187870.5228701481,-395956.84095671598,0.75,-197985.33033179474,-65995.110110598253,"DISom",-127448.50745392105,-972404.96464184602,-9649.1077774093301,-113946.97632907232,0,-113946.97632907232,"UACCT41010SO",0,0,0,0]
[{"$f":"ROW()","v":966},null,null,"SNP","GP",{"$f":"+'JAM Download'!E1108","v":14601506.713464625},7371589.7523298431,3345265.7040595319,3799899.296499724,84751.960575527861,0,null,0.75,5528692.3142473828,1842897.4380824608,0.75,2508949.2780446489,836316.42601488298,"PLNT",698817.38400565612,1923167.6109193468,691196.88780701812,116257.48281228823,370459.93095541449,116257.48281228823,"UACCT41010SNP",0,0,0,0]
[{"$f":"ROW()","v":967},null,null,"SE","P",{"$f":"+'JAM Download'!E1109","v":5873551.5534091927},5873551.5534091927,0,0,0,0,null,0.75,4405163.6650568945,1468387.8883522982,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41010SE",0,0,0,0]
[{"$f":"ROW()","v":968},null,null,"SG","PT",{"$f":"+'JAM Download'!E1110","v":18522321.100169353},12877016.555271752,5645304.5448976001,0,0,0,null,0.75,9657762.4164538141,3219254.138817938,0.75,4233978.4086731998,1411326.1362244,"PLNT",0,0,0,0,0,0,"UACCT41010SG",0,0,0,0]
[{"$f":"ROW()","v":969},null,null,"GPS","GP",{"$f":"+'JAM Download'!E1111","v":14273787.713093575},7206140.386576972,3270183.9228417757,3714613.6322599365,82849.77141489237,0,null,0.75,5404605.2899327287,1801535.096644243,0.75,2452637.9421313317,817545.98071044392,"PLNT",683132.99341348105,1880003.6704189267,675683.53308432945,113648.17770422262,362145.25763897633,113648.17770422262,"UACCT41010SGPS",0,0,0,0]
[{"$f":"ROW()","v":970},null,null,"DITEXP","DITEXP",{"$f":"+'JAM Download'!E1112","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41010DITEXP",0,0,0,0]
[{"$f":"ROW()","v":971},null,null,"BADDEBT","CUST",{"$f":"+'JAM Download'!E1113","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41010BADDEBT",0,0,0,0]
[{"$f":"ROW()","v":972},null,null,"CN","CUST",{"$f":"+'JAM Download'!E1114","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41010CN",0,0,0,0]
[{"$f":"ROW()","v":973},null,null,"IBT","IBT",{"$f":"+'JAM Download'!E1115","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41010SGCT",0,{"$f":"ROUND(G973-N973-O973,0)","v":0},{"$f":"ROUND(H973-Q973-R973,0)","v":0},{"$f":"ROUND(I973-T973-U973-V973-W973-X973,0)","v":0}]
[{"$f":"ROW()","v":974},null,null,"CIAC","DPW",{"$f":"+'JAM Download'!E1116","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41010CIAC",0,{"$f":"ROUND(G974-N974-O974,0)","v":0},{"$f":"ROUND(H974-Q974-R974,0)","v":0},{"$f":"ROUND(I974-T974-U974-V974-W974-X974,0)","v":0}]
[{"$f":"ROW()","v":975},null,null,"SCHMDEXP","GP",{"$f":"+'JAM Download'!E1117","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41010SCHMDEXP",0,{"$f":"ROUND(G975-N975-O975,0)","v":0},{"$f":"ROUND(H975-Q975-R975,0)","v":0},{"$f":"ROUND(I975-T975-U975-V975-W975-X975,0)","v":0}]
[{"$f":"ROW()","v":976},null,null,"TAXDEPR","TAXDEPR",{"$f":"+'JAM Download'!E1118","v":199247188.66737753},118266231.43198809,38150536.055753127,42000029.099310197,830392.08032612142,0,null,0.75,88699673.57399106,29566557.857997023,0.75,28612902.041814845,9537634.0139382817,"PLNT",7723981.1303361254,21256641.11569155,7639752.3029067237,1284986.069400962,4094668.4809748312,1284986.069400962,"UACCT41010TAXDEPR",0,{"$f":"ROUND(G976-N976-O976,0)","v":0},{"$f":"ROUND(H976-Q976-R976,0)","v":0},{"$f":"ROUND(I976-T976-U976-V976-W976-X976,0)","v":0}]
[{"$f":"ROW()","v":977},null,null,"SNPD","DPW",{"$f":"+'JAM Download'!E1119","v":393367.9978145893},0,0,393367.9978145893,0,0,null,null,0,0,null,0,0,"PLNT",72342.021126073261,199087.53720554433,71553.142501112539,12035.048741149494,38350.248240709654,12035.048741149494,"UACCT41010SNPD",0,{"$f":"ROUND(G977-N977-O977,0)","v":0},{"$f":"ROUND(H977-Q977-R977,0)","v":0},{"$f":"ROUND(I977-T977-U977-V977-W977-X977,0)","v":0}]
[{"$f":"ROW()","v":978},null,null,null,null,{"$f":"+'JAM Download'!E1120","v":249249704.59350508},{"$f":"SUM(G962:G977)","v":149983261.20291057},{"$f":"SUM(H962:H977)","v":50134540.416131511},{"$f":"SUM(I962:I977)","v":48659725.157400988},{"$f":"SUM(J962:J977)","v":472177.81706200144},{"$f":"SUM(K962:K977)","v":0},null,null,{"$f":"SUM(N962:N977)","v":112487445.90218291},{"$f":"SUM(O962:O977)","v":37495815.300727643},null,{"$f":"SUM(Q962:Q977)","v":37600905.312098637},{"$f":"SUM(R962:R977)","v":12533635.104032878},null,{"$f":"SUM(T962:T977)","v":9046276.0939764045},{"$f":"SUM(U962:U977)","v":24273976.176932618},{"$f":"SUM(V962:V977)","v":9064037.436425671},{"$f":"SUM(W962:W977)","v":1412223.0282895016},{"$f":"SUM(X962:X977)","v":4863212.4217767864},1412223.0282895016,"UACCT41010",0,0,0,0]
[{"$f":"ROW()","v":979}]
[{"$f":"ROW()","v":980},41020,"Deferred Income Tax - State-DR"]
[{"$f":"ROW()","v":981},null,null,"S","GP",0,{"$f":"VLOOKUP($E981,Func,2)*$F981","v":0},{"$f":"VLOOKUP($E981,Func,3)*$F981","v":0},{"$f":"VLOOKUP($E981,Func,5)*$F981","v":0},{"$f":"VLOOKUP($E981,Func,6)*$F981","v":0},{"$f":"VLOOKUP($E981,Func,7)*$F981","v":0},null,0.75,{"$f":"+$G981*$M981","v":0},{"$f":"+$G981*(1-$M981)","v":0},0.75,{"$f":"+$H981*$P981","v":0},{"$f":"+$H981*(1-$P981)","v":0},"PLNT",{"$f":"+$I981*VLOOKUP($S981,DisFac,2)","v":0},{"$f":"+$I981*VLOOKUP($S981,DisFac,3)","v":0},{"$f":"+$I981*VLOOKUP($S981,DisFac,4)","v":0},{"$f":"+$I981*VLOOKUP($S981,DisFac,5)","v":0},{"$f":"+$I981*VLOOKUP($S981,DisFac,6)","v":0},0,"UACCT41011S",{"$f":"ROUND(SUM(-F981,G981:K981),0)","v":0},{"$f":"ROUND(G981-N981-O981,0)","v":0},{"$f":"ROUND(H981-Q981-R981,0)","v":0},{"$f":"ROUND(I981-T981-U981-V981-W981-X981,0)","v":0}]
[{"$f":"ROW()","v":982},null,null,"SG","PT",0,0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41011DGP",0,0,0,0]
[{"$f":"ROW()","v":983},null,null,"SO","LABOR",0,0,0,0,0,0,null,0.75,0,0,0.75,0,0,"DISom",0,0,0,0,0,0,"UACCT41011SO",0,0,0,0]
[{"$f":"ROW()","v":984},null,null,"SE","P",0,0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41011SE",0,0,0,0]
[{"$f":"ROW()","v":985},null,null,"SG","PT",0,0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41011SG",0,0,0,0]
[{"$f":"ROW()","v":986},null,null,"GPS","GP",0,0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41011GPS",0,0,0,0]
[{"$f":"ROW()","v":987},null,null,"TROJP","P",0,0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41011TROJP",0,0,0,0]
[{"$f":"ROW()","v":988},null,null,"SNP","GP",0,0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41011SNP",0,0,0,0]
[{"$f":"ROW()","v":989},null,null,"BADDEBT","CUST",0,0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41011BADDEBT",0,0,0,0]
[{"$f":"ROW()","v":990},null,null,"DITEXP","DITEXP",0,0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41011DITEXP",0,0,0,0]
[{"$f":"ROW()","v":991},null,null,"SGCT","P",0,0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41011SGCT",0,{"$f":"ROUND(G991-N991-O991,0)","v":0},{"$f":"ROUND(H991-Q991-R991,0)","v":0},{"$f":"ROUND(I991-T991-U991-V991-W991-X991,0)","v":0}]
[{"$f":"ROW()","v":992},null,null,"SNPD","DPW",0,0,0,0,0,0,null,null,0,0,null,0,0,"PLNT",0,0,0,0,0,0,"UACCT41011SNPD",0,{"$f":"ROUND(G992-N992-O992,0)","v":0},{"$f":"ROUND(H992-Q992-R992,0)","v":0},{"$f":"ROUND(I992-T992-U992-V992-W992-X992,0)","v":0}]
[{"$f":"ROW()","v":993},null,null,null,null,0,{"$f":"SUM(G981:G992)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"SUM(T981:T992)","v":0},{"$f":"SUM(U981:U992)","v":0},{"$f":"SUM(V981:V992)","v":0},{"$f":"SUM(W981:W992)","v":0},{"$f":"SUM(X981:X992)","v":0},0,"UACCT41011",0,0,0,0]
[{"$f":"ROW()","v":994}]
[{"$f":"ROW()","v":995},41110,"Deferred Income Tax - Federal-CR"]
[{"$f":"ROW()","v":996},null,null,"S","GP",{"$f":"+'JAM Download'!E1125","v":-3967454.0000000005},{"$f":"VLOOKUP($E996,Func,2)*$F996","v":-2002974.3384133603},{"$f":"VLOOKUP($E996,Func,3)*$F996","v":-908960.15452946373},{"$f":"VLOOKUP($E996,Func,5)*$F996","v":-1032491.0955657002},{"$f":"VLOOKUP($E996,Func,6)*$F996","v":-23028.41149147652},{"$f":"VLOOKUP($E996,Func,7)*$F996","v":0},null,0.75,{"$f":"+$G996*$M996","v":-1502230.7538100202},{"$f":"+$G996*(1-$M996)","v":-500743.58460334007},0.75,{"$f":"+$H996*$P996","v":-681720.11589709786},{"$f":"+$H996*(1-$P996)","v":-227240.03863236593},"PLNT",{"$f":"+$I996*VLOOKUP($S996,DisFac,2)","v":-189879.43366735717},{"$f":"+$I996*VLOOKUP($S996,DisFac,3)","v":-522554.22541951854},{"$f":"+$I996*VLOOKUP($S996,DisFac,4)","v":-187808.82761836695},{"$f":"+$I996*VLOOKUP($S996,DisFac,5)","v":-31588.946556331128},{"$f":"+$I996*VLOOKUP($S996,DisFac,6)","v":-100659.66230412637},-31588.946556331128,"UACCT41120S",{"$f":"ROUND(SUM(-F996,G996:K996),0)","v":0},{"$f":"ROUND(G996-N996-O996,0)","v":0},{"$f":"ROUND(H996-Q996-R996,0)","v":0},{"$f":"ROUND(I996-T996-U996-V996-W996-X996,0)","v":0}]
[{"$f":"ROW()","v":997},null,null,"SE","P",{"$f":"+'JAM Download'!E1126","v":-3226782.480015059},-3226782.480015059,0,0,0,0,null,0.75,-2420086.8600112945,-806695.62000376475,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41120SE",0,0,0,0]
[{"$f":"ROW()","v":998},null,null,"DGP","PT",{"$f":"+'JAM Download'!E1127","v":-238908.53904832102},-166093.07202286267,-72815.467025458318,0,0,0,null,0.75,-124569.80401714701,-41523.268005715669,0.75,-54611.600269093738,-18203.866756364579,"PLNT",0,0,0,0,0,0,"UACCT41120DGP",0,0,0,0]
[{"$f":"ROW()","v":999},null,null,"SNP","GP",{"$f":"+'JAM Download'!E1128","v":-8795505.6779904664},-4440422.5395893455,-2015086.8038371683,-2288944.3188308454,-51052.015733108085,0,null,0.75,-3330316.9046920091,-1110105.6348973364,0.75,-1511315.1028778763,-503771.70095929207,"PLNT",-420946.43994734506,-1158457.9573538308,-416356.08369853289,-70029.988702565373,-223153.84912857119,-70029.988702565373,"UACCT41120SNP",0,0,0,0]
[{"$f":"ROW()","v":1000},null,null,"SG","PT",{"$f":"+'JAM Download'!E1129","v":-148949.24959373102},-103551.92216683047,-45397.327426900534,0,0,0,null,0.75,-77663.941625122854,-25887.980541707617,0.75,-34047.995570175401,-11349.331856725134,"PLNT",0,0,0,0,0,0,"UACCT41120SG",0,0,0,0]
[{"$f":"ROW()","v":1001},null,null,"GPS","GP",{"$f":"+'JAM Download'!E1130","v":740850.54802651377},374019.36765910371,169731.93101102565,192799.10844141975,4300.1409149647216,0,null,0.75,280514.52574432781,93504.841914775927,0.75,127298.94825826923,42432.982752756412,"PLNT",35456.562947276921,97577.586098193118,35069.914576270879,5898.6665926909727,18796.378226987843,5898.6665926909727,"UACCT41120GPS",0,0,0,0]
[{"$f":"ROW()","v":1002},null,null,"SO","LABOR",{"$f":"+'JAM Download'!E1131","v":-5024788.4836371513},-2212803.9915714352,-368813.5371624807,-1709311.3323344383,-733859.62256879697,0,null,0.75,-1659602.9936785763,-553200.99789285881,0.75,-276610.15287186054,-92203.384290620175,"DISom",-178061.43046578101,-1358570.7863919539,-13481.004743701598,-159198.11073300164,0,-159198.11073300164,"UACCT41120SO",0,0,0,0]
[{"$f":"ROW()","v":1003},null,null,"SNPD","PT",{"$f":"+'JAM Download'!E1132","v":-19167.308857864176},-13325.42245369384,-5841.8864041703346,0,0,0,null,0.75,-9994.0668402703795,-3331.35561342346,0.75,-4381.4148031277509,-1460.4716010425836,"PLNT",0,0,0,0,0,0,"UACCT41120SNPD",0,0,0,0]
[{"$f":"ROW()","v":1004},null,null,"BADDEBT","CUST",{"$f":"+'JAM Download'!E1133","v":325402.13725907303},0,0,0,325402.13725907303,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41120SG1",0,{"$f":"ROUND(G1004-N1004-O1004,0)","v":0},{"$f":"ROUND(H1004-Q1004-R1004,0)","v":0},{"$f":"ROUND(I1004-T1004-U1004-V1004-W1004-X1004,0)","v":0}]
[{"$f":"ROW()","v":1005},null,null,"SGCT","P",{"$f":"+'JAM Download'!E1134","v":-277245.79542472603},-277245.79542472603,0,0,0,0,null,0.75,-207934.34656854451,-69311.448856181509,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41120BADDEBT",0,0,0,0]
[{"$f":"ROW()","v":1006},null,null,"DITEXP","DITEXP",{"$f":"+'JAM Download'!E1135","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41120DITEXP",0,0,0,0]
[{"$f":"ROW()","v":1007},null,null,"TROJD","P",{"$f":"+'JAM Download'!E1136","v":27697.267809943343},27697.267809943343,0,0,0,0,null,0.75,20772.950857457508,6924.3169524858358,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41120TROJD",0,0,0,0]
[{"$f":"ROW()","v":1008},null,null,"IBT","IBT",{"$f":"+'JAM Download'!E1137","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41120SGCT",0,{"$f":"ROUND(G1008-N1008-O1008,0)","v":0},{"$f":"ROUND(H1008-Q1008-R1008,0)","v":0},{"$f":"ROUND(I1008-T1008-U1008-V1008-W1008-X1008,0)","v":0}]
[{"$f":"ROW()","v":1009},null,null,"CIAC","DPW",{"$f":"+'JAM Download'!E1138","v":-7556661.8840115489},0,0,-7556661.8840115489,0,0,null,0.75,0,0,0.75,0,0,"PLNT",-1389701.7466922197,-3824503.2954916982,-1374547.2626735123,-231195.20296445573,-736714.37618966226,-231195.20296445573,"UACCT41120CIAC",0,{"$f":"ROUND(G1009-N1009-O1009,0)","v":0},{"$f":"ROUND(H1009-Q1009-R1009,0)","v":0},{"$f":"ROUND(I1009-T1009-U1009-V1009-W1009-X1009,0)","v":0}]
[{"$f":"ROW()","v":1010},null,null,"SCHMDEXP","GP",{"$f":"+'JAM Download'!E1139","v":-110111117.39107785},-55589741.559284613,-25226913.350276027,-28655341.241279013,-639121.24023820239,0,null,0.75,-41692306.169463456,-13897435.389821153,0.75,-18920185.012707021,-6306728.3375690067,"PLNT",-5269837.1829132093,-14502759.114125168,-5212370.4181489451,-876706.87612878717,-2793667.6499629011,-876706.87612878717,"UACCT41120SCHMDEXP",0,{"$f":"ROUND(G1010-N1010-O1010,0)","v":0},{"$f":"ROUND(H1010-Q1010-R1010,0)","v":0},{"$f":"ROUND(I1010-T1010-U1010-V1010-W1010-X1010,0)","v":0}]
[{"$f":"ROW()","v":1011},null,null,"TAXDEPR","TAXDEPR",{"$f":"+'JAM Download'!E1140","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41120TAXDEPR",0,{"$f":"ROUND(G1011-N1011-O1011,0)","v":0},{"$f":"ROUND(H1011-Q1011-R1011,0)","v":0},{"$f":"ROUND(I1011-T1011-U1011-V1011-W1011-X1011,0)","v":0}]
[{"$f":"ROW()","v":1012},null,null,null,null,{"$f":"+'JAM Download'!E1141","v":-138272630.85656118},{"$f":"SUM(G996:G1011)","v":-67631224.485472873},{"$f":"SUM(H996:H1011)","v":-28474096.595650643},{"$f":"SUM(I996:I1011)","v":-41049950.763580129},{"$f":"SUM(J996:J1011)","v":-1117359.0118575462},{"$f":"SUM(K996:K1011)","v":0},null,null,{"$f":"SUM(N996:N1011)","v":-50723418.364104658},{"$f":"SUM(O996:O1011)","v":-16907806.121368218},null,{"$f":"SUM(Q996:Q1011)","v":-21355572.446737982},{"$f":"SUM(R996:R1011)","v":-7118524.1489126608},null,{"$f":"SUM(T996:T1011)","v":-7412969.6707386356},{"$f":"SUM(U996:U1011)","v":-21269267.792683974},{"$f":"SUM(V996:V1011)","v":-7169493.6823067879},{"$f":"SUM(W996:W1011)","v":-1362820.45849245},{"$f":"SUM(X996:X1011)","v":-3835399.1593582733},-1362820.45849245,"UACCT41120",0,0,0,0]
[{"$f":"ROW()","v":1013}]
[{"$f":"ROW()","v":1014},41111,"Deferred Income Tax - State-CR"]
[{"$f":"ROW()","v":1015},null,null,"S","GP",0,{"$f":"VLOOKUP($E1015,Func,2)*$F1015","v":0},{"$f":"VLOOKUP($E1015,Func,3)*$F1015","v":0},{"$f":"VLOOKUP($E1015,Func,5)*$F1015","v":0},{"$f":"VLOOKUP($E1015,Func,6)*$F1015","v":0},{"$f":"VLOOKUP($E1015,Func,7)*$F1015","v":0},null,0.75,{"$f":"+$G1015*$M1015","v":0},{"$f":"+$G1015*(1-$M1015)","v":0},0.75,{"$f":"+$H1015*$P1015","v":0},{"$f":"+$H1015*(1-$P1015)","v":0},"PLNT",{"$f":"+$I1015*VLOOKUP($S1015,DisFac,2)","v":0},{"$f":"+$I1015*VLOOKUP($S1015,DisFac,3)","v":0},{"$f":"+$I1015*VLOOKUP($S1015,DisFac,4)","v":0},{"$f":"+$I1015*VLOOKUP($S1015,DisFac,5)","v":0},{"$f":"+$I1015*VLOOKUP($S1015,DisFac,6)","v":0},0,"UACCT41111S",{"$f":"ROUND(SUM(-F1015,G1015:K1015),0)","v":0},{"$f":"ROUND(G1015-N1015-O1015,0)","v":0},{"$f":"ROUND(H1015-Q1015-R1015,0)","v":0},{"$f":"ROUND(I1015-T1015-U1015-V1015-W1015-X1015,0)","v":0}]
[{"$f":"ROW()","v":1016},null,null,"SNP","GP",0,0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41111SNP",0,0,0,0]
[{"$f":"ROW()","v":1017},null,null,"DITEXPRL","DITEXP",0,0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41111DITEXP",0,0,0,0]
[{"$f":"ROW()","v":1018},null,null,"SNPD","PT",0,0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41111SNPD",0,0,0,0]
[{"$f":"ROW()","v":1019},null,null,"SGCT","P",0,0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41111SGCT",0,0,0,0]
[{"$f":"ROW()","v":1020},null,null,"SG","PT",0,0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41111DGP",0,0,0,0]
[{"$f":"ROW()","v":1021},null,null,"BADDEBT","CUST",0,0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41111BADDEBT",0,0,0,0]
[{"$f":"ROW()","v":1022},null,null,"GPS","GP",0,0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41111GPS",0,0,0,0]
[{"$f":"ROW()","v":1023},null,null,"SO","LABOR",0,0,0,0,0,0,null,0.75,0,0,0.75,0,0,"DISom",0,0,0,0,0,0,"UACCT41111SO",0,{"$f":"ROUND(G1023-N1023-O1023,0)","v":0},0,0]
[{"$f":"ROW()","v":1024},null,null,"SE","P",0,0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41111SE",0,0,0,0]
[{"$f":"ROW()","v":1025},null,null,"TROJP","P",0,0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41111TROJP",0,0,0,0]
[{"$f":"ROW()","v":1026},null,null,"SG","PT",0,0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41111SG",0,0,0,0]
[{"$f":"ROW()","v":1027},null,null,null,null,0,{"$f":"SUM(G1015:G1026)","v":0},{"$f":"SUM(H1015:H1026)","v":0},{"$f":"SUM(I1015:I1026)","v":0},{"$f":"SUM(J1015:J1026)","v":0},{"$f":"SUM(K1015:K1026)","v":0},null,null,{"$f":"SUM(N1015:N1026)","v":0},{"$f":"SUM(O1015:O1026)","v":0},null,{"$f":"SUM(Q1015:Q1026)","v":0},{"$f":"SUM(R1015:R1026)","v":0},null,{"$f":"SUM(T1015:T1026)","v":0},{"$f":"SUM(U1015:U1026)","v":0},{"$f":"SUM(V1015:V1026)","v":0},{"$f":"SUM(W1015:W1026)","v":0},{"$f":"SUM(X1015:X1026)","v":0},0,"UACCT41111",0,0,0,0]
[{"$f":"ROW()","v":1028}]
[{"$f":"ROW()","v":1029},"TOTAL DEFERRED INCOME TAXES",null,null,null,{"$f":"+'JAM Download'!E1143","v":110977073.7369439},{"$f":"+G1027+G993+G978+G1012","v":82352036.717437699},{"$f":"+H1027+H993+H978+H1012","v":21660443.820480868},{"$f":"+I1027+I993+I978+I1012","v":7609774.3938208595},{"$f":"+J1027+J993+J978+J1012","v":-645181.19479554472},{"$f":"+K1027+K993+K978+K1012","v":0},null,null,{"$f":"+N1027+N993+N978+N1012","v":61764027.538078249},{"$f":"+O1027+O993+O978+O1012","v":20588009.179359425},null,{"$f":"+Q1027+Q993+Q978+Q1012","v":16245332.865360655},{"$f":"+R1027+R993+R978+R1012","v":5415110.9551202171},null,{"$f":"+T1027+T993+T978+T1012","v":1633306.4232377689},{"$f":"+U1027+U993+U978+U1012","v":3004708.3842486441},{"$f":"+V1027+V993+V978+V1012","v":1894543.7541188831},{"$f":"+W1027+W993+W978+W1012","v":49402.569797051605},{"$f":"+X1027+X993+X978+X1012","v":1027813.2624185132},49402.569797051605,null,{"$f":"ROUND(SUM(-F1029,G1029:K1029),0)","v":0},{"$f":"ROUND(G1029-N1029-O1029,0)","v":0},{"$f":"ROUND(H1029-Q1029-R1029,0)","v":0},{"$f":"ROUND(I1029-T1029-U1029-V1029-W1029-X1029,0)","v":0}]
[{"$f":"ROW()","v":1030}]
[{"$f":"ROW()","v":1031},"SCHMAF","  Additions - Flow Through"]
[{"$f":"ROW()","v":1032},null,null,"S","SCHMAF",{"$f":"+'JAM Download'!E1145","v":0},{"$f":"VLOOKUP($E1032,Func,2)*$F1032","v":0},{"$f":"VLOOKUP($E1032,Func,3)*$F1032","v":0},{"$f":"VLOOKUP($E1032,Func,5)*$F1032","v":0},{"$f":"VLOOKUP($E1032,Func,6)*$F1032","v":0},{"$f":"VLOOKUP($E1032,Func,7)*$F1032","v":0},null,0.75,{"$f":"+$G1032*$M1032","v":0},{"$f":"+$G1032*(1-$M1032)","v":0},0.75,{"$f":"+$H1032*$P1032","v":0},{"$f":"+$H1032*(1-$P1032)","v":0},"PLNT",{"$f":"+$I1032*VLOOKUP($S1032,DisFac,2)","v":0},{"$f":"+$I1032*VLOOKUP($S1032,DisFac,3)","v":0},{"$f":"+$I1032*VLOOKUP($S1032,DisFac,4)","v":0},{"$f":"+$I1032*VLOOKUP($S1032,DisFac,5)","v":0},{"$f":"+$I1032*VLOOKUP($S1032,DisFac,6)","v":0},0,"USCHMAFS",{"$f":"ROUND(SUM(-F1032,G1032:K1032),0)","v":0},{"$f":"ROUND(G1032-N1032-O1032,0)","v":0},{"$f":"ROUND(H1032-Q1032-R1032,0)","v":0},{"$f":"ROUND(I1032-T1032-U1032-V1032-W1032-X1032,0)","v":0}]
[{"$f":"ROW()","v":1033},null,null,"SNP","SCHMAF",{"$f":"+'JAM Download'!E1146","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"USCHMAFSNP",0,0,0,0]
[{"$f":"ROW()","v":1034},null,null,"SO","SCHMAF",{"$f":"+'JAM Download'!E1147","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"USCHMAFSO",0,0,0,0]
[{"$f":"ROW()","v":1035},null,null,"SE","SCHMAF",{"$f":"+'JAM Download'!E1148","v":0},0,0,0,0,0,null,0,0,0,0,0,0,"PLNT",0,0,0,0,0,0,"USCHMAFSE",0,0,0,0]
[{"$f":"ROW()","v":1036},null,null,"TROJP","SCHMAF",{"$f":"+'JAM Download'!E1149","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"USCHMAFTROJP",0,0,0,0]
[{"$f":"ROW()","v":1037},null,null,"SG","SCHMAF",{"$f":"+'JAM Download'!E1150","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"USCHMAFSG",0,0,0,0]
[{"$f":"ROW()","v":1038}]
[{"$f":"ROW()","v":1039}]
[{"$f":"ROW()","v":1040},"SCHMAP","  Additions - Permanent"]
[{"$f":"ROW()","v":1041},null,null,"S","P",{"$f":"+'JAM Download'!E1154","v":0},{"$f":"VLOOKUP($E1041,Func,2)*$F1041","v":0},{"$f":"VLOOKUP($E1041,Func,3)*$F1041","v":0},{"$f":"VLOOKUP($E1041,Func,5)*$F1041","v":0},{"$f":"VLOOKUP($E1041,Func,6)*$F1041","v":0},{"$f":"VLOOKUP($E1041,Func,7)*$F1041","v":0},null,0.75,{"$f":"+$G1041*$M1041","v":0},{"$f":"+$G1041*(1-$M1041)","v":0},0.75,{"$f":"+$H1041*$P1041","v":0},{"$f":"+$H1041*(1-$P1041)","v":0},"DRB",{"$f":"+$I1041*VLOOKUP($S1041,DisFac,2)","v":0},{"$f":"+$I1041*VLOOKUP($S1041,DisFac,3)","v":0},{"$f":"+$I1041*VLOOKUP($S1041,DisFac,4)","v":0},{"$f":"+$I1041*VLOOKUP($S1041,DisFac,5)","v":0},{"$f":"+$I1041*VLOOKUP($S1041,DisFac,6)","v":0},0,"USCHMAPS",{"$f":"ROUND(SUM(-F1041,G1041:K1041),0)","v":0},{"$f":"ROUND(G1041-N1041-O1041,0)","v":0},{"$f":"ROUND(H1041-Q1041-R1041,0)","v":0},{"$f":"ROUND(I1041-T1041-U1041-V1041-W1041-X1041,0)","v":0}]
[{"$f":"ROW()","v":1042},null,null,"SE","P",{"$f":"+'JAM Download'!E1155","v":-1253635.2211581566},-1253635.2211581566,0,0,0,0,null,0,0,-1253635.2211581566,0,0,0,"DRB",0,0,0,0,0,0,"USCHMAPSE",0,0,0,0]
[{"$f":"ROW()","v":1043},null,null,"SNP","LABOR",{"$f":"+'JAM Download'!E1156","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"DISom",0,0,0,0,0,0,"USCHMAPSNP",0,0,0,0]
[{"$f":"ROW()","v":1044},null,null,"SO","SCHMAP-SO",{"$f":"+'JAM Download'!E1157","v":-543832.31328640447},-282742.17425508436,-146964.3849748041,-133012.16366228441,18886.409605768396,0,null,0.75,-212056.63069131327,-70685.543563771091,0.75,-110223.28873110306,-36741.096243701024,"DISom",-13856.069215143387,-105718.85669275407,-1049.0409648500649,-12388.196789536876,0,-12388.196789536876,"USCHMAPSO",0,0,0,{"$f":"ROUND(I1044-T1044-U1044-V1044-W1044-X1044,0)","v":0}]
[{"$f":"ROW()","v":1045},null,null,"SG","SCHMAP",{"$f":"+'JAM Download'!E1158","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"DRB",0,0,0,0,0,0,"USCHMAPSG",0,0,0,0]
[{"$f":"ROW()","v":1046},null,null,"SCHMDEXP","BOOKDEPR",{"$f":"+'JAM Download'!E1159","v":5797.4549255933189},3094.3444329225099,980.99535029291133,1704.7475421404181,17.367600237479497,0,null,0.75,{"$f":"+$G1046*$M1046","v":2320.7583246918825},{"$f":"+$G1046*(1-$M1046)","v":773.58610823062747},0.75,{"$f":"+$H1046*$P1046","v":735.74651271968355},{"$f":"+$H1046*(1-$P1046)","v":245.24883757322783},"PLNT",{"$f":"+$I1046*VLOOKUP($S1046,DisFac,2)","v":313.51020772734984},{"$f":"+$I1046*VLOOKUP($S1046,DisFac,3)","v":862.79003784621864},{"$f":"+$I1046*VLOOKUP($S1046,DisFac,4)","v":310.09142708321929},52.156555375623405,166.19931410800683,52.156555375623405,"USCHMAPSCHMDEXP",0,0,0,{"$f":"ROUND(I1046-T1046-U1046-V1046-W1046-X1046,0)","v":0}]
[{"$f":"ROW()","v":1047},null,null,null,null,{"$f":"SUM(F1041:F1046)","v":-1791670.079518968},-1533283.0509803183,-145983.38962451118,-131307.41612014399,18903.777206005874,0]
[{"$f":"ROW()","v":1048}]
[{"$f":"ROW()","v":1049},"SCHMAT","  Additions - Temporary"]
[{"$f":"ROW()","v":1050},null,null,"S","SCHMAT-SITUS",{"$f":"+'JAM Download'!E1163","v":-602530},{"$f":"VLOOKUP($E1050,Func,2)*$F1050","v":-677147.04102240712},{"$f":"VLOOKUP($E1050,Func,3)*$F1050","v":-102021.87003718302},{"$f":"VLOOKUP($E1050,Func,5)*$F1050","v":244877.40081514823},{"$f":"VLOOKUP($E1050,Func,6)*$F1050","v":-128.46895347204719},{"$f":"VLOOKUP($E1050,Func,7)*$F1050","v":-68110.020802086234},null,0.75,{"$f":"+$G1050*$M1050","v":-507860.28076680534},{"$f":"+$G1050*(1-$M1050)","v":-169286.76025560178},0.75,{"$f":"+$H1050*$P1050","v":-76516.402527887258},{"$f":"+$H1050*(1-$P1050)","v":-25505.467509295755},"PLNT",{"$f":"+$I1050*VLOOKUP($S1050,DisFac,2)","v":45033.978873434295},{"$f":"+$I1050*VLOOKUP($S1050,DisFac,3)","v":123934.93857261281},{"$f":"+$I1050*VLOOKUP($S1050,DisFac,4)","v":44542.890253332407},{"$f":"+$I1050*VLOOKUP($S1050,DisFac,5)","v":7491.9959701587259},{"$f":"+$I1050*VLOOKUP($S1050,DisFac,6)","v":23873.597145609976},7491.9959701587259,"USCHMATS",{"$f":"ROUND(SUM(-F1050,G1050:K1050),0)","v":0},{"$f":"ROUND(G1050-N1050-O1050,0)","v":0},{"$f":"ROUND(H1050-Q1050-R1050,0)","v":0},{"$f":"ROUND(I1050-T1050-U1050-V1050-W1050-X1050,0)","v":0}]
[{"$f":"ROW()","v":1051},null,null,"SGCT","P",{"$f":"+'JAM Download'!E1164","v":730535.58530810301},730535.58530810301,0,0,0,0,null,0.75,547901.68898107728,182633.89632702575,0.75,0,0,"DRB",0,0,0,0,0,0,"USCHMATSGCT",0,0,0,0]
[{"$f":"ROW()","v":1052},null,null,"CIAC","DPW",{"$f":"+'JAM Download'!E1165","v":19911629.497310635},0,0,19911629.497310635,0,0,null,0.75,0,0,0.75,0,0,"PLNT",3661831.9989211024,10077477.833459439,3621900.2836167742,609194.01895218377,1941225.3623611333,609194.01895218377,"USCHMATCIAC",0,0,0,0]
[{"$f":"ROW()","v":1053},null,null,"SNP","SCHMAT-SNP",{"$f":"+'JAM Download'!E1166","v":23175950.463249851},11695350.037156189,5385175.9344059341,6092845.7547123479,2578.7369753793819,0,null,0.75,8771512.5278671421,2923837.5092890472,0.75,4038881.9508044505,1346293.9836014835,"DISom",634700.54294308834,4842629.9479566496,48053.084869999861,567462.17894260946,0,567462.17894260946,"USCHMATSNP",0,0,0,0]
[{"$f":"ROW()","v":1054},null,null,"TROJD","P",{"$f":"+'JAM Download'!E1167","v":-72982.255466553295},-72982.255466553295,0,0,0,0,null,0.75,-54736.691599914971,-18245.563866638324,0.75,0,0,"DRB",0,0,0,0,0,0,"USCHMATTROJD",0,0,0,0]
[{"$f":"ROW()","v":1055},null,null,"CN","P",{"$f":"+'JAM Download'!E1168","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"DRB",0,0,0,0,0,0,"USCHMATSG",0,0,0,0]
[{"$f":"ROW()","v":1056},null,null,"SE","SCHMAT-SE",{"$f":"+'JAM Download'!E1169","v":8502498.3406798001},8502498.3406798001,0,0,0,0,null,0,0,8502498.3406798001,0,0,0,"DRB",0,0,0,0,0,0,"USCHMATSE",0,0,0,0]
[{"$f":"ROW()","v":1057},null,null,"SG","P",{"$f":"+'JAM Download'!E1170","v":392478.82369088219},392478.82369088219,0,0,0,0,null,0.75,294359.11776816164,98119.705922720546,0.75,0,0,"DRB",0,0,0,0,0,0,"USCHMATSG",0,0,0,0]
[{"$f":"ROW()","v":1058},null,null,"GPS","SCHMAT",{"$f":"+'JAM Download'!E1171","v":-1952123.596063233},-979800.85153240396,-402138.51196562703,-557416.53564550949,-8255.7400041917208,-4511.9569155004974,null,0.75,-734850.638649303,-244950.21288310099,0.75,-301603.88397422025,-100534.62799140676,"PLNT",-102511.23381088233,-282114.16763907159,-101393.36455712147,-17054.094926091097,-54343.674712342945,-17054.094926091097,"USCHMATGPS",0,0,0,0]
[{"$f":"ROW()","v":1059},null,null,"SO","SCHMAT-SO",{"$f":"+'JAM Download'!E1172","v":13606894.088644506},6676488.9454140849,2692456.0678882487,3806198.5194176063,431750.55592456786,0,null,0.75,5007366.7090605637,1669122.2363535212,0.75,2019342.0509161865,673114.01697206218,"DISom",396497.19754600729,3025189.1611968372,30018.744581574756,354493.41609318642,0,354493.41609318642,"USCHMATSO",0,0,0,0]
[{"$f":"ROW()","v":1060},null,null,"SNPD","SCHMAT-SNP",{"$f":"+'JAM Download'!E1173","v":50505.207479814497},25486.59573260073,11735.416345221909,13277.575798766353,5.6196032255042239,0,null,0.75,19114.946799450547,6371.6489331501825,0.75,8801.5622589164323,2933.8540863054773,"DISom",1383.1442494547243,10553.096006023214,104.71764794513463,1236.6178953432784,0,1236.6178953432784,"USCHMATSNPD",0,0,0,0]
[{"$f":"ROW()","v":1061},null,null,"BADDEBT","CUST",{"$f":"+'JAM Download'!E1174","v":-857426.70286046562},0,0,0,-857426.70286046562,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"USCHMATBADDEBT",0,0,0,0]
[{"$f":"ROW()","v":1062},null,null,"TAXDEPR","P",{"$f":"+'JAM Download'!E1175","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"DRB",0,0,0,0,0,0,"USCHMATTAXDEPR",0,0,0,0]
[{"$f":"ROW()","v":1063},null,null,"SCHMDEXP","BOOKDEPR",{"$f":"+'JAM Download'!E1176","v":290140225.61456829},154859986.56650859,49095028.06211102,85316029.678640768,869181.30730791832,0,null,0.75,116144989.92488144,38714996.641627148,0.75,36821271.046583265,12273757.015527755,"PLNT",{"$f":"+$I1063*VLOOKUP($S1063,DisFac,2)","v":15689974.923465973},43179308.757296585,15518878.157704877,2610234.1351818959,8317633.7049914366,2610234.1351818959,"USCHMATSCHMDEXP",0,0,0,0]
[{"$f":"ROW()","v":1064},null,null,null,null,{"$f":"SUM(F1050:F1063)","v":353025655.06654161},181152894.7464689,56680235.098747611,114827441.89104976,437705.30799296167,-72621.977717586735]
[{"$f":"ROW()","v":1065}]
[{"$f":"ROW()","v":1066},"TOTAL SCHEDULE - M ADDITIONS",null,null,null,{"$f":"+F1047+F1064","v":351233984.98702264},179619611.69548857,56534251.709123097,114696134.47492962,456609.08519896754,-72621.977717586735,null,null,{"$f":"SUM(N1032:N1065)","v":129278061.43197519},{"$f":"SUM(O1032:O1065)","v":50341550.263513371},null,{"$f":"SUM(Q1032:Q1065)","v":42400688.781842329},{"$f":"SUM(R1032:R1065)","v":14133562.927280776},null,{"$f":"SUM(T1032:T1065)","v":20313367.993180763},{"$f":"SUM(U1032:U1065)","v":60872123.500194162},{"$f":"SUM(V1032:V1065)","v":19161365.564579614},{"$f":"SUM(W1032:W1065)","v":4120722.2278751256},{"$f":"SUM(X1032:X1065)","v":10228555.189099945},4120722.2278751256,"USCHMA",{"$f":"ROUND(SUM(-F1066,G1066:K1066),0)","v":0},{"$f":"ROUND(G1066-N1066-O1066,0)","v":0},{"$f":"ROUND(H1066-Q1066-R1066,0)","v":0},{"$f":"ROUND(I1066-T1066-U1066-V1066-W1066-X1066,0)","v":0}]
[{"$f":"ROW()","v":1067}]
[{"$f":"ROW()","v":1068},"SCHMDF","  Deductions - Flow Through"]
[{"$f":"ROW()","v":1069},null,null,"S","SCHMDF",{"$f":"+'JAM Download'!E1182","v":0},{"$f":"VLOOKUP($E1069,Func,2)*$F1069","v":0},{"$f":"VLOOKUP($E1069,Func,3)*$F1069","v":0},{"$f":"VLOOKUP($E1069,Func,5)*$F1069","v":0},{"$f":"VLOOKUP($E1069,Func,6)*$F1069","v":0},{"$f":"VLOOKUP($E1069,Func,7)*$F1069","v":0},null,0.75,{"$f":"+$G1069*$M1069","v":0},{"$f":"+$G1069*(1-$M1069)","v":0},0.75,{"$f":"+$H1069*$P1069","v":0},{"$f":"+$H1069*(1-$P1069)","v":0},"PLNT",{"$f":"+$I1069*VLOOKUP($S1069,DisFac,2)","v":0},{"$f":"+$I1069*VLOOKUP($S1069,DisFac,3)","v":0},{"$f":"+$I1069*VLOOKUP($S1069,DisFac,4)","v":0},{"$f":"+$I1069*VLOOKUP($S1069,DisFac,5)","v":0},{"$f":"+$I1069*VLOOKUP($S1069,DisFac,6)","v":0},0,"USCHMDFS",{"$f":"ROUND(SUM(-F1069,G1069:K1069),0)","v":0},{"$f":"ROUND(G1069-N1069-O1069,0)","v":0},{"$f":"ROUND(H1069-Q1069-R1069,0)","v":0},{"$f":"ROUND(I1069-T1069-U1069-V1069-W1069-X1069,0)","v":0}]
[{"$f":"ROW()","v":1070},null,null,"DGP","SCHMDF",{"$f":"+'JAM Download'!E1183","v":0},{"$f":"VLOOKUP($E1070,Func,2)*$F1070","v":0},{"$f":"VLOOKUP($E1070,Func,3)*$F1070","v":0},{"$f":"VLOOKUP($E1070,Func,5)*$F1070","v":0},{"$f":"VLOOKUP($E1070,Func,6)*$F1070","v":0},{"$f":"VLOOKUP($E1070,Func,7)*$F1070","v":0},null,0.75,{"$f":"+$G1070*$M1070","v":0},{"$f":"+$G1070*(1-$M1070)","v":0},0.75,{"$f":"+$H1070*$P1070","v":0},{"$f":"+$H1070*(1-$P1070)","v":0},"PLNT",{"$f":"+$I1070*VLOOKUP($S1070,DisFac,2)","v":0},{"$f":"+$I1070*VLOOKUP($S1070,DisFac,3)","v":0},{"$f":"+$I1070*VLOOKUP($S1070,DisFac,4)","v":0},{"$f":"+$I1070*VLOOKUP($S1070,DisFac,5)","v":0},{"$f":"+$I1070*VLOOKUP($S1070,DisFac,6)","v":0},0,"USCHMDFDGP",{"$f":"ROUND(SUM(-F1070,G1070:K1070),0)","v":0},{"$f":"ROUND(G1070-N1070-O1070,0)","v":0},{"$f":"ROUND(H1070-Q1070-R1070,0)","v":0},{"$f":"ROUND(I1070-T1070-U1070-V1070-W1070-X1070,0)","v":0}]
[{"$f":"ROW()","v":1071},null,null,"DGU","SCHMDF",{"$f":"+'JAM Download'!E1184","v":0},{"$f":"VLOOKUP($E1071,Func,2)*$F1071","v":0},{"$f":"VLOOKUP($E1071,Func,3)*$F1071","v":0},{"$f":"VLOOKUP($E1071,Func,5)*$F1071","v":0},{"$f":"VLOOKUP($E1071,Func,6)*$F1071","v":0},{"$f":"VLOOKUP($E1071,Func,7)*$F1071","v":0},null,0.75,{"$f":"+$G1071*$M1071","v":0},{"$f":"+$G1071*(1-$M1071)","v":0},0.75,{"$f":"+$H1071*$P1071","v":0},{"$f":"+$H1071*(1-$P1071)","v":0},"PLNT",{"$f":"+$I1071*VLOOKUP($S1071,DisFac,2)","v":0},{"$f":"+$I1071*VLOOKUP($S1071,DisFac,3)","v":0},{"$f":"+$I1071*VLOOKUP($S1071,DisFac,4)","v":0},{"$f":"+$I1071*VLOOKUP($S1071,DisFac,5)","v":0},{"$f":"+$I1071*VLOOKUP($S1071,DisFac,6)","v":0},0,"USCHMDFDGU",{"$f":"ROUND(SUM(-F1071,G1071:K1071),0)","v":0},{"$f":"ROUND(G1071-N1071-O1071,0)","v":0},{"$f":"ROUND(H1071-Q1071-R1071,0)","v":0},{"$f":"ROUND(I1071-T1071-U1071-V1071-W1071-X1071,0)","v":0}]
[{"$f":"ROW()","v":1072},null,null,null,null,{"$f":"SUM(F1069:F1071)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1073},"SCHMDP","  Deductions - Permanent"]
[{"$f":"ROW()","v":1074},null,null,"S","SCHMDP",{"$f":"+'JAM Download'!E1187","v":0},{"$f":"VLOOKUP($E1074,Func,2)*$F1074","v":0},{"$f":"VLOOKUP($E1074,Func,3)*$F1074","v":0},{"$f":"VLOOKUP($E1074,Func,5)*$F1074","v":0},{"$f":"VLOOKUP($E1074,Func,6)*$F1074","v":0},{"$f":"VLOOKUP($E1074,Func,7)*$F1074","v":0},null,0.75,{"$f":"+$G1074*$M1074","v":0},{"$f":"+$G1074*(1-$M1074)","v":0},0.75,{"$f":"+$H1074*$P1074","v":0},{"$f":"+$H1074*(1-$P1074)","v":0},"PLNT",{"$f":"+$I1074*VLOOKUP($S1074,DisFac,2)","v":0},{"$f":"+$I1074*VLOOKUP($S1074,DisFac,3)","v":0},{"$f":"+$I1074*VLOOKUP($S1074,DisFac,4)","v":0},{"$f":"+$I1074*VLOOKUP($S1074,DisFac,5)","v":0},{"$f":"+$I1074*VLOOKUP($S1074,DisFac,6)","v":0},0,"USCHMDPS",{"$f":"ROUND(SUM(-F1074,G1074:K1074),0)","v":0},{"$f":"ROUND(G1074-N1074-O1074,0)","v":0},{"$f":"ROUND(H1074-Q1074-R1074,0)","v":0},{"$f":"ROUND(I1074-T1074-U1074-V1074-W1074-X1074,0)","v":0}]
[{"$f":"ROW()","v":1075},null,null,"SE","P",{"$f":"+'JAM Download'!E1188","v":205709.55867118997},205709.55867118997,0,0,0,0,null,0,0,205709.55867118997,0,0,0,"DRB",0,0,0,0,0,0,"USCHMDPSE",0,0,0,0]
[{"$f":"ROW()","v":1076},null,null,"SNP","PTD",{"$f":"+'JAM Download'!E1189","v":166732.47222961759},84467.343711838839,37030.617869063404,45234.510648715361,0,0,null,0.75,63350.507783879133,21116.83592795971,0.75,27772.963401797555,9257.6544672658511,"DISom",4712.1443122533155,35952.657389892323,356.75575367626442,4212.9531928934503,0,4212.9531928934503,"USCHMDPSNP",0,0,0,0]
[{"$f":"ROW()","v":1077},null,null,"IBT","IBT",{"$f":"+'JAM Download'!E1190","v":-68005.421995669894},44079.353028285921,-26775.974566925986,-84100.827858869248,-704.71236661432988,-503.26023154607157,null,0.75,33059.514771214439,11019.83825707148,0.75,-20081.98092519449,-6693.9936417314966,"DISom",-8760.90471561718,-66843.836859371615,-663.28680906025795,-7832.7994748201818,0,-7832.7994748201818,"USCHMDPIBT",0,0,0,0]
[{"$f":"ROW()","v":1078},null,null,"SG","P",{"$f":"+'JAM Download'!E1191","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"DRB",0,0,0,0,0,0,"USCHMDPSG",0,0,0,0]
[{"$f":"ROW()","v":1079},null,null,"SO","SCHMDP-SO",{"$f":"+'JAM Download'!E1192","v":-737894.93696192338},-324952.35713639349,-54160.616440161539,-251013.984355466,-107767.97902990234,0,null,0.75,-243714.26785229513,-81238.089284098372,0.75,-40620.462330121154,-13540.154110040385,"DISom",-26148.489321841338,-199507.40375391144,-1979.698285396606,-23378.392994316604,0,-23378.392994316604,"USCHMDPSO",0,0,0,0]
[{"$f":"ROW()","v":1080},null,null,null,null,{"$f":"SUM(F1074:F1079)","v":-433458.32805678569},9303.89827492123,-43905.973138024121,-289880.30156561988,-108472.69139651668,-503.26023154607157]
[{"$f":"ROW()","v":1081}]
[{"$f":"ROW()","v":1082},"SCHMDT","  Deductions - Temporary"]
[{"$f":"ROW()","v":1083},null,null,"S","GP",{"$f":"+'JAM Download'!E1196","v":-250449.00000000052},{"$f":"VLOOKUP($E1083,Func,2)*$F1083","v":-126439.50505318743},{"$f":"VLOOKUP($E1083,Func,3)*$F1083","v":-57378.903886913395},{"$f":"VLOOKUP($E1083,Func,5)*$F1083","v":-65176.902465242085},{"$f":"VLOOKUP($E1083,Func,6)*$F1083","v":-1453.6885946576353},{"$f":"VLOOKUP($E1083,Func,7)*$F1083","v":0},null,0.75,{"$f":"+$G1083*$M1083","v":-94829.628789890572},{"$f":"+$G1083*(1-$M1083)","v":-31609.876263296857},0.75,{"$f":"+$H1083*$P1083","v":-43034.17791518505},{"$f":"+$H1083*(1-$P1083)","v":-14344.725971728349},"PLNT",{"$f":"+$I1083*VLOOKUP($S1083,DisFac,2)","v":-11986.305142430392},{"$f":"+$I1083*VLOOKUP($S1083,DisFac,3)","v":-32986.692020145223},{"$f":"+$I1083*VLOOKUP($S1083,DisFac,4)","v":-11855.596326559169},{"$f":"+$I1083*VLOOKUP($S1083,DisFac,5)","v":-1994.0798497188855},{"$f":"+$I1083*VLOOKUP($S1083,DisFac,6)","v":-6354.2291263884081},-1994.0798497188855,"USCHMDTS",{"$f":"ROUND(SUM(-F1083,G1083:K1083),0)","v":0},{"$f":"ROUND(G1083-N1083-O1083,0)","v":0},{"$f":"ROUND(H1083-Q1083-R1083,0)","v":0},{"$f":"ROUND(I1083-T1083-U1083-V1083-W1083-X1083,0)","v":0}]
[{"$f":"ROW()","v":1084},null,null,"BADDEBT","CUST",{"$f":"+'JAM Download'!E1197","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"USCHMDTBADDEBT",0,0,0,0]
[{"$f":"ROW()","v":1085},null,null,"SNP","SCHMDT-SNP",{"$f":"+'JAM Download'!E1198","v":38474629.877247691},19415404.80056214,8942433.7440720759,10116791.332613477,0,0,null,0.75,14561553.600421604,4853851.2001405349,0.75,6706825.3080540569,2235608.436018019,"DISom",1053880.76609119,8040885.762888521,79789.157987818777,942235.64564594592,0,942235.64564594592,"USCHMDTSNP",0,0,0,0]
[{"$f":"ROW()","v":1086},null,null,"CN","CUST",{"$f":"+'JAM Download'!E1199","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"USCHMDTCN",0,0,0,0]
[{"$f":"ROW()","v":1087},null,null,"TROJD","SCHMDT",{"$f":"+'JAM Download'!E1200","v":77865.865756094194},48576.843562763126,13233.167793514111,15033.175068247552,-49.916489481910929,1072.5958210512931,null,0.75,36432.632672072345,12144.210890690782,0.75,9924.8758451355825,3308.2919483785276,"PLNT",2764.6638120565171,7608.4425203493111,2734.5155779792176,459.93826565899275,1465.6148922035127,459.93826565899275,"USCHMDTTROJD",0,0,0,0]
[{"$f":"ROW()","v":1088},null,null,"DGP","CUST",{"$f":"+'JAM Download'!E1201","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"USCHMDTDGP",0,0,0,0]
[{"$f":"ROW()","v":1089},null,null,"SE","P",{"$f":"+'JAM Download'!E1202","v":15476674.062453439},15476674.062453439,0,0,0,0,null,0,0,15476674.062453439,0,0,0,"DRB",0,0,0,0,0,0,"USCHMDTSE",0,0,0,0]
[{"$f":"ROW()","v":1090},null,null,"SG","SCHMDT-SG",{"$f":"+'JAM Download'!E1203","v":48805885.052210949},48690336.345170535,115548.70704040915,0,0,0,null,0.75,36517752.258877903,12172584.086292634,0.75,86661.530280306863,28887.176760102288,"DRB",0,0,0,0,0,0,"USCHMDTSG",0,0,0,0]
[{"$f":"ROW()","v":1091},null,null,"GPS","SCHMDT-GPS",{"$f":"+'JAM Download'!E1204","v":37611098.447780736},18979642.005322784,8741728.1721518505,9889728.2703061048,0,0,null,0.75,14234731.503992088,4744910.501330696,0.75,6556296.1291138884,2185432.0430379626,"PLNT",1818762.4195062919,5005291.8791205911,1798929.09477612,302575.10125660681,964169.77564649435,302575.10125660681,"USCHMDTGPS",0,0,0,0]
[{"$f":"ROW()","v":1092},null,null,"SO","SCHMDT-SO",{"$f":"+'JAM Download'!E1205","v":-9476750.3373203333},-4742342.8519776016,78095.281964991547,-2014345.2419371314,-2798157.5253705927,0,null,0.75,-3556757.1389832012,-1185585.7129944004,0.75,58571.461473743664,19523.820491247887,"DISom",-209837.25342849814,-1601013.5471727971,-15886.74763240502,-187607.69370343073,0,-187607.69370343073,"USCHMDTSO",0,0,0,0]
[{"$f":"ROW()","v":1093},null,null,"TAXDEPR","TAXDEPR",{"$f":"+'JAM Download'!E1206","v":525011695.21237892},311628761.56883866,100525772.74417187,110669097.13446005,2188063.7649083724,0,null,0.75,233721571.17662901,77907190.392209664,0.75,75394329.558128908,25131443.186042968,"DISom",11528559.701997476,87960454.87975128,872825.5615162109,10307256.99119506,0,10307256.99119506,"USCHMDTTAXDEPR",0,0,0,0]
[{"$f":"ROW()","v":1094},null,null,"SNPD","DPW",{"$f":"+'JAM Download'!E1207","v":1036515.7426687351},0,0,1036515.7426687351,0,0,null,0.75,0,0,0.75,0,0,"PLNT",190619.58311360158,524591.14017698774,188540.90584862471,31712.080172487116,101052.03335703391,31712.080172487116,"USCHMDTSNPD",0,0,0,0]
[{"$f":"ROW()","v":1095},null,null,null,null,{"$f":"SUM(F1083:F1094)","v":656767164.92317629},409370613.26887953,118359432.9133078,129647643.51071423,-611597.36554635968,1072.5958210512931]
[{"$f":"ROW()","v":1096}]
[{"$f":"ROW()","v":1097},"TOTAL SCHEDULE - M DEDUCTIONS",null,null,null,{"$f":"+F1080+F1095","v":656333706.59511948},409379917.16715443,118315526.94016978,129357763.20914862,-720070.05694287631,569.33558950522161,null,null,{"$f":"SUM(N1069:N1096)","v":295273150.15952241},{"$f":"SUM(O1069:O1096)","v":114106767.00763208},null,{"$f":"SUM(Q1069:Q1096)","v":88736645.205127329},{"$f":"SUM(R1069:R1096)","v":29578881.735042445},null,{"$f":"SUM(T1069:T1096)","v":14342566.326224482},{"$f":"SUM(U1069:U1096)","v":99674433.282041386},{"$f":"SUM(V1069:V1096)","v":2912790.6624070085},{"$f":"SUM(W1069:W1096)","v":11367639.743706366},{"$f":"SUM(X1069:X1096)","v":1060333.1947693434},11367639.743706366,"SCHMD",{"$f":"ROUND(SUM(-F1097,G1097:K1097),0)","v":0},{"$f":"ROUND(G1097-N1097-O1097,0)","v":0},{"$f":"ROUND(H1097-Q1097-R1097,0)","v":0},{"$f":"ROUND(I1097-T1097-U1097-V1097-W1097-X1097,0)","v":0}]
[{"$f":"ROW()","v":1098}]
[{"$f":"ROW()","v":1099},"TOTAL SCHEDULE - M ADJUSTMENTS",null,null,null,{"$f":"F1066-F1097","v":-305099721.60809684},{"$f":"G1066-G1097","v":-229760305.47166586},-61781275.231046684,-14661628.734219,1176679.1421418439,-73191.313307091958,null,null,{"$f":"N1066-N1097","v":-165995088.72754723},{"$f":"O1066-O1097","v":-63765216.744118705},null,{"$f":"Q1066-Q1097","v":-46335956.423285},-15445318.807761669,null,5970801.6669562813,-38802309.781847224,16248574.902172605,-7246917.5158312405,9168221.9943306018,-7246917.5158312405,null,{"$f":"ROUND(SUM(-F1099,G1099:K1099),0)","v":0},{"$f":"ROUND(G1099-N1099-O1099,0)","v":0},{"$f":"ROUND(H1099-Q1099-R1099,0)","v":0},{"$f":"ROUND(I1099-T1099-U1099-V1099-W1099-X1099,0)","v":0}]
[{"$f":"ROW()","v":1100}]
[{"$f":"ROW()","v":1101},40911,"State Income Taxes"]
[{"$f":"ROW()","v":1102},null,null,null,"IBT",{"$f":"+'JAM Download'!E1217","v":3743910.9041665616},{"$f":"G1123*SITRate","v":-2426706.0732301008},{"$f":"H1123*SITRate","v":1474101.0371987417},{"$f":"I1123*SITRate","v":4630013.2754181111},{"$f":"J1123*SITRate","v":38796.617037923905},{"$f":"K1123*SITRate","v":27706.047741879996},null,0.75,{"$f":"+$G1102*$M1102","v":-1820029.5549225756},{"$f":"+$G1102*(1-$M1102)","v":-606676.5183075252},0.75,{"$f":"+$H1102*$P1102","v":1105575.7778990562},{"$f":"+$H1102*(1-$P1102)","v":368525.25929968542},"DRB",{"$f":"+$I1102*VLOOKUP($S1102,DisFac,2)","v":1043795.2574729639},{"$f":"+$I1102*VLOOKUP($S1102,DisFac,3)","v":2039435.5521965001},{"$f":"+$I1102*VLOOKUP($S1102,DisFac,4)","v":942995.38908092596},{"$f":"+$I1102*VLOOKUP($S1102,DisFac,5)","v":132978.65299965901},{"$f":"+$I1102*VLOOKUP($S1102,DisFac,6)","v":470808.42366806301},132978.65299965901,"UACCT40911S",{"$f":"ROUND(SUM(-F1102,G1102:K1102),0)","v":0},{"$f":"ROUND(G1102-N1102-O1102,0)","v":0},{"$f":"ROUND(H1102-Q1102-R1102,0)","v":0},{"$f":"ROUND(I1102-T1102-U1102-V1102-W1102-X1102,0)","v":0}]
[{"$f":"ROW()","v":1103},null,null,"IBT","IBT",{"$f":"+'JAM Download'!E1218","v":0},{"$f":"VLOOKUP($E1103,Func,2)*$F1103","v":0},{"$f":"VLOOKUP($E1103,Func,3)*$F1103","v":0},{"$f":"VLOOKUP($E1103,Func,5)*$F1103","v":0},{"$f":"VLOOKUP($E1103,Func,6)*$F1103","v":0},{"$f":"VLOOKUP($E1103,Func,7)*$F1103","v":0},null,0.75,{"$f":"+$G1103*$M1103","v":0},{"$f":"+$G1103*(1-$M1103)","v":0},0.75,{"$f":"+$H1103*$P1103","v":0},{"$f":"+$H1103*(1-$P1103)","v":0},"DRB",{"$f":"+$I1103*VLOOKUP($S1103,DisFac,2)","v":0},{"$f":"+$I1103*VLOOKUP($S1103,DisFac,3)","v":0},{"$f":"+$I1103*VLOOKUP($S1103,DisFac,4)","v":0},{"$f":"+$I1103*VLOOKUP($S1103,DisFac,5)","v":0},{"$f":"+$I1103*VLOOKUP($S1103,DisFac,6)","v":0},0,"UACCT40911SO",{"$f":"ROUND(SUM(-F1103,G1103:K1103),0)","v":0},{"$f":"ROUND(G1103-N1103-O1103,0)","v":0},{"$f":"ROUND(H1103-Q1103-R1103,0)","v":0},{"$f":"ROUND(I1103-T1103-U1103-V1103-W1103-X1103,0)","v":0}]
[{"$f":"ROW()","v":1104},null,null,"P","P",{"$f":"+'JAM Download'!E1219","v":0},{"$f":"VLOOKUP($E1104,Func,2)*$F1104","v":0},{"$f":"VLOOKUP($E1104,Func,3)*$F1104","v":0},{"$f":"VLOOKUP($E1104,Func,5)*$F1104","v":0},{"$f":"VLOOKUP($E1104,Func,6)*$F1104","v":0},{"$f":"VLOOKUP($E1104,Func,7)*$F1104","v":0},null,0.75,{"$f":"+$G1104*$M1104","v":0},{"$f":"+$G1104*(1-$M1104)","v":0},0.75,{"$f":"+$H1104*$P1104","v":0},{"$f":"+$H1104*(1-$P1104)","v":0},"DRB",{"$f":"+$I1104*VLOOKUP($S1104,DisFac,2)","v":0},{"$f":"+$I1104*VLOOKUP($S1104,DisFac,3)","v":0},{"$f":"+$I1104*VLOOKUP($S1104,DisFac,4)","v":0},{"$f":"+$I1104*VLOOKUP($S1104,DisFac,5)","v":0},{"$f":"+$I1104*VLOOKUP($S1104,DisFac,6)","v":0},0,"UACCT40911DGU",{"$f":"ROUND(SUM(-F1104,G1104:K1104),0)","v":0},{"$f":"ROUND(G1104-N1104-O1104,0)","v":0},{"$f":"ROUND(H1104-Q1104-R1104,0)","v":0},{"$f":"ROUND(I1104-T1104-U1104-V1104-W1104-X1104,0)","v":0}]
[{"$f":"ROW()","v":1105},null,null,"IBT","IBT",{"$f":"+'JAM Download'!E1220","v":0},{"$f":"VLOOKUP($E1105,Func,2)*$F1105","v":0},{"$f":"VLOOKUP($E1105,Func,3)*$F1105","v":0},{"$f":"VLOOKUP($E1105,Func,5)*$F1105","v":0},{"$f":"VLOOKUP($E1105,Func,6)*$F1105","v":0},{"$f":"VLOOKUP($E1105,Func,7)*$F1105","v":0},null,0.75,{"$f":"+$G1105*$M1105","v":0},{"$f":"+$G1105*(1-$M1105)","v":0},0.75,{"$f":"+$H1105*$P1105","v":0},{"$f":"+$H1105*(1-$P1105)","v":0},"DRB",{"$f":"+$I1105*VLOOKUP($S1105,DisFac,2)","v":0},{"$f":"+$I1105*VLOOKUP($S1105,DisFac,3)","v":0},{"$f":"+$I1105*VLOOKUP($S1105,DisFac,4)","v":0},{"$f":"+$I1105*VLOOKUP($S1105,DisFac,5)","v":0},{"$f":"+$I1105*VLOOKUP($S1105,DisFac,6)","v":0},0,"UACCT40911IDSIT",{"$f":"ROUND(SUM(-F1105,G1105:K1105),0)","v":0},{"$f":"ROUND(G1105-N1105-O1105,0)","v":0},{"$f":"ROUND(H1105-Q1105-R1105,0)","v":0},{"$f":"ROUND(I1105-T1105-U1105-V1105-W1105-X1105,0)","v":0}]
[{"$f":"ROW()","v":1106},"TOTAL STATE TAXES",null,null,null,{"$f":"'JAM Download'!E1221","v":3743910.9041665616},{"$f":"SUM(G1102:G1105)","v":-2426706.0732301008},{"$f":"SUM(H1102:H1105)","v":1474101.0371987417},{"$f":"SUM(I1102:I1105)","v":4630013.2754181111},{"$f":"SUM(J1102:J1105)","v":38796.617037923905},{"$f":"SUM(K1102:K1105)","v":27706.047741879996},null,null,{"$f":"SUM(N1102:N1105)","v":-1820029.5549225756},{"$f":"SUM(O1102:O1105)","v":-606676.5183075252},null,{"$f":"SUM(Q1102:Q1105)","v":1105575.7778990562},{"$f":"SUM(R1102:R1105)","v":368525.25929968542},null,{"$f":"SUM(T1102:T1105)","v":1043795.2574729639},{"$f":"SUM(U1102:U1105)","v":2039435.5521965001},{"$f":"SUM(V1102:V1105)","v":942995.38908092596},{"$f":"SUM(W1102:W1105)","v":132978.65299965901},{"$f":"SUM(X1102:X1105)","v":470808.42366806301},132978.65299965901,"UACCT40911",{"$f":"ROUND(SUM(-F1106,G1106:K1106),0)","v":0},{"$f":"ROUND(G1106-N1106-O1106,0)","v":0},{"$f":"ROUND(H1106-Q1106-R1106,0)","v":0},{"$f":"ROUND(I1106-T1106-U1106-V1106-W1106-X1106,0)","v":0}]
[{"$f":"ROW()","v":1107}]
[{"$f":"ROW()","v":1108},"Calculation of Taxable Income:"]
[{"$f":"ROW()","v":1109},null,"Operating Revenues",null,null,{"$f":"+'JAM Download'!E1225","v":2041242165.9942889},{"$f":"+G169","v":1367737368.2585557},{"$f":"+H169","v":284090019.84995019},336634954.45493335,45496116.650801346,7283706.7800483536,null,null,{"$f":"+N169","v":1025803026.1939168},341934342.06463891,null,{"$f":"+Q169","v":208750161.25859043},75339858.591359735,null,{"$f":"+T169","v":75731492.569292799},148534075.31763518,68478693.916133627,9675707.3984478191,34214985.253424004,9675707.3984478191]
[{"$f":"ROW()","v":1110},null,"Operating Deductions:"]
[{"$f":"ROW()","v":1111},null,"   O & M Expenses",null,null,{"$f":"+'JAM Download'!E1227","v":1217632106.8391299},{"$f":"+G777","v":961886212.63016367},{"$f":"+H777","v":104093223.81253408},104371123.83311328,40941008.629072361,6340537.9342463929,null,null,{"$f":"+N777","v":366969839.73271853},594916372.89744532,null,{"$f":"+Q777","v":75411514.520142764},28681709.292391323,null,{"$f":"+T777","v":18852437.728252321},70261110.775796831,5812375.7599765202,6583267.1189965755,2861932.4500910332,6583267.1189965755]
[{"$f":"ROW()","v":1112},null,"   Depreciation Expense",null,null,{"$f":"+'JAM Download'!E1228","v":238134487.3865239},{"$f":"+G849","v":127057593.4067826},{"$f":"+H849","v":43151912.051724352},67119647.928753525,805333.9992634512,0,null,null,{"$f":"+N849","v":95285943.312729612},31771650.094052982,null,{"$f":"+Q849","v":32363934.038793266},10787978.012931088,null,{"$f":"+T849","v":11461457.400134701},38115967.569269992,10195535.973561965,2557099.4380438877,4789587.5477429871,2557099.4380438877]
[{"$f":"ROW()","v":1113},null,"   Amortization Expense",null,null,{"$f":"+'JAM Download'!E1229","v":21931213.288493283},{"$f":"+G906","v":11195775.910590405},{"$f":"+H906","v":4032293.675003041},3647688.067180668,3055455.6357191764,0,null,null,{"$f":"+N906","v":8379280.16157455},2816495.7490158547,null,{"$f":"+Q906","v":3024220.2562522809},1008073.4187507603,null,{"$f":"+T906","v":670825.10189780965},1846131.9624972239,663509.85723451746,111600.59772254447,355620.54782857263,111600.59772254447]
[{"$f":"ROW()","v":1114},null,"   Taxes Other Than Income",null,null,{"$f":"+'JAM Download'!E1230","v":57002645.824075043},{"$f":"+G917","v":29296660.599998597},{"$f":"+H917","v":12820655.02117447},14563027.964118797,324809.96878318087,-2507.73,null,null,{"$f":"+N917","v":21972495.449998949},7324165.1499996493,null,{"$f":"+Q917","v":9615491.2658808511},3205163.7552936175,null,{"$f":"+T917","v":2678201.7919425284},7370496.297968938,2648996.4129096018,445554.16897310322,1419779.2923246254,445554.16897310322]
[{"$f":"ROW()","v":1115},null,"   Interest & Dividends (AFUDC-Equity)",null,null,{"$f":"+'JAM Download'!E1231","v":-26042819.138641849},{"$f":"+G959","v":-13147751.287006719},{"$f":"+H959","v":-5966517.7992341602},-6777388.9411384994,-151161.11126247325,0,null,null,{"$f":"+N958","v":-9860813.4652550388},{"$f":"+O958","v":-3286937.8217516798},null,{"$f":"+Q958","v":-4474888.3494256204},{"$f":"+R958","v":-1491629.4498085401},null,{"$f":"+T958","v":-1246390.1910763739},-3430105.3478461509,-1232798.4975517029,-207353.43672459837,-660741.46793967299,-207353.43672459837]
[{"$f":"ROW()","v":1116},null,"   Misc Revenue & Expense",null,null,{"$f":"+'JAM Download'!E1232","v":-142380.97539618111},{"$f":"+G221","v":-1020822.2983625736},{"$f":"+H221","v":675.65180149713603},-53483.398835104934,931249.07000000018,0,null,null,{"$f":"+N221","v":-765616.72377193021},-255205.5745906434,null,{"$f":"+Q221","v":506.738851122852},168.91295037428401,null,{"$f":"+T221","v":-9835.820885071158},-27068.491119304796,-9728.5627696025203,-1636.3184483711277,-5214.2056127553242,-1636.3184483711277]
[{"$f":"ROW()","v":1117},null,"    Total Operating Deductions",null,null,{"$f":"+'JAM Download'!E1233","v":1508515253.2241843},{"$f":"SUM(G1111:G1116)","v":1115267668.9621663},{"$f":"SUM(H1111:H1116)","v":158132242.4130033},{"$f":"SUM(I1111:I1116)","v":182870615.45319268},{"$f":"SUM(J1111:J1116)","v":45906696.191575691},{"$f":"SUM(K1111:K1116)","v":6338030.2042463925},null,null,{"$f":"SUM(N1111:N1116)","v":481981128.46799469},633286540.49417138,null,{"$f":"SUM(Q1111:Q1116)","v":115940778.47049467},{"$f":"SUM(R1111:R1116)","v":42191463.942508623},null,{"$f":"SUM(T1111:T1116)","v":32406696.010265917},{"$f":"SUM(U1111:U1116)","v":114136532.76656751},{"$f":"SUM(V1111:V1116)","v":18077890.943361301},{"$f":"SUM(W1111:W1116)","v":9488531.5685631447},{"$f":"SUM(X1111:X1116)","v":8760964.1644347906},9488531.5685631447]
[{"$f":"ROW()","v":1118},null,"Other Deductions:"]
[{"$f":"ROW()","v":1119},null,"   Interest Deductions",null,null,{"$f":"+'JAM Download'!E1235","v":145162193.2728765},{"$f":"+G954","v":76161069.446531862},{"$f":"+H954","v":31707316.36451824},37120039.002805553,-88451.434710120549,262219.89373099268,null,null,{"$f":"+N954","v":52153003.637504354},24008065.809027538,null,{"$f":"+Q954","v":23780487.273388673},7926829.09112956,null,{"$f":"+T954","v":8368382.1975307344},16350693.343186138,7560243.0360178063,1066124.9746507755,3774595.4514201041,1066124.9746507755]
[{"$f":"ROW()","v":1120},null,"   Interest on PCRBS",null,null,{"$f":"+'JAM Download'!E1236","v":0},0,0,0,0,0,null,null,0,0,null,0,0,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1121},null,"   Schedule M Adjustments",null,null,{"$f":"+'JAM Download'!E1237","v":-305099721.60809684},{"$f":"G1099","v":-229760305.47166586},{"$f":"H1099","v":-61781275.231046684},{"$f":"I1099","v":-14661628.734219},{"$f":"J1099","v":1176679.1421418439},{"$f":"K1099","v":-73191.313307091958},null,null,{"$f":"N1099","v":-165995088.72754723},-63765216.744118705,null,{"$f":"Q1099","v":-46335956.423285},-15445318.807761669,null,{"$f":"T1099","v":5970801.6669562813},-38802309.781847224,16248574.902172605,-7246917.5158312405,9168221.9943306018,-7246917.5158312405]
[{"$f":"ROW()","v":1122}]
[{"$f":"ROW()","v":1123},null,"    Income Before State Taxes",null,null,{"$f":"+'JAM Download'!E1239","v":82464997.889131308},{"$f":"+G1109-G1117-G1119+G1120+G1121","v":-53451675.62180838},{"$f":"+H1109-H1117-H1119+H1120+H1121","v":32469185.841381975},101982671.2647161,854551.03607761906,610265.3687638765,null,null,{"$f":"+N1109-N1117-N1119+N1120+N1121","v":325673805.36087054},-379125480.98267871,null,{"$f":"+Q1109-Q1117-Q1119+Q1120+Q1121","v":22692939.091422088},9776246.7499598823,null,{"$f":"+T1109-T1117-T1119+T1120+T1121","v":40927216.028452434},-20755460.573965698,59089134.838927127,-8125866.6605973411,30847647.631899707,-8125866.6605973411]
[{"$f":"ROW()","v":1124}]
[{"$f":"ROW()","v":1125},null,"State Income Taxes",null,"SIT",{"$f":"+'JAM Download'!E1241","v":3743910.9041665616},{"$f":"VLOOKUP($E1125,Func,2)*$F1125","v":-2426706.0714911106},{"$f":"VLOOKUP($E1125,Func,3)*$F1125","v":1474101.0379611186},{"$f":"VLOOKUP($E1125,Func,5)*$F1125","v":4630013.2729167528},{"$f":"VLOOKUP($E1125,Func,6)*$F1125","v":38796.617037923985},{"$f":"VLOOKUP($E1125,Func,7)*$F1125","v":27706.047741880036},null,0.75,{"$f":"+$G1125*$M1125","v":-1820029.5536183328},{"$f":"+$G1125*(1-$M1125)","v":-606676.51787277765},0.75,{"$f":"+$H1125*$P1125","v":1105575.7784708389},{"$f":"+$H1125*(1-$P1125)","v":368525.25949027966},"DRB",{"$f":"+$I1125*VLOOKUP($S1125,DisFac,2)","v":1043795.2569090549},{"$f":"+$I1125*VLOOKUP($S1125,DisFac,3)","v":2039435.5510946978},{"$f":"+$I1125*VLOOKUP($S1125,DisFac,4)","v":942995.388571474},{"$f":"+$I1125*VLOOKUP($S1125,DisFac,5)","v":132978.65292781749},{"$f":"+$I1125*VLOOKUP($S1125,DisFac,6)","v":470808.42341370945},132978.65292781749,"UACCTSTTAX"]
[{"$f":"ROW()","v":1126}]
[{"$f":"ROW()","v":1127},"Total Taxable Income",null,null,null,{"$f":"+'JAM Download'!E1243","v":78721086.984964743},{"$f":"+G1123-G1125","v":-51024969.550317273},{"$f":"+H1123-H1125","v":30995084.803420857},97352657.991799355,815754.41903969506,582559.32102199644,null,null,{"$f":"+N1123-N1125","v":327493834.91448885},-378518804.46480596,null,{"$f":"+Q1123-Q1125","v":21587363.312951248},9407721.4904696029,null,{"$f":"+T1123-T1125","v":39883420.771543376},-22794896.125060394,58146139.450355656,-8258845.3135251589,30376839.208485998,-8258845.3135251589]
[{"$f":"ROW()","v":1128}]
[{"$f":"ROW()","v":1129},"Tax Rate",null,null,null,{"$f":"+'JAM Download'!E1245","v":0.35}]
[{"$f":"ROW()","v":1130}]
[{"$f":"ROW()","v":1131},"Federal Income Tax - Calculated",null,null,null,{"$f":"+'JAM Download'!E1247","v":27552380.444737658},{"$f":"+G1127*$F$1129","v":-17858739.342611045},{"$f":"+H1127*$F$1129","v":10848279.681197299},{"$f":"+I1127*$F$1129","v":34073430.297129773},{"$f":"+J1127*$F$1129","v":285514.04666389327},{"$f":"+K1127*$F$1129","v":203895.76235769875}]
[{"$f":"ROW()","v":1132}]
[{"$f":"ROW()","v":1133},"Adjustments to Calculated Tax:"]
[{"$f":"ROW()","v":1134},null,"PMI","SE","P",{"$f":"+'JAM Download'!E1250","v":-19023.512082609577},{"$f":"VLOOKUP($E1134,Func,2)*$F1134","v":-19023.512082609577},{"$f":"VLOOKUP($E1134,Func,3)*$F1134","v":0},{"$f":"VLOOKUP($E1134,Func,5)*$F1134","v":0},{"$f":"VLOOKUP($E1134,Func,6)*$F1134","v":0},{"$f":"VLOOKUP($E1134,Func,7)*$F1134","v":0},null,0.75,{"$f":"+$G1134*$M1134","v":-14267.634061957182},{"$f":"+$G1134*(1-$M1134)","v":-4755.8780206523943},0.75,{"$f":"+$H1134*$P1134","v":0},{"$f":"+$H1134*(1-$P1134)","v":0},null,{"$f":"+$I1134*VLOOKUP($S1134,DisFac,2)","v":0},{"$f":"+$I1134*VLOOKUP($S1134,DisFac,3)","v":0},{"$f":"+$I1134*VLOOKUP($S1134,DisFac,4)","v":0},{"$f":"+$I1134*VLOOKUP($S1134,DisFac,5)","v":0},{"$f":"+$I1134*VLOOKUP($S1134,DisFac,6)","v":0},0,"UACCT40910FITPMI"]
[{"$f":"ROW()","v":1135},null,"PTC","SG","P",{"$f":"'JAM Download'!E1251","v":-29357565.447376005},{"$f":"VLOOKUP($E1135,Func,2)*$F1135","v":-29357565.447376005},{"$f":"VLOOKUP($E1135,Func,3)*$F1135","v":0},{"$f":"VLOOKUP($E1135,Func,5)*$F1135","v":0},{"$f":"VLOOKUP($E1135,Func,6)*$F1135","v":0},{"$f":"VLOOKUP($E1135,Func,7)*$F1135","v":0},null,0.75,{"$f":"+$G1135*$M1135","v":-22018174.085532002},{"$f":"+$G1135*(1-$M1135)","v":-7339391.3618440013},0.75,{"$f":"+$H1135*$P1135","v":0},{"$f":"+$H1135*(1-$P1135)","v":0},null,{"$f":"+$I1135*VLOOKUP($S1135,DisFac,2)","v":0},{"$f":"+$I1135*VLOOKUP($S1135,DisFac,3)","v":0},{"$f":"+$I1135*VLOOKUP($S1135,DisFac,4)","v":0},{"$f":"+$I1135*VLOOKUP($S1135,DisFac,5)","v":0},{"$f":"+$I1135*VLOOKUP($S1135,DisFac,6)","v":0},0,"UACCT40910FITPTC"]
[{"$f":"ROW()","v":1136},null,"OTHER","OTHER","P",{"$f":"+'JAM Download'!E1252","v":-1303.5835196948351},{"$f":"VLOOKUP($E1136,Func,2)*$F1136","v":-1303.5835196948351},{"$f":"VLOOKUP($E1136,Func,3)*$F1136","v":0},{"$f":"VLOOKUP($E1136,Func,5)*$F1136","v":0},{"$f":"VLOOKUP($E1136,Func,6)*$F1136","v":0},{"$f":"VLOOKUP($E1136,Func,7)*$F1136","v":0},null,0.75,{"$f":"+$G1136*$M1136","v":-977.68763977112633},{"$f":"+$G1136*(1-$M1136)","v":-325.89587992370878},0.75,{"$f":"+$H1136*$P1136","v":0},{"$f":"+$H1136*(1-$P1136)","v":0},null,{"$f":"+$I1136*VLOOKUP($S1136,DisFac,2)","v":0},{"$f":"+$I1136*VLOOKUP($S1136,DisFac,3)","v":0},{"$f":"+$I1136*VLOOKUP($S1136,DisFac,4)","v":0},{"$f":"+$I1136*VLOOKUP($S1136,DisFac,5)","v":0},{"$f":"+$I1136*VLOOKUP($S1136,DisFac,6)","v":0},0,"UACCT40910FITOther"]
[{"$f":"ROW()","v":1137},null,"SITUS","S","LABOR",{"$f":"+'JAM Download'!E1253","v":0},{"$f":"VLOOKUP($E1137,Func,2)*$F1137","v":0},{"$f":"VLOOKUP($E1137,Func,3)*$F1137","v":0},{"$f":"VLOOKUP($E1137,Func,5)*$F1137","v":0},{"$f":"VLOOKUP($E1137,Func,6)*$F1137","v":0},{"$f":"VLOOKUP($E1137,Func,7)*$F1137","v":0},null,0.75,{"$f":"+$G1137*$M1137","v":0},{"$f":"+$G1137*(1-$M1137)","v":0},0.75,{"$f":"+$H1137*$P1137","v":0},{"$f":"+$H1137*(1-$P1137)","v":0},null,{"$f":"+$I1137*VLOOKUP($S1137,DisFac,2)","v":0},{"$f":"+$I1137*VLOOKUP($S1137,DisFac,3)","v":0},{"$f":"+$I1137*VLOOKUP($S1137,DisFac,4)","v":0},{"$f":"+$I1137*VLOOKUP($S1137,DisFac,5)","v":0},{"$f":"+$I1137*VLOOKUP($S1137,DisFac,6)","v":0},0,"UACCT40910FITSitus"]
[{"$f":"ROW()","v":1138},null,null,null,null,{"$f":"SUM(F1134:F1137)","v":-29377892.542978309},-29377892.542978309,0,0,0,0,null,null,{"$f":"SUM(N1134:N1137)","v":-22033419.407233734},{"$f":"SUM(O1134:O1137)","v":-7344473.1357445773},null,{"$f":"SUM(Q1134:Q1137)","v":0},{"$f":"SUM(R1134:R1137)","v":0},null,{"$f":"SUM(T1134:T1137)","v":0},{"$f":"SUM(U1134:U1137)","v":0},{"$f":"SUM(V1134:V1137)","v":0},{"$f":"SUM(W1134:W1137)","v":0},{"$f":"SUM(X1134:X1137)","v":0},0]
[{"$f":"ROW()","v":1139},"Federal Income Tax Per Calculation"]
[{"$f":"ROW()","v":1140}]
[{"$f":"ROW()","v":1141},"Adjustment to Book Tax "]
[{"$f":"ROW()","v":1142}]
[{"$f":"ROW()","v":1143},"Federal Income Tax Per Books",null,null,"FIT",{"$f":"+'JAM Download'!E1254","v":-1825512.0982406526},{"$f":"VLOOKUP($E1143,Func,2)*$F1143","v":-47236631.872183211},{"$f":"VLOOKUP($E1143,Func,3)*$F1143","v":10848279.687074682},{"$f":"VLOOKUP($E1143,Func,5)*$F1143","v":34073430.277846202},{"$f":"VLOOKUP($E1143,Func,6)*$F1143","v":285514.04666389455},{"$f":"VLOOKUP($E1143,Func,7)*$F1143","v":203895.7623576996},null,0.75,{"$f":"+$G1143*$M1143","v":-35427473.90413741},{"$f":"+$G1143*(1-$M1143)","v":-11809157.968045803},0.75,{"$f":"+$H1143*$P1143","v":8136209.7653060108},{"$f":"+$H1143*(1-$P1143)","v":2712069.9217686704},"DRB",{"$f":"+$I1143*VLOOKUP($S1143,DisFac,2)","v":7681551.3939622166},{"$f":"+$I1143*VLOOKUP($S1143,DisFac,3)","v":15008718.325468063},{"$f":"+$I1143*VLOOKUP($S1143,DisFac,4)","v":6939739.851885803},{"$f":"+$I1143*VLOOKUP($S1143,DisFac,5)","v":978623.2980113026},{"$f":"+$I1143*VLOOKUP($S1143,DisFac,6)","v":3464797.4085188233},978623.2980113026,"UACCTFIT"]
[{"$f":"ROW()","v":1144},null,null,null,null,{"$f":"+'JAM Download'!E1255","v":0}]
[{"$f":"ROW()","v":1145},"TOTAL OPERATING EXPENSES",null,null,null,{"$f":"+'JAM Download'!E1256","v":1645937836.9622855},{"$f":"+G27","v":1160336255.2582433},{"$f":"+H27","v":197744952.06165731},235550010.85629436,45736986.771744438,6569632.0143459719]
[{"$f":"ROW()","v":1146}]
[{"$f":"ROW()","v":1147}]
[{"$f":"ROW()","v":1148},310,"Land and Land Rights"]
[{"$f":"ROW()","v":1149},null,null,"SG","P",{"$f":"+'JAM Download'!E1258+'JAM Download'!E1259+'JAM Download'!E1260","v":39128184.311462969},{"$f":"VLOOKUP($E1149,Func,2)*$F1149","v":39128184.311462969},{"$f":"VLOOKUP($E1149,Func,3)*$F1149","v":0},{"$f":"VLOOKUP($E1149,Func,5)*$F1149","v":0},{"$f":"VLOOKUP($E1149,Func,6)*$F1149","v":0},{"$f":"VLOOKUP($E1149,Func,7)*$F1149","v":0},null,0.75,{"$f":"+$G1149*$M1149","v":29346138.233597226},{"$f":"+$G1149*(1-$M1149)","v":9782046.0778657421},null,{"$f":"+$H1149*$P1149","v":0},{"$f":"+$H1149*(1-$P1149)","v":0},null,null,null,null,null,null,null,"UACCT310SGP",{"$f":"ROUND(SUM(-F1149,G1149:K1149),0)","v":0},{"$f":"ROUND(G1149-N1149-O1149,0)","v":0},{"$f":"ROUND(H1149-Q1149-R1149,0)","v":0},{"$f":"ROUND(I1149-T1149-U1149-V1149-W1149-X1149,0)","v":0}]
[{"$f":"ROW()","v":1150},null,null,"S","P",{"$f":"+'JAM Download'!E1261","v":0},{"$f":"VLOOKUP($E1150,Func,2)*$F1150","v":0},{"$f":"VLOOKUP($E1150,Func,3)*$F1150","v":0},{"$f":"VLOOKUP($E1150,Func,5)*$F1150","v":0},{"$f":"VLOOKUP($E1150,Func,6)*$F1150","v":0},{"$f":"VLOOKUP($E1150,Func,7)*$F1150","v":0},null,0.75,{"$f":"+$G1150*$M1150","v":0},{"$f":"+$G1150*(1-$M1150)","v":0},null,{"$f":"+$H1150*$P1150","v":0},{"$f":"+$H1150*(1-$P1150)","v":0},null,null,null,null,null,null,null,"UACCT310S",0,0,0,0]
[{"$f":"ROW()","v":1151},null,null,"SG","P",{"$f":"+'JAM Download'!E1262","v":1104842.1840905717},{"$f":"VLOOKUP($E1151,Func,2)*$F1151","v":1104842.1840905717},{"$f":"VLOOKUP($E1151,Func,3)*$F1151","v":0},{"$f":"VLOOKUP($E1151,Func,5)*$F1151","v":0},{"$f":"VLOOKUP($E1151,Func,6)*$F1151","v":0},{"$f":"VLOOKUP($E1151,Func,7)*$F1151","v":0},null,0.75,{"$f":"+$G1151*$M1151","v":828631.63806792884},{"$f":"+$G1151*(1-$M1151)","v":276210.54602264293},null,null,null,null,null,null,null,null,null,null,"UACCT310SSGCH",0,0,0,0]
[{"$f":"ROW()","v":1152},null,null,null,null,{"$f":"+'JAM Download'!E1263","v":40233026.495553538},{"$f":"SUM(G1149:G1151)","v":40233026.495553538},{"$f":"SUM(H1149:H1151)","v":0},{"$f":"SUM(I1149:I1151)","v":0},{"$f":"SUM(J1149:J1151)","v":0},{"$f":"SUM(K1149:K1151)","v":0},null,null,{"$f":"SUM(N1149:N1151)","v":30174769.871665154},{"$f":"SUM(O1149:O1151)","v":10058256.623888385},null,{"$f":"SUM(Q1149:Q1150)","v":0},{"$f":"SUM(R1149:R1150)","v":0},null,{"$f":"SUM(T1149:T1150)","v":0},{"$f":"SUM(U1149:U1150)","v":0},{"$f":"SUM(V1149:V1150)","v":0},{"$f":"SUM(W1149:W1150)","v":0},{"$f":"SUM(X1149:X1150)","v":0},0,"UACCT310",0,0,0,0]
[{"$f":"ROW()","v":1153}]
[{"$f":"ROW()","v":1154},311,"Structures and Improvements"]
[{"$f":"ROW()","v":1155},null,null,"SG","P",{"$f":"+'JAM Download'!E1266+'JAM Download'!E1267+'JAM Download'!E1268","v":405515940.45402479},{"$f":"VLOOKUP($E1155,Func,2)*$F1155","v":405515940.45402479},{"$f":"VLOOKUP($E1155,Func,3)*$F1155","v":0},{"$f":"VLOOKUP($E1155,Func,5)*$F1155","v":0},{"$f":"VLOOKUP($E1155,Func,6)*$F1155","v":0},{"$f":"VLOOKUP($E1155,Func,7)*$F1155","v":0},null,0.75,{"$f":"+$G1155*$M1155","v":304136955.34051859},{"$f":"+$G1155*(1-$M1155)","v":101378985.1135062},null,{"$f":"+$H1155*$P1155","v":0},{"$f":"+$H1155*(1-$P1155)","v":0},null,null,null,null,null,null,null,"UACCT311DGP",{"$f":"ROUND(SUM(-F1155,G1155:K1155),0)","v":0},{"$f":"ROUND(G1155-N1155-O1155,0)","v":0},{"$f":"ROUND(H1155-Q1155-R1155,0)","v":0},{"$f":"ROUND(I1155-T1155-U1155-V1155-W1155-X1155,0)","v":0}]
[{"$f":"ROW()","v":1156},null,null,"SG","P",{"$f":"+'JAM Download'!E1269","v":26232071.246180344},{"$f":"VLOOKUP($E1156,Func,2)*$F1156","v":26232071.246180344},{"$f":"VLOOKUP($E1156,Func,3)*$F1156","v":0},{"$f":"VLOOKUP($E1156,Func,5)*$F1156","v":0},{"$f":"VLOOKUP($E1156,Func,6)*$F1156","v":0},{"$f":"VLOOKUP($E1156,Func,7)*$F1156","v":0},null,0.75,{"$f":"+$G1156*$M1156","v":19674053.434635259},{"$f":"+$G1156*(1-$M1156)","v":6558017.8115450861},null,null,null,null,null,null,null,null,null,null,"UACCT311SSGCH",{"$f":"ROUND(SUM(-F1156,G1156:K1156),0)","v":0},{"$f":"ROUND(G1156-N1156-O1156,0)","v":0},{"$f":"ROUND(H1156-Q1156-R1156,0)","v":0},{"$f":"ROUND(I1156-T1156-U1156-V1156-W1156-X1156,0)","v":0}]
[{"$f":"ROW()","v":1157},null,null,null,null,{"$f":"+'JAM Download'!E1270","v":431748011.70020515},{"$f":"SUM(G1155:G1156)","v":431748011.70020515},{"$f":"SUM(H1155:H1156)","v":0},{"$f":"SUM(I1155:I1156)","v":0},{"$f":"SUM(J1155:J1156)","v":0},{"$f":"SUM(K1155:K1156)","v":0},null,null,{"$f":"SUM(N1155:N1156)","v":323811008.77515388},{"$f":"SUM(O1155:O1156)","v":107937002.92505129},null,{"$f":"SUM(Q1155:Q1155)","v":0},{"$f":"SUM(R1155:R1155)","v":0},null,{"$f":"SUM(T1155:T1155)","v":0},{"$f":"SUM(U1155:U1155)","v":0},{"$f":"SUM(V1155:V1155)","v":0},{"$f":"SUM(W1155:W1155)","v":0},{"$f":"SUM(X1155:X1155)","v":0},0,"UACCT311",{"$f":"ROUND(SUM(-F1157,G1157:K1157),0)","v":0},{"$f":"ROUND(G1157-N1157-O1157,0)","v":0},{"$f":"ROUND(H1157-Q1157-R1157,0)","v":0},{"$f":"ROUND(I1157-T1157-U1157-V1157-W1157-X1157,0)","v":0}]
[{"$f":"ROW()","v":1158}]
[{"$f":"ROW()","v":1159},312,"Boiler Plant Equipment"]
[{"$f":"ROW()","v":1160},null,null,"SG","P",{"$f":"+'JAM Download'!E1273+'JAM Download'!E1274+'JAM Download'!E1275","v":1629678157.1810608},{"$f":"VLOOKUP($E1160,Func,2)*$F1160","v":1629678157.1810608},{"$f":"VLOOKUP($E1160,Func,3)*$F1160","v":0},{"$f":"VLOOKUP($E1160,Func,5)*$F1160","v":0},{"$f":"VLOOKUP($E1160,Func,6)*$F1160","v":0},{"$f":"VLOOKUP($E1160,Func,7)*$F1160","v":0},null,0.75,{"$f":"+$G1160*$M1160","v":1222258617.8857956},{"$f":"+$G1160*(1-$M1160)","v":407419539.2952652},null,{"$f":"+$H1160*$P1160","v":0},{"$f":"+$H1160*(1-$P1160)","v":0},null,null,null,null,null,null,null,"UACCT312DGP",{"$f":"ROUND(SUM(-F1160,G1160:K1160),0)","v":0},{"$f":"ROUND(G1160-N1160-O1160,0)","v":0},{"$f":"ROUND(H1160-Q1160-R1160,0)","v":0},{"$f":"ROUND(I1160-T1160-U1160-V1160-W1160-X1160,0)","v":0}]
[{"$f":"ROW()","v":1161},null,null,"SG","P",{"$f":"+'JAM Download'!E1276","v":141692356.24204215},{"$f":"VLOOKUP($E1161,Func,2)*$F1161","v":141692356.24204215},{"$f":"VLOOKUP($E1161,Func,3)*$F1161","v":0},{"$f":"VLOOKUP($E1161,Func,5)*$F1161","v":0},{"$f":"VLOOKUP($E1161,Func,6)*$F1161","v":0},{"$f":"VLOOKUP($E1161,Func,7)*$F1161","v":0},null,0.75,{"$f":"+$G1161*$M1161","v":106269267.18153161},{"$f":"+$G1161*(1-$M1161)","v":35423089.060510539},null,null,null,null,null,null,null,null,null,null,"UACCT312SSGCH",{"$f":"ROUND(SUM(-F1161,G1161:K1161),0)","v":0},{"$f":"ROUND(G1161-N1161-O1161,0)","v":0},{"$f":"ROUND(H1161-Q1161-R1161,0)","v":0},{"$f":"ROUND(I1161-T1161-U1161-V1161-W1161-X1161,0)","v":0}]
[{"$f":"ROW()","v":1162},null,null,null,null,{"$f":"+'JAM Download'!E1277","v":1771370513.4231029},{"$f":"SUM(G1160:G1161)","v":1771370513.4231029},{"$f":"SUM(H1160:H1161)","v":0},{"$f":"SUM(I1160:I1161)","v":0},{"$f":"SUM(J1160:J1161)","v":0},{"$f":"SUM(K1160:K1161)","v":0},null,null,{"$f":"SUM(N1160:N1161)","v":1328527885.0673273},{"$f":"SUM(O1160:O1161)","v":442842628.35577571},null,{"$f":"SUM(Q1160:Q1160)","v":0},{"$f":"SUM(R1160:R1160)","v":0},null,{"$f":"SUM(T1160:T1160)","v":0},{"$f":"SUM(U1160:U1160)","v":0},{"$f":"SUM(V1160:V1160)","v":0},{"$f":"SUM(W1160:W1160)","v":0},{"$f":"SUM(X1160:X1160)","v":0},0,"UACCT312",{"$f":"ROUND(SUM(-F1162,G1162:K1162),0)","v":0},{"$f":"ROUND(G1162-N1162-O1162,0)","v":0},{"$f":"ROUND(H1162-Q1162-R1162,0)","v":0},{"$f":"ROUND(I1162-T1162-U1162-V1162-W1162-X1162,0)","v":0}]
[{"$f":"ROW()","v":1163}]
[{"$f":"ROW()","v":1164},314,"Turbogenerator Units"]
[{"$f":"ROW()","v":1165},null,null,"SG","P",{"$f":"+'JAM Download'!E1280+'JAM Download'!E1281+'JAM Download'!E1282","v":387714370.06096107},{"$f":"VLOOKUP($E1165,Func,2)*$F1165","v":387714370.06096107},{"$f":"VLOOKUP($E1165,Func,3)*$F1165","v":0},{"$f":"VLOOKUP($E1165,Func,5)*$F1165","v":0},{"$f":"VLOOKUP($E1165,Func,6)*$F1165","v":0},{"$f":"VLOOKUP($E1165,Func,7)*$F1165","v":0},null,0.75,{"$f":"+$G1165*$M1165","v":290785777.54572082},{"$f":"+$G1165*(1-$M1165)","v":96928592.515240267},null,{"$f":"+$H1165*$P1165","v":0},{"$f":"+$H1165*(1-$P1165)","v":0},null,null,null,null,null,null,null,"UACCT314DGP",{"$f":"ROUND(SUM(-F1165,G1165:K1165),0)","v":0},{"$f":"ROUND(G1165-N1165-O1165,0)","v":0},{"$f":"ROUND(H1165-Q1165-R1165,0)","v":0},{"$f":"ROUND(I1165-T1165-U1165-V1165-W1165-X1165,0)","v":0}]
[{"$f":"ROW()","v":1166},null,null,"SG","P",{"$f":"+'JAM Download'!E1283","v":28858796.397947203},{"$f":"VLOOKUP($E1166,Func,2)*$F1166","v":28858796.397947203},{"$f":"VLOOKUP($E1166,Func,3)*$F1166","v":0},{"$f":"VLOOKUP($E1166,Func,5)*$F1166","v":0},{"$f":"VLOOKUP($E1166,Func,6)*$F1166","v":0},{"$f":"VLOOKUP($E1166,Func,7)*$F1166","v":0},null,0.75,{"$f":"+$G1166*$M1166","v":21644097.298460402},{"$f":"+$G1166*(1-$M1166)","v":7214699.0994868008},null,null,null,null,null,null,null,null,null,null,"UACCT314SSGCH",{"$f":"ROUND(SUM(-F1166,G1166:K1166),0)","v":0},{"$f":"ROUND(G1166-N1166-O1166,0)","v":0},{"$f":"ROUND(H1166-Q1166-R1166,0)","v":0},{"$f":"ROUND(I1166-T1166-U1166-V1166-W1166-X1166,0)","v":0}]
[{"$f":"ROW()","v":1167},null,null,null,null,{"$f":"+'JAM Download'!E1284","v":416573166.45890826},{"$f":"SUM(G1165:G1166)","v":416573166.45890826},{"$f":"SUM(H1165:H1166)","v":0},{"$f":"SUM(I1165:I1166)","v":0},{"$f":"SUM(J1165:J1166)","v":0},{"$f":"SUM(K1165:K1166)","v":0},null,null,{"$f":"SUM(N1165:N1166)","v":312429874.84418124},{"$f":"SUM(O1165:O1166)","v":104143291.61472706},null,{"$f":"SUM(Q1165:Q1165)","v":0},{"$f":"SUM(R1165:R1165)","v":0},null,{"$f":"SUM(T1165:T1165)","v":0},{"$f":"SUM(U1165:U1165)","v":0},{"$f":"SUM(V1165:V1165)","v":0},{"$f":"SUM(W1165:W1165)","v":0},{"$f":"SUM(X1165:X1165)","v":0},0,"UACCT314",{"$f":"ROUND(SUM(-F1167,G1167:K1167),0)","v":0},{"$f":"ROUND(G1167-N1167-O1167,0)","v":0},{"$f":"ROUND(H1167-Q1167-R1167,0)","v":0},{"$f":"ROUND(I1167-T1167-U1167-V1167-W1167-X1167,0)","v":0}]
[{"$f":"ROW()","v":1168}]
[{"$f":"ROW()","v":1169},315,"Accessory Electric Equipment"]
[{"$f":"ROW()","v":1170},null,null,"SG","P",{"$f":"+'JAM Download'!E1287+'JAM Download'!E1288+'JAM Download'!E1289","v":175399762.84200734},{"$f":"VLOOKUP($E1170,Func,2)*$F1170","v":175399762.84200734},{"$f":"VLOOKUP($E1170,Func,3)*$F1170","v":0},{"$f":"VLOOKUP($E1170,Func,5)*$F1170","v":0},{"$f":"VLOOKUP($E1170,Func,6)*$F1170","v":0},{"$f":"VLOOKUP($E1170,Func,7)*$F1170","v":0},null,0.75,{"$f":"+$G1170*$M1170","v":131549822.1315055},{"$f":"+$G1170*(1-$M1170)","v":43849940.710501835},null,{"$f":"+$H1170*$P1170","v":0},{"$f":"+$H1170*(1-$P1170)","v":0},null,null,null,null,null,null,null,"UACCT315DGP",{"$f":"ROUND(SUM(-F1170,G1170:K1170),0)","v":0},{"$f":"ROUND(G1170-N1170-O1170,0)","v":0},{"$f":"ROUND(H1170-Q1170-R1170,0)","v":0},{"$f":"ROUND(I1170-T1170-U1170-V1170-W1170-X1170,0)","v":0}]
[{"$f":"ROW()","v":1171},null,null,"SG","P",{"$f":"+'JAM Download'!E1290","v":29091000.47413063},{"$f":"VLOOKUP($E1171,Func,2)*$F1171","v":29091000.47413063},{"$f":"VLOOKUP($E1171,Func,3)*$F1171","v":0},{"$f":"VLOOKUP($E1171,Func,5)*$F1171","v":0},{"$f":"VLOOKUP($E1171,Func,6)*$F1171","v":0},{"$f":"VLOOKUP($E1171,Func,7)*$F1171","v":0},null,0.75,{"$f":"+$G1171*$M1171","v":21818250.355597973},{"$f":"+$G1171*(1-$M1171)","v":7272750.1185326576},null,null,null,null,null,null,null,null,null,null,"UACCT315SSGCH",{"$f":"ROUND(SUM(-F1171,G1171:K1171),0)","v":0},{"$f":"ROUND(G1171-N1171-O1171,0)","v":0},{"$f":"ROUND(H1171-Q1171-R1171,0)","v":0},{"$f":"ROUND(I1171-T1171-U1171-V1171-W1171-X1171,0)","v":0}]
[{"$f":"ROW()","v":1172},null,null,null,null,{"$f":"+'JAM Download'!E1291","v":204490763.31613797},{"$f":"SUM(G1170:G1171)","v":204490763.31613797},{"$f":"SUM(H1170:H1171)","v":0},{"$f":"SUM(I1170:I1171)","v":0},{"$f":"SUM(J1170:J1171)","v":0},{"$f":"SUM(K1170:K1171)","v":0},null,null,{"$f":"SUM(N1170:N1171)","v":153368072.48710346},{"$f":"SUM(O1170:O1171)","v":51122690.829034492},null,{"$f":"SUM(Q1170:Q1170)","v":0},{"$f":"SUM(R1170:R1170)","v":0},null,{"$f":"SUM(T1170:T1170)","v":0},{"$f":"SUM(U1170:U1170)","v":0},{"$f":"SUM(V1170:V1170)","v":0},{"$f":"SUM(W1170:W1170)","v":0},{"$f":"SUM(X1170:X1170)","v":0},0,"UACCT315",{"$f":"ROUND(SUM(-F1172,G1172:K1172),0)","v":0},{"$f":"ROUND(G1172-N1172-O1172,0)","v":0},{"$f":"ROUND(H1172-Q1172-R1172,0)","v":0},{"$f":"ROUND(I1172-T1172-U1172-V1172-W1172-X1172,0)","v":0}]
[{"$f":"ROW()","v":1173}]
[{"$f":"ROW()","v":1174},316,"Misc Power Plant Equipment"]
[{"$f":"ROW()","v":1175},null,null,"SG","P",{"$f":"+'JAM Download'!E1296+'JAM Download'!E1297+'JAM Download'!E1298","v":12802910.433545439},{"$f":"VLOOKUP($E1175,Func,2)*$F1175","v":12802910.433545439},{"$f":"VLOOKUP($E1175,Func,3)*$F1175","v":0},{"$f":"VLOOKUP($E1175,Func,5)*$F1175","v":0},{"$f":"VLOOKUP($E1175,Func,6)*$F1175","v":0},{"$f":"VLOOKUP($E1175,Func,7)*$F1175","v":0},null,0.75,{"$f":"+$G1175*$M1175","v":9602182.8251590785},{"$f":"+$G1175*(1-$M1175)","v":3200727.6083863596},null,{"$f":"+$H1175*$P1175","v":0},{"$f":"+$H1175*(1-$P1175)","v":0},null,null,null,null,null,null,null,"UACCT316DGP",{"$f":"ROUND(SUM(-F1175,G1175:K1175),0)","v":0},{"$f":"ROUND(G1175-N1175-O1175,0)","v":0},{"$f":"ROUND(H1175-Q1175-R1175,0)","v":0},{"$f":"ROUND(I1175-T1175-U1175-V1175-W1175-X1175,0)","v":0}]
[{"$f":"ROW()","v":1176},null,null,"SG","P",{"$f":"+'JAM Download'!E1299","v":1793854.7370942973},{"$f":"VLOOKUP($E1176,Func,2)*$F1176","v":1793854.7370942973},{"$f":"VLOOKUP($E1176,Func,3)*$F1176","v":0},{"$f":"VLOOKUP($E1176,Func,5)*$F1176","v":0},{"$f":"VLOOKUP($E1176,Func,6)*$F1176","v":0},{"$f":"VLOOKUP($E1176,Func,7)*$F1176","v":0},null,0.75,{"$f":"+$G1176*$M1176","v":1345391.052820723},{"$f":"+$G1176*(1-$M1176)","v":448463.68427357433},null,null,null,null,null,null,null,null,null,null,"UACCT316SSGCH",{"$f":"ROUND(SUM(-F1176,G1176:K1176),0)","v":0},{"$f":"ROUND(G1176-N1176-O1176,0)","v":0},{"$f":"ROUND(H1176-Q1176-R1176,0)","v":0},{"$f":"ROUND(I1176-T1176-U1176-V1176-W1176-X1176,0)","v":0}]
[{"$f":"ROW()","v":1177},null,null,null,null,{"$f":"+'JAM Download'!E1300","v":14596765.170639737},{"$f":"SUM(G1175:G1176)","v":14596765.170639737},{"$f":"SUM(H1175:H1176)","v":0},{"$f":"SUM(I1175:I1176)","v":0},{"$f":"SUM(J1175:J1176)","v":0},{"$f":"SUM(K1175:K1176)","v":0},null,null,{"$f":"SUM(N1175:N1176)","v":10947573.877979802},{"$f":"SUM(O1175:O1176)","v":3649191.2926599341},null,{"$f":"SUM(Q1175:Q1175)","v":0},{"$f":"SUM(R1175:R1175)","v":0},null,{"$f":"SUM(T1175:T1175)","v":0},{"$f":"SUM(U1175:U1175)","v":0},{"$f":"SUM(V1175:V1175)","v":0},{"$f":"SUM(W1175:W1175)","v":0},{"$f":"SUM(X1175:X1175)","v":0},0,"UACCT316",{"$f":"ROUND(SUM(-F1177,G1177:K1177),0)","v":0},{"$f":"ROUND(G1177-N1177-O1177,0)","v":0},{"$f":"ROUND(H1177-Q1177-R1177,0)","v":0},{"$f":"ROUND(I1177-T1177-U1177-V1177-W1177-X1177,0)","v":0}]
[{"$f":"ROW()","v":1178}]
[{"$f":"ROW()","v":1179}]
[{"$f":"ROW()","v":1180},"S00","Unclassified Steam Plant - Account 300"]
[{"$f":"ROW()","v":1181},null,null,"SG","P",{"$f":"+'JAM Download'!E1307","v":-488081.51952064811},{"$f":"VLOOKUP($E1181,Func,2)*$F1181","v":-488081.51952064811},{"$f":"VLOOKUP($E1181,Func,3)*$F1181","v":0},{"$f":"VLOOKUP($E1181,Func,5)*$F1181","v":0},{"$f":"VLOOKUP($E1181,Func,6)*$F1181","v":0},{"$f":"VLOOKUP($E1181,Func,7)*$F1181","v":0},null,0.75,{"$f":"+$G1181*$M1181","v":-366061.1396404861},{"$f":"+$G1181*(1-$M1181)","v":-122020.37988016203},null,{"$f":"+$H1181*$P1181","v":0},{"$f":"+$H1181*(1-$P1181)","v":0},null,null,null,null,null,null,null,"UACCTS00SG",{"$f":"ROUND(SUM(-F1181,G1181:K1181),0)","v":0},{"$f":"ROUND(G1181-N1181-O1181,0)","v":0},{"$f":"ROUND(H1181-Q1181-R1181,0)","v":0},{"$f":"ROUND(I1181-T1181-U1181-V1181-W1181-X1181,0)","v":0}]
[{"$f":"ROW()","v":1182},null,null,null,null,{"$f":"+'JAM Download'!E1308","v":-488081.51952064811},{"$f":"SUM(G1181:G1181)","v":-488081.51952064811},{"$f":"SUM(H1181:H1181)","v":0},{"$f":"SUM(I1181:I1181)","v":0},{"$f":"SUM(J1181:J1181)","v":0},{"$f":"SUM(K1181:K1181)","v":0},null,null,{"$f":"SUM(N1181:N1181)","v":-366061.1396404861},{"$f":"SUM(O1181:O1181)","v":-122020.37988016203},null,{"$f":"SUM(Q1181:Q1181)","v":0},{"$f":"SUM(R1181:R1181)","v":0},null,{"$f":"SUM(T1181:T1181)","v":0},{"$f":"SUM(U1181:U1181)","v":0},{"$f":"SUM(V1181:V1181)","v":0},{"$f":"SUM(W1181:W1181)","v":0},{"$f":"SUM(X1181:X1181)","v":0},0,"UACCTS00",{"$f":"ROUND(SUM(-F1182,G1182:K1182),0)","v":0},{"$f":"ROUND(G1182-N1182-O1182,0)","v":0},{"$f":"ROUND(H1182-Q1182-R1182,0)","v":0},{"$f":"ROUND(I1182-T1182-U1182-V1182-W1182-X1182,0)","v":0}]
[{"$f":"ROW()","v":1183}]
[{"$f":"ROW()","v":1184}]
[{"$f":"ROW()","v":1185},"Total Steam Production Plant",null,null,null,{"$f":"+'JAM Download'!E1311","v":2878524165.0450268},{"$f":"+G1177+G1172+G1167+G1162+G1157+G1152+G1182","v":2878524165.0450268},{"$f":"+H1177+H1172+H1167+H1162+H1157+H1152+H1182","v":0},{"$f":"+I1177+I1172+I1167+I1162+I1157+I1152+I1182","v":0},{"$f":"+J1177+J1172+J1167+J1162+J1157+J1152+J1182","v":0},{"$f":"+K1177+K1172+K1167+K1162+K1157+K1152+K1182","v":0},null,null,{"$f":"+N1177+N1172+N1167+N1162+N1157+N1152+N1182","v":2158893123.7837706},{"$f":"+O1177+O1172+O1167+O1162+O1157+O1152+O1182","v":719631041.26125669},{"$f":"+P1177+P1172+P1167+P1162+P1157+P1152+P1182","v":0},{"$f":"+Q1177+Q1172+Q1167+Q1162+Q1157+Q1152+Q1182","v":0},{"$f":"+R1177+R1172+R1167+R1162+R1157+R1152+R1182","v":0},null,{"$f":"+T1177+T1172+T1167+T1162+T1157+T1152+T1182","v":0},{"$f":"+U1177+U1172+U1167+U1162+U1157+U1152+U1182","v":0},{"$f":"+V1177+V1172+V1167+V1162+V1157+V1152+V1182","v":0},{"$f":"+W1177+W1172+W1167+W1162+W1157+W1152+W1182","v":0},{"$f":"+X1177+X1172+X1167+X1162+X1157+X1152+X1182","v":0},0,null,{"$f":"ROUND(SUM(-F1185,G1185:K1185),0)","v":0},{"$f":"ROUND(G1185-N1185-O1185,0)","v":0},{"$f":"ROUND(H1185-Q1185-R1185,0)","v":0},{"$f":"ROUND(I1185-T1185-U1185-V1185-W1185-X1185,0)","v":0}]
[{"$f":"ROW()","v":1186}]
[{"$f":"ROW()","v":1187},320,"Land and Land Rights"]
[{"$f":"ROW()","v":1188},null,null,"SG","P",{"$f":"+'JAM Download'!E1322+'JAM Download'!E1323","v":0},{"$f":"VLOOKUP($E1188,Func,2)*$F1188","v":0},{"$f":"VLOOKUP($E1188,Func,3)*$F1188","v":0},{"$f":"VLOOKUP($E1188,Func,5)*$F1188","v":0},{"$f":"VLOOKUP($E1188,Func,6)*$F1188","v":0},{"$f":"VLOOKUP($E1188,Func,7)*$F1188","v":0},null,0.75,{"$f":"+$G1188*$M1188","v":0},{"$f":"+$G1188*(1-$M1188)","v":0},null,{"$f":"+$H1188*$P1188","v":0},{"$f":"+$H1188*(1-$P1188)","v":0},null,null,null,null,null,null,null,"UACCT320DGP",{"$f":"ROUND(SUM(-F1188,G1188:K1188),0)","v":0},{"$f":"ROUND(G1188-N1188-O1188,0)","v":0},{"$f":"ROUND(H1188-Q1188-R1188,0)","v":0},{"$f":"ROUND(I1188-T1188-U1188-V1188-W1188-X1188,0)","v":0}]
[{"$f":"ROW()","v":1189},null,null,null,null,{"$f":"+'JAM Download'!E1324","v":0},{"$f":"SUM(G1188:G1188)","v":0},{"$f":"SUM(H1188:H1188)","v":0},{"$f":"SUM(I1188:I1188)","v":0},{"$f":"SUM(J1188:J1188)","v":0},{"$f":"SUM(K1188:K1188)","v":0},null,null,{"$f":"SUM(N1188:N1188)","v":0},{"$f":"SUM(O1188:O1188)","v":0},null,{"$f":"SUM(Q1188:Q1188)","v":0},{"$f":"SUM(R1188:R1188)","v":0},null,{"$f":"SUM(T1188:T1188)","v":0},{"$f":"SUM(U1188:U1188)","v":0},{"$f":"SUM(V1188:V1188)","v":0},{"$f":"SUM(W1188:W1188)","v":0},{"$f":"SUM(X1188:X1188)","v":0},0,"UACCT320",{"$f":"ROUND(SUM(-F1189,G1189:K1189),0)","v":0},{"$f":"ROUND(G1189-N1189-O1189,0)","v":0},{"$f":"ROUND(H1189-Q1189-R1189,0)","v":0},{"$f":"ROUND(I1189-T1189-U1189-V1189-W1189-X1189,0)","v":0}]
[{"$f":"ROW()","v":1190}]
[{"$f":"ROW()","v":1191},321,"Structures and Improvements"]
[{"$f":"ROW()","v":1192},null,null,"SG","P",{"$f":"+'JAM Download'!E1327+'JAM Download'!E1328","v":0},{"$f":"VLOOKUP($E1192,Func,2)*$F1192","v":0},{"$f":"VLOOKUP($E1192,Func,3)*$F1192","v":0},{"$f":"VLOOKUP($E1192,Func,5)*$F1192","v":0},{"$f":"VLOOKUP($E1192,Func,6)*$F1192","v":0},{"$f":"VLOOKUP($E1192,Func,7)*$F1192","v":0},null,0.75,{"$f":"+$G1192*$M1192","v":0},{"$f":"+$G1192*(1-$M1192)","v":0},null,{"$f":"+$H1192*$P1192","v":0},{"$f":"+$H1192*(1-$P1192)","v":0},null,null,null,null,null,null,null,"UACCT321DGP",{"$f":"ROUND(SUM(-F1192,G1192:K1192),0)","v":0},{"$f":"ROUND(G1192-N1192-O1192,0)","v":0},{"$f":"ROUND(H1192-Q1192-R1192,0)","v":0},{"$f":"ROUND(I1192-T1192-U1192-V1192-W1192-X1192,0)","v":0}]
[{"$f":"ROW()","v":1193},null,null,null,null,{"$f":"+'JAM Download'!E1329","v":0},{"$f":"SUM(G1192:G1192)","v":0},{"$f":"SUM(H1192:H1192)","v":0},{"$f":"SUM(I1192:I1192)","v":0},{"$f":"SUM(J1192:J1192)","v":0},{"$f":"SUM(K1192:K1192)","v":0},null,null,{"$f":"SUM(N1192:N1192)","v":0},{"$f":"SUM(O1192:O1192)","v":0},null,{"$f":"SUM(Q1192:Q1192)","v":0},{"$f":"SUM(R1192:R1192)","v":0},null,{"$f":"SUM(T1192:T1192)","v":0},{"$f":"SUM(U1192:U1192)","v":0},{"$f":"SUM(V1192:V1192)","v":0},{"$f":"SUM(W1192:W1192)","v":0},{"$f":"SUM(X1192:X1192)","v":0},0,"UACCT321",{"$f":"ROUND(SUM(-F1193,G1193:K1193),0)","v":0},{"$f":"ROUND(G1193-N1193-O1193,0)","v":0},{"$f":"ROUND(H1193-Q1193-R1193,0)","v":0},{"$f":"ROUND(I1193-T1193-U1193-V1193-W1193-X1193,0)","v":0}]
[{"$f":"ROW()","v":1194}]
[{"$f":"ROW()","v":1195},322,"Reactor Plant Equipment"]
[{"$f":"ROW()","v":1196},null,null,"SG","P",{"$f":"+'JAM Download'!E1332+'JAM Download'!E1333","v":0},{"$f":"VLOOKUP($E1196,Func,2)*$F1196","v":0},{"$f":"VLOOKUP($E1196,Func,3)*$F1196","v":0},{"$f":"VLOOKUP($E1196,Func,5)*$F1196","v":0},{"$f":"VLOOKUP($E1196,Func,6)*$F1196","v":0},{"$f":"VLOOKUP($E1196,Func,7)*$F1196","v":0},null,0.75,{"$f":"+$G1196*$M1196","v":0},{"$f":"+$G1196*(1-$M1196)","v":0},null,{"$f":"+$H1196*$P1196","v":0},{"$f":"+$H1196*(1-$P1196)","v":0},null,null,null,null,null,null,null,"UACCT322DGP",{"$f":"ROUND(SUM(-F1196,G1196:K1196),0)","v":0},{"$f":"ROUND(G1196-N1196-O1196,0)","v":0},{"$f":"ROUND(H1196-Q1196-R1196,0)","v":0},{"$f":"ROUND(I1196-T1196-U1196-V1196-W1196-X1196,0)","v":0}]
[{"$f":"ROW()","v":1197},null,null,null,null,{"$f":"+'JAM Download'!E1334","v":0},{"$f":"SUM(G1196:G1196)","v":0},{"$f":"SUM(H1196:H1196)","v":0},{"$f":"SUM(I1196:I1196)","v":0},{"$f":"SUM(J1196:J1196)","v":0},{"$f":"SUM(K1196:K1196)","v":0},null,null,{"$f":"SUM(N1196:N1196)","v":0},{"$f":"SUM(O1196:O1196)","v":0},null,{"$f":"SUM(Q1196:Q1196)","v":0},{"$f":"SUM(R1196:R1196)","v":0},null,{"$f":"SUM(T1196:T1196)","v":0},{"$f":"SUM(U1196:U1196)","v":0},{"$f":"SUM(V1196:V1196)","v":0},{"$f":"SUM(W1196:W1196)","v":0},{"$f":"SUM(X1196:X1196)","v":0},0,"UACCT322",{"$f":"ROUND(SUM(-F1197,G1197:K1197),0)","v":0},{"$f":"ROUND(G1197-N1197-O1197,0)","v":0},{"$f":"ROUND(H1197-Q1197-R1197,0)","v":0},{"$f":"ROUND(I1197-T1197-U1197-V1197-W1197-X1197,0)","v":0}]
[{"$f":"ROW()","v":1198}]
[{"$f":"ROW()","v":1199},323,"Turbogenerator Units"]
[{"$f":"ROW()","v":1200},null,null,"SG","P",{"$f":"+'JAM Download'!E1337+'JAM Download'!E1338","v":0},{"$f":"VLOOKUP($E1200,Func,2)*$F1200","v":0},{"$f":"VLOOKUP($E1200,Func,3)*$F1200","v":0},{"$f":"VLOOKUP($E1200,Func,5)*$F1200","v":0},{"$f":"VLOOKUP($E1200,Func,6)*$F1200","v":0},{"$f":"VLOOKUP($E1200,Func,7)*$F1200","v":0},null,0.75,{"$f":"+$G1200*$M1200","v":0},{"$f":"+$G1200*(1-$M1200)","v":0},null,{"$f":"+$H1200*$P1200","v":0},{"$f":"+$H1200*(1-$P1200)","v":0},null,null,null,null,null,null,null,"UACCT323DGP",{"$f":"ROUND(SUM(-F1200,G1200:K1200),0)","v":0},{"$f":"ROUND(G1200-N1200-O1200,0)","v":0},{"$f":"ROUND(H1200-Q1200-R1200,0)","v":0},{"$f":"ROUND(I1200-T1200-U1200-V1200-W1200-X1200,0)","v":0}]
[{"$f":"ROW()","v":1201},null,null,null,null,{"$f":"+'JAM Download'!E1339","v":0},{"$f":"SUM(G1200:G1200)","v":0},{"$f":"SUM(H1200:H1200)","v":0},{"$f":"SUM(I1200:I1200)","v":0},{"$f":"SUM(J1200:J1200)","v":0},{"$f":"SUM(K1200:K1200)","v":0},null,null,{"$f":"SUM(N1200:N1200)","v":0},{"$f":"SUM(O1200:O1200)","v":0},null,{"$f":"SUM(Q1200:Q1200)","v":0},{"$f":"SUM(R1200:R1200)","v":0},null,{"$f":"SUM(T1200:T1200)","v":0},{"$f":"SUM(U1200:U1200)","v":0},{"$f":"SUM(V1200:V1200)","v":0},{"$f":"SUM(W1200:W1200)","v":0},{"$f":"SUM(X1200:X1200)","v":0},0,"UACCT323",{"$f":"ROUND(SUM(-F1201,G1201:K1201),0)","v":0},{"$f":"ROUND(G1201-N1201-O1201,0)","v":0},{"$f":"ROUND(H1201-Q1201-R1201,0)","v":0},{"$f":"ROUND(I1201-T1201-U1201-V1201-W1201-X1201,0)","v":0}]
[{"$f":"ROW()","v":1202}]
[{"$f":"ROW()","v":1203},324,"Land and Land Rights"]
[{"$f":"ROW()","v":1204},null,null,"SG","P",{"$f":"+'JAM Download'!E1342+'JAM Download'!E1343","v":0},{"$f":"VLOOKUP($E1204,Func,2)*$F1204","v":0},{"$f":"VLOOKUP($E1204,Func,3)*$F1204","v":0},{"$f":"VLOOKUP($E1204,Func,5)*$F1204","v":0},{"$f":"VLOOKUP($E1204,Func,6)*$F1204","v":0},{"$f":"VLOOKUP($E1204,Func,7)*$F1204","v":0},null,0.75,{"$f":"+$G1204*$M1204","v":0},{"$f":"+$G1204*(1-$M1204)","v":0},null,{"$f":"+$H1204*$P1204","v":0},{"$f":"+$H1204*(1-$P1204)","v":0},null,null,null,null,null,null,null,"UACCT324DGP",{"$f":"ROUND(SUM(-F1204,G1204:K1204),0)","v":0},{"$f":"ROUND(G1204-N1204-O1204,0)","v":0},{"$f":"ROUND(H1204-Q1204-R1204,0)","v":0},{"$f":"ROUND(I1204-T1204-U1204-V1204-W1204-X1204,0)","v":0}]
[{"$f":"ROW()","v":1205},null,null,null,null,{"$f":"+'JAM Download'!E1344","v":0},{"$f":"SUM(G1204:G1204)","v":0},{"$f":"SUM(H1204:H1204)","v":0},{"$f":"SUM(I1204:I1204)","v":0},{"$f":"SUM(J1204:J1204)","v":0},{"$f":"SUM(K1204:K1204)","v":0},null,null,{"$f":"SUM(N1204:N1204)","v":0},{"$f":"SUM(O1204:O1204)","v":0},null,{"$f":"SUM(Q1204:Q1204)","v":0},{"$f":"SUM(R1204:R1204)","v":0},null,{"$f":"SUM(T1204:T1204)","v":0},{"$f":"SUM(U1204:U1204)","v":0},{"$f":"SUM(V1204:V1204)","v":0},{"$f":"SUM(W1204:W1204)","v":0},{"$f":"SUM(X1204:X1204)","v":0},0,"UACCT324",{"$f":"ROUND(SUM(-F1205,G1205:K1205),0)","v":0},{"$f":"ROUND(G1205-N1205-O1205,0)","v":0},{"$f":"ROUND(H1205-Q1205-R1205,0)","v":0},{"$f":"ROUND(I1205-T1205-U1205-V1205-W1205-X1205,0)","v":0}]
[{"$f":"ROW()","v":1206}]
[{"$f":"ROW()","v":1207},325,"Misc. Power Plant Equipment"]
[{"$f":"ROW()","v":1208},null,null,"SG","P",{"$f":"+'JAM Download'!E1347+'JAM Download'!E1348","v":0},{"$f":"VLOOKUP($E1208,Func,2)*$F1208","v":0},{"$f":"VLOOKUP($E1208,Func,3)*$F1208","v":0},{"$f":"VLOOKUP($E1208,Func,5)*$F1208","v":0},{"$f":"VLOOKUP($E1208,Func,6)*$F1208","v":0},{"$f":"VLOOKUP($E1208,Func,7)*$F1208","v":0},null,0.75,{"$f":"+$G1208*$M1208","v":0},{"$f":"+$G1208*(1-$M1208)","v":0},null,{"$f":"+$H1208*$P1208","v":0},{"$f":"+$H1208*(1-$P1208)","v":0},null,null,null,null,null,null,null,"UACCT325DGP",{"$f":"ROUND(SUM(-F1208,G1208:K1208),0)","v":0},{"$f":"ROUND(G1208-N1208-O1208,0)","v":0},{"$f":"ROUND(H1208-Q1208-R1208,0)","v":0},{"$f":"ROUND(I1208-T1208-U1208-V1208-W1208-X1208,0)","v":0}]
[{"$f":"ROW()","v":1209},null,null,null,null,{"$f":"+'JAM Download'!E1349","v":0},{"$f":"SUM(G1208:G1208)","v":0},{"$f":"SUM(H1208:H1208)","v":0},{"$f":"SUM(I1208:I1208)","v":0},{"$f":"SUM(J1208:J1208)","v":0},{"$f":"SUM(K1208:K1208)","v":0},null,null,{"$f":"SUM(N1208:N1208)","v":0},{"$f":"SUM(O1208:O1208)","v":0},null,{"$f":"SUM(Q1208:Q1208)","v":0},{"$f":"SUM(R1208:R1208)","v":0},null,{"$f":"SUM(T1208:T1208)","v":0},{"$f":"SUM(U1208:U1208)","v":0},{"$f":"SUM(V1208:V1208)","v":0},{"$f":"SUM(W1208:W1208)","v":0},{"$f":"SUM(X1208:X1208)","v":0},0,"UACCT325",{"$f":"ROUND(SUM(-F1209,G1209:K1209),0)","v":0},{"$f":"ROUND(G1209-N1209-O1209,0)","v":0},{"$f":"ROUND(H1209-Q1209-R1209,0)","v":0},{"$f":"ROUND(I1209-T1209-U1209-V1209-W1209-X1209,0)","v":0}]
[{"$f":"ROW()","v":1210}]
[{"$f":"ROW()","v":1211}]
[{"$f":"ROW()","v":1212},"N00","Unclassified Nuclear Plant - Acct 300"]
[{"$f":"ROW()","v":1213},null,null,"SG","P",{"$f":"+'JAM Download'!E1353","v":0},{"$f":"VLOOKUP($E1213,Func,2)*$F1213","v":0},{"$f":"VLOOKUP($E1213,Func,3)*$F1213","v":0},{"$f":"VLOOKUP($E1213,Func,5)*$F1213","v":0},{"$f":"VLOOKUP($E1213,Func,6)*$F1213","v":0},{"$f":"VLOOKUP($E1213,Func,7)*$F1213","v":0},null,0.75,{"$f":"+$G1213*$M1213","v":0},{"$f":"+$G1213*(1-$M1213)","v":0},null,{"$f":"+$H1213*$P1213","v":0},{"$f":"+$H1213*(1-$P1213)","v":0},null,null,null,null,null,null,null,"UACCTN00SGP",{"$f":"ROUND(SUM(-F1213,G1213:K1213),0)","v":0},{"$f":"ROUND(G1213-N1213-O1213,0)","v":0},{"$f":"ROUND(H1213-Q1213-R1213,0)","v":0},{"$f":"ROUND(I1213-T1213-U1213-V1213-W1213-X1213,0)","v":0}]
[{"$f":"ROW()","v":1214},null,null,null,null,{"$f":"+'JAM Download'!E1354","v":0},{"$f":"SUM(G1213)","v":0},{"$f":"SUM(H1213)","v":0},{"$f":"SUM(I1213)","v":0},{"$f":"SUM(J1213)","v":0},{"$f":"SUM(K1213)","v":0},null,null,{"$f":"SUM(N1213)","v":0},{"$f":"SUM(O1213)","v":0},null,{"$f":"SUM(Q1213)","v":0},{"$f":"SUM(R1213)","v":0},null,{"$f":"SUM(T1213)","v":0},{"$f":"SUM(U1213)","v":0},{"$f":"SUM(V1213)","v":0},{"$f":"SUM(W1213)","v":0},{"$f":"SUM(X1213)","v":0},0,"UACCTN00",{"$f":"ROUND(SUM(-F1214,G1214:K1214),0)","v":0},{"$f":"ROUND(G1214-N1214-O1214,0)","v":0},{"$f":"ROUND(H1214-Q1214-R1214,0)","v":0},{"$f":"ROUND(I1214-T1214-U1214-V1214-W1214-X1214,0)","v":0}]
[{"$f":"ROW()","v":1215}]
[{"$f":"ROW()","v":1216}]
[{"$f":"ROW()","v":1217},"Total Nuclear Production Plant",null,null,null,{"$f":"+'JAM Download'!E1357","v":0},{"$f":"+G1209+G1205+G1201+G1197+G1193+G1189+G1214","v":0},{"$f":"+H1209+H1205+H1201+H1197+H1193+H1189+H1214","v":0},{"$f":"+I1209+I1205+I1201+I1197+I1193+I1189+I1214","v":0},{"$f":"+J1209+J1205+J1201+J1197+J1193+J1189+J1214","v":0},{"$f":"+K1209+K1205+K1201+K1197+K1193+K1189+K1214","v":0},null,null,{"$f":"+N1209+N1205+N1201+N1197+N1193+N1189+N1214","v":0},{"$f":"+O1209+O1205+O1201+O1197+O1193+O1189+O1214","v":0},{"$f":"+P1209+P1205+P1201+P1197+P1193+P1189+P1214","v":0},{"$f":"+Q1209+Q1205+Q1201+Q1197+Q1193+Q1189+Q1214","v":0},{"$f":"+R1209+R1205+R1201+R1197+R1193+R1189+R1214","v":0},null,{"$f":"+T1209+T1205+T1201+T1197+T1193+T1189+T1214","v":0},{"$f":"+U1209+U1205+U1201+U1197+U1193+U1189+U1214","v":0},{"$f":"+V1209+V1205+V1201+V1197+V1193+V1189+V1214","v":0},{"$f":"+W1209+W1205+W1201+W1197+W1193+W1189+W1214","v":0},{"$f":"+X1209+X1205+X1201+X1197+X1193+X1189+X1214","v":0},0,null,{"$f":"ROUND(SUM(-F1217,G1217:K1217),0)","v":0},{"$f":"ROUND(G1217-N1217-O1217,0)","v":0},{"$f":"ROUND(H1217-Q1217-R1217,0)","v":0},{"$f":"ROUND(I1217-T1217-U1217-V1217-W1217-X1217,0)","v":0}]
[{"$f":"ROW()","v":1218}]
[{"$f":"ROW()","v":1219},330,"Land and Land Rights"]
[{"$f":"ROW()","v":1220},null,null,"SG","P",{"$f":"+'JAM Download'!E1369+'JAM Download'!E1370","v":6789106.0115943495},{"$f":"VLOOKUP($E1220,Func,2)*$F1220","v":6789106.0115943495},{"$f":"VLOOKUP($E1220,Func,3)*$F1220","v":0},{"$f":"VLOOKUP($E1220,Func,5)*$F1220","v":0},{"$f":"VLOOKUP($E1220,Func,6)*$F1220","v":0},{"$f":"VLOOKUP($E1220,Func,7)*$F1220","v":0},null,0.75,{"$f":"+$G1220*$M1220","v":5091829.5086957626},{"$f":"+$G1220*(1-$M1220)","v":1697276.5028985874},null,{"$f":"+$H1220*$P1220","v":0},{"$f":"+$H1220*(1-$P1220)","v":0},null,null,null,null,null,null,null,"UACCT330DGP",{"$f":"ROUND(SUM(-F1220,G1220:K1220),0)","v":0},{"$f":"ROUND(G1220-N1220-O1220,0)","v":0},{"$f":"ROUND(H1220-Q1220-R1220,0)","v":0},{"$f":"ROUND(I1220-T1220-U1220-V1220-W1220-X1220,0)","v":0}]
[{"$f":"ROW()","v":1221},null,null,"SG","P",{"$f":"+'JAM Download'!E1371+'JAM Download'!E1372","v":6792167.0959929982},{"$f":"VLOOKUP($E1221,Func,2)*$F1221","v":6792167.0959929982},{"$f":"VLOOKUP($E1221,Func,3)*$F1221","v":0},{"$f":"VLOOKUP($E1221,Func,5)*$F1221","v":0},{"$f":"VLOOKUP($E1221,Func,6)*$F1221","v":0},{"$f":"VLOOKUP($E1221,Func,7)*$F1221","v":0},null,0.75,{"$f":"+$G1221*$M1221","v":5094125.3219947489},{"$f":"+$G1221*(1-$M1221)","v":1698041.7739982496},null,null,null,null,null,null,null,null,null,null,"UACCT330SG",{"$f":"ROUND(SUM(-F1221,G1221:K1221),0)","v":0},{"$f":"ROUND(G1221-N1221-O1221,0)","v":0},{"$f":"ROUND(H1221-Q1221-R1221,0)","v":0},{"$f":"ROUND(I1221-T1221-U1221-V1221-W1221-X1221,0)","v":0}]
[{"$f":"ROW()","v":1222},null,null,null,null,{"$f":"+'JAM Download'!E1373","v":13581273.107587349},{"$f":"SUM(G1220:G1221)","v":13581273.107587349},{"$f":"SUM(H1220:H1221)","v":0},{"$f":"SUM(I1220:I1221)","v":0},{"$f":"SUM(J1220:J1221)","v":0},{"$f":"SUM(K1220:K1221)","v":0},null,null,{"$f":"SUM(N1220:N1221)","v":10185954.830690511},{"$f":"SUM(O1220:O1221)","v":3395318.2768968372},null,{"$f":"SUM(Q1220:Q1220)","v":0},{"$f":"SUM(R1220:R1220)","v":0},null,{"$f":"SUM(T1220:T1220)","v":0},{"$f":"SUM(U1220:U1220)","v":0},{"$f":"SUM(V1220:V1220)","v":0},{"$f":"SUM(W1220:W1220)","v":0},{"$f":"SUM(X1220:X1220)","v":0},0,"UACCT330",{"$f":"ROUND(SUM(-F1222,G1222:K1222),0)","v":0},{"$f":"ROUND(G1222-N1222-O1222,0)","v":0},{"$f":"ROUND(H1222-Q1222-R1222,0)","v":0},{"$f":"ROUND(I1222-T1222-U1222-V1222-W1222-X1222,0)","v":0}]
[{"$f":"ROW()","v":1223}]
[{"$f":"ROW()","v":1224},331,"Structures and Improvements"]
[{"$f":"ROW()","v":1225},null,null,"SG","P",{"$f":"+'JAM Download'!E1376+'JAM Download'!E1377","v":11054258.57080885},{"$f":"VLOOKUP($E1225,Func,2)*$F1225","v":11054258.57080885},{"$f":"VLOOKUP($E1225,Func,3)*$F1225","v":0},{"$f":"VLOOKUP($E1225,Func,5)*$F1225","v":0},{"$f":"VLOOKUP($E1225,Func,6)*$F1225","v":0},{"$f":"VLOOKUP($E1225,Func,7)*$F1225","v":0},null,0.75,{"$f":"+$G1225*$M1225","v":8290693.9281066377},{"$f":"+$G1225*(1-$M1225)","v":2763564.6427022126},null,{"$f":"+$H1225*$P1225","v":0},{"$f":"+$H1225*(1-$P1225)","v":0},null,null,null,null,null,null,null,"UACCT331DGP",{"$f":"ROUND(SUM(-F1225,G1225:K1225),0)","v":0},{"$f":"ROUND(G1225-N1225-O1225,0)","v":0},{"$f":"ROUND(H1225-Q1225-R1225,0)","v":0},{"$f":"ROUND(I1225-T1225-U1225-V1225-W1225-X1225,0)","v":0}]
[{"$f":"ROW()","v":1226},null,null,"SG","P",{"$f":"+'JAM Download'!E1378+'JAM Download'!E1379","v":62659222.267736644},{"$f":"VLOOKUP($E1226,Func,2)*$F1226","v":62659222.267736644},{"$f":"VLOOKUP($E1226,Func,3)*$F1226","v":0},{"$f":"VLOOKUP($E1226,Func,5)*$F1226","v":0},{"$f":"VLOOKUP($E1226,Func,6)*$F1226","v":0},{"$f":"VLOOKUP($E1226,Func,7)*$F1226","v":0},null,0.75,{"$f":"+$G1226*$M1226","v":46994416.700802483},{"$f":"+$G1226*(1-$M1226)","v":15664805.566934161},null,null,null,null,null,null,null,null,null,null,"UACCT331SG",{"$f":"ROUND(SUM(-F1226,G1226:K1226),0)","v":0},{"$f":"ROUND(G1226-N1226-O1226,0)","v":0},{"$f":"ROUND(H1226-Q1226-R1226,0)","v":0},{"$f":"ROUND(I1226-T1226-U1226-V1226-W1226-X1226,0)","v":0}]
[{"$f":"ROW()","v":1227},null,null,null,null,{"$f":"+'JAM Download'!E1380","v":73713480.838545501},{"$f":"SUM(G1225:G1226)","v":73713480.838545501},{"$f":"SUM(H1225:H1226)","v":0},{"$f":"SUM(I1225:I1226)","v":0},{"$f":"SUM(J1225:J1226)","v":0},{"$f":"SUM(K1225:K1226)","v":0},null,null,{"$f":"SUM(N1225:N1226)","v":55285110.628909118},{"$f":"SUM(O1225:O1226)","v":18428370.209636375},null,{"$f":"SUM(Q1225:Q1225)","v":0},{"$f":"SUM(R1225:R1225)","v":0},null,{"$f":"SUM(T1225:T1225)","v":0},{"$f":"SUM(U1225:U1225)","v":0},{"$f":"SUM(V1225:V1225)","v":0},{"$f":"SUM(W1225:W1225)","v":0},{"$f":"SUM(X1225:X1225)","v":0},0,"UACCT331",{"$f":"ROUND(SUM(-F1227,G1227:K1227),0)","v":0},{"$f":"ROUND(G1227-N1227-O1227,0)","v":0},{"$f":"ROUND(H1227-Q1227-R1227,0)","v":0},{"$f":"ROUND(I1227-T1227-U1227-V1227-W1227-X1227,0)","v":0}]
[{"$f":"ROW()","v":1228}]
[{"$f":"ROW()","v":1229},332,"Reservoirs, Dams & Waterways"]
[{"$f":"ROW()","v":1230},null,null,"SG","P",{"$f":"+'JAM Download'!E1383+'JAM Download'!E1384","v":72251142.556927204},{"$f":"VLOOKUP($E1230,Func,2)*$F1230","v":72251142.556927204},{"$f":"VLOOKUP($E1230,Func,3)*$F1230","v":0},{"$f":"VLOOKUP($E1230,Func,5)*$F1230","v":0},{"$f":"VLOOKUP($E1230,Func,6)*$F1230","v":0},{"$f":"VLOOKUP($E1230,Func,7)*$F1230","v":0},null,0.75,{"$f":"+$G1230*$M1230","v":54188356.917695403},{"$f":"+$G1230*(1-$M1230)","v":18062785.639231801},null,{"$f":"+$H1230*$P1230","v":0},{"$f":"+$H1230*(1-$P1230)","v":0},null,null,null,null,null,null,null,"UACCT332DGP",{"$f":"ROUND(SUM(-F1230,G1230:K1230),0)","v":0},{"$f":"ROUND(G1230-N1230-O1230,0)","v":0},{"$f":"ROUND(H1230-Q1230-R1230,0)","v":0},{"$f":"ROUND(I1230-T1230-U1230-V1230-W1230-X1230,0)","v":0}]
[{"$f":"ROW()","v":1231},null,null,"SG","P",{"$f":"+'JAM Download'!E1385+'JAM Download'!E1386","v":109691178.06642695},{"$f":"VLOOKUP($E1231,Func,2)*$F1231","v":109691178.06642695},{"$f":"VLOOKUP($E1231,Func,3)*$F1231","v":0},{"$f":"VLOOKUP($E1231,Func,5)*$F1231","v":0},{"$f":"VLOOKUP($E1231,Func,6)*$F1231","v":0},{"$f":"VLOOKUP($E1231,Func,7)*$F1231","v":0},null,0.75,{"$f":"+$G1231*$M1231","v":82268383.549820215},{"$f":"+$G1231*(1-$M1231)","v":27422794.516606737},null,null,null,null,null,null,null,null,null,null,"UACCT332SG",{"$f":"ROUND(SUM(-F1231,G1231:K1231),0)","v":0},{"$f":"ROUND(G1231-N1231-O1231,0)","v":0},{"$f":"ROUND(H1231-Q1231-R1231,0)","v":0},{"$f":"ROUND(I1231-T1231-U1231-V1231-W1231-X1231,0)","v":0}]
[{"$f":"ROW()","v":1232},null,null,null,null,{"$f":"+'JAM Download'!E1387","v":181942320.62335414},{"$f":"SUM(G1230:G1231)","v":181942320.62335414},{"$f":"SUM(H1230:H1231)","v":0},{"$f":"SUM(I1230:I1231)","v":0},{"$f":"SUM(J1230:J1231)","v":0},{"$f":"SUM(K1230:K1231)","v":0},null,null,{"$f":"SUM(N1230:N1231)","v":136456740.46751562},{"$f":"SUM(O1230:O1231)","v":45485580.155838534},null,{"$f":"SUM(Q1230:Q1230)","v":0},{"$f":"SUM(R1230:R1230)","v":0},null,{"$f":"SUM(T1230:T1230)","v":0},{"$f":"SUM(U1230:U1230)","v":0},{"$f":"SUM(V1230:V1230)","v":0},{"$f":"SUM(W1230:W1230)","v":0},{"$f":"SUM(X1230:X1230)","v":0},0,"UACCT332",{"$f":"ROUND(SUM(-F1232,G1232:K1232),0)","v":0},{"$f":"ROUND(G1232-N1232-O1232,0)","v":0},{"$f":"ROUND(H1232-Q1232-R1232,0)","v":0},{"$f":"ROUND(I1232-T1232-U1232-V1232-W1232-X1232,0)","v":0}]
[{"$f":"ROW()","v":1233}]
[{"$f":"ROW()","v":1234},333,"Water Wheel, Turbines, & Generators"]
[{"$f":"ROW()","v":1235},null,null,"SG","P",{"$f":"+'JAM Download'!E1390+'JAM Download'!E1391","v":16340767.39737951},{"$f":"VLOOKUP($E1235,Func,2)*$F1235","v":16340767.39737951},{"$f":"VLOOKUP($E1235,Func,3)*$F1235","v":0},{"$f":"VLOOKUP($E1235,Func,5)*$F1235","v":0},{"$f":"VLOOKUP($E1235,Func,6)*$F1235","v":0},{"$f":"VLOOKUP($E1235,Func,7)*$F1235","v":0},null,0.75,{"$f":"+$G1235*$M1235","v":12255575.548034633},{"$f":"+$G1235*(1-$M1235)","v":4085191.8493448775},null,{"$f":"+$H1235*$P1235","v":0},{"$f":"+$H1235*(1-$P1235)","v":0},null,null,null,null,null,null,null,"UACCT333DGP",{"$f":"ROUND(SUM(-F1235,G1235:K1235),0)","v":0},{"$f":"ROUND(G1235-N1235-O1235,0)","v":0},{"$f":"ROUND(H1235-Q1235-R1235,0)","v":0},{"$f":"ROUND(I1235-T1235-U1235-V1235-W1235-X1235,0)","v":0}]
[{"$f":"ROW()","v":1236},null,null,"SG","P",{"$f":"+'JAM Download'!E1392+'JAM Download'!E1393","v":35468640.835323051},{"$f":"VLOOKUP($E1236,Func,2)*$F1236","v":35468640.835323051},{"$f":"VLOOKUP($E1236,Func,3)*$F1236","v":0},{"$f":"VLOOKUP($E1236,Func,5)*$F1236","v":0},{"$f":"VLOOKUP($E1236,Func,6)*$F1236","v":0},{"$f":"VLOOKUP($E1236,Func,7)*$F1236","v":0},null,0.75,{"$f":"+$G1236*$M1236","v":26601480.626492288},{"$f":"+$G1236*(1-$M1236)","v":8867160.2088307627},null,null,null,null,null,null,null,null,null,null,"UACCT333SG",{"$f":"ROUND(SUM(-F1236,G1236:K1236),0)","v":0},{"$f":"ROUND(G1236-N1236-O1236,0)","v":0},{"$f":"ROUND(H1236-Q1236-R1236,0)","v":0},{"$f":"ROUND(I1236-T1236-U1236-V1236-W1236-X1236,0)","v":0}]
[{"$f":"ROW()","v":1237},null,null,null,null,{"$f":"+'JAM Download'!E1394","v":51809408.232702561},{"$f":"SUM(G1235:G1236)","v":51809408.232702561},{"$f":"SUM(H1235:H1236)","v":0},{"$f":"SUM(I1235:I1236)","v":0},{"$f":"SUM(J1235:J1236)","v":0},{"$f":"SUM(K1235:K1236)","v":0},null,null,{"$f":"SUM(N1235:N1236)","v":38857056.174526922},{"$f":"SUM(O1235:O1236)","v":12952352.05817564},null,{"$f":"SUM(Q1235:Q1235)","v":0},{"$f":"SUM(R1235:R1235)","v":0},null,{"$f":"SUM(T1235:T1235)","v":0},{"$f":"SUM(U1235:U1235)","v":0},{"$f":"SUM(V1235:V1235)","v":0},{"$f":"SUM(W1235:W1235)","v":0},{"$f":"SUM(X1235:X1235)","v":0},0,"UACCT333",{"$f":"ROUND(SUM(-F1237,G1237:K1237),0)","v":0},{"$f":"ROUND(G1237-N1237-O1237,0)","v":0},{"$f":"ROUND(H1237-Q1237-R1237,0)","v":0},{"$f":"ROUND(I1237-T1237-U1237-V1237-W1237-X1237,0)","v":0}]
[{"$f":"ROW()","v":1238}]
[{"$f":"ROW()","v":1239},334,"Accessory Electric Equipment"]
[{"$f":"ROW()","v":1240},null,null,"SG","P",{"$f":"+'JAM Download'!E1397+'JAM Download'!E1398","v":3277653.561164462},{"$f":"VLOOKUP($E1240,Func,2)*$F1240","v":3277653.561164462},{"$f":"VLOOKUP($E1240,Func,3)*$F1240","v":0},{"$f":"VLOOKUP($E1240,Func,5)*$F1240","v":0},{"$f":"VLOOKUP($E1240,Func,6)*$F1240","v":0},{"$f":"VLOOKUP($E1240,Func,7)*$F1240","v":0},null,0.75,{"$f":"+$G1240*$M1240","v":2458240.1708733467},{"$f":"+$G1240*(1-$M1240)","v":819413.3902911155},null,{"$f":"+$H1240*$P1240","v":0},{"$f":"+$H1240*(1-$P1240)","v":0},null,null,null,null,null,null,null,"UACCT334DGP",{"$f":"ROUND(SUM(-F1240,G1240:K1240),0)","v":0},{"$f":"ROUND(G1240-N1240-O1240,0)","v":0},{"$f":"ROUND(H1240-Q1240-R1240,0)","v":0},{"$f":"ROUND(I1240-T1240-U1240-V1240-W1240-X1240,0)","v":0}]
[{"$f":"ROW()","v":1241},null,null,"SG","P",{"$f":"+'JAM Download'!E1399+'JAM Download'!E1400","v":27538328.077034716},{"$f":"VLOOKUP($E1241,Func,2)*$F1241","v":27538328.077034716},{"$f":"VLOOKUP($E1241,Func,3)*$F1241","v":0},{"$f":"VLOOKUP($E1241,Func,5)*$F1241","v":0},{"$f":"VLOOKUP($E1241,Func,6)*$F1241","v":0},{"$f":"VLOOKUP($E1241,Func,7)*$F1241","v":0},null,0.75,{"$f":"+$G1241*$M1241","v":20653746.057776038},{"$f":"+$G1241*(1-$M1241)","v":6884582.0192586789},null,null,null,null,null,null,null,null,null,null,"UACCT334SG",{"$f":"ROUND(SUM(-F1241,G1241:K1241),0)","v":0},{"$f":"ROUND(G1241-N1241-O1241,0)","v":0},{"$f":"ROUND(H1241-Q1241-R1241,0)","v":0},{"$f":"ROUND(I1241-T1241-U1241-V1241-W1241-X1241,0)","v":0}]
[{"$f":"ROW()","v":1242},null,null,null,null,{"$f":"+'JAM Download'!E1401","v":30815981.638199177},{"$f":"SUM(G1240:G1241)","v":30815981.638199177},{"$f":"SUM(H1240:H1241)","v":0},{"$f":"SUM(I1240:I1241)","v":0},{"$f":"SUM(J1240:J1241)","v":0},{"$f":"SUM(K1240:K1241)","v":0},null,null,{"$f":"SUM(N1240:N1241)","v":23111986.228649385},{"$f":"SUM(O1240:O1241)","v":7703995.4095497942},null,{"$f":"SUM(Q1240:Q1240)","v":0},{"$f":"SUM(R1240:R1240)","v":0},null,{"$f":"SUM(T1240:T1240)","v":0},{"$f":"SUM(U1240:U1240)","v":0},{"$f":"SUM(V1240:V1240)","v":0},{"$f":"SUM(W1240:W1240)","v":0},{"$f":"SUM(X1240:X1240)","v":0},0,"UACCT334",{"$f":"ROUND(SUM(-F1242,G1242:K1242),0)","v":0},{"$f":"ROUND(G1242-N1242-O1242,0)","v":0},{"$f":"ROUND(H1242-Q1242-R1242,0)","v":0},{"$f":"ROUND(I1242-T1242-U1242-V1242-W1242-X1242,0)","v":0}]
[{"$f":"ROW()","v":1243}]
[{"$f":"ROW()","v":1244},335,"Misc. Power Plant Equipment"]
[{"$f":"ROW()","v":1245},null,null,"SG","P",{"$f":"+'JAM Download'!E1406+'JAM Download'!E1407","v":561909.33086923824},{"$f":"VLOOKUP($E1245,Func,2)*$F1245","v":561909.33086923824},{"$f":"VLOOKUP($E1245,Func,3)*$F1245","v":0},{"$f":"VLOOKUP($E1245,Func,5)*$F1245","v":0},{"$f":"VLOOKUP($E1245,Func,6)*$F1245","v":0},{"$f":"VLOOKUP($E1245,Func,7)*$F1245","v":0},null,0.75,{"$f":"+$G1245*$M1245","v":421431.99815192865},{"$f":"+$G1245*(1-$M1245)","v":140477.33271730956},null,{"$f":"+$H1245*$P1245","v":0},{"$f":"+$H1245*(1-$P1245)","v":0},null,null,null,null,null,null,null,"UACCT335DGP",{"$f":"ROUND(SUM(-F1245,G1245:K1245),0)","v":0},{"$f":"ROUND(G1245-N1245-O1245,0)","v":0},{"$f":"ROUND(H1245-Q1245-R1245,0)","v":0},{"$f":"ROUND(I1245-T1245-U1245-V1245-W1245-X1245,0)","v":0}]
[{"$f":"ROW()","v":1246},null,null,"SG","P",{"$f":"+'JAM Download'!E1408+'JAM Download'!E1409","v":457940.35896618525},{"$f":"VLOOKUP($E1246,Func,2)*$F1246","v":457940.35896618525},{"$f":"VLOOKUP($E1246,Func,3)*$F1246","v":0},{"$f":"VLOOKUP($E1246,Func,5)*$F1246","v":0},{"$f":"VLOOKUP($E1246,Func,6)*$F1246","v":0},{"$f":"VLOOKUP($E1246,Func,7)*$F1246","v":0},null,0.75,{"$f":"+$G1246*$M1246","v":343455.26922463893},{"$f":"+$G1246*(1-$M1246)","v":114485.08974154631},null,null,null,null,null,null,null,null,null,null,"UACCT335SG",{"$f":"ROUND(SUM(-F1246,G1246:K1246),0)","v":0},{"$f":"ROUND(G1246-N1246-O1246,0)","v":0},{"$f":"ROUND(H1246-Q1246-R1246,0)","v":0},{"$f":"ROUND(I1246-T1246-U1246-V1246-W1246-X1246,0)","v":0}]
[{"$f":"ROW()","v":1247},null,null,null,null,{"$f":"+'JAM Download'!E1410","v":1019849.6898354236},{"$f":"SUM(G1245:G1246)","v":1019849.6898354235},{"$f":"SUM(H1245:H1246)","v":0},{"$f":"SUM(I1245:I1246)","v":0},{"$f":"SUM(J1245:J1246)","v":0},{"$f":"SUM(K1245:K1246)","v":0},null,null,{"$f":"SUM(N1245:N1246)","v":764887.26737656759},{"$f":"SUM(O1245:O1246)","v":254962.42245885587},null,{"$f":"SUM(Q1245:Q1245)","v":0},{"$f":"SUM(R1245:R1245)","v":0},null,{"$f":"SUM(T1245:T1245)","v":0},{"$f":"SUM(U1245:U1245)","v":0},{"$f":"SUM(V1245:V1245)","v":0},{"$f":"SUM(W1245:W1245)","v":0},{"$f":"SUM(X1245:X1245)","v":0},0,"UACCT335",{"$f":"ROUND(SUM(-F1247,G1247:K1247),0)","v":0},{"$f":"ROUND(G1247-N1247-O1247,0)","v":0},{"$f":"ROUND(H1247-Q1247-R1247,0)","v":0},{"$f":"ROUND(I1247-T1247-U1247-V1247-W1247-X1247,0)","v":0}]
[{"$f":"ROW()","v":1248}]
[{"$f":"ROW()","v":1249},336,"Roads, Railroads & Bridges"]
[{"$f":"ROW()","v":1250},null,null,"SG","P",{"$f":"+'JAM Download'!E1413+'JAM Download'!E1414","v":2313252.5499294237},{"$f":"VLOOKUP($E1250,Func,2)*$F1250","v":2313252.5499294237},{"$f":"VLOOKUP($E1250,Func,3)*$F1250","v":0},{"$f":"VLOOKUP($E1250,Func,5)*$F1250","v":0},{"$f":"VLOOKUP($E1250,Func,6)*$F1250","v":0},{"$f":"VLOOKUP($E1250,Func,7)*$F1250","v":0},null,0.75,{"$f":"+$G1250*$M1250","v":1734939.4124470679},{"$f":"+$G1250*(1-$M1250)","v":578313.13748235593},null,{"$f":"+$H1250*$P1250","v":0},{"$f":"+$H1250*(1-$P1250)","v":0},null,null,null,null,null,null,null,"UACCT336DGP",{"$f":"ROUND(SUM(-F1250,G1250:K1250),0)","v":0},{"$f":"ROUND(G1250-N1250-O1250,0)","v":0},{"$f":"ROUND(H1250-Q1250-R1250,0)","v":0},{"$f":"ROUND(I1250-T1250-U1250-V1250-W1250-X1250,0)","v":0}]
[{"$f":"ROW()","v":1251},null,null,"SG","P",{"$f":"+'JAM Download'!E1415+'JAM Download'!E1416","v":5360314.0211135782},{"$f":"VLOOKUP($E1251,Func,2)*$F1251","v":5360314.0211135782},{"$f":"VLOOKUP($E1251,Func,3)*$F1251","v":0},{"$f":"VLOOKUP($E1251,Func,5)*$F1251","v":0},{"$f":"VLOOKUP($E1251,Func,6)*$F1251","v":0},{"$f":"VLOOKUP($E1251,Func,7)*$F1251","v":0},null,0.75,{"$f":"+$G1251*$M1251","v":4020235.5158351837},{"$f":"+$G1251*(1-$M1251)","v":1340078.5052783946},null,null,null,null,null,null,null,null,null,null,"UACCT336SG",{"$f":"ROUND(SUM(-F1251,G1251:K1251),0)","v":0},{"$f":"ROUND(G1251-N1251-O1251,0)","v":0},{"$f":"ROUND(H1251-Q1251-R1251,0)","v":0},{"$f":"ROUND(I1251-T1251-U1251-V1251-W1251-X1251,0)","v":0}]
[{"$f":"ROW()","v":1252},null,null,null,null,{"$f":"+'JAM Download'!E1417","v":7673566.5710430024},{"$f":"SUM(G1250:G1251)","v":7673566.5710430015},{"$f":"SUM(H1250:H1251)","v":0},{"$f":"SUM(I1250:I1251)","v":0},{"$f":"SUM(J1250:J1251)","v":0},{"$f":"SUM(K1250:K1251)","v":0},null,null,{"$f":"SUM(N1250:N1251)","v":5755174.9282822516},{"$f":"SUM(O1250:O1251)","v":1918391.6427607504},null,{"$f":"SUM(Q1250:Q1250)","v":0},{"$f":"SUM(R1250:R1250)","v":0},null,{"$f":"SUM(T1250:T1250)","v":0},{"$f":"SUM(U1250:U1250)","v":0},{"$f":"SUM(V1250:V1250)","v":0},{"$f":"SUM(W1250:W1250)","v":0},{"$f":"SUM(X1250:X1250)","v":0},0,"UACCT336",{"$f":"ROUND(SUM(-F1252,G1252:K1252),0)","v":0},{"$f":"ROUND(G1252-N1252-O1252,0)","v":0},{"$f":"ROUND(H1252-Q1252-R1252,0)","v":0},{"$f":"ROUND(I1252-T1252-U1252-V1252-W1252-X1252,0)","v":0}]
[{"$f":"ROW()","v":1253}]
[{"$f":"ROW()","v":1254}]
[{"$f":"ROW()","v":1255},"H00","Unclassified Hydro Plant - Acct 300"]
[{"$f":"ROW()","v":1256},null,null,"S","P",{"$f":"+'JAM Download'!E1424","v":0},{"$f":"VLOOKUP($E1256,Func,2)*$F1256","v":0},{"$f":"VLOOKUP($E1256,Func,3)*$F1256","v":0},{"$f":"VLOOKUP($E1256,Func,5)*$F1256","v":0},{"$f":"VLOOKUP($E1256,Func,6)*$F1256","v":0},{"$f":"VLOOKUP($E1256,Func,7)*$F1256","v":0},null,0.75,{"$f":"+$G1256*$M1256","v":0},{"$f":"+$G1256*(1-$M1256)","v":0},null,{"$f":"+$H1256*$P1256","v":0},{"$f":"+$H1256*(1-$P1256)","v":0},null,null,null,null,null,null,null,"UACCTH00DGP",{"$f":"ROUND(SUM(-F1256,G1256:K1256),0)","v":0},{"$f":"ROUND(G1256-N1256-O1256,0)","v":0},{"$f":"ROUND(H1256-Q1256-R1256,0)","v":0},{"$f":"ROUND(I1256-T1256-U1256-V1256-W1256-X1256,0)","v":0}]
[{"$f":"ROW()","v":1257},null,null,"SG","P",{"$f":"+'JAM Download'!E1425+'JAM Download'!E1426+'JAM Download'!E1427","v":0},{"$f":"VLOOKUP($E1257,Func,2)*$F1257","v":0},{"$f":"VLOOKUP($E1257,Func,3)*$F1257","v":0},{"$f":"VLOOKUP($E1257,Func,5)*$F1257","v":0},{"$f":"VLOOKUP($E1257,Func,6)*$F1257","v":0},{"$f":"VLOOKUP($E1257,Func,7)*$F1257","v":0},null,0.75,{"$f":"+$G1257*$M1257","v":0},{"$f":"+$G1257*(1-$M1257)","v":0},null,null,null,null,null,null,null,null,null,null,"UACCTH00SG",{"$f":"ROUND(SUM(-F1257,G1257:K1257),0)","v":0},{"$f":"ROUND(G1257-N1257-O1257,0)","v":0},{"$f":"ROUND(H1257-Q1257-R1257,0)","v":0},{"$f":"ROUND(I1257-T1257-U1257-V1257-W1257-X1257,0)","v":0}]
[{"$f":"ROW()","v":1258},null,null,null,null,{"$f":"+'JAM Download'!E1428","v":0},{"$f":"SUM(G1256:G1257)","v":0},{"$f":"SUM(H1256:H1257)","v":0},{"$f":"SUM(I1256:I1257)","v":0},{"$f":"SUM(J1256:J1257)","v":0},{"$f":"SUM(K1256:K1257)","v":0},null,null,{"$f":"SUM(N1256:N1257)","v":0},{"$f":"SUM(O1256:O1257)","v":0},null,{"$f":"SUM(Q1256:Q1256)","v":0},{"$f":"SUM(R1256:R1256)","v":0},null,{"$f":"SUM(T1256:T1256)","v":0},{"$f":"SUM(U1256:U1256)","v":0},{"$f":"SUM(V1256:V1256)","v":0},{"$f":"SUM(W1256:W1256)","v":0},{"$f":"SUM(X1256:X1256)","v":0},0,"UACCTH00",{"$f":"ROUND(SUM(-F1258,G1258:K1258),0)","v":0},{"$f":"ROUND(G1258-N1258-O1258,0)","v":0},{"$f":"ROUND(H1258-Q1258-R1258,0)","v":0},{"$f":"ROUND(I1258-T1258-U1258-V1258-W1258-X1258,0)","v":0}]
[{"$f":"ROW()","v":1259}]
[{"$f":"ROW()","v":1260}]
[{"$f":"ROW()","v":1261},"Total Hydraulic Plant",null,null,null,{"$f":"+'JAM Download'!E1430","v":360555880.70126706},{"$f":"+G1258+G1252+G1247+G1242+G1237+G1232+G1227+G1222","v":360555880.70126712},{"$f":"+H1258+H1252+H1247+H1242+H1237+H1232+H1227+H1222","v":0},{"$f":"+I1258+I1252+I1247+I1242+I1237+I1232+I1227+I1222","v":0},{"$f":"+J1258+J1252+J1247+J1242+J1237+J1232+J1227+J1222","v":0},{"$f":"+K1258+K1252+K1247+K1242+K1237+K1232+K1227+K1222","v":0},null,null,{"$f":"+N1258+N1252+N1247+N1242+N1237+N1232+N1227+N1222","v":270416910.52595037},{"$f":"+O1258+O1252+O1247+O1242+O1237+O1232+O1227+O1222","v":90138970.175316781},null,{"$f":"+Q1258+Q1252+Q1247+Q1242+Q1237+Q1232+Q1227+Q1222","v":0},{"$f":"+R1258+R1252+R1247+R1242+R1237+R1232+R1227+R1222","v":0},null,{"$f":"+T1258+T1252+T1247+T1242+T1237+T1232+T1227+T1222","v":0},{"$f":"+U1258+U1252+U1247+U1242+U1237+U1232+U1227+U1222","v":0},{"$f":"+V1258+V1252+V1247+V1242+V1237+V1232+V1227+V1222","v":0},{"$f":"+W1258+W1252+W1247+W1242+W1237+W1232+W1227+W1222","v":0},{"$f":"+X1258+X1252+X1247+X1242+X1237+X1232+X1227+X1222","v":0},0,null,{"$f":"ROUND(SUM(-F1261,G1261:K1261),0)","v":0},{"$f":"ROUND(G1261-N1261-O1261,0)","v":0},{"$f":"ROUND(H1261-Q1261-R1261,0)","v":0},{"$f":"ROUND(I1261-T1261-U1261-V1261-W1261-X1261,0)","v":0}]
[{"$f":"ROW()","v":1262}]
[{"$f":"ROW()","v":1263},340,"Land and Land Rights"]
[{"$f":"ROW()","v":1264},null,null,"SG","P",{"$f":"+'JAM Download'!E1441","v":10189158.851037027},{"$f":"VLOOKUP($E1264,Func,2)*$F1264","v":10189158.851037027},{"$f":"VLOOKUP($E1264,Func,3)*$F1264","v":0},{"$f":"VLOOKUP($E1264,Func,5)*$F1264","v":0},{"$f":"VLOOKUP($E1264,Func,6)*$F1264","v":0},{"$f":"VLOOKUP($E1264,Func,7)*$F1264","v":0},null,0.75,{"$f":"+$G1264*$M1264","v":7641869.138277771},{"$f":"+$G1264*(1-$M1264)","v":2547289.7127592568},null,{"$f":"+$H1264*$P1264","v":0},{"$f":"+$H1264*(1-$P1264)","v":0},null,null,null,null,null,null,null,"UACCT340SG",{"$f":"ROUND(SUM(-F1264,G1264:K1264),0)","v":0},{"$f":"ROUND(G1264-N1264-O1264,0)","v":0},{"$f":"ROUND(H1264-Q1264-R1264,0)","v":0},{"$f":"ROUND(I1264-T1264-U1264-V1264-W1264-X1264,0)","v":0}]
[{"$f":"ROW()","v":1265},null,null,"SG-W","P",{"$f":"+'JAM Download'!E1442","v":2331984.7452655742},{"$f":"VLOOKUP($E1265,Func,2)*$F1265","v":2331984.7452655742},{"$f":"VLOOKUP($E1265,Func,3)*$F1265","v":0},{"$f":"VLOOKUP($E1265,Func,5)*$F1265","v":0},{"$f":"VLOOKUP($E1265,Func,6)*$F1265","v":0},{"$f":"VLOOKUP($E1265,Func,7)*$F1265","v":0},null,0.75,{"$f":"+$G1265*$M1265","v":1748988.5589491806},{"$f":"+$G1265*(1-$M1265)","v":582996.18631639355},null,{"$f":"+$H1265*$P1265","v":0},{"$f":"+$H1265*(1-$P1265)","v":0},null,null,null,null,null,null,null,"UACCT340SG-W",{"$f":"ROUND(SUM(-F1265,G1265:K1265),0)","v":0},{"$f":"ROUND(G1265-N1265-O1265,0)","v":0},{"$f":"ROUND(H1265-Q1265-R1265,0)","v":0},{"$f":"ROUND(I1265-T1265-U1265-V1265-W1265-X1265,0)","v":0}]
[{"$f":"ROW()","v":1266},null,null,"SG","P",{"$f":"+'JAM Download'!E1443","v":0},{"$f":"VLOOKUP($E1266,Func,2)*$F1266","v":0},{"$f":"VLOOKUP($E1266,Func,3)*$F1266","v":0},{"$f":"VLOOKUP($E1266,Func,5)*$F1266","v":0},{"$f":"VLOOKUP($E1266,Func,6)*$F1266","v":0},{"$f":"VLOOKUP($E1266,Func,7)*$F1266","v":0},null,0.75,{"$f":"+$G1266*$M1266","v":0},{"$f":"+$G1266*(1-$M1266)","v":0},null,{"$f":"+$H1266*$P1266","v":0},{"$f":"+$H1266*(1-$P1266)","v":0},null,null,null,null,null,null,null,"UACCT340DGU",{"$f":"ROUND(SUM(-F1266,G1266:K1266),0)","v":0},{"$f":"ROUND(G1266-N1266-O1266,0)","v":0},{"$f":"ROUND(H1266-Q1266-R1266,0)","v":0},{"$f":"ROUND(I1266-T1266-U1266-V1266-W1266-X1266,0)","v":0}]
[{"$f":"ROW()","v":1267},null,null,null,null,{"$f":"+'JAM Download'!E1444","v":12521143.596302602},{"$f":"SUM(G1264:G1266)","v":12521143.596302602},{"$f":"SUM(H1264:H1266)","v":0},{"$f":"SUM(I1264:I1266)","v":0},{"$f":"SUM(J1264:J1266)","v":0},{"$f":"SUM(K1264:K1266)","v":0},null,null,{"$f":"SUM(N1264:N1266)","v":9390857.6972269509},{"$f":"SUM(O1264:O1266)","v":3130285.8990756506},null,{"$f":"SUM(Q1264:Q1266)","v":0},{"$f":"SUM(R1264:R1266)","v":0},null,{"$f":"SUM(T1264:T1266)","v":0},{"$f":"SUM(U1264:U1266)","v":0},{"$f":"SUM(V1264:V1266)","v":0},{"$f":"SUM(W1264:W1266)","v":0},{"$f":"SUM(X1264:X1266)","v":0},0,"UACCT340",{"$f":"ROUND(SUM(-F1267,G1267:K1267),0)","v":0},{"$f":"ROUND(G1267-N1267-O1267,0)","v":0},{"$f":"ROUND(H1267-Q1267-R1267,0)","v":0},{"$f":"ROUND(I1267-T1267-U1267-V1267-W1267-X1267,0)","v":0}]
[{"$f":"ROW()","v":1268}]
[{"$f":"ROW()","v":1269},341,"Structures and Improvements"]
[{"$f":"ROW()","v":1270},null,null,"SG","P",{"$f":"+'JAM Download'!E1447+'JAM Download'!E1448","v":46909596.262467429},{"$f":"VLOOKUP($E1270,Func,2)*$F1270","v":46909596.262467429},{"$f":"VLOOKUP($E1270,Func,3)*$F1270","v":0},{"$f":"VLOOKUP($E1270,Func,5)*$F1270","v":0},{"$f":"VLOOKUP($E1270,Func,6)*$F1270","v":0},{"$f":"VLOOKUP($E1270,Func,7)*$F1270","v":0},null,0.75,{"$f":"+$G1270*$M1270","v":35182197.196850568},{"$f":"+$G1270*(1-$M1270)","v":11727399.065616857},null,{"$f":"+$H1270*$P1270","v":0},{"$f":"+$H1270*(1-$P1270)","v":0},null,null,null,null,null,null,null,"UACCT341SG",{"$f":"ROUND(SUM(-F1270,G1270:K1270),0)","v":0},{"$f":"ROUND(G1270-N1270-O1270,0)","v":0},{"$f":"ROUND(H1270-Q1270-R1270,0)","v":0},{"$f":"ROUND(I1270-T1270-U1270-V1270-W1270-X1270,0)","v":0}]
[{"$f":"ROW()","v":1271},null,null,"SG-W","P",{"$f":"'JAM Download'!E1449","v":22227806.112620905},{"$f":"VLOOKUP($E1271,Func,2)*$F1271","v":22227806.112620905},{"$f":"VLOOKUP($E1271,Func,3)*$F1271","v":0},{"$f":"VLOOKUP($E1271,Func,5)*$F1271","v":0},{"$f":"VLOOKUP($E1271,Func,6)*$F1271","v":0},{"$f":"VLOOKUP($E1271,Func,7)*$F1271","v":0},null,0.75,{"$f":"+$G1271*$M1271","v":16670854.584465679},{"$f":"+$G1271*(1-$M1271)","v":5556951.5281552263},null,{"$f":"+$H1271*$P1271","v":0},{"$f":"+$H1271*(1-$P1271)","v":0},null,null,null,null,null,null,null,"UACCT341SG-W",{"$f":"ROUND(SUM(-F1271,G1271:K1271),0)","v":0},{"$f":"ROUND(G1271-N1271-O1271,0)","v":0},{"$f":"ROUND(H1271-Q1271-R1271,0)","v":0},{"$f":"ROUND(I1271-T1271-U1271-V1271-W1271-X1271,0)","v":0}]
[{"$f":"ROW()","v":1272},null,null,"SG","P",{"$f":"+'JAM Download'!E1450","v":1840142.4904150884},{"$f":"VLOOKUP($E1272,Func,2)*$F1272","v":1840142.4904150884},{"$f":"VLOOKUP($E1272,Func,3)*$F1272","v":0},{"$f":"VLOOKUP($E1272,Func,5)*$F1272","v":0},{"$f":"VLOOKUP($E1272,Func,6)*$F1272","v":0},{"$f":"VLOOKUP($E1272,Func,7)*$F1272","v":0},null,0.75,{"$f":"+$G1272*$M1272","v":1380106.8678113162},{"$f":"+$G1272*(1-$M1272)","v":460035.62260377209},null,{"$f":"+$H1272*$P1272","v":0},{"$f":"+$H1272*(1-$P1272)","v":0},null,null,null,null,null,null,null,"UACCT341DGU",{"$f":"ROUND(SUM(-F1272,G1272:K1272),0)","v":0},{"$f":"ROUND(G1272-N1272-O1272,0)","v":0},{"$f":"ROUND(H1272-Q1272-R1272,0)","v":0},{"$f":"ROUND(I1272-T1272-U1272-V1272-W1272-X1272,0)","v":0}]
[{"$f":"ROW()","v":1273},null,null,null,null,{"$f":"+'JAM Download'!E1451","v":70977544.865503415},{"$f":"SUM(G1270:G1272)","v":70977544.865503415},{"$f":"SUM(H1270:H1272)","v":0},{"$f":"SUM(I1270:I1272)","v":0},{"$f":"SUM(J1270:J1272)","v":0},{"$f":"SUM(K1270:K1272)","v":0},null,null,{"$f":"SUM(N1270:N1272)","v":53233158.649127565},{"$f":"SUM(O1270:O1272)","v":17744386.216375854},null,{"$f":"SUM(Q1270:Q1272)","v":0},{"$f":"SUM(R1270:R1272)","v":0},null,{"$f":"SUM(T1270:T1272)","v":0},{"$f":"SUM(U1270:U1272)","v":0},{"$f":"SUM(V1270:V1272)","v":0},{"$f":"SUM(W1270:W1272)","v":0},{"$f":"SUM(X1270:X1272)","v":0},0,"UACCT341",{"$f":"ROUND(SUM(-F1273,G1273:K1273),0)","v":0},{"$f":"ROUND(G1273-N1273-O1273,0)","v":0},{"$f":"ROUND(H1273-Q1273-R1273,0)","v":0},{"$f":"ROUND(I1273-T1273-U1273-V1273-W1273-X1273,0)","v":0}]
[{"$f":"ROW()","v":1274}]
[{"$f":"ROW()","v":1275},342,"Fuel Holders, Producers & Accessories"]
[{"$f":"ROW()","v":1276},null,null,"SG","P",{"$f":"+'JAM Download'!E1454+'JAM Download'!E1455","v":3640830.7447602698},{"$f":"VLOOKUP($E1276,Func,2)*$F1276","v":3640830.7447602698},{"$f":"VLOOKUP($E1276,Func,3)*$F1276","v":0},{"$f":"VLOOKUP($E1276,Func,5)*$F1276","v":0},{"$f":"VLOOKUP($E1276,Func,6)*$F1276","v":0},{"$f":"VLOOKUP($E1276,Func,7)*$F1276","v":0},null,0.75,{"$f":"+$G1276*$M1276","v":2730623.0585702024},{"$f":"+$G1276*(1-$M1276)","v":910207.68619006744},null,{"$f":"+$H1276*$P1276","v":0},{"$f":"+$H1276*(1-$P1276)","v":0},null,null,null,null,null,null,null,"UACCT342SG",{"$f":"ROUND(SUM(-F1276,G1276:K1276),0)","v":0},{"$f":"ROUND(G1276-N1276-O1276,0)","v":0},{"$f":"ROUND(H1276-Q1276-R1276,0)","v":0},{"$f":"ROUND(I1276-T1276-U1276-V1276-W1276-X1276,0)","v":0}]
[{"$f":"ROW()","v":1277},null,null,"SG","P",{"$f":"+'JAM Download'!E1456","v":1022552.5964110518},{"$f":"VLOOKUP($E1277,Func,2)*$F1277","v":1022552.5964110518},{"$f":"VLOOKUP($E1277,Func,3)*$F1277","v":0},{"$f":"VLOOKUP($E1277,Func,5)*$F1277","v":0},{"$f":"VLOOKUP($E1277,Func,6)*$F1277","v":0},{"$f":"VLOOKUP($E1277,Func,7)*$F1277","v":0},null,0.75,{"$f":"+$G1277*$M1277","v":766914.44730828889},{"$f":"+$G1277*(1-$M1277)","v":255638.14910276295},null,{"$f":"+$H1277*$P1277","v":0},{"$f":"+$H1277*(1-$P1277)","v":0},null,null,null,null,null,null,null,"UACCT342DGU",{"$f":"ROUND(SUM(-F1277,G1277:K1277),0)","v":0},{"$f":"ROUND(G1277-N1277-O1277,0)","v":0},{"$f":"ROUND(H1277-Q1277-R1277,0)","v":0},{"$f":"ROUND(I1277-T1277-U1277-V1277-W1277-X1277,0)","v":0}]
[{"$f":"ROW()","v":1278},null,null,null,null,{"$f":"+'JAM Download'!E1457","v":4663383.3411713215},{"$f":"SUM(G1276:G1277)","v":4663383.3411713215},{"$f":"SUM(H1276:H1277)","v":0},{"$f":"SUM(I1276:I1277)","v":0},{"$f":"SUM(J1276:J1277)","v":0},{"$f":"SUM(K1276:K1277)","v":0},null,null,{"$f":"SUM(N1276:N1277)","v":3497537.5058784913},{"$f":"SUM(O1276:O1277)","v":1165845.8352928304},null,{"$f":"SUM(Q1276:Q1277)","v":0},{"$f":"SUM(R1276:R1277)","v":0},null,{"$f":"SUM(T1276:T1277)","v":0},{"$f":"SUM(U1276:U1277)","v":0},{"$f":"SUM(V1276:V1277)","v":0},{"$f":"SUM(W1276:W1277)","v":0},{"$f":"SUM(X1276:X1277)","v":0},0,"UACCT342",{"$f":"ROUND(SUM(-F1278,G1278:K1278),0)","v":0},{"$f":"ROUND(G1278-N1278-O1278,0)","v":0},{"$f":"ROUND(H1278-Q1278-R1278,0)","v":0},{"$f":"ROUND(I1278-T1278-U1278-V1278-W1278-X1278,0)","v":0}]
[{"$f":"ROW()","v":1279}]
[{"$f":"ROW()","v":1280},343,"Prime Movers"]
[{"$f":"ROW()","v":1281},null,null,"S","P",{"$f":"+'JAM Download'!E1460","v":0},{"$f":"VLOOKUP($E1281,Func,2)*$F1281","v":0},{"$f":"VLOOKUP($E1281,Func,3)*$F1281","v":0},{"$f":"VLOOKUP($E1281,Func,5)*$F1281","v":0},{"$f":"VLOOKUP($E1281,Func,6)*$F1281","v":0},{"$f":"VLOOKUP($E1281,Func,7)*$F1281","v":0},null,0.75,{"$f":"+$G1281*$M1281","v":0},{"$f":"+$G1281*(1-$M1281)","v":0},null,{"$f":"+$H1281*$P1281","v":0},{"$f":"+$H1281*(1-$P1281)","v":0},null,null,null,null,null,null,null,"UACCT343S",{"$f":"ROUND(SUM(-F1281,G1281:K1281),0)","v":0},{"$f":"ROUND(G1281-N1281-O1281,0)","v":0},{"$f":"ROUND(H1281-Q1281-R1281,0)","v":0},{"$f":"ROUND(I1281-T1281-U1281-V1281-W1281-X1281,0)","v":0}]
[{"$f":"ROW()","v":1282},null,null,"SG","P",{"$f":"+'JAM Download'!E1461+'JAM Download'!E1463","v":290102772.39019346},{"$f":"VLOOKUP($E1282,Func,2)*$F1282","v":290102772.39019346},{"$f":"VLOOKUP($E1282,Func,3)*$F1282","v":0},{"$f":"VLOOKUP($E1282,Func,5)*$F1282","v":0},{"$f":"VLOOKUP($E1282,Func,6)*$F1282","v":0},{"$f":"VLOOKUP($E1282,Func,7)*$F1282","v":0},null,0.75,{"$f":"+$G1282*$M1282","v":217577079.2926451},{"$f":"+$G1282*(1-$M1282)","v":72525693.097548366},null,{"$f":"+$H1282*$P1282","v":0},{"$f":"+$H1282*(1-$P1282)","v":0},null,null,null,null,null,null,null,"UACCT343DGU",{"$f":"ROUND(SUM(-F1282,G1282:K1282),0)","v":0},{"$f":"ROUND(G1282-N1282-O1282,0)","v":0},{"$f":"ROUND(H1282-Q1282-R1282,0)","v":0},{"$f":"ROUND(I1282-T1282-U1282-V1282-W1282-X1282,0)","v":0}]
[{"$f":"ROW()","v":1283},null,null,"SG-W","P",{"$f":"+'JAM Download'!E1462","v":769213142.97460222},{"$f":"VLOOKUP($E1283,Func,2)*$F1283","v":769213142.97460222},{"$f":"VLOOKUP($E1283,Func,3)*$F1283","v":0},{"$f":"VLOOKUP($E1283,Func,5)*$F1283","v":0},{"$f":"VLOOKUP($E1283,Func,6)*$F1283","v":0},{"$f":"VLOOKUP($E1283,Func,7)*$F1283","v":0},null,0.75,{"$f":"+$G1283*$M1283","v":576909857.23095167},{"$f":"+$G1283*(1-$M1283)","v":192303285.74365056},null,{"$f":"+$H1283*$P1283","v":0},{"$f":"+$H1283*(1-$P1283)","v":0},null,null,null,null,null,null,null,"UACCT343SG",{"$f":"ROUND(SUM(-F1283,G1283:K1283),0)","v":0},{"$f":"ROUND(G1283-N1283-O1283,0)","v":0},{"$f":"ROUND(H1283-Q1283-R1283,0)","v":0},{"$f":"ROUND(I1283-T1283-U1283-V1283-W1283-X1283,0)","v":0}]
[{"$f":"ROW()","v":1284},null,null,"SG","P",{"$f":"+'JAM Download'!E1464","v":23721091.596430939},{"$f":"VLOOKUP($E1284,Func,2)*$F1284","v":23721091.596430939},{"$f":"VLOOKUP($E1284,Func,3)*$F1284","v":0},{"$f":"VLOOKUP($E1284,Func,5)*$F1284","v":0},{"$f":"VLOOKUP($E1284,Func,6)*$F1284","v":0},{"$f":"VLOOKUP($E1284,Func,7)*$F1284","v":0},null,0.75,{"$f":"+$G1284*$M1284","v":17790818.697323203},{"$f":"+$G1284*(1-$M1284)","v":5930272.8991077347},null,null,null,null,null,null,null,null,null,null,"UACCT343SSCCT",{"$f":"ROUND(SUM(-F1284,G1284:K1284),0)","v":0},{"$f":"ROUND(G1284-N1284-O1284,0)","v":0},{"$f":"ROUND(H1284-Q1284-R1284,0)","v":0},{"$f":"ROUND(I1284-T1284-U1284-V1284-W1284-X1284,0)","v":0}]
[{"$f":"ROW()","v":1285},null,null,null,null,{"$f":"+'JAM Download'!E1465","v":1083037006.9612267},{"$f":"SUM(G1281:G1284)","v":1083037006.9612267},{"$f":"SUM(H1281:H1284)","v":0},{"$f":"SUM(I1281:I1284)","v":0},{"$f":"SUM(J1281:J1284)","v":0},{"$f":"SUM(K1281:K1284)","v":0},null,null,{"$f":"SUM(N1281:N1284)","v":812277755.22091997},{"$f":"SUM(O1281:O1284)","v":270759251.74030668},null,{"$f":"SUM(Q1281:Q1283)","v":0},{"$f":"SUM(R1281:R1283)","v":0},null,{"$f":"SUM(T1281:T1283)","v":0},{"$f":"SUM(U1281:U1283)","v":0},{"$f":"SUM(V1281:V1283)","v":0},{"$f":"SUM(W1281:W1283)","v":0},{"$f":"SUM(X1281:X1283)","v":0},0,"UACCT343",{"$f":"ROUND(SUM(-F1285,G1285:K1285),0)","v":0},{"$f":"ROUND(G1285-N1285-O1285,0)","v":0},{"$f":"ROUND(H1285-Q1285-R1285,0)","v":0},{"$f":"ROUND(I1285-T1285-U1285-V1285-W1285-X1285,0)","v":0}]
[{"$f":"ROW()","v":1286}]
[{"$f":"ROW()","v":1287},344,"Generators"]
[{"$f":"ROW()","v":1288},null,null,"S","P",{"$f":"+'JAM Download'!E1468","v":0},{"$f":"VLOOKUP($E1288,Func,2)*$F1288","v":0},{"$f":"VLOOKUP($E1288,Func,3)*$F1288","v":0},{"$f":"VLOOKUP($E1288,Func,5)*$F1288","v":0},{"$f":"VLOOKUP($E1288,Func,6)*$F1288","v":0},{"$f":"VLOOKUP($E1288,Func,7)*$F1288","v":0},null,0.75,{"$f":"+$G1288*$M1288","v":0},{"$f":"+$G1288*(1-$M1288)","v":0},null,{"$f":"+$H1288*$P1288","v":0},{"$f":"+$H1288*(1-$P1288)","v":0},null,null,null,null,null,null,null,"UACCT344S",{"$f":"ROUND(SUM(-F1288,G1288:K1288),0)","v":0},{"$f":"ROUND(G1288-N1288-O1288,0)","v":0},{"$f":"ROUND(H1288-Q1288-R1288,0)","v":0},{"$f":"ROUND(I1288-T1288-U1288-V1288-W1288-X1288,0)","v":0}]
[{"$f":"ROW()","v":1289},null,null,"SG","P",{"$f":"'JAM Download'!E1470","v":122418379.32198034},{"$f":"VLOOKUP($E1289,Func,2)*$F1289","v":122418379.32198034},{"$f":"VLOOKUP($E1289,Func,3)*$F1289","v":0},{"$f":"VLOOKUP($E1289,Func,5)*$F1289","v":0},{"$f":"VLOOKUP($E1289,Func,6)*$F1289","v":0},{"$f":"VLOOKUP($E1289,Func,7)*$F1289","v":0},null,0.75,{"$f":"+$G1289*$M1289","v":91813784.491485253},{"$f":"+$G1289*(1-$M1289)","v":30604594.830495086},null,{"$f":"+$H1289*$P1289","v":0},{"$f":"+$H1289*(1-$P1289)","v":0},null,null,null,null,null,null,null,"UACCT344DGU",{"$f":"ROUND(SUM(-F1289,G1289:K1289),0)","v":0},{"$f":"ROUND(G1289-N1289-O1289,0)","v":0},{"$f":"ROUND(H1289-Q1289-R1289,0)","v":0},{"$f":"ROUND(I1289-T1289-U1289-V1289-W1289-X1289,0)","v":0}]
[{"$f":"ROW()","v":1290},null,null,"SG-W","P",{"$f":"+'JAM Download'!E1469","v":23211083.81003911},{"$f":"VLOOKUP($E1290,Func,2)*$F1290","v":23211083.81003911},{"$f":"VLOOKUP($E1290,Func,3)*$F1290","v":0},{"$f":"VLOOKUP($E1290,Func,5)*$F1290","v":0},{"$f":"VLOOKUP($E1290,Func,6)*$F1290","v":0},{"$f":"VLOOKUP($E1290,Func,7)*$F1290","v":0},null,0.75,{"$f":"+$G1290*$M1290","v":17408312.857529335},{"$f":"+$G1290*(1-$M1290)","v":5802770.9525097776},null,{"$f":"+$H1290*$P1290","v":0},{"$f":"+$H1290*(1-$P1290)","v":0},null,null,null,null,null,null,null,"UACCT344SGW",{"$f":"ROUND(SUM(-F1290,G1290:K1290),0)","v":0},{"$f":"ROUND(G1290-N1290-O1290,0)","v":0},{"$f":"ROUND(H1290-Q1290-R1290,0)","v":0},{"$f":"ROUND(I1290-T1290-U1290-V1290-W1290-X1290,0)","v":0}]
[{"$f":"ROW()","v":1291},null,null,"SG","P",{"$f":"+'JAM Download'!E1471","v":7027825.5838122852},{"$f":"VLOOKUP($E1291,Func,2)*$F1291","v":7027825.5838122852},{"$f":"VLOOKUP($E1291,Func,3)*$F1291","v":0},{"$f":"VLOOKUP($E1291,Func,5)*$F1291","v":0},{"$f":"VLOOKUP($E1291,Func,6)*$F1291","v":0},{"$f":"VLOOKUP($E1291,Func,7)*$F1291","v":0},null,0.75,{"$f":"+$G1291*$M1291","v":5270869.1878592139},{"$f":"+$G1291*(1-$M1291)","v":1756956.3959530713},null,{"$f":"+$H1291*$P1291","v":0},{"$f":"+$H1291*(1-$P1291)","v":0},null,null,null,null,null,null,null,"UACCT344SG",{"$f":"ROUND(SUM(-F1291,G1291:K1291),0)","v":0},{"$f":"ROUND(G1291-N1291-O1291,0)","v":0},{"$f":"ROUND(H1291-Q1291-R1291,0)","v":0},{"$f":"ROUND(I1291-T1291-U1291-V1291-W1291-X1291,0)","v":0}]
[{"$f":"ROW()","v":1292},null,null,null,null,{"$f":"+'JAM Download'!E1472","v":152657288.71583176},{"$f":"SUM(G1288:G1291)","v":152657288.71583176},{"$f":"SUM(H1288:H1291)","v":0},{"$f":"SUM(I1288:I1291)","v":0},{"$f":"SUM(J1288:J1291)","v":0},{"$f":"SUM(K1288:K1291)","v":0},null,null,{"$f":"SUM(N1288:N1291)","v":114492966.53687379},{"$f":"SUM(O1288:O1291)","v":38164322.178957939},null,{"$f":"SUM(Q1288:Q1291)","v":0},{"$f":"SUM(R1288:R1291)","v":0},null,{"$f":"SUM(T1288:T1291)","v":0},{"$f":"SUM(U1288:U1291)","v":0},{"$f":"SUM(V1288:V1291)","v":0},{"$f":"SUM(W1288:W1291)","v":0},{"$f":"SUM(X1288:X1291)","v":0},0,"UACCT344",{"$f":"ROUND(SUM(-F1292,G1292:K1292),0)","v":0},{"$f":"ROUND(G1292-N1292-O1292,0)","v":0},{"$f":"ROUND(H1292-Q1292-R1292,0)","v":0},{"$f":"ROUND(I1292-T1292-U1292-V1292-W1292-X1292,0)","v":0}]
[{"$f":"ROW()","v":1293}]
[{"$f":"ROW()","v":1294},345,"Accessory Electric Plant"]
[{"$f":"ROW()","v":1295},null,null,"SG","P",{"$f":"+'JAM Download'!E1475+'JAM Download'!E1477","v":58510722.979765199},{"$f":"VLOOKUP($E1295,Func,2)*$F1295","v":58510722.979765199},{"$f":"VLOOKUP($E1295,Func,3)*$F1295","v":0},{"$f":"VLOOKUP($E1295,Func,5)*$F1295","v":0},{"$f":"VLOOKUP($E1295,Func,6)*$F1295","v":0},{"$f":"VLOOKUP($E1295,Func,7)*$F1295","v":0},null,0.75,{"$f":"+$G1295*$M1295","v":43883042.234823897},{"$f":"+$G1295*(1-$M1295)","v":14627680.7449413},null,{"$f":"+$H1295*$P1295","v":0},{"$f":"+$H1295*(1-$P1295)","v":0},null,null,null,null,null,null,null,"UACCT345SG",{"$f":"ROUND(SUM(-F1295,G1295:K1295),0)","v":0},{"$f":"ROUND(G1295-N1295-O1295,0)","v":0},{"$f":"ROUND(H1295-Q1295-R1295,0)","v":0},{"$f":"ROUND(I1295-T1295-U1295-V1295-W1295-X1295,0)","v":0}]
[{"$f":"ROW()","v":1296},null,null,"SG-W","P",{"$f":"+'JAM Download'!E1476","v":47956085.141203806},{"$f":"VLOOKUP($E1296,Func,2)*$F1296","v":47956085.141203806},{"$f":"VLOOKUP($E1296,Func,3)*$F1296","v":0},{"$f":"VLOOKUP($E1296,Func,5)*$F1296","v":0},{"$f":"VLOOKUP($E1296,Func,6)*$F1296","v":0},{"$f":"VLOOKUP($E1296,Func,7)*$F1296","v":0},null,0.75,{"$f":"+$G1296*$M1296","v":35967063.855902851},{"$f":"+$G1296*(1-$M1296)","v":11989021.285300951},null,{"$f":"+$H1296*$P1296","v":0},{"$f":"+$H1296*(1-$P1296)","v":0},null,null,null,null,null,null,null,"UACCT345SGW",{"$f":"ROUND(SUM(-F1296,G1296:K1296),0)","v":0},{"$f":"ROUND(G1296-N1296-O1296,0)","v":0},{"$f":"ROUND(H1296-Q1296-R1296,0)","v":0},{"$f":"ROUND(I1296-T1296-U1296-V1296-W1296-X1296,0)","v":0}]
[{"$f":"ROW()","v":1297},null,null,"SG","P",{"$f":"+'JAM Download'!E1478","v":1271517.1793403428},{"$f":"VLOOKUP($E1297,Func,2)*$F1297","v":1271517.1793403428},{"$f":"VLOOKUP($E1297,Func,3)*$F1297","v":0},{"$f":"VLOOKUP($E1297,Func,5)*$F1297","v":0},{"$f":"VLOOKUP($E1297,Func,6)*$F1297","v":0},{"$f":"VLOOKUP($E1297,Func,7)*$F1297","v":0},null,0.75,{"$f":"+$G1297*$M1297","v":953637.88450525701},{"$f":"+$G1297*(1-$M1297)","v":317879.29483508569},null,{"$f":"+$H1297*$P1297","v":0},{"$f":"+$H1297*(1-$P1297)","v":0},null,null,null,null,null,null,null,"UACCT345DGU",{"$f":"ROUND(SUM(-F1297,G1297:K1297),0)","v":0},{"$f":"ROUND(G1297-N1297-O1297,0)","v":0},{"$f":"ROUND(H1297-Q1297-R1297,0)","v":0},{"$f":"ROUND(I1297-T1297-U1297-V1297-W1297-X1297,0)","v":0}]
[{"$f":"ROW()","v":1298},null,null,null,null,{"$f":"+'JAM Download'!E1479","v":107738325.30030936},{"$f":"SUM(G1295:G1297)","v":107738325.30030935},{"$f":"SUM(H1295:H1297)","v":0},{"$f":"SUM(I1295:I1297)","v":0},{"$f":"SUM(J1295:J1297)","v":0},{"$f":"SUM(K1295:K1297)","v":0},null,null,{"$f":"SUM(N1295:N1297)","v":80803743.975232005},{"$f":"SUM(O1295:O1297)","v":26934581.325077336},null,{"$f":"SUM(Q1295:Q1297)","v":0},{"$f":"SUM(R1295:R1297)","v":0},null,{"$f":"SUM(T1295:T1297)","v":0},{"$f":"SUM(U1295:U1297)","v":0},{"$f":"SUM(V1295:V1297)","v":0},{"$f":"SUM(W1295:W1297)","v":0},{"$f":"SUM(X1295:X1297)","v":0},0,"UACCT345",{"$f":"ROUND(SUM(-F1298,G1298:K1298),0)","v":0},{"$f":"ROUND(G1298-N1298-O1298,0)","v":0},{"$f":"ROUND(H1298-Q1298-R1298,0)","v":0},{"$f":"ROUND(I1298-T1298-U1298-V1298-W1298-X1298,0)","v":0}]
[{"$f":"ROW()","v":1299}]
[{"$f":"ROW()","v":1300},346,"Misc. Power Plant Equipment"]
[{"$f":"ROW()","v":1301},null,null,"SG","P",{"$f":"+'JAM Download'!E1484","v":4246265.3742831051},{"$f":"VLOOKUP($E1301,Func,2)*$F1301","v":4246265.3742831051},{"$f":"VLOOKUP($E1301,Func,3)*$F1301","v":0},{"$f":"VLOOKUP($E1301,Func,5)*$F1301","v":0},{"$f":"VLOOKUP($E1301,Func,6)*$F1301","v":0},{"$f":"VLOOKUP($E1301,Func,7)*$F1301","v":0},null,0.75,{"$f":"+$G1301*$M1301","v":3184699.0307123289},{"$f":"+$G1301*(1-$M1301)","v":1061566.3435707763},null,{"$f":"+$H1301*$P1301","v":0},{"$f":"+$H1301*(1-$P1301)","v":0},null,null,null,null,null,null,null,"UACCT346SG",{"$f":"ROUND(SUM(-F1301,G1301:K1301),0)","v":0},{"$f":"ROUND(G1301-N1301-O1301,0)","v":0},{"$f":"ROUND(H1301-Q1301-R1301,0)","v":0},{"$f":"ROUND(I1301-T1301-U1301-V1301-W1301-X1301,0)","v":0}]
[{"$f":"ROW()","v":1302},null,null,"SG-W","P",{"$f":"+'JAM Download'!E1485","v":1093706.4492857121},{"$f":"VLOOKUP($E1302,Func,2)*$F1302","v":1093706.4492857121},{"$f":"VLOOKUP($E1302,Func,3)*$F1302","v":0},{"$f":"VLOOKUP($E1302,Func,5)*$F1302","v":0},{"$f":"VLOOKUP($E1302,Func,6)*$F1302","v":0},{"$f":"VLOOKUP($E1302,Func,7)*$F1302","v":0},null,0.75,{"$f":"+$G1302*$M1302","v":820279.83696428407},{"$f":"+$G1302*(1-$M1302)","v":273426.61232142802},null,{"$f":"+$H1302*$P1302","v":0},{"$f":"+$H1302*(1-$P1302)","v":0},null,null,null,null,null,null,null,"UACCT346SGW",{"$f":"ROUND(SUM(-F1302,G1302:K1302),0)","v":0},{"$f":"ROUND(G1302-N1302-O1302,0)","v":0},{"$f":"ROUND(H1302-Q1302-R1302,0)","v":0},{"$f":"ROUND(I1302-T1302-U1302-V1302-W1302-X1302,0)","v":0}]
[{"$f":"ROW()","v":1303},null,null,"SG","P",{"$f":"+'JAM Download'!E1486","v":4712.562663384223},{"$f":"VLOOKUP($E1303,Func,2)*$F1303","v":4712.562663384223},{"$f":"VLOOKUP($E1303,Func,3)*$F1303","v":0},{"$f":"VLOOKUP($E1303,Func,5)*$F1303","v":0},{"$f":"VLOOKUP($E1303,Func,6)*$F1303","v":0},{"$f":"VLOOKUP($E1303,Func,7)*$F1303","v":0},null,0.75,{"$f":"+$G1303*$M1303","v":3534.4219975381675},{"$f":"+$G1303*(1-$M1303)","v":1178.1406658460558},null,{"$f":"+$H1303*$P1303","v":0},{"$f":"+$H1303*(1-$P1303)","v":0},null,null,null,null,null,null,null,"UACCT346DGU",{"$f":"ROUND(SUM(-F1303,G1303:K1303),0)","v":0},{"$f":"ROUND(G1303-N1303-O1303,0)","v":0},{"$f":"ROUND(H1303-Q1303-R1303,0)","v":0},{"$f":"ROUND(I1303-T1303-U1303-V1303-W1303-X1303,0)","v":0}]
[{"$f":"ROW()","v":1304},null,null,null,null,{"$f":"+'JAM Download'!E1487","v":5344684.386232201},{"$f":"SUM(G1301:G1303)","v":5344684.386232201},{"$f":"SUM(H1301:H1303)","v":0},0,0,0,null,null,{"$f":"SUM(N1301:N1303)","v":4008513.2896741512},{"$f":"SUM(O1301:O1303)","v":1336171.0965580503},null,{"$f":"SUM(Q1301:Q1303)","v":0},{"$f":"SUM(R1301:R1303)","v":0},null,{"$f":"SUM(Q1304:S1304)","v":0},{"$f":"SUM(R1304:T1304)","v":0},{"$f":"SUM(S1304:U1304)","v":0},{"$f":"SUM(T1304:V1304)","v":0},{"$f":"SUM(U1304:W1304)","v":0},0,"UACCT346",{"$f":"ROUND(SUM(-F1304,G1304:K1304),0)","v":0},{"$f":"ROUND(G1304-N1304-O1304,0)","v":0},{"$f":"ROUND(H1304-Q1304-R1304,0)","v":0},{"$f":"ROUND(I1304-T1304-U1304-V1304-W1304-X1304,0)","v":0}]
[{"$f":"ROW()","v":1305}]
[{"$f":"ROW()","v":1306},"O00","Unclassified Other Prod Plant-Acct 300"]
[{"$f":"ROW()","v":1307},null,null,"S","P",{"$f":"+'JAM Download'!E1494","v":0},{"$f":"VLOOKUP($E1307,Func,2)*$F1307","v":0},{"$f":"VLOOKUP($E1307,Func,3)*$F1307","v":0},{"$f":"VLOOKUP($E1307,Func,5)*$F1307","v":0},{"$f":"VLOOKUP($E1307,Func,6)*$F1307","v":0},{"$f":"VLOOKUP($E1307,Func,7)*$F1307","v":0},null,0.75,{"$f":"+$G1307*$M1307","v":0},{"$f":"+$G1307*(1-$M1307)","v":0},null,{"$f":"+$H1307*$P1307","v":0},{"$f":"+$H1307*(1-$P1307)","v":0},null,null,null,null,null,null,null,"UACCTO00S",{"$f":"ROUND(SUM(-F1307,G1307:K1307),0)","v":0},{"$f":"ROUND(G1307-N1307-O1307,0)","v":0},{"$f":"ROUND(H1307-Q1307-R1307,0)","v":0},{"$f":"ROUND(I1307-T1307-U1307-V1307-W1307-X1307,0)","v":0}]
[{"$f":"ROW()","v":1308},null,null,"SG","P",{"$f":"+'JAM Download'!E1495","v":16488.962129353022},{"$f":"VLOOKUP($E1308,Func,2)*$F1308","v":16488.962129353022},{"$f":"VLOOKUP($E1308,Func,3)*$F1308","v":0},{"$f":"VLOOKUP($E1308,Func,5)*$F1308","v":0},{"$f":"VLOOKUP($E1308,Func,6)*$F1308","v":0},{"$f":"VLOOKUP($E1308,Func,7)*$F1308","v":0},null,0.75,{"$f":"+$G1308*$M1308","v":12366.721597014766},{"$f":"+$G1308*(1-$M1308)","v":4122.2405323382554},null,{"$f":"+$H1308*$P1308","v":0},{"$f":"+$H1308*(1-$P1308)","v":0},null,null,null,null,null,null,null,"UACCTO00SG",{"$f":"ROUND(SUM(-F1308,G1308:K1308),0)","v":0},{"$f":"ROUND(G1308-N1308-O1308,0)","v":0},{"$f":"ROUND(H1308-Q1308-R1308,0)","v":0},{"$f":"ROUND(I1308-T1308-U1308-V1308-W1308-X1308,0)","v":0}]
[{"$f":"ROW()","v":1309},null,null,null,null,{"$f":"+'JAM Download'!E1496","v":16488.962129353022},{"$f":"SUM(G1307:G1308)","v":16488.962129353022},{"$f":"SUM(H1307:H1308)","v":0},{"$f":"SUM(I1307:I1308)","v":0},{"$f":"SUM(J1307:J1308)","v":0},{"$f":"SUM(K1307:K1308)","v":0},null,null,{"$f":"SUM(N1307:N1308)","v":12366.721597014766},{"$f":"SUM(O1307:O1308)","v":4122.2405323382554},null,{"$f":"SUM(Q1307:Q1308)","v":0},{"$f":"SUM(R1307:R1308)","v":0},null,{"$f":"SUM(T1307:T1308)","v":0},{"$f":"SUM(U1307:U1308)","v":0},{"$f":"SUM(V1307:V1308)","v":0},{"$f":"SUM(W1307:W1308)","v":0},{"$f":"SUM(X1307:X1308)","v":0},0,"UACCTO00",{"$f":"ROUND(SUM(-F1309,G1309:K1309),0)","v":0},{"$f":"ROUND(G1309-N1309-O1309,0)","v":0},{"$f":"ROUND(H1309-Q1309-R1309,0)","v":0},{"$f":"ROUND(I1309-T1309-U1309-V1309-W1309-X1309,0)","v":0}]
[{"$f":"ROW()","v":1310}]
[{"$f":"ROW()","v":1311},"Total Other Production Plant",null,null,null,{"$f":"+'JAM Download'!E1498","v":1436955866.1287065},{"$f":"+G1304+G1298+G1292+G1285+G1278+G1273+G1267+G1309","v":1436955866.1287065},{"$f":"+H1304+H1298+H1292+H1285+H1278+H1273+H1267+H1309","v":0},{"$f":"+I1304+I1298+I1292+I1285+I1278+I1273+I1267+I1309","v":0},{"$f":"+J1304+J1298+J1292+J1285+J1278+J1273+J1267+J1309","v":0},{"$f":"+K1304+K1298+K1292+K1285+K1278+K1273+K1267+K1309","v":0},null,null,{"$f":"+N1304+N1298+N1292+N1285+N1278+N1273+N1267+N1309","v":1077716899.5965297},{"$f":"+O1304+O1298+O1292+O1285+O1278+O1273+O1267+O1309","v":359238966.53217661},{"$f":"+P1304+P1298+P1292+P1285+P1278+P1273+P1267+P1309","v":0},{"$f":"+Q1304+Q1298+Q1292+Q1285+Q1278+Q1273+Q1267+Q1309","v":0},{"$f":"+R1304+R1298+R1292+R1285+R1278+R1273+R1267+R1309","v":0},null,{"$f":"+T1304+T1298+T1292+T1285+T1278+T1273+T1267+T1309","v":0},{"$f":"+U1304+U1298+U1292+U1285+U1278+U1273+U1267+U1309","v":0},{"$f":"+V1304+V1298+V1292+V1285+V1278+V1273+V1267+V1309","v":0},{"$f":"+W1304+W1298+W1292+W1285+W1278+W1273+W1267+W1309","v":0},{"$f":"+X1304+X1298+X1292+X1285+X1278+X1273+X1267+X1309","v":0},0,null,{"$f":"ROUND(SUM(-F1311,G1311:K1311),0)","v":0},{"$f":"ROUND(G1311-N1311-O1311,0)","v":0},{"$f":"ROUND(H1311-Q1311-R1311,0)","v":0},{"$f":"ROUND(I1311-T1311-U1311-V1311-W1311-X1311,0)","v":0}]
[{"$f":"ROW()","v":1312}]
[{"$f":"ROW()","v":1313},"Experimental Plant"]
[{"$f":"ROW()","v":1314},103,"Experimental Plant"]
[{"$f":"ROW()","v":1315},null,null,"SG","P",{"$f":"+'JAM Download'!E1509","v":0},{"$f":"VLOOKUP($E1315,Func,2)*$F1315","v":0},{"$f":"VLOOKUP($E1315,Func,3)*$F1315","v":0},{"$f":"VLOOKUP($E1315,Func,5)*$F1315","v":0},{"$f":"VLOOKUP($E1315,Func,6)*$F1315","v":0},{"$f":"VLOOKUP($E1315,Func,7)*$F1315","v":0},null,0.75,{"$f":"+$G1315*$M1315","v":0},{"$f":"+$G1315*(1-$M1315)","v":0},null,{"$f":"+$H1315*$P1315","v":0},{"$f":"+$H1315*(1-$P1315)","v":0},null,null,null,null,null,null,null,"UACCT300DGP",{"$f":"ROUND(SUM(-F1315,G1315:K1315),0)","v":0},{"$f":"ROUND(G1315-N1315-O1315,0)","v":0},{"$f":"ROUND(H1315-Q1315-R1315,0)","v":0},{"$f":"ROUND(I1315-T1315-U1315-V1315-W1315-X1315,0)","v":0}]
[{"$f":"ROW()","v":1316},"Total Experimental Plant",null,null,null,{"$f":"+'JAM Download'!E1510","v":0},{"$f":"SUM(G1315)","v":0},{"$f":"SUM(H1315)","v":0},{"$f":"SUM(I1315)","v":0},{"$f":"SUM(J1315)","v":0},{"$f":"SUM(K1315)","v":0},null,null,{"$f":"SUM(N1315)","v":0},{"$f":"SUM(O1315)","v":0},null,{"$f":"SUM(Q1315)","v":0},{"$f":"SUM(R1315)","v":0},null,{"$f":"SUM(T1315)","v":0},{"$f":"SUM(U1315)","v":0},{"$f":"SUM(V1315)","v":0},{"$f":"SUM(W1315)","v":0},{"$f":"SUM(X1315)","v":0},0,"UACCT103",{"$f":"ROUND(SUM(-F1316,G1316:K1316),0)","v":0},{"$f":"ROUND(G1316-N1316-O1316,0)","v":0},{"$f":"ROUND(H1316-Q1316-R1316,0)","v":0},{"$f":"ROUND(I1316-T1316-U1316-V1316-W1316-X1316,0)","v":0}]
[{"$f":"ROW()","v":1317}]
[{"$f":"ROW()","v":1318},"TOTAL PRODUCTION PLANT",null,null,null,{"$f":"+'JAM Download'!E1512","v":4676035911.875},{"$f":"+G1311+G1217+G1185+G1261+G1316","v":4676035911.875},{"$f":"+H1311+H1217+H1185+H1261+H1316","v":0},{"$f":"+I1311+I1217+I1185+I1261+I1316","v":0},{"$f":"+J1311+J1217+J1185+J1261+J1316","v":0},{"$f":"+K1311+K1217+K1185+K1261+K1316","v":0},null,null,{"$f":"+N1311+N1217+N1185+N1261+N1316","v":3507026933.906251},{"$f":"+O1311+O1217+O1185+O1261+O1316","v":1169008977.96875},{"$f":"+P1311+P1217+P1185+P1261+P1316","v":0},{"$f":"+Q1311+Q1217+Q1185+Q1261+Q1316","v":0},{"$f":"+R1311+R1217+R1185+R1261+R1316","v":0},null,{"$f":"+T1311+T1217+T1185+T1261+T1316","v":0},{"$f":"+U1311+U1217+U1185+U1261+U1316","v":0},{"$f":"+V1311+V1217+V1185+V1261+V1316","v":0},{"$f":"+W1311+W1217+W1185+W1261+W1316","v":0},{"$f":"+X1311+X1217+X1185+X1261+X1316","v":0},0,null,{"$f":"ROUND(SUM(-F1318,G1318:K1318),0)","v":0},{"$f":"ROUND(G1318-N1318-O1318,0)","v":0},{"$f":"ROUND(H1318-Q1318-R1318,0)","v":0},{"$f":"ROUND(I1318-T1318-U1318-V1318-W1318-X1318,0)","v":0}]
[{"$f":"ROW()","v":1319}]
[{"$f":"ROW()","v":1320},350,"Land and Land Rights"]
[{"$f":"ROW()","v":1321},null,null,"SG","T",{"$f":"+'JAM Download'!E1514","v":9108185.9282893948},{"$f":"VLOOKUP($E1321,Func,2)*$F1321","v":0},{"$f":"VLOOKUP($E1321,Func,3)*$F1321","v":9108185.9282893948},{"$f":"VLOOKUP($E1321,Func,5)*$F1321","v":0},{"$f":"VLOOKUP($E1321,Func,6)*$F1321","v":0},{"$f":"VLOOKUP($E1321,Func,7)*$F1321","v":0},null,null,null,null,0.75,{"$f":"+$H1321*$P1321","v":6831139.4462170461},{"$f":"+$H1321*(1-$P1321)","v":2277046.4820723487},null,null,null,null,null,null,null,"UACCT350DGP",{"$f":"ROUND(SUM(-F1321,G1321:K1321),0)","v":0},{"$f":"ROUND(G1321-N1321-O1321,0)","v":0},{"$f":"ROUND(H1321-Q1321-R1321,0)","v":0},{"$f":"ROUND(I1321-T1321-U1321-V1321-W1321-X1321,0)","v":0}]
[{"$f":"ROW()","v":1322},null,null,"SG","T",{"$f":"+'JAM Download'!E1515","v":20913442.102560814},{"$f":"VLOOKUP($E1322,Func,2)*$F1322","v":0},{"$f":"VLOOKUP($E1322,Func,3)*$F1322","v":20913442.102560814},{"$f":"VLOOKUP($E1322,Func,5)*$F1322","v":0},{"$f":"VLOOKUP($E1322,Func,6)*$F1322","v":0},{"$f":"VLOOKUP($E1322,Func,7)*$F1322","v":0},null,null,null,null,0.75,{"$f":"+$H1322*$P1322","v":15685081.57692061},{"$f":"+$H1322*(1-$P1322)","v":5228360.5256402036},null,null,null,null,null,null,null,"UACCT350DGU",{"$f":"ROUND(SUM(-F1322,G1322:K1322),0)","v":0},{"$f":"ROUND(G1322-N1322-O1322,0)","v":0},{"$f":"ROUND(H1322-Q1322-R1322,0)","v":0},{"$f":"ROUND(I1322-T1322-U1322-V1322-W1322-X1322,0)","v":0}]
[{"$f":"ROW()","v":1323},null,null,"SG","T",{"$f":"+'JAM Download'!E1516","v":56729665.954488724},{"$f":"VLOOKUP($E1323,Func,2)*$F1323","v":0},{"$f":"VLOOKUP($E1323,Func,3)*$F1323","v":56729665.954488724},{"$f":"VLOOKUP($E1323,Func,5)*$F1323","v":0},{"$f":"VLOOKUP($E1323,Func,6)*$F1323","v":0},{"$f":"VLOOKUP($E1323,Func,7)*$F1323","v":0},null,null,null,null,0.75,{"$f":"+$H1323*$P1323","v":42547249.465866543},{"$f":"+$H1323*(1-$P1323)","v":14182416.488622181},null,null,null,null,null,null,null,"UACCT350SG",{"$f":"ROUND(SUM(-F1323,G1323:K1323),0)","v":0},{"$f":"ROUND(G1323-N1323-O1323,0)","v":0},{"$f":"ROUND(H1323-Q1323-R1323,0)","v":0},{"$f":"ROUND(I1323-T1323-U1323-V1323-W1323-X1323,0)","v":0}]
[{"$f":"ROW()","v":1324},null,null,null,null,{"$f":"+'JAM Download'!E1517","v":86751293.985338926},{"$f":"SUM(G1321:G1323)","v":0},{"$f":"SUM(H1321:H1323)","v":86751293.985338926},{"$f":"SUM(I1321:I1323)","v":0},{"$f":"SUM(J1321:J1323)","v":0},{"$f":"SUM(K1321:K1323)","v":0},null,null,{"$f":"SUM(N1321:N1323)","v":0},{"$f":"SUM(O1321:O1323)","v":0},null,{"$f":"SUM(Q1321:Q1323)","v":65063470.489004195},{"$f":"SUM(R1321:R1323)","v":21687823.496334732},null,{"$f":"SUM(T1321:T1323)","v":0},{"$f":"SUM(U1321:U1323)","v":0},{"$f":"SUM(V1321:V1323)","v":0},{"$f":"SUM(W1321:W1323)","v":0},{"$f":"SUM(X1321:X1323)","v":0},0,"UACCT350",{"$f":"ROUND(SUM(-F1324,G1324:K1324),0)","v":0},{"$f":"ROUND(G1324-N1324-O1324,0)","v":0},{"$f":"ROUND(H1324-Q1324-R1324,0)","v":0},{"$f":"ROUND(I1324-T1324-U1324-V1324-W1324-X1324,0)","v":0}]
[{"$f":"ROW()","v":1325}]
[{"$f":"ROW()","v":1326},352,"Structures and Improvements"]
[{"$f":"ROW()","v":1327},null,null,"S","T",{"$f":"+'JAM Download'!E1520","v":0},{"$f":"VLOOKUP($E1327,Func,2)*$F1327","v":0},{"$f":"VLOOKUP($E1327,Func,3)*$F1327","v":0},{"$f":"VLOOKUP($E1327,Func,5)*$F1327","v":0},{"$f":"VLOOKUP($E1327,Func,6)*$F1327","v":0},{"$f":"VLOOKUP($E1327,Func,7)*$F1327","v":0},null,null,null,null,0.75,{"$f":"+$H1327*$P1327","v":0},{"$f":"+$H1327*(1-$P1327)","v":0},null,null,null,null,null,null,null,"UACCT352S",{"$f":"ROUND(SUM(-F1327,G1327:K1327),0)","v":0},{"$f":"ROUND(G1327-N1327-O1327,0)","v":0},{"$f":"ROUND(H1327-Q1327-R1327,0)","v":0},{"$f":"ROUND(I1327-T1327-U1327-V1327-W1327-X1327,0)","v":0}]
[{"$f":"ROW()","v":1328},null,null,"SG","T",{"$f":"+'JAM Download'!E1521","v":3198193.8108277814},{"$f":"VLOOKUP($E1328,Func,2)*$F1328","v":0},{"$f":"VLOOKUP($E1328,Func,3)*$F1328","v":3198193.8108277814},{"$f":"VLOOKUP($E1328,Func,5)*$F1328","v":0},{"$f":"VLOOKUP($E1328,Func,6)*$F1328","v":0},{"$f":"VLOOKUP($E1328,Func,7)*$F1328","v":0},null,null,null,null,0.75,{"$f":"+$H1328*$P1328","v":2398645.3581208363},{"$f":"+$H1328*(1-$P1328)","v":799548.45270694536},null,null,null,null,null,null,null,"UACCT352DGP",{"$f":"ROUND(SUM(-F1328,G1328:K1328),0)","v":0},{"$f":"ROUND(G1328-N1328-O1328,0)","v":0},{"$f":"ROUND(H1328-Q1328-R1328,0)","v":0},{"$f":"ROUND(I1328-T1328-U1328-V1328-W1328-X1328,0)","v":0}]
[{"$f":"ROW()","v":1329},null,null,"SG","T",{"$f":"+'JAM Download'!E1522","v":7815173.8579276362},{"$f":"VLOOKUP($E1329,Func,2)*$F1329","v":0},{"$f":"VLOOKUP($E1329,Func,3)*$F1329","v":7815173.8579276362},{"$f":"VLOOKUP($E1329,Func,5)*$F1329","v":0},{"$f":"VLOOKUP($E1329,Func,6)*$F1329","v":0},{"$f":"VLOOKUP($E1329,Func,7)*$F1329","v":0},null,null,null,null,0.75,{"$f":"+$H1329*$P1329","v":5861380.3934457274},{"$f":"+$H1329*(1-$P1329)","v":1953793.4644819091},null,null,null,null,null,null,null,"UACCT352DGU",{"$f":"ROUND(SUM(-F1329,G1329:K1329),0)","v":0},{"$f":"ROUND(G1329-N1329-O1329,0)","v":0},{"$f":"ROUND(H1329-Q1329-R1329,0)","v":0},{"$f":"ROUND(I1329-T1329-U1329-V1329-W1329-X1329,0)","v":0}]
[{"$f":"ROW()","v":1330},null,null,"SG","T",{"$f":"+'JAM Download'!E1523","v":61504183.060031086},{"$f":"VLOOKUP($E1330,Func,2)*$F1330","v":0},{"$f":"VLOOKUP($E1330,Func,3)*$F1330","v":61504183.060031086},{"$f":"VLOOKUP($E1330,Func,5)*$F1330","v":0},{"$f":"VLOOKUP($E1330,Func,6)*$F1330","v":0},{"$f":"VLOOKUP($E1330,Func,7)*$F1330","v":0},null,null,null,null,0.75,{"$f":"+$H1330*$P1330","v":46128137.295023315},{"$f":"+$H1330*(1-$P1330)","v":15376045.765007772},null,null,null,null,null,null,null,"UACCT352SG",{"$f":"ROUND(SUM(-F1330,G1330:K1330),0)","v":0},{"$f":"ROUND(G1330-N1330-O1330,0)","v":0},{"$f":"ROUND(H1330-Q1330-R1330,0)","v":0},{"$f":"ROUND(I1330-T1330-U1330-V1330-W1330-X1330,0)","v":0}]
[{"$f":"ROW()","v":1331},null,null,null,null,{"$f":"+'JAM Download'!E1524","v":72517550.728786498},{"$f":"SUM(G1327:G1330)","v":0},{"$f":"SUM(H1327:H1330)","v":72517550.728786498},{"$f":"SUM(I1327:I1330)","v":0},{"$f":"SUM(J1327:J1330)","v":0},{"$f":"SUM(K1327:K1330)","v":0},null,null,{"$f":"SUM(N1327:N1330)","v":0},{"$f":"SUM(O1327:O1330)","v":0},null,{"$f":"SUM(Q1327:Q1330)","v":54388163.046589881},{"$f":"SUM(R1327:R1330)","v":18129387.682196625},null,{"$f":"SUM(T1327:T1330)","v":0},{"$f":"SUM(U1327:U1330)","v":0},{"$f":"SUM(V1327:V1330)","v":0},{"$f":"SUM(W1327:W1330)","v":0},{"$f":"SUM(X1327:X1330)","v":0},0,"UACCT352",{"$f":"ROUND(SUM(-F1331,G1331:K1331),0)","v":0},{"$f":"ROUND(G1331-N1331-O1331,0)","v":0},{"$f":"ROUND(H1331-Q1331-R1331,0)","v":0},{"$f":"ROUND(I1331-T1331-U1331-V1331-W1331-X1331,0)","v":0}]
[{"$f":"ROW()","v":1332}]
[{"$f":"ROW()","v":1333},353,"Station Equipment"]
[{"$f":"ROW()","v":1334},null,null,"SG","T",{"$f":"+'JAM Download'!E1527","v":51473347.838800795},{"$f":"VLOOKUP($E1334,Func,2)*$F1334","v":0},{"$f":"VLOOKUP($E1334,Func,3)*$F1334","v":51473347.838800795},{"$f":"VLOOKUP($E1334,Func,5)*$F1334","v":0},{"$f":"VLOOKUP($E1334,Func,6)*$F1334","v":0},{"$f":"VLOOKUP($E1334,Func,7)*$F1334","v":0},null,null,null,null,0.75,{"$f":"+$H1334*$P1334","v":38605010.879100598},{"$f":"+$H1334*(1-$P1334)","v":12868336.959700199},null,null,null,null,null,null,null,"UACCT353DGP",{"$f":"ROUND(SUM(-F1334,G1334:K1334),0)","v":0},{"$f":"ROUND(G1334-N1334-O1334,0)","v":0},{"$f":"ROUND(H1334-Q1334-R1334,0)","v":0},{"$f":"ROUND(I1334-T1334-U1334-V1334-W1334-X1334,0)","v":0}]
[{"$f":"ROW()","v":1335},null,null,"SG","T",{"$f":"+'JAM Download'!E1528","v":76774361.351518705},{"$f":"VLOOKUP($E1335,Func,2)*$F1335","v":0},{"$f":"VLOOKUP($E1335,Func,3)*$F1335","v":76774361.351518705},{"$f":"VLOOKUP($E1335,Func,5)*$F1335","v":0},{"$f":"VLOOKUP($E1335,Func,6)*$F1335","v":0},{"$f":"VLOOKUP($E1335,Func,7)*$F1335","v":0},null,null,null,null,0.75,{"$f":"+$H1335*$P1335","v":57580771.013639033},{"$f":"+$H1335*(1-$P1335)","v":19193590.337879676},null,null,null,null,null,null,null,"UACCT353DGU",{"$f":"ROUND(SUM(-F1335,G1335:K1335),0)","v":0},{"$f":"ROUND(G1335-N1335-O1335,0)","v":0},{"$f":"ROUND(H1335-Q1335-R1335,0)","v":0},{"$f":"ROUND(I1335-T1335-U1335-V1335-W1335-X1335,0)","v":0}]
[{"$f":"ROW()","v":1336},null,null,"SG","T",{"$f":"+'JAM Download'!E1529","v":610573285.08090186},{"$f":"VLOOKUP($E1336,Func,2)*$F1336","v":0},{"$f":"VLOOKUP($E1336,Func,3)*$F1336","v":610573285.08090186},{"$f":"VLOOKUP($E1336,Func,5)*$F1336","v":0},{"$f":"VLOOKUP($E1336,Func,6)*$F1336","v":0},{"$f":"VLOOKUP($E1336,Func,7)*$F1336","v":0},null,null,null,null,0.75,{"$f":"+$H1336*$P1336","v":457929963.8106764},{"$f":"+$H1336*(1-$P1336)","v":152643321.27022547},null,null,null,null,null,null,null,"UACCT353SG",{"$f":"ROUND(SUM(-F1336,G1336:K1336),0)","v":0},{"$f":"ROUND(G1336-N1336-O1336,0)","v":0},{"$f":"ROUND(H1336-Q1336-R1336,0)","v":0},{"$f":"ROUND(I1336-T1336-U1336-V1336-W1336-X1336,0)","v":0}]
[{"$f":"ROW()","v":1337},null,null,null,null,{"$f":"+'JAM Download'!E1530","v":738820994.2712214},{"$f":"SUM(G1334:G1336)","v":0},{"$f":"SUM(H1334:H1336)","v":738820994.2712214},{"$f":"SUM(I1334:I1336)","v":0},{"$f":"SUM(J1334:J1336)","v":0},{"$f":"SUM(K1334:K1336)","v":0},null,null,{"$f":"SUM(N1334:N1336)","v":0},{"$f":"SUM(O1334:O1336)","v":0},null,{"$f":"SUM(Q1334:Q1336)","v":554115745.70341599},{"$f":"SUM(R1334:R1336)","v":184705248.56780535},null,{"$f":"SUM(T1334:T1336)","v":0},{"$f":"SUM(U1334:U1336)","v":0},{"$f":"SUM(V1334:V1336)","v":0},{"$f":"SUM(W1334:W1336)","v":0},{"$f":"SUM(X1334:X1336)","v":0},0,"UACCT353",{"$f":"ROUND(SUM(-F1337,G1337:K1337),0)","v":0},{"$f":"ROUND(G1337-N1337-O1337,0)","v":0},{"$f":"ROUND(H1337-Q1337-R1337,0)","v":0},{"$f":"ROUND(I1337-T1337-U1337-V1337-W1337-X1337,0)","v":0}]
[{"$f":"ROW()","v":1338}]
[{"$f":"ROW()","v":1339},354,"Towers and Fixtures"]
[{"$f":"ROW()","v":1340},null,null,"SG","T",{"$f":"+'JAM Download'!E1533","v":67174805.949807644},{"$f":"VLOOKUP($E1340,Func,2)*$F1340","v":0},{"$f":"VLOOKUP($E1340,Func,3)*$F1340","v":67174805.949807644},{"$f":"VLOOKUP($E1340,Func,5)*$F1340","v":0},{"$f":"VLOOKUP($E1340,Func,6)*$F1340","v":0},{"$f":"VLOOKUP($E1340,Func,7)*$F1340","v":0},null,null,null,null,0.75,{"$f":"+$H1340*$P1340","v":50381104.462355733},{"$f":"+$H1340*(1-$P1340)","v":16793701.487451911},null,null,null,null,null,null,null,"UACCT354DGP",{"$f":"ROUND(SUM(-F1340,G1340:K1340),0)","v":0},{"$f":"ROUND(G1340-N1340-O1340,0)","v":0},{"$f":"ROUND(H1340-Q1340-R1340,0)","v":0},{"$f":"ROUND(I1340-T1340-U1340-V1340-W1340-X1340,0)","v":0}]
[{"$f":"ROW()","v":1341},null,null,"SG","T",{"$f":"+'JAM Download'!E1534","v":57606313.304336756},{"$f":"VLOOKUP($E1341,Func,2)*$F1341","v":0},{"$f":"VLOOKUP($E1341,Func,3)*$F1341","v":57606313.304336756},{"$f":"VLOOKUP($E1341,Func,5)*$F1341","v":0},{"$f":"VLOOKUP($E1341,Func,6)*$F1341","v":0},{"$f":"VLOOKUP($E1341,Func,7)*$F1341","v":0},null,null,null,null,0.75,{"$f":"+$H1341*$P1341","v":43204734.978252567},{"$f":"+$H1341*(1-$P1341)","v":14401578.326084189},null,null,null,null,null,null,null,"UACCT354DGU",{"$f":"ROUND(SUM(-F1341,G1341:K1341),0)","v":0},{"$f":"ROUND(G1341-N1341-O1341,0)","v":0},{"$f":"ROUND(H1341-Q1341-R1341,0)","v":0},{"$f":"ROUND(I1341-T1341-U1341-V1341-W1341-X1341,0)","v":0}]
[{"$f":"ROW()","v":1342},null,null,"SG","T",{"$f":"+'JAM Download'!E1535","v":303522789.83397162},{"$f":"VLOOKUP($E1342,Func,2)*$F1342","v":0},{"$f":"VLOOKUP($E1342,Func,3)*$F1342","v":303522789.83397162},{"$f":"VLOOKUP($E1342,Func,5)*$F1342","v":0},{"$f":"VLOOKUP($E1342,Func,6)*$F1342","v":0},{"$f":"VLOOKUP($E1342,Func,7)*$F1342","v":0},null,null,null,null,0.75,{"$f":"+$H1342*$P1342","v":227642092.37547871},{"$f":"+$H1342*(1-$P1342)","v":75880697.458492905},null,null,null,null,null,null,null,"UACCT354SG",{"$f":"ROUND(SUM(-F1342,G1342:K1342),0)","v":0},{"$f":"ROUND(G1342-N1342-O1342,0)","v":0},{"$f":"ROUND(H1342-Q1342-R1342,0)","v":0},{"$f":"ROUND(I1342-T1342-U1342-V1342-W1342-X1342,0)","v":0}]
[{"$f":"ROW()","v":1343},null,null,null,null,{"$f":"+'JAM Download'!E1536","v":428303909.08811605},{"$f":"SUM(G1340:G1342)","v":0},{"$f":"SUM(H1340:H1342)","v":428303909.08811605},{"$f":"SUM(I1340:I1342)","v":0},{"$f":"SUM(J1340:J1342)","v":0},{"$f":"SUM(K1340:K1342)","v":0},null,null,{"$f":"SUM(N1340:N1342)","v":0},{"$f":"SUM(O1340:O1342)","v":0},null,{"$f":"SUM(Q1340:Q1342)","v":321227931.81608701},{"$f":"SUM(R1340:R1342)","v":107075977.27202901},null,{"$f":"SUM(T1340:T1342)","v":0},{"$f":"SUM(U1340:U1342)","v":0},{"$f":"SUM(V1340:V1342)","v":0},{"$f":"SUM(W1340:W1342)","v":0},{"$f":"SUM(X1340:X1342)","v":0},0,"UACCT354",{"$f":"ROUND(SUM(-F1343,G1343:K1343),0)","v":0},{"$f":"ROUND(G1343-N1343-O1343,0)","v":0},{"$f":"ROUND(H1343-Q1343-R1343,0)","v":0},{"$f":"ROUND(I1343-T1343-U1343-V1343-W1343-X1343,0)","v":0}]
[{"$f":"ROW()","v":1344}]
[{"$f":"ROW()","v":1345},355,"Poles and Fixtures"]
[{"$f":"ROW()","v":1346},null,null,"SG","T",{"$f":"+'JAM Download'!E1539","v":28354070.637147821},{"$f":"VLOOKUP($E1346,Func,2)*$F1346","v":0},{"$f":"VLOOKUP($E1346,Func,3)*$F1346","v":28354070.637147821},{"$f":"VLOOKUP($E1346,Func,5)*$F1346","v":0},{"$f":"VLOOKUP($E1346,Func,6)*$F1346","v":0},{"$f":"VLOOKUP($E1346,Func,7)*$F1346","v":0},null,null,null,null,0.75,{"$f":"+$H1346*$P1346","v":21265552.977860868},{"$f":"+$H1346*(1-$P1346)","v":7088517.6592869554},null,null,null,null,null,null,null,"UACCT355DGP",{"$f":"ROUND(SUM(-F1346,G1346:K1346),0)","v":0},{"$f":"ROUND(G1346-N1346-O1346,0)","v":0},{"$f":"ROUND(H1346-Q1346-R1346,0)","v":0},{"$f":"ROUND(I1346-T1346-U1346-V1346-W1346-X1346,0)","v":0}]
[{"$f":"ROW()","v":1347},null,null,"SG","T",{"$f":"+'JAM Download'!E1540","v":49977060.437709212},{"$f":"VLOOKUP($E1347,Func,2)*$F1347","v":0},{"$f":"VLOOKUP($E1347,Func,3)*$F1347","v":49977060.437709212},{"$f":"VLOOKUP($E1347,Func,5)*$F1347","v":0},{"$f":"VLOOKUP($E1347,Func,6)*$F1347","v":0},{"$f":"VLOOKUP($E1347,Func,7)*$F1347","v":0},null,null,null,null,0.75,{"$f":"+$H1347*$P1347","v":37482795.328281909},{"$f":"+$H1347*(1-$P1347)","v":12494265.109427303},null,null,null,null,null,null,null,"UACCT355DGU",{"$f":"ROUND(SUM(-F1347,G1347:K1347),0)","v":0},{"$f":"ROUND(G1347-N1347-O1347,0)","v":0},{"$f":"ROUND(H1347-Q1347-R1347,0)","v":0},{"$f":"ROUND(I1347-T1347-U1347-V1347-W1347-X1347,0)","v":0}]
[{"$f":"ROW()","v":1348},null,null,"SG","T",{"$f":"+'JAM Download'!E1541","v":211882606.97440612},{"$f":"VLOOKUP($E1348,Func,2)*$F1348","v":0},{"$f":"VLOOKUP($E1348,Func,3)*$F1348","v":211882606.97440612},{"$f":"VLOOKUP($E1348,Func,5)*$F1348","v":0},{"$f":"VLOOKUP($E1348,Func,6)*$F1348","v":0},{"$f":"VLOOKUP($E1348,Func,7)*$F1348","v":0},null,null,null,null,0.75,{"$f":"+$H1348*$P1348","v":158911955.23080459},{"$f":"+$H1348*(1-$P1348)","v":52970651.743601531},null,null,null,null,null,null,null,"UACCT355SG",{"$f":"ROUND(SUM(-F1348,G1348:K1348),0)","v":0},{"$f":"ROUND(G1348-N1348-O1348,0)","v":0},{"$f":"ROUND(H1348-Q1348-R1348,0)","v":0},{"$f":"ROUND(I1348-T1348-U1348-V1348-W1348-X1348,0)","v":0}]
[{"$f":"ROW()","v":1349},null,null,null,null,{"$f":"+'JAM Download'!E1542","v":290213738.04926312},{"$f":"SUM(G1346:G1348)","v":0},{"$f":"SUM(H1346:H1348)","v":290213738.04926312},{"$f":"SUM(I1346:I1348)","v":0},{"$f":"SUM(J1346:J1348)","v":0},{"$f":"SUM(K1346:K1348)","v":0},null,null,{"$f":"SUM(N1346:N1348)","v":0},{"$f":"SUM(O1346:O1348)","v":0},null,{"$f":"SUM(Q1346:Q1348)","v":217660303.53694737},{"$f":"SUM(R1346:R1348)","v":72553434.51231578},null,{"$f":"SUM(T1346:T1348)","v":0},{"$f":"SUM(U1346:U1348)","v":0},{"$f":"SUM(V1346:V1348)","v":0},{"$f":"SUM(W1346:W1348)","v":0},{"$f":"SUM(X1346:X1348)","v":0},0,"UACCT355",{"$f":"ROUND(SUM(-F1349,G1349:K1349),0)","v":0},{"$f":"ROUND(G1349-N1349-O1349,0)","v":0},{"$f":"ROUND(H1349-Q1349-R1349,0)","v":0},{"$f":"ROUND(I1349-T1349-U1349-V1349-W1349-X1349,0)","v":0}]
[{"$f":"ROW()","v":1350}]
[{"$f":"ROW()","v":1351},356,"Clearing and Grading"]
[{"$f":"ROW()","v":1352},null,null,"SG","T",{"$f":"+'JAM Download'!E1545","v":78699620.987091124},{"$f":"VLOOKUP($E1352,Func,2)*$F1352","v":0},{"$f":"VLOOKUP($E1352,Func,3)*$F1352","v":78699620.987091124},{"$f":"VLOOKUP($E1352,Func,5)*$F1352","v":0},{"$f":"VLOOKUP($E1352,Func,6)*$F1352","v":0},{"$f":"VLOOKUP($E1352,Func,7)*$F1352","v":0},null,null,null,null,0.75,{"$f":"+$H1352*$P1352","v":59024715.740318343},{"$f":"+$H1352*(1-$P1352)","v":19674905.246772781},null,null,null,null,null,null,null,"UACCT356DGP",{"$f":"ROUND(SUM(-F1352,G1352:K1352),0)","v":0},{"$f":"ROUND(G1352-N1352-O1352,0)","v":0},{"$f":"ROUND(H1352-Q1352-R1352,0)","v":0},{"$f":"ROUND(I1352-T1352-U1352-V1352-W1352-X1352,0)","v":0}]
[{"$f":"ROW()","v":1353},null,null,"SG","T",{"$f":"+'JAM Download'!E1546","v":67930988.193921983},{"$f":"VLOOKUP($E1353,Func,2)*$F1353","v":0},{"$f":"VLOOKUP($E1353,Func,3)*$F1353","v":67930988.193921983},{"$f":"VLOOKUP($E1353,Func,5)*$F1353","v":0},{"$f":"VLOOKUP($E1353,Func,6)*$F1353","v":0},{"$f":"VLOOKUP($E1353,Func,7)*$F1353","v":0},null,null,null,null,0.75,{"$f":"+$H1353*$P1353","v":50948241.145441487},{"$f":"+$H1353*(1-$P1353)","v":16982747.048480496},null,null,null,null,null,null,null,"UACCT356DGU",{"$f":"ROUND(SUM(-F1353,G1353:K1353),0)","v":0},{"$f":"ROUND(G1353-N1353-O1353,0)","v":0},{"$f":"ROUND(H1353-Q1353-R1353,0)","v":0},{"$f":"ROUND(I1353-T1353-U1353-V1353-W1353-X1353,0)","v":0}]
[{"$f":"ROW()","v":1354},null,null,"SG","T",{"$f":"+'JAM Download'!E1547","v":247525727.4163835},{"$f":"VLOOKUP($E1354,Func,2)*$F1354","v":0},{"$f":"VLOOKUP($E1354,Func,3)*$F1354","v":247525727.4163835},{"$f":"VLOOKUP($E1354,Func,5)*$F1354","v":0},{"$f":"VLOOKUP($E1354,Func,6)*$F1354","v":0},{"$f":"VLOOKUP($E1354,Func,7)*$F1354","v":0},null,null,null,null,0.75,{"$f":"+$H1354*$P1354","v":185644295.56228763},{"$f":"+$H1354*(1-$P1354)","v":61881431.854095876},null,null,null,null,null,null,null,"UACCT356SG",{"$f":"ROUND(SUM(-F1354,G1354:K1354),0)","v":0},{"$f":"ROUND(G1354-N1354-O1354,0)","v":0},{"$f":"ROUND(H1354-Q1354-R1354,0)","v":0},{"$f":"ROUND(I1354-T1354-U1354-V1354-W1354-X1354,0)","v":0}]
[{"$f":"ROW()","v":1355},null,null,null,null,{"$f":"+'JAM Download'!E1548","v":394156336.59739661},{"$f":"SUM(G1352:G1354)","v":0},{"$f":"SUM(H1352:H1354)","v":394156336.59739661},{"$f":"SUM(I1352:I1354)","v":0},{"$f":"SUM(J1352:J1354)","v":0},{"$f":"SUM(K1352:K1354)","v":0},null,null,{"$f":"SUM(N1352:N1354)","v":0},{"$f":"SUM(O1352:O1354)","v":0},null,{"$f":"SUM(Q1352:Q1354)","v":295617252.44804746},{"$f":"SUM(R1352:R1354)","v":98539084.149349153},null,{"$f":"SUM(T1352:T1354)","v":0},{"$f":"SUM(U1352:U1354)","v":0},{"$f":"SUM(V1352:V1354)","v":0},{"$f":"SUM(W1352:W1354)","v":0},{"$f":"SUM(X1352:X1354)","v":0},0,"UACCT356",{"$f":"ROUND(SUM(-F1355,G1355:K1355),0)","v":0},{"$f":"ROUND(G1355-N1355-O1355,0)","v":0},{"$f":"ROUND(H1355-Q1355-R1355,0)","v":0},{"$f":"ROUND(I1355-T1355-U1355-V1355-W1355-X1355,0)","v":0}]
[{"$f":"ROW()","v":1356}]
[{"$f":"ROW()","v":1357},357,"Underground Conduit"]
[{"$f":"ROW()","v":1358},null,null,"SG","T",{"$f":"+'JAM Download'!E1551","v":2753.3531590208277},{"$f":"VLOOKUP($E1358,Func,2)*$F1358","v":0},{"$f":"VLOOKUP($E1358,Func,3)*$F1358","v":2753.3531590208277},{"$f":"VLOOKUP($E1358,Func,5)*$F1358","v":0},{"$f":"VLOOKUP($E1358,Func,6)*$F1358","v":0},{"$f":"VLOOKUP($E1358,Func,7)*$F1358","v":0},null,null,null,null,0.75,{"$f":"+$H1358*$P1358","v":2065.0148692656207},{"$f":"+$H1358*(1-$P1358)","v":688.33828975520692},null,null,null,null,null,null,null,"UACCT357DGP",{"$f":"ROUND(SUM(-F1358,G1358:K1358),0)","v":0},{"$f":"ROUND(G1358-N1358-O1358,0)","v":0},{"$f":"ROUND(H1358-Q1358-R1358,0)","v":0},{"$f":"ROUND(I1358-T1358-U1358-V1358-W1358-X1358,0)","v":0}]
[{"$f":"ROW()","v":1359},null,null,"SG","T",{"$f":"+'JAM Download'!E1552","v":39608.670159994392},{"$f":"VLOOKUP($E1359,Func,2)*$F1359","v":0},{"$f":"VLOOKUP($E1359,Func,3)*$F1359","v":39608.670159994392},{"$f":"VLOOKUP($E1359,Func,5)*$F1359","v":0},{"$f":"VLOOKUP($E1359,Func,6)*$F1359","v":0},{"$f":"VLOOKUP($E1359,Func,7)*$F1359","v":0},null,null,null,null,0.75,{"$f":"+$H1359*$P1359","v":29706.502619995794},{"$f":"+$H1359*(1-$P1359)","v":9902.1675399985979},null,null,null,null,null,null,null,"UACCT357DGU",{"$f":"ROUND(SUM(-F1359,G1359:K1359),0)","v":0},{"$f":"ROUND(G1359-N1359-O1359,0)","v":0},{"$f":"ROUND(H1359-Q1359-R1359,0)","v":0},{"$f":"ROUND(I1359-T1359-U1359-V1359-W1359-X1359,0)","v":0}]
[{"$f":"ROW()","v":1360},null,null,"SG","T",{"$f":"+'JAM Download'!E1553","v":1383071.108728963},{"$f":"VLOOKUP($E1360,Func,2)*$F1360","v":0},{"$f":"VLOOKUP($E1360,Func,3)*$F1360","v":1383071.108728963},{"$f":"VLOOKUP($E1360,Func,5)*$F1360","v":0},{"$f":"VLOOKUP($E1360,Func,6)*$F1360","v":0},{"$f":"VLOOKUP($E1360,Func,7)*$F1360","v":0},null,null,null,null,0.75,{"$f":"+$H1360*$P1360","v":1037303.3315467222},{"$f":"+$H1360*(1-$P1360)","v":345767.77718224074},null,null,null,null,null,null,null,"UACCT357SG",{"$f":"ROUND(SUM(-F1360,G1360:K1360),0)","v":0},{"$f":"ROUND(G1360-N1360-O1360,0)","v":0},{"$f":"ROUND(H1360-Q1360-R1360,0)","v":0},{"$f":"ROUND(I1360-T1360-U1360-V1360-W1360-X1360,0)","v":0}]
[{"$f":"ROW()","v":1361},null,null,null,null,{"$f":"+'JAM Download'!E1554","v":1425433.1320479782},{"$f":"SUM(G1358:G1360)","v":0},{"$f":"SUM(H1358:H1360)","v":1425433.1320479782},{"$f":"SUM(I1358:I1360)","v":0},{"$f":"SUM(J1358:J1360)","v":0},{"$f":"SUM(K1358:K1360)","v":0},null,null,{"$f":"SUM(N1358:N1360)","v":0},{"$f":"SUM(O1358:O1360)","v":0},null,{"$f":"SUM(Q1358:Q1360)","v":1069074.8490359837},{"$f":"SUM(R1358:R1360)","v":356358.28301199456},null,{"$f":"SUM(T1358:T1360)","v":0},{"$f":"SUM(U1358:U1360)","v":0},{"$f":"SUM(V1358:V1360)","v":0},{"$f":"SUM(W1358:W1360)","v":0},{"$f":"SUM(X1358:X1360)","v":0},0,"UACCT357",{"$f":"ROUND(SUM(-F1361,G1361:K1361),0)","v":0},{"$f":"ROUND(G1361-N1361-O1361,0)","v":0},{"$f":"ROUND(H1361-Q1361-R1361,0)","v":0},{"$f":"ROUND(I1361-T1361-U1361-V1361-W1361-X1361,0)","v":0}]
[{"$f":"ROW()","v":1362}]
[{"$f":"ROW()","v":1363},358,"Underground Conductors "]
[{"$f":"ROW()","v":1364},null,null,"SG","T",{"$f":"+'JAM Download'!E1557","v":0},{"$f":"VLOOKUP($E1364,Func,2)*$F1364","v":0},{"$f":"VLOOKUP($E1364,Func,3)*$F1364","v":0},{"$f":"VLOOKUP($E1364,Func,5)*$F1364","v":0},{"$f":"VLOOKUP($E1364,Func,6)*$F1364","v":0},{"$f":"VLOOKUP($E1364,Func,7)*$F1364","v":0},null,null,null,null,0.75,{"$f":"+$H1364*$P1364","v":0},{"$f":"+$H1364*(1-$P1364)","v":0},null,null,null,null,null,null,null,"UACCT358DGP",{"$f":"ROUND(SUM(-F1364,G1364:K1364),0)","v":0},{"$f":"ROUND(G1364-N1364-O1364,0)","v":0},{"$f":"ROUND(H1364-Q1364-R1364,0)","v":0},{"$f":"ROUND(I1364-T1364-U1364-V1364-W1364-X1364,0)","v":0}]
[{"$f":"ROW()","v":1365},null,null,"SG","T",{"$f":"+'JAM Download'!E1558","v":470007.8198629822},{"$f":"VLOOKUP($E1365,Func,2)*$F1365","v":0},{"$f":"VLOOKUP($E1365,Func,3)*$F1365","v":470007.8198629822},{"$f":"VLOOKUP($E1365,Func,5)*$F1365","v":0},{"$f":"VLOOKUP($E1365,Func,6)*$F1365","v":0},{"$f":"VLOOKUP($E1365,Func,7)*$F1365","v":0},null,null,null,null,0.75,{"$f":"+$H1365*$P1365","v":352505.86489723664},{"$f":"+$H1365*(1-$P1365)","v":117501.95496574555},null,null,null,null,null,null,null,"UACCT358DGU",{"$f":"ROUND(SUM(-F1365,G1365:K1365),0)","v":0},{"$f":"ROUND(G1365-N1365-O1365,0)","v":0},{"$f":"ROUND(H1365-Q1365-R1365,0)","v":0},{"$f":"ROUND(I1365-T1365-U1365-V1365-W1365-X1365,0)","v":0}]
[{"$f":"ROW()","v":1366},null,null,"SG","T",{"$f":"+'JAM Download'!E1559","v":2765694.7399371755},{"$f":"VLOOKUP($E1366,Func,2)*$F1366","v":0},{"$f":"VLOOKUP($E1366,Func,3)*$F1366","v":2765694.7399371755},{"$f":"VLOOKUP($E1366,Func,5)*$F1366","v":0},{"$f":"VLOOKUP($E1366,Func,6)*$F1366","v":0},{"$f":"VLOOKUP($E1366,Func,7)*$F1366","v":0},null,null,null,null,0.75,{"$f":"+$H1366*$P1366","v":2074271.0549528818},{"$f":"+$H1366*(1-$P1366)","v":691423.68498429388},null,null,null,null,null,null,null,"UACCT358SG",{"$f":"ROUND(SUM(-F1366,G1366:K1366),0)","v":0},{"$f":"ROUND(G1366-N1366-O1366,0)","v":0},{"$f":"ROUND(H1366-Q1366-R1366,0)","v":0},{"$f":"ROUND(I1366-T1366-U1366-V1366-W1366-X1366,0)","v":0}]
[{"$f":"ROW()","v":1367},null,null,null,null,{"$f":"+'JAM Download'!E1560","v":3235702.5598001578},{"$f":"SUM(G1364:G1366)","v":0},{"$f":"SUM(H1364:H1366)","v":3235702.5598001578},{"$f":"SUM(I1364:I1366)","v":0},{"$f":"SUM(J1364:J1366)","v":0},{"$f":"SUM(K1364:K1366)","v":0},null,null,{"$f":"SUM(N1364:N1366)","v":0},{"$f":"SUM(O1364:O1366)","v":0},null,{"$f":"SUM(Q1364:Q1366)","v":2426776.9198501185},{"$f":"SUM(R1364:R1366)","v":808925.63995003945},null,{"$f":"SUM(T1364:T1366)","v":0},{"$f":"SUM(U1364:U1366)","v":0},{"$f":"SUM(V1364:V1366)","v":0},{"$f":"SUM(W1364:W1366)","v":0},{"$f":"SUM(X1364:X1366)","v":0},0,"UACCT358",{"$f":"ROUND(SUM(-F1367,G1367:K1367),0)","v":0},{"$f":"ROUND(G1367-N1367-O1367,0)","v":0},{"$f":"ROUND(H1367-Q1367-R1367,0)","v":0},{"$f":"ROUND(I1367-T1367-U1367-V1367-W1367-X1367,0)","v":0}]
[{"$f":"ROW()","v":1368}]
[{"$f":"ROW()","v":1369},359,"Roads and Trails"]
[{"$f":"ROW()","v":1370},null,null,"SG","T",{"$f":"+'JAM Download'!E1563","v":805147.04559486627},{"$f":"VLOOKUP($E1370,Func,2)*$F1370","v":0},{"$f":"VLOOKUP($E1370,Func,3)*$F1370","v":805147.04559486627},{"$f":"VLOOKUP($E1370,Func,5)*$F1370","v":0},{"$f":"VLOOKUP($E1370,Func,6)*$F1370","v":0},{"$f":"VLOOKUP($E1370,Func,7)*$F1370","v":0},null,null,null,null,0.75,{"$f":"+$H1370*$P1370","v":603860.28419614967},{"$f":"+$H1370*(1-$P1370)","v":201286.76139871657},null,null,null,null,null,null,null,"UACCT359DGP",{"$f":"ROUND(SUM(-F1370,G1370:K1370),0)","v":0},{"$f":"ROUND(G1370-N1370-O1370,0)","v":0},{"$f":"ROUND(H1370-Q1370-R1370,0)","v":0},{"$f":"ROUND(I1370-T1370-U1370-V1370-W1370-X1370,0)","v":0}]
[{"$f":"ROW()","v":1371},null,null,"SG","T",{"$f":"+'JAM Download'!E1564","v":190376.76065162639},{"$f":"VLOOKUP($E1371,Func,2)*$F1371","v":0},{"$f":"VLOOKUP($E1371,Func,3)*$F1371","v":190376.76065162639},{"$f":"VLOOKUP($E1371,Func,5)*$F1371","v":0},{"$f":"VLOOKUP($E1371,Func,6)*$F1371","v":0},{"$f":"VLOOKUP($E1371,Func,7)*$F1371","v":0},null,null,null,null,0.75,{"$f":"+$H1371*$P1371","v":142782.57048871979},{"$f":"+$H1371*(1-$P1371)","v":47594.190162906598},null,null,null,null,null,null,null,"UACCT359DGU",{"$f":"ROUND(SUM(-F1371,G1371:K1371),0)","v":0},{"$f":"ROUND(G1371-N1371-O1371,0)","v":0},{"$f":"ROUND(H1371-Q1371-R1371,0)","v":0},{"$f":"ROUND(I1371-T1371-U1371-V1371-W1371-X1371,0)","v":0}]
[{"$f":"ROW()","v":1372},null,null,"SG","T",{"$f":"+'JAM Download'!E1565","v":4044432.4364588391},{"$f":"VLOOKUP($E1372,Func,2)*$F1372","v":0},{"$f":"VLOOKUP($E1372,Func,3)*$F1372","v":4044432.4364588391},{"$f":"VLOOKUP($E1372,Func,5)*$F1372","v":0},{"$f":"VLOOKUP($E1372,Func,6)*$F1372","v":0},{"$f":"VLOOKUP($E1372,Func,7)*$F1372","v":0},null,null,null,null,0.75,{"$f":"+$H1372*$P1372","v":3033324.3273441293},{"$f":"+$H1372*(1-$P1372)","v":1011108.1091147098},null,null,null,null,null,null,null,"UACCT359SG",{"$f":"ROUND(SUM(-F1372,G1372:K1372),0)","v":0},{"$f":"ROUND(G1372-N1372-O1372,0)","v":0},{"$f":"ROUND(H1372-Q1372-R1372,0)","v":0},{"$f":"ROUND(I1372-T1372-U1372-V1372-W1372-X1372,0)","v":0}]
[{"$f":"ROW()","v":1373},null,null,null,null,{"$f":"+'JAM Download'!E1566","v":5039956.2427053321},{"$f":"SUM(G1370:G1372)","v":0},{"$f":"SUM(H1370:H1372)","v":5039956.2427053321},{"$f":"SUM(I1370:I1372)","v":0},{"$f":"SUM(J1370:J1372)","v":0},{"$f":"SUM(K1370:K1372)","v":0},null,null,{"$f":"SUM(N1370:N1372)","v":0},{"$f":"SUM(O1370:O1372)","v":0},null,{"$f":"SUM(Q1370:Q1372)","v":3779967.1820289986},{"$f":"SUM(R1370:R1372)","v":1259989.060676333},null,{"$f":"SUM(T1370:T1372)","v":0},{"$f":"SUM(U1370:U1372)","v":0},{"$f":"SUM(V1370:V1372)","v":0},{"$f":"SUM(W1370:W1372)","v":0},{"$f":"SUM(X1370:X1372)","v":0},0,"UACCT359",{"$f":"ROUND(SUM(-F1373,G1373:K1373),0)","v":0},{"$f":"ROUND(G1373-N1373-O1373,0)","v":0},{"$f":"ROUND(H1373-Q1373-R1373,0)","v":0},{"$f":"ROUND(I1373-T1373-U1373-V1373-W1373-X1373,0)","v":0}]
[{"$f":"ROW()","v":1374}]
[{"$f":"ROW()","v":1375},"T00","Unclassified Trans Plant - Acct 300"]
[{"$f":"ROW()","v":1376},null,null,"SG","T",{"$f":"+'JAM Download'!E1569","v":29516668.587548755},{"$f":"VLOOKUP($E1376,Func,2)*$F1376","v":0},{"$f":"VLOOKUP($E1376,Func,3)*$F1376","v":29516668.587548755},{"$f":"VLOOKUP($E1376,Func,5)*$F1376","v":0},{"$f":"VLOOKUP($E1376,Func,6)*$F1376","v":0},{"$f":"VLOOKUP($E1376,Func,7)*$F1376","v":0},null,null,null,null,0.75,{"$f":"+$H1376*$P1376","v":22137501.440661564},{"$f":"+$H1376*(1-$P1376)","v":7379167.1468871888},null,null,null,null,null,null,null,"UACCTT00SG",{"$f":"ROUND(SUM(-F1376,G1376:K1376),0)","v":0},{"$f":"ROUND(G1376-N1376-O1376,0)","v":0},{"$f":"ROUND(H1376-Q1376-R1376,0)","v":0},{"$f":"ROUND(I1376-T1376-U1376-V1376-W1376-X1376,0)","v":0}]
[{"$f":"ROW()","v":1377},null,null,null,null,{"$f":"+'JAM Download'!E1570","v":29516668.587548755},{"$f":"SUM(G1376)","v":0},{"$f":"SUM(H1376)","v":29516668.587548755},{"$f":"SUM(I1376)","v":0},{"$f":"SUM(J1376)","v":0},{"$f":"SUM(K1376)","v":0},null,null,{"$f":"SUM(N1376)","v":0},{"$f":"SUM(O1376)","v":0},null,{"$f":"SUM(Q1376)","v":22137501.440661564},{"$f":"SUM(R1376)","v":7379167.1468871888},null,{"$f":"SUM(T1376)","v":0},{"$f":"SUM(U1376)","v":0},{"$f":"SUM(V1376)","v":0},{"$f":"SUM(W1376)","v":0},{"$f":"SUM(X1376)","v":0},0,"UACCTT00",{"$f":"ROUND(SUM(-F1377,G1377:K1377),0)","v":0},{"$f":"ROUND(G1377-N1377-O1377,0)","v":0},{"$f":"ROUND(H1377-Q1377-R1377,0)","v":0},{"$f":"ROUND(I1377-T1377-U1377-V1377-W1377-X1377,0)","v":0}]
[{"$f":"ROW()","v":1378}]
[{"$f":"ROW()","v":1379},"TS0","Unclassified Trans Sub Plant - Acct 300"]
[{"$f":"ROW()","v":1380},null,null,"SG","T",{"$f":"+'JAM Download'!E1573","v":0},{"$f":"VLOOKUP($E1380,Func,2)*$F1380","v":0},{"$f":"VLOOKUP($E1380,Func,3)*$F1380","v":0},{"$f":"VLOOKUP($E1380,Func,5)*$F1380","v":0},{"$f":"VLOOKUP($E1380,Func,6)*$F1380","v":0},{"$f":"VLOOKUP($E1380,Func,7)*$F1380","v":0},null,null,null,null,0.75,{"$f":"+$H1380*$P1380","v":0},{"$f":"+$H1380*(1-$P1380)","v":0},null,null,null,null,null,null,null,"UACCTTS0SG",{"$f":"ROUND(SUM(-F1380,G1380:K1380),0)","v":0},{"$f":"ROUND(G1380-N1380-O1380,0)","v":0},{"$f":"ROUND(H1380-Q1380-R1380,0)","v":0},{"$f":"ROUND(I1380-T1380-U1380-V1380-W1380-X1380,0)","v":0}]
[{"$f":"ROW()","v":1381},null,null,null,null,{"$f":"+'JAM Download'!E1574","v":0},{"$f":"SUM(G1380:G1380)","v":0},{"$f":"SUM(H1380:H1380)","v":0},{"$f":"SUM(I1380:I1380)","v":0},{"$f":"SUM(J1380:J1380)","v":0},{"$f":"SUM(K1380:K1380)","v":0},null,null,{"$f":"SUM(N1380:N1380)","v":0},{"$f":"SUM(O1380:O1380)","v":0},null,{"$f":"SUM(Q1380:Q1380)","v":0},{"$f":"SUM(R1380:R1380)","v":0},null,{"$f":"SUM(T1380:T1380)","v":0},{"$f":"SUM(U1380:U1380)","v":0},{"$f":"SUM(V1380:V1380)","v":0},{"$f":"SUM(W1380:W1380)","v":0},{"$f":"SUM(X1380:X1380)","v":0},0,"UACCTTS0",{"$f":"ROUND(SUM(-F1381,G1381:K1381),0)","v":0},{"$f":"ROUND(G1381-N1381-O1381,0)","v":0},{"$f":"ROUND(H1381-Q1381-R1381,0)","v":0},{"$f":"ROUND(I1381-T1381-U1381-V1381-W1381-X1381,0)","v":0}]
[{"$f":"ROW()","v":1382}]
[{"$f":"ROW()","v":1383},"TOTAL TRANSMISSION PLANT",null,null,null,{"$f":"+'JAM Download'!E1576","v":2049981583.2422252},{"$f":"+G1373+G1367+G1361+G1355+G1349+G1343+G1337+G1331+G1324+G1381+G1377","v":0},{"$f":"+H1373+H1367+H1361+H1355+H1349+H1343+H1337+H1331+H1324+H1381+H1377","v":2049981583.2422247},{"$f":"+I1373+I1367+I1361+I1355+I1349+I1343+I1337+I1331+I1324+I1381+I1377","v":0},{"$f":"+J1373+J1367+J1361+J1355+J1349+J1343+J1337+J1331+J1324+J1381+J1377","v":0},{"$f":"+K1373+K1367+K1361+K1355+K1349+K1343+K1337+K1331+K1324+K1381+K1377","v":0},null,null,{"$f":"+N1373+N1367+N1361+N1355+N1349+N1343+N1337+N1331+N1324+N1381+N1377","v":0},{"$f":"+O1373+O1367+O1361+O1355+O1349+O1343+O1337+O1331+O1324+O1381+O1377","v":0},null,{"$f":"+Q1373+Q1367+Q1361+Q1355+Q1349+Q1343+Q1337+Q1331+Q1324+Q1381+Q1377","v":1537486187.4316685},{"$f":"+R1373+R1367+R1361+R1355+R1349+R1343+R1337+R1331+R1324+R1381+R1377","v":512495395.81055617},null,{"$f":"+T1373+T1367+T1361+T1355+T1349+T1343+T1337+T1331+T1324+T1381+T1377","v":0},{"$f":"+U1373+U1367+U1361+U1355+U1349+U1343+U1337+U1331+U1324+U1381+U1377","v":0},{"$f":"+V1373+V1367+V1361+V1355+V1349+V1343+V1337+V1331+V1324+V1381+V1377","v":0},{"$f":"+W1373+W1367+W1361+W1355+W1349+W1343+W1337+W1331+W1324+W1381+W1377","v":0},{"$f":"+X1373+X1367+X1361+X1355+X1349+X1343+X1337+X1331+X1324+X1381+X1377","v":0},0,null,{"$f":"ROUND(SUM(-F1383,G1383:K1383),0)","v":0},{"$f":"ROUND(G1383-N1383-O1383,0)","v":0},{"$f":"ROUND(H1383-Q1383-R1383,0)","v":0},{"$f":"ROUND(I1383-T1383-U1383-V1383-W1383-X1383,0)","v":0}]
[{"$f":"ROW()","v":1384}]
[{"$f":"ROW()","v":1385},360,"Land and Land Rights"]
[{"$f":"ROW()","v":1386},null,null,"S"]
[{"$f":"ROW()","v":1387},null,null,"   Demand - Primary","DPW",{"$f":"+'JAM Download'!E1583","v":36370148.020000003},{"$f":"VLOOKUP($E1387,Func,2)*$F1387","v":0},{"$f":"VLOOKUP($E1387,Func,3)*$F1387","v":0},{"$f":"VLOOKUP($E1387,Func,5)*$F1387","v":36370148.020000003},{"$f":"VLOOKUP($E1387,Func,6)*$F1387","v":0},{"$f":"VLOOKUP($E1387,Func,7)*$F1387","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$I1387*VLOOKUP($S1387,DisFac,2)","v":9693454.289185157},{"$f":"+$I1387*VLOOKUP($S1387,DisFac,3)","v":26676693.730814844},{"$f":"+$I1387*VLOOKUP($S1387,DisFac,4)","v":0},{"$f":"+$I1387*VLOOKUP($S1387,DisFac,5)","v":0},{"$f":"+$I1387*VLOOKUP($S1387,DisFac,6)","v":0},0,"UACCT360DP",{"$f":"ROUND(SUM(-F1387,G1387:K1387),0)","v":0},{"$f":"ROUND(G1387-N1387-O1387,0)","v":0},{"$f":"ROUND(H1387-Q1387-R1387,0)","v":0},{"$f":"ROUND(I1387-T1387-U1387-V1387-W1387-X1387,0)","v":0}]
[{"$f":"ROW()","v":1388},null,null,"   Assigned","DPW",0,{"$f":"VLOOKUP($E1388,Func,2)*$F1388","v":0},{"$f":"VLOOKUP($E1388,Func,3)*$F1388","v":0},{"$f":"VLOOKUP($E1388,Func,5)*$F1388","v":0},{"$f":"VLOOKUP($E1388,Func,6)*$F1388","v":0},{"$f":"VLOOKUP($E1388,Func,7)*$F1388","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$I1388*VLOOKUP($S1388,DisFac,2)","v":0},{"$f":"+$I1388*VLOOKUP($S1388,DisFac,3)","v":0},{"$f":"+$I1388*VLOOKUP($S1388,DisFac,4)","v":0},{"$f":"+$I1388*VLOOKUP($S1388,DisFac,5)","v":0},{"$f":"+$I1388*VLOOKUP($S1388,DisFac,6)","v":0},0,"UACCT360A",{"$f":"ROUND(SUM(-F1388,G1388:K1388),0)","v":0},{"$f":"ROUND(G1388-N1388-O1388,0)","v":0},{"$f":"ROUND(H1388-Q1388-R1388,0)","v":0},{"$f":"ROUND(I1388-T1388-U1388-V1388-W1388-X1388,0)","v":0}]
[{"$f":"ROW()","v":1389},null,null,null,null,{"$f":"+'JAM Download'!E1584","v":36370148.020000003},{"$f":"SUM(G1387:G1388)","v":0},{"$f":"SUM(H1387:H1388)","v":0},{"$f":"SUM(I1387:I1388)","v":36370148.020000003},{"$f":"SUM(J1387:J1388)","v":0},{"$f":"SUM(K1387:K1388)","v":0},null,null,{"$f":"SUM(N1387:N1388)","v":0},{"$f":"SUM(O1387:O1388)","v":0},null,{"$f":"SUM(Q1387:Q1388)","v":0},{"$f":"SUM(R1387:R1388)","v":0},null,{"$f":"SUM(T1387:T1388)","v":9693454.289185157},{"$f":"SUM(U1387:U1388)","v":26676693.730814844},{"$f":"SUM(V1387:V1388)","v":0},{"$f":"SUM(W1387:W1388)","v":0},{"$f":"SUM(X1387:X1388)","v":0},0,"UACCT360",{"$f":"ROUND(SUM(-F1389,G1389:K1389),0)","v":0},{"$f":"ROUND(G1389-N1389-O1389,0)","v":0},{"$f":"ROUND(H1389-Q1389-R1389,0)","v":0},{"$f":"ROUND(I1389-T1389-U1389-V1389-W1389-X1389,0)","v":0}]
[{"$f":"ROW()","v":1390}]
[{"$f":"ROW()","v":1391},361,"Structures and Improvements"]
[{"$f":"ROW()","v":1392},null,null,"S"]
[{"$f":"ROW()","v":1393},null,null,"   Demand - Primary","DPW",{"$f":"+'JAM Download'!E1587","v":46108103.180769198},{"$f":"VLOOKUP($E1393,Func,2)*$F1393","v":0},{"$f":"VLOOKUP($E1393,Func,3)*$F1393","v":0},{"$f":"VLOOKUP($E1393,Func,5)*$F1393","v":46108103.180769198},{"$f":"VLOOKUP($E1393,Func,6)*$F1393","v":0},{"$f":"VLOOKUP($E1393,Func,7)*$F1393","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$I1393*VLOOKUP($S1393,DisFac,2)","v":12288836.171302967},{"$f":"+$I1393*VLOOKUP($S1393,DisFac,3)","v":33819267.009466231},{"$f":"+$I1393*VLOOKUP($S1393,DisFac,4)","v":0},{"$f":"+$I1393*VLOOKUP($S1393,DisFac,5)","v":0},{"$f":"+$I1393*VLOOKUP($S1393,DisFac,6)","v":0},0,"UACCT361DP",{"$f":"ROUND(SUM(-F1393,G1393:K1393),0)","v":0},{"$f":"ROUND(G1393-N1393-O1393,0)","v":0},{"$f":"ROUND(H1393-Q1393-R1393,0)","v":0},{"$f":"ROUND(I1393-T1393-U1393-V1393-W1393-X1393,0)","v":0}]
[{"$f":"ROW()","v":1394},null,null,"   Assigned","DPW",0,{"$f":"VLOOKUP($E1394,Func,2)*$F1394","v":0},{"$f":"VLOOKUP($E1394,Func,3)*$F1394","v":0},{"$f":"VLOOKUP($E1394,Func,5)*$F1394","v":0},{"$f":"VLOOKUP($E1394,Func,6)*$F1394","v":0},{"$f":"VLOOKUP($E1394,Func,7)*$F1394","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$I1394*VLOOKUP($S1394,DisFac,2)","v":0},{"$f":"+$I1394*VLOOKUP($S1394,DisFac,3)","v":0},{"$f":"+$I1394*VLOOKUP($S1394,DisFac,4)","v":0},{"$f":"+$I1394*VLOOKUP($S1394,DisFac,5)","v":0},{"$f":"+$I1394*VLOOKUP($S1394,DisFac,6)","v":0},0,"UACCT361A",{"$f":"ROUND(SUM(-F1394,G1394:K1394),0)","v":0},{"$f":"ROUND(G1394-N1394-O1394,0)","v":0},{"$f":"ROUND(H1394-Q1394-R1394,0)","v":0},{"$f":"ROUND(I1394-T1394-U1394-V1394-W1394-X1394,0)","v":0}]
[{"$f":"ROW()","v":1395},null,null,null,null,{"$f":"+'JAM Download'!E1588","v":46108103.180769198},{"$f":"SUM(G1393:G1394)","v":0},{"$f":"SUM(H1393:H1394)","v":0},{"$f":"SUM(I1393:I1394)","v":46108103.180769198},{"$f":"SUM(J1393:J1394)","v":0},{"$f":"SUM(K1393:K1394)","v":0},null,null,{"$f":"SUM(N1393:N1394)","v":0},{"$f":"SUM(O1393:O1394)","v":0},null,{"$f":"SUM(Q1393:Q1394)","v":0},{"$f":"SUM(R1393:R1394)","v":0},null,{"$f":"SUM(T1393:T1394)","v":12288836.171302967},{"$f":"SUM(U1393:U1394)","v":33819267.009466231},{"$f":"SUM(V1393:V1394)","v":0},{"$f":"SUM(W1393:W1394)","v":0},{"$f":"SUM(X1393:X1394)","v":0},0,"UACCT361",{"$f":"ROUND(SUM(-F1395,G1395:K1395),0)","v":0},{"$f":"ROUND(G1395-N1395-O1395,0)","v":0},{"$f":"ROUND(H1395-Q1395-R1395,0)","v":0},{"$f":"ROUND(I1395-T1395-U1395-V1395-W1395-X1395,0)","v":0}]
[{"$f":"ROW()","v":1396}]
[{"$f":"ROW()","v":1397},362,"Station Equipment"]
[{"$f":"ROW()","v":1398},null,null,"S"]
[{"$f":"ROW()","v":1399},null,null,"   Demand - Primary","DPW",{"$f":"+'JAM Download'!E1591+'JAM Download'!E1595","v":444325265.84769201},{"$f":"VLOOKUP($E1399,Func,2)*$F1399","v":0},{"$f":"VLOOKUP($E1399,Func,3)*$F1399","v":0},{"$f":"VLOOKUP($E1399,Func,5)*$F1399","v":444325265.84769201},{"$f":"VLOOKUP($E1399,Func,6)*$F1399","v":0},{"$f":"VLOOKUP($E1399,Func,7)*$F1399","v":0},null,null,null,null,null,null,null,"SUBS",{"$f":"+$I1399*VLOOKUP($S1399,DisFac,2)","v":444325265.84769201},{"$f":"+$I1399*VLOOKUP($S1399,DisFac,3)","v":0},{"$f":"+$I1399*VLOOKUP($S1399,DisFac,4)","v":0},{"$f":"+$I1399*VLOOKUP($S1399,DisFac,5)","v":0},{"$f":"+$I1399*VLOOKUP($S1399,DisFac,6)","v":0},0,"UACCT362DP",{"$f":"ROUND(SUM(-F1399,G1399:K1399),0)","v":0},{"$f":"ROUND(G1399-N1399-O1399,0)","v":0},{"$f":"ROUND(H1399-Q1399-R1399,0)","v":0},{"$f":"ROUND(I1399-T1399-U1399-V1399-W1399-X1399,0)","v":0}]
[{"$f":"ROW()","v":1400},null,null,"   Assigned","DPW",0,{"$f":"VLOOKUP($E1400,Func,2)*$F1400","v":0},{"$f":"VLOOKUP($E1400,Func,3)*$F1400","v":0},{"$f":"VLOOKUP($E1400,Func,5)*$F1400","v":0},{"$f":"VLOOKUP($E1400,Func,6)*$F1400","v":0},{"$f":"VLOOKUP($E1400,Func,7)*$F1400","v":0},null,null,null,null,null,null,null,"SUBS",{"$f":"+$I1400*VLOOKUP($S1400,DisFac,2)","v":0},{"$f":"+$I1400*VLOOKUP($S1400,DisFac,3)","v":0},{"$f":"+$I1400*VLOOKUP($S1400,DisFac,4)","v":0},{"$f":"+$I1400*VLOOKUP($S1400,DisFac,5)","v":0},{"$f":"+$I1400*VLOOKUP($S1400,DisFac,6)","v":0},0,"UACCT362A",{"$f":"ROUND(SUM(-F1400,G1400:K1400),0)","v":0},{"$f":"ROUND(G1400-N1400-O1400,0)","v":0},{"$f":"ROUND(H1400-Q1400-R1400,0)","v":0},{"$f":"ROUND(I1400-T1400-U1400-V1400-W1400-X1400,0)","v":0}]
[{"$f":"ROW()","v":1401},null,null,null,null,{"$f":"+'JAM Download'!E1592+'JAM Download'!E1596","v":444325265.84769201},{"$f":"SUM(G1399:G1400)","v":0},{"$f":"SUM(H1399:H1400)","v":0},{"$f":"SUM(I1399:I1400)","v":444325265.84769201},{"$f":"SUM(J1399:J1400)","v":0},{"$f":"SUM(K1399:K1400)","v":0},null,null,{"$f":"SUM(N1399:N1400)","v":0},{"$f":"SUM(O1399:O1400)","v":0},null,{"$f":"SUM(Q1399:Q1400)","v":0},{"$f":"SUM(R1399:R1400)","v":0},null,{"$f":"SUM(T1399:T1400)","v":444325265.84769201},{"$f":"SUM(U1399:U1400)","v":0},{"$f":"SUM(V1399:V1400)","v":0},{"$f":"SUM(W1399:W1400)","v":0},{"$f":"SUM(X1399:X1400)","v":0},0,"UACCT362",{"$f":"ROUND(SUM(-F1401,G1401:K1401),0)","v":0},{"$f":"ROUND(G1401-N1401-O1401,0)","v":0},{"$f":"ROUND(H1401-Q1401-R1401,0)","v":0},{"$f":"ROUND(I1401-T1401-U1401-V1401-W1401-X1401,0)","v":0}]
[{"$f":"ROW()","v":1402}]
[{"$f":"ROW()","v":1403},364,"Poles, Towers & Fixtures"]
[{"$f":"ROW()","v":1404},null,null,"S"]
[{"$f":"ROW()","v":1405},null,null,"   Demand - Primary","DPW",{"$f":"+'JAM Download'!E1599","v":328427241.07384598},{"$f":"VLOOKUP($E1405,Func,2)*$F1405","v":0},{"$f":"VLOOKUP($E1405,Func,3)*$F1405","v":0},{"$f":"VLOOKUP($E1405,Func,5)*$F1405","v":328427241.07384598},{"$f":"VLOOKUP($E1405,Func,6)*$F1405","v":0},{"$f":"VLOOKUP($E1405,Func,7)*$F1405","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I1405*VLOOKUP($S1405,DisFac,2)","v":0},{"$f":"+$I1405*VLOOKUP($S1405,DisFac,3)","v":328427241.07384598},{"$f":"+$I1405*VLOOKUP($S1405,DisFac,4)","v":0},{"$f":"+$I1405*VLOOKUP($S1405,DisFac,5)","v":0},{"$f":"+$I1405*VLOOKUP($S1405,DisFac,6)","v":0},0,"UACCT364DP",{"$f":"ROUND(SUM(-F1405,G1405:K1405),0)","v":0},{"$f":"ROUND(G1405-N1405-O1405,0)","v":0},{"$f":"ROUND(H1405-Q1405-R1405,0)","v":0},{"$f":"ROUND(I1405-T1405-U1405-V1405-W1405-X1405,0)","v":0}]
[{"$f":"ROW()","v":1406},null,null,"   Demand - Secondary","DPW",0,{"$f":"VLOOKUP($E1406,Func,2)*$F1406","v":0},{"$f":"VLOOKUP($E1406,Func,3)*$F1406","v":0},{"$f":"VLOOKUP($E1406,Func,5)*$F1406","v":0},{"$f":"VLOOKUP($E1406,Func,6)*$F1406","v":0},{"$f":"VLOOKUP($E1406,Func,7)*$F1406","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I1406*VLOOKUP($S1406,DisFac,2)","v":0},{"$f":"+$I1406*VLOOKUP($S1406,DisFac,3)","v":0},{"$f":"+$I1406*VLOOKUP($S1406,DisFac,4)","v":0},{"$f":"+$I1406*VLOOKUP($S1406,DisFac,5)","v":0},{"$f":"+$I1406*VLOOKUP($S1406,DisFac,6)","v":0},0,"UACCT364DS",{"$f":"ROUND(SUM(-F1406,G1406:K1406),0)","v":0},{"$f":"ROUND(G1406-N1406-O1406,0)","v":0},{"$f":"ROUND(H1406-Q1406-R1406,0)","v":0},{"$f":"ROUND(I1406-T1406-U1406-V1406-W1406-X1406,0)","v":0}]
[{"$f":"ROW()","v":1407},null,null,"   Assigned","DPW",0,{"$f":"VLOOKUP($E1407,Func,2)*$F1407","v":0},{"$f":"VLOOKUP($E1407,Func,3)*$F1407","v":0},{"$f":"VLOOKUP($E1407,Func,5)*$F1407","v":0},{"$f":"VLOOKUP($E1407,Func,6)*$F1407","v":0},{"$f":"VLOOKUP($E1407,Func,7)*$F1407","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I1407*VLOOKUP($S1407,DisFac,2)","v":0},{"$f":"+$I1407*VLOOKUP($S1407,DisFac,3)","v":0},{"$f":"+$I1407*VLOOKUP($S1407,DisFac,4)","v":0},{"$f":"+$I1407*VLOOKUP($S1407,DisFac,5)","v":0},{"$f":"+$I1407*VLOOKUP($S1407,DisFac,6)","v":0},0,"UACCT364A",{"$f":"ROUND(SUM(-F1407,G1407:K1407),0)","v":0},{"$f":"ROUND(G1407-N1407-O1407,0)","v":0},{"$f":"ROUND(H1407-Q1407-R1407,0)","v":0},{"$f":"ROUND(I1407-T1407-U1407-V1407-W1407-X1407,0)","v":0}]
[{"$f":"ROW()","v":1408},null,null,null,null,{"$f":"+'JAM Download'!E1600","v":328427241.07384598},{"$f":"SUM(G1405:G1407)","v":0},{"$f":"SUM(H1405:H1407)","v":0},{"$f":"SUM(I1405:I1407)","v":328427241.07384598},{"$f":"SUM(J1405:J1407)","v":0},{"$f":"SUM(K1405:K1407)","v":0},null,null,{"$f":"SUM(N1405:N1407)","v":0},{"$f":"SUM(O1405:O1407)","v":0},null,{"$f":"SUM(Q1405:Q1407)","v":0},{"$f":"SUM(R1405:R1407)","v":0},null,{"$f":"SUM(T1405:T1407)","v":0},{"$f":"SUM(U1405:U1407)","v":328427241.07384598},{"$f":"SUM(V1405:V1407)","v":0},{"$f":"SUM(W1405:W1407)","v":0},{"$f":"SUM(X1405:X1407)","v":0},0,"UACCT364",{"$f":"ROUND(SUM(-F1408,G1408:K1408),0)","v":0},{"$f":"ROUND(G1408-N1408-O1408,0)","v":0},{"$f":"ROUND(H1408-Q1408-R1408,0)","v":0},{"$f":"ROUND(I1408-T1408-U1408-V1408-W1408-X1408,0)","v":0}]
[{"$f":"ROW()","v":1409}]
[{"$f":"ROW()","v":1410},365,"Overhead Conductors"]
[{"$f":"ROW()","v":1411},null,null,"S"]
[{"$f":"ROW()","v":1412},null,null,"   Demand - Primary","DPW",{"$f":"+'JAM Download'!E1603","v":214521043.577692},{"$f":"VLOOKUP($E1412,Func,2)*$F1412","v":0},{"$f":"VLOOKUP($E1412,Func,3)*$F1412","v":0},{"$f":"VLOOKUP($E1412,Func,5)*$F1412","v":214521043.577692},{"$f":"VLOOKUP($E1412,Func,6)*$F1412","v":0},{"$f":"VLOOKUP($E1412,Func,7)*$F1412","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I1412*VLOOKUP($S1412,DisFac,2)","v":0},{"$f":"+$I1412*VLOOKUP($S1412,DisFac,3)","v":214521043.577692},{"$f":"+$I1412*VLOOKUP($S1412,DisFac,4)","v":0},{"$f":"+$I1412*VLOOKUP($S1412,DisFac,5)","v":0},{"$f":"+$I1412*VLOOKUP($S1412,DisFac,6)","v":0},0,"UACCT365DP",{"$f":"ROUND(SUM(-F1412,G1412:K1412),0)","v":0},{"$f":"ROUND(G1412-N1412-O1412,0)","v":0},{"$f":"ROUND(H1412-Q1412-R1412,0)","v":0},{"$f":"ROUND(I1412-T1412-U1412-V1412-W1412-X1412,0)","v":0}]
[{"$f":"ROW()","v":1413},null,null,"   Demand - Secondary","DPW",0,{"$f":"VLOOKUP($E1413,Func,2)*$F1413","v":0},{"$f":"VLOOKUP($E1413,Func,3)*$F1413","v":0},{"$f":"VLOOKUP($E1413,Func,5)*$F1413","v":0},{"$f":"VLOOKUP($E1413,Func,6)*$F1413","v":0},{"$f":"VLOOKUP($E1413,Func,7)*$F1413","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I1413*VLOOKUP($S1413,DisFac,2)","v":0},{"$f":"+$I1413*VLOOKUP($S1413,DisFac,3)","v":0},{"$f":"+$I1413*VLOOKUP($S1413,DisFac,4)","v":0},{"$f":"+$I1413*VLOOKUP($S1413,DisFac,5)","v":0},{"$f":"+$I1413*VLOOKUP($S1413,DisFac,6)","v":0},0,"UACCT365DS",{"$f":"ROUND(SUM(-F1413,G1413:K1413),0)","v":0},{"$f":"ROUND(G1413-N1413-O1413,0)","v":0},{"$f":"ROUND(H1413-Q1413-R1413,0)","v":0},{"$f":"ROUND(I1413-T1413-U1413-V1413-W1413-X1413,0)","v":0}]
[{"$f":"ROW()","v":1414},null,null,"   Assigned","DPW",0,{"$f":"VLOOKUP($E1414,Func,2)*$F1414","v":0},{"$f":"VLOOKUP($E1414,Func,3)*$F1414","v":0},{"$f":"VLOOKUP($E1414,Func,5)*$F1414","v":0},{"$f":"VLOOKUP($E1414,Func,6)*$F1414","v":0},{"$f":"VLOOKUP($E1414,Func,7)*$F1414","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I1414*VLOOKUP($S1414,DisFac,2)","v":0},{"$f":"+$I1414*VLOOKUP($S1414,DisFac,3)","v":0},{"$f":"+$I1414*VLOOKUP($S1414,DisFac,4)","v":0},{"$f":"+$I1414*VLOOKUP($S1414,DisFac,5)","v":0},{"$f":"+$I1414*VLOOKUP($S1414,DisFac,6)","v":0},0,"UACCT365A",{"$f":"ROUND(SUM(-F1414,G1414:K1414),0)","v":0},{"$f":"ROUND(G1414-N1414-O1414,0)","v":0},{"$f":"ROUND(H1414-Q1414-R1414,0)","v":0},{"$f":"ROUND(I1414-T1414-U1414-V1414-W1414-X1414,0)","v":0}]
[{"$f":"ROW()","v":1415},null,null,null,null,{"$f":"+'JAM Download'!E1604","v":214521043.577692},{"$f":"SUM(G1412:G1414)","v":0},{"$f":"SUM(H1412:H1414)","v":0},{"$f":"SUM(I1412:I1414)","v":214521043.577692},{"$f":"SUM(J1412:J1414)","v":0},{"$f":"SUM(K1412:K1414)","v":0},null,null,{"$f":"SUM(N1412:N1414)","v":0},{"$f":"SUM(O1412:O1414)","v":0},null,{"$f":"SUM(Q1412:Q1414)","v":0},{"$f":"SUM(R1412:R1414)","v":0},null,{"$f":"SUM(T1412:T1414)","v":0},{"$f":"SUM(U1412:U1414)","v":214521043.577692},{"$f":"SUM(V1412:V1414)","v":0},{"$f":"SUM(W1412:W1414)","v":0},{"$f":"SUM(X1412:X1414)","v":0},0,"UACCT365",{"$f":"ROUND(SUM(-F1415,G1415:K1415),0)","v":0},{"$f":"ROUND(G1415-N1415-O1415,0)","v":0},{"$f":"ROUND(H1415-Q1415-R1415,0)","v":0},{"$f":"ROUND(I1415-T1415-U1415-V1415-W1415-X1415,0)","v":0}]
[{"$f":"ROW()","v":1416}]
[{"$f":"ROW()","v":1417},366,"Underground Conduit"]
[{"$f":"ROW()","v":1418},null,null,"S"]
[{"$f":"ROW()","v":1419},null,null,"   Demand - Primary","DPW",{"$f":"+'JAM Download'!E1607","v":173978272.03922999},{"$f":"VLOOKUP($E1419,Func,2)*$F1419","v":0},{"$f":"VLOOKUP($E1419,Func,3)*$F1419","v":0},{"$f":"VLOOKUP($E1419,Func,5)*$F1419","v":173978272.03922999},{"$f":"VLOOKUP($E1419,Func,6)*$F1419","v":0},{"$f":"VLOOKUP($E1419,Func,7)*$F1419","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I1419*VLOOKUP($S1419,DisFac,2)","v":0},{"$f":"+$I1419*VLOOKUP($S1419,DisFac,3)","v":173978272.03922999},{"$f":"+$I1419*VLOOKUP($S1419,DisFac,4)","v":0},{"$f":"+$I1419*VLOOKUP($S1419,DisFac,5)","v":0},{"$f":"+$I1419*VLOOKUP($S1419,DisFac,6)","v":0},0,"UACCT366DP",{"$f":"ROUND(SUM(-F1419,G1419:K1419),0)","v":0},{"$f":"ROUND(G1419-N1419-O1419,0)","v":0},{"$f":"ROUND(H1419-Q1419-R1419,0)","v":0},{"$f":"ROUND(I1419-T1419-U1419-V1419-W1419-X1419,0)","v":0}]
[{"$f":"ROW()","v":1420},null,null,"   Demand - Secondary","DPW",0,{"$f":"VLOOKUP($E1420,Func,2)*$F1420","v":0},{"$f":"VLOOKUP($E1420,Func,3)*$F1420","v":0},{"$f":"VLOOKUP($E1420,Func,5)*$F1420","v":0},{"$f":"VLOOKUP($E1420,Func,6)*$F1420","v":0},{"$f":"VLOOKUP($E1420,Func,7)*$F1420","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I1420*VLOOKUP($S1420,DisFac,2)","v":0},{"$f":"+$I1420*VLOOKUP($S1420,DisFac,3)","v":0},{"$f":"+$I1420*VLOOKUP($S1420,DisFac,4)","v":0},{"$f":"+$I1420*VLOOKUP($S1420,DisFac,5)","v":0},{"$f":"+$I1420*VLOOKUP($S1420,DisFac,6)","v":0},0,"UACCT366DS",{"$f":"ROUND(SUM(-F1420,G1420:K1420),0)","v":0},{"$f":"ROUND(G1420-N1420-O1420,0)","v":0},{"$f":"ROUND(H1420-Q1420-R1420,0)","v":0},{"$f":"ROUND(I1420-T1420-U1420-V1420-W1420-X1420,0)","v":0}]
[{"$f":"ROW()","v":1421},null,null,"   Assigned","DPW",0,{"$f":"VLOOKUP($E1421,Func,2)*$F1421","v":0},{"$f":"VLOOKUP($E1421,Func,3)*$F1421","v":0},{"$f":"VLOOKUP($E1421,Func,5)*$F1421","v":0},{"$f":"VLOOKUP($E1421,Func,6)*$F1421","v":0},{"$f":"VLOOKUP($E1421,Func,7)*$F1421","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I1421*VLOOKUP($S1421,DisFac,2)","v":0},{"$f":"+$I1421*VLOOKUP($S1421,DisFac,3)","v":0},{"$f":"+$I1421*VLOOKUP($S1421,DisFac,4)","v":0},{"$f":"+$I1421*VLOOKUP($S1421,DisFac,5)","v":0},{"$f":"+$I1421*VLOOKUP($S1421,DisFac,6)","v":0},0,"UACCT366A",{"$f":"ROUND(SUM(-F1421,G1421:K1421),0)","v":0},{"$f":"ROUND(G1421-N1421-O1421,0)","v":0},{"$f":"ROUND(H1421-Q1421-R1421,0)","v":0},{"$f":"ROUND(I1421-T1421-U1421-V1421-W1421-X1421,0)","v":0}]
[{"$f":"ROW()","v":1422},null,null,null,null,{"$f":"+'JAM Download'!E1608","v":173978272.03922999},{"$f":"SUM(G1419:G1421)","v":0},{"$f":"SUM(H1419:H1421)","v":0},{"$f":"SUM(I1419:I1421)","v":173978272.03922999},{"$f":"SUM(J1419:J1421)","v":0},{"$f":"SUM(K1419:K1421)","v":0},null,null,{"$f":"SUM(N1419:N1421)","v":0},{"$f":"SUM(O1419:O1421)","v":0},null,{"$f":"SUM(Q1419:Q1421)","v":0},{"$f":"SUM(R1419:R1421)","v":0},null,{"$f":"SUM(T1419:T1421)","v":0},{"$f":"SUM(U1419:U1421)","v":173978272.03922999},{"$f":"SUM(V1419:V1421)","v":0},{"$f":"SUM(W1419:W1421)","v":0},{"$f":"SUM(X1419:X1421)","v":0},0,"UACCT366",{"$f":"ROUND(SUM(-F1422,G1422:K1422),0)","v":0},{"$f":"ROUND(G1422-N1422-O1422,0)","v":0},{"$f":"ROUND(H1422-Q1422-R1422,0)","v":0},{"$f":"ROUND(I1422-T1422-U1422-V1422-W1422-X1422,0)","v":0}]
[{"$f":"ROW()","v":1423}]
[{"$f":"ROW()","v":1424},367,"Underground Conductors "]
[{"$f":"ROW()","v":1425},null,null,"S"]
[{"$f":"ROW()","v":1426},null,null,"   Demand - Primary","DPW",{"$f":"+'JAM Download'!E1614","v":478199972.56384599},{"$f":"VLOOKUP($E1426,Func,2)*$F1426","v":0},{"$f":"VLOOKUP($E1426,Func,3)*$F1426","v":0},{"$f":"VLOOKUP($E1426,Func,5)*$F1426","v":478199972.56384599},{"$f":"VLOOKUP($E1426,Func,6)*$F1426","v":0},{"$f":"VLOOKUP($E1426,Func,7)*$F1426","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I1426*VLOOKUP($S1426,DisFac,2)","v":0},{"$f":"+$I1426*VLOOKUP($S1426,DisFac,3)","v":478199972.56384599},{"$f":"+$I1426*VLOOKUP($S1426,DisFac,4)","v":0},{"$f":"+$I1426*VLOOKUP($S1426,DisFac,5)","v":0},{"$f":"+$I1426*VLOOKUP($S1426,DisFac,6)","v":0},0,"UACCT367DP",{"$f":"ROUND(SUM(-F1426,G1426:K1426),0)","v":0},{"$f":"ROUND(G1426-N1426-O1426,0)","v":0},{"$f":"ROUND(H1426-Q1426-R1426,0)","v":0},{"$f":"ROUND(I1426-T1426-U1426-V1426-W1426-X1426,0)","v":0}]
[{"$f":"ROW()","v":1427},null,null,"   Demand - Secondary","DPW",0,{"$f":"VLOOKUP($E1427,Func,2)*$F1427","v":0},{"$f":"VLOOKUP($E1427,Func,3)*$F1427","v":0},{"$f":"VLOOKUP($E1427,Func,5)*$F1427","v":0},{"$f":"VLOOKUP($E1427,Func,6)*$F1427","v":0},{"$f":"VLOOKUP($E1427,Func,7)*$F1427","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I1427*VLOOKUP($S1427,DisFac,2)","v":0},{"$f":"+$I1427*VLOOKUP($S1427,DisFac,3)","v":0},{"$f":"+$I1427*VLOOKUP($S1427,DisFac,4)","v":0},{"$f":"+$I1427*VLOOKUP($S1427,DisFac,5)","v":0},{"$f":"+$I1427*VLOOKUP($S1427,DisFac,6)","v":0},0,"UACCT367DS",{"$f":"ROUND(SUM(-F1427,G1427:K1427),0)","v":0},{"$f":"ROUND(G1427-N1427-O1427,0)","v":0},{"$f":"ROUND(H1427-Q1427-R1427,0)","v":0},{"$f":"ROUND(I1427-T1427-U1427-V1427-W1427-X1427,0)","v":0}]
[{"$f":"ROW()","v":1428},null,null,"   Assigned","DPW",0,{"$f":"VLOOKUP($E1428,Func,2)*$F1428","v":0},{"$f":"VLOOKUP($E1428,Func,3)*$F1428","v":0},{"$f":"VLOOKUP($E1428,Func,5)*$F1428","v":0},{"$f":"VLOOKUP($E1428,Func,6)*$F1428","v":0},{"$f":"VLOOKUP($E1428,Func,7)*$F1428","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I1428*VLOOKUP($S1428,DisFac,2)","v":0},{"$f":"+$I1428*VLOOKUP($S1428,DisFac,3)","v":0},{"$f":"+$I1428*VLOOKUP($S1428,DisFac,4)","v":0},{"$f":"+$I1428*VLOOKUP($S1428,DisFac,5)","v":0},{"$f":"+$I1428*VLOOKUP($S1428,DisFac,6)","v":0},0,"UACCT367A",{"$f":"ROUND(SUM(-F1428,G1428:K1428),0)","v":0},{"$f":"ROUND(G1428-N1428-O1428,0)","v":0},{"$f":"ROUND(H1428-Q1428-R1428,0)","v":0},{"$f":"ROUND(I1428-T1428-U1428-V1428-W1428-X1428,0)","v":0}]
[{"$f":"ROW()","v":1429},null,null,null,null,{"$f":"+'JAM Download'!E1615","v":478199972.56384599},{"$f":"SUM(G1426:G1428)","v":0},{"$f":"SUM(H1426:H1428)","v":0},{"$f":"SUM(I1426:I1428)","v":478199972.56384599},{"$f":"SUM(J1426:J1428)","v":0},{"$f":"SUM(K1426:K1428)","v":0},null,null,{"$f":"SUM(N1426:N1428)","v":0},{"$f":"SUM(O1426:O1428)","v":0},null,{"$f":"SUM(Q1426:Q1428)","v":0},{"$f":"SUM(R1426:R1428)","v":0},null,{"$f":"SUM(T1426:T1428)","v":0},{"$f":"SUM(U1426:U1428)","v":478199972.56384599},{"$f":"SUM(V1426:V1428)","v":0},{"$f":"SUM(W1426:W1428)","v":0},{"$f":"SUM(X1426:X1428)","v":0},0,"UACCT367",{"$f":"ROUND(SUM(-F1429,G1429:K1429),0)","v":0},{"$f":"ROUND(G1429-N1429-O1429,0)","v":0},{"$f":"ROUND(H1429-Q1429-R1429,0)","v":0},{"$f":"ROUND(I1429-T1429-U1429-V1429-W1429-X1429,0)","v":0}]
[{"$f":"ROW()","v":1430}]
[{"$f":"ROW()","v":1431},368,"Line Transformers"]
[{"$f":"ROW()","v":1432},null,null,"S"]
[{"$f":"ROW()","v":1433},null,null,"   Demand - Secondary","DPW",{"$f":"+'JAM Download'!E1618","v":439479967.09461498},{"$f":"VLOOKUP($E1433,Func,2)*$F1433","v":0},{"$f":"VLOOKUP($E1433,Func,3)*$F1433","v":0},{"$f":"VLOOKUP($E1433,Func,5)*$F1433","v":439479967.09461498},{"$f":"VLOOKUP($E1433,Func,6)*$F1433","v":0},{"$f":"VLOOKUP($E1433,Func,7)*$F1433","v":0},null,null,null,null,null,null,null,"XFMR",{"$f":"+$I1433*VLOOKUP($S1433,DisFac,2)","v":0},{"$f":"+$I1433*VLOOKUP($S1433,DisFac,3)","v":0},{"$f":"+$I1433*VLOOKUP($S1433,DisFac,4)","v":439479967.09461498},{"$f":"+$I1433*VLOOKUP($S1433,DisFac,5)","v":0},{"$f":"+$I1433*VLOOKUP($S1433,DisFac,6)","v":0},0,"UACCT368DS",{"$f":"ROUND(SUM(-F1433,G1433:K1433),0)","v":0},{"$f":"ROUND(G1433-N1433-O1433,0)","v":0},{"$f":"ROUND(H1433-Q1433-R1433,0)","v":0},{"$f":"ROUND(I1433-T1433-U1433-V1433-W1433-X1433,0)","v":0}]
[{"$f":"ROW()","v":1434},null,null,"   Assigned","DPW",0,{"$f":"VLOOKUP($E1434,Func,2)*$F1434","v":0},{"$f":"VLOOKUP($E1434,Func,3)*$F1434","v":0},{"$f":"VLOOKUP($E1434,Func,5)*$F1434","v":0},{"$f":"VLOOKUP($E1434,Func,6)*$F1434","v":0},{"$f":"VLOOKUP($E1434,Func,7)*$F1434","v":0},null,null,null,null,null,null,null,"XFMR",{"$f":"+$I1434*VLOOKUP($S1434,DisFac,2)","v":0},{"$f":"+$I1434*VLOOKUP($S1434,DisFac,3)","v":0},{"$f":"+$I1434*VLOOKUP($S1434,DisFac,4)","v":0},{"$f":"+$I1434*VLOOKUP($S1434,DisFac,5)","v":0},{"$f":"+$I1434*VLOOKUP($S1434,DisFac,6)","v":0},0,"UACCT368A",{"$f":"ROUND(SUM(-F1434,G1434:K1434),0)","v":0},{"$f":"ROUND(G1434-N1434-O1434,0)","v":0},{"$f":"ROUND(H1434-Q1434-R1434,0)","v":0},{"$f":"ROUND(I1434-T1434-U1434-V1434-W1434-X1434,0)","v":0}]
[{"$f":"ROW()","v":1435},null,null,null,null,{"$f":"+'JAM Download'!E1619","v":439479967.09461498},{"$f":"SUM(G1433:G1434)","v":0},{"$f":"SUM(H1433:H1434)","v":0},{"$f":"SUM(I1433:I1434)","v":439479967.09461498},{"$f":"SUM(J1433:J1434)","v":0},{"$f":"SUM(K1433:K1434)","v":0},null,null,{"$f":"SUM(N1433:N1434)","v":0},{"$f":"SUM(O1433:O1434)","v":0},null,{"$f":"SUM(Q1433:Q1434)","v":0},{"$f":"SUM(R1433:R1434)","v":0},null,{"$f":"SUM(T1433:T1434)","v":0},{"$f":"SUM(U1433:U1434)","v":0},{"$f":"SUM(V1433:V1434)","v":439479967.09461498},{"$f":"SUM(W1433:W1434)","v":0},{"$f":"SUM(X1433:X1434)","v":0},0,"UACCT368",{"$f":"ROUND(SUM(-F1435,G1435:K1435),0)","v":0},{"$f":"ROUND(G1435-N1435-O1435,0)","v":0},{"$f":"ROUND(H1435-Q1435-R1435,0)","v":0},{"$f":"ROUND(I1435-T1435-U1435-V1435-W1435-X1435,0)","v":0}]
[{"$f":"ROW()","v":1436}]
[{"$f":"ROW()","v":1437},369,"Services"]
[{"$f":"ROW()","v":1438},null,null,"S"]
[{"$f":"ROW()","v":1439},null,null,"   Customer OH","DPW",{"$f":"+'JAM Download'!E1622","v":235547527.97384599},{"$f":"VLOOKUP($E1439,Func,2)*$F1439","v":0},{"$f":"VLOOKUP($E1439,Func,3)*$F1439","v":0},{"$f":"VLOOKUP($E1439,Func,5)*$F1439","v":235547527.97384599},{"$f":"VLOOKUP($E1439,Func,6)*$F1439","v":0},{"$f":"VLOOKUP($E1439,Func,7)*$F1439","v":0},null,null,null,null,null,null,null,"SERV",{"$f":"+$I1439*VLOOKUP($S1439,DisFac,2)","v":0},{"$f":"+$I1439*VLOOKUP($S1439,DisFac,3)","v":0},{"$f":"+$I1439*VLOOKUP($S1439,DisFac,4)","v":0},{"$f":"+$I1439*VLOOKUP($S1439,DisFac,5)","v":0},{"$f":"+$I1439*VLOOKUP($S1439,DisFac,6)","v":235547527.97384599},0,"UACCT369COH",{"$f":"ROUND(SUM(-F1439,G1439:K1439),0)","v":0},{"$f":"ROUND(G1439-N1439-O1439,0)","v":0},{"$f":"ROUND(H1439-Q1439-R1439,0)","v":0},{"$f":"ROUND(I1439-T1439-U1439-V1439-W1439-X1439,0)","v":0}]
[{"$f":"ROW()","v":1440},null,null,"   Customer UG","DPW",0,{"$f":"VLOOKUP($E1440,Func,2)*$F1440","v":0},{"$f":"VLOOKUP($E1440,Func,3)*$F1440","v":0},{"$f":"VLOOKUP($E1440,Func,5)*$F1440","v":0},{"$f":"VLOOKUP($E1440,Func,6)*$F1440","v":0},{"$f":"VLOOKUP($E1440,Func,7)*$F1440","v":0},null,null,null,null,null,null,null,"SERV",{"$f":"+$I1440*VLOOKUP($S1440,DisFac,2)","v":0},{"$f":"+$I1440*VLOOKUP($S1440,DisFac,3)","v":0},{"$f":"+$I1440*VLOOKUP($S1440,DisFac,4)","v":0},{"$f":"+$I1440*VLOOKUP($S1440,DisFac,5)","v":0},{"$f":"+$I1440*VLOOKUP($S1440,DisFac,6)","v":0},0,"UACCT369CUG",{"$f":"ROUND(SUM(-F1440,G1440:K1440),0)","v":0},{"$f":"ROUND(G1440-N1440-O1440,0)","v":0},{"$f":"ROUND(H1440-Q1440-R1440,0)","v":0},{"$f":"ROUND(I1440-T1440-U1440-V1440-W1440-X1440,0)","v":0}]
[{"$f":"ROW()","v":1441},null,null,"   Assigned","DPW",0,{"$f":"VLOOKUP($E1441,Func,2)*$F1441","v":0},{"$f":"VLOOKUP($E1441,Func,3)*$F1441","v":0},{"$f":"VLOOKUP($E1441,Func,5)*$F1441","v":0},{"$f":"VLOOKUP($E1441,Func,6)*$F1441","v":0},{"$f":"VLOOKUP($E1441,Func,7)*$F1441","v":0},null,null,null,null,null,null,null,"SERV",{"$f":"+$I1441*VLOOKUP($S1441,DisFac,2)","v":0},{"$f":"+$I1441*VLOOKUP($S1441,DisFac,3)","v":0},{"$f":"+$I1441*VLOOKUP($S1441,DisFac,4)","v":0},{"$f":"+$I1441*VLOOKUP($S1441,DisFac,5)","v":0},{"$f":"+$I1441*VLOOKUP($S1441,DisFac,6)","v":0},0,"UACCT369A",{"$f":"ROUND(SUM(-F1441,G1441:K1441),0)","v":0},{"$f":"ROUND(G1441-N1441-O1441,0)","v":0},{"$f":"ROUND(H1441-Q1441-R1441,0)","v":0},{"$f":"ROUND(I1441-T1441-U1441-V1441-W1441-X1441,0)","v":0}]
[{"$f":"ROW()","v":1442},null,null,null,null,{"$f":"+'JAM Download'!E1623","v":235547527.97384599},{"$f":"SUM(G1439:G1441)","v":0},{"$f":"SUM(H1439:H1441)","v":0},{"$f":"SUM(I1439:I1441)","v":235547527.97384599},{"$f":"SUM(J1439:J1441)","v":0},{"$f":"SUM(K1439:K1441)","v":0},null,null,{"$f":"SUM(N1439:N1441)","v":0},{"$f":"SUM(O1439:O1441)","v":0},null,{"$f":"SUM(Q1439:Q1441)","v":0},{"$f":"SUM(R1439:R1441)","v":0},null,{"$f":"SUM(T1439:T1441)","v":0},{"$f":"SUM(U1439:U1441)","v":0},{"$f":"SUM(V1439:V1441)","v":0},{"$f":"SUM(W1439:W1441)","v":0},{"$f":"SUM(X1439:X1441)","v":235547527.97384599},0,"UACCT369",{"$f":"ROUND(SUM(-F1442,G1442:K1442),0)","v":0},{"$f":"ROUND(G1442-N1442-O1442,0)","v":0},{"$f":"ROUND(H1442-Q1442-R1442,0)","v":0},{"$f":"ROUND(I1442-T1442-U1442-V1442-W1442-X1442,0)","v":0}]
[{"$f":"ROW()","v":1443}]
[{"$f":"ROW()","v":1444},370,"Meters"]
[{"$f":"ROW()","v":1445},null,null,"S"]
[{"$f":"ROW()","v":1446},null,null,"   Customer","DPW",{"$f":"+'JAM Download'!E1626","v":73919364.543076903},{"$f":"VLOOKUP($E1446,Func,2)*$F1446","v":0},{"$f":"VLOOKUP($E1446,Func,3)*$F1446","v":0},{"$f":"VLOOKUP($E1446,Func,5)*$F1446","v":73919364.543076903},{"$f":"VLOOKUP($E1446,Func,6)*$F1446","v":0},{"$f":"VLOOKUP($E1446,Func,7)*$F1446","v":0},null,null,null,null,null,null,null,"METR",{"$f":"+$I1446*VLOOKUP($S1446,DisFac,2)","v":0},{"$f":"+$I1446*VLOOKUP($S1446,DisFac,3)","v":0},{"$f":"+$I1446*VLOOKUP($S1446,DisFac,4)","v":0},{"$f":"+$I1446*VLOOKUP($S1446,DisFac,5)","v":73919364.543076903},{"$f":"+$I1446*VLOOKUP($S1446,DisFac,6)","v":0},73919364.543076903,"UACCT370C",{"$f":"ROUND(SUM(-F1446,G1446:K1446),0)","v":0},{"$f":"ROUND(G1446-N1446-O1446,0)","v":0},{"$f":"ROUND(H1446-Q1446-R1446,0)","v":0},{"$f":"ROUND(I1446-T1446-U1446-V1446-W1446-X1446,0)","v":0}]
[{"$f":"ROW()","v":1447},null,null,"   Assigned","DPW",0,{"$f":"VLOOKUP($E1447,Func,2)*$F1447","v":0},{"$f":"VLOOKUP($E1447,Func,3)*$F1447","v":0},{"$f":"VLOOKUP($E1447,Func,5)*$F1447","v":0},{"$f":"VLOOKUP($E1447,Func,6)*$F1447","v":0},{"$f":"VLOOKUP($E1447,Func,7)*$F1447","v":0},null,null,null,null,null,null,null,"METR",{"$f":"+$I1447*VLOOKUP($S1447,DisFac,2)","v":0},{"$f":"+$I1447*VLOOKUP($S1447,DisFac,3)","v":0},{"$f":"+$I1447*VLOOKUP($S1447,DisFac,4)","v":0},{"$f":"+$I1447*VLOOKUP($S1447,DisFac,5)","v":0},{"$f":"+$I1447*VLOOKUP($S1447,DisFac,6)","v":0},0,"UACCT370A",{"$f":"ROUND(SUM(-F1447,G1447:K1447),0)","v":0},{"$f":"ROUND(G1447-N1447-O1447,0)","v":0},{"$f":"ROUND(H1447-Q1447-R1447,0)","v":0},{"$f":"ROUND(I1447-T1447-U1447-V1447-W1447-X1447,0)","v":0}]
[{"$f":"ROW()","v":1448},null,null,null,null,{"$f":"+'JAM Download'!E1627","v":73919364.543076903},{"$f":"SUM(G1446:G1447)","v":0},{"$f":"SUM(H1446:H1447)","v":0},{"$f":"SUM(I1446:I1447)","v":73919364.543076903},{"$f":"SUM(J1446:J1447)","v":0},{"$f":"SUM(K1446:K1447)","v":0},null,null,{"$f":"SUM(N1446:N1447)","v":0},{"$f":"SUM(O1446:O1447)","v":0},null,{"$f":"SUM(Q1446:Q1447)","v":0},{"$f":"SUM(R1446:R1447)","v":0},null,{"$f":"SUM(T1446:T1447)","v":0},{"$f":"SUM(U1446:U1447)","v":0},{"$f":"SUM(V1446:V1447)","v":0},{"$f":"SUM(W1446:W1447)","v":73919364.543076903},{"$f":"SUM(X1446:X1447)","v":0},73919364.543076903,"UACCT370",{"$f":"ROUND(SUM(-F1448,G1448:K1448),0)","v":0},{"$f":"ROUND(G1448-N1448-O1448,0)","v":0},{"$f":"ROUND(H1448-Q1448-R1448,0)","v":0},{"$f":"ROUND(I1448-T1448-U1448-V1448-W1448-X1448,0)","v":0}]
[{"$f":"ROW()","v":1449}]
[{"$f":"ROW()","v":1450},371,"Installations on Customers' Premises"]
[{"$f":"ROW()","v":1451},null,null,"S"]
[{"$f":"ROW()","v":1452},null,null,"   Demand - Primary","DPW",{"$f":"+'JAM Download'!E1630","v":4406023.90615384},{"$f":"VLOOKUP($E1452,Func,2)*$F1452","v":0},{"$f":"VLOOKUP($E1452,Func,3)*$F1452","v":0},{"$f":"VLOOKUP($E1452,Func,5)*$F1452","v":4406023.90615384},{"$f":"VLOOKUP($E1452,Func,6)*$F1452","v":0},{"$f":"VLOOKUP($E1452,Func,7)*$F1452","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I1452*VLOOKUP($S1452,DisFac,2)","v":0},{"$f":"+$I1452*VLOOKUP($S1452,DisFac,3)","v":4406023.90615384},{"$f":"+$I1452*VLOOKUP($S1452,DisFac,4)","v":0},{"$f":"+$I1452*VLOOKUP($S1452,DisFac,5)","v":0},{"$f":"+$I1452*VLOOKUP($S1452,DisFac,6)","v":0},0,"UACCT371DP",{"$f":"ROUND(SUM(-F1452,G1452:K1452),0)","v":0},{"$f":"ROUND(G1452-N1452-O1452,0)","v":0},{"$f":"ROUND(H1452-Q1452-R1452,0)","v":0},{"$f":"ROUND(I1452-T1452-U1452-V1452-W1452-X1452,0)","v":0}]
[{"$f":"ROW()","v":1453},null,null,"   Demand - Secondary","DPW",0,{"$f":"VLOOKUP($E1453,Func,2)*$F1453","v":0},{"$f":"VLOOKUP($E1453,Func,3)*$F1453","v":0},{"$f":"VLOOKUP($E1453,Func,5)*$F1453","v":0},{"$f":"VLOOKUP($E1453,Func,6)*$F1453","v":0},{"$f":"VLOOKUP($E1453,Func,7)*$F1453","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I1453*VLOOKUP($S1453,DisFac,2)","v":0},{"$f":"+$I1453*VLOOKUP($S1453,DisFac,3)","v":0},{"$f":"+$I1453*VLOOKUP($S1453,DisFac,4)","v":0},{"$f":"+$I1453*VLOOKUP($S1453,DisFac,5)","v":0},{"$f":"+$I1453*VLOOKUP($S1453,DisFac,6)","v":0},0,"UACCT371DS",{"$f":"ROUND(SUM(-F1453,G1453:K1453),0)","v":0},{"$f":"ROUND(G1453-N1453-O1453,0)","v":0},{"$f":"ROUND(H1453-Q1453-R1453,0)","v":0},{"$f":"ROUND(I1453-T1453-U1453-V1453-W1453-X1453,0)","v":0}]
[{"$f":"ROW()","v":1454},null,null,"   Assigned","DPW",0,{"$f":"VLOOKUP($E1454,Func,2)*$F1454","v":0},{"$f":"VLOOKUP($E1454,Func,3)*$F1454","v":0},{"$f":"VLOOKUP($E1454,Func,5)*$F1454","v":0},{"$f":"VLOOKUP($E1454,Func,6)*$F1454","v":0},{"$f":"VLOOKUP($E1454,Func,7)*$F1454","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I1454*VLOOKUP($S1454,DisFac,2)","v":0},{"$f":"+$I1454*VLOOKUP($S1454,DisFac,3)","v":0},{"$f":"+$I1454*VLOOKUP($S1454,DisFac,4)","v":0},{"$f":"+$I1454*VLOOKUP($S1454,DisFac,5)","v":0},{"$f":"+$I1454*VLOOKUP($S1454,DisFac,6)","v":0},0,"UACCT371A",{"$f":"ROUND(SUM(-F1454,G1454:K1454),0)","v":0},{"$f":"ROUND(G1454-N1454-O1454,0)","v":0},{"$f":"ROUND(H1454-Q1454-R1454,0)","v":0},{"$f":"ROUND(I1454-T1454-U1454-V1454-W1454-X1454,0)","v":0}]
[{"$f":"ROW()","v":1455},null,null,null,null,{"$f":"+'JAM Download'!E1631","v":4406023.90615384},{"$f":"SUM(G1452:G1454)","v":0},{"$f":"SUM(H1452:H1454)","v":0},{"$f":"SUM(I1452:I1454)","v":4406023.90615384},{"$f":"SUM(J1452:J1454)","v":0},{"$f":"SUM(K1452:K1454)","v":0},null,null,{"$f":"SUM(N1452:N1454)","v":0},{"$f":"SUM(O1452:O1454)","v":0},null,{"$f":"SUM(Q1452:Q1454)","v":0},{"$f":"SUM(R1452:R1454)","v":0},null,{"$f":"SUM(T1452:T1454)","v":0},{"$f":"SUM(U1452:U1454)","v":4406023.90615384},{"$f":"SUM(V1452:V1454)","v":0},{"$f":"SUM(W1452:W1454)","v":0},{"$f":"SUM(X1452:X1454)","v":0},0,"UACCT371",{"$f":"ROUND(SUM(-F1455,G1455:K1455),0)","v":0},{"$f":"ROUND(G1455-N1455-O1455,0)","v":0},{"$f":"ROUND(H1455-Q1455-R1455,0)","v":0},{"$f":"ROUND(I1455-T1455-U1455-V1455-W1455-X1455,0)","v":0}]
[{"$f":"ROW()","v":1456}]
[{"$f":"ROW()","v":1457},372,"Leased Property"]
[{"$f":"ROW()","v":1458},null,null,"S"]
[{"$f":"ROW()","v":1459},null,null,"   Demand - Primary","DPW",{"$f":"+'JAM Download'!E1634","v":0},{"$f":"VLOOKUP($E1459,Func,2)*$F1459","v":0},{"$f":"VLOOKUP($E1459,Func,3)*$F1459","v":0},{"$f":"VLOOKUP($E1459,Func,5)*$F1459","v":0},{"$f":"VLOOKUP($E1459,Func,6)*$F1459","v":0},{"$f":"VLOOKUP($E1459,Func,7)*$F1459","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$I1459*VLOOKUP($S1459,DisFac,2)","v":0},{"$f":"+$I1459*VLOOKUP($S1459,DisFac,3)","v":0},{"$f":"+$I1459*VLOOKUP($S1459,DisFac,4)","v":0},{"$f":"+$I1459*VLOOKUP($S1459,DisFac,5)","v":0},{"$f":"+$I1459*VLOOKUP($S1459,DisFac,6)","v":0},0,"UACCT372DP",{"$f":"ROUND(SUM(-F1459,G1459:K1459),0)","v":0},{"$f":"ROUND(G1459-N1459-O1459,0)","v":0},{"$f":"ROUND(H1459-Q1459-R1459,0)","v":0},{"$f":"ROUND(I1459-T1459-U1459-V1459-W1459-X1459,0)","v":0}]
[{"$f":"ROW()","v":1460},null,null,"   Demand - Secondary","DPW",0,{"$f":"VLOOKUP($E1460,Func,2)*$F1460","v":0},{"$f":"VLOOKUP($E1460,Func,3)*$F1460","v":0},{"$f":"VLOOKUP($E1460,Func,5)*$F1460","v":0},{"$f":"VLOOKUP($E1460,Func,6)*$F1460","v":0},{"$f":"VLOOKUP($E1460,Func,7)*$F1460","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$I1460*VLOOKUP($S1460,DisFac,2)","v":0},{"$f":"+$I1460*VLOOKUP($S1460,DisFac,3)","v":0},{"$f":"+$I1460*VLOOKUP($S1460,DisFac,4)","v":0},{"$f":"+$I1460*VLOOKUP($S1460,DisFac,5)","v":0},{"$f":"+$I1460*VLOOKUP($S1460,DisFac,6)","v":0},0,"UACCT372DS",{"$f":"ROUND(SUM(-F1460,G1460:K1460),0)","v":0},{"$f":"ROUND(G1460-N1460-O1460,0)","v":0},{"$f":"ROUND(H1460-Q1460-R1460,0)","v":0},{"$f":"ROUND(I1460-T1460-U1460-V1460-W1460-X1460,0)","v":0}]
[{"$f":"ROW()","v":1461},null,null,"   Assigned","DPW",0,{"$f":"VLOOKUP($E1461,Func,2)*$F1461","v":0},{"$f":"VLOOKUP($E1461,Func,3)*$F1461","v":0},{"$f":"VLOOKUP($E1461,Func,5)*$F1461","v":0},{"$f":"VLOOKUP($E1461,Func,6)*$F1461","v":0},{"$f":"VLOOKUP($E1461,Func,7)*$F1461","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$I1461*VLOOKUP($S1461,DisFac,2)","v":0},{"$f":"+$I1461*VLOOKUP($S1461,DisFac,3)","v":0},{"$f":"+$I1461*VLOOKUP($S1461,DisFac,4)","v":0},{"$f":"+$I1461*VLOOKUP($S1461,DisFac,5)","v":0},{"$f":"+$I1461*VLOOKUP($S1461,DisFac,6)","v":0},0,"UACCT372A",{"$f":"ROUND(SUM(-F1461,G1461:K1461),0)","v":0},{"$f":"ROUND(G1461-N1461-O1461,0)","v":0},{"$f":"ROUND(H1461-Q1461-R1461,0)","v":0},{"$f":"ROUND(I1461-T1461-U1461-V1461-W1461-X1461,0)","v":0}]
[{"$f":"ROW()","v":1462},null,null,null,null,{"$f":"+'JAM Download'!E1635","v":0},{"$f":"SUM(G1459:G1461)","v":0},{"$f":"SUM(H1459:H1461)","v":0},{"$f":"SUM(I1459:I1461)","v":0},{"$f":"SUM(J1459:J1461)","v":0},{"$f":"SUM(K1459:K1461)","v":0},null,null,{"$f":"SUM(N1459:N1461)","v":0},{"$f":"SUM(O1459:O1461)","v":0},null,{"$f":"SUM(Q1459:Q1461)","v":0},{"$f":"SUM(R1459:R1461)","v":0},null,{"$f":"SUM(T1459:T1461)","v":0},{"$f":"SUM(U1459:U1461)","v":0},{"$f":"SUM(V1459:V1461)","v":0},{"$f":"SUM(W1459:W1461)","v":0},{"$f":"SUM(X1459:X1461)","v":0},0,"UACCT372",{"$f":"ROUND(SUM(-F1462,G1462:K1462),0)","v":0},{"$f":"ROUND(G1462-N1462-O1462,0)","v":0},{"$f":"ROUND(H1462-Q1462-R1462,0)","v":0},{"$f":"ROUND(I1462-T1462-U1462-V1462-W1462-X1462,0)","v":0}]
[{"$f":"ROW()","v":1463}]
[{"$f":"ROW()","v":1464},373,"Street Lights"]
[{"$f":"ROW()","v":1465},null,null,"S"]
[{"$f":"ROW()","v":1466},null,null,"   Customer","DPW",0,{"$f":"VLOOKUP($E1466,Func,2)*$F1466","v":0},{"$f":"VLOOKUP($E1466,Func,3)*$F1466","v":0},{"$f":"VLOOKUP($E1466,Func,5)*$F1466","v":0},{"$f":"VLOOKUP($E1466,Func,6)*$F1466","v":0},{"$f":"VLOOKUP($E1466,Func,7)*$F1466","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I1466*VLOOKUP($S1466,DisFac,2)","v":0},{"$f":"+$I1466*VLOOKUP($S1466,DisFac,3)","v":0},{"$f":"+$I1466*VLOOKUP($S1466,DisFac,4)","v":0},{"$f":"+$I1466*VLOOKUP($S1466,DisFac,5)","v":0},{"$f":"+$I1466*VLOOKUP($S1466,DisFac,6)","v":0},0,"UACCT373C",{"$f":"ROUND(SUM(-F1466,G1466:K1466),0)","v":0},{"$f":"ROUND(G1466-N1466-O1466,0)","v":0},{"$f":"ROUND(H1466-Q1466-R1466,0)","v":0},{"$f":"ROUND(I1466-T1466-U1466-V1466-W1466-X1466,0)","v":0}]
[{"$f":"ROW()","v":1467},null,null,"   Public Authority","DPW",{"$f":"+'JAM Download'!E1638","v":23264674.769230701},{"$f":"VLOOKUP($E1467,Func,2)*$F1467","v":0},{"$f":"VLOOKUP($E1467,Func,3)*$F1467","v":0},{"$f":"VLOOKUP($E1467,Func,5)*$F1467","v":23264674.769230701},{"$f":"VLOOKUP($E1467,Func,6)*$F1467","v":0},{"$f":"VLOOKUP($E1467,Func,7)*$F1467","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I1467*VLOOKUP($S1467,DisFac,2)","v":0},{"$f":"+$I1467*VLOOKUP($S1467,DisFac,3)","v":23264674.769230701},{"$f":"+$I1467*VLOOKUP($S1467,DisFac,4)","v":0},{"$f":"+$I1467*VLOOKUP($S1467,DisFac,5)","v":0},{"$f":"+$I1467*VLOOKUP($S1467,DisFac,6)","v":0},0,"UACCT373PA",{"$f":"ROUND(SUM(-F1467,G1467:K1467),0)","v":0},{"$f":"ROUND(G1467-N1467-O1467,0)","v":0},{"$f":"ROUND(H1467-Q1467-R1467,0)","v":0},{"$f":"ROUND(I1467-T1467-U1467-V1467-W1467-X1467,0)","v":0}]
[{"$f":"ROW()","v":1468},null,null,null,null,{"$f":"+'JAM Download'!E1639","v":23264674.769230701},{"$f":"SUM(G1466:G1467)","v":0},{"$f":"SUM(H1466:H1467)","v":0},{"$f":"SUM(I1466:I1467)","v":23264674.769230701},{"$f":"SUM(J1466:J1467)","v":0},{"$f":"SUM(K1466:K1467)","v":0},null,null,{"$f":"SUM(N1466:N1467)","v":0},{"$f":"SUM(O1466:O1467)","v":0},null,{"$f":"SUM(Q1466:Q1467)","v":0},{"$f":"SUM(R1466:R1467)","v":0},null,{"$f":"SUM(T1466:T1467)","v":0},{"$f":"SUM(U1466:U1467)","v":23264674.769230701},{"$f":"SUM(V1466:V1467)","v":0},{"$f":"SUM(W1466:W1467)","v":0},{"$f":"SUM(X1466:X1467)","v":0},0,"UACCT373",{"$f":"ROUND(SUM(-F1468,G1468:K1468),0)","v":0},{"$f":"ROUND(G1468-N1468-O1468,0)","v":0},{"$f":"ROUND(H1468-Q1468-R1468,0)","v":0},{"$f":"ROUND(I1468-T1468-U1468-V1468-W1468-X1468,0)","v":0}]
[{"$f":"ROW()","v":1469}]
[{"$f":"ROW()","v":1470},"D00","Unclassified Dist Plant - Acct 300"]
[{"$f":"ROW()","v":1471},null,null,"S","DPW",{"$f":"+'JAM Download'!E1642","v":5594078.5092307599},{"$f":"VLOOKUP($E1471,Func,2)*$F1471","v":0},{"$f":"VLOOKUP($E1471,Func,3)*$F1471","v":0},{"$f":"VLOOKUP($E1471,Func,5)*$F1471","v":5594078.5092307599},{"$f":"VLOOKUP($E1471,Func,6)*$F1471","v":0},{"$f":"VLOOKUP($E1471,Func,7)*$F1471","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$I1471*VLOOKUP($S1471,DisFac,2)","v":1490946.4841749473},{"$f":"+$I1471*VLOOKUP($S1471,DisFac,3)","v":4103132.0250558122},{"$f":"+$I1471*VLOOKUP($S1471,DisFac,4)","v":0},{"$f":"+$I1471*VLOOKUP($S1471,DisFac,5)","v":0},{"$f":"+$I1471*VLOOKUP($S1471,DisFac,6)","v":0},0,"UACCTD00S",{"$f":"ROUND(SUM(-F1471,G1471:K1471),0)","v":0},{"$f":"ROUND(G1471-N1471-O1471,0)","v":0},{"$f":"ROUND(H1471-Q1471-R1471,0)","v":0},{"$f":"ROUND(I1471-T1471-U1471-V1471-W1471-X1471,0)","v":0}]
[{"$f":"ROW()","v":1472},null,null,null,null,{"$f":"+'JAM Download'!E1643","v":5594078.5092307599},{"$f":"SUM(G1471:G1471)","v":0},{"$f":"SUM(H1471:H1471)","v":0},{"$f":"SUM(I1471:I1471)","v":5594078.5092307599},{"$f":"SUM(J1471:J1471)","v":0},{"$f":"SUM(K1471:K1471)","v":0},null,null,{"$f":"SUM(N1471:N1471)","v":0},{"$f":"SUM(O1471:O1471)","v":0},null,{"$f":"SUM(Q1471:Q1471)","v":0},{"$f":"SUM(R1471:R1471)","v":0},null,{"$f":"SUM(T1471:T1471)","v":1490946.4841749473},{"$f":"SUM(U1471:U1471)","v":4103132.0250558122},{"$f":"SUM(V1471:V1471)","v":0},{"$f":"SUM(W1471:W1471)","v":0},{"$f":"SUM(X1471:X1471)","v":0},0,"UACCTD00",{"$f":"ROUND(SUM(-F1472,G1472:K1472),0)","v":0},{"$f":"ROUND(G1472-N1472-O1472,0)","v":0},{"$f":"ROUND(H1472-Q1472-R1472,0)","v":0},{"$f":"ROUND(I1472-T1472-U1472-V1472-W1472-X1472,0)","v":0}]
[{"$f":"ROW()","v":1473}]
[{"$f":"ROW()","v":1474},"DS0","Unclassified Dist Sub Plant - Acct 300"]
[{"$f":"ROW()","v":1475},null,null,"S","DPW",{"$f":"+'JAM Download'!E1646","v":0},{"$f":"VLOOKUP($E1475,Func,2)*$F1475","v":0},{"$f":"VLOOKUP($E1475,Func,3)*$F1475","v":0},{"$f":"VLOOKUP($E1475,Func,5)*$F1475","v":0},{"$f":"VLOOKUP($E1475,Func,6)*$F1475","v":0},{"$f":"VLOOKUP($E1475,Func,7)*$F1475","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$I1475*VLOOKUP($S1475,DisFac,2)","v":0},{"$f":"+$I1475*VLOOKUP($S1475,DisFac,3)","v":0},{"$f":"+$I1475*VLOOKUP($S1475,DisFac,4)","v":0},{"$f":"+$I1475*VLOOKUP($S1475,DisFac,5)","v":0},{"$f":"+$I1475*VLOOKUP($S1475,DisFac,6)","v":0},0,"UACCTDS0S",{"$f":"ROUND(SUM(-F1475,G1475:K1475),0)","v":0},{"$f":"ROUND(G1475-N1475-O1475,0)","v":0},{"$f":"ROUND(H1475-Q1475-R1475,0)","v":0},{"$f":"ROUND(I1475-T1475-U1475-V1475-W1475-X1475,0)","v":0}]
[{"$f":"ROW()","v":1476},null,null,null,null,{"$f":"+'JAM Download'!E1647","v":0},{"$f":"SUM(G1475:G1475)","v":0},{"$f":"SUM(H1475:H1475)","v":0},{"$f":"SUM(I1475:I1475)","v":0},{"$f":"SUM(J1475:J1475)","v":0},{"$f":"SUM(K1475:K1475)","v":0},null,null,{"$f":"SUM(N1475:N1475)","v":0},{"$f":"SUM(O1475:O1475)","v":0},null,{"$f":"SUM(Q1475:Q1475)","v":0},{"$f":"SUM(R1475:R1475)","v":0},null,{"$f":"SUM(T1475:T1475)","v":0},{"$f":"SUM(U1475:U1475)","v":0},{"$f":"SUM(V1475:V1475)","v":0},{"$f":"SUM(W1475:W1475)","v":0},{"$f":"SUM(X1475:X1475)","v":0},0,"UACCTDS0",{"$f":"ROUND(SUM(-F1476,G1476:K1476),0)","v":0},{"$f":"ROUND(G1476-N1476-O1476,0)","v":0},{"$f":"ROUND(H1476-Q1476-R1476,0)","v":0},{"$f":"ROUND(I1476-T1476-U1476-V1476-W1476-X1476,0)","v":0}]
[{"$f":"ROW()","v":1477}]
[{"$f":"ROW()","v":1478}]
[{"$f":"ROW()","v":1479},"TOTAL DISTRIBUTION PLANT",null,null,null,{"$f":"+'JAM Download'!E1650","v":2504141683.0992284},{"$f":"+G1468+G1462+G1455+G1448+G1442+G1435+G1429+G1422+G1415+G1408+G1401+G1395+G1389+G1476+G1472","v":0},{"$f":"+H1468+H1462+H1455+H1448+H1442+H1435+H1429+H1422+H1415+H1408+H1401+H1395+H1389+H1476+H1472","v":0},{"$f":"+I1468+I1462+I1455+I1448+I1442+I1435+I1429+I1422+I1415+I1408+I1401+I1395+I1389+I1476+I1472","v":2504141683.0992279},{"$f":"+J1468+J1462+J1455+J1448+J1442+J1435+J1429+J1422+J1415+J1408+J1401+J1395+J1389+J1476+J1472","v":0},{"$f":"+K1468+K1462+K1455+K1448+K1442+K1435+K1429+K1422+K1415+K1408+K1401+K1395+K1389+K1476+K1472","v":0},null,null,{"$f":"+N1468+N1462+N1455+N1448+N1442+N1435+N1429+N1422+N1415+N1408+N1401+N1395+N1389+N1476+N1472","v":0},{"$f":"+O1468+O1462+O1455+O1448+O1442+O1435+O1429+O1422+O1415+O1408+O1401+O1395+O1389+O1476+O1472","v":0},null,{"$f":"+Q1468+Q1462+Q1455+Q1448+Q1442+Q1435+Q1429+Q1422+Q1415+Q1408+Q1401+Q1395+Q1389+Q1476+Q1472","v":0},{"$f":"+R1468+R1462+R1455+R1448+R1442+R1435+R1429+R1422+R1415+R1408+R1401+R1395+R1389+R1476+R1472","v":0},null,{"$f":"+T1468+T1462+T1455+T1448+T1442+T1435+T1429+T1422+T1415+T1408+T1401+T1395+T1389+T1476+T1472","v":467798502.79235512},{"$f":"+U1468+U1462+U1455+U1448+U1442+U1435+U1429+U1422+U1415+U1408+U1401+U1395+U1389+U1476+U1472","v":1287396320.6953354},{"$f":"+V1468+V1462+V1455+V1448+V1442+V1435+V1429+V1422+V1415+V1408+V1401+V1395+V1389+V1476+V1472","v":439479967.09461498},{"$f":"+W1468+W1462+W1455+W1448+W1442+W1435+W1429+W1422+W1415+W1408+W1401+W1395+W1389+W1476+W1472","v":73919364.543076903},{"$f":"+X1468+X1462+X1455+X1448+X1442+X1435+X1429+X1422+X1415+X1408+X1401+X1395+X1389+X1476+X1472","v":235547527.97384599},73919364.543076903,null,{"$f":"ROUND(SUM(-F1479,G1479:K1479),0)","v":0},{"$f":"ROUND(G1479-N1479-O1479,0)","v":0},{"$f":"ROUND(H1479-Q1479-R1479,0)","v":0},{"$f":"ROUND(I1479-T1479-U1479-V1479-W1479-X1479,0)","v":0}]
[{"$f":"ROW()","v":1480}]
[{"$f":"ROW()","v":1481},389,"Land and Land Rights"]
[{"$f":"ROW()","v":1482},null,null,"S","G-SITUS",{"$f":"+'JAM Download'!E1657","v":4068287.04},{"$f":"VLOOKUP($E1482,Func,2)*$F1482","v":0},{"$f":"VLOOKUP($E1482,Func,3)*$F1482","v":1160096.8117125125},{"$f":"VLOOKUP($E1482,Func,5)*$F1482","v":2908190.2282874882},{"$f":"VLOOKUP($E1482,Func,6)*$F1482","v":0},{"$f":"VLOOKUP($E1482,Func,7)*$F1482","v":0},null,0.75,{"$f":"+$G1482*$M1482","v":0},{"$f":"+$G1482*(1-$M1482)","v":0},0.75,{"$f":"+$H1482*$P1482","v":870072.60878438433},{"$f":"+$H1482*(1-$P1482)","v":290024.20292812813},"PLNT",{"$f":"+$I1482*VLOOKUP($S1482,DisFac,2)","v":534828.35437105433},{"$f":"+$I1482*VLOOKUP($S1482,DisFac,3)","v":1471864.5987767547},{"$f":"+$I1482*VLOOKUP($S1482,DisFac,4)","v":528996.13334351406},{"$f":"+$I1482*VLOOKUP($S1482,DisFac,5)","v":88975.746223442533},{"$f":"+$I1482*VLOOKUP($S1482,DisFac,6)","v":283525.39557272242},88975.746223442533,"UACCT389S",{"$f":"ROUND(SUM(-F1482,G1482:K1482),0)","v":0},{"$f":"ROUND(G1482-N1482-O1482,0)","v":0},{"$f":"ROUND(H1482-Q1482-R1482,0)","v":0},{"$f":"ROUND(I1482-T1482-U1482-V1482-W1482-X1482,0)","v":0}]
[{"$f":"ROW()","v":1483},null,null,"CN","CUST",{"$f":"+'JAM Download'!E1658","v":551532.40477593557},{"$f":"VLOOKUP($E1483,Func,2)*$F1483","v":0},{"$f":"VLOOKUP($E1483,Func,3)*$F1483","v":0},{"$f":"VLOOKUP($E1483,Func,5)*$F1483","v":0},{"$f":"VLOOKUP($E1483,Func,6)*$F1483","v":551532.40477593557},{"$f":"VLOOKUP($E1483,Func,7)*$F1483","v":0},null,0.75,{"$f":"+$G1483*$M1483","v":0},{"$f":"+$G1483*(1-$M1483)","v":0},0.75,{"$f":"+$H1483*$P1483","v":0},{"$f":"+$H1483*(1-$P1483)","v":0},"CUST",{"$f":"+$I1483*VLOOKUP($S1483,DisFac,2)","v":0},{"$f":"+$I1483*VLOOKUP($S1483,DisFac,3)","v":0},{"$f":"+$I1483*VLOOKUP($S1483,DisFac,4)","v":0},{"$f":"+$I1483*VLOOKUP($S1483,DisFac,5)","v":0},{"$f":"+$I1483*VLOOKUP($S1483,DisFac,6)","v":0},0,"UACCT389CN",0,0,0,0]
[{"$f":"ROW()","v":1484},null,null,"SG","PT",{"$f":"+'JAM Download'!E1659","v":143.61886014666501},{"$f":"VLOOKUP($E1484,Func,2)*$F1484","v":99.846149397601934},{"$f":"VLOOKUP($E1484,Func,3)*$F1484","v":43.772710749063073},{"$f":"VLOOKUP($E1484,Func,5)*$F1484","v":0},{"$f":"VLOOKUP($E1484,Func,6)*$F1484","v":0},{"$f":"VLOOKUP($E1484,Func,7)*$F1484","v":0},null,0.75,{"$f":"+$G1484*$M1484","v":74.884612048201447},{"$f":"+$G1484*(1-$M1484)","v":24.961537349400484},0.75,{"$f":"+$H1484*$P1484","v":32.829533061797306},{"$f":"+$H1484*(1-$P1484)","v":10.943177687265768},"PLNT",{"$f":"+$I1484*VLOOKUP($S1484,DisFac,2)","v":0},{"$f":"+$I1484*VLOOKUP($S1484,DisFac,3)","v":0},{"$f":"+$I1484*VLOOKUP($S1484,DisFac,4)","v":0},{"$f":"+$I1484*VLOOKUP($S1484,DisFac,5)","v":0},{"$f":"+$I1484*VLOOKUP($S1484,DisFac,6)","v":0},0,"UACCT389DGU",0,0,0,0]
[{"$f":"ROW()","v":1485},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E1660","v":530.51074799301466},{"$f":"VLOOKUP($E1485,Func,2)*$F1485","v":260.03086913097087},{"$f":"VLOOKUP($E1485,Func,3)*$F1485","v":270.47987886204379},{"$f":"VLOOKUP($E1485,Func,5)*$F1485","v":0},{"$f":"VLOOKUP($E1485,Func,6)*$F1485","v":0},{"$f":"VLOOKUP($E1485,Func,7)*$F1485","v":0},null,0.75,{"$f":"+$G1485*$M1485","v":195.02315184822817},{"$f":"+$G1485*(1-$M1485)","v":65.007717282742718},0.75,{"$f":"+$H1485*$P1485","v":202.85990914653286},{"$f":"+$H1485*(1-$P1485)","v":67.619969715510948},"PLNT",{"$f":"+$I1485*VLOOKUP($S1485,DisFac,2)","v":0},{"$f":"+$I1485*VLOOKUP($S1485,DisFac,3)","v":0},{"$f":"+$I1485*VLOOKUP($S1485,DisFac,4)","v":0},{"$f":"+$I1485*VLOOKUP($S1485,DisFac,5)","v":0},{"$f":"+$I1485*VLOOKUP($S1485,DisFac,6)","v":0},0,"UACCT389SG",0,0,0,0]
[{"$f":"ROW()","v":1486},null,null,"SO","PTD",{"$f":"+'JAM Download'!E1661","v":2403085.0367142479},{"$f":"VLOOKUP($E1486,Func,2)*$F1486","v":1217412.5834671238},{"$f":"VLOOKUP($E1486,Func,3)*$F1486","v":533715.61347017647},{"$f":"VLOOKUP($E1486,Func,5)*$F1486","v":651956.83977694775},{"$f":"VLOOKUP($E1486,Func,6)*$F1486","v":0},{"$f":"VLOOKUP($E1486,Func,7)*$F1486","v":0},null,0.75,{"$f":"+$G1486*$M1486","v":913059.43760034279},{"$f":"+$G1486*(1-$M1486)","v":304353.14586678095},0.75,{"$f":"+$H1486*$P1486","v":400286.71010263235},{"$f":"+$H1486*(1-$P1486)","v":133428.90336754412},"PLNT",{"$f":"+$I1486*VLOOKUP($S1486,DisFac,2)","v":119897.5914117503},{"$f":"+$I1486*VLOOKUP($S1486,DisFac,3)","v":329961.97534269339},{"$f":"+$I1486*VLOOKUP($S1486,DisFac,4)","v":118590.12659978206},{"$f":"+$I1486*VLOOKUP($S1486,DisFac,5)","v":19946.544679365757},{"$f":"+$I1486*VLOOKUP($S1486,DisFac,6)","v":63560.601743356186},19946.544679365757,"UACCT389SO",0,0,0,0]
[{"$f":"ROW()","v":1487},null,null,null,null,{"$f":"+'JAM Download'!E1662","v":7023578.611098323},{"$f":"SUM(G1482:G1486)","v":1217772.4604856523},{"$f":"SUM(H1482:H1486)","v":1694126.6777723001},{"$f":"SUM(I1482:I1486)","v":3560147.0680644359},{"$f":"SUM(J1482:J1486)","v":551532.40477593557},{"$f":"SUM(K1482:K1486)","v":0},null,null,{"$f":"SUM(N1482:N1486)","v":913329.34536423918},{"$f":"SUM(O1482:O1486)","v":304443.11512141308},null,{"$f":"SUM(Q1482:Q1486)","v":1270595.008329225},{"$f":"SUM(R1482:R1486)","v":423531.66944307502},null,{"$f":"SUM(T1482:T1486)","v":654725.94578280463},{"$f":"SUM(U1482:U1486)","v":1801826.5741194482},{"$f":"SUM(V1482:V1486)","v":647586.25994329609},{"$f":"SUM(W1482:W1486)","v":108922.29090280829},{"$f":"SUM(X1482:X1486)","v":347085.99731607863},108922.29090280829,"UACCT389",0,0,0,0]
[{"$f":"ROW()","v":1488}]
[{"$f":"ROW()","v":1489},390,"Structures and Improvements"]
[{"$f":"ROW()","v":1490},null,null,"S","G-SITUS",{"$f":"+'JAM Download'!E1665","v":40969856.670000002},{"$f":"VLOOKUP($E1490,Func,2)*$F1490","v":0},{"$f":"VLOOKUP($E1490,Func,3)*$F1490","v":11682803.998801818},{"$f":"VLOOKUP($E1490,Func,5)*$F1490","v":29287052.671198189},{"$f":"VLOOKUP($E1490,Func,6)*$F1490","v":0},{"$f":"VLOOKUP($E1490,Func,7)*$F1490","v":0},null,0.75,{"$f":"+$G1490*$M1490","v":0},{"$f":"+$G1490*(1-$M1490)","v":0},0.75,{"$f":"+$H1490*$P1490","v":8762102.9991013631},{"$f":"+$H1490*(1-$P1490)","v":2920700.9997004545},"PLNT",{"$f":"+$I1490*VLOOKUP($S1490,DisFac,2)","v":5386011.5587208085},{"$f":"+$I1490*VLOOKUP($S1490,DisFac,3)","v":14822474.682005402},{"$f":"+$I1490*VLOOKUP($S1490,DisFac,4)","v":5327277.9302386642},{"$f":"+$I1490*VLOOKUP($S1490,DisFac,5)","v":896034.01481738477},{"$f":"+$I1490*VLOOKUP($S1490,DisFac,6)","v":2855254.4854159285},896034.01481738477,"UACCT390S",{"$f":"ROUND(SUM(-F1490,G1490:K1490),0)","v":0},{"$f":"ROUND(G1490-N1490-O1490,0)","v":0},{"$f":"ROUND(H1490-Q1490-R1490,0)","v":0},{"$f":"ROUND(I1490-T1490-U1490-V1490-W1490-X1490,0)","v":0}]
[{"$f":"ROW()","v":1491},null,null,"SG","PT",{"$f":"+'JAM Download'!E1666+'JAM Download'!E1667","v":857350.92416873458},596044.19902305817,261306.72514567638,0,0,0,null,0.75,447033.14926729363,149011.04975576454,0.75,195980.04385925728,65326.681286419094,"PLNT",0,0,0,0,0,0,"UACCT390DGP",0,0,0,0]
[{"$f":"ROW()","v":1492},null,null,"SE","P",{"$f":"'JAM Download'!E1670","v":2324.4728138163991},2324.4728138163991,0,0,0,0,null,0.75,1743.3546103622994,581.11820345409978,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT390DGU",0,0,0,0]
[{"$f":"ROW()","v":1493},null,null,"CN","CUST",{"$f":"+'JAM Download'!E1668","v":5776404.0217120657},0,0,0,5776404.0217120657,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT390CN",0,0,0,0]
[{"$f":"ROW()","v":1494},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E1669","v":2295379.4172199806},1125084.6605899718,1170294.7566300088,0,0,0,null,0.75,843813.49544247892,281271.16514749295,0.75,877721.06747250655,292573.6891575022,"PLNT",0,0,0,0,0,0,"UACCT390SG",0,0,0,0]
[{"$f":"ROW()","v":1495},null,null,"SO","PTD",{"$f":"+'JAM Download'!E1671","v":42045034.684137531},21300184.352513727,9338034.7082938757,11406815.623329932,0,0,null,0.75,15975138.264385294,5325046.0881284317,0.75,7003526.0312204063,2334508.6770734689,"PLNT",2097761.1330576614,5773105.1901097391,2074885.3702246246,348990.21468642144,1112073.7152514844,348990.21468642144,"UACCT390SO",0,0,0,0]
[{"$f":"ROW()","v":1496},null,null,null,null,{"$f":"+'JAM Download'!E1672","v":91946350.190052122},{"$f":"SUM(G1490:G1495)","v":23023637.684940573},{"$f":"SUM(H1490:H1495)","v":22452440.18887138},{"$f":"SUM(I1490:I1495)","v":40693868.294528119},{"$f":"SUM(J1490:J1495)","v":5776404.0217120657},{"$f":"SUM(K1490:K1495)","v":0},null,null,{"$f":"SUM(N1490:N1495)","v":17267728.263705429},{"$f":"SUM(O1490:O1495)","v":5755909.4212351432},null,{"$f":"SUM(Q1490:Q1495)","v":16839330.14165353},{"$f":"SUM(R1490:R1495)","v":5613110.047217845},null,{"$f":"SUM(T1490:T1495)","v":7483772.6917784698},{"$f":"SUM(U1490:U1495)","v":20595579.872115143},{"$f":"SUM(V1490:V1495)","v":7402163.300463289},{"$f":"SUM(W1490:W1495)","v":1245024.2295038062},{"$f":"SUM(X1490:X1495)","v":3967328.200667413},1245024.2295038062,"UACCT390",0,0,0,0]
[{"$f":"ROW()","v":1497}]
[{"$f":"ROW()","v":1498},391,"Office Furniture & Equipment"]
[{"$f":"ROW()","v":1499},null,null,"S","G-SITUS",{"$f":"+'JAM Download'!E1675","v":2842402.33923076},{"$f":"VLOOKUP($E1499,Func,2)*$F1499","v":0},{"$f":"VLOOKUP($E1499,Func,3)*$F1499","v":810528.32775186677},{"$f":"VLOOKUP($E1499,Func,5)*$F1499","v":2031874.0114788937},{"$f":"VLOOKUP($E1499,Func,6)*$F1499","v":0},{"$f":"VLOOKUP($E1499,Func,7)*$F1499","v":0},null,0.75,{"$f":"+$G1499*$M1499","v":0},{"$f":"+$G1499*(1-$M1499)","v":0},0.75,{"$f":"+$H1499*$P1499","v":607896.24581390014},{"$f":"+$H1499*(1-$P1499)","v":202632.08193796669},"PLNT",{"$f":"+$I1499*VLOOKUP($S1499,DisFac,2)","v":373670.13453190919},{"$f":"+$I1499*VLOOKUP($S1499,DisFac,3)","v":1028352.064999325},{"$f":"+$I1499*VLOOKUP($S1499,DisFac,4)","v":369595.31912960386},{"$f":"+$I1499*VLOOKUP($S1499,DisFac,5)","v":62164.95215645244},{"$f":"+$I1499*VLOOKUP($S1499,DisFac,6)","v":198091.5406616031},62164.95215645244,"UACCT391S",{"$f":"ROUND(SUM(-F1499,G1499:K1499),0)","v":0},{"$f":"ROUND(G1499-N1499-O1499,0)","v":0},{"$f":"ROUND(H1499-Q1499-R1499,0)","v":0},{"$f":"ROUND(I1499-T1499-U1499-V1499-W1499-X1499,0)","v":0}]
[{"$f":"ROW()","v":1500},null,null,"SG","PT",{"$f":"+'JAM Download'!E1676","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT391DGP",0,0,0,0]
[{"$f":"ROW()","v":1501},null,null,"SG","PT",{"$f":"+'JAM Download'!E1677","v":1232.2121613964898},856.65378092191213,375.55838047457763,0,0,0,null,0.75,642.4903356914341,214.16344523047803,0.75,281.66878535593321,93.889595118644408,"PLNT",0,0,0,0,0,0,"UACCT391DGU",0,0,0,0]
[{"$f":"ROW()","v":1502},null,null,"CN","CUST",{"$f":"+'JAM Download'!E1678","v":4125040.8835028764},0,0,0,4125040.8835028764,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT391CN",0,0,0,0]
[{"$f":"ROW()","v":1503},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E1679","v":2027283.11106971},993676.73763498652,1033606.3734347235,0,0,0,null,0.75,745257.55322623986,248419.18440874663,0.75,775204.78007604263,258401.59335868087,"PLNT",0,0,0,0,0,0,"UACCT391SG",0,0,0,0]
[{"$f":"ROW()","v":1504},null,null,"SE","P",{"$f":"+'JAM Download'!E1680","v":17470.736496246878},17470.736496246878,0,0,0,0,null,0,0,17470.736496246878,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT391SE",0,0,0,0]
[{"$f":"ROW()","v":1505},null,null,"SO","PTD",{"$f":"+'JAM Download'!E1681","v":25321272.507576741},12827858.90185277,5623753.7514299098,6869659.8542940626,0,0,null,0.75,9620894.1763895769,3206964.7254631924,0.75,4217815.3135724328,1405938.4378574775,"PLNT",1263359.198178899,3476804.5937377959,1249582.4602390788,210176.45472145383,669737.14741683449,210176.45472145383,"UACCT391SO",0,0,0,0]
[{"$f":"ROW()","v":1506},null,null,"SG","P",{"$f":"+'JAM Download'!E1682","v":39183.652201366451},39183.652201366451,0,0,0,0,null,0.75,29387.739151024838,9795.9130503416127,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT391SSGCH",0,0,0,0]
[{"$f":"ROW()","v":1507},null,null,"SG","P",{"$f":"+'JAM Download'!E1683","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT391SSGCT",0,{"$f":"ROUND(G1507-N1507-O1507,0)","v":0},{"$f":"ROUND(H1507-Q1507-R1507,0)","v":0},{"$f":"ROUND(I1507-T1507-U1507-V1507-W1507-X1507,0)","v":0}]
[{"$f":"ROW()","v":1508},null,null,null,null,{"$f":"+'JAM Download'!E1684","v":34373885.442239106},{"$f":"SUM(G1499:G1507)","v":13879046.68196629},{"$f":"SUM(H1499:H1507)","v":7468264.010996975},{"$f":"SUM(I1499:I1507)","v":8901533.865772957},{"$f":"SUM(J1499:J1507)","v":4125040.8835028764},{"$f":"SUM(K1499:K1507)","v":0},null,null,{"$f":"SUM(N1499:N1507)","v":10396181.959102534},{"$f":"SUM(O1499:O1507)","v":3482864.722863758},null,{"$f":"SUM(Q1499:Q1507)","v":5601198.0082477313},{"$f":"SUM(R1499:R1507)","v":1867066.0027492438},null,{"$f":"SUM(T1499:T1507)","v":1637029.3327108081},{"$f":"SUM(U1499:U1507)","v":4505156.6587371211},{"$f":"SUM(V1499:V1507)","v":1619177.7793686828},{"$f":"SUM(W1499:W1507)","v":272341.40687790629},{"$f":"SUM(X1499:X1507)","v":867828.68807843758},272341.40687790629,"UACCT391",0,0,0,0]
[{"$f":"ROW()","v":1509}]
[{"$f":"ROW()","v":1510},392,"Transportation Equipment"]
[{"$f":"ROW()","v":1511},null,null,"S","G-SITUS",{"$f":"+'JAM Download'!E1687","v":32083423.130769201},{"$f":"VLOOKUP($E1511,Func,2)*$F1511","v":0},{"$f":"VLOOKUP($E1511,Func,3)*$F1511","v":9148783.3864418827},{"$f":"VLOOKUP($E1511,Func,5)*$F1511","v":22934639.744327322},{"$f":"VLOOKUP($E1511,Func,6)*$F1511","v":0},{"$f":"VLOOKUP($E1511,Func,7)*$F1511","v":0},null,0.75,{"$f":"+$G1511*$M1511","v":0},{"$f":"+$G1511*(1-$M1511)","v":0},0.75,{"$f":"+$H1511*$P1511","v":6861587.539831412},{"$f":"+$H1511*(1-$P1511)","v":2287195.8466104707},"PLNT",{"$f":"+$I1511*VLOOKUP($S1511,DisFac,2)","v":4217776.2352824323},{"$f":"+$I1511*VLOOKUP($S1511,DisFac,3)","v":11607454.00937945},{"$f":"+$I1511*VLOOKUP($S1511,DisFac,4)","v":4171782.0335019347},{"$f":"+$I1511*VLOOKUP($S1511,DisFac,5)","v":701682.67046925146},{"$f":"+$I1511*VLOOKUP($S1511,DisFac,6)","v":2235944.7956942515},701682.67046925146,"UACCT392S",{"$f":"ROUND(SUM(-F1511,G1511:K1511),0)","v":0},{"$f":"ROUND(G1511-N1511-O1511,0)","v":0},{"$f":"ROUND(H1511-Q1511-R1511,0)","v":0},{"$f":"ROUND(I1511-T1511-U1511-V1511-W1511-X1511,0)","v":0}]
[{"$f":"ROW()","v":1512},null,null,"SO","PTD",{"$f":"+'JAM Download'!E1688","v":3006528.96199281},1523119.7127726243,667738.10533141496,815671.14388877084,0,0,null,0.75,1142339.7845794682,380779.92819315608,0.75,500803.57899856125,166934.52633285374,"PLNT",150005.33711677886,412819.44669781125,148369.55196398054,24955.36502203596,79521.443088164204,24955.36502203596,"UACCT392SO",0,0,0,0]
[{"$f":"ROW()","v":1513},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E1689","v":7915044.338057938},3879574.2899114192,4035470.0481465189,0,0,0,null,0.75,2909680.7174335644,969893.57247785479,0.75,3026602.5361098889,1008867.5120366297,"PLNT",0,0,0,0,0,0,"UACCT392SG",0,0,0,0]
[{"$f":"ROW()","v":1514},null,null,"CN","CUST",{"$f":"+'JAM Download'!E1690","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT392CN",0,0,0,0]
[{"$f":"ROW()","v":1515},null,null,"SG","PT",{"$f":"+'JAM Download'!E1691","v":313362.07393072103},217854.37105737743,95507.702873343587,0,0,0,null,0.75,163390.77829303307,54463.592764344357,0.75,71630.777155007687,23876.925718335897,"PLNT",0,0,0,0,0,0,"UACCT392DGU",0,0,0,0]
[{"$f":"ROW()","v":1516},null,null,"SE","P",{"$f":"+'JAM Download'!E1692","v":186200.11759203346},186200.11759203346,0,0,0,0,null,0,0,186200.11759203346,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT392SE",0,0,0,0]
[{"$f":"ROW()","v":1517},null,null,"SG","G-DGP",{"$f":"+'JAM Download'!E1693","v":51251.54959024299},35728.929568834508,15522.62002140848,0,0,0,null,0.75,26796.697176625879,8932.2323922086271,0.75,11641.96501605636,3880.65500535212,"PLNT",0,0,0,0,0,0,"UACCT392DGP",0,0,0,0]
[{"$f":"ROW()","v":1518},null,null,"SG","P",{"$f":"+'JAM Download'!E1694","v":148659.6954402095},148659.6954402095,0,0,0,0,null,0.75,111494.77158015713,37164.923860052375,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT392SSGCH",0,0,0,0]
[{"$f":"ROW()","v":1519},null,null,"SG","P",{"$f":"+'JAM Download'!E1695","v":19298.607142352972},19298.607142352972,0,0,0,0,null,0.75,14473.955356764729,4824.651785588243,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT392SSGCT",0,{"$f":"ROUND(G1519-N1519-O1519,0)","v":0},{"$f":"ROUND(H1519-Q1519-R1519,0)","v":0},{"$f":"ROUND(I1519-T1519-U1519-V1519-W1519-X1519,0)","v":0}]
[{"$f":"ROW()","v":1520},null,null,null,null,{"$f":"+'JAM Download'!E1696","v":43723768.474515505},{"$f":"SUM(G1511:G1519)","v":6010435.7234848524},{"$f":"SUM(H1511:H1519)","v":13963021.862814568},{"$f":"SUM(I1511:I1519)","v":23750310.888216093},{"$f":"SUM(J1511:J1519)","v":0},{"$f":"SUM(K1511:K1519)","v":0},null,null,{"$f":"SUM(N1511:N1519)","v":4368176.7044196129},{"$f":"SUM(O1511:O1519)","v":1642259.0190652381},null,{"$f":"SUM(Q1511:Q1519)","v":10472266.397110926},{"$f":"SUM(R1511:R1519)","v":3490755.465703642},null,{"$f":"SUM(T1511:T1519)","v":4367781.5723992111},{"$f":"SUM(U1511:U1519)","v":12020273.456077261},{"$f":"SUM(V1511:V1519)","v":4320151.5854659155},{"$f":"SUM(W1511:W1519)","v":726638.03549128748},{"$f":"SUM(X1511:X1519)","v":2315466.2387824156},726638.03549128748,"UACCT392",0,0,0,0]
[{"$f":"ROW()","v":1521}]
[{"$f":"ROW()","v":1522},393,"Stores Equipment"]
[{"$f":"ROW()","v":1523},null,null,"S","G-SITUS",{"$f":"+'JAM Download'!E1699","v":3415505.6892307601},{"$f":"VLOOKUP($E1523,Func,2)*$F1523","v":0},{"$f":"VLOOKUP($E1523,Func,3)*$F1523","v":973952.23628629511},{"$f":"VLOOKUP($E1523,Func,5)*$F1523","v":2441553.4529444654},{"$f":"VLOOKUP($E1523,Func,6)*$F1523","v":0},{"$f":"VLOOKUP($E1523,Func,7)*$F1523","v":0},null,0.75,{"$f":"+$G1523*$M1523","v":0},{"$f":"+$G1523*(1-$M1523)","v":0},0.75,{"$f":"+$H1523*$P1523","v":730464.17721472133},{"$f":"+$H1523*(1-$P1523)","v":243488.05907157378},"PLNT",{"$f":"+$I1523*VLOOKUP($S1523,DisFac,2)","v":449011.89841222734},{"$f":"+$I1523*VLOOKUP($S1523,DisFac,3)","v":1235694.9894320522},{"$f":"+$I1523*VLOOKUP($S1523,DisFac,4)","v":444115.4926511395},{"$f":"+$I1523*VLOOKUP($S1523,DisFac,5)","v":74699.04764382611},{"$f":"+$I1523*VLOOKUP($S1523,DisFac,6)","v":238032.02480522005},74699.04764382611,"UACCT393S",{"$f":"ROUND(SUM(-F1523,G1523:K1523),0)","v":0},{"$f":"ROUND(G1523-N1523-O1523,0)","v":0},{"$f":"ROUND(H1523-Q1523-R1523,0)","v":0},{"$f":"ROUND(I1523-T1523-U1523-V1523-W1523-X1523,0)","v":0}]
[{"$f":"ROW()","v":1524},null,null,"SG","PT",{"$f":"+'JAM Download'!E1700","v":26461.826510029674},18396.688849609971,8065.1376604197012,0,0,0,null,0.75,13797.516637207478,4599.1722124024927,0.75,6048.8532453147764,2016.2844151049253,"PLNT",0,0,0,0,0,0,"UACCT393DGP",{"$f":"ROUND(SUM(-F1524,G1524:K1524),0)","v":0},0,0,0]
[{"$f":"ROW()","v":1525},null,null,"SG","PT",{"$f":"+'JAM Download'!E1701","v":56800.683736525054},39488.752023594956,17311.931712930094,0,0,0,null,0.75,29616.564017696219,9872.188005898739,0.75,12983.948784697572,4327.9829282325236,"PLNT",0,0,0,0,0,0,"UACCT393DGU",{"$f":"ROUND(SUM(-F1525,G1525:K1525),0)","v":0},0,0,0]
[{"$f":"ROW()","v":1526},null,null,"SO","PTD",{"$f":"+'JAM Download'!E1702","v":136843.98054270042},69325.713130901451,30392.502932360014,37125.764479438963,0,0,null,0.75,51994.284848176088,17331.428282725363,0.75,22794.377199270009,7598.1257330900035,"PLNT",6827.5834669171554,18789.726307548783,6753.1297182750004,1135.8585028390764,3619.466483858946,1135.8585028390764,"UACCT393SO",{"$f":"ROUND(SUM(-F1526,G1526:K1526),0)","v":0},0,0,0]
[{"$f":"ROW()","v":1527},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E1703","v":2172028.407683026},1064623.9247058814,1107404.4829771447,0,0,0,null,0.75,798467.94352941099,266155.98117647035,0.75,830553.36223285855,276851.12074428616,"PLNT",0,0,0,0,0,0,"UACCT393SG",{"$f":"ROUND(SUM(-F1527,G1527:K1527),0)","v":0},0,0,0]
[{"$f":"ROW()","v":1528},null,null,"SG","P",{"$f":"+'JAM Download'!E1704","v":23324.563771212153},23324.563771212153,0,0,0,0,null,0.75,17493.422828409115,5831.1409428030383,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT393SSGCT"]
[{"$f":"ROW()","v":1529},null,null,null,null,{"$f":"+'JAM Download'!E1705","v":5830965.1514742542},{"$f":"SUM(G1523:G1528)","v":1215159.6424811999},{"$f":"SUM(H1523:H1528)","v":2137126.2915691496},{"$f":"SUM(I1523:I1528)","v":2478679.2174239042},{"$f":"SUM(J1523:J1528)","v":0},{"$f":"SUM(K1523:K1528)","v":0},null,null,{"$f":"SUM(N1523:N1528)","v":911369.73186089983},{"$f":"SUM(O1523:O1528)","v":303789.91062029998},null,{"$f":"SUM(Q1523:Q1528)","v":1602844.7186768623},{"$f":"SUM(R1523:R1528)","v":534281.5728922874},null,{"$f":"SUM(T1523:T1528)","v":455839.4818791445},{"$f":"SUM(U1523:U1528)","v":1254484.7157396011},{"$f":"SUM(V1523:V1528)","v":450868.62236941449},{"$f":"SUM(W1523:W1528)","v":75834.906146665191},{"$f":"SUM(X1523:X1528)","v":241651.49128907899},75834.906146665191,"UACCT393",{"$f":"ROUND(SUM(-F1529,G1529:K1529),0)","v":0},0,0,0]
[{"$f":"ROW()","v":1530}]
[{"$f":"ROW()","v":1531},394,"Tools, Shop & Garage Equipment"]
[{"$f":"ROW()","v":1532},null,null,"S","G-SITUS",{"$f":"+'JAM Download'!E1708","v":12508145.3207692},{"$f":"VLOOKUP($E1532,Func,2)*$F1532","v":0},{"$f":"VLOOKUP($E1532,Func,3)*$F1532","v":3566773.7709729373},{"$f":"VLOOKUP($E1532,Func,5)*$F1532","v":8941371.5497962646},{"$f":"VLOOKUP($E1532,Func,6)*$F1532","v":0},{"$f":"VLOOKUP($E1532,Func,7)*$F1532","v":0},null,0.75,{"$f":"+$G1532*$M1532","v":0},{"$f":"+$G1532*(1-$M1532)","v":0},0.75,{"$f":"+$H1532*$P1532","v":2675080.328229703},{"$f":"+$H1532*(1-$P1532)","v":891693.44274323434},"PLNT",{"$f":"+$I1532*VLOOKUP($S1532,DisFac,2)","v":1644355.6495317977},{"$f":"+$I1532*VLOOKUP($S1532,DisFac,3)","v":4525318.9150575027},{"$f":"+$I1532*VLOOKUP($S1532,DisFac,4)","v":1626424.2038304347},{"$f":"+$I1532*VLOOKUP($S1532,DisFac,5)","v":273560.23624790757},{"$f":"+$I1532*VLOOKUP($S1532,DisFac,6)","v":871712.54512862128},273560.23624790757,"UACCT394S",{"$f":"ROUND(SUM(-F1532,G1532:K1532),0)","v":0},{"$f":"ROUND(G1532-N1532-O1532,0)","v":0},{"$f":"ROUND(H1532-Q1532-R1532,0)","v":0},{"$f":"ROUND(I1532-T1532-U1532-V1532-W1532-X1532,0)","v":0}]
[{"$f":"ROW()","v":1533},null,null,"SG","PT",{"$f":"+'JAM Download'!E1709","v":286110.09768520755},198908.3573596589,87201.740325548657,0,0,0,null,0.75,149181.26801974417,49727.089339914724,0.75,65401.305244161493,21800.435081387164,"PLNT",0,0,0,0,0,0,"UACCT394DGP",0,0,0,0]
[{"$f":"ROW()","v":1534},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E1710","v":9482790.6288480964},4648008.1663470166,4834782.4625010798,0,0,0,null,0.75,3486006.1247602627,1162002.0415867541,0.75,3626086.8468758101,1208695.6156252699,"PLNT",0,0,0,0,0,0,"UACCT394SG",0,0,0,0]
[{"$f":"ROW()","v":1535},null,null,"SO","PTD",{"$f":"+'JAM Download'!E1711","v":1618167.7623688602},819770.32271910401,359388.6137176489,439008.82593210734,0,0,null,0.75,614827.74203932798,204942.580679776,0.75,269541.46028823667,89847.153429412225,"PLNT",80735.56043336897,222186.82366610965,79855.151551937335,13431.424638610422,42799.865642080942,13431.424638610422,"UACCT394SO",0,0,0,0]
[{"$f":"ROW()","v":1536},null,null,"SE","P",{"$f":"+'JAM Download'!E1712","v":2378.0702536774593},2378.0702536774593,0,0,0,0,null,0,0,2378.0702536774593,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT392SE",0,0,0,0]
[{"$f":"ROW()","v":1537},null,null,"SG","PT",{"$f":"+'JAM Download'!E1713","v":172303.61816130806},119788.25610447385,52515.362056834194,0,0,0,null,0.75,89841.192078355394,29947.064026118464,0.75,39386.521542625647,13128.840514208548,"PLNT",0,0,0,0,0,0,"UACCT394SG",0,0,0,0]
[{"$f":"ROW()","v":1538},null,null,"SG","P",{"$f":"+'JAM Download'!E1714","v":775336.06054998201},775336.06054998201,0,0,0,0,null,0.75,581502.04541248654,193834.0151374955,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT394SSGCH",0,0,0,0]
[{"$f":"ROW()","v":1539},null,null,"SG","P",{"$f":"+'JAM Download'!E1715","v":38857.899456950974},38857.899456950974,0,0,0,0,null,0.75,29143.424592713229,9714.4748642377435,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT394SSGCH",0,{"$f":"ROUND(G1539-N1539-O1539,0)","v":0},{"$f":"ROUND(H1539-Q1539-R1539,0)","v":0},{"$f":"ROUND(I1539-T1539-U1539-V1539-W1539-X1539,0)","v":0}]
[{"$f":"ROW()","v":1540},null,null,null,null,{"$f":"+'JAM Download'!E1716","v":24884089.458093286},{"$f":"SUM(G1532:G1539)","v":6603047.1327908635},{"$f":"SUM(H1532:H1539)","v":8900661.9495740496},{"$f":"SUM(I1532:I1539)","v":9380380.3757283725},{"$f":"SUM(J1532:J1539)","v":0},{"$f":"SUM(K1532:K1539)","v":0},null,null,{"$f":"SUM(N1532:N1539)","v":4950501.7969028894},{"$f":"SUM(O1532:O1539)","v":1652545.3358879739},null,{"$f":"SUM(Q1532:Q1539)","v":6675496.4621805372},{"$f":"SUM(R1532:R1539)","v":2225165.4873935124},null,{"$f":"SUM(T1532:T1539)","v":1725091.2099651666},{"$f":"SUM(U1532:U1539)","v":4747505.7387236124},{"$f":"SUM(V1532:V1539)","v":1706279.3553823722},{"$f":"SUM(W1532:W1539)","v":286991.66088651802},{"$f":"SUM(X1532:X1539)","v":914512.41077070218},286991.66088651802,"UACCT394",0,0,0,0]
[{"$f":"ROW()","v":1541}]
[{"$f":"ROW()","v":1542},395,"Laboratory Equipment"]
[{"$f":"ROW()","v":1543},null,null,"S","G-SITUS",{"$f":"+'JAM Download'!E1719","v":7621242.4976923},{"$f":"VLOOKUP($E1543,Func,2)*$F1543","v":0},{"$f":"VLOOKUP($E1543,Func,3)*$F1543","v":2173243.6860848297},{"$f":"VLOOKUP($E1543,Func,5)*$F1543","v":5447998.8116074717},{"$f":"VLOOKUP($E1543,Func,6)*$F1543","v":0},{"$f":"VLOOKUP($E1543,Func,7)*$F1543","v":0},null,0.75,{"$f":"+$G1543*$M1543","v":0},{"$f":"+$G1543*(1-$M1543)","v":0},0.75,{"$f":"+$H1543*$P1543","v":1629932.7645636224},{"$f":"+$H1543*(1-$P1543)","v":543310.92152120743},"PLNT",{"$f":"+$I1543*VLOOKUP($S1543,DisFac,2)","v":1001909.7824777666},{"$f":"+$I1543*VLOOKUP($S1543,DisFac,3)","v":2757287.507187848},{"$f":"+$I1543*VLOOKUP($S1543,DisFac,4)","v":990984.11024422024},{"$f":"+$I1543*VLOOKUP($S1543,DisFac,5)","v":166680.89830308175},{"$f":"+$I1543*VLOOKUP($S1543,DisFac,6)","v":531136.51339455461},166680.89830308175,"UACCT395S",{"$f":"ROUND(SUM(-F1543,G1543:K1543),0)","v":0},{"$f":"ROUND(G1543-N1543-O1543,0)","v":0},{"$f":"ROUND(H1543-Q1543-R1543,0)","v":0},{"$f":"ROUND(I1543-T1543-U1543-V1543-W1543-X1543,0)","v":0}]
[{"$f":"ROW()","v":1544},null,null,"SG","PT",{"$f":"+'JAM Download'!E1720","v":655.89633987539298},455.98972080450329,199.90661907088966,0,0,0,null,0.75,341.99229060337746,113.99743020112582,0.75,149.92996430316725,49.976654767722415,"PLNT",0,0,0,0,0,0,"UACCT395DGP",0,0,0,0]
[{"$f":"ROW()","v":1545},null,null,"SG","PT",{"$f":"+'JAM Download'!E1721","v":1249.7978389706971},868.87962778171345,380.91821118898349,0,0,0,null,0.75,651.65972083628503,217.21990694542836,0.75,285.68865839173759,95.229552797245873,"PLNT",0,0,0,0,0,0,"UACCT395DGU",0,0,0,0]
[{"$f":"ROW()","v":1546},null,null,"SO","PTD",{"$f":"+'JAM Download'!E1722","v":2236370.597479701},1132954.3753434066,496689.00065748015,606727.22147881449,0,0,null,0.75,849715.78150755493,283238.59383585164,0.75,372516.7504931101,124172.25016437004,"PLNT",111579.6753112392,307070.80634636228,110362.91609629146,18562.749699128981,59151.074025792521,18562.749699128981,"UACCT395SO",0,0,0,0]
[{"$f":"ROW()","v":1547},null,null,"SE","P",{"$f":"+'JAM Download'!E1723","v":0},0,0,0,0,0,null,0,0,0,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT395SE",0,0,0,0]
[{"$f":"ROW()","v":1548},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E1724","v":2784327.6654049666},1364743.590058601,1419584.0753463656,0,0,0,null,0.75,1023557.6925439507,341185.89751465025,0.75,1064688.0565097742,354896.01883659139,"PLNT",0,0,0,0,0,0,"UACCT395SG",0,0,0,0]
[{"$f":"ROW()","v":1549},null,null,"SG","P",{"$f":"+'JAM Download'!E1725","v":111156.23224400006},111156.23224400006,0,0,0,0,null,0.75,83367.174183000039,27789.058061000014,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT395SSGCH",0,0,0,0]
[{"$f":"ROW()","v":1550},null,null,"SG","P",{"$f":"+'JAM Download'!E1726","v":6059.6812823033979},6059.6812823033979,0,0,0,0,null,0.75,4544.7609617275484,1514.9203205758495,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT395SSGCH",0,{"$f":"ROUND(G1550-N1550-O1550,0)","v":0},{"$f":"ROUND(H1550-Q1550-R1550,0)","v":0},{"$f":"ROUND(I1550-T1550-U1550-V1550-W1550-X1550,0)","v":0}]
[{"$f":"ROW()","v":1551},null,null,null,null,{"$f":"+'JAM Download'!E1727","v":12761062.368282119},{"$f":"SUM(G1543:G1550)","v":2616238.7482768968},{"$f":"SUM(H1543:H1550)","v":4090097.5869189356},{"$f":"SUM(I1543:I1550)","v":6054726.0330862859},{"$f":"SUM(J1543:J1550)","v":0},{"$f":"SUM(K1543:K1550)","v":0},null,null,{"$f":"SUM(N1543:N1550)","v":1962179.061207673},{"$f":"SUM(O1543:O1550)","v":654059.68706922419},null,{"$f":"SUM(Q1543:Q1550)","v":3067573.1901892019},{"$f":"SUM(R1543:R1550)","v":1022524.3967297339},null,{"$f":"SUM(T1543:T1550)","v":1113489.4577890057},{"$f":"SUM(U1543:U1550)","v":3064358.3135342104},{"$f":"SUM(V1543:V1550)","v":1101347.0263405116},{"$f":"SUM(W1543:W1550)","v":185243.64800221071},{"$f":"SUM(X1543:X1550)","v":590287.58742034715},185243.64800221071,"UACCT395",0,0,0,0]
[{"$f":"ROW()","v":1552}]
[{"$f":"ROW()","v":1553},396,"Power Operated Equipment"]
[{"$f":"ROW()","v":1554},null,null,"S","G-SITUS",{"$f":"+'JAM Download'!E1730","v":43785482.150769196},{"$f":"VLOOKUP($E1554,Func,2)*$F1554","v":0},{"$f":"VLOOKUP($E1554,Func,3)*$F1554","v":12485696.742381891},{"$f":"VLOOKUP($E1554,Func,5)*$F1554","v":31299785.408387311},{"$f":"VLOOKUP($E1554,Func,6)*$F1554","v":0},{"$f":"VLOOKUP($E1554,Func,7)*$F1554","v":0},null,0.75,{"$f":"+$G1554*$M1554","v":0},{"$f":"+$G1554*(1-$M1554)","v":0},0.75,{"$f":"+$H1554*$P1554","v":9364272.556786418},{"$f":"+$H1554*(1-$P1554)","v":3121424.1855954728},"PLNT",{"$f":"+$I1554*VLOOKUP($S1554,DisFac,2)","v":5756161.5328005617},{"$f":"+$I1554*VLOOKUP($S1554,DisFac,3)","v":15841139.153762527},{"$f":"+$I1554*VLOOKUP($S1554,DisFac,4)","v":5693391.4757249672},{"$f":"+$I1554*VLOOKUP($S1554,DisFac,5)","v":957613.34188403597},{"$f":"+$I1554*VLOOKUP($S1554,DisFac,6)","v":3051479.9042152185},957613.34188403597,"UACCT396S",{"$f":"ROUND(SUM(-F1554,G1554:K1554),0)","v":0},{"$f":"ROUND(G1554-N1554-O1554,0)","v":0},{"$f":"ROUND(H1554-Q1554-R1554,0)","v":0},{"$f":"ROUND(I1554-T1554-U1554-V1554-W1554-X1554,0)","v":0}]
[{"$f":"ROW()","v":1555},null,null,"SG","PT",{"$f":"+'JAM Download'!E1731","v":399344.17784853053},277630.51734158181,121713.66050694868,0,0,0,null,0.75,208222.88800618635,69407.629335395453,0.75,91285.245380211505,30428.415126737171,"PLNT",0,0,0,0,0,0,"UACCT396DGP",0,0,0,0]
[{"$f":"ROW()","v":1556},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E1732","v":16150223.724549241},7916063.3929502619,8234160.3315989794,0,0,0,null,0.75,5937047.5447126962,1979015.8482375655,0.75,6175620.2486992348,2058540.0828997449,"PLNT",0,0,0,0,0,0,"UACCT396SG",0,0,0,0]
[{"$f":"ROW()","v":1557},null,null,"SO","PTD",{"$f":"+'JAM Download'!E1733","v":591843.56647466857},299830.34069218411,131446.09838331156,160567.12739917295,0,0,null,0.75,224872.75551913807,74957.585173046027,0.75,98584.573787483678,32861.52459582789,"PLNT",29528.96673597442,81264.653270390234,29206.957890871938,4912.5328323892863,15654.016669547067,4912.5328323892863,"UACCT396SO",0,0,0,0]
[{"$f":"ROW()","v":1558},null,null,"DGU","PT",{"$f":"+'JAM Download'!E1734","v":619392.48410488735},430611.65114757698,188780.83295731034,0,0,0,null,0.75,322958.73836068274,107652.91278689425,0.75,141585.62471798275,47195.208239327585,"PLNT",0,0,0,0,0,0,"UACCT396DGU",0,0,0,0]
[{"$f":"ROW()","v":1559},null,null,"SE","P",{"$f":"+'JAM Download'!E1735","v":19064.756364157798},19064.756364157798,0,0,0,0,null,0,0,19064.756364157798,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT396SE",0,0,0,0]
[{"$f":"ROW()","v":1560},null,null,"SG","P",{"$f":"+'JAM Download'!E1736","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT396SSGCT",0,0,0,0]
[{"$f":"ROW()","v":1561},null,null,"SG","P",{"$f":"+'JAM Download'!E1737","v":432100.01673099585},432100.01673099585,0,0,0,0,null,0.75,324075.01254824689,108025.00418274896,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT396SSGCH",0,{"$f":"ROUND(G1561-N1561-O1561,0)","v":0},{"$f":"ROUND(H1561-Q1561-R1561,0)","v":0},{"$f":"ROUND(I1561-T1561-U1561-V1561-W1561-X1561,0)","v":0}]
[{"$f":"ROW()","v":1562},null,null,null,null,{"$f":"+'JAM Download'!E1738","v":61997450.876841679},{"$f":"SUM(G1554:G1561)","v":9375300.6752267592},{"$f":"SUM(H1554:H1561)","v":21161797.66582844},{"$f":"SUM(I1554:I1561)","v":31460352.535786483},{"$f":"SUM(J1554:J1561)","v":0},{"$f":"SUM(K1554:K1561)","v":0},null,null,{"$f":"SUM(N1554:N1561)","v":7017176.939146949},{"$f":"SUM(O1554:O1561)","v":2358123.7360798083},null,{"$f":"SUM(Q1554:Q1561)","v":15871348.249371331},{"$f":"SUM(R1554:R1561)","v":5290449.4164571101},null,{"$f":"SUM(T1554:T1561)","v":5785690.4995365366},{"$f":"SUM(U1554:U1561)","v":15922403.807032917},{"$f":"SUM(V1554:V1561)","v":5722598.4336158391},{"$f":"SUM(W1554:W1561)","v":962525.8747164252},{"$f":"SUM(X1554:X1561)","v":3067133.9208847657},962525.8747164252,"UACCT396",0,0,0,0]
[{"$f":"ROW()","v":1563}]
[{"$f":"ROW()","v":1564},397,"Communication Equipment"]
[{"$f":"ROW()","v":1565},null,null,"S","G-SITUS",{"$f":"+'JAM Download'!E1740","v":46833718.272307597},{"$f":"VLOOKUP($E1565,Func,2)*$F1565","v":0},{"$f":"VLOOKUP($E1565,Func,3)*$F1565","v":13354919.825997842},{"$f":"VLOOKUP($E1565,Func,5)*$F1565","v":33478798.44630976},{"$f":"VLOOKUP($E1565,Func,6)*$F1565","v":0},{"$f":"VLOOKUP($E1565,Func,7)*$F1565","v":0},null,0.75,{"$f":"+$G1565*$M1565","v":0},{"$f":"+$G1565*(1-$M1565)","v":0},0.75,{"$f":"+$H1565*$P1565","v":10016189.869498381},{"$f":"+$H1565*(1-$P1565)","v":3338729.9564994606},"PLNT",{"$f":"+$I1565*VLOOKUP($S1565,DisFac,2)","v":6156891.1501032747},{"$f":"+$I1565*VLOOKUP($S1565,DisFac,3)","v":16943959.77381517},{"$f":"+$I1565*VLOOKUP($S1565,DisFac,4)","v":6089751.1981234737},{"$f":"+$I1565*VLOOKUP($S1565,DisFac,5)","v":1024279.9956654592},{"$f":"+$I1565*VLOOKUP($S1565,DisFac,6)","v":3263916.3286023815},1024279.9956654592,"UACCT397S",{"$f":"ROUND(SUM(-F1565,G1565:K1565),0)","v":0},{"$f":"ROUND(G1565-N1565-O1565,0)","v":0},{"$f":"ROUND(H1565-Q1565-R1565,0)","v":0},{"$f":"ROUND(I1565-T1565-U1565-V1565-W1565-X1565,0)","v":0}]
[{"$f":"ROW()","v":1566},null,null,"DGP","G-DGP",{"$f":"+'JAM Download'!E1741","v":563105.97008947062},392557.37057650083,170548.59951296975,0,0,0,null,0.75,294418.02793237561,98139.342644125209,0.75,127911.44963472732,42637.149878242439,"PLNT",0,0,0,0,0,0,"UACCT397DGP",0,0,0,0]
[{"$f":"ROW()","v":1567},null,null,"DGU","G-DGU",{"$f":"+'JAM Download'!E1742","v":664981.52530153934},463577.75076127599,201403.77454026332,0,0,0,null,0.75,347683.31307095697,115894.437690319,0.75,151052.83090519748,50350.943635065829,"PLNT",0,0,0,0,0,0,"UACCT397DGU",0,0,0,0]
[{"$f":"ROW()","v":1568},null,null,"SO","PTD",{"$f":"+'JAM Download'!E1743","v":26879082.70649448},13617051.839198412,5969737.1907518469,7292293.676544222,0,0,null,0.75,10212788.87939881,3404262.9597996031,0.75,4477302.8930638852,1492434.2976879617,"PLNT",1341083.3269023164,3690703.8617997835,1326459.0192811522,223106.88800198829,710940.58055898128,223106.88800198829,"UACCT397SO",0,0,0,0]
[{"$f":"ROW()","v":1569},null,null,"CN","CUST",{"$f":"+'JAM Download'!E1744","v":1395379.6824971556},0,0,0,1395379.6824971556,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT392CN",0,0,0,0]
[{"$f":"ROW()","v":1570},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E1745","v":51115865.23695714},25054540.20343912,26061325.03351802,0,0,0,null,0.75,18790905.152579341,6263635.0508597801,0.75,19545993.775138516,6515331.258379505,"PLNT",0,0,0,0,0,0,"UACCT397SG",0,0,0,0]
[{"$f":"ROW()","v":1571},null,null,"SE","P",{"$f":"+'JAM Download'!E1746","v":105951.85505368838},105951.85505368838,0,0,0,0,null,0,0,105951.85505368838,0,0,0,"PLNT",{"$f":"+$I1571*VLOOKUP($S1571,DisFac,2)","v":0},0,0,0,0,0,"UACCT397SE",0,0,0,0]
[{"$f":"ROW()","v":1572},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E1747","v":339282.04256081494},166299.74932907755,172982.29323173739,0,0,0,null,0.75,124724.81199680816,41574.937332269386,0.75,129736.71992380304,43245.573307934348,"PLNT",0,0,0,0,0,0,"UACCT397SSGCH",0,0,0,0]
[{"$f":"ROW()","v":1573},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E1748","v":4372.7866550674726},2143.3298359046212,2229.4568191628514,0,0,0,null,0.75,1607.4973769284659,535.83245897615529,0.75,1672.0926143721385,557.36420479071285,"PLNT",0,0,0,0,0,0,"UACCT397DEU",0,0,0,0]
[{"$f":"ROW()","v":1574},null,null,null,null,{"$f":"+'JAM Download'!E1749","v":127901740.07791698},{"$f":"SUM(G1565:G1573)","v":39802122.098193981},{"$f":"SUM(H1565:H1573)","v":45933146.174371846},{"$f":"SUM(I1565:I1573)","v":40771092.122853979},{"$f":"SUM(J1565:J1573)","v":1395379.6824971556},{"$f":"SUM(K1565:K1573)","v":0},null,null,{"$f":"SUM(N1565:N1573)","v":29772127.682355218},{"$f":"SUM(O1565:O1573)","v":10029994.415838761},null,{"$f":"SUM(Q1565:Q1573)","v":34449859.630778879},{"$f":"SUM(R1565:R1573)","v":11483286.543592962},null,{"$f":"SUM(T1565:T1573)","v":7497974.4770055916},{"$f":"SUM(U1565:U1573)","v":20634663.635614954},{"$f":"SUM(V1565:V1573)","v":7416210.2174046263},{"$f":"SUM(W1565:W1573)","v":1247386.8836674476},{"$f":"SUM(X1565:X1573)","v":3974856.9091613628},1247386.8836674476,"UACCT397",0,0,0,0]
[{"$f":"ROW()","v":1575}]
[{"$f":"ROW()","v":1576},398,"Misc. Equipment"]
[{"$f":"ROW()","v":1577},null,null,"S","G-SITUS",{"$f":"+'JAM Download'!E1752","v":867653.07307692303},{"$f":"VLOOKUP($E1577,Func,2)*$F1577","v":0},{"$f":"VLOOKUP($E1577,Func,3)*$F1577","v":247416.55489213023},{"$f":"VLOOKUP($E1577,Func,5)*$F1577","v":620236.51818479295},{"$f":"VLOOKUP($E1577,Func,6)*$F1577","v":0},{"$f":"VLOOKUP($E1577,Func,7)*$F1577","v":0},null,0.75,{"$f":"+$G1577*$M1577","v":0},{"$f":"+$G1577*(1-$M1577)","v":0},0.75,{"$f":"+$H1577*$P1577","v":185562.41616909768},{"$f":"+$H1577*(1-$P1577)","v":61854.138723032556},"PLNT",{"$f":"+$I1577*VLOOKUP($S1577,DisFac,2)","v":114064.09151472234},{"$f":"+$I1577*VLOOKUP($S1577,DisFac,3)","v":313907.99855700042},{"$f":"+$I1577*VLOOKUP($S1577,DisFac,4)","v":112820.24012280848},{"$f":"+$I1577*VLOOKUP($S1577,DisFac,5)","v":18976.065081209792},{"$f":"+$I1577*VLOOKUP($S1577,DisFac,6)","v":60468.122909051883},18976.065081209792,"UACCT398S",{"$f":"ROUND(SUM(-F1577,G1577:K1577),0)","v":0},{"$f":"ROUND(G1577-N1577-O1577,0)","v":0},{"$f":"ROUND(H1577-Q1577-R1577,0)","v":0},{"$f":"ROUND(I1577-T1577-U1577-V1577-W1577-X1577,0)","v":0}]
[{"$f":"ROW()","v":1578},null,null,"SG","PT",{"$f":"+'JAM Download'!E1753","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT398DGP",0,0,0,0]
[{"$f":"ROW()","v":1579},null,null,"SG","PT",{"$f":"+'JAM Download'!E1754","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT398DGU",0,0,0,0]
[{"$f":"ROW()","v":1580},null,null,"CN","CUST",{"$f":"+'JAM Download'!E1755","v":105633.73224264626},0,0,0,105633.73224264626,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT398CN",0,0,0,0]
[{"$f":"ROW()","v":1581},null,null,"SO","PTD",{"$f":"+'JAM Download'!E1756","v":1253250.1122093538},634901.56757889071,278341.85734182136,340006.68728864176,0,0,null,0.75,476176.175684168,158725.39189472268,0.75,208756.39300636604,69585.464335455341,"PLNT",62528.65279202145,172080.83621895692,61846.787440910353,10402.465570583365,33147.945266169656,10402.465570583365,"UACCT398SO",0,0,0,0]
[{"$f":"ROW()","v":1582},null,null,"SE","P",{"$f":"+'JAM Download'!E1757","v":706.06806150736907},706.06806150736907,0,0,0,0,null,0,0,706.06806150736907,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT398SE",0,0,0,0]
[{"$f":"ROW()","v":1583},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E1758","v":917488.87543837214},449708.94670993235,467779.92872843979,0,0,0,null,0.75,337281.71003244928,112427.23667748309,0.75,350834.94654632983,116944.98218210995,"PLNT",0,0,0,0,0,0,"UACCT398SG",0,0,0,0]
[{"$f":"ROW()","v":1584},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E1759","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT398SG",0,{"$f":"ROUND(G1584-N1584-O1584,0)","v":0},{"$f":"ROUND(H1584-Q1584-R1584,0)","v":0},{"$f":"ROUND(I1584-T1584-U1584-V1584-W1584-X1584,0)","v":0}]
[{"$f":"ROW()","v":1585},null,null,null,null,{"$f":"+'JAM Download'!E1760","v":3144731.8610288026},{"$f":"SUM(G1577:G1584)","v":1085316.5823503304},{"$f":"SUM(H1577:H1584)","v":993538.34096239135},{"$f":"SUM(I1577:I1584)","v":960243.20547343465},{"$f":"SUM(J1577:J1584)","v":105633.73224264626},{"$f":"SUM(K1577:K1584)","v":0},null,null,{"$f":"SUM(N1577:N1584)","v":813457.88571661734},{"$f":"SUM(O1577:O1584)","v":271858.69663371315},null,{"$f":"SUM(Q1577:Q1584)","v":745153.75572179351},{"$f":"SUM(R1577:R1584)","v":248384.58524059784},null,{"$f":"SUM(T1577:T1584)","v":176592.74430674379},{"$f":"SUM(U1577:U1584)","v":485988.83477595734},{"$f":"SUM(V1577:V1584)","v":174667.02756371885},{"$f":"SUM(W1577:W1584)","v":29378.530651793157},{"$f":"SUM(X1577:X1584)","v":93616.068175221531},29378.530651793157,"UACCT398",0,0,0,0]
[{"$f":"ROW()","v":1586}]
[{"$f":"ROW()","v":1587},399,"Coal Mine"]
[{"$f":"ROW()","v":1588},null,null,"SE","P",{"$f":"+'JAM Download'!E1763","v":207133055.31572655},{"$f":"VLOOKUP($E1588,Func,2)*$F1588","v":207133055.31572655},{"$f":"VLOOKUP($E1588,Func,3)*$F1588","v":0},{"$f":"VLOOKUP($E1588,Func,5)*$F1588","v":0},{"$f":"VLOOKUP($E1588,Func,6)*$F1588","v":0},{"$f":"VLOOKUP($E1588,Func,7)*$F1588","v":0},null,0,{"$f":"+$G1588*$M1588","v":0},{"$f":"+$G1588*(1-$M1588)","v":207133055.31572655},0,{"$f":"+$H1588*$P1588","v":0},{"$f":"+$H1588*(1-$P1588)","v":0},"ZERO",{"$f":"+$I1588*VLOOKUP($S1588,DisFac,2)","v":0},{"$f":"+$I1588*VLOOKUP($S1588,DisFac,3)","v":0},{"$f":"+$I1588*VLOOKUP($S1588,DisFac,4)","v":0},{"$f":"+$I1588*VLOOKUP($S1588,DisFac,5)","v":0},{"$f":"+$I1588*VLOOKUP($S1588,DisFac,6)","v":0},0,"UACCT399SEP",{"$f":"ROUND(SUM(-F1588,G1588:K1588),0)","v":0},{"$f":"ROUND(G1588-N1588-O1588,0)","v":0},{"$f":"ROUND(H1588-Q1588-R1588,0)","v":0},{"$f":"ROUND(I1588-T1588-U1588-V1588-W1588-X1588,0)","v":0}]
[{"$f":"ROW()","v":1589},null,null,"SE","P",{"$f":"+'JAM Download'!E1764","v":0},{"$f":"VLOOKUP($E1589,Func,2)*$F1589","v":0},{"$f":"VLOOKUP($E1589,Func,3)*$F1589","v":0},{"$f":"VLOOKUP($E1589,Func,5)*$F1589","v":0},{"$f":"VLOOKUP($E1589,Func,6)*$F1589","v":0},{"$f":"VLOOKUP($E1589,Func,7)*$F1589","v":0},null,0,{"$f":"+$G1589*$M1589","v":0},{"$f":"+$G1589*(1-$M1589)","v":0},0,{"$f":"+$H1589*$P1589","v":0},{"$f":"+$H1589*(1-$P1589)","v":0},"ZERO",{"$f":"+$I1589*VLOOKUP($S1589,DisFac,2)","v":0},{"$f":"+$I1589*VLOOKUP($S1589,DisFac,3)","v":0},{"$f":"+$I1589*VLOOKUP($S1589,DisFac,4)","v":0},{"$f":"+$I1589*VLOOKUP($S1589,DisFac,5)","v":0},{"$f":"+$I1589*VLOOKUP($S1589,DisFac,6)","v":0},0,"UACCT399SEU",{"$f":"ROUND(SUM(-F1589,G1589:K1589),0)","v":0},{"$f":"ROUND(G1589-N1589-O1589,0)","v":0},{"$f":"ROUND(H1589-Q1589-R1589,0)","v":0},{"$f":"ROUND(I1589-T1589-U1589-V1589-W1589-X1589,0)","v":0}]
[{"$f":"ROW()","v":1590}]
[{"$f":"ROW()","v":1591},null,null,null,null,{"$f":"+'JAM Download'!E1765","v":207133055.31572655},{"$f":"SUM(G1588:G1590)","v":207133055.31572655},{"$f":"SUM(H1588:H1590)","v":0},{"$f":"SUM(I1588:I1590)","v":0},{"$f":"SUM(J1588:J1590)","v":0},{"$f":"SUM(K1588:K1590)","v":0},null,null,{"$f":"SUM(N1588:N1590)","v":0},{"$f":"SUM(O1588:O1590)","v":207133055.31572655},null,{"$f":"SUM(Q1588:Q1590)","v":0},{"$f":"SUM(R1588:R1590)","v":0},null,{"$f":"SUM(T1588:T1589)","v":0},{"$f":"SUM(U1588:U1589)","v":0},{"$f":"SUM(V1588:V1589)","v":0},{"$f":"SUM(W1588:W1589)","v":0},{"$f":"SUM(X1588:X1589)","v":0},0,"UACCT399",{"$f":"ROUND(SUM(-F1591,G1591:K1591),0)","v":0},{"$f":"ROUND(G1591-N1591-O1591,0)","v":0},{"$f":"ROUND(H1591-Q1591-R1591,0)","v":0},{"$f":"ROUND(I1591-T1591-U1591-V1591-W1591-X1591,0)","v":0}]
[{"$f":"ROW()","v":1592}]
[{"$f":"ROW()","v":1593},"399L","WIDCO Capital Lease"]
[{"$f":"ROW()","v":1594},null,null,"SE","P",{"$f":"+'JAM Download'!E1768","v":0},{"$f":"VLOOKUP($E1594,Func,2)*$F1594","v":0},{"$f":"VLOOKUP($E1594,Func,3)*$F1594","v":0},{"$f":"VLOOKUP($E1594,Func,5)*$F1594","v":0},{"$f":"VLOOKUP($E1594,Func,6)*$F1594","v":0},{"$f":"VLOOKUP($E1594,Func,7)*$F1594","v":0},null,0,{"$f":"+$G1594*$M1594","v":0},{"$f":"+$G1594*(1-$M1594)","v":0},0,{"$f":"+$H1594*$P1594","v":0},{"$f":"+$H1594*(1-$P1594)","v":0},"PLNT",{"$f":"+$I1594*VLOOKUP($S1594,DisFac,2)","v":0},{"$f":"+$I1594*VLOOKUP($S1594,DisFac,3)","v":0},{"$f":"+$I1594*VLOOKUP($S1594,DisFac,4)","v":0},{"$f":"+$I1594*VLOOKUP($S1594,DisFac,5)","v":0},{"$f":"+$I1594*VLOOKUP($S1594,DisFac,6)","v":0},0,"UACCT99LSE",{"$f":"ROUND(SUM(-F1594,G1594:K1594),0)","v":0},{"$f":"ROUND(G1594-N1594-O1594,0)","v":0},{"$f":"ROUND(H1594-Q1594-R1594,0)","v":0},{"$f":"ROUND(I1594-T1594-U1594-V1594-W1594-X1594,0)","v":0}]
[{"$f":"ROW()","v":1595},null,null,null,null,{"$f":"+'JAM Download'!E1769","v":0},{"$f":"SUM(G1594)","v":0},{"$f":"SUM(H1594)","v":0},{"$f":"SUM(I1594)","v":0},{"$f":"SUM(J1594)","v":0},{"$f":"SUM(K1594)","v":0},null,null,{"$f":"SUM(N1594)","v":0},{"$f":"SUM(O1594)","v":0},null,{"$f":"SUM(Q1594)","v":0},{"$f":"SUM(R1594)","v":0},null,{"$f":"SUM(T1594)","v":0},{"$f":"SUM(U1594)","v":0},{"$f":"SUM(V1594)","v":0},{"$f":"SUM(W1594)","v":0},{"$f":"SUM(X1594)","v":0},0,"UACCT399L",{"$f":"ROUND(SUM(-F1595,G1595:K1595),0)","v":0},{"$f":"ROUND(G1595-N1595-O1595,0)","v":0},{"$f":"ROUND(H1595-Q1595-R1595,0)","v":0},{"$f":"ROUND(I1595-T1595-U1595-V1595-W1595-X1595,0)","v":0}]
[{"$f":"ROW()","v":1596}]
[{"$f":"ROW()","v":1597},null,"Remove Remaining Capital Leases",null,"P",{"$f":"+'JAM Download'!E1771","v":0},{"$f":"VLOOKUP($E1597,Func,2)*$F1597","v":0},{"$f":"VLOOKUP($E1597,Func,3)*$F1597","v":0},{"$f":"VLOOKUP($E1597,Func,5)*$F1597","v":0},{"$f":"VLOOKUP($E1597,Func,6)*$F1597","v":0},{"$f":"VLOOKUP($E1597,Func,7)*$F1597","v":0},null,0,{"$f":"+$G1597*$M1597","v":0},{"$f":"+$G1597*(1-$M1597)","v":0},0,{"$f":"+$H1597*$P1597","v":0},{"$f":"+$H1597*(1-$P1597)","v":0},"PLNT",{"$f":"+$I1597*VLOOKUP($S1597,DisFac,2)","v":0},{"$f":"+$I1597*VLOOKUP($S1597,DisFac,3)","v":0},{"$f":"+$I1597*VLOOKUP($S1597,DisFac,4)","v":0},{"$f":"+$I1597*VLOOKUP($S1597,DisFac,5)","v":0},{"$f":"+$I1597*VLOOKUP($S1597,DisFac,6)","v":0},0,"UACCT399LRCL",{"$f":"ROUND(SUM(-F1597,G1597:K1597),0)","v":0},{"$f":"ROUND(G1597-N1597-O1597,0)","v":0},{"$f":"ROUND(H1597-Q1597-R1597,0)","v":0},{"$f":"ROUND(I1597-T1597-U1597-V1597-W1597-X1597,0)","v":0}]
[{"$f":"ROW()","v":1598},null,null,null,null,{"$f":"+'JAM Download'!E1772","v":0},{"$f":"+G1595+G1597","v":0},{"$f":"+H1595+H1597","v":0},{"$f":"+I1595+I1597","v":0},{"$f":"+J1595+J1597","v":0},{"$f":"+K1595+K1597","v":0},null,null,{"$f":"+N1595+N1597","v":0},{"$f":"+O1595+O1597","v":0},null,{"$f":"+Q1595+Q1597","v":0},{"$f":"+R1595+R1597","v":0},null,{"$f":"+T1595+T1597","v":0},{"$f":"+U1595+U1597","v":0},{"$f":"+V1595+V1597","v":0},{"$f":"+W1595+W1597","v":0},{"$f":"+X1595+X1597","v":0},0,null,{"$f":"ROUND(SUM(-F1598,G1598:K1598),0)","v":0},{"$f":"ROUND(G1598-N1598-O1598,0)","v":0},{"$f":"ROUND(H1598-Q1598-R1598,0)","v":0},{"$f":"ROUND(I1598-T1598-U1598-V1598-W1598-X1598,0)","v":0}]
[{"$f":"ROW()","v":1599}]
[{"$f":"ROW()","v":1600},"390L","General Capital Leases"]
[{"$f":"ROW()","v":1601}]
[{"$f":"ROW()","v":1602},null,null,"S","G-SITUS",{"$f":"+'JAM Download'!E1775","v":10688872.193846099},{"$f":"VLOOKUP($E1602,Func,2)*$F1602","v":0},{"$f":"VLOOKUP($E1602,Func,3)*$F1602","v":3047996.9655443458},{"$f":"VLOOKUP($E1602,Func,5)*$F1602","v":7640875.2283017552},{"$f":"VLOOKUP($E1602,Func,6)*$F1602","v":0},{"$f":"VLOOKUP($E1602,Func,7)*$F1602","v":0},null,0,{"$f":"+$G1602*$M1602","v":0},{"$f":"+$G1602*(1-$M1602)","v":0},0,{"$f":"+$H1602*$P1602","v":0},{"$f":"+$H1602*(1-$P1602)","v":3047996.9655443458},"PLNT",{"$f":"+$I1602*VLOOKUP($S1602,DisFac,2)","v":1405188.9331577818},{"$f":"+$I1602*VLOOKUP($S1602,DisFac,3)","v":3867124.5239793351},{"$f":"+$I1602*VLOOKUP($S1602,DisFac,4)","v":1389865.5637502882},{"$f":"+$I1602*VLOOKUP($S1602,DisFac,5)","v":233771.7005667481},{"$f":"+$I1602*VLOOKUP($S1602,DisFac,6)","v":744924.50684760162},233771.7005667481,"UACCT390LS",{"$f":"ROUND(SUM(-F1602,G1602:K1602),0)","v":0},{"$f":"ROUND(G1602-N1602-O1602,0)","v":0},{"$f":"ROUND(H1602-Q1602-R1602,0)","v":0},{"$f":"ROUND(I1602-T1602-U1602-V1602-W1602-X1602,0)","v":0}]
[{"$f":"ROW()","v":1603},null,null,"SG","P",{"$f":"+'JAM Download'!E1776","v":13139256.919583233},{"$f":"VLOOKUP($E1603,Func,2)*$F1603","v":13139256.919583233},{"$f":"VLOOKUP($E1603,Func,3)*$F1603","v":0},{"$f":"VLOOKUP($E1603,Func,5)*$F1603","v":0},{"$f":"VLOOKUP($E1603,Func,6)*$F1603","v":0},{"$f":"VLOOKUP($E1603,Func,7)*$F1603","v":0},null,0,{"$f":"+$G1603*$M1603","v":0},{"$f":"+$G1603*(1-$M1603)","v":13139256.919583233},0,{"$f":"+$H1603*$P1603","v":0},{"$f":"+$H1603*(1-$P1603)","v":0},"PLNT",{"$f":"+$I1603*VLOOKUP($S1603,DisFac,2)","v":0},{"$f":"+$I1603*VLOOKUP($S1603,DisFac,3)","v":0},{"$f":"+$I1603*VLOOKUP($S1603,DisFac,4)","v":0},{"$f":"+$I1603*VLOOKUP($S1603,DisFac,5)","v":0},{"$f":"+$I1603*VLOOKUP($S1603,DisFac,6)","v":0},0,"UACCT390LS",{"$f":"ROUND(SUM(-F1603,G1603:K1603),0)","v":0},{"$f":"ROUND(G1603-N1603-O1603,0)","v":0},{"$f":"ROUND(H1603-Q1603-R1603,0)","v":0},{"$f":"ROUND(I1603-T1603-U1603-V1603-W1603-X1603,0)","v":0}]
[{"$f":"ROW()","v":1604},null,null,"SO","PTD",{"$f":"+'JAM Download'!E1777","v":2918926.8141120225},{"$f":"VLOOKUP($E1604,Func,2)*$F1604","v":1478740.1109110778},{"$f":"VLOOKUP($E1604,Func,3)*$F1604","v":648282.01726828609},{"$f":"VLOOKUP($E1604,Func,5)*$F1604","v":791904.68593265885},{"$f":"VLOOKUP($E1604,Func,6)*$F1604","v":0},{"$f":"VLOOKUP($E1604,Func,7)*$F1604","v":0},null,0,{"$f":"+$G1604*$M1604","v":0},{"$f":"+$G1604*(1-$M1604)","v":1478740.1109110778},0,{"$f":"+$H1604*$P1604","v":0},{"$f":"+$H1604*(1-$P1604)","v":648282.01726828609},"PLNT",{"$f":"+$I1604*VLOOKUP($S1604,DisFac,2)","v":145634.58603101471},{"$f":"+$I1604*VLOOKUP($S1604,DisFac,3)","v":400791.00104674516},{"$f":"+$I1604*VLOOKUP($S1604,DisFac,4)","v":144046.46324723665},{"$f":"+$I1604*VLOOKUP($S1604,DisFac,5)","v":24228.232968855806},{"$f":"+$I1604*VLOOKUP($S1604,DisFac,6)","v":77204.402638806438},24228.232968855806,"UACCT390LSOU",{"$f":"ROUND(SUM(-F1604,G1604:K1604),0)","v":0},{"$f":"ROUND(G1604-N1604-O1604,0)","v":0},{"$f":"ROUND(H1604-Q1604-R1604,0)","v":0},{"$f":"ROUND(I1604-T1604-U1604-V1604-W1604-X1604,0)","v":0}]
[{"$f":"ROW()","v":1605},null,null,null,null,{"$f":"+'JAM Download'!E1778","v":26747055.927541353},{"$f":"SUM(G1602:G1604)","v":14617997.03049431},{"$f":"SUM(H1602:H1604)","v":3696278.9828126319},{"$f":"SUM(I1602:I1604)","v":8432779.9142344147},{"$f":"SUM(J1602:J1604)","v":0},{"$f":"SUM(K1602:K1604)","v":0},null,null,{"$f":"SUM(N1602:N1604)","v":0},{"$f":"SUM(O1602:O1604)","v":14617997.03049431},null,{"$f":"SUM(Q1602:Q1604)","v":0},{"$f":"SUM(R1602:R1604)","v":3696278.9828126319},null,{"$f":"SUM(T1602:T1604)","v":1550823.5191887966},{"$f":"SUM(U1602:U1604)","v":4267915.5250260802},{"$f":"SUM(V1602:V1604)","v":1533912.0269975248},{"$f":"SUM(W1602:W1604)","v":257999.93353560389},{"$f":"SUM(X1602:X1604)","v":822128.90948640811},257999.93353560389,"UACCT390L",{"$f":"ROUND(SUM(-F1605,G1605:K1605),0)","v":0},{"$f":"ROUND(G1605-N1605-O1605,0)","v":0},{"$f":"ROUND(H1605-Q1605-R1605,0)","v":0},{"$f":"ROUND(I1605-T1605-U1605-V1605-W1605-X1605,0)","v":0}]
[{"$f":"ROW()","v":1606}]
[{"$f":"ROW()","v":1607},null,"Remove Capital Leases",null,null,{"$f":"+'JAM Download'!E1780","v":-26747055.927541353},{"$f":"-G1605","v":-14617997.03049431},{"$f":"-H1605","v":-3696278.9828126319},{"$f":"-I1605","v":-8432779.9142344147},{"$f":"-J1605","v":0},{"$f":"-K1605","v":0},null,0,{"$f":"-N1605","v":0},{"$f":"-O1605","v":-14617997.03049431},0,{"$f":"-Q1605","v":0},{"$f":"-R1605","v":-3696278.9828126319},null,{"$f":"-T1605","v":-1550823.5191887966},{"$f":"-U1605","v":-4267915.5250260802},{"$f":"-V1605","v":-1533912.0269975248},{"$f":"-W1605","v":-257999.93353560389},{"$f":"-X1605","v":-822128.90948640811},-257999.93353560389,"UACCT390LRCL",{"$f":"ROUND(SUM(-F1607,G1607:K1607),0)","v":0},{"$f":"ROUND(G1607-N1607-O1607,0)","v":0},{"$f":"ROUND(H1607-Q1607-R1607,0)","v":0},{"$f":"ROUND(I1607-T1607-U1607-V1607-W1607-X1607,0)","v":0}]
[{"$f":"ROW()","v":1608},null,null,null,null," "]
[{"$f":"ROW()","v":1609}]
[{"$f":"ROW()","v":1610},"392L","General Vehicles Capital Leases"]
[{"$f":"ROW()","v":1611},null,null,"SO","LABOR",{"$f":"+'JAM Download'!E1784","v":0},{"$f":"VLOOKUP($E1611,Func,2)*$F1611","v":0},{"$f":"VLOOKUP($E1611,Func,3)*$F1611","v":0},{"$f":"VLOOKUP($E1611,Func,5)*$F1611","v":0},{"$f":"VLOOKUP($E1611,Func,6)*$F1611","v":0},{"$f":"VLOOKUP($E1611,Func,7)*$F1611","v":0},null,0,{"$f":"+$G1611*$M1611","v":0},{"$f":"+$G1611*(1-$M1611)","v":0},0,{"$f":"+$H1611*$P1611","v":0},{"$f":"+$H1611*(1-$P1611)","v":0},"PLNT",{"$f":"+$I1611*VLOOKUP($S1611,DisFac,2)","v":0},{"$f":"+$I1611*VLOOKUP($S1611,DisFac,3)","v":0},{"$f":"+$I1611*VLOOKUP($S1611,DisFac,4)","v":0},{"$f":"+$I1611*VLOOKUP($S1611,DisFac,5)","v":0},{"$f":"+$I1611*VLOOKUP($S1611,DisFac,6)","v":0},0,"UACCT392LSOP",{"$f":"ROUND(SUM(-F1611,G1611:K1611),0)","v":0},{"$f":"ROUND(G1611-N1611-O1611,0)","v":0},{"$f":"ROUND(H1611-Q1611-R1611,0)","v":0},{"$f":"ROUND(I1611-T1611-U1611-V1611-W1611-X1611,0)","v":0}]
[{"$f":"ROW()","v":1612},null,null,null,null,{"$f":"+'JAM Download'!E1785","v":0},{"$f":"SUM(G1611)","v":0},{"$f":"SUM(H1611)","v":0},{"$f":"SUM(I1611)","v":0},{"$f":"SUM(J1611)","v":0},{"$f":"SUM(K1611)","v":0},null,null,{"$f":"SUM(N1611)","v":0},{"$f":"SUM(O1611)","v":0},null,{"$f":"SUM(Q1611)","v":0},{"$f":"SUM(R1611)","v":0},null,{"$f":"SUM(T1611)","v":0},{"$f":"SUM(U1611)","v":0},{"$f":"SUM(V1611)","v":0},{"$f":"SUM(W1611)","v":0},{"$f":"SUM(X1611)","v":0},0,"UACCT392L",{"$f":"ROUND(SUM(-F1612,G1612:K1612),0)","v":0},{"$f":"ROUND(G1612-N1612-O1612,0)","v":0},{"$f":"ROUND(H1612-Q1612-R1612,0)","v":0},{"$f":"ROUND(I1612-T1612-U1612-V1612-W1612-X1612,0)","v":0}]
[{"$f":"ROW()","v":1613}]
[{"$f":"ROW()","v":1614},null,"Remove Capital Leases",null,"PTD",{"$f":"+'JAM Download'!E1787","v":0},{"$f":"VLOOKUP($E1614,Func,2)*$F1614","v":0},{"$f":"VLOOKUP($E1614,Func,3)*$F1614","v":0},{"$f":"VLOOKUP($E1614,Func,5)*$F1614","v":0},{"$f":"VLOOKUP($E1614,Func,6)*$F1614","v":0},{"$f":"VLOOKUP($E1614,Func,7)*$F1614","v":0},null,0,{"$f":"+$G1614*$M1614","v":0},{"$f":"+$G1614*(1-$M1614)","v":0},0,{"$f":"+$H1614*$P1614","v":0},{"$f":"+$H1614*(1-$P1614)","v":0},"PLNT",{"$f":"+$I1614*VLOOKUP($S1614,DisFac,2)","v":0},{"$f":"+$I1614*VLOOKUP($S1614,DisFac,3)","v":0},{"$f":"+$I1614*VLOOKUP($S1614,DisFac,4)","v":0},{"$f":"+$I1614*VLOOKUP($S1614,DisFac,5)","v":0},{"$f":"+$I1614*VLOOKUP($S1614,DisFac,6)","v":0},0,"UACCT392LRCL",{"$f":"ROUND(SUM(-F1614,G1614:K1614),0)","v":0},{"$f":"ROUND(G1614-N1614-O1614,0)","v":0},{"$f":"ROUND(H1614-Q1614-R1614,0)","v":0},{"$f":"ROUND(I1614-T1614-U1614-V1614-W1614-X1614,0)","v":0}]
[{"$f":"ROW()","v":1615},null,null,null,null,{"$f":"+'JAM Download'!E1788","v":0},{"$f":"SUM(G1614)","v":0},{"$f":"SUM(H1614)","v":0},{"$f":"SUM(I1614)","v":0},{"$f":"SUM(J1614)","v":0},{"$f":"SUM(K1614)","v":0},null,null,{"$f":"SUM(N1614)","v":0},{"$f":"SUM(O1614)","v":0},null,{"$f":"SUM(Q1614)","v":0},{"$f":"SUM(R1614)","v":0},null,{"$f":"SUM(T1614)","v":0},{"$f":"SUM(U1614)","v":0},{"$f":"SUM(V1614)","v":0},{"$f":"SUM(W1614)","v":0},{"$f":"SUM(X1614)","v":0},0,null,{"$f":"ROUND(SUM(-F1615,G1615:K1615),0)","v":0},{"$f":"ROUND(G1615-N1615-O1615,0)","v":0},{"$f":"ROUND(H1615-Q1615-R1615,0)","v":0},{"$f":"ROUND(I1615-T1615-U1615-V1615-W1615-X1615,0)","v":0}]
[{"$f":"ROW()","v":1616}]
[{"$f":"ROW()","v":1617},"G00","Unclassified Gen Plant - Acct 300"]
[{"$f":"ROW()","v":1618},null,null,"S","G-SITUS",{"$f":"+'JAM Download'!E1791","v":0},{"$f":"VLOOKUP($E1618,Func,2)*$F1618","v":0},{"$f":"VLOOKUP($E1618,Func,3)*$F1618","v":0},{"$f":"VLOOKUP($E1618,Func,5)*$F1618","v":0},{"$f":"VLOOKUP($E1618,Func,6)*$F1618","v":0},{"$f":"VLOOKUP($E1618,Func,7)*$F1618","v":0},null,0.75,{"$f":"+$G1618*$M1618","v":0},{"$f":"+$G1618*(1-$M1618)","v":0},0.75,{"$f":"+$H1618*$P1618","v":0},{"$f":"+$H1618*(1-$P1618)","v":0},"PLNT",{"$f":"+$I1618*VLOOKUP($S1618,DisFac,2)","v":0},{"$f":"+$I1618*VLOOKUP($S1618,DisFac,3)","v":0},{"$f":"+$I1618*VLOOKUP($S1618,DisFac,4)","v":0},{"$f":"+$I1618*VLOOKUP($S1618,DisFac,5)","v":0},{"$f":"+$I1618*VLOOKUP($S1618,DisFac,6)","v":0},0,"UACCTG00S",{"$f":"ROUND(SUM(-F1618,G1618:K1618),0)","v":0},{"$f":"ROUND(G1618-N1618-O1618,0)","v":0},{"$f":"ROUND(H1618-Q1618-R1618,0)","v":0},{"$f":"ROUND(I1618-T1618-U1618-V1618-W1618-X1618,0)","v":0}]
[{"$f":"ROW()","v":1619},null,null,"SO","PTD",{"$f":"+'JAM Download'!E1792","v":2507487.5568193872},1270303.3217389004,556902.99727659184,680281.23780389514,0,0,null,0.75,952727.49130417523,317575.8304347251,0.75,417677.24795744388,139225.74931914796,"PLNT",125106.56675248082,344297.24073627644,123742.29886478584,20813.12638583875,66322.005064513214,20813.12638583875,"UACCTG00SO",0,0,0,0]
[{"$f":"ROW()","v":1620},null,null,"CN","CUST",{"$f":"+'JAM Download'!E1793","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCTG00CN",0,0,0,0]
[{"$f":"ROW()","v":1621},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E1794","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCTG00SG",0,0,0,0]
[{"$f":"ROW()","v":1622},null,null,"SG","PT",{"$f":"+'JAM Download'!E1795","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCTG00DGP",0,0,0,0]
[{"$f":"ROW()","v":1623},null,null,"SG","PT",{"$f":"+'JAM Download'!E1796","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCTG00DGU",0,0,0,0]
[{"$f":"ROW()","v":1624},null,null,null,null,{"$f":"+'JAM Download'!E1797","v":2507487.5568193872},{"$f":"SUM(G1618:G1623)","v":1270303.3217389004},{"$f":"SUM(H1618:H1623)","v":556902.99727659184},{"$f":"SUM(I1618:I1623)","v":680281.23780389514},{"$f":"SUM(J1618:J1623)","v":0},{"$f":"SUM(K1618:K1623)","v":0},null,null,{"$f":"SUM(N1618:N1623)","v":952727.49130417523},{"$f":"SUM(O1618:O1623)","v":317575.8304347251},null,{"$f":"SUM(Q1618:Q1623)","v":417677.24795744388},{"$f":"SUM(R1618:R1623)","v":139225.74931914796},null,{"$f":"SUM(T1618:T1623)","v":125106.56675248082},{"$f":"SUM(U1618:U1623)","v":344297.24073627644},{"$f":"SUM(V1618:V1623)","v":123742.29886478584},{"$f":"SUM(W1618:W1623)","v":20813.12638583875},{"$f":"SUM(X1618:X1623)","v":66322.005064513214},20813.12638583875,"UACCTG00",0,0,0,0]
[{"$f":"ROW()","v":1625}]
[{"$f":"ROW()","v":1626},"399G","Unclassified Gen Plant - Acct 300"]
[{"$f":"ROW()","v":1627},null,null,"S","G-SITUS",{"$f":"+'JAM Download'!E1800","v":0},{"$f":"VLOOKUP($E1627,Func,2)*$F1627","v":0},{"$f":"VLOOKUP($E1627,Func,3)*$F1627","v":0},{"$f":"VLOOKUP($E1627,Func,5)*$F1627","v":0},{"$f":"VLOOKUP($E1627,Func,6)*$F1627","v":0},{"$f":"VLOOKUP($E1627,Func,7)*$F1627","v":0},null,0.75,{"$f":"+$G1627*$M1627","v":0},{"$f":"+$G1627*(1-$M1627)","v":0},0.75,{"$f":"+$H1627*$P1627","v":0},{"$f":"+$H1627*(1-$P1627)","v":0},"PLNT",{"$f":"+$I1627*VLOOKUP($S1627,DisFac,2)","v":0},{"$f":"+$I1627*VLOOKUP($S1627,DisFac,3)","v":0},{"$f":"+$I1627*VLOOKUP($S1627,DisFac,4)","v":0},{"$f":"+$I1627*VLOOKUP($S1627,DisFac,5)","v":0},{"$f":"+$I1627*VLOOKUP($S1627,DisFac,6)","v":0},0,"UACCT399GS",{"$f":"ROUND(SUM(-F1627,G1627:K1627),0)","v":0},{"$f":"ROUND(G1627-N1627-O1627,0)","v":0},{"$f":"ROUND(H1627-Q1627-R1627,0)","v":0},{"$f":"ROUND(I1627-T1627-U1627-V1627-W1627-X1627,0)","v":0}]
[{"$f":"ROW()","v":1628},null,null,"SO","PTD",{"$f":"+'JAM Download'!E1801","v":0},{"$f":"VLOOKUP($E1628,Func,2)*$F1628","v":0},{"$f":"VLOOKUP($E1628,Func,3)*$F1628","v":0},{"$f":"VLOOKUP($E1628,Func,5)*$F1628","v":0},{"$f":"VLOOKUP($E1628,Func,6)*$F1628","v":0},{"$f":"VLOOKUP($E1628,Func,7)*$F1628","v":0},null,0.75,{"$f":"+$G1628*$M1628","v":0},{"$f":"+$G1628*(1-$M1628)","v":0},0.75,{"$f":"+$H1628*$P1628","v":0},{"$f":"+$H1628*(1-$P1628)","v":0},"PLNT",{"$f":"+$I1628*VLOOKUP($S1628,DisFac,2)","v":0},{"$f":"+$I1628*VLOOKUP($S1628,DisFac,3)","v":0},{"$f":"+$I1628*VLOOKUP($S1628,DisFac,4)","v":0},{"$f":"+$I1628*VLOOKUP($S1628,DisFac,5)","v":0},{"$f":"+$I1628*VLOOKUP($S1628,DisFac,6)","v":0},0,"UACCT399GSO",0,0,0,0]
[{"$f":"ROW()","v":1629},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E1802","v":0},{"$f":"VLOOKUP($E1629,Func,2)*$F1629","v":0},{"$f":"VLOOKUP($E1629,Func,3)*$F1629","v":0},{"$f":"VLOOKUP($E1629,Func,5)*$F1629","v":0},{"$f":"VLOOKUP($E1629,Func,6)*$F1629","v":0},{"$f":"VLOOKUP($E1629,Func,7)*$F1629","v":0},null,0.75,{"$f":"+$G1629*$M1629","v":0},{"$f":"+$G1629*(1-$M1629)","v":0},0.75,{"$f":"+$H1629*$P1629","v":0},{"$f":"+$H1629*(1-$P1629)","v":0},"PLNT",{"$f":"+$I1629*VLOOKUP($S1629,DisFac,2)","v":0},{"$f":"+$I1629*VLOOKUP($S1629,DisFac,3)","v":0},{"$f":"+$I1629*VLOOKUP($S1629,DisFac,4)","v":0},{"$f":"+$I1629*VLOOKUP($S1629,DisFac,5)","v":0},{"$f":"+$I1629*VLOOKUP($S1629,DisFac,6)","v":0},0,"UACCT399GSG",0,0,0,0]
[{"$f":"ROW()","v":1630},null,null,"SG","PT",{"$f":"+'JAM Download'!E1803","v":0},{"$f":"VLOOKUP($E1630,Func,2)*$F1630","v":0},{"$f":"VLOOKUP($E1630,Func,3)*$F1630","v":0},{"$f":"VLOOKUP($E1630,Func,5)*$F1630","v":0},{"$f":"VLOOKUP($E1630,Func,6)*$F1630","v":0},{"$f":"VLOOKUP($E1630,Func,7)*$F1630","v":0},null,0.75,{"$f":"+$G1630*$M1630","v":0},{"$f":"+$G1630*(1-$M1630)","v":0},0.75,{"$f":"+$H1630*$P1630","v":0},{"$f":"+$H1630*(1-$P1630)","v":0},"PLNT",{"$f":"+$I1630*VLOOKUP($S1630,DisFac,2)","v":0},{"$f":"+$I1630*VLOOKUP($S1630,DisFac,3)","v":0},{"$f":"+$I1630*VLOOKUP($S1630,DisFac,4)","v":0},{"$f":"+$I1630*VLOOKUP($S1630,DisFac,5)","v":0},{"$f":"+$I1630*VLOOKUP($S1630,DisFac,6)","v":0},0,"UACCT399GDGP",0,0,0,0]
[{"$f":"ROW()","v":1631},null,null,"SG","PT",{"$f":"+'JAM Download'!E1804","v":0},{"$f":"VLOOKUP($E1631,Func,2)*$F1631","v":0},{"$f":"VLOOKUP($E1631,Func,3)*$F1631","v":0},{"$f":"VLOOKUP($E1631,Func,5)*$F1631","v":0},{"$f":"VLOOKUP($E1631,Func,6)*$F1631","v":0},{"$f":"VLOOKUP($E1631,Func,7)*$F1631","v":0},null,0.75,{"$f":"+$G1631*$M1631","v":0},{"$f":"+$G1631*(1-$M1631)","v":0},0.75,{"$f":"+$H1631*$P1631","v":0},{"$f":"+$H1631*(1-$P1631)","v":0},"PLNT",{"$f":"+$I1631*VLOOKUP($S1631,DisFac,2)","v":0},{"$f":"+$I1631*VLOOKUP($S1631,DisFac,3)","v":0},{"$f":"+$I1631*VLOOKUP($S1631,DisFac,4)","v":0},{"$f":"+$I1631*VLOOKUP($S1631,DisFac,5)","v":0},{"$f":"+$I1631*VLOOKUP($S1631,DisFac,6)","v":0},0,"UACCT399GDGU",0,0,0,0]
[{"$f":"ROW()","v":1632},null,null,null,null,{"$f":"+'JAM Download'!E1805","v":0},{"$f":"SUM(G1627:G1631)","v":0},{"$f":"SUM(H1627:H1631)","v":0},{"$f":"SUM(I1627:I1631)","v":0},{"$f":"SUM(J1627:J1631)","v":0},{"$f":"SUM(K1627:K1631)","v":0},null,null,{"$f":"SUM(N1627:N1631)","v":0},{"$f":"SUM(O1627:O1631)","v":0},null,{"$f":"SUM(Q1627:Q1631)","v":0},{"$f":"SUM(R1627:R1631)","v":0},null,{"$f":"SUM(T1627:T1631)","v":0},{"$f":"SUM(U1627:U1631)","v":0},{"$f":"SUM(V1627:V1631)","v":0},{"$f":"SUM(W1627:W1631)","v":0},{"$f":"SUM(X1627:X1631)","v":0},0,"UACCT399G",0,0,0,0]
[{"$f":"ROW()","v":1633}]
[{"$f":"ROW()","v":1634},"TOTAL GENERAL PLANT",null,null,null,{"$f":"+'JAM Download'!E1807","v":623228165.38408804},{"$f":"+G1591+G1585+G1574+G1562+G1551+G1540+G1529+G1520+G1508+G1496+G1487+G1624+G1598+G1605+G1607+G1612+G1615+G1632","v":313231436.06766284},{"$f":"+H1591+H1585+H1574+H1562+H1551+H1540+H1529+H1520+H1508+H1496+H1487+H1624+H1598+H1605+H1607+H1612+H1615+H1632","v":129351123.74695662},{"$f":"+I1591+I1585+I1574+I1562+I1551+I1540+I1529+I1520+I1508+I1496+I1487+I1624+I1598+I1605+I1607+I1612+I1615+I1632","v":168691614.84473795},{"$f":"+J1591+J1585+J1574+J1562+J1551+J1540+J1529+J1520+J1508+J1496+J1487+J1624+J1598+J1605+J1607+J1612+J1615+J1632","v":11953990.72473068},{"$f":"+K1591+K1585+K1574+K1562+K1551+K1540+K1529+K1520+K1508+K1496+K1487+K1624+K1598+K1605+K1607+K1612+K1615+K1632","v":0},null,0,{"$f":"+N1591+N1585+N1574+N1562+N1551+N1540+N1529+N1520+N1508+N1496+N1487+N1624+N1598+N1605+N1607+N1612+N1615+N1632","v":79324956.861086234},{"$f":"+O1591+O1585+O1574+O1562+O1551+O1540+O1529+O1520+O1508+O1496+O1487+O1624+O1598+O1605+O1607+O1612+O1615+O1632","v":233906479.20657665},{"$f":"+P1591+P1585+P1574+P1562+P1551+P1540+P1529+P1520+P1508+P1496+P1487+P1624+P1598+P1608+P1615+P1632","v":0},{"$f":"+Q1591+Q1585+Q1574+Q1562+Q1551+Q1540+Q1529+Q1520+Q1508+Q1496+Q1487+Q1624+Q1598+Q1605+Q1607+Q1612+Q1615+Q1632","v":97013342.810217485},{"$f":"+R1591+R1585+R1574+R1562+R1551+R1540+R1529+R1520+R1508+R1496+R1487+R1624+R1598+R1605+R1607+R1612+R1615+R1632","v":32337780.936739158},null,{"$f":"+T1591+T1585+T1574+T1562+T1551+T1540+T1529+T1520+T1508+T1496+T1487+T1624+T1598+T1605+T1607+T1612+T1615+T1632","v":31023093.979905963},{"$f":"+U1591+U1585+U1574+U1562+U1551+U1540+U1529+U1520+U1508+U1496+U1487+U1624+U1598+U1605+U1607+U1612+U1615+U1632","v":85376538.847206503},{"$f":"+V1591+V1585+V1574+V1562+V1551+V1540+V1529+V1520+V1508+V1496+V1487+V1624+V1598+V1605+V1607+V1612+V1615+V1632","v":30684791.906782448},{"$f":"+W1591+W1585+W1574+W1562+W1551+W1540+W1529+W1520+W1508+W1496+W1487+W1624+W1598+W1605+W1607+W1612+W1615+W1632","v":5161100.5932327071},{"$f":"+X1591+X1585+X1574+X1562+X1551+X1540+X1529+X1520+X1508+X1496+X1487+X1624+X1598+X1605+X1607+X1612+X1615+X1632","v":16446089.517610336},5161100.5932327071,null,{"$f":"ROUND(SUM(-F1634,G1634:K1634),0)","v":0},{"$f":"ROUND(G1634-N1634-O1634,0)","v":0},{"$f":"ROUND(H1634-Q1634-R1634,0)","v":0},{"$f":"ROUND(I1634-T1634-U1634-V1634-W1634-X1634,0)","v":0}]
[{"$f":"ROW()","v":1635}]
[{"$f":"ROW()","v":1636},301,"Organization"]
[{"$f":"ROW()","v":1637},null,null,"S","I-SITUS",{"$f":"+'JAM Download'!E1823","v":0},{"$f":"VLOOKUP($E1637,Func,2)*$F1637","v":0},{"$f":"VLOOKUP($E1637,Func,3)*$F1637","v":0},{"$f":"VLOOKUP($E1637,Func,5)*$F1637","v":0},{"$f":"VLOOKUP($E1637,Func,6)*$F1637","v":0},{"$f":"VLOOKUP($E1637,Func,7)*$F1637","v":0},null,0.75,{"$f":"+$G1637*$M1637","v":0},{"$f":"+$G1637*(1-$M1637)","v":0},0.75,{"$f":"+$H1637*$P1637","v":0},{"$f":"+$H1637*(1-$P1637)","v":0},"PLNT",{"$f":"+$I1637*VLOOKUP($S1637,DisFac,2)","v":0},{"$f":"+$I1637*VLOOKUP($S1637,DisFac,3)","v":0},{"$f":"+$I1637*VLOOKUP($S1637,DisFac,4)","v":0},{"$f":"+$I1637*VLOOKUP($S1637,DisFac,5)","v":0},{"$f":"+$I1637*VLOOKUP($S1637,DisFac,6)","v":0},0,"UACCT301S",{"$f":"ROUND(SUM(-F1637,G1637:K1637),0)","v":0},{"$f":"ROUND(G1637-N1637-O1637,0)","v":0},{"$f":"ROUND(H1637-Q1637-R1637,0)","v":0},{"$f":"ROUND(I1637-T1637-U1637-V1637-W1637-X1637,0)","v":0}]
[{"$f":"ROW()","v":1638},null,null,"SO","PTD",{"$f":"+'JAM Download'!E1824","v":0},{"$f":"VLOOKUP($E1638,Func,2)*$F1638","v":0},{"$f":"VLOOKUP($E1638,Func,3)*$F1638","v":0},{"$f":"VLOOKUP($E1638,Func,5)*$F1638","v":0},{"$f":"VLOOKUP($E1638,Func,6)*$F1638","v":0},{"$f":"VLOOKUP($E1638,Func,7)*$F1638","v":0},null,0.75,{"$f":"+$G1638*$M1638","v":0},{"$f":"+$G1638*(1-$M1638)","v":0},0.75,{"$f":"+$H1638*$P1638","v":0},{"$f":"+$H1638*(1-$P1638)","v":0},"PLNT",{"$f":"+$I1638*VLOOKUP($S1638,DisFac,2)","v":0},{"$f":"+$I1638*VLOOKUP($S1638,DisFac,3)","v":0},{"$f":"+$I1638*VLOOKUP($S1638,DisFac,4)","v":0},{"$f":"+$I1638*VLOOKUP($S1638,DisFac,5)","v":0},{"$f":"+$I1638*VLOOKUP($S1638,DisFac,6)","v":0},0,"UACCT301SO",{"$f":"ROUND(SUM(-F1638,G1638:K1638),0)","v":0},{"$f":"ROUND(G1638-N1638-O1638,0)","v":0},{"$f":"ROUND(H1638-Q1638-R1638,0)","v":0},{"$f":"ROUND(I1638-T1638-U1638-V1638-W1638-X1638,0)","v":0}]
[{"$f":"ROW()","v":1639},null,null,"SG","I-SG",{"$f":"+'JAM Download'!E1825","v":0},{"$f":"VLOOKUP($E1639,Func,2)*$F1639","v":0},{"$f":"VLOOKUP($E1639,Func,3)*$F1639","v":0},{"$f":"VLOOKUP($E1639,Func,5)*$F1639","v":0},{"$f":"VLOOKUP($E1639,Func,6)*$F1639","v":0},{"$f":"VLOOKUP($E1639,Func,7)*$F1639","v":0},null,0.75,{"$f":"+$G1639*$M1639","v":0},{"$f":"+$G1639*(1-$M1639)","v":0},0.75,{"$f":"+$H1639*$P1639","v":0},{"$f":"+$H1639*(1-$P1639)","v":0},"PLNT",{"$f":"+$I1639*VLOOKUP($S1639,DisFac,2)","v":0},{"$f":"+$I1639*VLOOKUP($S1639,DisFac,3)","v":0},{"$f":"+$I1639*VLOOKUP($S1639,DisFac,4)","v":0},{"$f":"+$I1639*VLOOKUP($S1639,DisFac,5)","v":0},{"$f":"+$I1639*VLOOKUP($S1639,DisFac,6)","v":0},0,"UACCT301SG",{"$f":"ROUND(SUM(-F1639,G1639:K1639),0)","v":0},{"$f":"ROUND(G1639-N1639-O1639,0)","v":0},{"$f":"ROUND(H1639-Q1639-R1639,0)","v":0},{"$f":"ROUND(I1639-T1639-U1639-V1639-W1639-X1639,0)","v":0}]
[{"$f":"ROW()","v":1640},null,null,null,null,{"$f":"+'JAM Download'!E1826","v":0},{"$f":"SUM(G1637:G1639)","v":0},{"$f":"SUM(H1637:H1639)","v":0},{"$f":"SUM(I1637:I1639)","v":0},{"$f":"SUM(J1637:J1639)","v":0},{"$f":"SUM(K1637:K1639)","v":0},null,null,{"$f":"SUM(N1637:N1639)","v":0},{"$f":"SUM(O1637:O1639)","v":0},null,{"$f":"SUM(Q1637:Q1639)","v":0},{"$f":"SUM(R1637:R1639)","v":0},null,{"$f":"SUM(T1637:T1639)","v":0},{"$f":"SUM(U1637:U1639)","v":0},{"$f":"SUM(V1637:V1639)","v":0},{"$f":"SUM(W1637:W1639)","v":0},{"$f":"SUM(X1637:X1639)","v":0},0,"UACCT301",{"$f":"ROUND(SUM(-F1640,G1640:K1640),0)","v":0},{"$f":"ROUND(G1640-N1640-O1640,0)","v":0},{"$f":"ROUND(H1640-Q1640-R1640,0)","v":0},{"$f":"ROUND(I1640-T1640-U1640-V1640-W1640-X1640,0)","v":0}]
[{"$f":"ROW()","v":1641},302,"Franchise & Consent"]
[{"$f":"ROW()","v":1642},null,null,"S","I-SITUS",{"$f":"+'JAM Download'!E1828","v":0},{"$f":"VLOOKUP($E1642,Func,2)*$F1642","v":0},{"$f":"VLOOKUP($E1642,Func,3)*$F1642","v":0},{"$f":"VLOOKUP($E1642,Func,5)*$F1642","v":0},{"$f":"VLOOKUP($E1642,Func,6)*$F1642","v":0},{"$f":"VLOOKUP($E1642,Func,7)*$F1642","v":0},null,0.75,{"$f":"+$G1642*$M1642","v":0},{"$f":"+$G1642*(1-$M1642)","v":0},0.75,{"$f":"+$H1642*$P1642","v":0},{"$f":"+$H1642*(1-$P1642)","v":0},"PLNT",{"$f":"+$I1642*VLOOKUP($S1642,DisFac,2)","v":0},{"$f":"+$I1642*VLOOKUP($S1642,DisFac,3)","v":0},{"$f":"+$I1642*VLOOKUP($S1642,DisFac,4)","v":0},{"$f":"+$I1642*VLOOKUP($S1642,DisFac,5)","v":0},{"$f":"+$I1642*VLOOKUP($S1642,DisFac,6)","v":0},0,"UACCT302S",{"$f":"ROUND(SUM(-F1642,G1642:K1642),0)","v":0},{"$f":"ROUND(G1642-N1642-O1642,0)","v":0},{"$f":"ROUND(H1642-Q1642-R1642,0)","v":0},{"$f":"ROUND(I1642-T1642-U1642-V1642-W1642-X1642,0)","v":0}]
[{"$f":"ROW()","v":1643},null,null,"SG","I-SG",{"$f":"+'JAM Download'!E1829+'JAM Download'!E1830+'JAM Download'!E1831","v":51496986.673547089},{"$f":"VLOOKUP($E1643,Func,2)*$F1643","v":43860153.485617049},{"$f":"VLOOKUP($E1643,Func,3)*$F1643","v":7636833.1879300307},{"$f":"VLOOKUP($E1643,Func,5)*$F1643","v":0},{"$f":"VLOOKUP($E1643,Func,6)*$F1643","v":0},{"$f":"VLOOKUP($E1643,Func,7)*$F1643","v":0},null,0.75,{"$f":"+$G1643*$M1643","v":32895115.114212789},{"$f":"+$G1643*(1-$M1643)","v":10965038.371404262},0.75,{"$f":"+$H1643*$P1643","v":5727624.8909475226},{"$f":"+$H1643*(1-$P1643)","v":1909208.2969825077},"PLNT",{"$f":"+$I1643*VLOOKUP($S1643,DisFac,2)","v":0},{"$f":"+$I1643*VLOOKUP($S1643,DisFac,3)","v":0},{"$f":"+$I1643*VLOOKUP($S1643,DisFac,4)","v":0},{"$f":"+$I1643*VLOOKUP($S1643,DisFac,5)","v":0},{"$f":"+$I1643*VLOOKUP($S1643,DisFac,6)","v":0},0,"UACCT301SG",{"$f":"ROUND(SUM(-F1643,G1643:K1643),0)","v":0},{"$f":"ROUND(G1643-N1643-O1643,0)","v":0},{"$f":"ROUND(H1643-Q1643-R1643,0)","v":0},{"$f":"ROUND(I1643-T1643-U1643-V1643-W1643-X1643,0)","v":0}]
[{"$f":"ROW()","v":1644},null,null,"SG","P",{"$f":"+'JAM Download'!E1832","v":0},{"$f":"VLOOKUP($E1644,Func,2)*$F1644","v":0},{"$f":"VLOOKUP($E1644,Func,3)*$F1644","v":0},{"$f":"VLOOKUP($E1644,Func,5)*$F1644","v":0},{"$f":"VLOOKUP($E1644,Func,6)*$F1644","v":0},{"$f":"VLOOKUP($E1644,Func,7)*$F1644","v":0},null,0.75,{"$f":"+$G1644*$M1644","v":0},{"$f":"+$G1644*(1-$M1644)","v":0},0.75,{"$f":"+$H1644*$P1644","v":0},{"$f":"+$H1644*(1-$P1644)","v":0},"PLNT",{"$f":"+$I1644*VLOOKUP($S1644,DisFac,2)","v":0},{"$f":"+$I1644*VLOOKUP($S1644,DisFac,3)","v":0},{"$f":"+$I1644*VLOOKUP($S1644,DisFac,4)","v":0},{"$f":"+$I1644*VLOOKUP($S1644,DisFac,5)","v":0},{"$f":"+$I1644*VLOOKUP($S1644,DisFac,6)","v":0},0,"UACCT302DGP",{"$f":"ROUND(SUM(-F1644,G1644:K1644),0)","v":0},{"$f":"ROUND(G1644-N1644-O1644,0)","v":0},{"$f":"ROUND(H1644-Q1644-R1644,0)","v":0},{"$f":"ROUND(I1644-T1644-U1644-V1644-W1644-X1644,0)","v":0}]
[{"$f":"ROW()","v":1645},null,null,"SG","P",{"$f":"+'JAM Download'!E1833","v":259731.39382844148},{"$f":"VLOOKUP($E1645,Func,2)*$F1645","v":259731.39382844148},{"$f":"VLOOKUP($E1645,Func,3)*$F1645","v":0},{"$f":"VLOOKUP($E1645,Func,5)*$F1645","v":0},{"$f":"VLOOKUP($E1645,Func,6)*$F1645","v":0},{"$f":"VLOOKUP($E1645,Func,7)*$F1645","v":0},null,0.75,{"$f":"+$G1645*$M1645","v":194798.5453713311},{"$f":"+$G1645*(1-$M1645)","v":64932.848457110369},0.75,{"$f":"+$H1645*$P1645","v":0},{"$f":"+$H1645*(1-$P1645)","v":0},"PLNT",{"$f":"+$I1645*VLOOKUP($S1645,DisFac,2)","v":0},{"$f":"+$I1645*VLOOKUP($S1645,DisFac,3)","v":0},{"$f":"+$I1645*VLOOKUP($S1645,DisFac,4)","v":0},{"$f":"+$I1645*VLOOKUP($S1645,DisFac,5)","v":0},{"$f":"+$I1645*VLOOKUP($S1645,DisFac,6)","v":0},0,"UACCT302DGU",{"$f":"ROUND(SUM(-F1645,G1645:K1645),0)","v":0},{"$f":"ROUND(G1645-N1645-O1645,0)","v":0},{"$f":"ROUND(H1645-Q1645-R1645,0)","v":0},{"$f":"ROUND(I1645-T1645-U1645-V1645-W1645-X1645,0)","v":0}]
[{"$f":"ROW()","v":1646},null,null,null,null,{"$f":"+'JAM Download'!E1834","v":51756718.067375533},{"$f":"SUM(G1642:G1645)","v":44119884.879445493},{"$f":"SUM(H1642:H1645)","v":7636833.1879300307},{"$f":"SUM(I1642:I1645)","v":0},{"$f":"SUM(J1642:J1645)","v":0},{"$f":"SUM(K1642:K1645)","v":0},null,null,{"$f":"SUM(N1642:N1645)","v":33089913.65958412},{"$f":"SUM(O1642:O1645)","v":11029971.219861373},null,{"$f":"SUM(Q1642:Q1645)","v":5727624.8909475226},{"$f":"SUM(R1642:R1645)","v":1909208.2969825077},null,{"$f":"SUM(T1642:T1645)","v":0},{"$f":"SUM(U1642:U1645)","v":0},{"$f":"SUM(V1642:V1645)","v":0},{"$f":"SUM(W1642:W1645)","v":0},{"$f":"SUM(X1642:X1645)","v":0},0,"UACCT302",{"$f":"ROUND(SUM(-F1646,G1646:K1646),0)","v":0},{"$f":"ROUND(G1646-N1646-O1646,0)","v":0},{"$f":"ROUND(H1646-Q1646-R1646,0)","v":0},{"$f":"ROUND(I1646-T1646-U1646-V1646-W1646-X1646,0)","v":0}]
[{"$f":"ROW()","v":1647}]
[{"$f":"ROW()","v":1648},303,"Miscellaneous Intangible Plant"]
[{"$f":"ROW()","v":1649},null,null,"S","I-SITUS",{"$f":"+'JAM Download'!E1837","v":3012241.2776922998},{"$f":"VLOOKUP($E1649,Func,2)*$F1649","v":52458.832796216033},{"$f":"VLOOKUP($E1649,Func,3)*$F1649","v":1434267.7486085894},{"$f":"VLOOKUP($E1649,Func,5)*$F1649","v":1525514.6962874949},{"$f":"VLOOKUP($E1649,Func,6)*$F1649","v":0},{"$f":"VLOOKUP($E1649,Func,7)*$F1649","v":0},null,0.75,{"$f":"+$G1649*$M1649","v":39344.124597162023},{"$f":"+$G1649*(1-$M1649)","v":13114.708199054008},0.75,{"$f":"+$H1649*$P1649","v":1075700.8114564421},{"$f":"+$H1649*(1-$P1649)","v":358566.93715214735},"PLNT",{"$f":"+$I1649*VLOOKUP($S1649,DisFac,2)","v":280548.53724776534},{"$f":"+$I1649*VLOOKUP($S1649,DisFac,3)","v":772078.47497012932},{"$f":"+$I1649*VLOOKUP($S1649,DisFac,4)","v":277489.19855562324},{"$f":"+$I1649*VLOOKUP($S1649,DisFac,5)","v":46672.94702965016},{"$f":"+$I1649*VLOOKUP($S1649,DisFac,6)","v":148725.53848432665},46672.94702965016,"UACCT303S",{"$f":"ROUND(SUM(-F1649,G1649:K1649),0)","v":0},{"$f":"ROUND(G1649-N1649-O1649,0)","v":0},{"$f":"ROUND(H1649-Q1649-R1649,0)","v":0},{"$f":"ROUND(I1649-T1649-U1649-V1649-W1649-X1649,0)","v":0}]
[{"$f":"ROW()","v":1650},null,null,"SG","I-SG",{"$f":"+'JAM Download'!E1838","v":62144327.354094788},52928528.67857492,9215798.6755198594,0,0,0,null,0.75,39696396.50893119,13232132.16964373,0.75,6911849.0066398941,2303949.6688799649,"PLNT",0,0,0,0,0,0,"UACCT303SG",0,0,0,0]
[{"$f":"ROW()","v":1651},null,null,"SO","PTD",{"$f":"+'JAM Download'!E1839","v":159270486.71796486},80687071.71948503,35373340.613281101,43210074.385198742,0,0,null,0.75,60515303.789613768,20171767.929871257,0.75,26530005.459960826,8843335.1533202752,"PLNT",7946513.5227055587,21869057.319381505,7859858.0137296785,1322007.2660300047,4212638.2633519908,1322007.2660300047,"UACCT303SO",0,0,0,0]
[{"$f":"ROW()","v":1652},null,null,"SE","P",{"$f":"+'JAM Download'!E1840","v":1555081.4431375614},1555081.4431375614,0,0,0,0,null,0,0,1555081.4431375614,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT303SE",0,0,0,0]
[{"$f":"ROW()","v":1653},null,null,"CN","CUST",{"$f":"+'JAM Download'!E1841","v":60181361.635085285},0,0,0,60181361.635085285,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT303CN",0,0,0,0]
[{"$f":"ROW()","v":1654},null,null,"SG","P",{"$f":"+'JAM Download'!E1842","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT303SSGCH",0,0,0,0]
[{"$f":"ROW()","v":1655},null,null,"SG","I-DGP",{"$f":"+'JAM Download'!E1843","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT303SSGCT",0,0,0,0]
[{"$f":"ROW()","v":1656},null,null,null,null,{"$f":"+'JAM Download'!E1844","v":286163498.42797482},{"$f":"SUM(G1649:G1655)","v":135223140.67399374},{"$f":"SUM(H1649:H1655)","v":46023407.037409551},{"$f":"SUM(I1649:I1655)","v":44735589.08148624},{"$f":"SUM(J1649:J1655)","v":60181361.635085285},{"$f":"SUM(K1649:K1655)","v":0},null,null,{"$f":"SUM(N1649:N1655)","v":100251044.42314212},{"$f":"SUM(O1649:O1655)","v":34972096.250851601},null,{"$f":"SUM(Q1649:Q1655)","v":34517555.278057158},{"$f":"SUM(R1649:R1655)","v":11505851.759352388},null,{"$f":"SUM(T1649:T1655)","v":8227062.0599533245},{"$f":"SUM(U1649:U1655)","v":22641135.794351634},{"$f":"SUM(V1649:V1655)","v":8137347.2122853016},{"$f":"SUM(W1649:W1655)","v":1368680.2130596549},{"$f":"SUM(X1649:X1655)","v":4361363.8018363174},1368680.2130596549,null,0,0,0,0]
[{"$f":"ROW()","v":1657},303,"Less Non-Utility Plant"]
[{"$f":"ROW()","v":1658},null,null,"S","I-SITUS",{"$f":"+'JAM Download'!E1846","v":0},{"$f":"VLOOKUP($E1658,Func,2)*$F1658","v":0},{"$f":"VLOOKUP($E1658,Func,3)*$F1658","v":0},{"$f":"VLOOKUP($E1658,Func,5)*$F1658","v":0},{"$f":"VLOOKUP($E1658,Func,6)*$F1658","v":0},{"$f":"VLOOKUP($E1658,Func,7)*$F1658","v":0},null,0.75,{"$f":"+$G1658*$M1658","v":0},{"$f":"+$G1658*(1-$M1658)","v":0},0.75,{"$f":"+$H1658*$P1658","v":0},{"$f":"+$H1658*(1-$P1658)","v":0},"PLNT",{"$f":"+$I1658*VLOOKUP($S1658,DisFac,2)","v":0},{"$f":"+$I1658*VLOOKUP($S1658,DisFac,3)","v":0},{"$f":"+$I1658*VLOOKUP($S1658,DisFac,4)","v":0},{"$f":"+$I1658*VLOOKUP($S1658,DisFac,5)","v":0},{"$f":"+$I1658*VLOOKUP($S1658,DisFac,6)","v":0},0,"UACCT399DOTH",{"$f":"ROUND(SUM(-F1658,G1658:K1658),0)","v":0},{"$f":"ROUND(G1658-N1658-O1658,0)","v":0},{"$f":"ROUND(H1658-Q1658-R1658,0)","v":0},{"$f":"ROUND(I1658-T1658-U1658-V1658-W1658-X1658,0)","v":0}]
[{"$f":"ROW()","v":1659},null,null,null,null,{"$f":"+'JAM Download'!E1847","v":286163498.42797482},{"$f":"SUM(G1656:G1658)","v":135223140.67399374},{"$f":"SUM(H1656:H1658)","v":46023407.037409551},{"$f":"SUM(I1656:I1658)","v":44735589.08148624},{"$f":"SUM(J1656:J1658)","v":60181361.635085285},{"$f":"SUM(K1656:K1658)","v":0},null,null,{"$f":"SUM(N1656:N1658)","v":100251044.42314212},{"$f":"SUM(O1656:O1658)","v":34972096.250851601},null,{"$f":"SUM(Q1656:Q1658)","v":34517555.278057158},{"$f":"SUM(R1656:R1658)","v":11505851.759352388},null,{"$f":"SUM(T1656:T1658)","v":8227062.0599533245},{"$f":"SUM(U1656:U1658)","v":22641135.794351634},{"$f":"SUM(V1656:V1658)","v":8137347.2122853016},{"$f":"SUM(W1656:W1658)","v":1368680.2130596549},{"$f":"SUM(X1656:X1658)","v":4361363.8018363174},1368680.2130596549,"UACCT303",{"$f":"ROUND(SUM(-F1659,G1659:K1659),0)","v":0},{"$f":"ROUND(G1659-N1659-O1659,0)","v":0},{"$f":"ROUND(H1659-Q1659-R1659,0)","v":0},{"$f":"ROUND(I1659-T1659-U1659-V1659-W1659-X1659,0)","v":0}]
[{"$f":"ROW()","v":1660}]
[{"$f":"ROW()","v":1661},"I00","Unclassified Intangible Plant - Acct 300"]
[{"$f":"ROW()","v":1662},null,null,"S","I-SITUS",{"$f":"+'JAM Download'!E1849","v":0},{"$f":"VLOOKUP($E1662,Func,2)*$F1662","v":0},{"$f":"VLOOKUP($E1662,Func,3)*$F1662","v":0},{"$f":"VLOOKUP($E1662,Func,5)*$F1662","v":0},{"$f":"VLOOKUP($E1662,Func,6)*$F1662","v":0},{"$f":"VLOOKUP($E1662,Func,7)*$F1662","v":0},null,0.75,{"$f":"+$G1662*$M1662","v":0},{"$f":"+$G1662*(1-$M1662)","v":0},0.75,{"$f":"+$H1662*$P1662","v":0},{"$f":"+$H1662*(1-$P1662)","v":0},"PLNT",{"$f":"+$I1662*VLOOKUP($S1662,DisFac,2)","v":0},{"$f":"+$I1662*VLOOKUP($S1662,DisFac,3)","v":0},{"$f":"+$I1662*VLOOKUP($S1662,DisFac,4)","v":0},{"$f":"+$I1662*VLOOKUP($S1662,DisFac,5)","v":0},{"$f":"+$I1662*VLOOKUP($S1662,DisFac,6)","v":0},0,"UACCTI00S",{"$f":"ROUND(SUM(-F1662,G1662:K1662),0)","v":0},{"$f":"ROUND(G1662-N1662-O1662,0)","v":0},{"$f":"ROUND(H1662-Q1662-R1662,0)","v":0},{"$f":"ROUND(I1662-T1662-U1662-V1662-W1662-X1662,0)","v":0}]
[{"$f":"ROW()","v":1663},null,null,"SG","I-SG",{"$f":"+'JAM Download'!E1850","v":0},{"$f":"VLOOKUP($E1663,Func,2)*$F1663","v":0},{"$f":"VLOOKUP($E1663,Func,3)*$F1663","v":0},{"$f":"VLOOKUP($E1663,Func,5)*$F1663","v":0},{"$f":"VLOOKUP($E1663,Func,6)*$F1663","v":0},{"$f":"VLOOKUP($E1663,Func,7)*$F1663","v":0},null,0.75,{"$f":"+$G1663*$M1663","v":0},{"$f":"+$G1663*(1-$M1663)","v":0},0.75,{"$f":"+$H1663*$P1663","v":0},{"$f":"+$H1663*(1-$P1663)","v":0},"PLNT",{"$f":"+$I1663*VLOOKUP($S1663,DisFac,2)","v":0},{"$f":"+$I1663*VLOOKUP($S1663,DisFac,3)","v":0},{"$f":"+$I1663*VLOOKUP($S1663,DisFac,4)","v":0},{"$f":"+$I1663*VLOOKUP($S1663,DisFac,5)","v":0},{"$f":"+$I1663*VLOOKUP($S1663,DisFac,6)","v":0},0,"UACCTI00SG",{"$f":"ROUND(SUM(-F1663,G1663:K1663),0)","v":0},{"$f":"ROUND(G1663-N1663-O1663,0)","v":0},{"$f":"ROUND(H1663-Q1663-R1663,0)","v":0},{"$f":"ROUND(I1663-T1663-U1663-V1663-W1663-X1663,0)","v":0}]
[{"$f":"ROW()","v":1664},null,null,"SG","P",{"$f":"+'JAM Download'!E1851","v":0},{"$f":"VLOOKUP($E1664,Func,2)*$F1664","v":0},{"$f":"VLOOKUP($E1664,Func,3)*$F1664","v":0},{"$f":"VLOOKUP($E1664,Func,5)*$F1664","v":0},{"$f":"VLOOKUP($E1664,Func,6)*$F1664","v":0},{"$f":"VLOOKUP($E1664,Func,7)*$F1664","v":0},null,0.75,{"$f":"+$G1664*$M1664","v":0},{"$f":"+$G1664*(1-$M1664)","v":0},0.75,{"$f":"+$H1664*$P1664","v":0},{"$f":"+$H1664*(1-$P1664)","v":0},"PLNT",{"$f":"+$I1664*VLOOKUP($S1664,DisFac,2)","v":0},{"$f":"+$I1664*VLOOKUP($S1664,DisFac,3)","v":0},{"$f":"+$I1664*VLOOKUP($S1664,DisFac,4)","v":0},{"$f":"+$I1664*VLOOKUP($S1664,DisFac,5)","v":0},{"$f":"+$I1664*VLOOKUP($S1664,DisFac,6)","v":0},0,"UACCTI00DGU",{"$f":"ROUND(SUM(-F1664,G1664:K1664),0)","v":0},{"$f":"ROUND(G1664-N1664-O1664,0)","v":0},{"$f":"ROUND(H1664-Q1664-R1664,0)","v":0},{"$f":"ROUND(I1664-T1664-U1664-V1664-W1664-X1664,0)","v":0}]
[{"$f":"ROW()","v":1665},null,null,"SO","PTD",{"$f":"+'JAM Download'!E1852","v":-83240.887140937208},{"$f":"VLOOKUP($E1665,Func,2)*$F1665","v":-42170.169559585942},{"$f":"VLOOKUP($E1665,Func,3)*$F1665","v":-18487.46942678827},{"$f":"VLOOKUP($E1665,Func,5)*$F1665","v":-22583.248154562996},{"$f":"VLOOKUP($E1665,Func,6)*$F1665","v":0},{"$f":"VLOOKUP($E1665,Func,7)*$F1665","v":0},null,0.75,{"$f":"+$G1665*$M1665","v":-31627.627169689455},{"$f":"+$G1665*(1-$M1665)","v":-10542.542389896485},0.75,{"$f":"+$H1665*$P1665","v":-13865.602070091201},{"$f":"+$H1665*(1-$P1665)","v":-4621.8673566970674},"PLNT",{"$f":"+$I1665*VLOOKUP($S1665,DisFac,2)","v":-4153.1538512769166},{"$f":"+$I1665*VLOOKUP($S1665,DisFac,3)","v":-11429.611158436872},{"$f":"+$I1665*VLOOKUP($S1665,DisFac,4)","v":-4107.86434666471},{"$f":"+$I1665*VLOOKUP($S1665,DisFac,5)","v":-690.93188511421863},{"$f":"+$I1665*VLOOKUP($S1665,DisFac,6)","v":-2201.6869130702785},-690.93188511421863,"UACCTI00SO",{"$f":"ROUND(SUM(-F1665,G1665:K1665),0)","v":0},{"$f":"ROUND(G1665-N1665-O1665,0)","v":0},{"$f":"ROUND(H1665-Q1665-R1665,0)","v":0},{"$f":"ROUND(I1665-T1665-U1665-V1665-W1665-X1665,0)","v":0}]
[{"$f":"ROW()","v":1666},null,null,null,null,{"$f":"+'JAM Download'!E1853","v":-83240.887140937208},{"$f":"SUM(G1662:G1665)","v":-42170.169559585942},{"$f":"SUM(H1662:H1665)","v":-18487.46942678827},{"$f":"SUM(I1662:I1665)","v":-22583.248154562996},{"$f":"SUM(J1662:J1665)","v":0},{"$f":"SUM(K1662:K1665)","v":0},null,null,{"$f":"SUM(N1662:N1665)","v":-31627.627169689455},{"$f":"SUM(O1662:O1665)","v":-10542.542389896485},null,{"$f":"SUM(Q1662:Q1665)","v":-13865.602070091201},{"$f":"SUM(R1662:R1665)","v":-4621.8673566970674},null,{"$f":"SUM(T1662:T1665)","v":-4153.1538512769166},{"$f":"SUM(U1662:U1665)","v":-11429.611158436872},{"$f":"SUM(V1662:V1665)","v":-4107.86434666471},{"$f":"SUM(W1662:W1665)","v":-690.93188511421863},{"$f":"SUM(X1662:X1665)","v":-2201.6869130702785},-690.93188511421863,"UACCTI00",{"$f":"ROUND(SUM(-F1666,G1666:K1666),0)","v":0},{"$f":"ROUND(G1666-N1666-O1666,0)","v":0},{"$f":"ROUND(H1666-Q1666-R1666,0)","v":0},{"$f":"ROUND(I1666-T1666-U1666-V1666-W1666-X1666,0)","v":0}]
[{"$f":"ROW()","v":1667}]
[{"$f":"ROW()","v":1668},"TOTAL INTANGIBLE PLANT",null,null,null,{"$f":"+'JAM Download'!E1855","v":337836975.60820943},{"$f":"+G1659+G1646+G1640+G1666","v":179300855.38387963},{"$f":"+H1659+H1646+H1640+H1666","v":53641752.755912796},{"$f":"+I1659+I1646+I1640+I1666","v":44713005.833331674},{"$f":"+J1659+J1646+J1640+J1666","v":60181361.635085285},{"$f":"+K1659+K1646+K1640+K1666","v":0},null,null,{"$f":"+N1659+N1646+N1640+N1666","v":133309330.45555656},{"$f":"+O1659+O1646+O1640+O1666","v":45991524.928323075},{"$f":"+P1659+P1646+P1640+P1666","v":0},{"$f":"+Q1659+Q1646+Q1640+Q1666","v":40231314.566934586},{"$f":"+R1659+R1646+R1640+R1666","v":13410438.188978199},null,{"$f":"+T1659+T1646+T1640+T1666","v":8222908.9061020473},{"$f":"+U1659+U1646+U1640+U1666","v":22629706.183193196},{"$f":"+V1659+V1646+V1640+V1666","v":8133239.3479386372},{"$f":"+W1659+W1646+W1640+W1666","v":1367989.2811745408},{"$f":"+X1659+X1646+X1640+X1666","v":4359162.1149232471},1367989.2811745408,null,{"$f":"ROUND(SUM(-F1668,G1668:K1668),0)","v":0},{"$f":"ROUND(G1668-N1668-O1668,0)","v":0},{"$f":"ROUND(H1668-Q1668-R1668,0)","v":0},{"$f":"ROUND(I1668-T1668-U1668-V1668-W1668-X1668,0)","v":0}]
[{"$f":"ROW()","v":1669}]
[{"$f":"ROW()","v":1670}]
[{"$f":"ROW()","v":1671},"TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"+'JAM Download'!E1882","v":10191224319.208752},{"$f":"+G1668+G1634+G1479+G1383+G1318","v":5168568203.3265429},{"$f":"+H1668+H1634+H1479+H1383+H1318","v":2232974459.7450943},{"$f":"+I1668+I1634+I1479+I1383+I1318","v":2717546303.7772975},{"$f":"+J1668+J1634+J1479+J1383+J1318","v":72135352.35981597},{"$f":"+K1668+K1634+K1479+K1383+K1318","v":0},null,null,{"$f":"+N1668+N1634+N1479+N1383+N1318","v":3719661221.2228937},{"$f":"+O1668+O1634+O1479+O1383+O1318","v":1448906982.1036496},{"$f":"+P1668+P1634+P1479+P1383+P1318","v":0},{"$f":"+Q1668+Q1634+Q1479+Q1383+Q1318","v":1674730844.8088207},{"$f":"+R1668+R1634+R1479+R1383+R1318","v":558243614.93627357},null,{"$f":"+T1668+T1634+T1479+T1383+T1318","v":507044505.67836314},{"$f":"+U1668+U1634+U1479+U1383+U1318","v":1395402565.7257352},{"$f":"+V1668+V1634+V1479+V1383+V1318","v":478297998.34933609},{"$f":"+W1668+W1634+W1479+W1383+W1318","v":80448454.417484149},{"$f":"+X1668+X1634+X1479+X1383+X1318","v":256352779.60637957},80448454.417484149,null,{"$f":"ROUND(SUM(-F1671,G1671:K1671),0)","v":0},{"$f":"ROUND(G1671-N1671-O1671,0)","v":0},{"$f":"ROUND(H1671-Q1671-R1671,0)","v":0},{"$f":"ROUND(I1671-T1671-U1671-V1671-W1671-X1671,0)","v":0}]
[{"$f":"ROW()","v":1672}]
[{"$f":"ROW()","v":1673},105,"Plant Held For Future Use"]
[{"$f":"ROW()","v":1674},null,null,"S","DPW",{"$f":"+'JAM Download'!E1897","v":4140116.03230769},{"$f":"VLOOKUP($E1674,Func,2)*$F1674","v":0},{"$f":"VLOOKUP($E1674,Func,3)*$F1674","v":0},{"$f":"VLOOKUP($E1674,Func,5)*$F1674","v":4140116.03230769},{"$f":"VLOOKUP($E1674,Func,6)*$F1674","v":0},{"$f":"VLOOKUP($E1674,Func,7)*$F1674","v":0},null,0.75,{"$f":"+$G1674*$M1674","v":0},{"$f":"+$G1674*(1-$M1674)","v":0},0.75,{"$f":"+$H1674*$P1674","v":0},{"$f":"+$H1674*(1-$P1674)","v":0},"PLNT",{"$f":"+$I1674*VLOOKUP($S1674,DisFac,2)","v":761384.66559947864},{"$f":"+$I1674*VLOOKUP($S1674,DisFac,3)","v":2095354.7548263674},{"$f":"+$I1674*VLOOKUP($S1674,DisFac,4)","v":753081.88280858123},{"$f":"+$I1674*VLOOKUP($S1674,DisFac,5)","v":126666.37479321031},{"$f":"+$I1674*VLOOKUP($S1674,DisFac,6)","v":403628.35428005212},126666.37479321031,"UACCT105S",{"$f":"ROUND(SUM(-F1674,G1674:K1674),0)","v":0},{"$f":"ROUND(G1674-N1674-O1674,0)","v":0},{"$f":"ROUND(H1674-Q1674-R1674,0)","v":0},{"$f":"ROUND(I1674-T1674-U1674-V1674-W1674-X1674,0)","v":0}]
[{"$f":"ROW()","v":1675},null,null,"SGP1","P",{"$f":"+'JAM Download'!E1898","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT105SNPPS",0,0,0,0]
[{"$f":"ROW()","v":1676},null,null,"SGT","T",{"$f":"+'JAM Download'!E1899","v":433300.8809153366},0,433300.8809153366,0,0,0,null,0.75,0,0,0.75,324975.66068650247,108325.22022883415,"PLNT",0,0,0,0,0,0,"UACCT105SNPT",0,0,0,0]
[{"$f":"ROW()","v":1677},null,null,"SGP2","P",{"$f":"+'JAM Download'!E1900","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT105SNPP",0,0,0,0]
[{"$f":"ROW()","v":1678},null,null,"SE","P",{"$f":"+'JAM Download'!E1901","v":11684486.30293324},11684486.30293324,0,0,0,0,null,0,0,11684486.30293324,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT105SEU",0,0,0,0]
[{"$f":"ROW()","v":1679},null,null,"SGG","G",{"$f":"+'JAM Download'!E1902","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT105SNPG",0,0,0,0]
[{"$f":"ROW()","v":1680},null,null,null,null,{"$f":"+'JAM Download'!E1905","v":16257903.216156267},{"$f":"SUM(G1674:G1679)","v":11684486.30293324},{"$f":"SUM(H1674:H1679)","v":433300.8809153366},{"$f":"SUM(I1674:I1679)","v":4140116.03230769},{"$f":"SUM(J1674:J1679)","v":0},{"$f":"SUM(K1674:K1679)","v":0},null,null,{"$f":"SUM(N1674:N1679)","v":0},{"$f":"SUM(O1674:O1679)","v":11684486.30293324},null,{"$f":"SUM(Q1674:Q1679)","v":324975.66068650247},{"$f":"SUM(R1674:R1679)","v":108325.22022883415},null,{"$f":"SUM(T1674:T1679)","v":761384.66559947864},{"$f":"SUM(U1674:U1679)","v":2095354.7548263674},{"$f":"SUM(V1674:V1679)","v":753081.88280858123},{"$f":"SUM(W1674:W1679)","v":126666.37479321031},{"$f":"SUM(X1674:X1679)","v":403628.35428005212},126666.37479321031,"UACCT105",0,0,0,0]
[{"$f":"ROW()","v":1681}]
[{"$f":"ROW()","v":1682},114,"Electric Plant Acquisition Adjustments"]
[{"$f":"ROW()","v":1683},null,null,"S","P",{"$f":"+'JAM Download'!E1908+'JAM Download'!E1914","v":0},{"$f":"VLOOKUP($E1683,Func,2)*$F1683","v":0},{"$f":"VLOOKUP($E1683,Func,3)*$F1683","v":0},{"$f":"VLOOKUP($E1683,Func,5)*$F1683","v":0},{"$f":"VLOOKUP($E1683,Func,6)*$F1683","v":0},{"$f":"VLOOKUP($E1683,Func,7)*$F1683","v":0},null,0.75,{"$f":"+$G1683*$M1683","v":0},{"$f":"+$G1683*(1-$M1683)","v":0},0.75,{"$f":"+$H1683*$P1683","v":0},{"$f":"+$H1683*(1-$P1683)","v":0},"PLNT",{"$f":"+$I1683*VLOOKUP($S1683,DisFac,2)","v":0},{"$f":"+$I1683*VLOOKUP($S1683,DisFac,3)","v":0},{"$f":"+$I1683*VLOOKUP($S1683,DisFac,4)","v":0},{"$f":"+$I1683*VLOOKUP($S1683,DisFac,5)","v":0},{"$f":"+$I1683*VLOOKUP($S1683,DisFac,6)","v":0},0,"UACCT114S",{"$f":"ROUND(SUM(-F1683,G1683:K1683),0)","v":0},{"$f":"ROUND(G1683-N1683-O1683,0)","v":0},{"$f":"ROUND(H1683-Q1683-R1683,0)","v":0},{"$f":"ROUND(I1683-T1683-U1683-V1683-W1683-X1683,0)","v":0}]
[{"$f":"ROW()","v":1684},null,null,"SG","P",{"$f":"+'JAM Download'!E1909+'JAM Download'!E1915","v":19851015.961424433},{"$f":"VLOOKUP($E1684,Func,2)*$F1684","v":19851015.961424433},{"$f":"VLOOKUP($E1684,Func,3)*$F1684","v":0},{"$f":"VLOOKUP($E1684,Func,5)*$F1684","v":0},{"$f":"VLOOKUP($E1684,Func,6)*$F1684","v":0},{"$f":"VLOOKUP($E1684,Func,7)*$F1684","v":0},null,0.75,{"$f":"+$G1684*$M1684","v":14888261.971068325},{"$f":"+$G1684*(1-$M1684)","v":4962753.9903561082},0.75,{"$f":"+$H1684*$P1684","v":0},{"$f":"+$H1684*(1-$P1684)","v":0},"PLNT",{"$f":"+$I1684*VLOOKUP($S1684,DisFac,2)","v":0},{"$f":"+$I1684*VLOOKUP($S1684,DisFac,3)","v":0},{"$f":"+$I1684*VLOOKUP($S1684,DisFac,4)","v":0},{"$f":"+$I1684*VLOOKUP($S1684,DisFac,5)","v":0},{"$f":"+$I1684*VLOOKUP($S1684,DisFac,6)","v":0},0,"UACCT114SG",{"$f":"ROUND(SUM(-F1684,G1684:K1684),0)","v":0},{"$f":"ROUND(G1684-N1684-O1684,0)","v":0},{"$f":"ROUND(H1684-Q1684-R1684,0)","v":0},{"$f":"ROUND(I1684-T1684-U1684-V1684-W1684-X1684,0)","v":0}]
[{"$f":"ROW()","v":1685},null,null,"SG","P",{"$f":"+'JAM Download'!E1910+'JAM Download'!E1916","v":150824.50268844329},{"$f":"VLOOKUP($E1685,Func,2)*$F1685","v":150824.50268844329},{"$f":"VLOOKUP($E1685,Func,3)*$F1685","v":0},{"$f":"VLOOKUP($E1685,Func,5)*$F1685","v":0},{"$f":"VLOOKUP($E1685,Func,6)*$F1685","v":0},{"$f":"VLOOKUP($E1685,Func,7)*$F1685","v":0},null,0.75,{"$f":"+$G1685*$M1685","v":113118.37701633247},{"$f":"+$G1685*(1-$M1685)","v":37706.125672110822},0.75,{"$f":"+$H1685*$P1685","v":0},{"$f":"+$H1685*(1-$P1685)","v":0},"PLNT",{"$f":"+$I1685*VLOOKUP($S1685,DisFac,2)","v":0},{"$f":"+$I1685*VLOOKUP($S1685,DisFac,3)","v":0},{"$f":"+$I1685*VLOOKUP($S1685,DisFac,4)","v":0},{"$f":"+$I1685*VLOOKUP($S1685,DisFac,5)","v":0},{"$f":"+$I1685*VLOOKUP($S1685,DisFac,6)","v":0},0,"UACCT114DGP",{"$f":"ROUND(SUM(-F1685,G1685:K1685),0)","v":0},{"$f":"ROUND(G1685-N1685-O1685,0)","v":0},{"$f":"ROUND(H1685-Q1685-R1685,0)","v":0},{"$f":"ROUND(I1685-T1685-U1685-V1685-W1685-X1685,0)","v":0}]
[{"$f":"ROW()","v":1686},null,null,null,null,{"$f":"+'JAM Download'!E1911+'JAM Download'!E1917","v":20001840.464112878},{"$f":"SUM(G1683:G1685)","v":20001840.464112878},{"$f":"SUM(H1683:H1685)","v":0},{"$f":"SUM(I1683:I1685)","v":0},{"$f":"SUM(J1683:J1685)","v":0},{"$f":"SUM(K1683:K1685)","v":0},null,null,{"$f":"SUM(N1683:N1685)","v":15001380.348084657},{"$f":"SUM(O1683:O1685)","v":5000460.1160282195},null,{"$f":"SUM(Q1683:Q1685)","v":0},{"$f":"SUM(R1683:R1685)","v":0},null,{"$f":"SUM(T1683:T1685)","v":0},{"$f":"SUM(U1683:U1685)","v":0},{"$f":"SUM(V1683:V1685)","v":0},{"$f":"SUM(W1683:W1685)","v":0},{"$f":"SUM(X1683:X1685)","v":0},0,"UACCT114",{"$f":"ROUND(SUM(-F1686,G1686:K1686),0)","v":0},{"$f":"ROUND(G1686-N1686-O1686,0)","v":0},{"$f":"ROUND(H1686-Q1686-R1686,0)","v":0},{"$f":"ROUND(I1686-T1686-U1686-V1686-W1686-X1686,0)","v":0}]
[{"$f":"ROW()","v":1687}]
[{"$f":"ROW()","v":1688}]
[{"$f":"ROW()","v":1689},120,"Nuclear Fuel","SE","P",{"$f":"+'JAM Download'!E1920","v":0},{"$f":"VLOOKUP($E1689,Func,2)*$F1689","v":0},{"$f":"VLOOKUP($E1689,Func,3)*$F1689","v":0},{"$f":"VLOOKUP($E1689,Func,5)*$F1689","v":0},{"$f":"VLOOKUP($E1689,Func,6)*$F1689","v":0},{"$f":"VLOOKUP($E1689,Func,7)*$F1689","v":0},null,0,{"$f":"+$G1689*$M1689","v":0},{"$f":"+$G1689*(1-$M1689)","v":0},0,{"$f":"+$H1689*$P1689","v":0},{"$f":"+$H1689*(1-$P1689)","v":0},"PLNT",{"$f":"+$I1689*VLOOKUP($S1689,DisFac,2)","v":0},{"$f":"+$I1689*VLOOKUP($S1689,DisFac,3)","v":0},{"$f":"+$I1689*VLOOKUP($S1689,DisFac,4)","v":0},{"$f":"+$I1689*VLOOKUP($S1689,DisFac,5)","v":0},{"$f":"+$I1689*VLOOKUP($S1689,DisFac,6)","v":0},0,"UACCT120SE",{"$f":"ROUND(SUM(-F1689,G1689:K1689),0)","v":0},{"$f":"ROUND(G1689-N1689-O1689,0)","v":0},{"$f":"ROUND(H1689-Q1689-R1689,0)","v":0},{"$f":"ROUND(I1689-T1689-U1689-V1689-W1689-X1689,0)","v":0}]
[{"$f":"ROW()","v":1690},null,null,null,null,{"$f":"+'JAM Download'!E1921","v":0},{"$f":"SUM(G1689)","v":0},{"$f":"SUM(H1689)","v":0},{"$f":"SUM(I1689)","v":0},{"$f":"SUM(J1689)","v":0},{"$f":"SUM(K1689)","v":0},null,null,{"$f":"SUM(N1689)","v":0},{"$f":"SUM(O1689)","v":0},null,{"$f":"SUM(Q1689)","v":0},{"$f":"SUM(R1689)","v":0},null,{"$f":"SUM(T1689)","v":0},{"$f":"SUM(U1689)","v":0},{"$f":"SUM(V1689)","v":0},{"$f":"SUM(W1689)","v":0},{"$f":"SUM(X1689)","v":0},0,"UACCT120",{"$f":"ROUND(SUM(-F1690,G1690:K1690),0)","v":0},{"$f":"ROUND(G1690-N1690-O1690,0)","v":0},{"$f":"ROUND(H1690-Q1690-R1690,0)","v":0},{"$f":"ROUND(I1690-T1690-U1690-V1690-W1690-X1690,0)","v":0}]
[{"$f":"ROW()","v":1691}]
[{"$f":"ROW()","v":1692},124,"Weatherization"]
[{"$f":"ROW()","v":1693},null,null,"S","DMSC",{"$f":"+'JAM Download'!E1924","v":4639786.4530769195},{"$f":"VLOOKUP($E1693,Func,2)*$F1693","v":0},{"$f":"VLOOKUP($E1693,Func,3)*$F1693","v":0},{"$f":"VLOOKUP($E1693,Func,5)*$F1693","v":0},{"$f":"VLOOKUP($E1693,Func,6)*$F1693","v":0},{"$f":"VLOOKUP($E1693,Func,7)*$F1693","v":4639786.4530769195},null,{"$f":"+Demand2","v":0.5},{"$f":"+$G1693*$M1693","v":0},{"$f":"+$G1693*(1-$M1693)","v":0},{"$f":"+Demand2","v":0.5},{"$f":"+$H1693*$P1693","v":0},{"$f":"+$H1693*(1-$P1693)","v":0},"MISC",{"$f":"+$I1693*VLOOKUP($S1693,DisFac,2)","v":0},{"$f":"+$I1693*VLOOKUP($S1693,DisFac,3)","v":0},{"$f":"+$I1693*VLOOKUP($S1693,DisFac,4)","v":0},{"$f":"+$I1693*VLOOKUP($S1693,DisFac,5)","v":0},{"$f":"+$I1693*VLOOKUP($S1693,DisFac,6)","v":0},0,"UACCT124S",{"$f":"ROUND(SUM(-F1693,G1693:K1693),0)","v":0},{"$f":"ROUND(G1693-N1693-O1693,0)","v":0},{"$f":"ROUND(H1693-Q1693-R1693,0)","v":0},{"$f":"ROUND(I1693-T1693-U1693-V1693-W1693-X1693,0)","v":0}]
[{"$f":"ROW()","v":1694},null,null,"SO","DMSC",{"$f":"+'JAM Download'!E1925","v":-1912.3046396013469},{"$f":"VLOOKUP($E1694,Func,2)*$F1694","v":0},{"$f":"VLOOKUP($E1694,Func,3)*$F1694","v":0},{"$f":"VLOOKUP($E1694,Func,5)*$F1694","v":0},{"$f":"VLOOKUP($E1694,Func,6)*$F1694","v":0},{"$f":"VLOOKUP($E1694,Func,7)*$F1694","v":-1912.3046396013469},null,{"$f":"+Demand2","v":0.5},{"$f":"+$G1694*$M1694","v":0},{"$f":"+$G1694*(1-$M1694)","v":0},{"$f":"+Demand2","v":0.5},{"$f":"+$H1694*$P1694","v":0},{"$f":"+$H1694*(1-$P1694)","v":0},"MISC",{"$f":"+$I1694*VLOOKUP($S1694,DisFac,2)","v":0},{"$f":"+$I1694*VLOOKUP($S1694,DisFac,3)","v":0},{"$f":"+$I1694*VLOOKUP($S1694,DisFac,4)","v":0},{"$f":"+$I1694*VLOOKUP($S1694,DisFac,5)","v":0},{"$f":"+$I1694*VLOOKUP($S1694,DisFac,6)","v":0},0,"UACCT124SO",{"$f":"ROUND(SUM(-F1694,G1694:K1694),0)","v":0},{"$f":"ROUND(G1694-N1694-O1694,0)","v":0},{"$f":"ROUND(H1694-Q1694-R1694,0)","v":0},{"$f":"ROUND(I1694-T1694-U1694-V1694-W1694-X1694,0)","v":0}]
[{"$f":"ROW()","v":1695},null,null,null,null,{"$f":"+'JAM Download'!E1926","v":4637874.1484373184},{"$f":"SUM(G1693:G1694)","v":0},{"$f":"SUM(H1693:H1694)","v":0},{"$f":"SUM(I1693:I1694)","v":0},{"$f":"SUM(J1693:J1694)","v":0},{"$f":"SUM(K1693:K1694)","v":4637874.1484373184},null,null,{"$f":"SUM(N1693:N1694)","v":0},{"$f":"SUM(O1693:O1694)","v":0},null,{"$f":"SUM(Q1693:Q1694)","v":0},{"$f":"SUM(R1693:R1694)","v":0},null,{"$f":"SUM(T1693:T1694)","v":0},{"$f":"SUM(U1693:U1694)","v":0},{"$f":"SUM(V1693:V1694)","v":0},{"$f":"SUM(W1693:W1694)","v":0},{"$f":"SUM(X1693:X1694)","v":0},0,"UACCT124",{"$f":"ROUND(SUM(-F1695,G1695:K1695),0)","v":0},{"$f":"ROUND(G1695-N1695-O1695,0)","v":0},{"$f":"ROUND(H1695-Q1695-R1695,0)","v":0},{"$f":"ROUND(I1695-T1695-U1695-V1695-W1695-X1695,0)","v":0}]
[{"$f":"ROW()","v":1696}]
[{"$f":"ROW()","v":1697},182,"Weatherization"]
[{"$f":"ROW()","v":1698},null,null,"S","DMSC",{"$f":"+'JAM Download'!E1929","v":2835.4846153846102},{"$f":"VLOOKUP($E1698,Func,2)*$F1698","v":0},{"$f":"VLOOKUP($E1698,Func,3)*$F1698","v":0},{"$f":"VLOOKUP($E1698,Func,5)*$F1698","v":0},{"$f":"VLOOKUP($E1698,Func,6)*$F1698","v":0},{"$f":"VLOOKUP($E1698,Func,7)*$F1698","v":2835.4846153846102},null,{"$f":"+Demand2","v":0.5},{"$f":"+$G1698*$M1698","v":0},{"$f":"+$G1698*(1-$M1698)","v":0},{"$f":"+Demand2","v":0.5},{"$f":"+$H1698*$P1698","v":0},{"$f":"+$H1698*(1-$P1698)","v":0},"MISC",{"$f":"+$I1698*VLOOKUP($S1698,DisFac,2)","v":0},{"$f":"+$I1698*VLOOKUP($S1698,DisFac,3)","v":0},{"$f":"+$I1698*VLOOKUP($S1698,DisFac,4)","v":0},{"$f":"+$I1698*VLOOKUP($S1698,DisFac,5)","v":0},{"$f":"+$I1698*VLOOKUP($S1698,DisFac,6)","v":0},0,"UACCT182S",{"$f":"ROUND(SUM(-F1698,G1698:K1698),0)","v":0},{"$f":"ROUND(G1698-N1698-O1698,0)","v":0},{"$f":"ROUND(H1698-Q1698-R1698,0)","v":0},{"$f":"ROUND(I1698-T1698-U1698-V1698-W1698-X1698,0)","v":0}]
[{"$f":"ROW()","v":1699},null,null,"SG","DMSC",{"$f":"+'JAM Download'!E1930","v":0},{"$f":"VLOOKUP($E1699,Func,2)*$F1699","v":0},{"$f":"VLOOKUP($E1699,Func,3)*$F1699","v":0},{"$f":"VLOOKUP($E1699,Func,5)*$F1699","v":0},{"$f":"VLOOKUP($E1699,Func,6)*$F1699","v":0},{"$f":"VLOOKUP($E1699,Func,7)*$F1699","v":0},null,{"$f":"+Demand2","v":0.5},{"$f":"+$G1699*$M1699","v":0},{"$f":"+$G1699*(1-$M1699)","v":0},{"$f":"+Demand2","v":0.5},{"$f":"+$H1699*$P1699","v":0},{"$f":"+$H1699*(1-$P1699)","v":0},"MISC",{"$f":"+$I1699*VLOOKUP($S1699,DisFac,2)","v":0},{"$f":"+$I1699*VLOOKUP($S1699,DisFac,3)","v":0},{"$f":"+$I1699*VLOOKUP($S1699,DisFac,4)","v":0},{"$f":"+$I1699*VLOOKUP($S1699,DisFac,5)","v":0},{"$f":"+$I1699*VLOOKUP($S1699,DisFac,6)","v":0},0,"UACCT182SG",{"$f":"ROUND(SUM(-F1699,G1699:K1699),0)","v":0},{"$f":"ROUND(G1699-N1699-O1699,0)","v":0},{"$f":"ROUND(H1699-Q1699-R1699,0)","v":0},{"$f":"ROUND(I1699-T1699-U1699-V1699-W1699-X1699,0)","v":0}]
[{"$f":"ROW()","v":1700},null,null,"SGCT","DMSC",{"$f":"+'JAM Download'!E1931","v":0},{"$f":"VLOOKUP($E1700,Func,2)*$F1700","v":0},{"$f":"VLOOKUP($E1700,Func,3)*$F1700","v":0},{"$f":"VLOOKUP($E1700,Func,5)*$F1700","v":0},{"$f":"VLOOKUP($E1700,Func,6)*$F1700","v":0},{"$f":"VLOOKUP($E1700,Func,7)*$F1700","v":0},null,{"$f":"+Demand2","v":0.5},{"$f":"+$G1700*$M1700","v":0},{"$f":"+$G1700*(1-$M1700)","v":0},{"$f":"+Demand2","v":0.5},{"$f":"+$H1700*$P1700","v":0},{"$f":"+$H1700*(1-$P1700)","v":0},"MISC",{"$f":"+$I1700*VLOOKUP($S1700,DisFac,2)","v":0},{"$f":"+$I1700*VLOOKUP($S1700,DisFac,3)","v":0},{"$f":"+$I1700*VLOOKUP($S1700,DisFac,4)","v":0},{"$f":"+$I1700*VLOOKUP($S1700,DisFac,5)","v":0},{"$f":"+$I1700*VLOOKUP($S1700,DisFac,6)","v":0},0,"UACCT182SGCT",{"$f":"ROUND(SUM(-F1700,G1700:K1700),0)","v":0},{"$f":"ROUND(G1700-N1700-O1700,0)","v":0},{"$f":"ROUND(H1700-Q1700-R1700,0)","v":0},{"$f":"ROUND(I1700-T1700-U1700-V1700-W1700-X1700,0)","v":0}]
[{"$f":"ROW()","v":1701},null,null,"SO","DMSC",{"$f":"+'JAM Download'!E1932","v":0},{"$f":"VLOOKUP($E1701,Func,2)*$F1701","v":0},{"$f":"VLOOKUP($E1701,Func,3)*$F1701","v":0},{"$f":"VLOOKUP($E1701,Func,5)*$F1701","v":0},{"$f":"VLOOKUP($E1701,Func,6)*$F1701","v":0},{"$f":"VLOOKUP($E1701,Func,7)*$F1701","v":0},null,{"$f":"+Demand2","v":0.5},{"$f":"+$G1701*$M1701","v":0},{"$f":"+$G1701*(1-$M1701)","v":0},{"$f":"+Demand2","v":0.5},{"$f":"+$H1701*$P1701","v":0},{"$f":"+$H1701*(1-$P1701)","v":0},"MISC",{"$f":"+$I1701*VLOOKUP($S1701,DisFac,2)","v":0},{"$f":"+$I1701*VLOOKUP($S1701,DisFac,3)","v":0},{"$f":"+$I1701*VLOOKUP($S1701,DisFac,4)","v":0},{"$f":"+$I1701*VLOOKUP($S1701,DisFac,5)","v":0},{"$f":"+$I1701*VLOOKUP($S1701,DisFac,6)","v":0},0,"UACCT182SO",{"$f":"ROUND(SUM(-F1701,G1701:K1701),0)","v":0},{"$f":"ROUND(G1701-N1701-O1701,0)","v":0},{"$f":"ROUND(H1701-Q1701-R1701,0)","v":0},{"$f":"ROUND(I1701-T1701-U1701-V1701-W1701-X1701,0)","v":0}]
[{"$f":"ROW()","v":1702},null,null,null,null,{"$f":"+'JAM Download'!E1933","v":2835.4846153846102},{"$f":"SUM(G1698:G1701)","v":0},{"$f":"SUM(H1698:H1701)","v":0},{"$f":"SUM(I1698:I1701)","v":0},{"$f":"SUM(J1698:J1701)","v":0},{"$f":"SUM(K1698:K1701)","v":2835.4846153846102},null,null,{"$f":"SUM(N1698:N1701)","v":0},{"$f":"SUM(O1698:O1701)","v":0},null,{"$f":"SUM(Q1698:Q1701)","v":0},{"$f":"SUM(R1698:R1701)","v":0},null,{"$f":"SUM(T1698:T1701)","v":0},{"$f":"SUM(U1698:U1701)","v":0},{"$f":"SUM(V1698:V1701)","v":0},{"$f":"SUM(W1698:W1701)","v":0},{"$f":"SUM(X1698:X1701)","v":0},0,"UACCT182",{"$f":"ROUND(SUM(-F1702,G1702:K1702),0)","v":0},{"$f":"ROUND(G1702-N1702-O1702,0)","v":0},{"$f":"ROUND(H1702-Q1702-R1702,0)","v":0},{"$f":"ROUND(I1702-T1702-U1702-V1702-W1702-X1702,0)","v":0}]
[{"$f":"ROW()","v":1703}]
[{"$f":"ROW()","v":1704},186,"Weatherization"]
[{"$f":"ROW()","v":1705},null,null,"S","DMSC",{"$f":"+'JAM Download'!E1936","v":0},{"$f":"VLOOKUP($E1705,Func,2)*$F1705","v":0},{"$f":"VLOOKUP($E1705,Func,3)*$F1705","v":0},{"$f":"VLOOKUP($E1705,Func,5)*$F1705","v":0},{"$f":"VLOOKUP($E1705,Func,6)*$F1705","v":0},{"$f":"VLOOKUP($E1705,Func,7)*$F1705","v":0},null,{"$f":"+Demand2","v":0.5},{"$f":"+$G1705*$M1705","v":0},{"$f":"+$G1705*(1-$M1705)","v":0},{"$f":"+Demand2","v":0.5},{"$f":"+$H1705*$P1705","v":0},{"$f":"+$H1705*(1-$P1705)","v":0},"MISC",{"$f":"+$I1705*VLOOKUP($S1705,DisFac,2)","v":0},{"$f":"+$I1705*VLOOKUP($S1705,DisFac,3)","v":0},{"$f":"+$I1705*VLOOKUP($S1705,DisFac,4)","v":0},{"$f":"+$I1705*VLOOKUP($S1705,DisFac,5)","v":0},{"$f":"+$I1705*VLOOKUP($S1705,DisFac,6)","v":0},0,"UACCT186S",{"$f":"ROUND(SUM(-F1705,G1705:K1705),0)","v":0},{"$f":"ROUND(G1705-N1705-O1705,0)","v":0},{"$f":"ROUND(H1705-Q1705-R1705,0)","v":0},{"$f":"ROUND(I1705-T1705-U1705-V1705-W1705-X1705,0)","v":0}]
[{"$f":"ROW()","v":1706},null,null,"CN","CUST",{"$f":"+'JAM Download'!E1937","v":0},{"$f":"VLOOKUP($E1706,Func,2)*$F1706","v":0},{"$f":"VLOOKUP($E1706,Func,3)*$F1706","v":0},{"$f":"VLOOKUP($E1706,Func,5)*$F1706","v":0},{"$f":"VLOOKUP($E1706,Func,6)*$F1706","v":0},{"$f":"VLOOKUP($E1706,Func,7)*$F1706","v":0},null,0.75,{"$f":"+$G1706*$M1706","v":0},{"$f":"+$G1706*(1-$M1706)","v":0},0.75,{"$f":"+$H1706*$P1706","v":0},{"$f":"+$H1706*(1-$P1706)","v":0},"CUST",{"$f":"+$I1706*VLOOKUP($S1706,DisFac,2)","v":0},{"$f":"+$I1706*VLOOKUP($S1706,DisFac,3)","v":0},{"$f":"+$I1706*VLOOKUP($S1706,DisFac,4)","v":0},{"$f":"+$I1706*VLOOKUP($S1706,DisFac,5)","v":0},{"$f":"+$I1706*VLOOKUP($S1706,DisFac,6)","v":0},0,"UACCT303CN",0,0,0,0]
[{"$f":"ROW()","v":1707},null,null,"CNP","CUST",{"$f":"+'JAM Download'!E1938","v":0},{"$f":"VLOOKUP($E1707,Func,2)*$F1707","v":0},{"$f":"VLOOKUP($E1707,Func,3)*$F1707","v":0},{"$f":"VLOOKUP($E1707,Func,5)*$F1707","v":0},{"$f":"VLOOKUP($E1707,Func,6)*$F1707","v":0},{"$f":"VLOOKUP($E1707,Func,7)*$F1707","v":0},null,0.75,{"$f":"+$G1707*$M1707","v":0},{"$f":"+$G1707*(1-$M1707)","v":0},0.75,{"$f":"+$H1707*$P1707","v":0},{"$f":"+$H1707*(1-$P1707)","v":0},"CUST",{"$f":"+$I1707*VLOOKUP($S1707,DisFac,2)","v":0},{"$f":"+$I1707*VLOOKUP($S1707,DisFac,3)","v":0},{"$f":"+$I1707*VLOOKUP($S1707,DisFac,4)","v":0},{"$f":"+$I1707*VLOOKUP($S1707,DisFac,5)","v":0},{"$f":"+$I1707*VLOOKUP($S1707,DisFac,6)","v":0},0,"UACCT303CNP",0,0,0,0]
[{"$f":"ROW()","v":1708},null,null,"SG","DMSC",{"$f":"+'JAM Download'!E1939","v":0},{"$f":"VLOOKUP($E1708,Func,2)*$F1708","v":0},{"$f":"VLOOKUP($E1708,Func,3)*$F1708","v":0},{"$f":"VLOOKUP($E1708,Func,5)*$F1708","v":0},{"$f":"VLOOKUP($E1708,Func,6)*$F1708","v":0},{"$f":"VLOOKUP($E1708,Func,7)*$F1708","v":0},null,{"$f":"+Demand2","v":0.5},{"$f":"+$G1708*$M1708","v":0},{"$f":"+$G1708*(1-$M1708)","v":0},{"$f":"+Demand2","v":0.5},{"$f":"+$H1708*$P1708","v":0},{"$f":"+$H1708*(1-$P1708)","v":0},"MISC",{"$f":"+$I1708*VLOOKUP($S1708,DisFac,2)","v":0},{"$f":"+$I1708*VLOOKUP($S1708,DisFac,3)","v":0},{"$f":"+$I1708*VLOOKUP($S1708,DisFac,4)","v":0},{"$f":"+$I1708*VLOOKUP($S1708,DisFac,5)","v":0},{"$f":"+$I1708*VLOOKUP($S1708,DisFac,6)","v":0},0,"UACCT186SG",0,0,0,0]
[{"$f":"ROW()","v":1709},null,null,"SO","DMSC",{"$f":"+'JAM Download'!E1940","v":0},{"$f":"VLOOKUP($E1709,Func,2)*$F1709","v":0},{"$f":"VLOOKUP($E1709,Func,3)*$F1709","v":0},{"$f":"VLOOKUP($E1709,Func,5)*$F1709","v":0},{"$f":"VLOOKUP($E1709,Func,6)*$F1709","v":0},{"$f":"VLOOKUP($E1709,Func,7)*$F1709","v":0},null,{"$f":"+Demand2","v":0.5},{"$f":"+$G1709*$M1709","v":0},{"$f":"+$G1709*(1-$M1709)","v":0},{"$f":"+Demand2","v":0.5},{"$f":"+$H1709*$P1709","v":0},{"$f":"+$H1709*(1-$P1709)","v":0},"MISC",{"$f":"+$I1709*VLOOKUP($S1709,DisFac,2)","v":0},{"$f":"+$I1709*VLOOKUP($S1709,DisFac,3)","v":0},{"$f":"+$I1709*VLOOKUP($S1709,DisFac,4)","v":0},{"$f":"+$I1709*VLOOKUP($S1709,DisFac,5)","v":0},{"$f":"+$I1709*VLOOKUP($S1709,DisFac,6)","v":0},0,"UACCT186SO",0,0,0,0]
[{"$f":"ROW()","v":1710},null,null,null,null,{"$f":"+'JAM Download'!E1941","v":0},{"$f":"SUM(G1705:G1709)","v":0},{"$f":"SUM(H1705:H1709)","v":0},{"$f":"SUM(I1705:I1709)","v":0},{"$f":"SUM(J1705:J1709)","v":0},{"$f":"SUM(K1705:K1709)","v":0},null,null,{"$f":"SUM(N1705:N1709)","v":0},{"$f":"SUM(O1705:O1709)","v":0},null,{"$f":"SUM(Q1705:Q1709)","v":0},{"$f":"SUM(R1705:R1709)","v":0},null,{"$f":"SUM(T1705:T1709)","v":0},{"$f":"SUM(U1705:U1709)","v":0},{"$f":"SUM(V1705:V1709)","v":0},{"$f":"SUM(W1705:W1709)","v":0},{"$f":"SUM(X1705:X1709)","v":0},0,"UACCT186",0,0,0,0]
[{"$f":"ROW()","v":1711}]
[{"$f":"ROW()","v":1712},null,"Total Weatherization",null,null,{"$f":"+'JAM Download'!E1943","v":4640709.633052703},{"$f":"+G1695+G1702+G1710","v":0},{"$f":"+H1695+H1702+H1710","v":0},{"$f":"+I1695+I1702+I1710","v":0},{"$f":"+J1695+J1702+J1710","v":0},{"$f":"+K1695+K1702+K1710","v":4640709.633052703},null,{"$f":"+M1695+M1702+M1710","v":0},0,0,0,0,0,null,{"$f":"+T1695+T1702+T1710","v":0},{"$f":"+U1695+U1702+U1710","v":0},{"$f":"+V1695+V1702+V1710","v":0},{"$f":"+W1695+W1702+W1710","v":0},{"$f":"+X1695+X1702+X1710","v":0},0,null,{"$f":"ROUND(SUM(-F1712,G1712:K1712),0)","v":0},{"$f":"ROUND(G1712-N1712-O1712,0)","v":0},{"$f":"ROUND(H1712-Q1712-R1712,0)","v":0},{"$f":"ROUND(I1712-T1712-U1712-V1712-W1712-X1712,0)","v":0}]
[{"$f":"ROW()","v":1713}]
[{"$f":"ROW()","v":1714},151,"Fuel Stock"]
[{"$f":"ROW()","v":1715},null,null,"SE","P",{"$f":"+'JAM Download'!E1947","v":109452372.25680736},{"$f":"VLOOKUP($E1715,Func,2)*$F1715","v":109452372.25680736},{"$f":"VLOOKUP($E1715,Func,3)*$F1715","v":0},{"$f":"VLOOKUP($E1715,Func,5)*$F1715","v":0},{"$f":"VLOOKUP($E1715,Func,6)*$F1715","v":0},{"$f":"VLOOKUP($E1715,Func,7)*$F1715","v":0},null,0,{"$f":"+$G1715*$M1715","v":0},{"$f":"+$G1715*(1-$M1715)","v":109452372.25680736},0,{"$f":"+$H1715*$P1715","v":0},{"$f":"+$H1715*(1-$P1715)","v":0},"PLNT",null,null,null,null,null,null,"UACCT151SE",{"$f":"ROUND(SUM(-F1715,G1715:K1715),0)","v":0},{"$f":"ROUND(G1715-N1715-O1715,0)","v":0},{"$f":"ROUND(H1715-Q1715-R1715,0)","v":0},{"$f":"ROUND(I1715-T1715-U1715-V1715-W1715-X1715,0)","v":0}]
[{"$f":"ROW()","v":1716},null,null,"SE","P",{"$f":"+'JAM Download'!E1948+'JAM Download'!E1949","v":5139014.5758498861},{"$f":"VLOOKUP($E1716,Func,2)*$F1716","v":5139014.5758498861},{"$f":"VLOOKUP($E1716,Func,3)*$F1716","v":0},{"$f":"VLOOKUP($E1716,Func,5)*$F1716","v":0},{"$f":"VLOOKUP($E1716,Func,6)*$F1716","v":0},{"$f":"VLOOKUP($E1716,Func,7)*$F1716","v":0},null,0,{"$f":"+$G1716*$M1716","v":0},{"$f":"+$G1716*(1-$M1716)","v":5139014.5758498861},0,{"$f":"+$H1716*$P1716","v":0},{"$f":"+$H1716*(1-$P1716)","v":0},"PLNT",null,null,null,null,null,null,"UACCT151SSECH",{"$f":"ROUND(SUM(-F1716,G1716:K1716),0)","v":0},{"$f":"ROUND(G1716-N1716-O1716,0)","v":0},{"$f":"ROUND(H1716-Q1716-R1716,0)","v":0},{"$f":"ROUND(I1716-T1716-U1716-V1716-W1716-X1716,0)","v":0}]
[{"$f":"ROW()","v":1717},null,null,null,null,{"$f":"+'JAM Download'!E1950","v":114591386.83265725},{"$f":"SUM(G1715:G1716)","v":114591386.83265725},{"$f":"SUM(H1715:H1716)","v":0},{"$f":"SUM(I1715:I1716)","v":0},{"$f":"SUM(J1715:J1716)","v":0},{"$f":"SUM(K1715:K1716)","v":0},null,null,{"$f":"SUM(N1715:N1716)","v":0},{"$f":"SUM(O1715:O1716)","v":114591386.83265725},null,{"$f":"SUM(Q1715:Q1716)","v":0},{"$f":"SUM(R1715:R1716)","v":0},null,{"$f":"SUM(T1715:T1716)","v":0},{"$f":"SUM(U1715:U1716)","v":0},{"$f":"SUM(V1715:V1716)","v":0},{"$f":"SUM(W1715:W1716)","v":0},{"$f":"SUM(X1715:X1716)","v":0},0,"UACCT151",{"$f":"ROUND(SUM(-F1717,G1717:K1717),0)","v":0},{"$f":"ROUND(G1717-N1717-O1717,0)","v":0},{"$f":"ROUND(H1717-Q1717-R1717,0)","v":0},{"$f":"ROUND(I1717-T1717-U1717-V1717-W1717-X1717,0)","v":0}]
[{"$f":"ROW()","v":1718}]
[{"$f":"ROW()","v":1719},152,"Fuel Stock - Undistributed"]
[{"$f":"ROW()","v":1720},null,null,"SE","P",{"$f":"+'JAM Download'!E1953","v":0},{"$f":"VLOOKUP($E1720,Func,2)*$F1720","v":0},{"$f":"VLOOKUP($E1720,Func,3)*$F1720","v":0},{"$f":"VLOOKUP($E1720,Func,5)*$F1720","v":0},{"$f":"VLOOKUP($E1720,Func,6)*$F1720","v":0},{"$f":"VLOOKUP($E1720,Func,7)*$F1720","v":0},null,0,{"$f":"+$G1720*$M1720","v":0},{"$f":"+$G1720*(1-$M1720)","v":0},0,{"$f":"+$H1720*$P1720","v":0},{"$f":"+$H1720*(1-$P1720)","v":0},"PLNT",{"$f":"+$I1720*VLOOKUP($S1720,DisFac,2)","v":0},{"$f":"+$I1720*VLOOKUP($S1720,DisFac,3)","v":0},{"$f":"+$I1720*VLOOKUP($S1720,DisFac,4)","v":0},{"$f":"+$I1720*VLOOKUP($S1720,DisFac,5)","v":0},{"$f":"+$I1720*VLOOKUP($S1720,DisFac,6)","v":0},0,"UACCT152SE",{"$f":"ROUND(SUM(-F1720,G1720:K1720),0)","v":0},{"$f":"ROUND(G1720-N1720-O1720,0)","v":0},{"$f":"ROUND(H1720-Q1720-R1720,0)","v":0},{"$f":"ROUND(I1720-T1720-U1720-V1720-W1720-X1720,0)","v":0}]
[{"$f":"ROW()","v":1721},null,null,null,null,{"$f":"+'JAM Download'!E1954","v":0},{"$f":"SUM(G1720)","v":0},{"$f":"SUM(H1720)","v":0},{"$f":"SUM(I1720)","v":0},{"$f":"SUM(J1720)","v":0},{"$f":"SUM(K1720)","v":0},null,null,{"$f":"SUM(N1720)","v":0},{"$f":"SUM(O1720)","v":0},null,{"$f":"SUM(Q1720)","v":0},{"$f":"SUM(R1720)","v":0},null,{"$f":"SUM(T1720)","v":0},{"$f":"SUM(U1720)","v":0},{"$f":"SUM(V1720)","v":0},{"$f":"SUM(W1720)","v":0},{"$f":"SUM(X1720)","v":0},0,"UACCT152",{"$f":"ROUND(SUM(-F1721,G1721:K1721),0)","v":0},{"$f":"ROUND(G1721-N1721-O1721,0)","v":0},{"$f":"ROUND(H1721-Q1721-R1721,0)","v":0},{"$f":"ROUND(I1721-T1721-U1721-V1721-W1721-X1721,0)","v":0}]
[{"$f":"ROW()","v":1722}]
[{"$f":"ROW()","v":1723},25316,"DG&T Working Capital Deposit"]
[{"$f":"ROW()","v":1724},null,null,"SE","P",{"$f":"+'JAM Download'!E1957","v":-1461425.6545619096},{"$f":"VLOOKUP($E1724,Func,2)*$F1724","v":-1461425.6545619096},{"$f":"VLOOKUP($E1724,Func,3)*$F1724","v":0},{"$f":"VLOOKUP($E1724,Func,5)*$F1724","v":0},{"$f":"VLOOKUP($E1724,Func,6)*$F1724","v":0},{"$f":"VLOOKUP($E1724,Func,7)*$F1724","v":0},null,0,{"$f":"+$G1724*$M1724","v":0},{"$f":"+$G1724*(1-$M1724)","v":-1461425.6545619096},null,{"$f":"+$H1724*$P1720","v":0},{"$f":"+$H1724*(1-$P1720)","v":0},"PLNT",{"$f":"+$I1724*VLOOKUP($S1724,DisFac,2)","v":0},{"$f":"+$I1724*VLOOKUP($S1724,DisFac,3)","v":0},{"$f":"+$I1724*VLOOKUP($S1724,DisFac,4)","v":0},{"$f":"+$I1724*VLOOKUP($S1724,DisFac,5)","v":0},{"$f":"+$I1724*VLOOKUP($S1724,DisFac,6)","v":0},0,"UACCT25316SE",{"$f":"ROUND(SUM(-F1724,G1724:K1724),0)","v":0},{"$f":"ROUND(G1724-N1724-O1724,0)","v":0},{"$f":"ROUND(H1724-Q1724-R1724,0)","v":0},{"$f":"ROUND(I1724-T1724-U1724-V1724-W1724-X1724,0)","v":0}]
[{"$f":"ROW()","v":1725},null,null,null,null,{"$f":"+'JAM Download'!E1958","v":-1461425.6545619096},{"$f":"SUM(G1724)","v":-1461425.6545619096},{"$f":"SUM(H1724)","v":0},{"$f":"SUM(I1724)","v":0},{"$f":"SUM(J1724)","v":0},{"$f":"SUM(K1724)","v":0},null,null,{"$f":"SUM(N1724)","v":0},{"$f":"SUM(O1724)","v":-1461425.6545619096},null,{"$f":"SUM(Q1724)","v":0},{"$f":"SUM(R1724)","v":0},null,{"$f":"SUM(T1724)","v":0},{"$f":"SUM(U1724)","v":0},{"$f":"SUM(V1724)","v":0},{"$f":"SUM(W1724)","v":0},{"$f":"SUM(X1724)","v":0},0,"UACCT25316",{"$f":"ROUND(SUM(-F1725,G1725:K1725),0)","v":0},{"$f":"ROUND(G1725-N1725-O1725,0)","v":0},{"$f":"ROUND(H1725-Q1725-R1725,0)","v":0},{"$f":"ROUND(I1725-T1725-U1725-V1725-W1725-X1725,0)","v":0}]
[{"$f":"ROW()","v":1726}]
[{"$f":"ROW()","v":1727},25317,"DG&T Working Capital Deposit"]
[{"$f":"ROW()","v":1728},null,null,"SE","P",{"$f":"+'JAM Download'!E1961","v":-1096904.5739139565},{"$f":"VLOOKUP($E1728,Func,2)*$F1728","v":-1096904.5739139565},{"$f":"VLOOKUP($E1728,Func,3)*$F1728","v":0},{"$f":"VLOOKUP($E1728,Func,5)*$F1728","v":0},{"$f":"VLOOKUP($E1728,Func,6)*$F1728","v":0},{"$f":"VLOOKUP($E1728,Func,7)*$F1728","v":0},null,0,{"$f":"+$G1728*$M1728","v":0},{"$f":"+$G1728*(1-$M1728)","v":-1096904.5739139565},0,{"$f":"+$H1728*$P1728","v":0},{"$f":"+$H1728*(1-$P1728)","v":0},"PLNT",{"$f":"+$I1728*VLOOKUP($S1728,DisFac,2)","v":0},{"$f":"+$I1728*VLOOKUP($S1728,DisFac,3)","v":0},{"$f":"+$I1728*VLOOKUP($S1728,DisFac,4)","v":0},{"$f":"+$I1728*VLOOKUP($S1728,DisFac,5)","v":0},{"$f":"+$I1728*VLOOKUP($S1728,DisFac,6)","v":0},0,"UACCT25317SE",{"$f":"ROUND(SUM(-F1728,G1728:K1728),0)","v":0},{"$f":"ROUND(G1728-N1728-O1728,0)","v":0},{"$f":"ROUND(H1728-Q1728-R1728,0)","v":0},{"$f":"ROUND(I1728-T1728-U1728-V1728-W1728-X1728,0)","v":0}]
[{"$f":"ROW()","v":1729},null,null,null,null,{"$f":"+'JAM Download'!E1962","v":-1096904.5739139565},{"$f":"SUM(G1728)","v":-1096904.5739139565},{"$f":"SUM(H1728)","v":0},{"$f":"SUM(I1728)","v":0},{"$f":"SUM(J1728)","v":0},{"$f":"SUM(K1728)","v":0},null,null,{"$f":"SUM(N1728)","v":0},{"$f":"SUM(O1728)","v":-1096904.5739139565},null,{"$f":"SUM(Q1728)","v":0},{"$f":"SUM(R1728)","v":0},null,{"$f":"SUM(T1728)","v":0},{"$f":"SUM(U1728)","v":0},{"$f":"SUM(V1728)","v":0},{"$f":"SUM(W1728)","v":0},{"$f":"SUM(X1728)","v":0},0,"UACCT25317",{"$f":"ROUND(SUM(-F1729,G1729:K1729),0)","v":0},{"$f":"ROUND(G1729-N1729-O1729,0)","v":0},{"$f":"ROUND(H1729-Q1729-R1729,0)","v":0},{"$f":"ROUND(I1729-T1729-U1729-V1729-W1729-X1729,0)","v":0}]
[{"$f":"ROW()","v":1730}]
[{"$f":"ROW()","v":1731},25319,"Provo Working Capital Deposit"]
[{"$f":"ROW()","v":1732},null,null,"SE","P",{"$f":"+'JAM Download'!E1965","v":0},{"$f":"VLOOKUP($E1732,Func,2)*$F1732","v":0},{"$f":"VLOOKUP($E1732,Func,3)*$F1732","v":0},{"$f":"VLOOKUP($E1732,Func,5)*$F1732","v":0},{"$f":"VLOOKUP($E1732,Func,6)*$F1732","v":0},{"$f":"VLOOKUP($E1732,Func,7)*$F1732","v":0},null,0,{"$f":"+$G1732*$M1732","v":0},{"$f":"+$G1732*(1-$M1732)","v":0},0,{"$f":"+$H1732*$P1732","v":0},{"$f":"+$H1732*(1-$P1732)","v":0},"PLNT",{"$f":"+$I1732*VLOOKUP($S1732,DisFac,2)","v":0},{"$f":"+$I1732*VLOOKUP($S1732,DisFac,3)","v":0},{"$f":"+$I1732*VLOOKUP($S1732,DisFac,4)","v":0},{"$f":"+$I1732*VLOOKUP($S1732,DisFac,5)","v":0},{"$f":"+$I1732*VLOOKUP($S1732,DisFac,6)","v":0},0,"UACCT25319SE",{"$f":"ROUND(SUM(-F1732,G1732:K1732),0)","v":0},{"$f":"ROUND(G1732-N1732-O1732,0)","v":0},{"$f":"ROUND(H1732-Q1732-R1732,0)","v":0},{"$f":"ROUND(I1732-T1732-U1732-V1732-W1732-X1732,0)","v":0}]
[{"$f":"ROW()","v":1733},null,null,null,null,{"$f":"+'JAM Download'!E1966","v":0},{"$f":"SUM(G1732)","v":0},{"$f":"SUM(H1732)","v":0},{"$f":"SUM(I1732)","v":0},{"$f":"SUM(J1732)","v":0},{"$f":"SUM(K1732)","v":0},null,null,{"$f":"SUM(N1732)","v":0},{"$f":"SUM(O1732)","v":0},null,{"$f":"SUM(Q1732)","v":0},{"$f":"SUM(R1732)","v":0},null,{"$f":"SUM(T1732)","v":0},{"$f":"SUM(U1732)","v":0},{"$f":"SUM(V1732)","v":0},{"$f":"SUM(W1732)","v":0},{"$f":"SUM(X1732)","v":0},0,"UACCT25319",{"$f":"ROUND(SUM(-F1733,G1733:K1733),0)","v":0},{"$f":"ROUND(G1733-N1733-O1733,0)","v":0},{"$f":"ROUND(H1733-Q1733-R1733,0)","v":0},{"$f":"ROUND(I1733-T1733-U1733-V1733-W1733-X1733,0)","v":0}]
[{"$f":"ROW()","v":1734}]
[{"$f":"ROW()","v":1735},null,"Total Fuel Stock",null,null,{"$f":"+'JAM Download'!E1968","v":112033056.60418138},{"$f":"+G1717+G1721+G1725+G1729+G1733","v":112033056.60418138},{"$f":"+H1717+H1721+H1725+H1729+H1733","v":0},{"$f":"+I1717+I1721+I1725+I1729+I1733","v":0},{"$f":"+J1717+J1721+J1725+J1729+J1733","v":0},{"$f":"+K1717+K1721+K1725+K1729+K1733","v":0},null,0,{"$f":"+N1717+N1721+N1725+N1729+N1733","v":0},{"$f":"+O1717+O1721+O1725+O1729+O1733","v":112033056.60418138},0,{"$f":"+Q1717+Q1721+Q1725+Q1729+Q1733","v":0},{"$f":"+R1717+R1721+R1725+R1729+R1733","v":0},null,{"$f":"+T1717+T1721+T1725+T1729+T1733","v":0},{"$f":"+U1717+U1721+U1725+U1729+U1733","v":0},{"$f":"+V1717+V1721+V1725+V1729+V1733","v":0},{"$f":"+W1717+W1721+W1725+W1729+W1733","v":0},{"$f":"+X1717+X1721+X1725+X1729+X1733","v":0},0,null,{"$f":"ROUND(SUM(-F1735,G1735:K1735),0)","v":0},{"$f":"ROUND(G1735-N1735-O1735,0)","v":0},{"$f":"ROUND(H1735-Q1735-R1735,0)","v":0},{"$f":"ROUND(I1735-T1735-U1735-V1735-W1735-X1735,0)","v":0}]
[{"$f":"ROW()","v":1736}]
[{"$f":"ROW()","v":1737},154,"Materials and Supplies"]
[{"$f":"ROW()","v":1738},null,null,"S","MSS",{"$f":"+'JAM Download'!E1970","v":38191399.588461503},{"$f":"VLOOKUP($E1738,Func,2)*$F1738","v":33253042.079257764},{"$f":"VLOOKUP($E1738,Func,3)*$F1738","v":254563.331212875},{"$f":"VLOOKUP($E1738,Func,5)*$F1738","v":4683794.1779908631},{"$f":"VLOOKUP($E1738,Func,6)*$F1738","v":0},{"$f":"VLOOKUP($E1738,Func,7)*$F1738","v":0},null,0.75,{"$f":"+$G1738*$M1738","v":24939781.559443325},{"$f":"+$G1738*(1-$M1738)","v":8313260.519814441},0.75,{"$f":"+$H1738*$P1738","v":190922.49840965625},{"$f":"+$H1738*(1-$P1738)","v":63640.832803218749},"PLNT",{"$f":"+$I1738*VLOOKUP($S1738,DisFac,2)","v":861369.35199823009},{"$f":"+$I1738*VLOOKUP($S1738,DisFac,3)","v":2370515.7838319805},{"$f":"+$I1738*VLOOKUP($S1738,DisFac,4)","v":851976.25156489469},{"$f":"+$I1738*VLOOKUP($S1738,DisFac,5)","v":143300.14525533834},{"$f":"+$I1738*VLOOKUP($S1738,DisFac,6)","v":456632.64534041937},143300.14525533834,"UACCT154S",{"$f":"ROUND(SUM(-F1738,G1738:K1738),0)","v":0},{"$f":"ROUND(G1738-N1738-O1738,0)","v":0},{"$f":"ROUND(H1738-Q1738-R1738,0)","v":0},{"$f":"ROUND(I1738-T1738-U1738-V1738-W1738-X1738,0)","v":0}]
[{"$f":"ROW()","v":1739},null,null,"SG","MSS",{"$f":"+'JAM Download'!E1971","v":2255615.3223024174},1963951.8853821189,15034.71872116423,276628.71819913422,0,0,null,0.75,1472963.9140365892,490987.97134552972,0.75,11276.039040873173,3758.6796802910576,"PLNT",50873.179026303929,140004.60264322397,50318.414825733555,8463.4238810079769,26969.097822864769,8463.4238810079769,"UACCT154SG",0,0,0,0]
[{"$f":"ROW()","v":1740},null,null,"SE","MSS",{"$f":"+'JAM Download'!E1972","v":2738802.1391412909},2384659.9957321784,18255.382195613343,335886.76121349924,0,0,null,0.75,1788494.9967991337,596164.99893304461,0.75,13691.536646710007,4563.8455489033358,"PLNT",61770.981144043872,169995.69980642232,61097.378085837016,10276.416905212158,32746.285271983856,10276.416905212158,"UACCT154SE",0,0,0,0]
[{"$f":"ROW()","v":1741},null,null,"SO","MSS",{"$f":"+'JAM Download'!E1973","v":42900.84379462518},37353.529310545062,285.95395366192497,5261.360530418191,0,0,null,0.75,28015.146982908795,9338.3823276362655,0.75,214.46546524644373,71.488488415481243,"PLNT",967.58622144651849,2662.8279783073021,957.03484237217071,160.97072151301128,512.94076677918815,160.97072151301128,"UACCT154SO",0,0,0,0]
[{"$f":"ROW()","v":1742},null,null,"SG","MSS",{"$f":"+'JAM Download'!E1974","v":41978095.593381613},36550097.514508396,279803.41038489313,5148194.6684883256,0,0,null,0.75,27412573.135881297,9137524.3786270991,0.75,209852.55778866983,69950.852596223282,"PLNT",946774.54581463512,2605553.5867133555,936450.11486531969,157508.4249567925,501907.99613822257,157508.4249567925,"UACCT154SNPPS",0,0,0,0]
[{"$f":"ROW()","v":1743},null,null,"SG","MSS",{"$f":"+'JAM Download'!E1975","v":1638.5656786980094},1426.6901462242909,10.921797631801685,200.95373484191683,0,0,null,0.75,1070.017609668218,356.67253655607271,0.75,8.1913482238512643,2.7304494079504211,"PLNT",36.956232871158349,101.70472530607421,36.553230830058062,6.148156451401098,19.591389383225088,6.148156451401098,"UACCT154SNPPH",0,0,0,0]
[{"$f":"ROW()","v":1744},null,null,"SNPD","MSS",{"$f":"+'JAM Download'!E1976","v":-1011677.9238425581},-880862.41757834249,-6743.3009835464209,-124072.20528066912,0,0,null,0.75,-660646.81318375689,-220215.60439458562,0.75,-5057.4757376598154,-1685.8252458866052,"PLNT",-22817.397819441463,-62794.202686085977,-22568.577602134937,-3795.9748791729949,-12096.052293833738,-3795.9748791729949,"UACCT154SNPD",0,0,0,0]
[{"$f":"ROW()","v":1745},null,null,"SG","MSS",{"$f":"+'JAM Download'!E1977","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT154DGU",0,0,0,0]
[{"$f":"ROW()","v":1746},null,null,"SG","MSS",{"$f":"+'JAM Download'!E1978","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT154DGP",0,0,0,0]
[{"$f":"ROW()","v":1747},null,null,"SG","MSS",{"$f":"+'JAM Download'!E1979","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT154SNPPT",0,0,0,0]
[{"$f":"ROW()","v":1748},null,null,"SG","MSS",{"$f":"+'JAM Download'!E1980","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT154SNPPT",0,{"$f":"ROUND(G1748-N1748-O1748,0)","v":0},{"$f":"ROUND(H1748-Q1748-R1748,0)","v":0},{"$f":"ROUND(I1748-T1748-U1748-V1748-W1748-X1748,0)","v":0}]
[{"$f":"ROW()","v":1749},null,null,"SG","MSS",{"$f":"+'JAM Download'!E1981","v":3418567.8106544586},2976528.2362899701,22786.334599798847,419253.23976468982,0,0,null,0.75,2232396.1772174775,744132.05907249253,0.75,17089.750949849134,5696.5836499497118,"PLNT",77102.425455889432,212188.32094607671,76261.63535315264,12827.004747425186,40873.853262145814,12827.004747425186,"UACCT154SNPPT",0,{"$f":"ROUND(G1749-N1749-O1749,0)","v":0},{"$f":"ROUND(H1749-Q1749-R1749,0)","v":0},{"$f":"ROUND(I1749-T1749-U1749-V1749-W1749-X1749,0)","v":0}]
[{"$f":"ROW()","v":1750},null,null,"SG","MSS",{"$f":"+'JAM Download'!E1982","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT154SSGCH",0,0,0,0]
[{"$f":"ROW()","v":1751},null,null,null,null,{"$f":"+'JAM Download'!E1983","v":87615341.939572036},{"$f":"SUM(G1738:G1750)","v":76286197.513048857},{"$f":"SUM(H1738:H1750)","v":583996.75188209186},{"$f":"SUM(I1738:I1750)","v":10745147.674641103},{"$f":"SUM(J1738:J1750)","v":0},{"$f":"SUM(K1738:K1750)","v":0},null,null,{"$f":"SUM(N1738:N1750)","v":57214648.134786643},{"$f":"SUM(O1738:O1750)","v":19071549.378262214},null,{"$f":"SUM(Q1738:Q1750)","v":437997.56391156884},{"$f":"SUM(R1738:R1750)","v":145999.18797052297},null,{"$f":"SUM(T1738:T1750)","v":1976077.6280739785},{"$f":"SUM(U1738:U1750)","v":5438228.3239585869},{"$f":"SUM(V1738:V1750)","v":1954528.8051660047},{"$f":"SUM(W1738:W1750)","v":328746.55974456761},{"$f":"SUM(X1738:X1750)","v":1047566.357697965},328746.55974456761,"UACCT154",0,0,0,0]
[{"$f":"ROW()","v":1752}]
[{"$f":"ROW()","v":1753},163,"Stores Expense Undistributed"]
[{"$f":"ROW()","v":1754},null,null,"SO","MSS",{"$f":"+'JAM Download'!E1986","v":0},{"$f":"VLOOKUP($E1754,Func,2)*$F1754","v":0},{"$f":"VLOOKUP($E1754,Func,3)*$F1754","v":0},{"$f":"VLOOKUP($E1754,Func,5)*$F1754","v":0},{"$f":"VLOOKUP($E1754,Func,6)*$F1754","v":0},{"$f":"VLOOKUP($E1754,Func,7)*$F1754","v":0},null,0.75,{"$f":"+$G1754*$M1754","v":0},{"$f":"+$G1754*(1-$M1754)","v":0},0.75,{"$f":"+$H1754*$P1754","v":0},{"$f":"+$H1754*(1-$P1754)","v":0},"PLNT",{"$f":"+$I1754*VLOOKUP($S1754,DisFac,2)","v":0},{"$f":"+$I1754*VLOOKUP($S1754,DisFac,3)","v":0},{"$f":"+$I1754*VLOOKUP($S1754,DisFac,4)","v":0},{"$f":"+$I1754*VLOOKUP($S1754,DisFac,5)","v":0},{"$f":"+$I1754*VLOOKUP($S1754,DisFac,6)","v":0},0,"UACCT163SO",{"$f":"ROUND(SUM(-F1754,G1754:K1754),0)","v":0},{"$f":"ROUND(G1754-N1754-O1754,0)","v":0},{"$f":"ROUND(H1754-Q1754-R1754,0)","v":0},{"$f":"ROUND(I1754-T1754-U1754-V1754-W1754-X1754,0)","v":0}]
[{"$f":"ROW()","v":1755}]
[{"$f":"ROW()","v":1756},null,null,null,null,{"$f":"+'JAM Download'!E1988","v":0},{"$f":"SUM(G1754:G1755)","v":0},{"$f":"SUM(H1754:H1755)","v":0},{"$f":"SUM(I1754:I1755)","v":0},{"$f":"SUM(J1754:J1755)","v":0},{"$f":"SUM(K1754:K1755)","v":0},null,null,{"$f":"SUM(N1754:N1755)","v":0},{"$f":"SUM(O1754:O1755)","v":0},null,{"$f":"SUM(Q1754:Q1755)","v":0},{"$f":"SUM(R1754:R1755)","v":0},null,{"$f":"SUM(T1754:T1755)","v":0},{"$f":"SUM(U1754:U1755)","v":0},{"$f":"SUM(V1754:V1755)","v":0},{"$f":"SUM(W1754:W1755)","v":0},{"$f":"SUM(X1754:X1755)","v":0},0,"UACCT163",{"$f":"ROUND(SUM(-F1756,G1756:K1756),0)","v":0},{"$f":"ROUND(G1756-N1756-O1756,0)","v":0},{"$f":"ROUND(H1756-Q1756-R1756,0)","v":0},{"$f":"ROUND(I1756-T1756-U1756-V1756-W1756-X1756,0)","v":0}]
[{"$f":"ROW()","v":1757}]
[{"$f":"ROW()","v":1758},25318,"Provo Working Capital Deposit"]
[{"$f":"ROW()","v":1759},null,null,"SNPPS","MSS",{"$f":"+'JAM Download'!E1991","v":-117982.51330055234},{"$f":"VLOOKUP($E1759,Func,2)*$F1759","v":-102726.72700335308},{"$f":"VLOOKUP($E1759,Func,3)*$F1759","v":-786.40798541800234},{"$f":"VLOOKUP($E1759,Func,5)*$F1759","v":-14469.378311781262},{"$f":"VLOOKUP($E1759,Func,6)*$F1759","v":0},{"$f":"VLOOKUP($E1759,Func,7)*$F1759","v":0},null,0.75,{"$f":"+$G1759*$M1759","v":-77045.045252514814},{"$f":"+$G1759*(1-$M1759)","v":-25681.68175083827},0.75,{"$f":"+$H1759*$P1759","v":-589.80598906350178},{"$f":"+$H1759*(1-$P1759)","v":-196.60199635450059},"PLNT",{"$f":"+$I1759*VLOOKUP($S1759,DisFac,2)","v":-2660.9792289341249},{"$f":"+$I1759*VLOOKUP($S1759,DisFac,3)","v":-7323.0992581801966},{"$f":"+$I1759*VLOOKUP($S1759,DisFac,4)","v":-2631.9616593045416},{"$f":"+$I1759*VLOOKUP($S1759,DisFac,5)","v":-442.68896860923121},{"$f":"+$I1759*VLOOKUP($S1759,DisFac,6)","v":-1410.6491967531665},-442.68896860923121,"UACCT25318SNPP",{"$f":"ROUND(SUM(-F1759,G1759:K1759),0)","v":0},{"$f":"ROUND(G1759-N1759-O1759,0)","v":0},{"$f":"ROUND(H1759-Q1759-R1759,0)","v":0},{"$f":"ROUND(I1759-T1759-U1759-V1759-W1759-X1759,0)","v":0}]
[{"$f":"ROW()","v":1760}]
[{"$f":"ROW()","v":1761},null,null,null,null,{"$f":"+'JAM Download'!E1993","v":-117982.51330055234},{"$f":"SUM(G1759:G1760)","v":-102726.72700335308},{"$f":"SUM(H1759:H1760)","v":-786.40798541800234},{"$f":"SUM(I1759:I1760)","v":-14469.378311781262},{"$f":"SUM(J1759:J1760)","v":0},{"$f":"SUM(K1759:K1760)","v":0},null,null,{"$f":"SUM(N1759:N1760)","v":-77045.045252514814},{"$f":"SUM(O1759:O1760)","v":-25681.68175083827},null,{"$f":"SUM(Q1759:Q1760)","v":-589.80598906350178},{"$f":"SUM(R1759:R1760)","v":-196.60199635450059},null,{"$f":"SUM(T1759:T1760)","v":-2660.9792289341249},{"$f":"SUM(U1759:U1760)","v":-7323.0992581801966},{"$f":"SUM(V1759:V1760)","v":-2631.9616593045416},{"$f":"SUM(W1759:W1760)","v":-442.68896860923121},{"$f":"SUM(X1759:X1760)","v":-1410.6491967531665},-442.68896860923121,"UACCT25318",{"$f":"ROUND(SUM(-F1761,G1761:K1761),0)","v":0},{"$f":"ROUND(G1761-N1761-O1761,0)","v":0},{"$f":"ROUND(H1761-Q1761-R1761,0)","v":0},{"$f":"ROUND(I1761-T1761-U1761-V1761-W1761-X1761,0)","v":0}]
[{"$f":"ROW()","v":1762}]
[{"$f":"ROW()","v":1763},null,"Total Materials & Supplies",null,null,{"$f":"+'JAM Download'!E1995","v":87497359.426271483},{"$f":"+G1756+G1751+G1761","v":76183470.786045507},{"$f":"+H1756+H1751+H1761","v":583210.34389667388},{"$f":"+I1756+I1751+I1761","v":10730678.296329321},{"$f":"+J1756+J1751+J1761","v":0},{"$f":"+K1756+K1751+K1761","v":0},null,null,{"$f":"+N1756+N1751+N1761","v":57137603.089534126},{"$f":"+O1756+O1751+O1761","v":19045867.696511377},null,{"$f":"+Q1756+Q1751+Q1761","v":437407.75792250532},{"$f":"+R1756+R1751+R1761","v":145802.58597416847},null,{"$f":"+T1756+T1751+T1761","v":1973416.6488450444},{"$f":"+U1756+U1751+U1761","v":5430905.2247004071},{"$f":"+V1756+V1751+V1761","v":1951896.8435067001},{"$f":"+W1756+W1751+W1761","v":328303.87077595841},{"$f":"+X1756+X1751+X1761","v":1046155.7085012118},328303.87077595841,null,{"$f":"ROUND(SUM(-F1763,G1763:K1763),0)","v":0},{"$f":"ROUND(G1763-N1763-O1763,0)","v":0},{"$f":"ROUND(H1763-Q1763-R1763,0)","v":0},{"$f":"ROUND(I1763-T1763-U1763-V1763-W1763-X1763,0)","v":0}]
[{"$f":"ROW()","v":1764}]
[{"$f":"ROW()","v":1765},165,"Prepayments"]
[{"$f":"ROW()","v":1766},null,null,"S","DMSC",{"$f":"+'JAM Download'!E1998","v":2632572.5661538402},{"$f":"VLOOKUP($E1766,Func,2)*$F1766","v":0},{"$f":"VLOOKUP($E1766,Func,3)*$F1766","v":0},{"$f":"VLOOKUP($E1766,Func,5)*$F1766","v":0},{"$f":"VLOOKUP($E1766,Func,6)*$F1766","v":0},{"$f":"VLOOKUP($E1766,Func,7)*$F1766","v":2632572.5661538402},null,0.75,{"$f":"+$G1766*$M1766","v":0},{"$f":"+$G1766*(1-$M1766)","v":0},0.75,{"$f":"+$H1766*$P1766","v":0},{"$f":"+$H1766*(1-$P1766)","v":0},"PLNT",{"$f":"+$I1766*VLOOKUP($S1766,DisFac,2)","v":0},{"$f":"+$I1766*VLOOKUP($S1766,DisFac,3)","v":0},{"$f":"+$I1766*VLOOKUP($S1766,DisFac,4)","v":0},{"$f":"+$I1766*VLOOKUP($S1766,DisFac,5)","v":0},{"$f":"+$I1766*VLOOKUP($S1766,DisFac,6)","v":0},0,"UACCT165S",{"$f":"ROUND(SUM(-F1766,G1766:K1766),0)","v":0},{"$f":"ROUND(G1766-N1766-O1766,0)","v":0},{"$f":"ROUND(H1766-Q1766-R1766,0)","v":0},{"$f":"ROUND(I1766-T1766-U1766-V1766-W1766-X1766,0)","v":0}]
[{"$f":"ROW()","v":1767},null,null,"GPS","GP",{"$f":"+'JAM Download'!E1999","v":1895857.0192145156},{"$f":"VLOOKUP($E1767,Func,2)*$F1767","v":957125.89453778649},{"$f":"VLOOKUP($E1767,Func,3)*$F1767","v":434348.70048927958},{"$f":"VLOOKUP($E1767,Func,5)*$F1767","v":493378.24478991254},{"$f":"VLOOKUP($E1767,Func,6)*$F1767","v":11004.179397537051},{"$f":"VLOOKUP($E1767,Func,7)*$F1767","v":0},null,0.75,{"$f":"+$G1767*$M1767","v":717844.42090333987},{"$f":"+$G1767*(1-$M1767)","v":239281.47363444662},0.75,{"$f":"+$H1767*$P1767","v":325761.52536695969},{"$f":"+$H1767*(1-$P1767)","v":108587.1751223199},"PLNT",{"$f":"+$I1767*VLOOKUP($S1767,DisFac,2)","v":90734.324108795219},{"$f":"+$I1767*VLOOKUP($S1767,DisFac,3)","v":249703.73851386766},{"$f":"+$I1767*VLOOKUP($S1767,DisFac,4)","v":89744.880245802444},{"$f":"+$I1767*VLOOKUP($S1767,DisFac,5)","v":15094.850767875963},{"$f":"+$I1767*VLOOKUP($S1767,DisFac,6)","v":48100.451153571215},15094.850767875963,"UACCT165GPS",0,0,0,0]
[{"$f":"ROW()","v":1768},null,null,"SG","PT",{"$f":"+'JAM Download'!E2000","v":1511420.1573890818},{"$f":"VLOOKUP($E1768,Func,2)*$F1768","v":1050763.6857938226},{"$f":"VLOOKUP($E1768,Func,3)*$F1768","v":460656.47159525898},{"$f":"VLOOKUP($E1768,Func,5)*$F1768","v":0},{"$f":"VLOOKUP($E1768,Func,6)*$F1768","v":0},{"$f":"VLOOKUP($E1768,Func,7)*$F1768","v":0},null,0.75,{"$f":"+$G1768*$M1768","v":788072.76434536697},{"$f":"+$G1768*(1-$M1768)","v":262690.92144845566},0.75,{"$f":"+$H1768*$P1768","v":345492.35369644425},{"$f":"+$H1768*(1-$P1768)","v":115164.11789881474},"PLNT",{"$f":"+$I1768*VLOOKUP($S1768,DisFac,2)","v":0},{"$f":"+$I1768*VLOOKUP($S1768,DisFac,3)","v":0},{"$f":"+$I1768*VLOOKUP($S1768,DisFac,4)","v":0},{"$f":"+$I1768*VLOOKUP($S1768,DisFac,5)","v":0},{"$f":"+$I1768*VLOOKUP($S1768,DisFac,6)","v":0},0,"UACCT165SG",0,0,0,0]
[{"$f":"ROW()","v":1769},null,null,"SE","P",{"$f":"+'JAM Download'!E2001","v":1504951.7587427786},{"$f":"VLOOKUP($E1769,Func,2)*$F1769","v":1504951.7587427786},{"$f":"VLOOKUP($E1769,Func,3)*$F1769","v":0},{"$f":"VLOOKUP($E1769,Func,5)*$F1769","v":0},{"$f":"VLOOKUP($E1769,Func,6)*$F1769","v":0},{"$f":"VLOOKUP($E1769,Func,7)*$F1769","v":0},null,0.75,{"$f":"+$G1769*$M1769","v":1128713.8190570839},{"$f":"+$G1769*(1-$M1769)","v":376237.93968569464},0.75,{"$f":"+$H1769*$P1769","v":0},{"$f":"+$H1769*(1-$P1769)","v":0},"PLNT",{"$f":"+$I1769*VLOOKUP($S1769,DisFac,2)","v":0},{"$f":"+$I1769*VLOOKUP($S1769,DisFac,3)","v":0},{"$f":"+$I1769*VLOOKUP($S1769,DisFac,4)","v":0},{"$f":"+$I1769*VLOOKUP($S1769,DisFac,5)","v":0},{"$f":"+$I1769*VLOOKUP($S1769,DisFac,6)","v":0},0,"UACCT165SE",0,0,0,0]
[{"$f":"ROW()","v":1770},null,null,"SO","PTD",{"$f":"+'JAM Download'!E2002","v":6280218.9254885241},{"$f":"VLOOKUP($E1770,Func,2)*$F1770","v":3181584.2677261247},{"$f":"VLOOKUP($E1770,Func,3)*$F1770","v":1394811.6048057647},{"$f":"VLOOKUP($E1770,Func,5)*$F1770","v":1703823.0529566349},{"$f":"VLOOKUP($E1770,Func,6)*$F1770","v":0},{"$f":"VLOOKUP($E1770,Func,7)*$F1770","v":0},null,0.75,{"$f":"+$G1770*$M1770","v":2386188.2007945934},{"$f":"+$G1770*(1-$M1770)","v":795396.06693153118},0.75,{"$f":"+$H1770*$P1770","v":1046108.7036043236},{"$f":"+$H1770*(1-$P1770)","v":348702.90120144119},"PLNT",{"$f":"+$I1770*VLOOKUP($S1770,DisFac,2)","v":313340.19029727008},{"$f":"+$I1770*VLOOKUP($S1770,DisFac,3)","v":862322.14448479854},{"$f":"+$I1770*VLOOKUP($S1770,DisFac,4)","v":309923.2636670912},{"$f":"+$I1770*VLOOKUP($S1770,DisFac,5)","v":52128.270735161263},{"$f":"+$I1770*VLOOKUP($S1770,DisFac,6)","v":166109.18377231379},52128.270735161263,"UACCT165SO",0,0,0,0]
[{"$f":"ROW()","v":1771},null,null,null,null,{"$f":"+'JAM Download'!E2003","v":13825020.42698874},{"$f":"SUM(G1766:G1770)","v":6694425.6068005124},{"$f":"SUM(H1766:H1770)","v":2289816.776890303},{"$f":"SUM(I1766:I1770)","v":2197201.2977465475},{"$f":"SUM(J1766:J1770)","v":11004.179397537051},{"$f":"SUM(K1766:K1770)","v":2632572.5661538402},null,null,{"$f":"SUM(N1766:N1770)","v":5020819.2051003845},{"$f":"SUM(O1766:O1770)","v":1673606.4017001281},null,{"$f":"SUM(Q1766:Q1770)","v":1717362.5826677275},{"$f":"SUM(R1766:R1770)","v":572454.19422257575},null,{"$f":"SUM(T1766:T1770)","v":404074.51440606528},{"$f":"SUM(U1766:U1770)","v":1112025.8829986663},{"$f":"SUM(V1766:V1770)","v":399668.14391289366},{"$f":"SUM(W1766:W1770)","v":67223.121503037226},{"$f":"SUM(X1766:X1770)","v":214209.63492588501},67223.121503037226,"UACCT165",0,0,0,0]
[{"$f":"ROW()","v":1772}]
[{"$f":"ROW()","v":1773},"182M","Misc Regulatory Assets"]
[{"$f":"ROW()","v":1774},null,null,"S","DDS2",{"$f":"'JAM Download'!E2006","v":-102308.74299177481},{"$f":"VLOOKUP($E1774,Func,2)*$F1774","v":-85388.045111763015},{"$f":"VLOOKUP($E1774,Func,3)*$F1774","v":-1109.3176824140614},{"$f":"VLOOKUP($E1774,Func,5)*$F1774","v":-1254.9978938341005},{"$f":"VLOOKUP($E1774,Func,6)*$F1774","v":-21123.688684807057},{"$f":"VLOOKUP($E1774,Func,7)*$F1774","v":6567.3063810434232},null,0.75,{"$f":"+$G1774*$M1774","v":-64041.033833822265},{"$f":"+$G1774*(1-$M1774)","v":-21347.011277940754},0.75,{"$f":"+$H1774*$P1774","v":-831.98826181054608},{"$f":"+$H1774*(1-$P1774)","v":-277.32942060351536},"PLNT",{"$f":"+$I1774*VLOOKUP($S1774,DisFac,2)","v":-230.79936510675842},{"$f":"+$I1774*VLOOKUP($S1774,DisFac,3)","v":-635.16717493460931},{"$f":"+$I1774*VLOOKUP($S1774,DisFac,4)","v":-228.2825334928072},{"$f":"+$I1774*VLOOKUP($S1774,DisFac,5)","v":-38.396516509338625},{"$f":"+$I1774*VLOOKUP($S1774,DisFac,6)","v":-122.35230379058684},-38.396516509338625,"UACCT182MS",{"$f":"ROUND(SUM(-F1774,G1774:K1774),0)","v":0},{"$f":"ROUND(G1774-N1774-O1774,0)","v":0},{"$f":"ROUND(H1774-Q1774-R1774,0)","v":0},{"$f":"ROUND(I1774-T1774-U1774-V1774-W1774-X1774,0)","v":0}]
[{"$f":"ROW()","v":1775},null,null,"SG","DEFSG",{"$f":"'JAM Download'!E2007","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT182MSG",0,0,0,0]
[{"$f":"ROW()","v":1776},null,null,"SGCT","P",{"$f":"'JAM Download'!E2008","v":2232191.4828607207},2232191.4828607207,0,0,0,0,null,0.75,1674143.6121455405,558047.87071518018,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT182MSG",0,{"$f":"ROUND(G1776-N1776-O1776,0)","v":0},{"$f":"ROUND(H1776-Q1776-R1776,0)","v":0},{"$f":"ROUND(I1776-T1776-U1776-V1776-W1776-X1776,0)","v":0}]
[{"$f":"ROW()","v":1777},null,null,"SG-P","DEFSG",{"$f":"'JAM Download'!E2009","v":-54930.151604542305},-39483.817868858176,-15446.333735684128,0,0,0,null,0.75,-29612.863401643634,-9870.9544672145439,0.75,-11584.750301763095,-3861.5834339210319,"PLNT",0,0,0,0,0,0,"UACCT182MSG",0,{"$f":"ROUND(G1777-N1777-O1777,0)","v":0},{"$f":"ROUND(H1777-Q1777-R1777,0)","v":0},{"$f":"ROUND(I1777-T1777-U1777-V1777-W1777-X1777,0)","v":0}]
[{"$f":"ROW()","v":1778},null,null,"SE","P",{"$f":"'JAM Download'!E2010","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT182MSGCT",0,0,0,0]
[{"$f":"ROW()","v":1779},null,null,"SG","P",{"$f":"'JAM Download'!E2011","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT182MSSGCT",0,0,0,0]
[{"$f":"ROW()","v":1780},null,null,"SO","DDSO2",{"$f":"'JAM Download'!E2012","v":4922644.9788466534},599305.57649485662,199768.52549828557,1198611.1529897132,0,2924959.7238637977,null,0.75,449479.18237114244,149826.39412371416,0.75,149826.39412371418,49942.131374571392,"PLNT",220429.60747508207,606629.27294938592,218025.85647478135,36671.37064544802,116855.04544501583,36671.37064544802,"UACCT182MSO",0,0,0,0]
[{"$f":"ROW()","v":1781},null,null,null,null,{"$f":"'JAM Download'!E2013","v":6997597.5671110572},{"$f":"SUM(G1774:G1780)","v":2706625.1963749565},{"$f":"SUM(H1774:H1780)","v":183212.87408018738},{"$f":"SUM(I1774:I1780)","v":1197356.1550958792},{"$f":"SUM(J1774:J1780)","v":-21123.688684807057},{"$f":"SUM(K1774:K1780)","v":2931527.0302448412},null,null,{"$f":"SUM(N1774:N1780)","v":2029968.8972812169},{"$f":"SUM(O1774:O1780)","v":676656.29909373913},null,{"$f":"SUM(Q1774:Q1780)","v":137409.65556014056},{"$f":"SUM(R1774:R1780)","v":45803.218520046845},null,{"$f":"SUM(T1774:T1780)","v":220198.8081099753},{"$f":"SUM(U1774:U1780)","v":605994.10577445128},{"$f":"SUM(V1774:V1780)","v":217797.57394128855},{"$f":"SUM(W1774:W1780)","v":36632.97412893868},{"$f":"SUM(X1774:X1780)","v":116732.69314122525},36632.97412893868,"UACCT182M",0,0,0,0]
[{"$f":"ROW()","v":1782}]
[{"$f":"ROW()","v":1783},"186M","Misc Deferred Debits"]
[{"$f":"ROW()","v":1784},null,null,"S","LABOR",{"$f":"+'JAM Download'!E2016","v":0},{"$f":"VLOOKUP($E1784,Func,2)*$F1784","v":0},{"$f":"VLOOKUP($E1784,Func,3)*$F1784","v":0},{"$f":"VLOOKUP($E1784,Func,5)*$F1784","v":0},{"$f":"VLOOKUP($E1784,Func,6)*$F1784","v":0},{"$f":"VLOOKUP($E1784,Func,7)*$F1784","v":0},null,0.75,{"$f":"+$G1784*$M1784","v":0},{"$f":"+$G1784*(1-$M1784)","v":0},0.75,{"$f":"+$H1784*$P1784","v":0},{"$f":"+$H1784*(1-$P1784)","v":0},"PLNT",{"$f":"+$I1784*VLOOKUP($S1784,DisFac,2)","v":0},{"$f":"+$I1784*VLOOKUP($S1784,DisFac,3)","v":0},{"$f":"+$I1784*VLOOKUP($S1784,DisFac,4)","v":0},{"$f":"+$I1784*VLOOKUP($S1784,DisFac,5)","v":0},{"$f":"+$I1784*VLOOKUP($S1784,DisFac,6)","v":0},0,"UACCT186MS",{"$f":"ROUND(SUM(-F1784,G1784:K1784),0)","v":0},{"$f":"ROUND(G1784-N1784-O1784,0)","v":0},{"$f":"ROUND(H1784-Q1784-R1784,0)","v":0},{"$f":"ROUND(I1784-T1784-U1784-V1784-W1784-X1784,0)","v":0}]
[{"$f":"ROW()","v":1785},null,null,"SG","P",{"$f":"+'JAM Download'!E2017","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT186MDGP",0,0,0,0]
[{"$f":"ROW()","v":1786},null,null,"SG","P",{"$f":"+'JAM Download'!E2018","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT186MDGU",0,0,0,0]
[{"$f":"ROW()","v":1787},null,null,"SG","DEFSG",{"$f":"+'JAM Download'!E2019","v":24398696.190176029},17537793.879506644,6860902.3106693821,0,0,0,null,0.75,13153345.409629982,4384448.469876661,0.75,5145676.7330020368,1715225.5776673455,"PLNT",0,0,0,0,0,0,"UACCT186MSG",0,0,0,0]
[{"$f":"ROW()","v":1788},null,null,"SO","LABOR",{"$f":"+'JAM Download'!E2020","v":55551.971571895701},24463.840584385161,4077.4490704432851,18897.435155843425,8113.2467612238297,0,null,0.75,18347.88043828887,6115.9601460962904,0.75,3058.0868028324639,1019.3622676108213,"PLNT",3475.3174149082297,9564.1837810396592,3437.4196124844216,578.16485948733828,1842.3494879237746,578.16485948733828,"UACCT186MSO",0,0,0,0]
[{"$f":"ROW()","v":1789},null,null,"SE","P",{"$f":"+'JAM Download'!E2021","v":6379929.6539521227},6379929.6539521227,0,0,0,0,null,0.75,4784947.2404640922,1594982.4134880307,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT186MSE",0,0,0,0]
[{"$f":"ROW()","v":1790},null,null,"SNPPS","P",{"$f":"+'JAM Download'!E2022","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT186MSNPPS",0,0,0,0]
[{"$f":"ROW()","v":1791},null,null,"EXCTAX","GP",{"$f":"+'JAM Download'!E2023","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT408EXCTAX",0,0,0,0]
[{"$f":"ROW()","v":1792},null,null,null,null,{"$f":"+'JAM Download'!E2024","v":30834177.815700047},{"$f":"SUM(G1784:G1791)","v":23942187.374043152},{"$f":"SUM(H1784:H1791)","v":6864979.7597398255},{"$f":"SUM(I1784:I1791)","v":18897.435155843425},{"$f":"SUM(J1784:J1791)","v":8113.2467612238297},{"$f":"SUM(K1784:K1791)","v":0},null,null,{"$f":"SUM(N1784:N1791)","v":17956640.530532364},{"$f":"SUM(O1784:O1791)","v":5985546.8435107879},null,{"$f":"SUM(Q1784:Q1791)","v":5148734.8198048696},{"$f":"SUM(R1784:R1791)","v":1716244.9399349564},null,{"$f":"SUM(T1784:T1791)","v":3475.3174149082297},{"$f":"SUM(U1784:U1791)","v":9564.1837810396592},{"$f":"SUM(V1784:V1791)","v":3437.4196124844216},{"$f":"SUM(W1784:W1791)","v":578.16485948733828},{"$f":"SUM(X1784:X1791)","v":1842.3494879237746},578.16485948733828,"UACCT186M",0,0,0,0]
[{"$f":"ROW()","v":1793}]
[{"$f":"ROW()","v":1794},"Working Capital"]
[{"$f":"ROW()","v":1795},"CWC","Cash Working Capital"]
[{"$f":"ROW()","v":1796},null,null,"S","CWC",{"$f":"+'JAM Download'!E2028","v":20933273.416936681},{"$f":"(G777+G917+G1106+G1143)*(NetLagDays/365)","v":15439299.050588271},{"$f":"(H777+H917+H1106+H1143)*(NetLagDays/365)","v":2119252.1075961269},{"$f":"(I777+I917+I1106+I1143)*(NetLagDays/365)","v":2584985.1065446725},{"$f":"(J777+J917+J1106+J1143)*(NetLagDays/365)","v":682006.50029805838},{"$f":"(K777+K917+K1106+K1143)*(NetLagDays/365)","v":107730.65190955372},null,0.75,{"$f":"+$G1796*$M1796","v":11579474.287941203},{"$f":"+$G1796*(1-$M1796)","v":3859824.7626470677},0.75,{"$f":"+$H1796*$P1796","v":1589439.080697095},{"$f":"+$H1796*(1-$P1796)","v":529813.02689903171},"PLNT",{"$f":"+$I1796*VLOOKUP($S1796,DisFac,2)","v":475389.57980100292},{"$f":"+$I1796*VLOOKUP($S1796,DisFac,3)","v":1308287.2054517278},{"$f":"+$I1796*VLOOKUP($S1796,DisFac,4)","v":470205.52947732585},{"$f":"+$I1796*VLOOKUP($S1796,DisFac,5)","v":79087.322622198379},{"$f":"+$I1796*VLOOKUP($S1796,DisFac,6)","v":252015.46919241725},79087.322622198379,"UACCTCWCS",{"$f":"ROUND(SUM(-F1796,G1796:K1796),0)","v":0},{"$f":"ROUND(G1796-N1796-O1796,0)","v":0},{"$f":"ROUND(H1796-Q1796-R1796,0)","v":0},{"$f":"ROUND(I1796-T1796-U1796-V1796-W1796-X1796,0)","v":0}]
[{"$f":"ROW()","v":1797},null,null,"SO","CWC",{"$f":"+'JAM Download'!E2029","v":0},{"$f":"VLOOKUP($E1797,Func,2)*$F1797","v":0},{"$f":"VLOOKUP($E1797,Func,3)*$F1797","v":0},{"$f":"VLOOKUP($E1797,Func,5)*$F1797","v":0},{"$f":"VLOOKUP($E1797,Func,6)*$F1797","v":0},{"$f":"VLOOKUP($E1797,Func,7)*$F1797","v":0},null,0.75,{"$f":"+$G1797*$M1797","v":0},{"$f":"+$G1797*(1-$M1797)","v":0},0.75,{"$f":"+$H1797*$P1797","v":0},{"$f":"+$H1797*(1-$P1797)","v":0},"PLNT",{"$f":"+$I1797*VLOOKUP($S1797,DisFac,2)","v":0},{"$f":"+$I1797*VLOOKUP($S1797,DisFac,3)","v":0},{"$f":"+$I1797*VLOOKUP($S1797,DisFac,4)","v":0},{"$f":"+$I1797*VLOOKUP($S1797,DisFac,5)","v":0},{"$f":"+$I1797*VLOOKUP($S1797,DisFac,6)","v":0},0,"UACCTCWCSO",{"$f":"ROUND(SUM(-F1797,G1797:K1797),0)","v":0},{"$f":"ROUND(G1797-N1797-O1797,0)","v":0},{"$f":"ROUND(H1797-Q1797-R1797,0)","v":0},{"$f":"ROUND(I1797-T1797-U1797-V1797-W1797-X1797,0)","v":0}]
[{"$f":"ROW()","v":1798},null,null,"SE","CWC",{"$f":"+'JAM Download'!E2030","v":0},{"$f":"VLOOKUP($E1798,Func,2)*$F1798","v":0},{"$f":"VLOOKUP($E1798,Func,3)*$F1798","v":0},{"$f":"VLOOKUP($E1798,Func,5)*$F1798","v":0},{"$f":"VLOOKUP($E1798,Func,6)*$F1798","v":0},{"$f":"VLOOKUP($E1798,Func,7)*$F1798","v":0},null,0.75,{"$f":"+$G1798*$M1798","v":0},{"$f":"+$G1798*(1-$M1798)","v":0},0.75,{"$f":"+$H1798*$P1798","v":0},{"$f":"+$H1798*(1-$P1798)","v":0},"PLNT",{"$f":"+$I1798*VLOOKUP($S1798,DisFac,2)","v":0},{"$f":"+$I1798*VLOOKUP($S1798,DisFac,3)","v":0},{"$f":"+$I1798*VLOOKUP($S1798,DisFac,4)","v":0},{"$f":"+$I1798*VLOOKUP($S1798,DisFac,5)","v":0},{"$f":"+$I1798*VLOOKUP($S1798,DisFac,6)","v":0},0,"UACCTCWCSE",{"$f":"ROUND(SUM(-F1798,G1798:K1798),0)","v":0},{"$f":"ROUND(G1798-N1798-O1798,0)","v":0},{"$f":"ROUND(H1798-Q1798-R1798,0)","v":0},{"$f":"ROUND(I1798-T1798-U1798-V1798-W1798-X1798,0)","v":0}]
[{"$f":"ROW()","v":1799},null,null,null,null,{"$f":"+'JAM Download'!E2031","v":20933273.416936681},{"$f":"SUM(G1796:G1798)","v":15439299.050588271},{"$f":"SUM(H1796:H1798)","v":2119252.1075961269},{"$f":"SUM(I1796:I1798)","v":2584985.1065446725},{"$f":"SUM(J1796:J1798)","v":682006.50029805838},{"$f":"SUM(K1796:K1798)","v":107730.65190955372},null,null,{"$f":"SUM(N1796:N1798)","v":11579474.287941203},{"$f":"SUM(O1796:O1798)","v":3859824.7626470677},null,{"$f":"SUM(Q1796:Q1798)","v":1589439.080697095},{"$f":"SUM(R1796:R1798)","v":529813.02689903171},null,{"$f":"SUM(T1796:T1798)","v":475389.57980100292},{"$f":"SUM(U1796:U1798)","v":1308287.2054517278},{"$f":"SUM(V1796:V1798)","v":470205.52947732585},{"$f":"SUM(W1796:W1798)","v":79087.322622198379},{"$f":"SUM(X1796:X1798)","v":252015.46919241725},79087.322622198379,"UACCTCWC",{"$f":"ROUND(SUM(-F1799,G1799:K1799),0)","v":0},{"$f":"ROUND(G1799-N1799-O1799,0)","v":0},{"$f":"ROUND(H1799-Q1799-R1799,0)","v":0},{"$f":"ROUND(I1799-T1799-U1799-V1799-W1799-X1799,0)","v":0}]
[{"$f":"ROW()","v":1800}]
[{"$f":"ROW()","v":1801},"OWC","Other Working Capital"]
[{"$f":"ROW()","v":1802},131,null,"SNP","GP",{"$f":"+'JAM Download'!E2034","v":0},{"$f":"VLOOKUP($E1802,Func,2)*$F1802","v":0},{"$f":"VLOOKUP($E1802,Func,3)*$F1802","v":0},{"$f":"VLOOKUP($E1802,Func,5)*$F1802","v":0},{"$f":"VLOOKUP($E1802,Func,6)*$F1802","v":0},{"$f":"VLOOKUP($E1802,Func,7)*$F1802","v":0},null,0.75,{"$f":"+$G1802*$M1802","v":0},{"$f":"+$G1802*(1-$M1802)","v":0},0.75,{"$f":"+$H1802*$P1802","v":0},{"$f":"+$H1802*(1-$P1802)","v":0},"PLNT",{"$f":"+$I1802*VLOOKUP($S1802,DisFac,2)","v":0},{"$f":"+$I1802*VLOOKUP($S1802,DisFac,3)","v":0},{"$f":"+$I1802*VLOOKUP($S1802,DisFac,4)","v":0},{"$f":"+$I1802*VLOOKUP($S1802,DisFac,5)","v":0},{"$f":"+$I1802*VLOOKUP($S1802,DisFac,6)","v":0},0,"UACCTOWCSNP",{"$f":"ROUND(SUM(-F1802,G1802:K1802),0)","v":0},{"$f":"ROUND(G1802-N1802-O1802,0)","v":0},{"$f":"ROUND(H1802-Q1802-R1802,0)","v":0},{"$f":"ROUND(I1802-T1802-U1802-V1802-W1802-X1802,0)","v":0}]
[{"$f":"ROW()","v":1803},135,null,"SG","P",{"$f":"+'JAM Download'!E2035+'JAM Download'!E2041","v":-35500.275590889301},-35500.275590889301,0,0,0,0,null,0.75,-26625.206693166976,-8875.0688977223253,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCTOWCSG",0,0,0,0]
[{"$f":"ROW()","v":1804},143,null,"SO","GP",{"$f":"+'JAM Download'!E2037+'JAM Download'!E2036","v":13087897.721783906},6607442.2741919234,2998491.6109067714,3405997.3618891351,75966.474796077746,0,null,0.75,4955581.7056439426,1651860.5685479809,0.75,2248868.7081800783,749622.90272669285,"PLNT",626377.1696681605,1723809.8428807668,619546.62287636637,104206.09833615203,332057.62812768912,104206.09833615203,"UACCTOWCSO",0,0,0,0]
[{"$f":"ROW()","v":1805},232,null,"SO","PTD",{"$f":"+'JAM Download'!E2039","v":-2316483.7967335801},-1173540.0455895315,-514481.8230643415,-628461.9280797072,0,0,null,0.75,-880155.0341921486,-293385.01139738288,0.75,-385861.36729825614,-128620.45576608538,"PLNT",-115576.77881947093,-318070.96201000724,-114316.43180492461,-19227.720552806863,-61270.034892497555,-19227.720552806863,"UACCTOWCSO",0,0,0,0]
[{"$f":"ROW()","v":1806},25330,null,"SE","P",{"$f":"+'JAM Download'!E2040","v":-976479.51735480421},-976479.51735480421,0,0,0,0,null,0.75,-732359.63801610318,-244119.87933870105,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCTOWCSE",0,0,0,0]
[{"$f":"ROW()","v":1807},25330,null,"SE","P",{"$f":"'JAM Download'!E2043+'JAM Download'!E2044","v":-4633317.1297418363},-4633317.1297418363,0,0,0,0,null,0.75,-3474987.8473063773,-1158329.2824354591,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCTOWCSE",0,0,0,0]
[{"$f":"ROW()","v":1808},25330,null,"S","P",{"$f":"+'JAM Download'!E2046+'JAM Download'!E2045+'JAM Download'!E2038","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCTOWCSE",0,0,0,0]
[{"$f":"ROW()","v":1809},2533,null,"SE","P",{"$f":"+'JAM Download'!E2047","v":-629379.87770100986},-629379.87770100986,0,0,0,0,null,0.75,-472034.90827575739,-157344.96942525246,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCTOWCDEU",0,{"$f":"ROUND(G1809-N1809-O1809,0)","v":0},{"$f":"ROUND(H1809-Q1809-R1809,0)","v":0},{"$f":"ROUND(I1809-T1809-U1809-V1809-W1809-X1809,0)","v":0}]
[{"$f":"ROW()","v":1810},2533,null,"SE","P",{"$f":"+'JAM Download'!E2048","v":0},0,0,0,0,0,null,0,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCTOWCSSECH",0,{"$f":"ROUND(G1810-N1810-O1810,0)","v":0},{"$f":"ROUND(H1810-Q1810-R1810,0)","v":0},{"$f":"ROUND(I1810-T1810-U1810-V1810-W1810-X1810,0)","v":0}]
[{"$f":"ROW()","v":1811},null,null,null,null,{"$f":"+'JAM Download'!E2049","v":4496737.1246617856},{"$f":"SUM(G1802:G1810)","v":-840774.57178614778},{"$f":"SUM(H1802:H1810)","v":2484009.7878424297},{"$f":"SUM(I1802:I1810)","v":2777535.433809428},{"$f":"SUM(J1802:J1810)","v":75966.474796077746},{"$f":"SUM(K1802:K1810)","v":0},null,null,{"$f":"SUM(N1802:N1810)","v":-630580.92883961089},{"$f":"SUM(O1802:O1810)","v":-210193.64294653694},null,{"$f":"SUM(Q1802:Q1810)","v":1863007.3408818222},{"$f":"SUM(R1802:R1810)","v":621002.44696060743},null,{"$f":"SUM(T1802:T1810)","v":510800.3908486896},{"$f":"SUM(U1802:U1810)","v":1405738.8808707595},{"$f":"SUM(V1802:V1810)","v":505230.19107144175},{"$f":"SUM(W1802:W1810)","v":84978.377783345175},{"$f":"SUM(X1802:X1810)","v":270787.59323519154},84978.377783345175,"UACCTOWC",0,0,0,0]
[{"$f":"ROW()","v":1812}]
[{"$f":"ROW()","v":1813},"Total Working Capital",null,null,null,{"$f":"'JAM Download'!E2051","v":25430010.541598465},{"$f":"+G1811+G1799","v":14598524.478802122},{"$f":"+H1811+H1799","v":4603261.8954385566},{"$f":"+I1811+I1799","v":5362520.540354101},{"$f":"+J1811+J1799","v":757972.97509413608},{"$f":"+K1811+K1799","v":107730.65190955372},null,null,{"$f":"+N1811+N1799","v":10948893.359101592},{"$f":"+O1811+O1799","v":3649631.1197005305},null,{"$f":"+Q1811+Q1799","v":3452446.4215789172},{"$f":"+R1811+R1799","v":1150815.4738596391},null,{"$f":"+T1811+T1799","v":986189.97064969246},{"$f":"+U1811+U1799","v":2714026.0863224873},{"$f":"+V1811+V1799","v":975435.7205487676},{"$f":"+W1811+W1799","v":164065.70040554355},{"$f":"+X1811+X1799","v":522803.06242760876},164065.70040554355,null,{"$f":"ROUND(SUM(-F1813,G1813:K1813),0)","v":0},{"$f":"ROUND(G1813-N1813-O1813,0)","v":0},{"$f":"ROUND(H1813-Q1813-R1813,0)","v":0},{"$f":"ROUND(I1813-T1813-U1813-V1813-W1813-X1813,0)","v":0}]
[{"$f":"ROW()","v":1814}]
[{"$f":"ROW()","v":1815},"Miscellaneous Rate DRB"]
[{"$f":"ROW()","v":1816},18221,"Unrec Plant & Reg Study Costs"]
[{"$f":"ROW()","v":1817},null,null,"S","P",{"$f":"+'JAM Download'!E2054","v":0},{"$f":"VLOOKUP($E1817,Func,2)*$F1817","v":0},{"$f":"VLOOKUP($E1817,Func,3)*$F1817","v":0},{"$f":"VLOOKUP($E1817,Func,5)*$F1817","v":0},{"$f":"VLOOKUP($E1817,Func,6)*$F1817","v":0},{"$f":"VLOOKUP($E1817,Func,7)*$F1817","v":0},null,0.75,{"$f":"+$G1817*$M1817","v":0},{"$f":"+$G1817*(1-$M1817)","v":0},0.75,{"$f":"+$H1817*$P1817","v":0},{"$f":"+$H1817*(1-$P1817)","v":0},"PLNT",{"$f":"+$I1817*VLOOKUP($S1817,DisFac,2)","v":0},{"$f":"+$I1817*VLOOKUP($S1817,DisFac,3)","v":0},{"$f":"+$I1817*VLOOKUP($S1817,DisFac,4)","v":0},{"$f":"+$I1817*VLOOKUP($S1817,DisFac,5)","v":0},{"$f":"+$I1817*VLOOKUP($S1817,DisFac,6)","v":0},0,"UACCT18221S",{"$f":"ROUND(SUM(-F1817,G1817:K1817),0)","v":0},{"$f":"ROUND(G1817-N1817-O1817,0)","v":0},{"$f":"ROUND(H1817-Q1817-R1817,0)","v":0},{"$f":"ROUND(I1817-T1817-U1817-V1817-W1817-X1817,0)","v":0}]
[{"$f":"ROW()","v":1818}]
[{"$f":"ROW()","v":1819},null,null,null,null,{"$f":"+'JAM Download'!E2055","v":0},{"$f":"SUM(G1817:G1818)","v":0},{"$f":"SUM(H1817:H1818)","v":0},{"$f":"SUM(I1817:I1818)","v":0},{"$f":"SUM(J1817:J1818)","v":0},{"$f":"SUM(K1817:K1818)","v":0},null,null,{"$f":"SUM(N1817:N1818)","v":0},{"$f":"SUM(O1817:O1818)","v":0},null,{"$f":"SUM(Q1817:Q1818)","v":0},{"$f":"SUM(R1817:R1818)","v":0},null,{"$f":"SUM(T1817:T1818)","v":0},{"$f":"SUM(U1817:U1818)","v":0},{"$f":"SUM(V1817:V1818)","v":0},{"$f":"SUM(W1817:W1818)","v":0},{"$f":"SUM(X1817:X1818)","v":0},0,"UACCT18221",{"$f":"ROUND(SUM(-F1819,G1819:K1819),0)","v":0},{"$f":"ROUND(G1819-N1819-O1819,0)","v":0},{"$f":"ROUND(H1819-Q1819-R1819,0)","v":0},{"$f":"ROUND(I1819-T1819-U1819-V1819-W1819-X1819,0)","v":0}]
[{"$f":"ROW()","v":1820}]
[{"$f":"ROW()","v":1821},18222,"Nuclear Plant - Trojan"]
[{"$f":"ROW()","v":1822},null,null,"S","P",{"$f":"+'JAM Download'!E2059","v":0},{"$f":"VLOOKUP($E1822,Func,2)*$F1822","v":0},{"$f":"VLOOKUP($E1822,Func,3)*$F1822","v":0},{"$f":"VLOOKUP($E1822,Func,5)*$F1822","v":0},{"$f":"VLOOKUP($E1822,Func,6)*$F1822","v":0},{"$f":"VLOOKUP($E1822,Func,7)*$F1822","v":0},null,{"$f":"+Demand2","v":0.5},{"$f":"+$G1822*$M1822","v":0},{"$f":"+$G1822*(1-$M1822)","v":0},{"$f":"+Demand2","v":0.5},{"$f":"+$H1822*$P1822","v":0},{"$f":"+$H1822*(1-$P1822)","v":0},"PLNT",{"$f":"+$I1822*VLOOKUP($S1822,DisFac,2)","v":0},{"$f":"+$I1822*VLOOKUP($S1822,DisFac,3)","v":0},{"$f":"+$I1822*VLOOKUP($S1822,DisFac,4)","v":0},{"$f":"+$I1822*VLOOKUP($S1822,DisFac,5)","v":0},{"$f":"+$I1822*VLOOKUP($S1822,DisFac,6)","v":0},0,"UACCT18222S",{"$f":"ROUND(SUM(-F1822,G1822:K1822),0)","v":0},{"$f":"ROUND(G1822-N1822-O1822,0)","v":0},{"$f":"ROUND(H1822-Q1822-R1822,0)","v":0},{"$f":"ROUND(I1822-T1822-U1822-V1822-W1822-X1822,0)","v":0}]
[{"$f":"ROW()","v":1823},null,null,"TROJP","P",{"$f":"+'JAM Download'!E2060","v":0},{"$f":"VLOOKUP($E1823,Func,2)*$F1823","v":0},{"$f":"VLOOKUP($E1823,Func,3)*$F1823","v":0},{"$f":"VLOOKUP($E1823,Func,5)*$F1823","v":0},{"$f":"VLOOKUP($E1823,Func,6)*$F1823","v":0},{"$f":"VLOOKUP($E1823,Func,7)*$F1823","v":0},null,{"$f":"+Demand2","v":0.5},{"$f":"+$G1823*$M1823","v":0},{"$f":"+$G1823*(1-$M1823)","v":0},{"$f":"+Demand2","v":0.5},{"$f":"+$H1823*$P1823","v":0},{"$f":"+$H1823*(1-$P1823)","v":0},"PLNT",{"$f":"+$I1823*VLOOKUP($S1823,DisFac,2)","v":0},{"$f":"+$I1823*VLOOKUP($S1823,DisFac,3)","v":0},{"$f":"+$I1823*VLOOKUP($S1823,DisFac,4)","v":0},{"$f":"+$I1823*VLOOKUP($S1823,DisFac,5)","v":0},{"$f":"+$I1823*VLOOKUP($S1823,DisFac,6)","v":0},0,"UACCT18222TROJP",{"$f":"ROUND(SUM(-F1823,G1823:K1823),0)","v":0},{"$f":"ROUND(G1823-N1823-O1823,0)","v":0},{"$f":"ROUND(H1823-Q1823-R1823,0)","v":0},{"$f":"ROUND(I1823-T1823-U1823-V1823-W1823-X1823,0)","v":0}]
[{"$f":"ROW()","v":1824},null,null,"TROJD","P",{"$f":"+'JAM Download'!E2061","v":0},{"$f":"VLOOKUP($E1824,Func,2)*$F1824","v":0},{"$f":"VLOOKUP($E1824,Func,3)*$F1824","v":0},{"$f":"VLOOKUP($E1824,Func,5)*$F1824","v":0},{"$f":"VLOOKUP($E1824,Func,6)*$F1824","v":0},{"$f":"VLOOKUP($E1824,Func,7)*$F1824","v":0},null,{"$f":"+Demand2","v":0.5},{"$f":"+$G1824*$M1824","v":0},{"$f":"+$G1824*(1-$M1824)","v":0},{"$f":"+Demand2","v":0.5},{"$f":"+$H1824*$P1824","v":0},{"$f":"+$H1824*(1-$P1824)","v":0},"PLNT",{"$f":"+$I1824*VLOOKUP($S1824,DisFac,2)","v":0},{"$f":"+$I1824*VLOOKUP($S1824,DisFac,3)","v":0},{"$f":"+$I1824*VLOOKUP($S1824,DisFac,4)","v":0},{"$f":"+$I1824*VLOOKUP($S1824,DisFac,5)","v":0},{"$f":"+$I1824*VLOOKUP($S1824,DisFac,6)","v":0},0,"UACCT18222TROJD",{"$f":"ROUND(SUM(-F1824,G1824:K1824),0)","v":0},{"$f":"ROUND(G1824-N1824-O1824,0)","v":0},{"$f":"ROUND(H1824-Q1824-R1824,0)","v":0},{"$f":"ROUND(I1824-T1824-U1824-V1824-W1824-X1824,0)","v":0}]
[{"$f":"ROW()","v":1825},null,null,null,null,{"$f":"+'JAM Download'!E2062","v":0},{"$f":"SUM(G1822:G1824)","v":0},{"$f":"SUM(H1822:H1824)","v":0},{"$f":"SUM(I1822:I1824)","v":0},{"$f":"SUM(J1822:J1824)","v":0},{"$f":"SUM(K1822:K1824)","v":0},null,null,{"$f":"SUM(N1822:N1824)","v":0},{"$f":"SUM(O1822:O1824)","v":0},null,{"$f":"SUM(Q1822:Q1824)","v":0},{"$f":"SUM(R1822:R1824)","v":0},null,{"$f":"SUM(T1822:T1824)","v":0},{"$f":"SUM(U1822:U1824)","v":0},{"$f":"SUM(V1822:V1824)","v":0},{"$f":"SUM(W1822:W1824)","v":0},{"$f":"SUM(X1822:X1824)","v":0},0,"UACCT18222",{"$f":"ROUND(SUM(-F1825,G1825:K1825),0)","v":0},{"$f":"ROUND(G1825-N1825-O1825,0)","v":0},{"$f":"ROUND(H1825-Q1825-R1825,0)","v":0},{"$f":"ROUND(I1825-T1825-U1825-V1825-W1825-X1825,0)","v":0}]
[{"$f":"ROW()","v":1826}]
[{"$f":"ROW()","v":1827},1869,"Misc Deferred Debits-Trojan"]
[{"$f":"ROW()","v":1828},null,null,"S","P",{"$f":"+'JAM Download'!E2067","v":0},{"$f":"VLOOKUP($E1828,Func,2)*$F1828","v":0},{"$f":"VLOOKUP($E1828,Func,3)*$F1828","v":0},{"$f":"VLOOKUP($E1828,Func,5)*$F1828","v":0},{"$f":"VLOOKUP($E1828,Func,6)*$F1828","v":0},{"$f":"VLOOKUP($E1828,Func,7)*$F1828","v":0},null,0.75,{"$f":"+$G1828*$M1828","v":0},{"$f":"+$G1828*(1-$M1828)","v":0},0.75,{"$f":"+$H1828*$P1828","v":0},{"$f":"+$H1828*(1-$P1828)","v":0},"PLNT",{"$f":"+$I1828*VLOOKUP($S1828,DisFac,2)","v":0},{"$f":"+$I1828*VLOOKUP($S1828,DisFac,3)","v":0},{"$f":"+$I1828*VLOOKUP($S1828,DisFac,4)","v":0},{"$f":"+$I1828*VLOOKUP($S1828,DisFac,5)","v":0},{"$f":"+$I1828*VLOOKUP($S1828,DisFac,6)","v":0},0,"UACCT1869S",{"$f":"ROUND(SUM(-F1828,G1828:K1828),0)","v":0},{"$f":"ROUND(G1828-N1828-O1828,0)","v":0},{"$f":"ROUND(H1828-Q1828-R1828,0)","v":0},{"$f":"ROUND(I1828-T1828-U1828-V1828-W1828-X1828,0)","v":0}]
[{"$f":"ROW()","v":1829},null,null,"SNPPN","P",{"$f":"+'JAM Download'!E2068","v":0},{"$f":"VLOOKUP($E1829,Func,2)*$F1829","v":0},{"$f":"VLOOKUP($E1829,Func,3)*$F1829","v":0},{"$f":"VLOOKUP($E1829,Func,5)*$F1829","v":0},{"$f":"VLOOKUP($E1829,Func,6)*$F1829","v":0},{"$f":"VLOOKUP($E1829,Func,7)*$F1829","v":0},null,0.75,{"$f":"+$G1829*$M1829","v":0},{"$f":"+$G1829*(1-$M1829)","v":0},0.75,{"$f":"+$H1829*$P1829","v":0},{"$f":"+$H1829*(1-$P1829)","v":0},"PLNT",{"$f":"+$I1829*VLOOKUP($S1829,DisFac,2)","v":0},{"$f":"+$I1829*VLOOKUP($S1829,DisFac,3)","v":0},{"$f":"+$I1829*VLOOKUP($S1829,DisFac,4)","v":0},{"$f":"+$I1829*VLOOKUP($S1829,DisFac,5)","v":0},{"$f":"+$I1829*VLOOKUP($S1829,DisFac,6)","v":0},0,"UACCT1869SNPPN",{"$f":"ROUND(SUM(-F1829,G1829:K1829),0)","v":0},{"$f":"ROUND(G1829-N1829-O1829,0)","v":0},{"$f":"ROUND(H1829-Q1829-R1829,0)","v":0},{"$f":"ROUND(I1829-T1829-U1829-V1829-W1829-X1829,0)","v":0}]
[{"$f":"ROW()","v":1830},null,null,null,null,{"$f":"+'JAM Download'!E2069","v":0},{"$f":"SUM(G1828:G1829)","v":0},{"$f":"SUM(H1828:H1829)","v":0},{"$f":"SUM(I1828:I1829)","v":0},{"$f":"SUM(J1828:J1829)","v":0},{"$f":"SUM(K1828:K1829)","v":0},null,null,{"$f":"SUM(N1828:N1829)","v":0},{"$f":"SUM(O1828:O1829)","v":0},null,{"$f":"SUM(Q1828:Q1829)","v":0},{"$f":"SUM(R1828:R1829)","v":0},null,{"$f":"SUM(T1828:T1829)","v":0},{"$f":"SUM(U1828:U1829)","v":0},{"$f":"SUM(V1828:V1829)","v":0},{"$f":"SUM(W1828:W1829)","v":0},{"$f":"SUM(X1828:X1829)","v":0},0,"UACCT1869",{"$f":"ROUND(SUM(-F1830,G1830:K1830),0)","v":0},{"$f":"ROUND(G1830-N1830-O1830,0)","v":0},{"$f":"ROUND(H1830-Q1830-R1830,0)","v":0},{"$f":"ROUND(I1830-T1830-U1830-V1830-W1830-X1830,0)","v":0}]
[{"$f":"ROW()","v":1831}]
[{"$f":"ROW()","v":1832},141,"Impact Housing - Notes Receivable"]
[{"$f":"ROW()","v":1833},null,null,"SG","P",0,{"$f":"VLOOKUP($E1833,Func,2)*$F1833","v":0},{"$f":"VLOOKUP($E1833,Func,3)*$F1833","v":0},{"$f":"VLOOKUP($E1833,Func,5)*$F1833","v":0},{"$f":"VLOOKUP($E1833,Func,6)*$F1833","v":0},{"$f":"VLOOKUP($E1833,Func,7)*$F1833","v":0},null,0,{"$f":"+$G1833*$M1833","v":0},{"$f":"+$G1833*(1-$M1833)","v":0},0,{"$f":"+$H1833*$P1833","v":0},{"$f":"+$H1833*(1-$P1833)","v":0},"PLNT",{"$f":"+$I1833*VLOOKUP($S1833,DisFac,2)","v":0},{"$f":"+$I1833*VLOOKUP($S1833,DisFac,3)","v":0},{"$f":"+$I1833*VLOOKUP($S1833,DisFac,4)","v":0},{"$f":"+$I1833*VLOOKUP($S1833,DisFac,5)","v":0},{"$f":"+$I1833*VLOOKUP($S1833,DisFac,6)","v":0},0,"UACCT141DGU",{"$f":"ROUND(SUM(-F1833,G1833:K1833),0)","v":0},{"$f":"ROUND(G1833-N1833-O1833,0)","v":0},{"$f":"ROUND(H1833-Q1833-R1833,0)","v":0},{"$f":"ROUND(I1833-T1833-U1833-V1833-W1833-X1833,0)","v":0}]
[{"$f":"ROW()","v":1834}]
[{"$f":"ROW()","v":1835},null,null,null,null,0,{"$f":"SUM(G1833:G1834)","v":0},{"$f":"SUM(H1833:H1834)","v":0},{"$f":"SUM(I1833:I1834)","v":0},{"$f":"SUM(J1833:J1834)","v":0},{"$f":"SUM(K1833:K1834)","v":0},null,null,{"$f":"SUM(N1833:N1834)","v":0},{"$f":"SUM(O1833:O1834)","v":0},null,{"$f":"SUM(Q1833:Q1834)","v":0},{"$f":"SUM(R1833:R1834)","v":0},null,{"$f":"SUM(T1833:T1834)","v":0},{"$f":"SUM(U1833:U1834)","v":0},{"$f":"SUM(V1833:V1834)","v":0},{"$f":"SUM(W1833:W1834)","v":0},{"$f":"SUM(X1833:X1834)","v":0},0,"UACCT141",{"$f":"ROUND(SUM(-F1835,G1835:K1835),0)","v":0},{"$f":"ROUND(G1835-N1835-O1835,0)","v":0},{"$f":"ROUND(H1835-Q1835-R1835,0)","v":0},{"$f":"ROUND(I1835-T1835-U1835-V1835-W1835-X1835,0)","v":0}]
[{"$f":"ROW()","v":1836}]
[{"$f":"ROW()","v":1837},"TOTAL MISCELLANEOUS RATE DRB",null,null,null,{"$f":"+'JAM Download'!E2071","v":0},{"$f":"+G1819+G1835+G1825+G1830","v":0},{"$f":"+H1819+H1835+H1825+H1830","v":0},{"$f":"+I1819+I1835+I1825+I1830","v":0},{"$f":"+J1819+J1835+J1825+J1830","v":0},{"$f":"+K1819+K1835+K1825+K1830","v":0},null,0,{"$f":"+N1819+N1835+N1825+N1830","v":0},{"$f":"+O1819+O1835+O1825+O1830","v":0},0,{"$f":"+Q1819+Q1835+Q1825+Q1830","v":0},{"$f":"+R1819+R1835+R1825+R1830","v":0},null,{"$f":"+T1819+T1835+T1825+T1830","v":0},{"$f":"+U1819+U1835+U1825+U1830","v":0},{"$f":"+V1819+V1835+V1825+V1830","v":0},{"$f":"+W1819+W1835+W1825+W1830","v":0},{"$f":"+X1819+X1835+X1825+X1830","v":0},0,null,{"$f":"ROUND(SUM(-F1837,G1837:K1837),0)","v":0},{"$f":"ROUND(G1837-N1837-O1837,0)","v":0},{"$f":"ROUND(H1837-Q1837-R1837,0)","v":0},{"$f":"ROUND(I1837-T1837-U1837-V1837-W1837-X1837,0)","v":0}]
[{"$f":"ROW()","v":1838}]
[{"$f":"ROW()","v":1839}]
[{"$f":"ROW()","v":1840},"TOTAL RATE DRB ADDITIONS",null,null,null,{"$f":"'JAM Download'!E2073","v":317517675.69517303},{"$f":"+G1837+G1813+G1792+G1781+G1771+G1763+G1735+G1712+G1690+G1686+G1680","v":267844616.81329376},{"$f":"+H1837+H1813+H1792+H1781+H1771+H1763+H1735+H1712+H1690+H1686+H1680","v":14957782.530960882},{"$f":"+I1837+I1813+I1792+I1781+I1771+I1763+I1735+I1712+I1690+I1686+I1680","v":23646769.756989382},{"$f":"+J1837+J1813+J1792+J1781+J1771+J1763+J1735+J1712+J1690+J1686+J1680","v":755966.71256808995},{"$f":"+K1837+K1813+K1792+K1781+K1771+K1763+K1735+K1712+K1690+K1686+K1680","v":10312539.881360939},null,0,{"$f":"+N1837+N1813+N1792+N1781+N1771+N1763+N1735+N1712+N1690+N1686+N1680","v":108095305.42963433},{"$f":"+O1837+O1813+O1792+O1781+O1771+O1763+O1735+O1712+O1690+O1686+O1680","v":159749311.38365942},{"$f":"+P1837+P1813+P1792+P1781+P1771+P1763+P1735+P1712+P1690+P1686+P1680","v":0},{"$f":"+Q1837+Q1813+Q1792+Q1781+Q1771+Q1763+Q1735+Q1712+Q1690+Q1686+Q1680","v":11218336.898220664},{"$f":"+R1837+R1813+R1792+R1781+R1771+R1763+R1735+R1712+R1690+R1686+R1680","v":3739445.6327402205},null,{"$f":"+T1837+T1813+T1792+T1781+T1771+T1763+T1735+T1712+T1690+T1686+T1680","v":4348739.9250251641},{"$f":"+U1837+U1813+U1792+U1781+U1771+U1763+U1735+U1712+U1690+U1686+U1680","v":11967870.238403417},{"$f":"+V1837+V1813+V1792+V1781+V1771+V1763+V1735+V1712+V1690+V1686+V1680","v":4301317.5843307152},{"$f":"+W1837+W1813+W1792+W1781+W1771+W1763+W1735+W1712+W1690+W1686+W1680","v":723470.2064661755},{"$f":"+X1837+X1813+X1792+X1781+X1771+X1763+X1735+X1712+X1690+X1686+X1680","v":2305371.8027639068},723470.2064661755,null,{"$f":"ROUND(SUM(-F1840,G1840:K1840),0)","v":0},{"$f":"ROUND(G1840-N1840-O1840,0)","v":0},{"$f":"ROUND(H1840-Q1840-R1840,0)","v":0},{"$f":"ROUND(I1840-T1840-U1840-V1840-W1840-X1840,0)","v":0}]
[{"$f":"ROW()","v":1841}]
[{"$f":"ROW()","v":1842},235,"Customer Service Deposits"]
[{"$f":"ROW()","v":1843},null,null,"S","CUST",{"$f":"+'JAM Download'!E2075","v":-15625767.562307693},{"$f":"VLOOKUP($E1843,Func,2)*$F1843","v":0},{"$f":"VLOOKUP($E1843,Func,3)*$F1843","v":0},{"$f":"VLOOKUP($E1843,Func,5)*$F1843","v":0},{"$f":"VLOOKUP($E1843,Func,6)*$F1843","v":-15625767.562307693},{"$f":"VLOOKUP($E1843,Func,7)*$F1843","v":0},null,0.75,{"$f":"+$G1843*$M1843","v":0},{"$f":"+$G1843*(1-$M1843)","v":0},0.75,{"$f":"+$H1843*$P1843","v":0},{"$f":"+$H1843*(1-$P1843)","v":0},"CUST",{"$f":"+$I1843*VLOOKUP($S1843,DisFac,2)","v":0},{"$f":"+$I1843*VLOOKUP($S1843,DisFac,3)","v":0},{"$f":"+$I1843*VLOOKUP($S1843,DisFac,4)","v":0},{"$f":"+$I1843*VLOOKUP($S1843,DisFac,5)","v":0},{"$f":"+$I1843*VLOOKUP($S1843,DisFac,6)","v":0},0,"UACCT235S",{"$f":"ROUND(SUM(-F1843,G1843:K1843),0)","v":0},{"$f":"ROUND(G1843-N1843-O1843,0)","v":0},{"$f":"ROUND(H1843-Q1843-R1843,0)","v":0},{"$f":"ROUND(I1843-T1843-U1843-V1843-W1843-X1843,0)","v":0}]
[{"$f":"ROW()","v":1844},null,null,null,null,{"$f":"+'JAM Download'!E2077","v":-15625767.562307693},{"$f":"SUM(G1843)","v":0},{"$f":"SUM(H1843)","v":0},{"$f":"SUM(I1843)","v":0},{"$f":"SUM(J1843)","v":-15625767.562307693},{"$f":"SUM(K1843)","v":0},null,null,{"$f":"SUM(N1843)","v":0},{"$f":"SUM(O1843)","v":0},null,{"$f":"SUM(Q1843)","v":0},{"$f":"SUM(R1843)","v":0},null,{"$f":"SUM(T1843)","v":0},{"$f":"SUM(U1843)","v":0},{"$f":"SUM(V1843)","v":0},{"$f":"SUM(W1843)","v":0},{"$f":"SUM(X1843)","v":0},0,"UACCT235",{"$f":"ROUND(SUM(-F1844,G1844:K1844),0)","v":0},{"$f":"ROUND(G1844-N1844-O1844,0)","v":0},{"$f":"ROUND(H1844-Q1844-R1844,0)","v":0},{"$f":"ROUND(I1844-T1844-U1844-V1844-W1844-X1844,0)","v":0}]
[{"$f":"ROW()","v":1845}]
[{"$f":"ROW()","v":1846},2281,"Accum Prov for Property Insurance"]
[{"$f":"ROW()","v":1847},null,null,"SO","PTD",{"$f":"+'JAM Download'!E2079","v":0},{"$f":"VLOOKUP($E1847,Func,2)*$F1847","v":0},{"$f":"VLOOKUP($E1847,Func,3)*$F1847","v":0},{"$f":"VLOOKUP($E1847,Func,5)*$F1847","v":0},{"$f":"VLOOKUP($E1847,Func,6)*$F1847","v":0},{"$f":"VLOOKUP($E1847,Func,7)*$F1847","v":0},null,0.75,{"$f":"+$G1847*$M1847","v":0},{"$f":"+$G1847*(1-$M1847)","v":0},0.75,{"$f":"+$H1847*$P1847","v":0},{"$f":"+$H1847*(1-$P1847)","v":0},"PLNT",{"$f":"+$I1847*VLOOKUP($S1847,DisFac,2)","v":0},{"$f":"+$I1847*VLOOKUP($S1847,DisFac,3)","v":0},{"$f":"+$I1847*VLOOKUP($S1847,DisFac,4)","v":0},{"$f":"+$I1847*VLOOKUP($S1847,DisFac,5)","v":0},{"$f":"+$I1847*VLOOKUP($S1847,DisFac,6)","v":0},0,"UACCT2281SO",{"$f":"ROUND(SUM(-F1847,G1847:K1847),0)","v":0},{"$f":"ROUND(G1847-N1847-O1847,0)","v":0},{"$f":"ROUND(H1847-Q1847-R1847,0)","v":0},{"$f":"ROUND(I1847-T1847-U1847-V1847-W1847-X1847,0)","v":0}]
[{"$f":"ROW()","v":1848},null,null,null,null,{"$f":"+F1847","v":0},{"$f":"SUM(G1847)","v":0},{"$f":"SUM(H1847)","v":0},{"$f":"SUM(I1847)","v":0},{"$f":"SUM(J1847)","v":0},{"$f":"SUM(K1847)","v":0},null,null,{"$f":"SUM(N1847)","v":0},{"$f":"SUM(O1847)","v":0},null,{"$f":"SUM(Q1847)","v":0},{"$f":"SUM(R1847)","v":0},null,{"$f":"SUM(T1847)","v":0},{"$f":"SUM(U1847)","v":0},{"$f":"SUM(V1847)","v":0},{"$f":"SUM(W1847)","v":0},{"$f":"SUM(X1847)","v":0},0,"UACCT2281",{"$f":"ROUND(SUM(-F1848,G1848:K1848),0)","v":0},{"$f":"ROUND(G1848-N1848-O1848,0)","v":0},{"$f":"ROUND(H1848-Q1848-R1848,0)","v":0},{"$f":"ROUND(I1848-T1848-U1848-V1848-W1848-X1848,0)","v":0}]
[{"$f":"ROW()","v":1849}]
[{"$f":"ROW()","v":1850},2282,"Accum Prov for Injuries & Damages"]
[{"$f":"ROW()","v":1851},null,null,"SO","PTD",{"$f":"+'JAM Download'!E2080","v":-14283781.578473391},{"$f":"VLOOKUP($E1851,Func,2)*$F1851","v":-7236221.4268146884},{"$f":"VLOOKUP($E1851,Func,3)*$F1851","v":-3172370.9861938786},{"$f":"VLOOKUP($E1851,Func,5)*$F1851","v":-3875189.165464825},{"$f":"VLOOKUP($E1851,Func,6)*$F1851","v":0},{"$f":"VLOOKUP($E1851,Func,7)*$F1851","v":0},null,0.75,{"$f":"+$G1851*$M1851","v":-5427166.0701110158},{"$f":"+$G1851*(1-$M1851)","v":-1809055.3567036721},0.75,{"$f":"+$H1851*$P1851","v":-2379278.2396454089},{"$f":"+$H1851*(1-$P1851)","v":-793092.74654846964},"PLNT",{"$f":"+$I1851*VLOOKUP($S1851,DisFac,2)","v":-712663.50601230667},{"$f":"+$I1851*VLOOKUP($S1851,DisFac,3)","v":-1961272.5779529263},{"$f":"+$I1851*VLOOKUP($S1851,DisFac,4)","v":-704892.01998065563},{"$f":"+$I1851*VLOOKUP($S1851,DisFac,5)","v":-118560.96771127293},{"$f":"+$I1851*VLOOKUP($S1851,DisFac,6)","v":-377800.09380766324},-118560.96771127293,"UACCT228SO",{"$f":"ROUND(SUM(-F1851,G1851:K1851),0)","v":0},{"$f":"ROUND(G1851-N1851-O1851,0)","v":0},{"$f":"ROUND(H1851-Q1851-R1851,0)","v":0},{"$f":"ROUND(I1851-T1851-U1851-V1851-W1851-X1851,0)","v":0}]
[{"$f":"ROW()","v":1852},null,null,null,null,{"$f":"+Acct228SO","v":-14283781.578473391},{"$f":"SUM(G1851)","v":-7236221.4268146884},{"$f":"SUM(H1851)","v":-3172370.9861938786},{"$f":"SUM(I1851)","v":-3875189.165464825},{"$f":"SUM(J1851)","v":0},{"$f":"SUM(K1851)","v":0},null,null,{"$f":"SUM(N1851)","v":-5427166.0701110158},{"$f":"SUM(O1851)","v":-1809055.3567036721},null,{"$f":"SUM(Q1851)","v":-2379278.2396454089},{"$f":"SUM(R1851)","v":-793092.74654846964},null,{"$f":"SUM(T1851)","v":-712663.50601230667},{"$f":"SUM(U1851)","v":-1961272.5779529263},{"$f":"SUM(V1851)","v":-704892.01998065563},{"$f":"SUM(W1851)","v":-118560.96771127293},{"$f":"SUM(X1851)","v":-377800.09380766324},-118560.96771127293,"UACCT2282",{"$f":"ROUND(SUM(-F1852,G1852:K1852),0)","v":0},{"$f":"ROUND(G1852-N1852-O1852,0)","v":0},{"$f":"ROUND(H1852-Q1852-R1852,0)","v":0},{"$f":"ROUND(I1852-T1852-U1852-V1852-W1852-X1852,0)","v":0}]
[{"$f":"ROW()","v":1853}]
[{"$f":"ROW()","v":1854},2283,"Accum Prov for Pensions & Benefits"]
[{"$f":"ROW()","v":1855},null,null,"SG","P",{"$f":"'JAM Download'!E2082","v":-179998.74651437154},{"$f":"VLOOKUP($E1855,Func,2)*$F1855","v":-179998.74651437154},{"$f":"VLOOKUP($E1855,Func,3)*$F1855","v":0},{"$f":"VLOOKUP($E1855,Func,5)*$F1855","v":0},{"$f":"VLOOKUP($E1855,Func,6)*$F1855","v":0},{"$f":"VLOOKUP($E1855,Func,7)*$F1855","v":0},null,0.75,{"$f":"+$G1855*$M1855","v":-134999.05988577864},{"$f":"+$G1855*(1-$M1855)","v":-44999.686628592885},0.75,{"$f":"+$H1855*$P1855","v":0},{"$f":"+$H1855*(1-$P1855)","v":0},"PLNT",{"$f":"+$I1855*VLOOKUP($S1855,DisFac,2)","v":0},{"$f":"+$I1855*VLOOKUP($S1855,DisFac,3)","v":0},{"$f":"+$I1855*VLOOKUP($S1855,DisFac,4)","v":0},{"$f":"+$I1855*VLOOKUP($S1855,DisFac,5)","v":0},{"$f":"+$I1855*VLOOKUP($S1855,DisFac,6)","v":0},0,"UACCT252S",{"$f":"ROUND(SUM(-F1855,G1855:K1855),0)","v":0},{"$f":"ROUND(G1855-N1855-O1855,0)","v":0},{"$f":"ROUND(H1855-Q1855-R1855,0)","v":0},{"$f":"ROUND(I1855-T1855-U1855-V1855-W1855-X1855,0)","v":0}]
[{"$f":"ROW()","v":1856},null,null,"SO","PTD",{"$f":"+'JAM Download'!E2081","v":-1422520.3232464478},{"$f":"VLOOKUP($E1856,Func,2)*$F1856","v":-720654.54001820856},{"$f":"VLOOKUP($E1856,Func,3)*$F1856","v":-315936.09689042025},{"$f":"VLOOKUP($E1856,Func,5)*$F1856","v":-385929.68633781915},{"$f":"VLOOKUP($E1856,Func,6)*$F1856","v":0},{"$f":"VLOOKUP($E1856,Func,7)*$F1856","v":0},null,0.75,{"$f":"+$G1856*$M1856","v":-540490.90501365648},{"$f":"+$G1856*(1-$M1856)","v":-180163.63500455214},0.75,{"$f":"+$H1856*$P1856","v":-236952.0726678152},{"$f":"+$H1856*(1-$P1856)","v":-78984.024222605061},"PLNT",{"$f":"+$I1856*VLOOKUP($S1856,DisFac,2)","v":-70974.084514594128},{"$f":"+$I1856*VLOOKUP($S1856,DisFac,3)","v":-195322.93225266278},{"$f":"+$I1856*VLOOKUP($S1856,DisFac,4)","v":-70200.123028196846},{"$f":"+$I1856*VLOOKUP($S1856,DisFac,5)","v":-11807.474455309964},{"$f":"+$I1856*VLOOKUP($S1856,DisFac,6)","v":-37625.072087055407},-11807.474455309964,"UACCT2283SO",{"$f":"ROUND(SUM(-F1856,G1856:K1856),0)","v":0},{"$f":"ROUND(G1856-N1856-O1856,0)","v":0},{"$f":"ROUND(H1856-Q1856-R1856,0)","v":0},{"$f":"ROUND(I1856-T1856-U1856-V1856-W1856-X1856,0)","v":0}]
[{"$f":"ROW()","v":1857},null,null,null,null,{"$f":"SUM(F1855:F1856)","v":-1602519.0697608194},{"$f":"SUM(G1855:G1856)","v":-900653.28653258015},{"$f":"SUM(H1855:H1856)","v":-315936.09689042025},-385929.68633781915,0,0,null,null,{"$f":"SUM(N1855:N1856)","v":-675489.96489943517},{"$f":"SUM(O1855:O1856)","v":-225163.32163314504},null,{"$f":"SUM(Q1855:Q1856)","v":-236952.0726678152},{"$f":"SUM(R1855:R1856)","v":-78984.024222605061},null,{"$f":"SUM(T1855:T1856)","v":-70974.084514594128},{"$f":"SUM(U1855:U1856)","v":-195322.93225266278},-70200.123028196846,-11807.474455309964,-37625.072087055407,-11807.474455309964,"UACCT2283",{"$f":"ROUND(SUM(-F1857,G1857:K1857),0)","v":0},{"$f":"ROUND(G1857-N1857-O1857,0)","v":0},{"$f":"ROUND(H1857-Q1857-R1857,0)","v":0},{"$f":"ROUND(I1857-T1857-U1857-V1857-W1857-X1857,0)","v":0}]
[{"$f":"ROW()","v":1858}]
[{"$f":"ROW()","v":1859},22844,"Accum Hydro Relicensing Obligation"]
[{"$f":"ROW()","v":1860},null,null,"SG","P",{"$f":"'JAM Download'!E2088","v":-636121.20305725362},{"$f":"VLOOKUP($E1860,Func,2)*$F1860","v":-636121.20305725362},{"$f":"VLOOKUP($E1860,Func,3)*$F1860","v":0},{"$f":"VLOOKUP($E1860,Func,5)*$F1860","v":0},{"$f":"VLOOKUP($E1860,Func,6)*$F1860","v":0},{"$f":"VLOOKUP($E1860,Func,7)*$F1860","v":0},null,0.75,{"$f":"+$G1860*$M1860","v":-477090.90229294018},{"$f":"+$G1860*(1-$M1860)","v":-159030.3007643134},0.75,{"$f":"+$H1860*$P1860","v":0},{"$f":"+$H1860*(1-$P1860)","v":0},"PLNT",{"$f":"+$I1860*VLOOKUP($S1860,DisFac,2)","v":0},{"$f":"+$I1860*VLOOKUP($S1860,DisFac,3)","v":0},{"$f":"+$I1860*VLOOKUP($S1860,DisFac,4)","v":0},{"$f":"+$I1860*VLOOKUP($S1860,DisFac,5)","v":0},{"$f":"+$I1860*VLOOKUP($S1860,DisFac,6)","v":0},0,"UACCT2283SO",{"$f":"ROUND(SUM(-F1860,G1860:K1860),0)","v":0},{"$f":"ROUND(G1860-N1860-O1860,0)","v":0},{"$f":"ROUND(H1860-Q1860-R1860,0)","v":0},{"$f":"ROUND(I1860-T1860-U1860-V1860-W1860-X1860,0)","v":0}]
[{"$f":"ROW()","v":1861},null,null,null,null,{"$f":"+F1860","v":-636121.20305725362},{"$f":"SUM(G1860)","v":-636121.20305725362},{"$f":"SUM(H1860)","v":0},{"$f":"SUM(I1860)","v":0},{"$f":"SUM(J1860)","v":0},{"$f":"SUM(K1860)","v":0},null,null,{"$f":"SUM(N1860)","v":-477090.90229294018},{"$f":"SUM(O1860)","v":-159030.3007643134},null,{"$f":"SUM(Q1860)","v":0},{"$f":"SUM(R1860)","v":0},null,{"$f":"SUM(T1860)","v":0},{"$f":"SUM(U1860)","v":0},{"$f":"SUM(V1860)","v":0},{"$f":"SUM(W1860)","v":0},{"$f":"SUM(X1860)","v":0},0,"UACCT2283",{"$f":"ROUND(SUM(-F1861,G1861:K1861),0)","v":0},{"$f":"ROUND(G1861-N1861-O1861,0)","v":0},{"$f":"ROUND(H1861-Q1861-R1861,0)","v":0},{"$f":"ROUND(I1861-T1861-U1861-V1861-W1861-X1861,0)","v":0}]
[{"$f":"ROW()","v":1862}]
[{"$f":"ROW()","v":1863},254,"Reg Liabilities - Insurance Provision"]
[{"$f":"ROW()","v":1864},null,null,"SE","PTD",{"$f":"+'JAM Download'!E2083","v":0},{"$f":"VLOOKUP($E1864,Func,2)*$F1864","v":0},{"$f":"VLOOKUP($E1864,Func,3)*$F1864","v":0},{"$f":"VLOOKUP($E1864,Func,5)*$F1864","v":0},{"$f":"VLOOKUP($E1864,Func,6)*$F1864","v":0},{"$f":"VLOOKUP($E1864,Func,7)*$F1864","v":0},null,0,{"$f":"+$G1864*$M1864","v":0},{"$f":"+$G1864*(1-$M1864)","v":0},0,{"$f":"+$H1864*$P1864","v":0},{"$f":"+$H1864*(1-$P1864)","v":0},"PLNT",{"$f":"+$I1864*VLOOKUP($S1864,DisFac,2)","v":0},{"$f":"+$I1864*VLOOKUP($S1864,DisFac,3)","v":0},{"$f":"+$I1864*VLOOKUP($S1864,DisFac,4)","v":0},{"$f":"+$I1864*VLOOKUP($S1864,DisFac,5)","v":0},{"$f":"+$I1864*VLOOKUP($S1864,DisFac,6)","v":0},0,"UACCT254SE",{"$f":"ROUND(SUM(-F1864,G1864:K1864),0)","v":0},{"$f":"ROUND(G1864-N1864-O1864,0)","v":0},{"$f":"ROUND(H1864-Q1864-R1864,0)","v":0},{"$f":"ROUND(I1864-T1864-U1864-V1864-W1864-X1864,0)","v":0}]
[{"$f":"ROW()","v":1865},null,null,"S","P",{"$f":"+'JAM Download'!E2094","v":-811505.587692303},{"$f":"VLOOKUP($E1865,Func,2)*$F1865","v":-811505.587692303},{"$f":"VLOOKUP($E1865,Func,3)*$F1865","v":0},{"$f":"VLOOKUP($E1865,Func,5)*$F1865","v":0},{"$f":"VLOOKUP($E1865,Func,6)*$F1865","v":0},{"$f":"VLOOKUP($E1865,Func,7)*$F1865","v":0},null,0,{"$f":"+$G1865*$M1865","v":0},{"$f":"+$G1865*(1-$M1865)","v":-811505.587692303},0,{"$f":"+$H1865*$P1865","v":0},{"$f":"+$H1865*(1-$P1865)","v":0},"PLNT",{"$f":"+$I1865*VLOOKUP($S1865,DisFac,2)","v":0},{"$f":"+$I1865*VLOOKUP($S1865,DisFac,3)","v":0},{"$f":"+$I1865*VLOOKUP($S1865,DisFac,4)","v":0},{"$f":"+$I1865*VLOOKUP($S1865,DisFac,5)","v":0},{"$f":"+$I1865*VLOOKUP($S1865,DisFac,6)","v":0},0,"UACCT254SO",{"$f":"ROUND(SUM(-F1865,G1865:K1865),0)","v":0},{"$f":"ROUND(G1865-N1865-O1865,0)","v":0},{"$f":"ROUND(H1865-Q1865-R1865,0)","v":0},{"$f":"ROUND(I1865-T1865-U1865-V1865-W1865-X1865,0)","v":0}]
[{"$f":"ROW()","v":1866},null,null,null,null,{"$f":"SUM(F1864:F1865)","v":-811505.587692303},{"$f":"SUM(G1864:G1865)","v":-811505.587692303},{"$f":"SUM(H1864:H1865)","v":0},0,0,0,null,null,{"$f":"SUM(N1864:N1865)","v":0},{"$f":"SUM(O1864:O1865)","v":-811505.587692303},null,{"$f":"SUM(Q1864:Q1865)","v":0},{"$f":"SUM(R1864:R1865)","v":0},null,{"$f":"SUM(T1864:T1865)","v":0},{"$f":"SUM(U1864:U1865)","v":0},0,0,0,0,"UACCT254",{"$f":"ROUND(SUM(-F1866,G1866:K1866),0)","v":0},{"$f":"ROUND(G1866-N1866-O1866,0)","v":0},{"$f":"ROUND(H1866-Q1866-R1866,0)","v":0},{"$f":"ROUND(I1866-T1866-U1866-V1866-W1866-X1866,0)","v":0}]
[{"$f":"ROW()","v":1867}]
[{"$f":"ROW()","v":1868},22842,"Accum Misc Oper Prov-Trojan"]
[{"$f":"ROW()","v":1869},null,null,"TROJD","P",{"$f":"+'JAM Download'!E2091+'JAM Download'!E2092+'JAM Download'!E2093","v":-2126196.9417742118},{"$f":"VLOOKUP($E1869,Func,2)*$F1869","v":-2126196.9417742118},{"$f":"VLOOKUP($E1869,Func,3)*$F1869","v":0},{"$f":"VLOOKUP($E1869,Func,5)*$F1869","v":0},{"$f":"VLOOKUP($E1869,Func,6)*$F1869","v":0},{"$f":"VLOOKUP($E1869,Func,7)*$F1869","v":0},null,0.75,{"$f":"+$G1869*$M1869","v":-1594647.7063306589},{"$f":"+$G1869*(1-$M1869)","v":-531549.23544355296},0.75,{"$f":"+$H1869*$P1869","v":0},{"$f":"+$H1869*(1-$P1869)","v":0},"PLNT",{"$f":"+$I1869*VLOOKUP($S1869,DisFac,2)","v":0},{"$f":"+$I1869*VLOOKUP($S1869,DisFac,3)","v":0},{"$f":"+$I1869*VLOOKUP($S1869,DisFac,4)","v":0},{"$f":"+$I1869*VLOOKUP($S1869,DisFac,5)","v":0},{"$f":"+$I1869*VLOOKUP($S1869,DisFac,6)","v":0},0,"UACCT22842TROJD",{"$f":"ROUND(SUM(-F1869,G1869:K1869),0)","v":0},{"$f":"ROUND(G1869-N1869-O1869,0)","v":0},{"$f":"ROUND(H1869-Q1869-R1869,0)","v":0},{"$f":"ROUND(I1869-T1869-U1869-V1869-W1869-X1869,0)","v":0}]
[{"$f":"ROW()","v":1870},null,null,null,null,{"$f":"SUM(Acct228.42TROJD)","v":-2126196.9417742118},{"$f":"SUM(G1869:G1869)","v":-2126196.9417742118},{"$f":"SUM(H1869:H1869)","v":0},{"$f":"SUM(I1869:I1869)","v":0},{"$f":"SUM(J1869:J1869)","v":0},{"$f":"SUM(K1869:K1869)","v":0},null,null,{"$f":"SUM(N1869:N1869)","v":-1594647.7063306589},{"$f":"SUM(O1869:O1869)","v":-531549.23544355296},null,{"$f":"SUM(Q1869:Q1869)","v":0},{"$f":"SUM(R1869:R1869)","v":0},null,{"$f":"SUM(T1869:T1869)","v":0},{"$f":"SUM(U1869:U1869)","v":0},{"$f":"SUM(V1869:V1869)","v":0},{"$f":"SUM(W1869:W1869)","v":0},{"$f":"SUM(X1869:X1869)","v":0},0,"UACCT22842",{"$f":"ROUND(SUM(-F1870,G1870:K1870),0)","v":0},{"$f":"ROUND(G1870-N1870-O1870,0)","v":0},{"$f":"ROUND(H1870-Q1870-R1870,0)","v":0},{"$f":"ROUND(I1870-T1870-U1870-V1870-W1870-X1870,0)","v":0}]
[{"$f":"ROW()","v":1871}]
[{"$f":"ROW()","v":1872},252,"Customer Advances for Construction"]
[{"$f":"ROW()","v":1873},null,null,"S","DPW",{"$f":"+'JAM Download'!E2098","v":-3604784.289230769},{"$f":"VLOOKUP($E1873,Func,2)*$F1873","v":0},{"$f":"VLOOKUP($E1873,Func,3)*$F1873","v":0},{"$f":"VLOOKUP($E1873,Func,5)*$F1873","v":-3604784.289230769},{"$f":"VLOOKUP($E1873,Func,6)*$F1873","v":0},{"$f":"VLOOKUP($E1873,Func,7)*$F1873","v":0},null,0.75,{"$f":"+$G1873*$M1873","v":0},{"$f":"+$G1873*(1-$M1873)","v":0},0.75,{"$f":"+$H1873*$P1873","v":0},{"$f":"+$H1873*(1-$P1873)","v":0},"PLNT",{"$f":"+$I1873*VLOOKUP($S1873,DisFac,2)","v":-662934.91757147084},{"$f":"+$I1873*VLOOKUP($S1873,DisFac,3)","v":-1824417.9249132997},{"$f":"+$I1873*VLOOKUP($S1873,DisFac,4)","v":-655705.71415592311},{"$f":"+$I1873*VLOOKUP($S1873,DisFac,5)","v":-110287.96156079481},{"$f":"+$I1873*VLOOKUP($S1873,DisFac,6)","v":-351437.77102928038},-110287.96156079481,"UACCT252S",{"$f":"ROUND(SUM(-F1873,G1873:K1873),0)","v":0},{"$f":"ROUND(G1873-N1873-O1873,0)","v":0},{"$f":"ROUND(H1873-Q1873-R1873,0)","v":0},{"$f":"ROUND(I1873-T1873-U1873-V1873-W1873-X1873,0)","v":0}]
[{"$f":"ROW()","v":1874},null,null,"SE","DPW",{"$f":"+'JAM Download'!E2099","v":0},{"$f":"VLOOKUP($E1874,Func,2)*$F1874","v":0},{"$f":"VLOOKUP($E1874,Func,3)*$F1874","v":0},{"$f":"VLOOKUP($E1874,Func,5)*$F1874","v":0},{"$f":"VLOOKUP($E1874,Func,6)*$F1874","v":0},{"$f":"VLOOKUP($E1874,Func,7)*$F1874","v":0},null,0.75,{"$f":"+$G1874*$M1874","v":0},{"$f":"+$G1874*(1-$M1874)","v":0},0.75,{"$f":"+$H1874*$P1874","v":0},{"$f":"+$H1874*(1-$P1874)","v":0},"PLNT",{"$f":"+$I1874*VLOOKUP($S1874,DisFac,2)","v":0},{"$f":"+$I1874*VLOOKUP($S1874,DisFac,3)","v":0},{"$f":"+$I1874*VLOOKUP($S1874,DisFac,4)","v":0},{"$f":"+$I1874*VLOOKUP($S1874,DisFac,5)","v":0},{"$f":"+$I1874*VLOOKUP($S1874,DisFac,6)","v":0},0,"UACCT252SE",0,0,0,0]
[{"$f":"ROW()","v":1875},null,null,"SG","T",{"$f":"+'JAM Download'!E2100","v":-6407458.4667429477},{"$f":"VLOOKUP($E1875,Func,2)*$F1875","v":0},{"$f":"VLOOKUP($E1875,Func,3)*$F1875","v":-6407458.4667429477},{"$f":"VLOOKUP($E1875,Func,5)*$F1875","v":0},{"$f":"VLOOKUP($E1875,Func,6)*$F1875","v":0},{"$f":"VLOOKUP($E1875,Func,7)*$F1875","v":0},null,0.75,{"$f":"+$G1875*$M1875","v":0},{"$f":"+$G1875*(1-$M1875)","v":0},0.75,{"$f":"+$H1875*$P1875","v":-4805593.8500572108},{"$f":"+$H1875*(1-$P1875)","v":-1601864.6166857369},"PLNT",{"$f":"+$I1875*VLOOKUP($S1875,DisFac,2)","v":0},{"$f":"+$I1875*VLOOKUP($S1875,DisFac,3)","v":0},{"$f":"+$I1875*VLOOKUP($S1875,DisFac,4)","v":0},{"$f":"+$I1875*VLOOKUP($S1875,DisFac,5)","v":0},{"$f":"+$I1875*VLOOKUP($S1875,DisFac,6)","v":0},0,"UACCT252SG",0,0,0,0]
[{"$f":"ROW()","v":1876},null,null,"SO","DPW",{"$f":"+'JAM Download'!E2101","v":0},{"$f":"VLOOKUP($E1876,Func,2)*$F1876","v":0},{"$f":"VLOOKUP($E1876,Func,3)*$F1876","v":0},{"$f":"VLOOKUP($E1876,Func,5)*$F1876","v":0},{"$f":"VLOOKUP($E1876,Func,6)*$F1876","v":0},{"$f":"VLOOKUP($E1876,Func,7)*$F1876","v":0},null,0.75,{"$f":"+$G1876*$M1876","v":0},{"$f":"+$G1876*(1-$M1876)","v":0},0.75,{"$f":"+$H1876*$P1876","v":0},{"$f":"+$H1876*(1-$P1876)","v":0},"PLNT",{"$f":"+$I1876*VLOOKUP($S1876,DisFac,2)","v":0},{"$f":"+$I1876*VLOOKUP($S1876,DisFac,3)","v":0},{"$f":"+$I1876*VLOOKUP($S1876,DisFac,4)","v":0},{"$f":"+$I1876*VLOOKUP($S1876,DisFac,5)","v":0},{"$f":"+$I1876*VLOOKUP($S1876,DisFac,6)","v":0},0,"UACCT252SO",0,0,0,0]
[{"$f":"ROW()","v":1877},null,null,"CN","CUST",{"$f":"+'JAM Download'!E2102","v":0},{"$f":"VLOOKUP($E1877,Func,2)*$F1877","v":0},{"$f":"VLOOKUP($E1877,Func,3)*$F1877","v":0},{"$f":"VLOOKUP($E1877,Func,5)*$F1877","v":0},{"$f":"VLOOKUP($E1877,Func,6)*$F1877","v":0},{"$f":"VLOOKUP($E1877,Func,7)*$F1877","v":0},null,0.75,{"$f":"+$G1877*$M1877","v":0},{"$f":"+$G1877*(1-$M1877)","v":0},0.75,{"$f":"+$H1877*$P1877","v":0},{"$f":"+$H1877*(1-$P1877)","v":0},"CUST",{"$f":"+$I1877*VLOOKUP($S1877,DisFac,2)","v":0},{"$f":"+$I1877*VLOOKUP($S1877,DisFac,3)","v":0},{"$f":"+$I1877*VLOOKUP($S1877,DisFac,4)","v":0},{"$f":"+$I1877*VLOOKUP($S1877,DisFac,5)","v":0},{"$f":"+$I1877*VLOOKUP($S1877,DisFac,6)","v":0},0,"UACCT252CN",0,0,0,0]
[{"$f":"ROW()","v":1878},null,null,null,null,{"$f":"+'JAM Download'!E2103","v":-10012242.755973717},{"$f":"SUM(G1873:G1877)","v":0},{"$f":"SUM(H1873:H1877)","v":-6407458.4667429477},{"$f":"SUM(I1873:I1877)","v":-3604784.289230769},{"$f":"SUM(J1873:J1877)","v":0},{"$f":"SUM(K1873:K1877)","v":0},null,null,{"$f":"SUM(N1873:N1877)","v":0},{"$f":"SUM(O1873:O1877)","v":0},null,{"$f":"SUM(Q1873:Q1877)","v":-4805593.8500572108},{"$f":"SUM(R1873:R1877)","v":-1601864.6166857369},null,{"$f":"SUM(T1873:T1877)","v":-662934.91757147084},{"$f":"SUM(U1873:U1877)","v":-1824417.9249132997},{"$f":"SUM(V1873:V1877)","v":-655705.71415592311},{"$f":"SUM(W1873:W1877)","v":-110287.96156079481},{"$f":"SUM(X1873:X1877)","v":-351437.77102928038},-110287.96156079481,"UACCT252",0,0,0,0]
[{"$f":"ROW()","v":1879}]
[{"$f":"ROW()","v":1880},25398,"SO2 Emissions"]
[{"$f":"ROW()","v":1881},null,null,"SE","P",{"$f":"+'JAM Download'!E2106","v":-706486.9471013014},{"$f":"VLOOKUP($E1881,Func,2)*$F1881","v":-706486.9471013014},{"$f":"VLOOKUP($E1881,Func,3)*$F1881","v":0},{"$f":"VLOOKUP($E1881,Func,5)*$F1881","v":0},{"$f":"VLOOKUP($E1881,Func,6)*$F1881","v":0},{"$f":"VLOOKUP($E1881,Func,7)*$F1881","v":0},null,0,{"$f":"+$G1881*$M1881","v":0},{"$f":"+$G1881*(1-$M1881)","v":-706486.9471013014},0,{"$f":"+$H1881*$P1881","v":0},{"$f":"+$H1881*(1-$P1881)","v":0},"PLNT",{"$f":"+$I1881*VLOOKUP($S1881,DisFac,2)","v":0},{"$f":"+$I1881*VLOOKUP($S1881,DisFac,3)","v":0},{"$f":"+$I1881*VLOOKUP($S1881,DisFac,4)","v":0},{"$f":"+$I1881*VLOOKUP($S1881,DisFac,5)","v":0},{"$f":"+$I1881*VLOOKUP($S1881,DisFac,6)","v":0},0,"UACCT25398SE",{"$f":"ROUND(SUM(-F1881,G1881:K1881),0)","v":0},{"$f":"ROUND(G1881-N1881-O1881,0)","v":0},{"$f":"ROUND(H1881-Q1881-R1881,0)","v":0},{"$f":"ROUND(I1881-T1881-U1881-V1881-W1881-X1881,0)","v":0}]
[{"$f":"ROW()","v":1882},null,null,null,null,{"$f":"+'JAM Download'!E2107","v":-706486.9471013014},{"$f":"SUM(G1881)","v":-706486.9471013014},{"$f":"SUM(H1881)","v":0},{"$f":"SUM(I1881)","v":0},{"$f":"SUM(J1881)","v":0},{"$f":"SUM(K1881)","v":0},null,null,{"$f":"SUM(N1881)","v":0},{"$f":"SUM(O1881)","v":-706486.9471013014},null,{"$f":"SUM(Q1881)","v":0},{"$f":"SUM(R1881)","v":0},null,{"$f":"SUM(T1881)","v":0},{"$f":"SUM(U1881)","v":0},{"$f":"SUM(V1881)","v":0},{"$f":"SUM(W1881)","v":0},{"$f":"SUM(X1881)","v":0},0]
[{"$f":"ROW()","v":1883}]
[{"$f":"ROW()","v":1884},25399,"Other Deferred Credits"]
[{"$f":"ROW()","v":1885},null,null,"S","P",{"$f":"'JAM Download'!E2110","v":-656829.63384615304},{"$f":"VLOOKUP($E1885,Func,2)*$F1885","v":-656829.63384615304},{"$f":"VLOOKUP($E1885,Func,3)*$F1885","v":0},{"$f":"VLOOKUP($E1885,Func,5)*$F1885","v":0},{"$f":"VLOOKUP($E1885,Func,6)*$F1885","v":0},{"$f":"VLOOKUP($E1885,Func,7)*$F1885","v":0},null,0.75,{"$f":"+$G1885*$M1885","v":-492622.22538461478},{"$f":"+$G1885*(1-$M1885)","v":-164207.40846153826},0.75,{"$f":"+$H1885*$P1885","v":0},{"$f":"+$H1885*(1-$P1885)","v":0},"PLNT",{"$f":"+$I1885*VLOOKUP($S1885,DisFac,2)","v":0},{"$f":"+$I1885*VLOOKUP($S1885,DisFac,3)","v":0},{"$f":"+$I1885*VLOOKUP($S1885,DisFac,4)","v":0},{"$f":"+$I1885*VLOOKUP($S1885,DisFac,5)","v":0},{"$f":"+$I1885*VLOOKUP($S1885,DisFac,6)","v":0},0,"UACCT25399S",{"$f":"ROUND(SUM(-F1885,G1885:K1885),0)","v":0},{"$f":"ROUND(G1885-N1885-O1885,0)","v":0},{"$f":"ROUND(H1885-Q1885-R1885,0)","v":0},{"$f":"ROUND(I1885-T1885-U1885-V1885-W1885-X1885,0)","v":0}]
[{"$f":"ROW()","v":1886},null,null,"SO","LABOR",{"$f":"'JAM Download'!E2111","v":-8307554.9145923182},{"$f":"VLOOKUP($E1886,Func,2)*$F1886","v":-3658460.5969130071},{"$f":"VLOOKUP($E1886,Func,3)*$F1886","v":-609764.7141167894},{"$f":"VLOOKUP($E1886,Func,5)*$F1886","v":-2826028.9573870003},{"$f":"VLOOKUP($E1886,Func,6)*$F1886","v":-1213300.6461755212},{"$f":"VLOOKUP($E1886,Func,7)*$F1886","v":0},null,0.75,{"$f":"+$G1886*$M1886","v":-2743845.4476847555},{"$f":"+$G1886*(1-$M1886)","v":-914615.14922825177},0.75,{"$f":"+$H1886*$P1886","v":-457323.53558759205},{"$f":"+$H1886*(1-$P1886)","v":-152441.17852919735},"PLNT",{"$f":"+$I1886*VLOOKUP($S1886,DisFac,2)","v":-519718.552790221},{"$f":"+$I1886*VLOOKUP($S1886,DisFac,3)","v":-1430281.9454645105},{"$f":"+$I1886*VLOOKUP($S1886,DisFac,4)","v":-514051.10182728461},{"$f":"+$I1886*VLOOKUP($S1886,DisFac,5)","v":-86462.031570965308},{"$f":"+$I1886*VLOOKUP($S1886,DisFac,6)","v":-275515.32573401876},-86462.031570965308,"UACCT165GPS",{"$f":"ROUND(SUM(-F1886,G1886:K1886),0)","v":0},{"$f":"ROUND(G1886-N1886-O1886,0)","v":0},{"$f":"ROUND(H1886-Q1886-R1886,0)","v":0},{"$f":"ROUND(I1886-T1886-U1886-V1886-W1886-X1886,0)","v":0}]
[{"$f":"ROW()","v":1887},null,null,"SG","P",{"$f":"'JAM Download'!E2112","v":-2400553.1085995836},{"$f":"VLOOKUP($E1887,Func,2)*$F1887","v":-2400553.1085995836},{"$f":"VLOOKUP($E1887,Func,3)*$F1887","v":0},{"$f":"VLOOKUP($E1887,Func,5)*$F1887","v":0},{"$f":"VLOOKUP($E1887,Func,6)*$F1887","v":0},{"$f":"VLOOKUP($E1887,Func,7)*$F1887","v":0},null,0.75,{"$f":"+$G1887*$M1887","v":-1800414.8314496877},{"$f":"+$G1887*(1-$M1887)","v":-600138.2771498959},0.75,{"$f":"+$H1887*$P1887","v":0},{"$f":"+$H1887*(1-$P1887)","v":0},"PLNT",{"$f":"+$I1887*VLOOKUP($S1887,DisFac,2)","v":0},{"$f":"+$I1887*VLOOKUP($S1887,DisFac,3)","v":0},{"$f":"+$I1887*VLOOKUP($S1887,DisFac,4)","v":0},{"$f":"+$I1887*VLOOKUP($S1887,DisFac,5)","v":0},{"$f":"+$I1887*VLOOKUP($S1887,DisFac,6)","v":0},0,"UACCT25399SG",{"$f":"ROUND(SUM(-F1887,G1887:K1887),0)","v":0},{"$f":"ROUND(G1887-N1887-O1887,0)","v":0},{"$f":"ROUND(H1887-Q1887-R1887,0)","v":0},{"$f":"ROUND(I1887-T1887-U1887-V1887-W1887-X1887,0)","v":0}]
[{"$f":"ROW()","v":1888},null,null,"SE","P",{"$f":"'JAM Download'!E2113","v":0},{"$f":"VLOOKUP($E1888,Func,2)*$F1888","v":0},{"$f":"VLOOKUP($E1888,Func,3)*$F1888","v":0},{"$f":"VLOOKUP($E1888,Func,5)*$F1888","v":0},{"$f":"VLOOKUP($E1888,Func,6)*$F1888","v":0},{"$f":"VLOOKUP($E1888,Func,7)*$F1888","v":0},null,0.75,{"$f":"+$G1888*$M1888","v":0},{"$f":"+$G1888*(1-$M1888)","v":0},0.75,{"$f":"+$H1888*$P1888","v":0},{"$f":"+$H1888*(1-$P1888)","v":0},"PLNT",{"$f":"+$I1888*VLOOKUP($S1888,DisFac,2)","v":0},{"$f":"+$I1888*VLOOKUP($S1888,DisFac,3)","v":0},{"$f":"+$I1888*VLOOKUP($S1888,DisFac,4)","v":0},{"$f":"+$I1888*VLOOKUP($S1888,DisFac,5)","v":0},{"$f":"+$I1888*VLOOKUP($S1888,DisFac,6)","v":0},0,"UACCT25399SE",{"$f":"ROUND(SUM(-F1888,G1888:K1888),0)","v":0},{"$f":"ROUND(G1888-N1888-O1888,0)","v":0},{"$f":"ROUND(H1888-Q1888-R1888,0)","v":0},{"$f":"ROUND(I1888-T1888-U1888-V1888-W1888-X1888,0)","v":0}]
[{"$f":"ROW()","v":1889},null,null,null,null,{"$f":"'JAM Download'!E2114","v":-11364937.657038055},{"$f":"SUM(G1885:G1888)","v":-6715843.3393587442},{"$f":"SUM(H1885:H1888)","v":-609764.7141167894},{"$f":"SUM(I1885:I1888)","v":-2826028.9573870003},{"$f":"SUM(J1885:J1888)","v":-1213300.6461755212},{"$f":"SUM(K1885:K1888)","v":0},null,null,{"$f":"SUM(N1885:N1888)","v":-5036882.5045190584},{"$f":"SUM(O1885:O1888)","v":-1678960.8348396861},null,{"$f":"SUM(Q1885:Q1888)","v":-457323.53558759205},{"$f":"SUM(R1885:R1888)","v":-152441.17852919735},null,{"$f":"SUM(T1885:T1888)","v":-519718.552790221},{"$f":"SUM(U1885:U1888)","v":-1430281.9454645105},{"$f":"SUM(V1885:V1888)","v":-514051.10182728461},{"$f":"SUM(W1885:W1888)","v":-86462.031570965308},{"$f":"SUM(X1885:X1888)","v":-275515.32573401876},-86462.031570965308,"UACCT25399",{"$f":"ROUND(SUM(-F1889,G1889:K1889),0)","v":0},{"$f":"ROUND(G1889-N1889-O1889,0)","v":0},{"$f":"ROUND(H1889-Q1889-R1889,0)","v":0},{"$f":"ROUND(I1889-T1889-U1889-V1889-W1889-X1889,0)","v":0}]
[{"$f":"ROW()","v":1890}]
[{"$f":"ROW()","v":1891},190,"Accumulated Deferred Income Taxes"]
[{"$f":"ROW()","v":1892},null,null,"S","P",{"$f":"+'JAM Download'!E2117","v":269703.46153846098},{"$f":"VLOOKUP($E1892,Func,2)*$F1892","v":269703.46153846098},{"$f":"VLOOKUP($E1892,Func,3)*$F1892","v":0},{"$f":"VLOOKUP($E1892,Func,5)*$F1892","v":0},{"$f":"VLOOKUP($E1892,Func,6)*$F1892","v":0},{"$f":"VLOOKUP($E1892,Func,7)*$F1892","v":0},null,0.75,{"$f":"+$G1892*$M1892","v":202277.59615384572},{"$f":"+$G1892*(1-$M1892)","v":67425.865384615245},0.75,{"$f":"+$H1892*$P1892","v":0},{"$f":"+$H1892*(1-$P1892)","v":0},"PLNT",{"$f":"+$I1892*VLOOKUP($S1892,DisFac,2)","v":0},{"$f":"+$I1892*VLOOKUP($S1892,DisFac,3)","v":0},{"$f":"+$I1892*VLOOKUP($S1892,DisFac,4)","v":0},{"$f":"+$I1892*VLOOKUP($S1892,DisFac,5)","v":0},{"$f":"+$I1892*VLOOKUP($S1892,DisFac,6)","v":0},0,"UACCT190S",{"$f":"ROUND(SUM(-F1892,G1892:K1892),0)","v":0},{"$f":"ROUND(G1892-N1892-O1892,0)","v":0},{"$f":"ROUND(H1892-Q1892-R1892,0)","v":0},{"$f":"ROUND(I1892-T1892-U1892-V1892-W1892-X1892,0)","v":0}]
[{"$f":"ROW()","v":1893},null,null,"CN","CUST",{"$f":"+'JAM Download'!E2118","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT190DGU",0,0,0,0]
[{"$f":"ROW()","v":1894},null,null,"SO","LABOR",{"$f":"+'JAM Download'!E2119","v":36727553.971448407},16173989.869091786,2695759.0624254337,12493824.250862703,5363980.7890684856,0,null,0.75,12130492.40181884,4043497.4672729466,0.75,2021819.2968190752,673939.76560635841,"DISom",1301499.7186372168,9930165.6266187895,98536.35251035697,1163622.5530963377,0,1163622.5530963377,"UACCT190SO",0,0,0,0]
[{"$f":"ROW()","v":1895},null,null,"DGP","P",{"$f":"+'JAM Download'!E2120","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT190DGP",0,0,0,0]
[{"$f":"ROW()","v":1896},null,null,"IBT","IBT",{"$f":"+'JAM Download'!E2121","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT190IBT",0,{"$f":"ROUND(G1896-N1896-O1896,0)","v":0},{"$f":"ROUND(H1896-Q1896-R1896,0)","v":0},{"$f":"ROUND(I1896-T1896-U1896-V1896-W1896-X1896,0)","v":0}]
[{"$f":"ROW()","v":1897},null,null,"BADDEBT","CUST",{"$f":"+'JAM Download'!E2124","v":1514053.6711152873},0,0,0,1514053.6711152873,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT190BADDEBT",0,0,0,0]
[{"$f":"ROW()","v":1898},null,null,"TROJP","P",{"$f":"+'JAM Download'!E2125","v":814507.23444295477},814507.23444295477,0,0,0,0,null,0.75,610880.42583221605,203626.80861073869,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT18222TROJP",0,0,0,0]
[{"$f":"ROW()","v":1899},null,null,"SG","P",{"$f":"+'JAM Download'!E2123+'JAM Download'!E2122+'JAM Download'!E2126","v":2871069.3888805062},2871069.3888805062,0,0,0,0,null,0.75,2153302.0416603796,717767.34722012654,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT190SG",0,0,0,0]
[{"$f":"ROW()","v":1900},null,null,"SE","P",{"$f":"+'JAM Download'!E2127","v":-5344820.8418251108},-5344820.8418251108,0,0,0,0,null,0.75,-4008615.6313688331,-1336205.2104562777,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT190SE",0,0,0,0]
[{"$f":"ROW()","v":1901},null,null,"SNP","PTD",{"$f":"+'JAM Download'!E2128","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT190SNP",0,{"$f":"ROUND(G1901-N1901-O1901,0)","v":0},{"$f":"ROUND(H1901-Q1901-R1901,0)","v":0},{"$f":"ROUND(I1901-T1901-U1901-V1901-W1901-X1901,0)","v":0}]
[{"$f":"ROW()","v":1902},null,null,"SNPD","DPW",{"$f":"+'JAM Download'!E2129","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT190SNPD",0,0,0,0]
[{"$f":"ROW()","v":1903},null,null,"SG","P",{"$f":"+'JAM Download'!E2130","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT154SNPPT",0,{"$f":"ROUND(G1903-N1903-O1903,0)","v":0},{"$f":"ROUND(H1903-Q1903-R1903,0)","v":0},{"$f":"ROUND(I1903-T1903-U1903-V1903-W1903-X1903,0)","v":0}]
[{"$f":"ROW()","v":1904},null,null,null," ",{"$f":"+'JAM Download'!E2131","v":36852066.885600507},{"$f":"SUM(G1892:G1903)","v":14784449.112128595},{"$f":"SUM(H1892:H1903)","v":2695759.0624254337},{"$f":"SUM(I1892:I1903)","v":12493824.250862703},{"$f":"SUM(J1892:J1903)","v":6878034.4601837732},{"$f":"SUM(K1892:K1903)","v":0},null,null,{"$f":"SUM(N1892:N1903)","v":11088336.834096448},{"$f":"SUM(O1892:O1903)","v":3696112.2780321487},null,{"$f":"SUM(Q1892:Q1903)","v":2021819.2968190752},{"$f":"SUM(R1892:R1903)","v":673939.76560635841},null,{"$f":"SUM(T1892:T1903)","v":1301499.7186372168},{"$f":"SUM(U1892:U1903)","v":9930165.6266187895},{"$f":"SUM(V1892:V1903)","v":98536.35251035697},{"$f":"SUM(W1892:W1903)","v":1163622.5530963377},{"$f":"SUM(X1892:X1903)","v":0},1163622.5530963377,"UACCT190",0,0,0,0]
[{"$f":"ROW()","v":1905}]
[{"$f":"ROW()","v":1906},281,"Accumulated Deferred Income Taxes"]
[{"$f":"ROW()","v":1907},null,null,"S","P",{"$f":"+'JAM Download'!E2134","v":0},{"$f":"VLOOKUP($E1907,Func,2)*$F1907","v":0},{"$f":"VLOOKUP($E1907,Func,3)*$F1907","v":0},{"$f":"VLOOKUP($E1907,Func,5)*$F1907","v":0},{"$f":"VLOOKUP($E1907,Func,6)*$F1907","v":0},{"$f":"VLOOKUP($E1907,Func,7)*$F1907","v":0},null,0.75,{"$f":"+$G1907*$M1907","v":0},{"$f":"+$G1907*(1-$M1907)","v":0},0.75,{"$f":"+$H1907*$P1907","v":0},{"$f":"+$H1907*(1-$P1907)","v":0},"PLNT",{"$f":"+$I1907*VLOOKUP($S1907,DisFac,2)","v":0},{"$f":"+$I1907*VLOOKUP($S1907,DisFac,3)","v":0},{"$f":"+$I1907*VLOOKUP($S1907,DisFac,4)","v":0},{"$f":"+$I1907*VLOOKUP($S1907,DisFac,5)","v":0},{"$f":"+$I1907*VLOOKUP($S1907,DisFac,6)","v":0},0,"UACCT281S",{"$f":"ROUND(SUM(-F1907,G1907:K1907),0)","v":0},{"$f":"ROUND(G1907-N1907-O1907,0)","v":0},{"$f":"ROUND(H1907-Q1907-R1907,0)","v":0},{"$f":"ROUND(I1907-T1907-U1907-V1907-W1907-X1907,0)","v":0}]
[{"$f":"ROW()","v":1908},null,null,"DGP","PT",{"$f":"+'JAM Download'!E2135","v":0},{"$f":"VLOOKUP($E1908,Func,2)*$F1908","v":0},{"$f":"VLOOKUP($E1908,Func,3)*$F1908","v":0},{"$f":"VLOOKUP($E1908,Func,5)*$F1908","v":0},{"$f":"VLOOKUP($E1908,Func,6)*$F1908","v":0},{"$f":"VLOOKUP($E1908,Func,7)*$F1908","v":0},null,0.75,{"$f":"+$G1908*$M1908","v":0},{"$f":"+$G1908*(1-$M1908)","v":0},0.75,{"$f":"+$H1908*$P1908","v":0},{"$f":"+$H1908*(1-$P1908)","v":0},"PLNT",{"$f":"+$I1908*VLOOKUP($S1908,DisFac,2)","v":0},{"$f":"+$I1908*VLOOKUP($S1908,DisFac,3)","v":0},{"$f":"+$I1908*VLOOKUP($S1908,DisFac,4)","v":0},{"$f":"+$I1908*VLOOKUP($S1908,DisFac,5)","v":0},{"$f":"+$I1908*VLOOKUP($S1908,DisFac,6)","v":0},0,"UACCT281DGP",{"$f":"ROUND(SUM(-F1908,G1908:K1908),0)","v":0},{"$f":"ROUND(G1908-N1908-O1908,0)","v":0},{"$f":"ROUND(H1908-Q1908-R1908,0)","v":0},{"$f":"ROUND(I1908-T1908-U1908-V1908-W1908-X1908,0)","v":0}]
[{"$f":"ROW()","v":1909},null,null,"SNPT","T",{"$f":"+'JAM Download'!E2136","v":0},{"$f":"VLOOKUP($E1909,Func,2)*$F1909","v":0},{"$f":"VLOOKUP($E1909,Func,3)*$F1909","v":0},{"$f":"VLOOKUP($E1909,Func,5)*$F1909","v":0},{"$f":"VLOOKUP($E1909,Func,6)*$F1909","v":0},{"$f":"VLOOKUP($E1909,Func,7)*$F1909","v":0},null,0.75,{"$f":"+$G1909*$M1909","v":0},{"$f":"+$G1909*(1-$M1909)","v":0},0.75,{"$f":"+$H1909*$P1909","v":0},{"$f":"+$H1909*(1-$P1909)","v":0},"PLNT",{"$f":"+$I1909*VLOOKUP($S1909,DisFac,2)","v":0},{"$f":"+$I1909*VLOOKUP($S1909,DisFac,3)","v":0},{"$f":"+$I1909*VLOOKUP($S1909,DisFac,4)","v":0},{"$f":"+$I1909*VLOOKUP($S1909,DisFac,5)","v":0},{"$f":"+$I1909*VLOOKUP($S1909,DisFac,6)","v":0},0,"UACCT281SNPT",{"$f":"ROUND(SUM(-F1909,G1909:K1909),0)","v":0},{"$f":"ROUND(G1909-N1909-O1909,0)","v":0},{"$f":"ROUND(H1909-Q1909-R1909,0)","v":0},{"$f":"ROUND(I1909-T1909-U1909-V1909-W1909-X1909,0)","v":0}]
[{"$f":"ROW()","v":1910},null,null,null,null,{"$f":"+'JAM Download'!E2137","v":0},{"$f":"SUM(G1907:G1909)","v":0},{"$f":"SUM(H1907:H1909)","v":0},{"$f":"SUM(I1907:I1909)","v":0},{"$f":"SUM(J1907:J1909)","v":0},{"$f":"SUM(K1907:K1909)","v":0},null,null,{"$f":"SUM(N1907:N1909)","v":0},{"$f":"SUM(O1907:O1909)","v":0},null,{"$f":"SUM(Q1907:Q1909)","v":0},{"$f":"SUM(R1907:R1909)","v":0},null,{"$f":"SUM(T1907:T1909)","v":0},{"$f":"SUM(U1907:U1909)","v":0},{"$f":"SUM(V1907:V1909)","v":0},{"$f":"SUM(W1907:W1909)","v":0},{"$f":"SUM(X1907:X1909)","v":0},0,"UACCT281",{"$f":"ROUND(SUM(-F1910,G1910:K1910),0)","v":0},{"$f":"ROUND(G1910-N1910-O1910,0)","v":0},{"$f":"ROUND(H1910-Q1910-R1910,0)","v":0},{"$f":"ROUND(I1910-T1910-U1910-V1910-W1910-X1910,0)","v":0}]
[{"$f":"ROW()","v":1911}]
[{"$f":"ROW()","v":1912},282,"Accumulated Deferred Income Taxes ",null,null,null,null,null,{"$f":"+I1914/Acct282DITBAL","v":0.1209739910297153}]
[{"$f":"ROW()","v":1913},null,null,"S","GP",{"$f":"+'JAM Download'!E2140","v":-1584458124.2307692},{"$f":"VLOOKUP($E1913,Func,2)*$F1913","v":-799915755.32439661},{"$f":"VLOOKUP($E1913,Func,3)*$F1913","v":-363005923.05449891},{"$f":"VLOOKUP($E1913,Func,5)*$F1913","v":-412339728.34089595},{"$f":"VLOOKUP($E1913,Func,6)*$F1913","v":-9196717.5109778643},{"$f":"VLOOKUP($E1913,Func,7)*$F1913","v":0},null,0.75,{"$f":"+$G1913*$M1913","v":-599936816.49329746},{"$f":"+$G1913*(1-$M1913)","v":-199978938.83109915},0.75,{"$f":"+$H1913*$P1913","v":-272254442.29087418},{"$f":"+$H1913*(1-$P1913)","v":-90751480.763624728},"PLNT",{"$f":"+$I1913*VLOOKUP($S1913,DisFac,2)","v":-75831001.770551458},{"$f":"+$I1913*VLOOKUP($S1913,DisFac,3)","v":-208689322.62782952},{"$f":"+$I1913*VLOOKUP($S1913,DisFac,4)","v":-75004076.347747833},{"$f":"+$I1913*VLOOKUP($S1913,DisFac,5)","v":-12615486.658968303},{"$f":"+$I1913*VLOOKUP($S1913,DisFac,6)","v":-40199840.935798801},-12615486.658968303,"UACCT282S",{"$f":"ROUND(SUM(-F1913,G1913:K1913),0)","v":0},{"$f":"ROUND(G1913-N1913-O1913,0)","v":0},{"$f":"ROUND(H1913-Q1913-R1913,0)","v":0},{"$f":"ROUND(I1913-T1913-U1913-V1913-W1913-X1913,0)","v":0}]
[{"$f":"ROW()","v":1914},null,null,"DITBAL","ACCMDIT",{"$f":"+'JAM Download'!E2141","v":3.8799510982087848},2.8986964370610258,0.5019985883905993,0.4693731693504436,9.8829034067156093E-3,0,null,0.75,2.1740223277957691,0.72467410926525644,0.75,0.37649894129294947,0.12549964709764982,"PLNT",8.6319690269177282E-2,0.23755452613200592,8.5378387309892917E-2,1.4360418240181754E-2,4.5760147399185699E-2,1.4360418240181754E-2,"UACCT282DITBAL",0,0,0,0]
[{"$f":"ROW()","v":1915},null,null,"SNP","PT",{"$f":"+'JAM Download'!E2142","v":541594.99667271553},376525.58233336866,165069.41433934684,0,0,0,null,0.75,282394.18675002648,94131.395583342164,0.75,123802.06075451014,41267.35358483671,"PLNT",0,0,0,0,0,0,"UACCT282DGP",0,0,0,0]
[{"$f":"ROW()","v":1916},null,null,"SO","LABOR",{"$f":"+'JAM Download'!E2143","v":9673501.3790603001},4259992.7407416319,710023.57053941127,3290690.8588143885,1412794.2089648682,0,null,0.75,3194994.5555562237,1064998.185185408,0.75,532517.67790455848,177505.89263485282,"DISom",342796.01992746588,2615460.6146129309,25953.03631266897,306481.18796132231,0,306481.18796132231,"UACCT282SO",0,0,0,0]
[{"$f":"ROW()","v":1917},null,null,"GPS","PTD",{"$f":"+'JAM Download'!E2144","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT190CN",0,0,0,0]
[{"$f":"ROW()","v":1918},null,null,"CIAC","DPW",{"$f":"+'JAM Download'!E2145","v":37744.307097579302},0,0,37744.307097579302,0,0,null,0.75,0,0,0.75,0,0,"PLNT",6941.3360431243736,19102.77700609664,6865.6418401168685,1154.7827432428571,3679.7694649985588,1154.7827432428571,"UACCT282CIAC",0,{"$f":"ROUND(G1918-N1918-O1918,0)","v":0},{"$f":"ROUND(H1918-Q1918-R1918,0)","v":0},{"$f":"ROUND(I1918-T1918-U1918-V1918-W1918-X1918,0)","v":0}]
[{"$f":"ROW()","v":1919},null,null,"SNPD","P",{"$f":"+'JAM Download'!E2146","v":155379.08045089612},155379.08045089612,0,0,0,0,null,0.75,116534.31033817209,38844.770112724029,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT282SNPD",0,0,0,0]
[{"$f":"ROW()","v":1920},null,null,"SCHMDEXP","GP",{"$f":"+'JAM Download'!E2147","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT282SCHMDEXP",0,0,0,0]
[{"$f":"ROW()","v":1921},null,null,"TAXDEPR","TAXDEPR",{"$f":"+'JAM Download'!E2148","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT282TAXDEPR",0,0,0,0]
[{"$f":"ROW()","v":1922},null,null,"DGP","P",{"$f":"+'JAM Download'!E2149","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT282DGP",0,0,0,0]
[{"$f":"ROW()","v":1923},null,null,"IBT","PT",{"$f":"+'JAM Download'!E2150","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT282IBT",{"$f":"ROUND(SUM(-F1923,G1923:K1923),0)","v":0},{"$f":"ROUND(G1923-N1923-O1923,0)","v":0},{"$f":"ROUND(H1923-Q1923-R1923,0)","v":0},{"$f":"ROUND(I1923-T1923-U1923-V1923-W1923-X1923,0)","v":0}]
[{"$f":"ROW()","v":1924},null,null,"SSGCT","PT",{"$f":"+'JAM Download'!E2151","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT282SSGCT",0,0,0,0]
[{"$f":"ROW()","v":1925},null,null,"SSGCH","P",{"$f":"+'JAM Download'!E2152","v":0},{"$f":"VLOOKUP($E1925,Func,2)*$F1925","v":0},{"$f":"VLOOKUP($E1925,Func,3)*$F1925","v":0},{"$f":"VLOOKUP($E1925,Func,5)*$F1925","v":0},{"$f":"VLOOKUP($E1925,Func,6)*$F1925","v":0},{"$f":"VLOOKUP($E1925,Func,7)*$F1925","v":0},null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT282SSGCH",{"$f":"ROUND(SUM(-F1925,G1925:K1925),0)","v":0},0,0,0]
[{"$f":"ROW()","v":1926},null,null,"SE","P",{"$f":"+'JAM Download'!E2153","v":-2305005.6145333941},{"$f":"VLOOKUP($E1926,Func,2)*$F1926","v":-2305005.6145333941},{"$f":"VLOOKUP($E1926,Func,3)*$F1926","v":0},{"$f":"VLOOKUP($E1926,Func,5)*$F1926","v":0},{"$f":"VLOOKUP($E1926,Func,6)*$F1926","v":0},{"$f":"VLOOKUP($E1926,Func,7)*$F1926","v":0},null,0.75,-1728754.2109000455,-576251.40363334853,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT282SE",{"$f":"ROUND(SUM(-F1926,G1926:K1926),0)","v":0},0,0,0]
[{"$f":"ROW()","v":1927},null,null,"SG","P",{"$f":"+'JAM Download'!E2154","v":3794562.9509232524},{"$f":"VLOOKUP($E1927,Func,2)*$F1927","v":3794562.9509232524},{"$f":"VLOOKUP($E1927,Func,3)*$F1927","v":0},{"$f":"VLOOKUP($E1927,Func,5)*$F1927","v":0},{"$f":"VLOOKUP($E1927,Func,6)*$F1927","v":0},{"$f":"VLOOKUP($E1927,Func,7)*$F1927","v":0},null,0.75,2845922.2131924392,948640.7377308131,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT282SG",{"$f":"ROUND(SUM(-F1927,G1927:K1927),0)","v":0},0,0,0]
[{"$f":"ROW()","v":1928},null,null,null,null,{"$f":"+'JAM Download'!E2155","v":-1572560343.2511468},{"$f":"SUM(G1913:G1927)","v":-793634297.68578458},{"$f":"SUM(H1913:H1927)","v":-362130829.56762153},{"$f":"SUM(I1913:I1927)","v":-409011292.70561087},{"$f":"SUM(J1913:J1927)","v":-7783923.2921300931},{"$f":"SUM(K1913:K1927)","v":0},null,null,{"$f":"SUM(N1913:N1927)","v":-595225723.26433837},{"$f":"SUM(O1913:O1927)","v":-198408574.42144614},null,{"$f":"SUM(Q1913:Q1927)","v":-271598122.17571616},{"$f":"SUM(R1913:R1927)","v":-90532707.391905382},null,{"$f":"SUM(T1913:T1927)","v":-75481264.328261182},{"$f":"SUM(U1913:U1927)","v":-206054758.99865597},{"$f":"SUM(V1913:V1927)","v":-74971257.584216654},{"$f":"SUM(W1913:W1927)","v":-12307850.673903318},{"$f":"SUM(X1913:X1927)","v":-40196161.120573655},-12307850.673903318,"UACCT282",{"$f":"ROUND(SUM(-F1928,G1928:K1928),0)","v":0},0,0,0]
[{"$f":"ROW()","v":1929}]
[{"$f":"ROW()","v":1930},283,"Accumulated Deferred Income Taxes "]
[{"$f":"ROW()","v":1931},null,null,"S","GP",{"$f":"+'JAM Download'!E2158","v":-828207.92307692231},{"$f":"VLOOKUP($E1931,Func,2)*$F1931","v":-418121.85265253269},{"$f":"VLOOKUP($E1931,Func,3)*$F1931","v":-189745.86768807538},{"$f":"VLOOKUP($E1931,Func,5)*$F1931","v":-215533.01080589331},{"$f":"VLOOKUP($E1931,Func,6)*$F1931","v":-4807.191930420995},{"$f":"VLOOKUP($E1931,Func,7)*$F1931","v":0},null,0.75,{"$f":"+$G1931*$M1931","v":-313591.3894893995},{"$f":"+$G1931*(1-$M1931)","v":-104530.46316313317},0.75,{"$f":"+$H1931*$P1931","v":-142309.40076605653},{"$f":"+$H1931*(1-$P1931)","v":-47436.466922018844},"PLNT",{"$f":"+$I1931*VLOOKUP($S1931,DisFac,2)","v":-39637.422738276015},{"$f":"+$I1931*VLOOKUP($S1931,DisFac,3)","v":-109083.44488172246},{"$f":"+$I1931*VLOOKUP($S1931,DisFac,4)","v":-39205.182733642134},{"$f":"+$I1931*VLOOKUP($S1931,DisFac,5)","v":-6594.2077260648521},{"$f":"+$I1931*VLOOKUP($S1931,DisFac,6)","v":-21012.752726187842},-6594.2077260648521,"UACCT283S",{"$f":"ROUND(SUM(-F1931,G1931:K1931),0)","v":0},{"$f":"ROUND(G1931-N1931-O1931,0)","v":0},{"$f":"ROUND(H1931-Q1931-R1931,0)","v":0},{"$f":"ROUND(I1931-T1931-U1931-V1931-W1931-X1931,0)","v":0}]
[{"$f":"ROW()","v":1932},null,null,"SG","P",{"$f":"+'JAM Download'!E2159","v":-1714620.3183982698},-1714620.3183982698,0,0,0,0,null,0.75,-1285965.2387987024,-428655.07959956746,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT283SG",0,0,0,0]
[{"$f":"ROW()","v":1933},null,null,"SE","P",{"$f":"+'JAM Download'!E2160","v":-8056428.0879938519},-8056428.0879938519,0,0,0,0,null,0.75,-6042321.0659953887,-2014107.021998463,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT283SE",0,0,0,0]
[{"$f":"ROW()","v":1934},null,null,"SO","LABOR",{"$f":"+'JAM Download'!E2161","v":-5555745.1392047834},-2446625.3774103536,-407785.12827672274,-1889929.9257927663,-811404.70772494073,0,null,0.75,-1834969.0330577651,-611656.34435258841,0.75,-305838.84620754205,-101946.28206918068,"DISom",-196876.73023682041,-1502127.5158828681,-14905.50832543765,-176020.17134763981,0,-176020.17134763981,"UACCT283SO",0,0,0,0]
[{"$f":"ROW()","v":1935},null,null,"GPS","GP",{"$f":"+'JAM Download'!E2162","v":-2914256.477277217},-1471266.1922586081,-667668.23709219799,-758406.74220378906,-16915.305722622252,0,null,0.75,-1103449.6441939562,-367816.54806465202,0.75,-500751.17781914852,-166917.0592730495,"PLNT",-139474.17398332161,-383837.35165106156,-137953.22954637057,-23203.367225467977,-73938.619797567299,-23203.367225467977,"UACCT283GPS",0,0,0,0]
[{"$f":"ROW()","v":1936},null,null,"SNP","PTD",{"$f":"+'JAM Download'!E2163","v":-1572039.2895854076},-796401.45213619689,-349143.66367471364,-426494.17377449718,0,0,null,0.75,-597301.08910214761,-199100.36303404922,0.75,-261857.74775603524,-87285.915918678409,"PLNT",-78434.063525127815,-215853.03115913246,-77578.752113853407,-13048.540292318581,-41579.786684064893,-13048.540292318581,"UACCT283SNP",0,0,0,0]
[{"$f":"ROW()","v":1937},null,null,"TROJP","P",{"$f":"+'JAM Download'!E2164","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT283TROJP",0,{"$f":"ROUND(G1937-N1937-O1937,0)","v":0},{"$f":"ROUND(H1937-Q1937-R1937,0)","v":0},{"$f":"ROUND(I1937-T1937-U1937-V1937-W1937-X1937,0)","v":0}]
[{"$f":"ROW()","v":1938},null,null,"SG","P",{"$f":"+'JAM Download'!E2165","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT283SGCT",0,{"$f":"ROUND(G1938-N1938-O1938,0)","v":0},{"$f":"ROUND(H1938-Q1938-R1938,0)","v":0},{"$f":"ROUND(I1938-T1938-U1938-V1938-W1938-X1938,0)","v":0}]
[{"$f":"ROW()","v":1939},null,null,"SGCT","P",{"$f":"+'JAM Download'!E2166","v":-882005.11600469681},-882005.11600469681,0,0,0,0,null,0.75,-661503.83700352255,-220501.2790011742,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT283SGCT",0,0,0,0]
[{"$f":"ROW()","v":1940},null,null,"SG","P",{"$f":"+'JAM Download'!E2167","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT283SSGCH",0,{"$f":"ROUND(G1940-N1940-O1940,0)","v":0},{"$f":"ROUND(H1940-Q1940-R1940,0)","v":0},{"$f":"ROUND(I1940-T1940-U1940-V1940-W1940-X1940,0)","v":0}]
[{"$f":"ROW()","v":1941},null,null,null," ",{"$f":"+'JAM Download'!E2168","v":-21523302.35154115},{"$f":"SUM(G1931:G1940)","v":-15785468.396854509},{"$f":"SUM(H1931:H1940)","v":-1614342.8967317096},{"$f":"SUM(I1931:I1940)","v":-3290363.8525769454},{"$f":"SUM(J1931:J1940)","v":-833127.20537798398},{"$f":"SUM(K1931:K1940)","v":0},null,null,{"$f":"SUM(N1931:N1940)","v":-11839101.297640882},{"$f":"SUM(O1931:O1940)","v":-3946367.0992136272},null,{"$f":"SUM(Q1931:Q1940)","v":-1210757.1725487823},{"$f":"SUM(R1931:R1940)","v":-403585.7241829274},null,{"$f":"SUM(T1931:T1940)","v":-454422.39048354584},{"$f":"SUM(U1931:U1940)","v":-2210901.3435747847},{"$f":"SUM(V1931:V1940)","v":-269642.67271930375},{"$f":"SUM(W1931:W1940)","v":-218866.28659149125},{"$f":"SUM(X1931:X1940)","v":-136531.15920782002},-218866.28659149125,"UACCT283",0,0,0,0]
[{"$f":"ROW()","v":1942}]
[{"$f":"ROW()","v":1943},"TOTAL ACCUMULATED DEF INCOME TAX",null,null,null,{"$f":"+'JAM Download'!E2170","v":-1557231578.7170873},{"$f":"+G1941+G1928+G1910+G1904","v":-794635316.97051048},{"$f":"+H1941+H1928+H1910+H1904","v":-361049413.40192783},{"$f":"+I1941+I1928+I1910+I1904","v":-399807832.30732512},{"$f":"+J1941+J1928+J1910+J1904","v":-1739016.0373243038},{"$f":"+K1941+K1928+K1910+K1904","v":0},null,null,{"$f":"+N1941+N1928+N1910+N1904","v":-595976487.72788286},{"$f":"+O1941+O1928+O1910+O1904","v":-198658829.24262762},null,{"$f":"+Q1941+Q1928+Q1910+Q1904","v":-270787060.05144584},{"$f":"+R1941+R1928+R1910+R1904","v":-90262353.350481957},null,{"$f":"+T1941+T1928+T1910+T1904","v":-74634187.000107512},{"$f":"+U1941+U1928+U1910+U1904","v":-198335494.71561196},{"$f":"+V1941+V1928+V1910+V1904","v":-75142363.904425591},{"$f":"+W1941+W1928+W1910+W1904","v":-11363094.407398472},{"$f":"+X1941+X1928+X1910+X1904","v":-40332692.279781476},-11363094.407398472,null,{"$f":"ROUND(SUM(-F1943,G1943:K1943),0)","v":0},{"$f":"ROUND(G1943-N1943-O1943,0)","v":0},{"$f":"ROUND(H1943-Q1943-R1943,0)","v":0},{"$f":"ROUND(I1943-T1943-U1943-V1943-W1943-X1943,0)","v":0}]
[{"$f":"ROW()","v":1944}]
[{"$f":"ROW()","v":1945},255,"Accumulated Investment Tax Credit"]
[{"$f":"ROW()","v":1946},null,null,"S","PTD",{"$f":"+'JAM Download'!E2172","v":0},{"$f":"VLOOKUP($E1946,Func,2)*$F1946","v":0},{"$f":"VLOOKUP($E1946,Func,3)*$F1946","v":0},{"$f":"VLOOKUP($E1946,Func,5)*$F1946","v":0},{"$f":"VLOOKUP($E1946,Func,6)*$F1946","v":0},{"$f":"VLOOKUP($E1946,Func,7)*$F1946","v":0},null,0.75,{"$f":"+$G1946*$M1946","v":0},{"$f":"+$G1946*(1-$M1946)","v":0},0.75,{"$f":"+$H1946*$P1946","v":0},{"$f":"+$H1946*(1-$P1946)","v":0},"PLNT",{"$f":"+$I1946*VLOOKUP($S1946,DisFac,2)","v":0},{"$f":"+$I1946*VLOOKUP($S1946,DisFac,3)","v":0},{"$f":"+$I1946*VLOOKUP($S1946,DisFac,4)","v":0},{"$f":"+$I1946*VLOOKUP($S1946,DisFac,5)","v":0},{"$f":"+$I1946*VLOOKUP($S1946,DisFac,6)","v":0},0,"UACCT255S",{"$f":"ROUND(SUM(-F1946,G1946:K1946),0)","v":0},{"$f":"ROUND(G1946-N1946-O1946,0)","v":0},{"$f":"ROUND(H1946-Q1946-R1946,0)","v":0},{"$f":"ROUND(I1946-T1946-U1946-V1946-W1946-X1946,0)","v":0}]
[{"$f":"ROW()","v":1947},null,null,"ITC84","PTD",{"$f":"+'JAM Download'!E2173","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT255ITC84",0,0,0,0]
[{"$f":"ROW()","v":1948},null,null,"ITC85","PTD",{"$f":"+'JAM Download'!E2174","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT255ITC85",0,0,0,0]
[{"$f":"ROW()","v":1949},null,null,"ITC86","PTD",{"$f":"+'JAM Download'!E2175","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT255ITC86",0,0,0,0]
[{"$f":"ROW()","v":1950},null,null,"ITC88","PTD",{"$f":"+'JAM Download'!E2176","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT255ITC87",0,0,0,0]
[{"$f":"ROW()","v":1951},null,null,"ITC89","PTD",{"$f":"+'JAM Download'!E2177","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT255ITC88",0,0,0,0]
[{"$f":"ROW()","v":1952},null,null,"ITC90","PTD",{"$f":"+'JAM Download'!E2178","v":-108792.51753461518},-55114.728696742903,-24162.384747043194,-29515.404090829092,0,0,null,0.75,-41336.046522557175,-13778.682174185726,0.75,-18121.788560282395,-6040.5961867607984,"PLNT",-5428.0063404897464,-14938.04565372724,-5368.8147653649485,-903.02040029011437,-2877.5169309570406,-903.02040029011437,"UACCT255ITC89",0,0,0,0]
[{"$f":"ROW()","v":1953},null,null,"DGU","PTD",{"$f":"+'JAM Download'!E2179","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT255DGU",0,0,0,0]
[{"$f":"ROW()","v":1954},null,null,null,null,{"$f":"+'JAM Download'!E2180","v":-108792.51753461518},{"$f":"SUM(G1946:G1953)","v":-55114.728696742903},{"$f":"SUM(H1946:H1953)","v":-24162.384747043194},{"$f":"SUM(I1946:I1953)","v":-29515.404090829092},{"$f":"SUM(J1946:J1953)","v":0},{"$f":"SUM(K1946:K1953)","v":0},null,null,{"$f":"SUM(N1946:N1953)","v":-41336.046522557175},{"$f":"SUM(O1946:O1953)","v":-13778.682174185726},null,{"$f":"SUM(Q1946:Q1953)","v":-18121.788560282395},{"$f":"SUM(R1946:R1953)","v":-6040.5961867607984},null,{"$f":"SUM(T1946:T1953)","v":-5428.0063404897464},{"$f":"SUM(U1946:U1953)","v":-14938.04565372724},{"$f":"SUM(V1946:V1953)","v":-5368.8147653649485},{"$f":"SUM(W1946:W1953)","v":-903.02040029011437},{"$f":"SUM(X1946:X1953)","v":-2877.5169309570406},-903.02040029011437,"UACCT255",0,0,0,0]
[{"$f":"ROW()","v":1955}]
[{"$f":"ROW()","v":1956},"TOTAL RATE DRB DEDUCTIONS",null,null,null,{"$f":"+'JAM Download'!E2182","v":-1614509930.5378008},{"$f":"+G1954+G1941+G1928+G1910+G1904+G1882+G1878+G1844+G1866+G1852+G1848+G1870+G1889+G1857+G1861","v":-813823460.43153822},{"$f":"+H1954+H1941+H1928+H1910+H1904+H1882+H1878+H1844+H1866+H1852+H1848+H1870+H1889+H1857+H1861","v":-371579106.05061895},-410529279.80983639,-18578084.245807517,0,null,{"$f":"+M1954+M1943+M1878+M1844+M1852+M1848+M1870+M1889","v":0},{"$f":"+N1954+N1941+N1928+N1910+N1904+N1882+N1878+N1844+N1866+N1852+N1848+N1870+N1889+N1857+N1861","v":-609229100.92255855},-204594359.50897974,{"$f":"+P1954+P1943+P1878+P1844+P1852+P1848+P1870+P1889","v":0},{"$f":"+Q1954+Q1941+Q1928+Q1910+Q1904+Q1882+Q1878+Q1844+Q1866+Q1852+Q1848+Q1870+Q1889+Q1857+Q1861","v":-278684329.53796417},-92894776.512654737,null,{"$f":"+T1954+T1941+T1928+T1910+T1904+T1882+T1878+T1844+T1866+T1852+T1848+T1870+T1889+T1857+T1861","v":-76605906.067336589},-203761728.1418491,-77092581.678183019,-11691115.863097107,-41377948.059370443,-11691115.863097107,null,{"$f":"ROUND(SUM(-F1956,G1956:K1956),0)","v":0},{"$f":"ROUND(G1956-N1956-O1956,0)","v":0},{"$f":"ROUND(H1956-Q1956-R1956,0)","v":0},{"$f":"ROUND(I1956-T1956-U1956-V1956-W1956-X1956,0)","v":0}]
[{"$f":"ROW()","v":1957}]
[{"$f":"ROW()","v":1958},"108SP","Steam Prod Plant Accumulated Depr"]
[{"$f":"ROW()","v":1959}]
[{"$f":"ROW()","v":1960},null,null,"SG","P",{"$f":"+'JAM Download'!E2188","v":-322109421.8787027},{"$f":"VLOOKUP($E1960,Func,2)*$F1960","v":-322109421.8787027},{"$f":"VLOOKUP($E1960,Func,3)*$F1960","v":0},{"$f":"VLOOKUP($E1960,Func,5)*$F1960","v":0},{"$f":"VLOOKUP($E1960,Func,6)*$F1960","v":0},{"$f":"VLOOKUP($E1960,Func,7)*$F1960","v":0},null,0.75,{"$f":"+$G1960*$M1960","v":-241582066.40902704},{"$f":"+$G1960*(1-$M1960)","v":-80527355.469675675},null,{"$f":"+$H1960*$P1960","v":0},{"$f":"+$H1960*(1-$P1960)","v":0},null,null,null,null,null,null,null,"UACCT108SPDGP",{"$f":"ROUND(SUM(-F1960,G1960:K1960),0)","v":0},{"$f":"ROUND(G1960-N1960-O1960,0)","v":0},{"$f":"ROUND(H1960-Q1960-R1960,0)","v":0},{"$f":"ROUND(I1960-T1960-U1960-V1960-W1960-X1960,0)","v":0}]
[{"$f":"ROW()","v":1961},null,null,"SG","P",{"$f":"+'JAM Download'!E2189","v":-353296192.6812644},{"$f":"VLOOKUP($E1961,Func,2)*$F1961","v":-353296192.6812644},{"$f":"VLOOKUP($E1961,Func,3)*$F1961","v":0},{"$f":"VLOOKUP($E1961,Func,5)*$F1961","v":0},{"$f":"VLOOKUP($E1961,Func,6)*$F1961","v":0},{"$f":"VLOOKUP($E1961,Func,7)*$F1961","v":0},null,0.75,{"$f":"+$G1961*$M1961","v":-264972144.5109483},{"$f":"+$G1961*(1-$M1961)","v":-88324048.1703161},null,{"$f":"+$H1961*$P1961","v":0},{"$f":"+$H1961*(1-$P1961)","v":0},null,null,null,null,null,null,null,"UACCT108SPDGU",{"$f":"ROUND(SUM(-F1961,G1961:K1961),0)","v":0},{"$f":"ROUND(G1961-N1961-O1961,0)","v":0},{"$f":"ROUND(H1961-Q1961-R1961,0)","v":0},{"$f":"ROUND(I1961-T1961-U1961-V1961-W1961-X1961,0)","v":0}]
[{"$f":"ROW()","v":1962},null,null,"SG","P",{"$f":"+'JAM Download'!E2190","v":-313519471.42056173},{"$f":"VLOOKUP($E1962,Func,2)*$F1962","v":-313519471.42056173},{"$f":"VLOOKUP($E1962,Func,3)*$F1962","v":0},{"$f":"VLOOKUP($E1962,Func,5)*$F1962","v":0},{"$f":"VLOOKUP($E1962,Func,6)*$F1962","v":0},{"$f":"VLOOKUP($E1962,Func,7)*$F1962","v":0},null,0.75,{"$f":"+$G1962*$M1962","v":-235139603.56542128},{"$f":"+$G1962*(1-$M1962)","v":-78379867.855140433},null,{"$f":"+$H1962*$P1962","v":0},{"$f":"+$H1962*(1-$P1962)","v":0},null,null,null,null,null,null,null,"UACCT108SPSGP",{"$f":"ROUND(SUM(-F1962,G1962:K1962),0)","v":0},{"$f":"ROUND(G1962-N1962-O1962,0)","v":0},{"$f":"ROUND(H1962-Q1962-R1962,0)","v":0},{"$f":"ROUND(I1962-T1962-U1962-V1962-W1962-X1962,0)","v":0}]
[{"$f":"ROW()","v":1963},null,null,"SG","P",{"$f":"+'JAM Download'!E2192","v":-75999482.754617065},{"$f":"VLOOKUP($E1963,Func,2)*$F1963","v":-75999482.754617065},{"$f":"VLOOKUP($E1963,Func,3)*$F1963","v":0},{"$f":"VLOOKUP($E1963,Func,5)*$F1963","v":0},{"$f":"VLOOKUP($E1963,Func,6)*$F1963","v":0},{"$f":"VLOOKUP($E1963,Func,7)*$F1963","v":0},null,0.75,{"$f":"+$G1963*$M1963","v":-56999612.065962799},{"$f":"+$G1963*(1-$M1963)","v":-18999870.688654266},null,null,null,null,null,null,null,null,null,null,"UACCT108SSGCH",{"$f":"ROUND(SUM(-F1963,G1963:K1963),0)","v":0},{"$f":"ROUND(G1963-N1963-O1963,0)","v":0},{"$f":"ROUND(H1963-Q1963-R1963,0)","v":0},{"$f":"ROUND(I1963-T1963-U1963-V1963-W1963-X1963,0)","v":0}]
[{"$f":"ROW()","v":1964},null,null,null,null,{"$f":"+'JAM Download'!E2193","v":-1064924568.7351459},{"$f":"SUM(G1960:G1963)","v":-1064924568.7351459},{"$f":"SUM(H1960:H1963)","v":0},{"$f":"SUM(I1960:I1963)","v":0},{"$f":"SUM(J1960:J1963)","v":0},{"$f":"SUM(K1960:K1963)","v":0},null,null,{"$f":"SUM(N1960:N1963)","v":-798693426.55135942},{"$f":"SUM(O1960:O1963)","v":-266231142.18378648},null,{"$f":"SUM(Q1960:Q1962)","v":0},{"$f":"SUM(R1960:R1962)","v":0},null,{"$f":"SUM(T1960:T1962)","v":0},{"$f":"SUM(U1960:U1962)","v":0},{"$f":"SUM(V1960:V1962)","v":0},{"$f":"SUM(W1960:W1962)","v":0},{"$f":"SUM(X1960:X1962)","v":0},0,"UACCT108SP",{"$f":"ROUND(SUM(-F1964,G1964:K1964),0)","v":0},{"$f":"ROUND(G1964-N1964-O1964,0)","v":0},{"$f":"ROUND(H1964-Q1964-R1964,0)","v":0},{"$f":"ROUND(I1964-T1964-U1964-V1964-W1964-X1964,0)","v":0}]
[{"$f":"ROW()","v":1965}]
[{"$f":"ROW()","v":1966},"108NP","Nuclear Prod Plant Accumulated Depr"]
[{"$f":"ROW()","v":1967},null,null,"SG","P",{"$f":"+'JAM Download'!E2196","v":0},{"$f":"VLOOKUP($E1967,Func,2)*$F1967","v":0},{"$f":"VLOOKUP($E1967,Func,3)*$F1967","v":0},{"$f":"VLOOKUP($E1967,Func,5)*$F1967","v":0},{"$f":"VLOOKUP($E1967,Func,6)*$F1967","v":0},{"$f":"VLOOKUP($E1967,Func,7)*$F1967","v":0},null,0.75,{"$f":"+$G1967*$M1967","v":0},{"$f":"+$G1967*(1-$M1967)","v":0},null,{"$f":"+$H1967*$P1967","v":0},{"$f":"+$H1967*(1-$P1967)","v":0},null,null,null,null,null,null,null,"UACCT108NPDGP",{"$f":"ROUND(SUM(-F1967,G1967:K1967),0)","v":0},{"$f":"ROUND(G1967-N1967-O1967,0)","v":0},{"$f":"ROUND(H1967-Q1967-R1967,0)","v":0},{"$f":"ROUND(I1967-T1967-U1967-V1967-W1967-X1967,0)","v":0}]
[{"$f":"ROW()","v":1968},null,null,"SG","P",{"$f":"+'JAM Download'!E2197","v":0},{"$f":"VLOOKUP($E1968,Func,2)*$F1968","v":0},{"$f":"VLOOKUP($E1968,Func,3)*$F1968","v":0},{"$f":"VLOOKUP($E1968,Func,5)*$F1968","v":0},{"$f":"VLOOKUP($E1968,Func,6)*$F1968","v":0},{"$f":"VLOOKUP($E1968,Func,7)*$F1968","v":0},null,0.75,{"$f":"+$G1968*$M1968","v":0},{"$f":"+$G1968*(1-$M1968)","v":0},null,{"$f":"+$H1968*$P1968","v":0},{"$f":"+$H1968*(1-$P1968)","v":0},null,null,null,null,null,null,null,"UACCT108NPDGU",{"$f":"ROUND(SUM(-F1968,G1968:K1968),0)","v":0},{"$f":"ROUND(G1968-N1968-O1968,0)","v":0},{"$f":"ROUND(H1968-Q1968-R1968,0)","v":0},{"$f":"ROUND(I1968-T1968-U1968-V1968-W1968-X1968,0)","v":0}]
[{"$f":"ROW()","v":1969},null,null,"SG","P",{"$f":"+'JAM Download'!E2198","v":0},{"$f":"VLOOKUP($E1969,Func,2)*$F1969","v":0},{"$f":"VLOOKUP($E1969,Func,3)*$F1969","v":0},{"$f":"VLOOKUP($E1969,Func,5)*$F1969","v":0},{"$f":"VLOOKUP($E1969,Func,6)*$F1969","v":0},{"$f":"VLOOKUP($E1969,Func,7)*$F1969","v":0},null,0.75,{"$f":"+$G1969*$M1969","v":0},{"$f":"+$G1969*(1-$M1969)","v":0},null,{"$f":"+$H1969*$P1969","v":0},{"$f":"+$H1969*(1-$P1969)","v":0},null,null,null,null,null,null,null,"UACCT108NPSG",{"$f":"ROUND(SUM(-F1969,G1969:K1969),0)","v":0},{"$f":"ROUND(G1969-N1969-O1969,0)","v":0},{"$f":"ROUND(H1969-Q1969-R1969,0)","v":0},{"$f":"ROUND(I1969-T1969-U1969-V1969-W1969-X1969,0)","v":0}]
[{"$f":"ROW()","v":1970},null,null,null,null,{"$f":"+'JAM Download'!E2199","v":0},{"$f":"SUM(G1967:G1969)","v":0},{"$f":"SUM(H1967:H1969)","v":0},{"$f":"SUM(I1967:I1969)","v":0},{"$f":"SUM(J1967:J1969)","v":0},{"$f":"SUM(K1967:K1969)","v":0},null,null,{"$f":"SUM(N1967:N1969)","v":0},{"$f":"SUM(O1967:O1969)","v":0},null,{"$f":"SUM(Q1967:Q1969)","v":0},{"$f":"SUM(R1967:R1969)","v":0},null,{"$f":"SUM(T1967:T1969)","v":0},{"$f":"SUM(U1967:U1969)","v":0},{"$f":"SUM(V1967:V1969)","v":0},{"$f":"SUM(W1967:W1969)","v":0},{"$f":"SUM(X1967:X1969)","v":0},0,"UACCT108NP",{"$f":"ROUND(SUM(-F1970,G1970:K1970),0)","v":0},{"$f":"ROUND(G1970-N1970-O1970,0)","v":0},{"$f":"ROUND(H1970-Q1970-R1970,0)","v":0},{"$f":"ROUND(I1970-T1970-U1970-V1970-W1970-X1970,0)","v":0}]
[{"$f":"ROW()","v":1971}]
[{"$f":"ROW()","v":1972}]
[{"$f":"ROW()","v":1973},"108HP","Hydraulic Prod Plant Accum Depr"]
[{"$f":"ROW()","v":1974},null,null,"SG","P",{"$f":"+'JAM Download'!E2204+'JAM Download'!E2205","v":-80675488.802206099},{"$f":"VLOOKUP($E1974,Func,2)*$F1974","v":-80675488.802206099},{"$f":"VLOOKUP($E1974,Func,3)*$F1974","v":0},{"$f":"VLOOKUP($E1974,Func,5)*$F1974","v":0},{"$f":"VLOOKUP($E1974,Func,6)*$F1974","v":0},{"$f":"VLOOKUP($E1974,Func,7)*$F1974","v":0},null,0.75,{"$f":"+$G1974*$M1974","v":-60506616.601654574},{"$f":"+$G1974*(1-$M1974)","v":-20168872.200551525},null,{"$f":"+$H1974*$P1974","v":0},{"$f":"+$H1974*(1-$P1974)","v":0},null,null,null,null,null,null,null,"UACCT108HPDGP",{"$f":"ROUND(SUM(-F1974,G1974:K1974),0)","v":0},{"$f":"ROUND(G1974-N1974-O1974,0)","v":0},{"$f":"ROUND(H1974-Q1974-R1974,0)","v":0},{"$f":"ROUND(I1974-T1974-U1974-V1974-W1974-X1974,0)","v":0}]
[{"$f":"ROW()","v":1975},null,null,"SG","P",{"$f":"+'JAM Download'!E2206","v":-22221140.858490817},{"$f":"VLOOKUP($E1975,Func,2)*$F1975","v":-22221140.858490817},{"$f":"VLOOKUP($E1975,Func,3)*$F1975","v":0},{"$f":"VLOOKUP($E1975,Func,5)*$F1975","v":0},{"$f":"VLOOKUP($E1975,Func,6)*$F1975","v":0},{"$f":"VLOOKUP($E1975,Func,7)*$F1975","v":0},null,0.75,{"$f":"+$G1975*$M1975","v":-16665855.643868113},{"$f":"+$G1975*(1-$M1975)","v":-5555285.2146227043},null,{"$f":"+$H1975*$P1975","v":0},{"$f":"+$H1975*(1-$P1975)","v":0},null,null,null,null,null,null,null,"UACCT108HPDGU",{"$f":"ROUND(SUM(-F1975,G1975:K1975),0)","v":0},{"$f":"ROUND(G1975-N1975-O1975,0)","v":0},{"$f":"ROUND(H1975-Q1975-R1975,0)","v":0},{"$f":"ROUND(I1975-T1975-U1975-V1975-W1975-X1975,0)","v":0}]
[{"$f":"ROW()","v":1976},null,null,"SG","P",{"$f":"'JAM Download'!E2207","v":-8731551.8204593379},{"$f":"VLOOKUP($E1976,Func,2)*$F1976","v":-8731551.8204593379},{"$f":"VLOOKUP($E1976,Func,3)*$F1976","v":0},{"$f":"VLOOKUP($E1976,Func,5)*$F1976","v":0},{"$f":"VLOOKUP($E1976,Func,6)*$F1976","v":0},{"$f":"VLOOKUP($E1976,Func,7)*$F1976","v":0},null,0.75,{"$f":"+$G1976*$M1976","v":-6548663.8653445039},{"$f":"+$G1976*(1-$M1976)","v":-2182887.9551148345},null,{"$f":"+$H1976*$P1976","v":0},{"$f":"+$H1976*(1-$P1976)","v":0},null,null,null,null,null,null,null,"UACCT108NPSG",{"$f":"ROUND(SUM(-F1976,G1976:K1976),0)","v":0},{"$f":"ROUND(G1976-N1976-O1976,0)","v":0},{"$f":"ROUND(H1976-Q1976-R1976,0)","v":0},{"$f":"ROUND(I1976-T1976-U1976-V1976-W1976-X1976,0)","v":0}]
[{"$f":"ROW()","v":1977},null,null,null,null,{"$f":"+'JAM Download'!E2208","v":-111628181.48115626},{"$f":"SUM(G1974:G1976)","v":-111628181.48115626},{"$f":"SUM(H1974:H1976)","v":0},{"$f":"SUM(I1974:I1976)","v":0},{"$f":"SUM(J1974:J1976)","v":0},{"$f":"SUM(K1974:K1976)","v":0},null,null,{"$f":"SUM(N1974:N1976)","v":-83721136.110867202},{"$f":"SUM(O1974:O1976)","v":-27907045.370289065},null,{"$f":"SUM(Q1974:Q1976)","v":0},{"$f":"SUM(R1974:R1976)","v":0},null,{"$f":"SUM(T1974:T1976)","v":0},{"$f":"SUM(U1974:U1976)","v":0},{"$f":"SUM(V1974:V1976)","v":0},{"$f":"SUM(W1974:W1976)","v":0},{"$f":"SUM(X1974:X1976)","v":0},0,"UACCT108HP",{"$f":"ROUND(SUM(-F1977,G1977:K1977),0)","v":0},{"$f":"ROUND(G1977-N1977-O1977,0)","v":0},{"$f":"ROUND(H1977-Q1977-R1977,0)","v":0},{"$f":"ROUND(I1977-T1977-U1977-V1977-W1977-X1977,0)","v":0}]
[{"$f":"ROW()","v":1978}]
[{"$f":"ROW()","v":1979},"108OP","Other Production Plant - Accum Depr"]
[{"$f":"ROW()","v":1980},null,null,"S","P",{"$f":"+'JAM Download'!E2211","v":0},{"$f":"VLOOKUP($E1980,Func,2)*$F1980","v":0},{"$f":"VLOOKUP($E1980,Func,3)*$F1980","v":0},{"$f":"VLOOKUP($E1980,Func,5)*$F1980","v":0},{"$f":"VLOOKUP($E1980,Func,6)*$F1980","v":0},{"$f":"VLOOKUP($E1980,Func,7)*$F1980","v":0},null,0.75,{"$f":"+$G1980*$M1980","v":0},{"$f":"+$G1980*(1-$M1980)","v":0},null,{"$f":"+$H1980*$P1980","v":0},{"$f":"+$H1980*(1-$P1980)","v":0},null,null,null,null,null,null,null,"UACCT108OPS",{"$f":"ROUND(SUM(-F1980,G1980:K1980),0)","v":0},{"$f":"ROUND(G1980-N1980-O1980,0)","v":0},{"$f":"ROUND(H1980-Q1980-R1980,0)","v":0},{"$f":"ROUND(I1980-T1980-U1980-V1980-W1980-X1980,0)","v":0}]
[{"$f":"ROW()","v":1981},null,null,"SG","P",{"$f":"+'JAM Download'!E2212","v":-384536.88008751866},{"$f":"VLOOKUP($E1981,Func,2)*$F1981","v":-384536.88008751866},{"$f":"VLOOKUP($E1981,Func,3)*$F1981","v":0},{"$f":"VLOOKUP($E1981,Func,5)*$F1981","v":0},{"$f":"VLOOKUP($E1981,Func,6)*$F1981","v":0},{"$f":"VLOOKUP($E1981,Func,7)*$F1981","v":0},null,0.75,{"$f":"+$G1981*$M1981","v":-288402.66006563901},{"$f":"+$G1981*(1-$M1981)","v":-96134.220021879664},null,{"$f":"+$H1981*$P1981","v":0},{"$f":"+$H1981*(1-$P1981)","v":0},null,null,null,null,null,null,null,"UACCT108OPDGU",0,0,0,0]
[{"$f":"ROW()","v":1982},null,null,"SG-W","P",{"$f":"+'JAM Download'!E2213","v":-147130630.17849439},{"$f":"VLOOKUP($E1982,Func,2)*$F1982","v":-147130630.17849439},{"$f":"VLOOKUP($E1982,Func,3)*$F1982","v":0},{"$f":"VLOOKUP($E1982,Func,5)*$F1982","v":0},{"$f":"VLOOKUP($E1982,Func,6)*$F1982","v":0},{"$f":"VLOOKUP($E1982,Func,7)*$F1982","v":0},null,0.75,{"$f":"+$G1982*$M1982","v":-110347972.6338708},{"$f":"+$G1982*(1-$M1982)","v":-36782657.544623598},null,{"$f":"+$H1982*$P1982","v":0},{"$f":"+$H1982*(1-$P1982)","v":0},null,null,null,null,null,null,null,"UACCT108OPSGW",0,0,0,0]
[{"$f":"ROW()","v":1983},null,null,"SG","P",{"$f":"+'JAM Download'!E2214","v":-95681525.287459806},{"$f":"VLOOKUP($E1983,Func,2)*$F1983","v":-95681525.287459806},{"$f":"VLOOKUP($E1983,Func,3)*$F1983","v":0},{"$f":"VLOOKUP($E1983,Func,5)*$F1983","v":0},{"$f":"VLOOKUP($E1983,Func,6)*$F1983","v":0},{"$f":"VLOOKUP($E1983,Func,7)*$F1983","v":0},null,0.75,{"$f":"+$G1983*$M1983","v":-71761143.965594858},{"$f":"+$G1983*(1-$M1983)","v":-23920381.321864951},null,{"$f":"+$H1983*$P1983","v":0},{"$f":"+$H1983*(1-$P1983)","v":0},null,null,null,null,null,null,null,"UACCT108NPSGU",0,0,0,0]
[{"$f":"ROW()","v":1984},null,null,"SG","P",{"$f":"+'JAM Download'!E2215","v":-10226013.328297697},{"$f":"VLOOKUP($E1984,Func,2)*$F1984","v":-10226013.328297697},{"$f":"VLOOKUP($E1984,Func,3)*$F1984","v":0},{"$f":"VLOOKUP($E1984,Func,5)*$F1984","v":0},{"$f":"VLOOKUP($E1984,Func,6)*$F1984","v":0},{"$f":"VLOOKUP($E1984,Func,7)*$F1984","v":0},null,0.75,{"$f":"+$G1984*$M1984","v":-7669509.9962232728},{"$f":"+$G1984*(1-$M1984)","v":-2556503.3320744243},null,null,null,null,null,null,null,null,null,null,"UACCT108OPSSGCT",0,0,0,0]
[{"$f":"ROW()","v":1985},null,null,null,null,{"$f":"+'JAM Download'!E2216","v":-253422705.67433944},{"$f":"SUM(G1980:G1984)","v":-253422705.67433944},{"$f":"SUM(H1980:H1984)","v":0},{"$f":"SUM(I1980:I1984)","v":0},{"$f":"SUM(J1980:J1984)","v":0},{"$f":"SUM(K1980:K1984)","v":0},null,null,{"$f":"SUM(N1980:N1984)","v":-190067029.25575456},{"$f":"SUM(O1980:O1984)","v":-63355676.418584861},null,{"$f":"SUM(Q1980:Q1983)","v":0},{"$f":"SUM(R1980:R1983)","v":0},null,{"$f":"SUM(T1980:T1983)","v":0},{"$f":"SUM(U1980:U1983)","v":0},{"$f":"SUM(V1980:V1983)","v":0},{"$f":"SUM(W1980:W1983)","v":0},{"$f":"SUM(X1980:X1983)","v":0},0,"UACCT108OP",0,0,0,0]
[{"$f":"ROW()","v":1986}]
[{"$f":"ROW()","v":1987},"108EP","Experimental Plant - Accum Depr"]
[{"$f":"ROW()","v":1988},null,null,"DGP","P",{"$f":"+'JAM Download'!E2219","v":0},{"$f":"VLOOKUP($E1988,Func,2)*$F1988","v":0},{"$f":"VLOOKUP($E1988,Func,3)*$F1988","v":0},{"$f":"VLOOKUP($E1988,Func,5)*$F1988","v":0},{"$f":"VLOOKUP($E1988,Func,6)*$F1988","v":0},{"$f":"VLOOKUP($E1988,Func,7)*$F1988","v":0},null,0.75,{"$f":"+$G1988*$M1988","v":0},{"$f":"+$G1988*(1-$M1988)","v":0},null,{"$f":"+$H1988*$P1988","v":0},{"$f":"+$H1988*(1-$P1988)","v":0},null,null,null,null,null,null,null,"UACCT108EPDGP",{"$f":"ROUND(SUM(-F1988,G1988:K1988),0)","v":0},{"$f":"ROUND(G1988-N1988-O1988,0)","v":0},{"$f":"ROUND(H1988-Q1988-R1988,0)","v":0},{"$f":"ROUND(I1988-T1988-U1988-V1988-W1988-X1988,0)","v":0}]
[{"$f":"ROW()","v":1989},null,null,null,"P",{"$f":"+'JAM Download'!E2220","v":0},{"$f":"VLOOKUP($E1989,Func,2)*$F1989","v":0},{"$f":"VLOOKUP($E1989,Func,3)*$F1989","v":0},{"$f":"VLOOKUP($E1989,Func,5)*$F1989","v":0},{"$f":"VLOOKUP($E1989,Func,6)*$F1989","v":0},{"$f":"VLOOKUP($E1989,Func,7)*$F1989","v":0},null,0.75,{"$f":"+$G1989*$M1989","v":0},{"$f":"+$G1989*(1-$M1989)","v":0},null,{"$f":"+$H1989*$P1989","v":0},{"$f":"+$H1989*(1-$P1989)","v":0},null,null,null,null,null,null,null,"UACCT108EPSG",{"$f":"ROUND(SUM(-F1989,G1989:K1989),0)","v":0},{"$f":"ROUND(G1989-N1989-O1989,0)","v":0},{"$f":"ROUND(H1989-Q1989-R1989,0)","v":0},{"$f":"ROUND(I1989-T1989-U1989-V1989-W1989-X1989,0)","v":0}]
[{"$f":"ROW()","v":1990},null,null,null,null,{"$f":"+'JAM Download'!E2221","v":0},{"$f":"SUM(G1988:G1989)","v":0},{"$f":"SUM(H1988:H1989)","v":0},{"$f":"SUM(I1988:I1989)","v":0},{"$f":"SUM(J1988:J1989)","v":0},{"$f":"SUM(K1988:K1989)","v":0},null,null,{"$f":"SUM(N1988:N1989)","v":0},{"$f":"SUM(O1988:O1989)","v":0},null,{"$f":"SUM(Q1988:Q1989)","v":0},{"$f":"SUM(R1988:R1989)","v":0},null,{"$f":"SUM(T1988:T1989)","v":0},{"$f":"SUM(U1988:U1989)","v":0},{"$f":"SUM(V1988:V1989)","v":0},{"$f":"SUM(W1988:W1989)","v":0},{"$f":"SUM(X1988:X1989)","v":0},0,"UACCT108EP",{"$f":"ROUND(SUM(-F1990,G1990:K1990),0)","v":0},{"$f":"ROUND(G1990-N1990-O1990,0)","v":0},{"$f":"ROUND(H1990-Q1990-R1990,0)","v":0},{"$f":"ROUND(I1990-T1990-U1990-V1990-W1990-X1990,0)","v":0}]
[{"$f":"ROW()","v":1991}]
[{"$f":"ROW()","v":1992},null,"Post-Merger Hydro Depr (Step 1 Adj)"]
[{"$f":"ROW()","v":1993},null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(-F1993,G1993:K1993),0)","v":0},{"$f":"ROUND(G1993-N1993-O1993,0)","v":0},{"$f":"ROUND(H1993-Q1993-R1993,0)","v":0},{"$f":"ROUND(I1993-T1993-U1993-V1993-W1993-X1993,0)","v":0}]
[{"$f":"ROW()","v":1994},null,null,"DGU",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(-F1994,G1994:K1994),0)","v":0},{"$f":"ROUND(G1994-N1994-O1994,0)","v":0},{"$f":"ROUND(H1994-Q1994-R1994,0)","v":0},{"$f":"ROUND(I1994-T1994-U1994-V1994-W1994-X1994,0)","v":0}]
[{"$f":"ROW()","v":1995},null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(-F1995,G1995:K1995),0)","v":0},{"$f":"ROUND(G1995-N1995-O1995,0)","v":0},{"$f":"ROUND(H1995-Q1995-R1995,0)","v":0},{"$f":"ROUND(I1995-T1995-U1995-V1995-W1995-X1995,0)","v":0}]
[{"$f":"ROW()","v":1996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(-F1996,G1996:K1996),0)","v":0},{"$f":"ROUND(G1996-N1996-O1996,0)","v":0},{"$f":"ROUND(H1996-Q1996-R1996,0)","v":0},{"$f":"ROUND(I1996-T1996-U1996-V1996-W1996-X1996,0)","v":0}]
[{"$f":"ROW()","v":1997}]
[{"$f":"ROW()","v":1998},"TOTAL PRODUCTION PLANT DEPRECIATION",null,null,null,{"$f":"+'JAM Download'!E2223","v":-1429975455.8906417},{"$f":"+G1985+G1977+G1970+G1964+G1990+G1996","v":-1429975455.8906417},{"$f":"+H1985+H1977+H1970+H1964+H1990+H1996","v":0},{"$f":"+I1985+I1977+I1970+I1964+I1990+I1996","v":0},{"$f":"+J1985+J1977+J1970+J1964+J1990+J1996","v":0},{"$f":"+K1985+K1977+K1970+K1964+K1990+K1996","v":0},null,null,{"$f":"+N1985+N1977+N1970+N1964+N1990+N1996","v":-1072481591.9179811},{"$f":"+O1985+O1977+O1970+O1964+O1990+O1996","v":-357493863.97266042},{"$f":"+P1985+P1977+P1970+P1964+P1990+P1996","v":0},{"$f":"+Q1985+Q1977+Q1970+Q1964+Q1990+Q1996","v":0},{"$f":"+R1985+R1977+R1970+R1964+R1990+R1996","v":0},null,{"$f":"+T1985+T1977+T1970+T1964+T1990+T1996","v":0},{"$f":"+U1985+U1977+U1970+U1964+U1990+U1996","v":0},{"$f":"+V1985+V1977+V1970+V1964+V1990+V1996","v":0},{"$f":"+W1985+W1977+W1970+W1964+W1990+W1996","v":0},{"$f":"+X1985+X1977+X1970+X1964+X1990+X1996","v":0},0,null,{"$f":"ROUND(SUM(-F1998,G1998:K1998),0)","v":0},{"$f":"ROUND(G1998-N1998-O1998,0)","v":0},{"$f":"ROUND(H1998-Q1998-R1998,0)","v":0},{"$f":"ROUND(I1998-T1998-U1998-V1998-W1998-X1998,0)","v":0}]
[{"$f":"ROW()","v":1999}]
[{"$f":"ROW()","v":2000},"108TP","Transmission Plant Accumulated Depr"]
[{"$f":"ROW()","v":2001},null,null,"SG","T",{"$f":"+'JAM Download'!E2236","v":-161814145.26290357},{"$f":"VLOOKUP($E2001,Func,2)*$F2001","v":0},{"$f":"VLOOKUP($E2001,Func,3)*$F2001","v":-161814145.26290357},{"$f":"VLOOKUP($E2001,Func,5)*$F2001","v":0},{"$f":"VLOOKUP($E2001,Func,6)*$F2001","v":0},{"$f":"VLOOKUP($E2001,Func,7)*$F2001","v":0},null,null,null,null,0.75,{"$f":"+$H2001*$P2001","v":-121360608.94717768},{"$f":"+$H2001*(1-$P2001)","v":-40453536.315725893},null,null,null,null,null,null,null,"UACCT108TPDGP",{"$f":"ROUND(SUM(-F2001,G2001:K2001),0)","v":0},{"$f":"ROUND(G2001-N2001-O2001,0)","v":0},{"$f":"ROUND(H2001-Q2001-R2001,0)","v":0},{"$f":"ROUND(I2001-T2001-U2001-V2001-W2001-X2001,0)","v":0}]
[{"$f":"ROW()","v":2002},null,null,"SG","T",{"$f":"+'JAM Download'!E2237","v":-174500612.80607843},{"$f":"VLOOKUP($E2002,Func,2)*$F2002","v":0},{"$f":"VLOOKUP($E2002,Func,3)*$F2002","v":-174500612.80607843},{"$f":"VLOOKUP($E2002,Func,5)*$F2002","v":0},{"$f":"VLOOKUP($E2002,Func,6)*$F2002","v":0},{"$f":"VLOOKUP($E2002,Func,7)*$F2002","v":0},null,null,null,null,0.75,{"$f":"+$H2002*$P2002","v":-130875459.60455883},{"$f":"+$H2002*(1-$P2002)","v":-43625153.201519608},null,null,null,null,null,null,null,"UACCT108TPDGU",{"$f":"ROUND(SUM(-F2002,G2002:K2002),0)","v":0},{"$f":"ROUND(G2002-N2002-O2002,0)","v":0},{"$f":"ROUND(H2002-Q2002-R2002,0)","v":0},{"$f":"ROUND(I2002-T2002-U2002-V2002-W2002-X2002,0)","v":0}]
[{"$f":"ROW()","v":2003},null,null,"SG","T",{"$f":"+'JAM Download'!E2238","v":-220307057.12208691},{"$f":"VLOOKUP($E2003,Func,2)*$F2003","v":0},{"$f":"VLOOKUP($E2003,Func,3)*$F2003","v":-220307057.12208691},{"$f":"VLOOKUP($E2003,Func,5)*$F2003","v":0},{"$f":"VLOOKUP($E2003,Func,6)*$F2003","v":0},{"$f":"VLOOKUP($E2003,Func,7)*$F2003","v":0},null,null,null,null,0.75,{"$f":"+$H2003*$P2003","v":-165230292.84156519},{"$f":"+$H2003*(1-$P2003)","v":-55076764.280521728},null,null,null,null,null,null,null,"UACCT108TPSGU",{"$f":"ROUND(SUM(-F2003,G2003:K2003),0)","v":0},{"$f":"ROUND(G2003-N2003-O2003,0)","v":0},{"$f":"ROUND(H2003-Q2003-R2003,0)","v":0},{"$f":"ROUND(I2003-T2003-U2003-V2003-W2003-X2003,0)","v":0}]
[{"$f":"ROW()","v":2004},"TOTAL TRANS PLANT ACCUM DEPR",null,null,null,{"$f":"+'JAM Download'!E2239","v":-556621815.19106889},{"$f":"SUM(G2001:G2003)","v":0},{"$f":"SUM(H2001:H2003)","v":-556621815.19106889},{"$f":"SUM(I2001:I2003)","v":0},{"$f":"SUM(J2001:J2003)","v":0},{"$f":"SUM(K2001:K2003)","v":0},null,null,{"$f":"SUM(N2001:N2003)","v":0},{"$f":"SUM(O2001:O2003)","v":0},null,{"$f":"SUM(Q2001:Q2003)","v":-417466361.39330173},{"$f":"SUM(R2001:R2003)","v":-139155453.79776722},null,{"$f":"SUM(T2001:T2003)","v":0},{"$f":"SUM(U2001:U2003)","v":0},{"$f":"SUM(V2001:V2003)","v":0},{"$f":"SUM(W2001:W2003)","v":0},{"$f":"SUM(X2001:X2003)","v":0},0,"UACCT108TP",{"$f":"ROUND(SUM(-F2004,G2004:K2004),0)","v":0},{"$f":"ROUND(G2004-N2004-O2004,0)","v":0},{"$f":"ROUND(H2004-Q2004-R2004,0)","v":0},{"$f":"ROUND(I2004-T2004-U2004-V2004-W2004-X2004,0)","v":0}]
[{"$f":"ROW()","v":2005}]
[{"$f":"ROW()","v":2006},108360,"Land and Land Rights"]
[{"$f":"ROW()","v":2007},null,null,"S","DPW",{"$f":"+'JAM Download'!E2241","v":-2640268.86153846},{"$f":"VLOOKUP($E2007,Func,2)*$F2007","v":0},{"$f":"VLOOKUP($E2007,Func,3)*$F2007","v":0},{"$f":"VLOOKUP($E2007,Func,5)*$F2007","v":-2640268.86153846},{"$f":"VLOOKUP($E2007,Func,6)*$F2007","v":0},{"$f":"VLOOKUP($E2007,Func,7)*$F2007","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$I2007*VLOOKUP($S2007,DisFac,2)","v":-703690.44157885166},{"$f":"+$I2007*VLOOKUP($S2007,DisFac,3)","v":-1936578.4199596082},{"$f":"+$I2007*VLOOKUP($S2007,DisFac,4)","v":0},{"$f":"+$I2007*VLOOKUP($S2007,DisFac,5)","v":0},{"$f":"+$I2007*VLOOKUP($S2007,DisFac,6)","v":0},0,"UACCT108360S",{"$f":"ROUND(SUM(-F2007,G2007:K2007),0)","v":0},{"$f":"ROUND(G2007-N2007-O2007,0)","v":0},{"$f":"ROUND(H2007-Q2007-R2007,0)","v":0},{"$f":"ROUND(I2007-T2007-U2007-V2007-W2007-X2007,0)","v":0}]
[{"$f":"ROW()","v":2008},null,null,null,null,{"$f":"+'JAM Download'!E2242","v":-2640268.86153846},{"$f":"SUM(G2007)","v":0},{"$f":"SUM(H2007)","v":0},{"$f":"SUM(I2007)","v":-2640268.86153846},{"$f":"SUM(J2007)","v":0},{"$f":"SUM(K2007)","v":0},null,null,{"$f":"SUM(N2007)","v":0},{"$f":"SUM(O2007)","v":0},null,{"$f":"SUM(Q2007)","v":0},{"$f":"SUM(R2007)","v":0},null,{"$f":"SUM(T2007)","v":-703690.44157885166},{"$f":"SUM(U2007)","v":-1936578.4199596082},{"$f":"SUM(V2007)","v":0},{"$f":"SUM(W2007)","v":0},{"$f":"SUM(X2007)","v":0},0,"UACCT108360",{"$f":"ROUND(SUM(-F2008,G2008:K2008),0)","v":0},{"$f":"ROUND(G2008-N2008-O2008,0)","v":0},{"$f":"ROUND(H2008-Q2008-R2008,0)","v":0},{"$f":"ROUND(I2008-T2008-U2008-V2008-W2008-X2008,0)","v":0}]
[{"$f":"ROW()","v":2009}]
[{"$f":"ROW()","v":2010},108361,"Structures and Improvements"]
[{"$f":"ROW()","v":2011},null,null,"S","DPW",{"$f":"+'JAM Download'!E2245","v":-7835419.6661538426},{"$f":"VLOOKUP($E2011,Func,2)*$F2011","v":0},{"$f":"VLOOKUP($E2011,Func,3)*$F2011","v":0},{"$f":"VLOOKUP($E2011,Func,5)*$F2011","v":-7835419.6661538426},{"$f":"VLOOKUP($E2011,Func,6)*$F2011","v":0},{"$f":"VLOOKUP($E2011,Func,7)*$F2011","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$I2011*VLOOKUP($S2011,DisFac,2)","v":-2088313.8096847562},{"$f":"+$I2011*VLOOKUP($S2011,DisFac,3)","v":-5747105.8564690854},{"$f":"+$I2011*VLOOKUP($S2011,DisFac,4)","v":0},{"$f":"+$I2011*VLOOKUP($S2011,DisFac,5)","v":0},{"$f":"+$I2011*VLOOKUP($S2011,DisFac,6)","v":0},0,"UACCT108361S",{"$f":"ROUND(SUM(-F2011,G2011:K2011),0)","v":0},{"$f":"ROUND(G2011-N2011-O2011,0)","v":0},{"$f":"ROUND(H2011-Q2011-R2011,0)","v":0},{"$f":"ROUND(I2011-T2011-U2011-V2011-W2011-X2011,0)","v":0}]
[{"$f":"ROW()","v":2012},null,null,null,null,{"$f":"+'JAM Download'!E2246","v":-7835419.6661538426},{"$f":"SUM(G2011)","v":0},{"$f":"SUM(H2011)","v":0},{"$f":"SUM(I2011)","v":-7835419.6661538426},{"$f":"SUM(J2011)","v":0},{"$f":"SUM(K2011)","v":0},null,null,{"$f":"SUM(N2011)","v":0},{"$f":"SUM(O2011)","v":0},null,{"$f":"SUM(Q2011)","v":0},{"$f":"SUM(R2011)","v":0},null,{"$f":"SUM(T2011)","v":-2088313.8096847562},{"$f":"SUM(U2011)","v":-5747105.8564690854},{"$f":"SUM(V2011)","v":0},{"$f":"SUM(W2011)","v":0},{"$f":"SUM(X2011)","v":0},0,"UACCT108361",{"$f":"ROUND(SUM(-F2012,G2012:K2012),0)","v":0},{"$f":"ROUND(G2012-N2012-O2012,0)","v":0},{"$f":"ROUND(H2012-Q2012-R2012,0)","v":0},{"$f":"ROUND(I2012-T2012-U2012-V2012-W2012-X2012,0)","v":0}]
[{"$f":"ROW()","v":2013}]
[{"$f":"ROW()","v":2014},108362,"Station Equipment"]
[{"$f":"ROW()","v":2015},null,null,"S","DPW",{"$f":"+'JAM Download'!E2249+'JAM Download'!E2253","v":-87429928.033076912},{"$f":"VLOOKUP($E2015,Func,2)*$F2015","v":0},{"$f":"VLOOKUP($E2015,Func,3)*$F2015","v":0},{"$f":"VLOOKUP($E2015,Func,5)*$F2015","v":-87429928.033076912},{"$f":"VLOOKUP($E2015,Func,6)*$F2015","v":0},{"$f":"VLOOKUP($E2015,Func,7)*$F2015","v":0},null,null,null,null,null,null,null,"SUBS",{"$f":"+$I2015*VLOOKUP($S2015,DisFac,2)","v":-87429928.033076912},{"$f":"+$I2015*VLOOKUP($S2015,DisFac,3)","v":0},{"$f":"+$I2015*VLOOKUP($S2015,DisFac,4)","v":0},{"$f":"+$I2015*VLOOKUP($S2015,DisFac,5)","v":0},{"$f":"+$I2015*VLOOKUP($S2015,DisFac,6)","v":0},0,"UACCT108362S",{"$f":"ROUND(SUM(-F2015,G2015:K2015),0)","v":0},{"$f":"ROUND(G2015-N2015-O2015,0)","v":0},{"$f":"ROUND(H2015-Q2015-R2015,0)","v":0},{"$f":"ROUND(I2015-T2015-U2015-V2015-W2015-X2015,0)","v":0}]
[{"$f":"ROW()","v":2016},null,null,null,null,{"$f":"+'JAM Download'!E2250+'JAM Download'!E2254","v":-87429928.033076912},{"$f":"SUM(G2015)","v":0},{"$f":"SUM(H2015)","v":0},{"$f":"SUM(I2015)","v":-87429928.033076912},{"$f":"SUM(J2015)","v":0},{"$f":"SUM(K2015)","v":0},null,null,{"$f":"SUM(N2015)","v":0},{"$f":"SUM(O2015)","v":0},null,{"$f":"SUM(Q2015)","v":0},{"$f":"SUM(R2015)","v":0},null,{"$f":"SUM(T2015)","v":-87429928.033076912},{"$f":"SUM(U2015)","v":0},{"$f":"SUM(V2015)","v":0},{"$f":"SUM(W2015)","v":0},{"$f":"SUM(X2015)","v":0},0,"UACCT108362",{"$f":"ROUND(SUM(-F2016,G2016:K2016),0)","v":0},{"$f":"ROUND(G2016-N2016-O2016,0)","v":0},{"$f":"ROUND(H2016-Q2016-R2016,0)","v":0},{"$f":"ROUND(I2016-T2016-U2016-V2016-W2016-X2016,0)","v":0}]
[{"$f":"ROW()","v":2017}]
[{"$f":"ROW()","v":2018},108364,"Poles, Towers & Fixtures"]
[{"$f":"ROW()","v":2019},null,null,"S","DPW",{"$f":"+'JAM Download'!E2257","v":-184868633.83153799},{"$f":"VLOOKUP($E2019,Func,2)*$F2019","v":0},{"$f":"VLOOKUP($E2019,Func,3)*$F2019","v":0},{"$f":"VLOOKUP($E2019,Func,5)*$F2019","v":-184868633.83153799},{"$f":"VLOOKUP($E2019,Func,6)*$F2019","v":0},{"$f":"VLOOKUP($E2019,Func,7)*$F2019","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I2019*VLOOKUP($S2019,DisFac,2)","v":0},{"$f":"+$I2019*VLOOKUP($S2019,DisFac,3)","v":-184868633.83153799},{"$f":"+$I2019*VLOOKUP($S2019,DisFac,4)","v":0},{"$f":"+$I2019*VLOOKUP($S2019,DisFac,5)","v":0},{"$f":"+$I2019*VLOOKUP($S2019,DisFac,6)","v":0},0,"UACCT108364S",{"$f":"ROUND(SUM(-F2019,G2019:K2019),0)","v":0},{"$f":"ROUND(G2019-N2019-O2019,0)","v":0},{"$f":"ROUND(H2019-Q2019-R2019,0)","v":0},{"$f":"ROUND(I2019-T2019-U2019-V2019-W2019-X2019,0)","v":0}]
[{"$f":"ROW()","v":2020},null,null,null,null,{"$f":"+'JAM Download'!E2258","v":-184868633.83153799},{"$f":"SUM(G2019)","v":0},{"$f":"SUM(H2019)","v":0},{"$f":"SUM(I2019)","v":-184868633.83153799},{"$f":"SUM(J2019)","v":0},{"$f":"SUM(K2019)","v":0},null,null,{"$f":"SUM(N2019)","v":0},{"$f":"SUM(O2019)","v":0},null,{"$f":"SUM(Q2019)","v":0},{"$f":"SUM(R2019)","v":0},null,{"$f":"SUM(T2019)","v":0},{"$f":"SUM(U2019)","v":-184868633.83153799},{"$f":"SUM(V2019)","v":0},{"$f":"SUM(W2019)","v":0},{"$f":"SUM(X2019)","v":0},0,"UACCT108364",{"$f":"ROUND(SUM(-F2020,G2020:K2020),0)","v":0},{"$f":"ROUND(G2020-N2020-O2020,0)","v":0},{"$f":"ROUND(H2020-Q2020-R2020,0)","v":0},{"$f":"ROUND(I2020-T2020-U2020-V2020-W2020-X2020,0)","v":0}]
[{"$f":"ROW()","v":2021}]
[{"$f":"ROW()","v":2022},108365,"Overhead Conductors"]
[{"$f":"ROW()","v":2023},null,null,"S","DPW",{"$f":"+'JAM Download'!E2261","v":-78275052.018461466},{"$f":"VLOOKUP($E2023,Func,2)*$F2023","v":0},{"$f":"VLOOKUP($E2023,Func,3)*$F2023","v":0},{"$f":"VLOOKUP($E2023,Func,5)*$F2023","v":-78275052.018461466},{"$f":"VLOOKUP($E2023,Func,6)*$F2023","v":0},{"$f":"VLOOKUP($E2023,Func,7)*$F2023","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I2023*VLOOKUP($S2023,DisFac,2)","v":0},{"$f":"+$I2023*VLOOKUP($S2023,DisFac,3)","v":-78275052.018461466},{"$f":"+$I2023*VLOOKUP($S2023,DisFac,4)","v":0},{"$f":"+$I2023*VLOOKUP($S2023,DisFac,5)","v":0},{"$f":"+$I2023*VLOOKUP($S2023,DisFac,6)","v":0},0,"UACCT108365S",{"$f":"ROUND(SUM(-F2023,G2023:K2023),0)","v":0},{"$f":"ROUND(G2023-N2023-O2023,0)","v":0},{"$f":"ROUND(H2023-Q2023-R2023,0)","v":0},{"$f":"ROUND(I2023-T2023-U2023-V2023-W2023-X2023,0)","v":0}]
[{"$f":"ROW()","v":2024},null,null,null,null,{"$f":"+'JAM Download'!E2262","v":-78275052.018461466},{"$f":"SUM(G2023)","v":0},{"$f":"SUM(H2023)","v":0},{"$f":"SUM(I2023)","v":-78275052.018461466},{"$f":"SUM(J2023)","v":0},{"$f":"SUM(K2023)","v":0},null,null,{"$f":"SUM(N2023)","v":0},{"$f":"SUM(O2023)","v":0},null,{"$f":"SUM(Q2023)","v":0},{"$f":"SUM(R2023)","v":0},null,{"$f":"SUM(T2023)","v":0},{"$f":"SUM(U2023)","v":-78275052.018461466},{"$f":"SUM(V2023)","v":0},{"$f":"SUM(W2023)","v":0},{"$f":"SUM(X2023)","v":0},0,"UACCT108365",{"$f":"ROUND(SUM(-F2024,G2024:K2024),0)","v":0},{"$f":"ROUND(G2024-N2024-O2024,0)","v":0},{"$f":"ROUND(H2024-Q2024-R2024,0)","v":0},{"$f":"ROUND(I2024-T2024-U2024-V2024-W2024-X2024,0)","v":0}]
[{"$f":"ROW()","v":2025}]
[{"$f":"ROW()","v":2026},108366,"Underground Conduit"]
[{"$f":"ROW()","v":2027},null,null,"S","DPW",{"$f":"+'JAM Download'!E2265","v":-60294267.572307624},{"$f":"VLOOKUP($E2027,Func,2)*$F2027","v":0},{"$f":"VLOOKUP($E2027,Func,3)*$F2027","v":0},{"$f":"VLOOKUP($E2027,Func,5)*$F2027","v":-60294267.572307624},{"$f":"VLOOKUP($E2027,Func,6)*$F2027","v":0},{"$f":"VLOOKUP($E2027,Func,7)*$F2027","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I2027*VLOOKUP($S2027,DisFac,2)","v":0},{"$f":"+$I2027*VLOOKUP($S2027,DisFac,3)","v":-60294267.572307624},{"$f":"+$I2027*VLOOKUP($S2027,DisFac,4)","v":0},{"$f":"+$I2027*VLOOKUP($S2027,DisFac,5)","v":0},{"$f":"+$I2027*VLOOKUP($S2027,DisFac,6)","v":0},0,"UACCT108366S",{"$f":"ROUND(SUM(-F2027,G2027:K2027),0)","v":0},{"$f":"ROUND(G2027-N2027-O2027,0)","v":0},{"$f":"ROUND(H2027-Q2027-R2027,0)","v":0},{"$f":"ROUND(I2027-T2027-U2027-V2027-W2027-X2027,0)","v":0}]
[{"$f":"ROW()","v":2028},null,null,null,null,{"$f":"+'JAM Download'!E2266","v":-60294267.572307624},{"$f":"SUM(G2027)","v":0},{"$f":"SUM(H2027)","v":0},{"$f":"SUM(I2027)","v":-60294267.572307624},{"$f":"SUM(J2027)","v":0},{"$f":"SUM(K2027)","v":0},null,null,{"$f":"SUM(N2027)","v":0},{"$f":"SUM(O2027)","v":0},null,{"$f":"SUM(Q2027)","v":0},{"$f":"SUM(R2027)","v":0},null,{"$f":"SUM(T2027)","v":0},{"$f":"SUM(U2027)","v":-60294267.572307624},{"$f":"SUM(V2027)","v":0},{"$f":"SUM(W2027)","v":0},{"$f":"SUM(X2027)","v":0},0,"UACCT108366",{"$f":"ROUND(SUM(-F2028,G2028:K2028),0)","v":0},{"$f":"ROUND(G2028-N2028-O2028,0)","v":0},{"$f":"ROUND(H2028-Q2028-R2028,0)","v":0},{"$f":"ROUND(I2028-T2028-U2028-V2028-W2028-X2028,0)","v":0}]
[{"$f":"ROW()","v":2029}]
[{"$f":"ROW()","v":2030},108367,"Underground Conductors "]
[{"$f":"ROW()","v":2031},null,null,"S","DPW",{"$f":"+'JAM Download'!E2269","v":-172023990.41999999},{"$f":"VLOOKUP($E2031,Func,2)*$F2031","v":0},{"$f":"VLOOKUP($E2031,Func,3)*$F2031","v":0},{"$f":"VLOOKUP($E2031,Func,5)*$F2031","v":-172023990.41999999},{"$f":"VLOOKUP($E2031,Func,6)*$F2031","v":0},{"$f":"VLOOKUP($E2031,Func,7)*$F2031","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I2031*VLOOKUP($S2031,DisFac,2)","v":0},{"$f":"+$I2031*VLOOKUP($S2031,DisFac,3)","v":-172023990.41999999},{"$f":"+$I2031*VLOOKUP($S2031,DisFac,4)","v":0},{"$f":"+$I2031*VLOOKUP($S2031,DisFac,5)","v":0},{"$f":"+$I2031*VLOOKUP($S2031,DisFac,6)","v":0},0,"UACCT108367S",{"$f":"ROUND(SUM(-F2031,G2031:K2031),0)","v":0},{"$f":"ROUND(G2031-N2031-O2031,0)","v":0},{"$f":"ROUND(H2031-Q2031-R2031,0)","v":0},{"$f":"ROUND(I2031-T2031-U2031-V2031-W2031-X2031,0)","v":0}]
[{"$f":"ROW()","v":2032},null,null,null,null,{"$f":"+'JAM Download'!E2270","v":-172023990.41999999},{"$f":"SUM(G2031)","v":0},{"$f":"SUM(H2031)","v":0},{"$f":"SUM(I2031)","v":-172023990.41999999},{"$f":"SUM(J2031)","v":0},{"$f":"SUM(K2031)","v":0},null,null,{"$f":"SUM(N2031)","v":0},{"$f":"SUM(O2031)","v":0},null,{"$f":"SUM(Q2031)","v":0},{"$f":"SUM(R2031)","v":0},null,{"$f":"SUM(T2031)","v":0},{"$f":"SUM(U2031)","v":-172023990.41999999},{"$f":"SUM(V2031)","v":0},{"$f":"SUM(W2031)","v":0},{"$f":"SUM(X2031)","v":0},0,"UACCT108367",{"$f":"ROUND(SUM(-F2032,G2032:K2032),0)","v":0},{"$f":"ROUND(G2032-N2032-O2032,0)","v":0},{"$f":"ROUND(H2032-Q2032-R2032,0)","v":0},{"$f":"ROUND(I2032-T2032-U2032-V2032-W2032-X2032,0)","v":0}]
[{"$f":"ROW()","v":2033}]
[{"$f":"ROW()","v":2034},108368,"Line Transformers"]
[{"$f":"ROW()","v":2035},null,null,"S","DPW",{"$f":"+'JAM Download'!E2273","v":-92892223.305384591},{"$f":"VLOOKUP($E2035,Func,2)*$F2035","v":0},{"$f":"VLOOKUP($E2035,Func,3)*$F2035","v":0},{"$f":"VLOOKUP($E2035,Func,5)*$F2035","v":-92892223.305384591},{"$f":"VLOOKUP($E2035,Func,6)*$F2035","v":0},{"$f":"VLOOKUP($E2035,Func,7)*$F2035","v":0},null,null,null,null,null,null,null,"XFMR",{"$f":"+$I2035*VLOOKUP($S2035,DisFac,2)","v":0},{"$f":"+$I2035*VLOOKUP($S2035,DisFac,3)","v":0},{"$f":"+$I2035*VLOOKUP($S2035,DisFac,4)","v":-92892223.305384591},{"$f":"+$I2035*VLOOKUP($S2035,DisFac,5)","v":0},{"$f":"+$I2035*VLOOKUP($S2035,DisFac,6)","v":0},0,"UACCT108368S",{"$f":"ROUND(SUM(-F2035,G2035:K2035),0)","v":0},{"$f":"ROUND(G2035-N2035-O2035,0)","v":0},{"$f":"ROUND(H2035-Q2035-R2035,0)","v":0},{"$f":"ROUND(I2035-T2035-U2035-V2035-W2035-X2035,0)","v":0}]
[{"$f":"ROW()","v":2036},null,null,null,null,{"$f":"+'JAM Download'!E2274","v":-92892223.305384591},{"$f":"SUM(G2035)","v":0},{"$f":"SUM(H2035)","v":0},{"$f":"SUM(I2035)","v":-92892223.305384591},{"$f":"SUM(J2035)","v":0},{"$f":"SUM(K2035)","v":0},null,null,{"$f":"SUM(N2035)","v":0},{"$f":"SUM(O2035)","v":0},null,{"$f":"SUM(Q2035)","v":0},{"$f":"SUM(R2035)","v":0},null,{"$f":"SUM(T2035)","v":0},{"$f":"SUM(U2035)","v":0},{"$f":"SUM(V2035)","v":-92892223.305384591},{"$f":"SUM(W2035)","v":0},{"$f":"SUM(X2035)","v":0},0,"UACCT108368",{"$f":"ROUND(SUM(-F2036,G2036:K2036),0)","v":0},{"$f":"ROUND(G2036-N2036-O2036,0)","v":0},{"$f":"ROUND(H2036-Q2036-R2036,0)","v":0},{"$f":"ROUND(I2036-T2036-U2036-V2036-W2036-X2036,0)","v":0}]
[{"$f":"ROW()","v":2037}]
[{"$f":"ROW()","v":2038},108369,"Services"]
[{"$f":"ROW()","v":2039},null,null,"S","DPW",{"$f":"+'JAM Download'!E2277","v":-60640438.224615298},{"$f":"VLOOKUP($E2039,Func,2)*$F2039","v":0},{"$f":"VLOOKUP($E2039,Func,3)*$F2039","v":0},{"$f":"VLOOKUP($E2039,Func,5)*$F2039","v":-60640438.224615298},{"$f":"VLOOKUP($E2039,Func,6)*$F2039","v":0},{"$f":"VLOOKUP($E2039,Func,7)*$F2039","v":0},null,null,null,null,null,null,null,"SERV",{"$f":"+$I2039*VLOOKUP($S2039,DisFac,2)","v":0},{"$f":"+$I2039*VLOOKUP($S2039,DisFac,3)","v":0},{"$f":"+$I2039*VLOOKUP($S2039,DisFac,4)","v":0},{"$f":"+$I2039*VLOOKUP($S2039,DisFac,5)","v":0},{"$f":"+$I2039*VLOOKUP($S2039,DisFac,6)","v":-60640438.224615298},0,"UACCT108369S",{"$f":"ROUND(SUM(-F2039,G2039:K2039),0)","v":0},{"$f":"ROUND(G2039-N2039-O2039,0)","v":0},{"$f":"ROUND(H2039-Q2039-R2039,0)","v":0},{"$f":"ROUND(I2039-T2039-U2039-V2039-W2039-X2039,0)","v":0}]
[{"$f":"ROW()","v":2040},null,null,null,null,{"$f":"+'JAM Download'!E2278","v":-60640438.224615298},{"$f":"SUM(G2039)","v":0},{"$f":"SUM(H2039)","v":0},{"$f":"SUM(I2039)","v":-60640438.224615298},{"$f":"SUM(J2039)","v":0},{"$f":"SUM(K2039)","v":0},null,null,{"$f":"SUM(N2039)","v":0},{"$f":"SUM(O2039)","v":0},null,{"$f":"SUM(Q2039)","v":0},{"$f":"SUM(R2039)","v":0},null,{"$f":"SUM(T2039)","v":0},{"$f":"SUM(U2039)","v":0},{"$f":"SUM(V2039)","v":0},{"$f":"SUM(W2039)","v":0},{"$f":"SUM(X2039)","v":-60640438.224615298},0,"UACCT108369",{"$f":"ROUND(SUM(-F2040,G2040:K2040),0)","v":0},{"$f":"ROUND(G2040-N2040-O2040,0)","v":0},{"$f":"ROUND(H2040-Q2040-R2040,0)","v":0},{"$f":"ROUND(I2040-T2040-U2040-V2040-W2040-X2040,0)","v":0}]
[{"$f":"ROW()","v":2041}]
[{"$f":"ROW()","v":2042},108370,"Meters"]
[{"$f":"ROW()","v":2043},null,null,"S","DPW",{"$f":"+'JAM Download'!E2281","v":-24981268.860769216},{"$f":"VLOOKUP($E2043,Func,2)*$F2043","v":0},{"$f":"VLOOKUP($E2043,Func,3)*$F2043","v":0},{"$f":"VLOOKUP($E2043,Func,5)*$F2043","v":-24981268.860769216},{"$f":"VLOOKUP($E2043,Func,6)*$F2043","v":0},{"$f":"VLOOKUP($E2043,Func,7)*$F2043","v":0},null,null,null,null,null,null,null,"METR",{"$f":"+$I2043*VLOOKUP($S2043,DisFac,2)","v":0},{"$f":"+$I2043*VLOOKUP($S2043,DisFac,3)","v":0},{"$f":"+$I2043*VLOOKUP($S2043,DisFac,4)","v":0},{"$f":"+$I2043*VLOOKUP($S2043,DisFac,5)","v":-24981268.860769216},{"$f":"+$I2043*VLOOKUP($S2043,DisFac,6)","v":0},-24981268.860769216,"UACCT108370S",{"$f":"ROUND(SUM(-F2043,G2043:K2043),0)","v":0},{"$f":"ROUND(G2043-N2043-O2043,0)","v":0},{"$f":"ROUND(H2043-Q2043-R2043,0)","v":0},{"$f":"ROUND(I2043-T2043-U2043-V2043-W2043-X2043,0)","v":0}]
[{"$f":"ROW()","v":2044},null,null,null,null,{"$f":"+'JAM Download'!E2282","v":-24981268.860769216},{"$f":"SUM(G2043)","v":0},{"$f":"SUM(H2043)","v":0},{"$f":"SUM(I2043)","v":-24981268.860769216},{"$f":"SUM(J2043)","v":0},{"$f":"SUM(K2043)","v":0},null,null,{"$f":"SUM(N2043)","v":0},{"$f":"SUM(O2043)","v":0},null,{"$f":"SUM(Q2043)","v":0},{"$f":"SUM(R2043)","v":0},null,{"$f":"SUM(T2043)","v":0},{"$f":"SUM(U2043)","v":0},{"$f":"SUM(V2043)","v":0},{"$f":"SUM(W2043)","v":-24981268.860769216},{"$f":"SUM(X2043)","v":0},-24981268.860769216,"UACCT108370",{"$f":"ROUND(SUM(-F2044,G2044:K2044),0)","v":0},{"$f":"ROUND(G2044-N2044-O2044,0)","v":0},{"$f":"ROUND(H2044-Q2044-R2044,0)","v":0},{"$f":"ROUND(I2044-T2044-U2044-V2044-W2044-X2044,0)","v":0}]
[{"$f":"ROW()","v":2045}]
[{"$f":"ROW()","v":2046},108371,"Installations on Customers' Premises"]
[{"$f":"ROW()","v":2047},null,null,"S","DPW",{"$f":"+'JAM Download'!E2287","v":-3384648.4361538398},{"$f":"VLOOKUP($E2047,Func,2)*$F2047","v":0},{"$f":"VLOOKUP($E2047,Func,3)*$F2047","v":0},{"$f":"VLOOKUP($E2047,Func,5)*$F2047","v":-3384648.4361538398},{"$f":"VLOOKUP($E2047,Func,6)*$F2047","v":0},{"$f":"VLOOKUP($E2047,Func,7)*$F2047","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I2047*VLOOKUP($S2047,DisFac,2)","v":0},{"$f":"+$I2047*VLOOKUP($S2047,DisFac,3)","v":-3384648.4361538398},{"$f":"+$I2047*VLOOKUP($S2047,DisFac,4)","v":0},{"$f":"+$I2047*VLOOKUP($S2047,DisFac,5)","v":0},{"$f":"+$I2047*VLOOKUP($S2047,DisFac,6)","v":0},0,"UACCT108371S",{"$f":"ROUND(SUM(-F2047,G2047:K2047),0)","v":0},{"$f":"ROUND(G2047-N2047-O2047,0)","v":0},{"$f":"ROUND(H2047-Q2047-R2047,0)","v":0},{"$f":"ROUND(I2047-T2047-U2047-V2047-W2047-X2047,0)","v":0}]
[{"$f":"ROW()","v":2048},null,null,null,null,{"$f":"+'JAM Download'!E2288","v":-3384648.4361538398},{"$f":"SUM(G2047)","v":0},{"$f":"SUM(H2047)","v":0},{"$f":"SUM(I2047)","v":-3384648.4361538398},{"$f":"SUM(J2047)","v":0},{"$f":"SUM(K2047)","v":0},null,null,{"$f":"SUM(N2047)","v":0},{"$f":"SUM(O2047)","v":0},null,{"$f":"SUM(Q2047)","v":0},{"$f":"SUM(R2047)","v":0},null,{"$f":"SUM(T2047)","v":0},{"$f":"SUM(U2047)","v":-3384648.4361538398},{"$f":"SUM(V2047)","v":0},{"$f":"SUM(W2047)","v":0},{"$f":"SUM(X2047)","v":0},0,"UACCT108371",{"$f":"ROUND(SUM(-F2048,G2048:K2048),0)","v":0},{"$f":"ROUND(G2048-N2048-O2048,0)","v":0},{"$f":"ROUND(H2048-Q2048-R2048,0)","v":0},{"$f":"ROUND(I2048-T2048-U2048-V2048-W2048-X2048,0)","v":0}]
[{"$f":"ROW()","v":2049}]
[{"$f":"ROW()","v":2050},108372,"Leased Property"]
[{"$f":"ROW()","v":2051},null,null,"S","DPW",{"$f":"'JAM Download'!E2291","v":0},{"$f":"VLOOKUP($E2051,Func,2)*$F2051","v":0},{"$f":"VLOOKUP($E2051,Func,3)*$F2051","v":0},{"$f":"VLOOKUP($E2051,Func,5)*$F2051","v":0},{"$f":"VLOOKUP($E2051,Func,6)*$F2051","v":0},{"$f":"VLOOKUP($E2051,Func,7)*$F2051","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$I2051*VLOOKUP($S2051,DisFac,2)","v":0},{"$f":"+$I2051*VLOOKUP($S2051,DisFac,3)","v":0},{"$f":"+$I2051*VLOOKUP($S2051,DisFac,4)","v":0},{"$f":"+$I2051*VLOOKUP($S2051,DisFac,5)","v":0},{"$f":"+$I2051*VLOOKUP($S2051,DisFac,6)","v":0},0,"UACCT108372S",{"$f":"ROUND(SUM(-F2051,G2051:K2051),0)","v":0},{"$f":"ROUND(G2051-N2051-O2051,0)","v":0},{"$f":"ROUND(H2051-Q2051-R2051,0)","v":0},{"$f":"ROUND(I2051-T2051-U2051-V2051-W2051-X2051,0)","v":0}]
[{"$f":"ROW()","v":2052},null,null,null,null,{"$f":"+'JAM Download'!E2292","v":0},{"$f":"SUM(G2051)","v":0},{"$f":"SUM(H2051)","v":0},{"$f":"SUM(I2051)","v":0},{"$f":"SUM(J2051)","v":0},{"$f":"SUM(K2051)","v":0},null,null,{"$f":"SUM(N2051)","v":0},{"$f":"SUM(O2051)","v":0},null,{"$f":"SUM(Q2051)","v":0},{"$f":"SUM(R2051)","v":0},null,{"$f":"SUM(T2051)","v":0},{"$f":"SUM(U2051)","v":0},{"$f":"SUM(V2051)","v":0},{"$f":"SUM(W2051)","v":0},{"$f":"SUM(X2051)","v":0},0,"UACCT108372",{"$f":"ROUND(SUM(-F2052,G2052:K2052),0)","v":0},{"$f":"ROUND(G2052-N2052-O2052,0)","v":0},{"$f":"ROUND(H2052-Q2052-R2052,0)","v":0},{"$f":"ROUND(I2052-T2052-U2052-V2052-W2052-X2052,0)","v":0}]
[{"$f":"ROW()","v":2053}]
[{"$f":"ROW()","v":2054},108373,"Street Lights"]
[{"$f":"ROW()","v":2055},null,null,"S","DPW",{"$f":"+'JAM Download'!E2295","v":-11508244.023076924},{"$f":"VLOOKUP($E2055,Func,2)*$F2055","v":0},{"$f":"VLOOKUP($E2055,Func,3)*$F2055","v":0},{"$f":"VLOOKUP($E2055,Func,5)*$F2055","v":-11508244.023076924},{"$f":"VLOOKUP($E2055,Func,6)*$F2055","v":0},{"$f":"VLOOKUP($E2055,Func,7)*$F2055","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$I2055*VLOOKUP($S2055,DisFac,2)","v":0},{"$f":"+$I2055*VLOOKUP($S2055,DisFac,3)","v":-11508244.023076924},{"$f":"+$I2055*VLOOKUP($S2055,DisFac,4)","v":0},{"$f":"+$I2055*VLOOKUP($S2055,DisFac,5)","v":0},{"$f":"+$I2055*VLOOKUP($S2055,DisFac,6)","v":0},0,"UACCT108373S",{"$f":"ROUND(SUM(-F2055,G2055:K2055),0)","v":0},{"$f":"ROUND(G2055-N2055-O2055,0)","v":0},{"$f":"ROUND(H2055-Q2055-R2055,0)","v":0},{"$f":"ROUND(I2055-T2055-U2055-V2055-W2055-X2055,0)","v":0}]
[{"$f":"ROW()","v":2056},null,null,null,null,{"$f":"+'JAM Download'!E2296","v":-11508244.023076924},{"$f":"SUM(G2055)","v":0},{"$f":"SUM(H2055)","v":0},{"$f":"SUM(I2055)","v":-11508244.023076924},{"$f":"SUM(J2055)","v":0},{"$f":"SUM(K2055)","v":0},null,null,{"$f":"SUM(N2055)","v":0},{"$f":"SUM(O2055)","v":0},null,{"$f":"SUM(Q2055)","v":0},{"$f":"SUM(R2055)","v":0},null,{"$f":"SUM(T2055)","v":0},{"$f":"SUM(U2055)","v":-11508244.023076924},{"$f":"SUM(V2055)","v":0},{"$f":"SUM(W2055)","v":0},{"$f":"SUM(X2055)","v":0},0,"UACCT108373",{"$f":"ROUND(SUM(-F2056,G2056:K2056),0)","v":0},{"$f":"ROUND(G2056-N2056-O2056,0)","v":0},{"$f":"ROUND(H2056-Q2056-R2056,0)","v":0},{"$f":"ROUND(I2056-T2056-U2056-V2056-W2056-X2056,0)","v":0}]
[{"$f":"ROW()","v":2057}]
[{"$f":"ROW()","v":2058},"108D00","Unclassified Dist Plant - Acct 300"]
[{"$f":"ROW()","v":2059},null,null,"S","DPW",{"$f":"'JAM Download'!E2299","v":0},{"$f":"VLOOKUP($E2059,Func,2)*$F2059","v":0},{"$f":"VLOOKUP($E2059,Func,3)*$F2059","v":0},{"$f":"VLOOKUP($E2059,Func,5)*$F2059","v":0},{"$f":"VLOOKUP($E2059,Func,6)*$F2059","v":0},{"$f":"VLOOKUP($E2059,Func,7)*$F2059","v":0},null,null,null,null,null,null,null,"PLNT",{"$f":"+$I2059*VLOOKUP($S2059,DisFac,2)","v":0},{"$f":"+$I2059*VLOOKUP($S2059,DisFac,3)","v":0},{"$f":"+$I2059*VLOOKUP($S2059,DisFac,4)","v":0},{"$f":"+$I2059*VLOOKUP($S2059,DisFac,5)","v":0},{"$f":"+$I2059*VLOOKUP($S2059,DisFac,6)","v":0},0,"UACCT108D00S",{"$f":"ROUND(SUM(-F2059,G2059:K2059),0)","v":0},{"$f":"ROUND(G2059-N2059-O2059,0)","v":0},{"$f":"ROUND(H2059-Q2059-R2059,0)","v":0},{"$f":"ROUND(I2059-T2059-U2059-V2059-W2059-X2059,0)","v":0}]
[{"$f":"ROW()","v":2060},null,null,null,null,{"$f":"+Acct108D00S","v":0},{"$f":"SUM(G2059)","v":0},{"$f":"SUM(H2059)","v":0},{"$f":"SUM(I2059)","v":0},{"$f":"SUM(J2059)","v":0},{"$f":"SUM(K2059)","v":0},null,null,{"$f":"SUM(N2059)","v":0},{"$f":"SUM(O2059)","v":0},null,{"$f":"SUM(Q2059)","v":0},{"$f":"SUM(R2059)","v":0},null,{"$f":"SUM(T2059)","v":0},{"$f":"SUM(U2059)","v":0},{"$f":"SUM(V2059)","v":0},{"$f":"SUM(W2059)","v":0},{"$f":"SUM(X2059)","v":0},0,"UACCT108D00",{"$f":"ROUND(SUM(-F2060,G2060:K2060),0)","v":0},{"$f":"ROUND(G2060-N2060-O2060,0)","v":0},{"$f":"ROUND(H2060-Q2060-R2060,0)","v":0},{"$f":"ROUND(I2060-T2060-U2060-V2060-W2060-X2060,0)","v":0}]
[{"$f":"ROW()","v":2061}]
[{"$f":"ROW()","v":2062},"108DS","Unclassified Dist Sub Plant - Acct 300"]
[{"$f":"ROW()","v":2063},null,null,"S","DPW",{"$f":"+'JAM Download'!E2303","v":0},{"$f":"VLOOKUP($E2063,Func,2)*$F2063","v":0},{"$f":"VLOOKUP($E2063,Func,3)*$F2063","v":0},{"$f":"VLOOKUP($E2063,Func,5)*$F2063","v":0},{"$f":"VLOOKUP($E2063,Func,6)*$F2063","v":0},{"$f":"VLOOKUP($E2063,Func,7)*$F2063","v":0},null,null,null,null,null,null,null,"PLNT",{"$f":"+$I2063*VLOOKUP($S2063,DisFac,2)","v":0},{"$f":"+$I2063*VLOOKUP($S2063,DisFac,3)","v":0},{"$f":"+$I2063*VLOOKUP($S2063,DisFac,4)","v":0},{"$f":"+$I2063*VLOOKUP($S2063,DisFac,5)","v":0},{"$f":"+$I2063*VLOOKUP($S2063,DisFac,6)","v":0},0,"UACCT108DSS",{"$f":"ROUND(SUM(-F2063,G2063:K2063),0)","v":0},{"$f":"ROUND(G2063-N2063-O2063,0)","v":0},{"$f":"ROUND(H2063-Q2063-R2063,0)","v":0},{"$f":"ROUND(I2063-T2063-U2063-V2063-W2063-X2063,0)","v":0}]
[{"$f":"ROW()","v":2064},null,null,null,null,{"$f":"+Acct108DSS","v":0},{"$f":"SUM(G2063)","v":0},{"$f":"SUM(H2063)","v":0},{"$f":"SUM(I2063)","v":0},{"$f":"SUM(J2063)","v":0},{"$f":"SUM(K2063)","v":0},null,null,{"$f":"SUM(N2063)","v":0},{"$f":"SUM(O2063)","v":0},null,{"$f":"SUM(Q2063)","v":0},{"$f":"SUM(R2063)","v":0},null,{"$f":"SUM(T2063)","v":0},{"$f":"SUM(U2063)","v":0},{"$f":"SUM(V2063)","v":0},{"$f":"SUM(W2063)","v":0},{"$f":"SUM(X2063)","v":0},0,"UACCT108DS",{"$f":"ROUND(SUM(-F2064,G2064:K2064),0)","v":0},{"$f":"ROUND(G2064-N2064-O2064,0)","v":0},{"$f":"ROUND(H2064-Q2064-R2064,0)","v":0},{"$f":"ROUND(I2064-T2064-U2064-V2064-W2064-X2064,0)","v":0}]
[{"$f":"ROW()","v":2065}]
[{"$f":"ROW()","v":2066},"108D","Unclassified Dist Sub Plant - Acct 300"]
[{"$f":"ROW()","v":2067},null,null,"S","DPW",{"$f":"+'JAM Download'!E2307","v":3030553.9546153801},{"$f":"VLOOKUP($E2067,Func,2)*$F2067","v":0},{"$f":"VLOOKUP($E2067,Func,3)*$F2067","v":0},{"$f":"VLOOKUP($E2067,Func,5)*$F2067","v":3030553.9546153801},{"$f":"VLOOKUP($E2067,Func,6)*$F2067","v":0},{"$f":"VLOOKUP($E2067,Func,7)*$F2067","v":0},null,null,null,null,null,null,null,"PLNT",{"$f":"+$I2067*VLOOKUP($S2067,DisFac,2)","v":557331.55576073565},{"$f":"+$I2067*VLOOKUP($S2067,DisFac,3)","v":1533794.1229201895},{"$f":"+$I2067*VLOOKUP($S2067,DisFac,4)","v":551253.94077967876},{"$f":"+$I2067*VLOOKUP($S2067,DisFac,5)","v":92719.450385159769},{"$f":"+$I2067*VLOOKUP($S2067,DisFac,6)","v":295454.8847696163},92719.450385159769,"UACCT108D_S",{"$f":"ROUND(SUM(-F2067,G2067:K2067),0)","v":0},{"$f":"ROUND(G2067-N2067-O2067,0)","v":0},{"$f":"ROUND(H2067-Q2067-R2067,0)","v":0},{"$f":"ROUND(I2067-T2067-U2067-V2067-W2067-X2067,0)","v":0}]
[{"$f":"ROW()","v":2068},null,null,null,null,{"$f":"+Acct108D_S","v":3030553.9546153801},{"$f":"SUM(G2067)","v":0},{"$f":"SUM(H2067)","v":0},{"$f":"SUM(I2067)","v":3030553.9546153801},{"$f":"SUM(J2067)","v":0},{"$f":"SUM(K2067)","v":0},null,null,{"$f":"SUM(N2067)","v":0},{"$f":"SUM(O2067)","v":0},null,{"$f":"SUM(Q2067)","v":0},{"$f":"SUM(R2067)","v":0},null,{"$f":"SUM(T2067)","v":557331.55576073565},{"$f":"SUM(U2067)","v":1533794.1229201895},{"$f":"SUM(V2067)","v":551253.94077967876},{"$f":"SUM(W2067)","v":92719.450385159769},{"$f":"SUM(X2067)","v":295454.8847696163},92719.450385159769,"UACCT108D",{"$f":"ROUND(SUM(-F2068,G2068:K2068),0)","v":0},{"$f":"ROUND(G2068-N2068-O2068,0)","v":0},{"$f":"ROUND(H2068-Q2068-R2068,0)","v":0},{"$f":"ROUND(I2068-T2068-U2068-V2068-W2068-X2068,0)","v":0}]
[{"$f":"ROW()","v":2069}]
[{"$f":"ROW()","v":2070}]
[{"$f":"ROW()","v":2071},"TOTAL DISTRIBUTION PLANT DEPR",null,null,null,{"$f":"+'JAM Download'!E2311","v":-783743829.29846096},{"$f":"+G2056+G2052+G2048+G2044+G2040+G2036+G2032+G2028+G2024+G2020+G2016+G2012+G2008+G2064+G2060+G2068","v":0},{"$f":"+H2056+H2052+H2048+H2044+H2040+H2036+H2032+H2028+H2024+H2020+H2016+H2012+H2008+H2064+H2060+H2068","v":0},{"$f":"+I2056+I2052+I2048+I2044+I2040+I2036+I2032+I2028+I2024+I2020+I2016+I2012+I2008+I2064+I2060+I2068","v":-783743829.29846072},{"$f":"+J2056+J2052+J2048+J2044+J2040+J2036+J2032+J2028+J2024+J2020+J2016+J2012+J2008+J2064+J2060+J2068","v":0},{"$f":"+K2056+K2052+K2048+K2044+K2040+K2036+K2032+K2028+K2024+K2020+K2016+K2012+K2008+K2064+K2060+K2068","v":0},null,null,{"$f":"+N2056+N2052+N2048+N2044+N2040+N2036+N2032+N2028+N2024+N2020+N2016+N2012+N2008+N2064+N2060+N2068","v":0},{"$f":"+O2056+O2052+O2048+O2044+O2040+O2036+O2032+O2028+O2024+O2020+O2016+O2012+O2008+O2064+O2060+O2068","v":0},null,{"$f":"+Q2056+Q2052+Q2048+Q2044+Q2040+Q2036+Q2032+Q2028+Q2024+Q2020+Q2016+Q2012+Q2008+Q2064+Q2060+Q2068","v":0},{"$f":"+R2056+R2052+R2048+R2044+R2040+R2036+R2032+R2028+R2024+R2020+R2016+R2012+R2008+R2064+R2060+R2068","v":0},null,{"$f":"+T2056+T2052+T2048+T2044+T2040+T2036+T2032+T2028+T2024+T2020+T2016+T2012+T2008+T2064+T2060+T2068","v":-89664600.728579774},{"$f":"+U2056+U2052+U2048+U2044+U2040+U2036+U2032+U2028+U2024+U2020+U2016+U2012+U2008+U2064+U2060+U2068","v":-516504726.45504624},{"$f":"+V2056+V2052+V2048+V2044+V2040+V2036+V2032+V2028+V2024+V2020+V2016+V2012+V2008+V2064+V2060+V2068","v":-92340969.364604905},{"$f":"+W2056+W2052+W2048+W2044+W2040+W2036+W2032+W2028+W2024+W2020+W2016+W2012+W2008+W2064+W2060+W2068","v":-24888549.410384055},{"$f":"+X2056+X2052+X2048+X2044+X2040+X2036+X2032+X2028+X2024+X2020+X2016+X2012+X2008+X2064+X2060+X2068","v":-60344983.33984568},-24888549.410384055,null,{"$f":"ROUND(SUM(-F2071,G2071:K2071),0)","v":0},{"$f":"ROUND(G2071-N2071-O2071,0)","v":0},{"$f":"ROUND(H2071-Q2071-R2071,0)","v":0},{"$f":"ROUND(I2071-T2071-U2071-V2071-W2071-X2071,0)","v":0}]
[{"$f":"ROW()","v":2072}]
[{"$f":"ROW()","v":2073},"108GP","General Plant Accumulated Depr"]
[{"$f":"ROW()","v":2074},null,null,"S","G-SITUS",{"$f":"+'JAM Download'!E2318","v":-61238082.094615348},{"$f":"VLOOKUP($E2074,Func,2)*$F2074","v":0},{"$f":"VLOOKUP($E2074,Func,3)*$F2074","v":-17462411.844310857},{"$f":"VLOOKUP($E2074,Func,5)*$F2074","v":-43775670.250304498},{"$f":"VLOOKUP($E2074,Func,6)*$F2074","v":0},{"$f":"VLOOKUP($E2074,Func,7)*$F2074","v":0},null,0.75,{"$f":"+$G2074*$M2074","v":0},{"$f":"+$G2074*(1-$M2074)","v":0},0.75,{"$f":"+$H2074*$P2074","v":-13096808.883233143},{"$f":"+$H2074*(1-$P2074)","v":-4365602.9610777143},"PLNT",{"$f":"+$I2074*VLOOKUP($S2074,DisFac,2)","v":-8050528.9694363978},{"$f":"+$I2074*VLOOKUP($S2074,DisFac,3)","v":-22155311.128697786},{"$f":"+$I2074*VLOOKUP($S2074,DisFac,4)","v":-7962739.1879959879},{"$f":"+$I2074*VLOOKUP($S2074,DisFac,5)","v":-1339311.6066020837},{"$f":"+$I2074*VLOOKUP($S2074,DisFac,6)","v":-4267779.3575722398},-1339311.6066020837,"UACCT108GPS",{"$f":"ROUND(SUM(-F2074,G2074:K2074),0)","v":0},{"$f":"ROUND(G2074-N2074-O2074,0)","v":0},{"$f":"ROUND(H2074-Q2074-R2074,0)","v":0},{"$f":"ROUND(I2074-T2074-U2074-V2074-W2074-X2074,0)","v":0}]
[{"$f":"ROW()","v":2075},null,null,"SG","PT",{"$f":"+'JAM Download'!E2319","v":-960372.20959533728},-667666.25928264461,-292705.95031269256,0,0,0,null,0.75,-500749.69446198345,-166916.56482066115,0.75,-219529.46273451942,-73176.487578173139,"PLNT",0,0,0,0,0,0,"UACCT108GPDGP",0,0,0,0]
[{"$f":"ROW()","v":2076},null,null,"SG","PT",{"$f":"+'JAM Download'!E2320","v":-1507082.7561797192},-1047748.2544729983,-459334.5017067208,0,0,0,null,0.75,-785811.19085474871,-261937.06361824958,0.75,-344500.8762800406,-114833.6254266802,"PLNT",0,0,0,0,0,0,"UACCT108GPDGU",0,0,0,0]
[{"$f":"ROW()","v":2077},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E2321","v":-27533365.824610867},-13495532.508172303,-14037833.316438563,0,0,0,null,0.75,-10121649.381129228,-3373883.1270430759,0.75,-10528374.987328922,-3509458.3291096408,"PLNT",0,0,0,0,0,0,"UACCT108GPSG",0,0,0,0]
[{"$f":"ROW()","v":2078},null,null,"CN","CUST",{"$f":"+'JAM Download'!E2322","v":-4178464.8671246883},0,0,0,-4178464.8671246883,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT108GPCN",0,0,0,0]
[{"$f":"ROW()","v":2079},null,null,"SO","PTD",{"$f":"+'JAM Download'!E2323","v":-35735255.963912189},-18103624.973408893,-7936657.9908345928,-9694972.9996687062,0,0,null,0.75,-13577718.73005667,-4525906.2433522232,0.75,-5952493.4931259444,-1984164.4977086482,"PLNT",-1782946.1101442236,-4906724.259475857,-1763503.3567644355,-296616.58610606421,-945182.68717812526,-296616.58610606421,"UACCT108GPSO",0,0,0,0]
[{"$f":"ROW()","v":2080},null,null,"SE","P",{"$f":"+'JAM Download'!E2324","v":-132693.23694601181},-132693.23694601181,0,0,0,0,null,0,0,-132693.23694601181,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT108GPSE",0,0,0,0]
[{"$f":"ROW()","v":2081},null,null,"SG","P",{"$f":"+'JAM Download'!E2325","v":-24075.59976038013},-24075.59976038013,0,0,0,0,null,0.75,-18056.699820285095,-6018.8999400950324,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT108GPSSGCT",0,{"$f":"ROUND(G2081-N2081-O2081,0)","v":0},{"$f":"ROUND(H2081-Q2081-R2081,0)","v":0},{"$f":"ROUND(I2081-T2081-U2081-V2081-W2081-X2081,0)","v":0}]
[{"$f":"ROW()","v":2082},null,null,"SG","P",{"$f":"+'JAM Download'!E2326","v":-910733.64285958745},-910733.64285958745,0,0,0,0,null,0.75,-683050.23214469058,-227683.41071489686,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT108GPSSGCH",0,0,0,0]
[{"$f":"ROW()","v":2083},null,null,null,null,{"$f":"+'JAM Download'!E2327","v":-132220126.19560415},{"$f":"SUM(G2074:G2082)","v":-34382074.474902816},{"$f":"SUM(H2074:H2082)","v":-40188943.603603423},{"$f":"SUM(I2074:I2082)","v":-53470643.249973208},{"$f":"SUM(J2074:J2082)","v":-4178464.8671246883},{"$f":"SUM(K2074:K2082)","v":0},null,null,{"$f":"SUM(N2074:N2082)","v":-25687035.928467605},{"$f":"SUM(O2074:O2082)","v":-8695038.5464352127},null,{"$f":"SUM(Q2074:Q2082)","v":-30141707.702702571},{"$f":"SUM(R2074:R2082)","v":-10047235.900900856},null,{"$f":"SUM(T2074:T2082)","v":-9833475.0795806218},{"$f":"SUM(U2074:U2082)","v":-27062035.388173643},{"$f":"SUM(V2074:V2082)","v":-9726242.5447604228},{"$f":"SUM(W2074:W2082)","v":-1635928.1927081479},{"$f":"SUM(X2074:X2082)","v":-5212962.0447503654},-1635928.1927081479,"UACCT108GP",0,0,0,0]
[{"$f":"ROW()","v":2084}]
[{"$f":"ROW()","v":2085}]
[{"$f":"ROW()","v":2086},"108MP","Mining Plant Accumulated Depr."]
[{"$f":"ROW()","v":2087},null,null,"S","P",{"$f":"+'JAM Download'!E2331","v":0},{"$f":"VLOOKUP($E2087,Func,2)*$F2087","v":0},{"$f":"VLOOKUP($E2087,Func,3)*$F2087","v":0},{"$f":"VLOOKUP($E2087,Func,5)*$F2087","v":0},{"$f":"VLOOKUP($E2087,Func,6)*$F2087","v":0},{"$f":"VLOOKUP($E2087,Func,7)*$F2087","v":0},null,0,{"$f":"+$G2087*$M2087","v":0},{"$f":"+$G2087*(1-$M2087)","v":0},0,{"$f":"+$H2087*$P2087","v":0},{"$f":"+$H2087*(1-$P2087)","v":0},null,null,null,null,null,null,null,"UACCT108MPS",{"$f":"ROUND(SUM(-F2087,G2087:K2087),0)","v":0},{"$f":"ROUND(G2087-N2087-O2087,0)","v":0},{"$f":"ROUND(H2087-Q2087-R2087,0)","v":0},{"$f":"ROUND(I2087-T2087-U2087-V2087-W2087-X2087,0)","v":0}]
[{"$f":"ROW()","v":2088},null,null,"DEU","P",0,{"$f":"VLOOKUP($E2088,Func,2)*$F2088","v":0},{"$f":"VLOOKUP($E2088,Func,3)*$F2088","v":0},{"$f":"VLOOKUP($E2088,Func,5)*$F2088","v":0},{"$f":"VLOOKUP($E2088,Func,6)*$F2088","v":0},{"$f":"VLOOKUP($E2088,Func,7)*$F2088","v":0},null,0,{"$f":"+$G2088*$M2088","v":0},{"$f":"+$G2088*(1-$M2088)","v":0},0,{"$f":"+$H2088*$P2088","v":0},{"$f":"+$H2088*(1-$P2088)","v":0},null,null,null,null,null,null,null,"UACCT108MPDEU",{"$f":"ROUND(SUM(-F2088,G2088:K2088),0)","v":0},{"$f":"ROUND(G2088-N2088-O2088,0)","v":0},{"$f":"ROUND(H2088-Q2088-R2088,0)","v":0},{"$f":"ROUND(I2088-T2088-U2088-V2088-W2088-X2088,0)","v":0}]
[{"$f":"ROW()","v":2089},null,null,"SE","P",{"$f":"+'JAM Download'!E2332","v":-69759635.065571666},{"$f":"VLOOKUP($E2089,Func,2)*$F2089","v":-69759635.065571666},{"$f":"VLOOKUP($E2089,Func,3)*$F2089","v":0},{"$f":"VLOOKUP($E2089,Func,5)*$F2089","v":0},{"$f":"VLOOKUP($E2089,Func,6)*$F2089","v":0},{"$f":"VLOOKUP($E2089,Func,7)*$F2089","v":0},null,0,{"$f":"+$G2089*$M2089","v":0},{"$f":"+$G2089*(1-$M2089)","v":-69759635.065571666},0,{"$f":"+$H2089*$P2089","v":0},{"$f":"+$H2089*(1-$P2089)","v":0},null,null,null,null,null,null,null,"UACCT108MPSEU",{"$f":"ROUND(SUM(-F2089,G2089:K2089),0)","v":0},{"$f":"ROUND(G2089-N2089-O2089,0)","v":0},{"$f":"ROUND(H2089-Q2089-R2089,0)","v":0},{"$f":"ROUND(I2089-T2089-U2089-V2089-W2089-X2089,0)","v":0}]
[{"$f":"ROW()","v":2090},null,null,null,null,{"$f":"+'JAM Download'!E2333","v":-69759635.065571666},{"$f":"SUM(G2087:G2089)","v":-69759635.065571666},{"$f":"SUM(H2087:H2089)","v":0},{"$f":"SUM(I2087:I2089)","v":0},{"$f":"SUM(J2087:J2089)","v":0},{"$f":"SUM(K2087:K2089)","v":0},null,null,{"$f":"SUM(N2087:N2089)","v":0},{"$f":"SUM(O2087:O2089)","v":-69759635.065571666},null,{"$f":"SUM(Q2087:Q2089)","v":0},{"$f":"SUM(R2087:R2089)","v":0}]
[{"$f":"ROW()","v":2091}]
[{"$f":"ROW()","v":2092},"108MP","Less Centralia Situs Depreciation"]
[{"$f":"ROW()","v":2093},null,null,"S","P",{"$f":"+'JAM Download'!E2335","v":0},{"$f":"VLOOKUP($E2093,Func,2)*$F2093","v":0},{"$f":"VLOOKUP($E2093,Func,3)*$F2093","v":0},{"$f":"VLOOKUP($E2093,Func,5)*$F2093","v":0},{"$f":"VLOOKUP($E2093,Func,6)*$F2093","v":0},{"$f":"VLOOKUP($E2093,Func,7)*$F2093","v":0},null,0,{"$f":"+$G2093*$M2093","v":0},{"$f":"+$G2093*(1-$M2093)","v":0},0,{"$f":"+$H2093*$P2093","v":0},{"$f":"+$H2093*(1-$P2093)","v":0},null,null,null,null,null,null,null,"UACCT108MPS",{"$f":"ROUND(SUM(-F2093,G2093:K2093),0)","v":0},{"$f":"ROUND(G2093-N2093-O2093,0)","v":0},{"$f":"ROUND(H2093-Q2093-R2093,0)","v":0},{"$f":"ROUND(I2093-T2093-U2093-V2093-W2093-X2093,0)","v":0}]
[{"$f":"ROW()","v":2094},null,null,null,null,{"$f":"+'JAM Download'!E2336","v":-69759635.065571666},{"$f":"+G2090+G2093","v":-69759635.065571666},{"$f":"+H2090+H2093","v":0},{"$f":"+I2090+I2093","v":0},{"$f":"+J2090+J2093","v":0},{"$f":"+K2090+K2093","v":0},null,null,{"$f":"+N2090+N2093","v":0},{"$f":"+O2090+O2093","v":-69759635.065571666},null,{"$f":"+Q2090+Q2093","v":0},{"$f":"+R2090+R2093","v":0},null,{"$f":"SUM(T2087:T2093)","v":0},{"$f":"SUM(U2087:U2093)","v":0},{"$f":"SUM(V2087:V2093)","v":0},{"$f":"SUM(W2087:W2093)","v":0},{"$f":"SUM(X2087:X2093)","v":0},0,"UACCT108MP",{"$f":"ROUND(SUM(-F2094,G2094:K2094),0)","v":0},{"$f":"ROUND(G2094-N2094-O2094,0)","v":0},{"$f":"ROUND(H2094-Q2094-R2094,0)","v":0},{"$f":"ROUND(I2094-T2094-U2094-V2094-W2094-X2094,0)","v":0}]
[{"$f":"ROW()","v":2095}]
[{"$f":"ROW()","v":2096},1081390,"Accum Depr - Capital Lease"]
[{"$f":"ROW()","v":2097},null,null,"SO","PTD",{"$f":"+'JAM Download'!E2340","v":0},{"$f":"VLOOKUP($E2097,Func,2)*$F2097","v":0},{"$f":"VLOOKUP($E2097,Func,3)*$F2097","v":0},{"$f":"VLOOKUP($E2097,Func,5)*$F2097","v":0},{"$f":"VLOOKUP($E2097,Func,6)*$F2097","v":0},{"$f":"VLOOKUP($E2097,Func,7)*$F2097","v":0},null,0,{"$f":"+$G2097*$M2097","v":0},{"$f":"+$G2097*(1-$M2097)","v":0},0,{"$f":"+$H2097*$P2097","v":0},{"$f":"+$H2097*(1-$P2097)","v":0},"PLNT",{"$f":"+$I2097*VLOOKUP($S2097,DisFac,2)","v":0},{"$f":"+$I2097*VLOOKUP($S2097,DisFac,3)","v":0},{"$f":"+$I2097*VLOOKUP($S2097,DisFac,4)","v":0},{"$f":"+$I2097*VLOOKUP($S2097,DisFac,5)","v":0},{"$f":"+$I2097*VLOOKUP($S2097,DisFac,6)","v":0},0,"UACCT1081390SO",{"$f":"ROUND(SUM(-F2097,G2097:K2097),0)","v":0},{"$f":"ROUND(G2097-N2097-O2097,0)","v":0},{"$f":"ROUND(H2097-Q2097-R2097,0)","v":0},{"$f":"ROUND(I2097-T2097-U2097-V2097-W2097-X2097,0)","v":0}]
[{"$f":"ROW()","v":2098}]
[{"$f":"ROW()","v":2099}]
[{"$f":"ROW()","v":2100},null,"Remove Capital Leases",null,"P",{"$f":"+'JAM Download'!E2343","v":0},{"$f":"VLOOKUP($E2100,Func,2)*$F2100","v":0},{"$f":"VLOOKUP($E2100,Func,3)*$F2100","v":0},{"$f":"VLOOKUP($E2100,Func,5)*$F2100","v":0},{"$f":"VLOOKUP($E2100,Func,6)*$F2100","v":0},{"$f":"VLOOKUP($E2100,Func,7)*$F2100","v":0},null,0,{"$f":"+$G2100*$M2100","v":0},{"$f":"+$G2100*(1-$M2100)","v":0},0,{"$f":"+$H2100*$P2100","v":0},{"$f":"+$H2100*(1-$P2100)","v":0},null,null,null,null,null,null,null,"UACCT1081390RCL",{"$f":"ROUND(SUM(-F2100,G2100:K2100),0)","v":0},{"$f":"ROUND(G2100-N2100-O2100,0)","v":0},{"$f":"ROUND(H2100-Q2100-R2100,0)","v":0},{"$f":"ROUND(I2100-T2100-U2100-V2100-W2100-X2100,0)","v":0}]
[{"$f":"ROW()","v":2101},null,null,null,null,{"$f":"+'JAM Download'!E2344","v":0},{"$f":"SUM(G2100)","v":0},{"$f":"SUM(H2100)","v":0},{"$f":"SUM(I2100)","v":0},{"$f":"SUM(J2100)","v":0},{"$f":"SUM(K2100)","v":0},null,null,{"$f":"SUM(N2100)","v":0},{"$f":"SUM(O2100)","v":0},null,{"$f":"SUM(Q2100)","v":0},{"$f":"SUM(R2100)","v":0},null,{"$f":"SUM(T2100)","v":0},{"$f":"SUM(U2100)","v":0},{"$f":"SUM(V2100)","v":0},{"$f":"SUM(W2100)","v":0},{"$f":"SUM(X2100)","v":0},0,"UACCT1081390",{"$f":"ROUND(SUM(-F2101,G2101:K2101),0)","v":0},{"$f":"ROUND(G2101-N2101-O2101,0)","v":0},{"$f":"ROUND(H2101-Q2101-R2101,0)","v":0},{"$f":"ROUND(I2101-T2101-U2101-V2101-W2101-X2101,0)","v":0}]
[{"$f":"ROW()","v":2102}]
[{"$f":"ROW()","v":2103},1081399,"Accum Depr - Capital Lease"]
[{"$f":"ROW()","v":2104},null,null,"S","P",{"$f":"+'JAM Download'!E2347","v":0},{"$f":"VLOOKUP($E2104,Func,2)*$F2104","v":0},{"$f":"VLOOKUP($E2104,Func,3)*$F2104","v":0},{"$f":"VLOOKUP($E2104,Func,5)*$F2104","v":0},{"$f":"VLOOKUP($E2104,Func,6)*$F2104","v":0},{"$f":"VLOOKUP($E2104,Func,7)*$F2104","v":0},null,0,{"$f":"+$G2104*$M2104","v":0},{"$f":"+$G2104*(1-$M2104)","v":0},0,{"$f":"+$H2104*$P2104","v":0},{"$f":"+$H2104*(1-$P2104)","v":0},"PLNT",{"$f":"+$I2104*VLOOKUP($S2104,DisFac,2)","v":0},{"$f":"+$I2104*VLOOKUP($S2104,DisFac,3)","v":0},{"$f":"+$I2104*VLOOKUP($S2104,DisFac,4)","v":0},{"$f":"+$I2104*VLOOKUP($S2104,DisFac,5)","v":0},{"$f":"+$I2104*VLOOKUP($S2104,DisFac,6)","v":0},0,"UACCT1081399S",{"$f":"ROUND(SUM(-F2104,G2104:K2104),0)","v":0},{"$f":"ROUND(G2104-N2104-O2104,0)","v":0},{"$f":"ROUND(H2104-Q2104-R2104,0)","v":0},{"$f":"ROUND(I2104-T2104-U2104-V2104-W2104-X2104,0)","v":0}]
[{"$f":"ROW()","v":2105},null,null,"SE","P",{"$f":"+'JAM Download'!E2348","v":0},{"$f":"VLOOKUP($E2105,Func,2)*$F2105","v":0},{"$f":"VLOOKUP($E2105,Func,3)*$F2105","v":0},{"$f":"VLOOKUP($E2105,Func,5)*$F2105","v":0},{"$f":"VLOOKUP($E2105,Func,6)*$F2105","v":0},{"$f":"VLOOKUP($E2105,Func,7)*$F2105","v":0},null,0,{"$f":"+$G2105*$M2105","v":0},{"$f":"+$G2105*(1-$M2105)","v":0},0,{"$f":"+$H2105*$P2105","v":0},{"$f":"+$H2105*(1-$P2105)","v":0},"PLNT",{"$f":"+$I2105*VLOOKUP($S2105,DisFac,2)","v":0},{"$f":"+$I2105*VLOOKUP($S2105,DisFac,3)","v":0},{"$f":"+$I2105*VLOOKUP($S2105,DisFac,4)","v":0},{"$f":"+$I2105*VLOOKUP($S2105,DisFac,5)","v":0},{"$f":"+$I2105*VLOOKUP($S2105,DisFac,6)","v":0},0,"UACCT1081399SEP",{"$f":"ROUND(SUM(-F2105,G2105:K2105),0)","v":0},{"$f":"ROUND(G2105-N2105-O2105,0)","v":0},{"$f":"ROUND(H2105-Q2105-R2105,0)","v":0},{"$f":"ROUND(I2105-T2105-U2105-V2105-W2105-X2105,0)","v":0}]
[{"$f":"ROW()","v":2106}]
[{"$f":"ROW()","v":2107}]
[{"$f":"ROW()","v":2108},null,"Remove Capital Leases",null,"P",{"$f":"+'JAM Download'!E2351","v":0},{"$f":"VLOOKUP($E2108,Func,2)*$F2108","v":0},{"$f":"VLOOKUP($E2108,Func,3)*$F2108","v":0},{"$f":"VLOOKUP($E2108,Func,5)*$F2108","v":0},{"$f":"VLOOKUP($E2108,Func,6)*$F2108","v":0},{"$f":"VLOOKUP($E2108,Func,7)*$F2108","v":0},null,0,{"$f":"+$G2108*$M2108","v":0},{"$f":"+$G2108*(1-$M2108)","v":0},0,{"$f":"+$H2108*$P2108","v":0},{"$f":"+$H2108*(1-$P2108)","v":0},null,null,null,null,null,null,null,"UACCT1081399RCL",{"$f":"ROUND(SUM(-F2108,G2108:K2108),0)","v":0},{"$f":"ROUND(G2108-N2108-O2108,0)","v":0},{"$f":"ROUND(H2108-Q2108-R2108,0)","v":0},{"$f":"ROUND(I2108-T2108-U2108-V2108-W2108-X2108,0)","v":0}]
[{"$f":"ROW()","v":2109},null,null,null,null,{"$f":"+'JAM Download'!E2352","v":0},{"$f":"SUM(G2108)","v":0},{"$f":"SUM(H2108)","v":0},{"$f":"SUM(I2108)","v":0},{"$f":"SUM(J2108)","v":0},{"$f":"SUM(K2108)","v":0},null,null,{"$f":"SUM(N2108)","v":0},{"$f":"SUM(O2108)","v":0},null,{"$f":"SUM(Q2108)","v":0},{"$f":"SUM(R2108)","v":0},null,{"$f":"SUM(T2108)","v":0},{"$f":"SUM(U2108)","v":0},{"$f":"SUM(V2108)","v":0},{"$f":"SUM(W2108)","v":0},{"$f":"SUM(X2108)","v":0},0,"UACCT1081399",{"$f":"ROUND(SUM(-F2109,G2109:K2109),0)","v":0},{"$f":"ROUND(G2109-N2109-O2109,0)","v":0},{"$f":"ROUND(H2109-Q2109-R2109,0)","v":0},{"$f":"ROUND(I2109-T2109-U2109-V2109-W2109-X2109,0)","v":0}]
[{"$f":"ROW()","v":2110}]
[{"$f":"ROW()","v":2111}]
[{"$f":"ROW()","v":2112},"TOTAL GENERAL PLANT ACCUM DEPR",null,null,null,{"$f":"+'JAM Download'!E2354","v":-201979761.26117581},{"$f":"+G2083+G2090","v":-104141709.54047447},{"$f":"+H2083+H2094+H2101+H2109","v":-40188943.603603423},{"$f":"+I2083+I2094+I2101+I2109","v":-53470643.249973208},{"$f":"+J2083+J2094+J2101+J2109","v":-4178464.8671246883},{"$f":"+K2083+K2094+K2101+K2109","v":0},null,null,{"$f":"+N2083+N2090","v":-25687035.928467605},{"$f":"+O2083+O2090","v":-78454673.612006873},null,{"$f":"+Q2083+Q2090","v":-30141707.702702571},-10047235.900900856,null,-9833475.0795806218,-27062035.388173643,-9726242.5447604228,-1635928.1927081479,-5212962.0447503654,-1635928.1927081479,null,{"$f":"ROUND(SUM(-F2112,G2112:K2112),0)","v":0},{"$f":"ROUND(G2112-N2112-O2112,0)","v":0},{"$f":"ROUND(H2112-Q2112-R2112,0)","v":0},{"$f":"ROUND(I2112-T2112-U2112-V2112-W2112-X2112,0)","v":0}]
[{"$f":"ROW()","v":2113}]
[{"$f":"ROW()","v":2114}]
[{"$f":"ROW()","v":2115},"TOTAL ACCUM DEPR - PLANT IN SERVICE",null,null,null,{"$f":"'JAM Download'!E2373","v":-2972320861.6413474},{"$f":"+G2112+G2071+G2004+G1998","v":-1534117165.4311161},{"$f":"+H2112+H2071+H2004+H1998","v":-596810758.79467225},{"$f":"+I2112+I2071+I2004+I1998","v":-837214472.5484339},{"$f":"+J2112+J2071+J2004+J1998","v":-4178464.8671246883},{"$f":"+K2112+K2071+K2004+K1998","v":0},null,null,{"$f":"+N2112+N2071+N2004+N1998","v":-1098168627.8464487},{"$f":"+O2112+O2071+O2004+O1998","v":-435948537.58466733},null,{"$f":"+Q2112+Q2071+Q2004+Q1998","v":-447608069.09600431},{"$f":"+R2112+R2071+R2004+R1998","v":-149202689.69866806},null,{"$f":"+T2112+T2071+T2004+T1998","v":-99498075.808160394},{"$f":"+U2112+U2071+U2004+U1998","v":-543566761.84321988},{"$f":"+V2112+V2071+V2004+V1998","v":-102067211.90936533},{"$f":"+W2112+W2071+W2004+W1998","v":-26524477.603092205},{"$f":"+X2112+X2071+X2004+X1998","v":-65557945.384596042},-26524477.603092205,null,{"$f":"ROUND(SUM(-F2115,G2115:K2115),0)","v":0},{"$f":"ROUND(G2115-N2115-O2115,0)","v":0},{"$f":"ROUND(H2115-Q2115-R2115,0)","v":0},{"$f":"ROUND(I2115-T2115-U2115-V2115-W2115-X2115,0)","v":0}]
[{"$f":"ROW()","v":2116}]
[{"$f":"ROW()","v":2117}]
[{"$f":"ROW()","v":2118},"111SP","Accum Prov for Amort-Steam"]
[{"$f":"ROW()","v":2119},null,null,"SG","P",{"$f":"+'JAM Download'!E2375","v":0},{"$f":"VLOOKUP($E2119,Func,2)*$F2119","v":0},{"$f":"VLOOKUP($E2119,Func,3)*$F2119","v":0},{"$f":"VLOOKUP($E2119,Func,5)*$F2119","v":0},{"$f":"VLOOKUP($E2119,Func,6)*$F2119","v":0},{"$f":"VLOOKUP($E2119,Func,7)*$F2119","v":0},null,0.75,{"$f":"+$G2119*$M2119","v":0},{"$f":"+$G2119*(1-$M2119)","v":0},0.75,{"$f":"+$H2119*$P2119","v":0},{"$f":"+$H2119*(1-$P2119)","v":0},"PLNT",{"$f":"+$I2119*VLOOKUP($S2119,DisFac,2)","v":0},{"$f":"+$I2119*VLOOKUP($S2119,DisFac,3)","v":0},{"$f":"+$I2119*VLOOKUP($S2119,DisFac,4)","v":0},{"$f":"+$I2119*VLOOKUP($S2119,DisFac,5)","v":0},{"$f":"+$I2119*VLOOKUP($S2119,DisFac,6)","v":0},0,"UACCT111CLSDGP",{"$f":"ROUND(SUM(-F2119,G2119:K2119),0)","v":0},{"$f":"ROUND(G2119-N2119-O2119,0)","v":0},{"$f":"ROUND(H2119-Q2119-R2119,0)","v":0},{"$f":"ROUND(I2119-T2119-U2119-V2119-W2119-X2119,0)","v":0}]
[{"$f":"ROW()","v":2120},null,null,"SG","P",{"$f":"+'JAM Download'!E2376","v":0},{"$f":"VLOOKUP($E2120,Func,2)*$F2120","v":0},{"$f":"VLOOKUP($E2120,Func,3)*$F2120","v":0},{"$f":"VLOOKUP($E2120,Func,5)*$F2120","v":0},{"$f":"VLOOKUP($E2120,Func,6)*$F2120","v":0},{"$f":"VLOOKUP($E2120,Func,7)*$F2120","v":0},null,0.75,{"$f":"+$G2120*$M2120","v":0},{"$f":"+$G2120*(1-$M2120)","v":0},0.75,{"$f":"+$H2120*$P2120","v":0},{"$f":"+$H2120*(1-$P2120)","v":0},"PLNT",{"$f":"+$I2120*VLOOKUP($S2120,DisFac,2)","v":0},{"$f":"+$I2120*VLOOKUP($S2120,DisFac,3)","v":0},{"$f":"+$I2120*VLOOKUP($S2120,DisFac,4)","v":0},{"$f":"+$I2120*VLOOKUP($S2120,DisFac,5)","v":0},{"$f":"+$I2120*VLOOKUP($S2120,DisFac,6)","v":0},0,"UACCT111CLSSGP",{"$f":"ROUND(SUM(-F2120,G2120:K2120),0)","v":0},{"$f":"ROUND(G2120-N2120-O2120,0)","v":0},{"$f":"ROUND(H2120-Q2120-R2120,0)","v":0},{"$f":"ROUND(I2120-T2120-U2120-V2120-W2120-X2120,0)","v":0}]
[{"$f":"ROW()","v":2121},null,null,null,null,{"$f":"+'JAM Download'!E2377","v":0},{"$f":"SUM(G2119:G2120)","v":0},{"$f":"SUM(H2119:H2120)","v":0},{"$f":"SUM(I2119:I2120)","v":0},{"$f":"SUM(J2119:J2120)","v":0},{"$f":"SUM(K2119:K2120)","v":0},null,null,{"$f":"SUM(N2119:N2120)","v":0},{"$f":"SUM(O2119:O2120)","v":0},null,{"$f":"SUM(Q2119:Q2120)","v":0},{"$f":"SUM(R2119:R2120)","v":0},null,{"$f":"SUM(T2119:T2120)","v":0},{"$f":"SUM(U2119:U2120)","v":0},{"$f":"SUM(V2119:V2120)","v":0},{"$f":"SUM(W2119:W2120)","v":0},{"$f":"SUM(X2119:X2120)","v":0},0,"UACCT111CLS",{"$f":"ROUND(SUM(-F2121,G2121:K2121),0)","v":0},{"$f":"ROUND(G2121-N2121-O2121,0)","v":0},{"$f":"ROUND(H2121-Q2121-R2121,0)","v":0},{"$f":"ROUND(I2121-T2121-U2121-V2121-W2121-X2121,0)","v":0}]
[{"$f":"ROW()","v":2122}]
[{"$f":"ROW()","v":2123}]
[{"$f":"ROW()","v":2124},"111GP","Accum Prov for Amort-General"]
[{"$f":"ROW()","v":2125},null,null,"S","G-SITUS",{"$f":"+'JAM Download'!E2381","v":-13243.896153846101},{"$f":"VLOOKUP($E2125,Func,2)*$F2125","v":0},{"$f":"VLOOKUP($E2125,Func,3)*$F2125","v":-3776.5775992857348},{"$f":"VLOOKUP($E2125,Func,5)*$F2125","v":-9467.3185545603683},{"$f":"VLOOKUP($E2125,Func,6)*$F2125","v":0},{"$f":"VLOOKUP($E2125,Func,7)*$F2125","v":0},null,0.75,{"$f":"+$G2125*$M2125","v":0},{"$f":"+$G2125*(1-$M2125)","v":0},0.75,{"$f":"+$H2125*$P2125","v":-2832.4331994643012},{"$f":"+$H2125*(1-$P2125)","v":-944.14439982143369},"PLNT",{"$f":"+$I2125*VLOOKUP($S2125,DisFac,2)","v":-1741.0795049069709},{"$f":"+$I2125*VLOOKUP($S2125,DisFac,3)","v":-4791.5060336356437},{"$f":"+$I2125*VLOOKUP($S2125,DisFac,4)","v":-1722.0933004244523},{"$f":"+$I2125*VLOOKUP($S2125,DisFac,5)","v":-289.65152448885152},{"$f":"+$I2125*VLOOKUP($S2125,DisFac,6)","v":-922.98819110444902},-289.65152448885152,"UACCT111CLGS",{"$f":"ROUND(SUM(-F2125,G2125:K2125),0)","v":0},{"$f":"ROUND(G2125-N2125-O2125,0)","v":0},{"$f":"ROUND(H2125-Q2125-R2125,0)","v":0},{"$f":"ROUND(I2125-T2125-U2125-V2125-W2125-X2125,0)","v":0}]
[{"$f":"ROW()","v":2126},null,null,"CN","CUST",{"$f":"+'JAM Download'!E2382","v":-1586644.3371677245},{"$f":"VLOOKUP($E2126,Func,2)*$F2126","v":0},{"$f":"VLOOKUP($E2126,Func,3)*$F2126","v":0},{"$f":"VLOOKUP($E2126,Func,5)*$F2126","v":0},{"$f":"VLOOKUP($E2126,Func,6)*$F2126","v":-1586644.3371677245},{"$f":"VLOOKUP($E2126,Func,7)*$F2126","v":0},null,0.75,{"$f":"+$G2126*$M2126","v":0},{"$f":"+$G2126*(1-$M2126)","v":0},0.75,{"$f":"+$H2126*$P2126","v":0},{"$f":"+$H2126*(1-$P2126)","v":0},"CUST",{"$f":"+$I2126*VLOOKUP($S2126,DisFac,2)","v":0},{"$f":"+$I2126*VLOOKUP($S2126,DisFac,3)","v":0},{"$f":"+$I2126*VLOOKUP($S2126,DisFac,4)","v":0},{"$f":"+$I2126*VLOOKUP($S2126,DisFac,5)","v":0},{"$f":"+$I2126*VLOOKUP($S2126,DisFac,6)","v":0},0,"UACCT111GPCN",0,0,0,0]
[{"$f":"ROW()","v":2127},null,null,"SG","I-SG",{"$f":"+'JAM Download'!E2383","v":-2357.698518094483},{"$f":"VLOOKUP($E2127,Func,2)*$F2127","v":-2008.0596080693574},{"$f":"VLOOKUP($E2127,Func,3)*$F2127","v":-349.63891002512514},{"$f":"VLOOKUP($E2127,Func,5)*$F2127","v":0},{"$f":"VLOOKUP($E2127,Func,6)*$F2127","v":0},{"$f":"VLOOKUP($E2127,Func,7)*$F2127","v":0},null,0.75,{"$f":"+$G2127*$M2127","v":-1506.044706052018},{"$f":"+$G2127*(1-$M2127)","v":-502.01490201733935},0.75,{"$f":"+$H2127*$P2127","v":-262.22918251884386},{"$f":"+$H2127*(1-$P2127)","v":-87.409727506281286},"PLNT",{"$f":"+$I2127*VLOOKUP($S2127,DisFac,2)","v":0},{"$f":"+$I2127*VLOOKUP($S2127,DisFac,3)","v":0},{"$f":"+$I2127*VLOOKUP($S2127,DisFac,4)","v":0},{"$f":"+$I2127*VLOOKUP($S2127,DisFac,5)","v":0},{"$f":"+$I2127*VLOOKUP($S2127,DisFac,6)","v":0},0,"UACCT111CLGSGP",0,0,0,0]
[{"$f":"ROW()","v":2128},null,null,"SO","PTD",{"$f":"+'JAM Download'!E2384","v":-5418147.7790097659},{"$f":"VLOOKUP($E2128,Func,2)*$F2128","v":-2744855.5438012518},{"$f":"VLOOKUP($E2128,Func,3)*$F2128","v":-1203349.0374107519},{"$f":"VLOOKUP($E2128,Func,5)*$F2128","v":-1469943.1977977627},{"$f":"VLOOKUP($E2128,Func,6)*$F2128","v":0},{"$f":"VLOOKUP($E2128,Func,7)*$F2128","v":0},null,0.75,{"$f":"+$G2128*$M2128","v":-2058641.6578509388},{"$f":"+$G2128*(1-$M2128)","v":-686213.88595031295},0.75,{"$f":"+$H2128*$P2128","v":-902511.77805806394},{"$f":"+$H2128*(1-$P2128)","v":-300837.25935268798},"PLNT",{"$f":"+$I2128*VLOOKUP($S2128,DisFac,2)","v":-270328.70609707112},{"$f":"+$I2128*VLOOKUP($S2128,DisFac,3)","v":-743953.17541701952},{"$f":"+$I2128*VLOOKUP($S2128,DisFac,4)","v":-267380.81309334072},{"$f":"+$I2128*VLOOKUP($S2128,DisFac,5)","v":-44972.743412024211},{"$f":"+$I2128*VLOOKUP($S2128,DisFac,6)","v":-143307.75977830705},-44972.743412024211,"UACCT111CLGSO",0,0,0,0]
[{"$f":"ROW()","v":2129},null,null,"SE","P",{"$f":"+'JAM Download'!E2385","v":0},{"$f":"VLOOKUP($E2129,Func,2)*$F2129","v":0},{"$f":"VLOOKUP($E2129,Func,3)*$F2129","v":0},{"$f":"VLOOKUP($E2129,Func,5)*$F2129","v":0},{"$f":"VLOOKUP($E2129,Func,6)*$F2129","v":0},{"$f":"VLOOKUP($E2129,Func,7)*$F2129","v":0},null,0.75,{"$f":"+$G2129*$M2129","v":0},{"$f":"+$G2129*(1-$M2129)","v":0},0.75,{"$f":"+$H2129*$P2129","v":0},{"$f":"+$H2129*(1-$P2129)","v":0},"PLNT",{"$f":"+$I2129*VLOOKUP($S2129,DisFac,2)","v":0},{"$f":"+$I2129*VLOOKUP($S2129,DisFac,3)","v":0},{"$f":"+$I2129*VLOOKUP($S2129,DisFac,4)","v":0},{"$f":"+$I2129*VLOOKUP($S2129,DisFac,5)","v":0},{"$f":"+$I2129*VLOOKUP($S2129,DisFac,6)","v":0},0,"UACCT1081399SE",0,0,0,0]
[{"$f":"ROW()","v":2130},null,null,null,null,{"$f":"+'JAM Download'!E2386","v":-7020393.7108494304},{"$f":"SUM(G2125:G2129)","v":-2746863.603409321},{"$f":"SUM(H2125:H2129)","v":-1207475.2539200627},{"$f":"SUM(I2125:I2129)","v":-1479410.5163523231},{"$f":"SUM(J2125:J2129)","v":-1586644.3371677245},{"$f":"SUM(K2125:K2129)","v":0},null,null,{"$f":"SUM(N2125:N2129)","v":-2060147.7025569908},{"$f":"SUM(O2125:O2129)","v":-686715.90085233026},null,{"$f":"SUM(Q2125:Q2129)","v":-905606.44044004707},{"$f":"SUM(R2125:R2129)","v":-301868.81348001567},null,{"$f":"SUM(T2125:T2129)","v":-272069.78560197807},{"$f":"SUM(U2125:U2129)","v":-748744.68145065522},{"$f":"SUM(V2125:V2129)","v":-269102.90639376518},{"$f":"SUM(W2125:W2129)","v":-45262.394936513061},{"$f":"SUM(X2125:X2129)","v":-144230.74796941149},-45262.394936513061,"UACCT111CLG",0,0,0,0]
[{"$f":"ROW()","v":2131}]
[{"$f":"ROW()","v":2132}]
[{"$f":"ROW()","v":2133},"111HP","Accum Prov for Amort-Hydro"]
[{"$f":"ROW()","v":2134},null,null,"SG","P",{"$f":"+'JAM Download'!E2390+'JAM Download'!E2391","v":0},{"$f":"VLOOKUP($E2134,Func,2)*$F2134","v":0},{"$f":"VLOOKUP($E2134,Func,3)*$F2134","v":0},{"$f":"VLOOKUP($E2134,Func,5)*$F2134","v":0},{"$f":"VLOOKUP($E2134,Func,6)*$F2134","v":0},{"$f":"VLOOKUP($E2134,Func,7)*$F2134","v":0},null,0.75,{"$f":"+$G2134*$M2134","v":0},{"$f":"+$G2134*(1-$M2134)","v":0},0.75,{"$f":"+$H2134*$P2134","v":0},{"$f":"+$H2134*(1-$P2134)","v":0},"PLNT",{"$f":"+$I2134*VLOOKUP($S2134,DisFac,2)","v":0},{"$f":"+$I2134*VLOOKUP($S2134,DisFac,3)","v":0},{"$f":"+$I2134*VLOOKUP($S2134,DisFac,4)","v":0},{"$f":"+$I2134*VLOOKUP($S2134,DisFac,5)","v":0},{"$f":"+$I2134*VLOOKUP($S2134,DisFac,6)","v":0},0,"UACCT111CLHSG",{"$f":"ROUND(SUM(-F2134,G2134:K2134),0)","v":0},{"$f":"ROUND(G2134-N2134-O2134,0)","v":0},{"$f":"ROUND(H2134-Q2134-R2134,0)","v":0},{"$f":"ROUND(I2134-T2134-U2134-V2134-W2134-X2134,0)","v":0}]
[{"$f":"ROW()","v":2135},null,null,"SG","P",{"$f":"+'JAM Download'!E2392+'JAM Download'!E2393","v":-314865.7771860155},{"$f":"VLOOKUP($E2135,Func,2)*$F2135","v":-314865.7771860155},{"$f":"VLOOKUP($E2135,Func,3)*$F2135","v":0},{"$f":"VLOOKUP($E2135,Func,5)*$F2135","v":0},{"$f":"VLOOKUP($E2135,Func,6)*$F2135","v":0},{"$f":"VLOOKUP($E2135,Func,7)*$F2135","v":0},null,0.75,{"$f":"+$G2135*$M2135","v":-236149.33288951163},{"$f":"+$G2135*(1-$M2135)","v":-78716.444296503876},0.75,{"$f":"+$H2135*$P2135","v":0},{"$f":"+$H2135*(1-$P2135)","v":0},"PLNT",{"$f":"+$I2135*VLOOKUP($S2135,DisFac,2)","v":0},{"$f":"+$I2135*VLOOKUP($S2135,DisFac,3)","v":0},{"$f":"+$I2135*VLOOKUP($S2135,DisFac,4)","v":0},{"$f":"+$I2135*VLOOKUP($S2135,DisFac,5)","v":0},{"$f":"+$I2135*VLOOKUP($S2135,DisFac,6)","v":0},0,"UACCT111CLHSG",{"$f":"ROUND(SUM(-F2135,G2135:K2135),0)","v":0},{"$f":"ROUND(G2135-N2135-O2135,0)","v":0},{"$f":"ROUND(H2135-Q2135-R2135,0)","v":0},{"$f":"ROUND(I2135-T2135-U2135-V2135-W2135-X2135,0)","v":0}]
[{"$f":"ROW()","v":2136},null,null,null,null,{"$f":"+'JAM Download'!E2394","v":-314865.7771860155},{"$f":"SUM(G2134:G2135)","v":-314865.7771860155},{"$f":"SUM(H2134:H2135)","v":0},{"$f":"SUM(I2134:I2135)","v":0},{"$f":"SUM(J2134:J2135)","v":0},{"$f":"SUM(K2134:K2135)","v":0},null,null,{"$f":"SUM(N2134:N2135)","v":-236149.33288951163},{"$f":"SUM(O2134:O2135)","v":-78716.444296503876},null,{"$f":"SUM(Q2134:Q2135)","v":0},{"$f":"SUM(R2134:R2135)","v":0},null,{"$f":"SUM(T2134:T2135)","v":0},{"$f":"SUM(U2134:U2135)","v":0},{"$f":"SUM(V2134:V2135)","v":0},{"$f":"SUM(W2134:W2135)","v":0},{"$f":"SUM(X2134:X2135)","v":0},0,"UACCT111CLH",{"$f":"ROUND(SUM(-F2136,G2136:K2136),0)","v":0},{"$f":"ROUND(G2136-N2136-O2136,0)","v":0},{"$f":"ROUND(H2136-Q2136-R2136,0)","v":0},{"$f":"ROUND(I2136-T2136-U2136-V2136-W2136-X2136,0)","v":0}]
[{"$f":"ROW()","v":2137}]
[{"$f":"ROW()","v":2138}]
[{"$f":"ROW()","v":2139},"111IP","Accum Prov for Amort-Intangible Plant"]
[{"$f":"ROW()","v":2140},null,null,"S","I-SITUS",{"$f":"+'JAM Download'!E2398","v":-47975.220769230698},{"$f":"VLOOKUP($E2140,Func,2)*$F2140","v":-835.49883713920315},{"$f":"VLOOKUP($E2140,Func,3)*$F2140","v":-22843.227198054956},{"$f":"VLOOKUP($E2140,Func,5)*$F2140","v":-24296.494734036547},{"$f":"VLOOKUP($E2140,Func,6)*$F2140","v":0},{"$f":"VLOOKUP($E2140,Func,7)*$F2140","v":0},null,0.75,{"$f":"+$G2140*$M2140","v":-626.62412785440233},{"$f":"+$G2140*(1-$M2140)","v":-208.87470928480079},0.75,{"$f":"+$H2140*$P2140","v":-17132.420398541217},{"$f":"+$H2140*(1-$P2140)","v":-5710.806799513739},"PLNT",{"$f":"+$I2140*VLOOKUP($S2140,DisFac,2)","v":-4468.2270675400914},{"$f":"+$I2140*VLOOKUP($S2140,DisFac,3)","v":-12296.702645360472},{"$f":"+$I2140*VLOOKUP($S2140,DisFac,4)","v":-4419.5017379158289},{"$f":"+$I2140*VLOOKUP($S2140,DisFac,5)","v":-743.34846756150364},{"$f":"+$I2140*VLOOKUP($S2140,DisFac,6)","v":-2368.7148156586481},-743.34846756150364,"UACCT111IPS",{"$f":"ROUND(SUM(-F2140,G2140:K2140),0)","v":0},{"$f":"ROUND(G2140-N2140-O2140,0)","v":0},{"$f":"ROUND(H2140-Q2140-R2140,0)","v":0},{"$f":"ROUND(I2140-T2140-U2140-V2140-W2140-X2140,0)","v":0}]
[{"$f":"ROW()","v":2141},null,null,"SG","I-DGP",{"$f":"+'JAM Download'!E2399","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT111IPSGP",0,0,0,0]
[{"$f":"ROW()","v":2142},null,null,"SG","I-DGU",{"$f":"+'JAM Download'!E2400","v":-165394.4155769379},-165394.4155769379,0,0,0,0,null,0.75,-124045.81168270342,-41348.603894234475,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT111IPSGU",0,0,0,0]
[{"$f":"ROW()","v":2143},null,null,"SE","P",{"$f":"+'JAM Download'!E2401","v":-830141.27129140217},-830141.27129140217,0,0,0,0,null,0,0,-830141.27129140217,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT111IPSE",0,0,0,0]
[{"$f":"ROW()","v":2144},null,null,"SG","I-SG",{"$f":"+'JAM Download'!E2402+'JAM Download'!E2403+'JAM Download'!E2404","v":-34106947.668321855},-29048999.879189741,-5057947.789132108,0,0,0,null,0.75,-21786749.909392305,-7262249.9697974352,0.75,-3793460.8418490812,-1264486.947283027,"PLNT",0,0,0,0,0,0,"UACCT111IPSG",0,0,0,0]
[{"$f":"ROW()","v":2145},null,null,"CN","CUST",{"$f":"+'JAM Download'!E2405","v":-52026728.77108825},0,0,0,-52026728.77108825,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT111IPCN",0,0,0,0]
[{"$f":"ROW()","v":2146},null,null,"SG","P",{"$f":"+'JAM Download'!E2406","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT111IPSSGCT",0,0,0,0]
[{"$f":"ROW()","v":2147},null,null,"SG","P",{"$f":"+'JAM Download'!E2407","v":-183770.41276283032},-183770.41276283032,0,0,0,0,null,0.75,-137827.80957212276,-45942.603190707581,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT111IPSSGCH",0,0,0,0]
[{"$f":"ROW()","v":2148},null,null,"SO","PTD",{"$f":"+'JAM Download'!E2408","v":-118300661.34825373},-59931592.747449018,-26274105.610403631,-32094962.990401082,0,0,null,0.75,-44948694.560586765,-14982898.186862255,0.75,-19705579.207802724,-6568526.4026009077,"PLNT",{"$f":"+$I2148*VLOOKUP($S2148,DisFac,2)","v":-5902398.0181186525},-16243586.600742692,-5838033.2746400367,-981941.70873282023,-3129003.388166877,-981941.70873282023,"UACCT111IPSO",0,0,0,0]
[{"$f":"ROW()","v":2149},null,null,null,null,{"$f":"+'JAM Download'!E2409","v":-205661619.10806423},{"$f":"SUM(G2140:G2148)","v":-90160734.225107074},{"$f":"SUM(H2140:H2148)","v":-31354896.626733795},{"$f":"SUM(I2140:I2148)","v":-32119259.485135119},{"$f":"SUM(J2140:J2148)","v":-52026728.77108825},{"$f":"SUM(K2140:K2148)","v":0},null,null,{"$f":"SUM(N2140:N2148)","v":-66997944.715361752},{"$f":"SUM(O2140:O2148)","v":-23162789.509745318},null,{"$f":"SUM(Q2140:Q2148)","v":-23516172.470050346},{"$f":"SUM(R2140:R2148)","v":-7838724.1566834487},null,{"$f":"SUM(T2140:T2148)","v":-5906866.2451861929},{"$f":"SUM(U2140:U2148)","v":-16255883.303388052},{"$f":"SUM(V2140:V2148)","v":-5842452.7763779527},{"$f":"SUM(W2140:W2148)","v":-982685.05720038177},{"$f":"SUM(X2140:X2148)","v":-3131372.1029825355},-982685.05720038177,"UACCT111IPSIP",0,0,0,0]
[{"$f":"ROW()","v":2150},"111IP","Less Non-Utility Plant"]
[{"$f":"ROW()","v":2151},null,null,"OTH","NUTIL",{"$f":"+'JAM Download'!E2411","v":0},{"$f":"VLOOKUP($E2151,Func,2)*$F2151","v":0},{"$f":"VLOOKUP($E2151,Func,3)*$F2151","v":0},{"$f":"VLOOKUP($E2151,Func,5)*$F2151","v":0},{"$f":"VLOOKUP($E2151,Func,6)*$F2151","v":0},{"$f":"VLOOKUP($E2151,Func,7)*$F2151","v":0},null,0.75,{"$f":"+$G2151*$M2151","v":0},{"$f":"+$G2151*(1-$M2151)","v":0},0.75,{"$f":"+$H2151*$P2151","v":0},{"$f":"+$H2151*(1-$P2151)","v":0},null,null,null,null,null,null,null,"UACCT111IPS",{"$f":"ROUND(SUM(-F2151,G2151:K2151),0)","v":0},{"$f":"ROUND(G2151-N2151-O2151,0)","v":0},{"$f":"ROUND(H2151-Q2151-R2151,0)","v":0},{"$f":"ROUND(I2151-T2151-U2151-V2151-W2151-X2151,0)","v":0}]
[{"$f":"ROW()","v":2152},null,null,null,null,{"$f":"+'JAM Download'!E2412","v":-205661619.10806423},{"$f":"SUM(G2149:G2151)","v":-90160734.225107074},{"$f":"SUM(H2149:H2151)","v":-31354896.626733795},{"$f":"SUM(I2149:I2151)","v":-32119259.485135119},{"$f":"SUM(J2149:J2151)","v":-52026728.77108825},{"$f":"SUM(K2149:K2151)","v":0},null,null,{"$f":"SUM(N2149:N2151)","v":-66997944.715361752},{"$f":"SUM(O2149:O2151)","v":-23162789.509745318},null,{"$f":"SUM(Q2149:Q2151)","v":-23516172.470050346},{"$f":"SUM(R2149:R2151)","v":-7838724.1566834487},null,{"$f":"SUM(T2149:T2151)","v":-5906866.2451861929},{"$f":"SUM(U2149:U2151)","v":-16255883.303388052},{"$f":"SUM(V2149:V2151)","v":-5842452.7763779527},{"$f":"SUM(W2149:W2151)","v":-982685.05720038177},{"$f":"SUM(X2149:X2151)","v":-3131372.1029825355},-982685.05720038177,"UACCT111IP",{"$f":"ROUND(SUM(-F2152,G2152:K2152),0)","v":0},{"$f":"ROUND(G2152-N2152-O2152,0)","v":0},{"$f":"ROUND(H2152-Q2152-R2152,0)","v":0},{"$f":"ROUND(I2152-T2152-U2152-V2152-W2152-X2152,0)","v":0}]
[{"$f":"ROW()","v":2153}]
[{"$f":"ROW()","v":2154},111390,"Accum-Prov for Amort-Mining"]
[{"$f":"ROW()","v":2155},null,null,"S","G-SITUS",{"$f":"+'JAM Download'!E2415","v":-908296.58307692304},{"$f":"VLOOKUP($E2155,Func,2)*$F2155","v":0},{"$f":"VLOOKUP($E2155,Func,3)*$F2155","v":-259006.2991516222},{"$f":"VLOOKUP($E2155,Func,5)*$F2155","v":-649290.28392530105},{"$f":"VLOOKUP($E2155,Func,6)*$F2155","v":0},{"$f":"VLOOKUP($E2155,Func,7)*$F2155","v":0},null,0.75,{"$f":"+$G2155*$M2155","v":0},{"$f":"+$G2155*(1-$M2155)","v":0},0.75,{"$f":"+$H2155*$P2155","v":-194254.72436371664},{"$f":"+$H2155*(1-$P2155)","v":-64751.574787905549},"PLNT",{"$f":"+$I2155*VLOOKUP($S2155,DisFac,2)","v":-119407.20063053428},{"$f":"+$I2155*VLOOKUP($S2155,DisFac,3)","v":-328612.40435503109},{"$f":"+$I2155*VLOOKUP($S2155,DisFac,4)","v":-118105.08345468619},{"$f":"+$I2155*VLOOKUP($S2155,DisFac,5)","v":-19864.961709160103},{"$f":"+$I2155*VLOOKUP($S2155,DisFac,6)","v":-63300.633775889321},-19864.961709160103,"UACCT111390S",{"$f":"ROUND(SUM(-F2155,G2155:K2155),0)","v":0},{"$f":"ROUND(G2155-N2155-O2155,0)","v":0},{"$f":"ROUND(H2155-Q2155-R2155,0)","v":0},{"$f":"ROUND(I2155-T2155-U2155-V2155-W2155-X2155,0)","v":0}]
[{"$f":"ROW()","v":2156},null,null,"SG","P",{"$f":"+'JAM Download'!E2416","v":-979880.74848557648},{"$f":"VLOOKUP($E2156,Func,2)*$F2156","v":-979880.74848557648},{"$f":"VLOOKUP($E2156,Func,3)*$F2156","v":0},{"$f":"VLOOKUP($E2156,Func,5)*$F2156","v":0},{"$f":"VLOOKUP($E2156,Func,6)*$F2156","v":0},{"$f":"VLOOKUP($E2156,Func,7)*$F2156","v":0},null,0.75,{"$f":"+$G2156*$M2156","v":-734910.56136418239},{"$f":"+$G2156*(1-$M2156)","v":-244970.18712139412},0.75,{"$f":"+$H2156*$P2156","v":0},{"$f":"+$H2156*(1-$P2156)","v":0},"PLNT",{"$f":"+$I2156*VLOOKUP($S2156,DisFac,2)","v":0},{"$f":"+$I2156*VLOOKUP($S2156,DisFac,3)","v":0},{"$f":"+$I2156*VLOOKUP($S2156,DisFac,4)","v":0},{"$f":"+$I2156*VLOOKUP($S2156,DisFac,5)","v":0},{"$f":"+$I2156*VLOOKUP($S2156,DisFac,6)","v":0},0,"UACCT111390SG",{"$f":"ROUND(SUM(-F2156,G2156:K2156),0)","v":0},{"$f":"ROUND(G2156-N2156-O2156,0)","v":0},{"$f":"ROUND(H2156-Q2156-R2156,0)","v":0},{"$f":"ROUND(I2156-T2156-U2156-V2156-W2156-X2156,0)","v":0}]
[{"$f":"ROW()","v":2157},null,null,"SO","PTD",{"$f":"+'JAM Download'!E2417","v":2746096.1702740025},{"$f":"VLOOKUP($E2157,Func,2)*$F2157","v":1391183.4088374716},{"$f":"VLOOKUP($E2157,Func,3)*$F2157","v":609897.0197783187},{"$f":"VLOOKUP($E2157,Func,5)*$F2157","v":745015.74165821227},{"$f":"VLOOKUP($E2157,Func,6)*$F2157","v":0},{"$f":"VLOOKUP($E2157,Func,7)*$F2157","v":0},null,0.75,{"$f":"+$G2157*$M2157","v":1043387.5566281037},{"$f":"+$G2157*(1-$M2157)","v":347795.85220936791},0.75,{"$f":"+$H2157*$P2157","v":457422.76483373903},{"$f":"+$H2157*(1-$P2157)","v":152474.25494457968},"PLNT",{"$f":"+$I2157*VLOOKUP($S2157,DisFac,2)","v":137011.51293883071},{"$f":"+$I2157*VLOOKUP($S2157,DisFac,3)","v":377060.03032815724},{"$f":"+$I2157*VLOOKUP($S2157,DisFac,4)","v":135517.42344217966},{"$f":"+$I2157*VLOOKUP($S2157,DisFac,5)","v":22793.671100836258},{"$f":"+$I2157*VLOOKUP($S2157,DisFac,6)","v":72633.103848208339},22793.671100836258,"UACCT111390SO",{"$f":"ROUND(SUM(-F2157,G2157:K2157),0)","v":0},{"$f":"ROUND(G2157-N2157-O2157,0)","v":0},{"$f":"ROUND(H2157-Q2157-R2157,0)","v":0},{"$f":"ROUND(I2157-T2157-U2157-V2157-W2157-X2157,0)","v":0}]
[{"$f":"ROW()","v":2158},null,null,null,null,{"$f":"+'JAM Download'!E2418","v":857918.83871150296},{"$f":"SUM(G2155:G2157)","v":411302.66035189515},{"$f":"SUM(H2155:H2157)","v":350890.72062669648},{"$f":"SUM(I2155:I2157)","v":95725.457732911222},{"$f":"SUM(J2155:J2157)","v":0},{"$f":"SUM(K2155:K2157)","v":0},null,null,{"$f":"SUM(N2155:N2157)","v":308476.99526392133},{"$f":"SUM(O2155:O2157)","v":102825.66508797379},null,{"$f":"SUM(Q2155:Q2157)","v":263168.04047002236},{"$f":"SUM(R2155:R2157)","v":87722.68015667412},null,{"$f":"SUM(T2155:T2157)","v":17604.31230829643},{"$f":"SUM(U2155:U2157)","v":48447.625973126153},{"$f":"SUM(V2155:V2157)","v":17412.339987493469},{"$f":"SUM(W2155:W2157)","v":2928.7093916761551},{"$f":"SUM(X2155:X2157)","v":9332.4700723190181},2928.7093916761551,"UACCT111390"]
[{"$f":"ROW()","v":2159}]
[{"$f":"ROW()","v":2160},null,"Remove Capital Lease Amort",null,null,{"$f":"+'JAM Download'!E2420","v":-857918.83871150296},{"$f":"-G2158","v":-411302.66035189515},{"$f":"-H2158","v":-350890.72062669648},{"$f":"-I2158","v":-95725.457732911222},{"$f":"-J2158","v":0},{"$f":"-K2158","v":0},null,null,{"$f":"-N2158","v":-308476.99526392133},{"$f":"-O2158","v":-102825.66508797379},null,{"$f":"-Q2158","v":-263168.04047002236},{"$f":"-R2158","v":-87722.68015667412},null,{"$f":"-T2158","v":-17604.31230829643},{"$f":"-U2158","v":-48447.625973126153},{"$f":"-V2158","v":-17412.339987493469},{"$f":"-W2158","v":-2928.7093916761551},{"$f":"-X2158","v":-9332.4700723190181},-2928.7093916761551]
[{"$f":"ROW()","v":2161},null,null,null,null,null,{"$f":"+G2158+G2160","v":0},{"$f":"+H2158+H2160","v":0},{"$f":"+I2158+I2160","v":0},{"$f":"+J2158+J2160","v":0},{"$f":"+K2158+K2160","v":0},null,null,{"$f":"+N2158+N2160","v":0},{"$f":"+O2158+O2160","v":0},null,{"$f":"+Q2158+Q2160","v":0},{"$f":"+R2158+R2160","v":0},null,{"$f":"+T2158+T2160","v":0},{"$f":"+U2158+U2160","v":0},{"$f":"+V2158+V2160","v":0},{"$f":"+W2158+W2160","v":0},{"$f":"+X2158+X2160","v":0},0,"UACCT111391"]
[null,"TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,{"$f":"+'JAM Download'!E2422","v":-212996878.59609967},{"$f":"+G2152+G2136+G2130+G2121+G2158+G2160","v":-93222463.605702415},{"$f":"+H2152+H2136+H2130+H2121+H2158+H2160","v":-32562371.880653858},-33598670.001487441,-53613373.108255975,0,null,null,{"$f":"+N2152+N2136+N2130+N2121+N2158+N2160","v":-69294241.750808254},-23928221.854894154,null,-24421778.910490394,-8140592.9701634645,null,-6178936.0307881711,-17004627.984838706,-6111555.6827717181,-1027947.4521368948,-3275602.8509519468,-1027947.4521368948,null,{"$f":"ROUND(SUM(-F2162,G2162:K2162),0)","v":0},{"$f":"ROUND(G2162-N2162-O2162,0)","v":0},{"$f":"ROUND(H2162-Q2162-R2162,0)","v":0},{"$f":"ROUND(I2162-T2162-U2162-V2162-W2162-X2162,0)","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERROR Check Totals","Function","Generation","Transmission","Distribution"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check","Check","Check","Check"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Largest Difference",{"$f":"IF(MAX(AA$92:AA$2162)>ABS(MIN(AA$92:AA$2162)),MAX(AA$92:AA$2162),MIN(AA$92:AA$2162))","v":0},{"$f":"IF(MAX(AB$92:AB$2162)>ABS(MIN(AB$92:AB$2162)),MAX(AB$92:AB$2162),MIN(AB$92:AB$2162))","v":0},{"$f":"IF(MAX(AC$92:AC$2162)>ABS(MIN(AC$92:AC$2162)),MAX(AC$92:AC$2162),MIN(AC$92:AC$2162))","v":0},{"$f":"IF(MAX(AD$92:AD$2162)>ABS(MIN(AD$92:AD$2162)),MAX(AD$92:AD$2162),MIN(AD$92:AD$2162))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Location (Row)",{"$f":"IF(AA2170<>0,MATCH(AA2170,AA94:AA2162,0)+ROW(AA93),0)","v":0},{"$f":"IF(AB2170<>0,MATCH(AB2170,AB94:AB2162,0)+ROW(AB93),0)","v":0},{"$f":"IF(AC2170<>0,MATCH(AC2170,AC94:AC2162,0)+ROW(AC93),0)","v":0},{"$f":"IF(AD2170<>0,MATCH(AD2170,AD94:AD2162,0)+ROW(AD93),0)","v":0}]

{"sheet":"Func Allocation Options","index":20,"n_rows":2070,"n_cols":12,"rows_kept":2070,"cut":false,"hidden":false,"merged":[]}
[null,"Functional Factors",null,null,null,null,null,"Distribution Functional Factors"]
[]
[null,"Functional","Functional","Functional","Functional","Functional",null,"DIS","DIS","DIS","DIS","DIS"]
["FERC","Factors","Factors","Factors","Factors","Factors",null,"FACTOR","FACTOR","FACTOR","FACTOR","FACTOR"]
["Accounts","2010 Protocol","Rolled-In","Option-2","Option-3","Option-4",null,"Rolled-In","MSP","Option-2","Option-3","Option-4"]
[]
["ACCT440S",null,null,null,null,null,null,"DRB","DRB","DRB","DRB","DRB"]
["ACCT440"]
[]
[]
["ACCT442S",null,null,null,null,null,null,"DRB","DRB","DRB","DRB","DRB"]
["ACCT442SE","P","P","P","P","P",null,"DRB","DRB","DRB","DRB","DRB"]
["ACCT442SG","PT","PT","PT","PT","PT",null,"DRB","DRB","DRB","DRB","DRB"]
["ACCT442"]
[]
[]
["ACCT444S",null,null,null,null,null,null,"DRB","DRB","DRB","DRB","DRB"]
["ACCT444"]
[" "]
[]
["ACCT445S",null,null,null,null,null,null,"DRB","DRB","DRB","DRB","DRB"]
[]
["ACCT445"]
[]
[]
[]
["ACCT448S","DPW","DPW","DPW","DPW","DPW",null,"DRB","DRB","DRB","DRB","DRB"]
["ACCT448SO","GP","GP","GP","GP","GP",null,"DRB","DRB","DRB","DRB","DRB"]
["ACCT448"]
[]
[]
[]
[]
["ACCT447S","P","P","P","P","P",null,"DRB","DRB","DRB","DRB","DRB"]
["ACCT447DGU","P","P","P","P","P",null,"DRB","DRB","DRB","DRB","DRB"]
["ACCT447SG","P","P","P","P","P",null,"DRB","DRB","DRB","DRB","DRB"]
["ACCT447SE","P","P","P","P","P",null,"DRB","DRB","DRB","DRB","DRB"]
["ACCT447"]
[]
[]
["ACCT449S","P","P","P","P","P",null,"DRB","DRB","DRB","DRB","DRB"]
["ACCT449SG","P","P","P","P","P",null,"DRB","DRB","DRB","DRB","DRB"]
["ACCT449"]
[null,"REVREQ","REVREQ","REVREQ","REVREQ","REVREQ",null,"DRB","DRB","DRB","DRB","DRB"]
[]
[null,"DPW","DPW","DPW","DPW","DPW",null,"DRB","DRB","DRB","DRB","DRB"]
[]
[]
[]
[]
[]
["ACCT450S","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT450SO","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT450"]
[" "]
[]
["ACCT451S","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT451SG","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT451SO","CUST","CUST","CUST","CUST","CUST",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT451"]
[]
[]
["ACCT453SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT453"]
[]
[]
["ACCT454S","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT454SG","T","T","T","T","T",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT454SO","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT454"]
[]
[]
["ACCT456S","DMSC","DMSC","DMSC","DMSC","DMSC",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT456CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT456SE","OTHSE","OTHSE","OTHSE","OTHSE","OTHSE",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT456SO","OTHSO","OTHSO","OTHSO","OTHSO","OTHSO",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT456SG","OTHSGR","OTHSGR","OTHSGR","OTHSGR","OTHSGR",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT456"]
[]
[]
[]
[]
[]
[]
[]
["ACCT41160S","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41160SG","T","T","T","T","T",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41160SO","G","G","G","G","G",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41160DGU","T","T","T","T","T",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41160DGP","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41160"]
[]
[]
["ACCT41170S","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41170DGU","T","T","T","T","T",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41170"]
[]
[]
["ACCT4118SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT4118"]
[]
["ACCT41181SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41181"]
[]
[]
["ACCT4194DGU","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT4194"]
[]
[]
["ACCT421S","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT421DGP","T","T","T","T","T",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT421DGU","T","T","T","T","T",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT421SE","CUST","CUST","CUST","CUST","CUST",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT421SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT421SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT421"]
[]
[]
[]
[]
[]
["ACCT4311S","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT4311"]
[]
[]
["PRODUCTION","P","P","P","P","P"]
["TRANSMISSION","T","T","T","T","T"]
["DISTRIBUTION","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
[]
[]
[]
[]
[]
[]
[]
[]
["ACCT500SG","P","P","P","P","P"]
["ACCT500SG","P","P","P","P","P"]
["ACCT500"]
[]
[]
["ACCT501SE","P","P","P","P","P"]
["ACCT501SENNPC","P","P","P","P","P"]
["ACCT501SE","P","P","P","P","P"]
["ACCT501SENNPC","P","P","P","P","P"]
["ACCT501SE","P","P","P","P","P"]
["ACCT501","P","P","P","P","P"]
[]
[]
["ACCT502SG","P","P","P","P","P"]
["ACCT502SG","P","P","P","P","P"]
["ACCT502"]
[]
[]
["ACCT503SE","P","P","P","P","P"]
["ACCT503SENNPC","P","P","P","P","P"]
["ACCT503"]
[]
[]
["ACCT505SG","P","P","P","P","P"]
["ACCT505SG","P","P","P","P","P"]
["ACCT505"]
[]
[]
["ACCT506SG","P","P","P","P","P"]
["ACCT506SE","P","P","P","P","P"]
["ACCT506SG","P","P","P","P","P"]
["ACCT506",null,null,null,null,null,null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
[]
["ACCT507SG","P","P","P","P","P"]
["ACCT507SG","P","P","P","P","P"]
["ACCT507"]
[]
[]
["ACCT510SG","P","P","P","P","P"]
["ACCT510SG","P","P","P","P","P"]
["ACCT510"]
[]
[]
["ACCT511SG","P","P","P","P","P"]
["ACCT511SG","P","P","P","P","P"]
["ACCT511"]
[]
[]
["ACCT512SG","P","P","P","P","P"]
["ACCT512SG","P","P","P","P","P"]
["ACCT512"]
[]
[]
["ACCT513SG","P","P","P","P","P"]
["ACCT513SG","P","P","P","P","P"]
["ACCT513"]
[]
[]
["ACCT514SG","P","P","P","P","P"]
["ACCT514SG","P","P","P","P","P"]
["ACCT514"]
[]
[]
[]
[]
["ACCT517SG","P","P","P","P","P"]
["ACCT517"]
[]
[]
["ACCT518SE","P","P","P","P","P"]
["ACCT518"]
[]
[]
[]
["ACCT519SG","P","P","P","P","P"]
["ACCT519"]
[]
[]
["ACCT520SG","P","P","P","P","P"]
["ACCT520"]
[]
[]
["ACCT523SG","P","P","P","P","P"]
["ACCT523"]
[]
[]
["ACCT524SG","P","P","P","P","P"]
["ACCT524"]
[]
[]
["ACCT528SG","P","P","P","P","P"]
["ACCT528"]
[]
[]
["ACCT529SG","P","P","P","P","P"]
["ACCT529"]
[]
[]
["ACCT530SG","P","P","P","P","P"]
["ACCT530"]
[]
[]
["ACCT531SG","P","P","P","P","P"]
["ACCT531"]
[]
[]
["ACCT532SG","P","P","P","P","P"]
["ACCT532"]
[]
[]
[]
[]
[]
["ACCT535SG","P","P","P","P","P"]
["ACCT535"]
[]
[]
["ACCT536SG","P","P","P","P","P"]
["ACCT536"]
[]
[]
["ACCT537SG","P","P","P","P","P"]
["ACCT537"]
[]
[]
["ACCT538SG","P","P","P","P","P"]
["ACCT538"]
[]
[]
["ACCT539SG","P","P","P","P","P"]
["ACCT539"]
[]
[]
["ACCT540SG","P","P","P","P","P"]
["ACCT540"]
[]
[]
["ACCT541SG","P","P","P","P","P"]
["ACCT541"]
[]
[]
["ACCT542SG","P","P","P","P","P"]
["ACCT542"]
[]
[]
["ACCT543SG","P","P","P","P","P"]
["ACCT543"]
[]
[]
["ACCT544SG","P","P","P","P","P"]
["ACCT544"]
[]
[]
["ACCT545SG","P","P","P","P","P"]
["ACCT545"]
[]
[]
[]
[]
[]
["ACCT546SG","P","P","P","P","P"]
["ACCT546"]
[" "]
[]
["ACCT547SE","P","P","P","P","P"]
["ACCT547SE","P","P","P","P","P"]
["ACCT547"]
[]
[]
["ACCT548SG","P","P","P","P","P"]
["ACCT548SG","P","P","P","P","P"]
["ACCT548"]
[]
[]
["ACCT549SG","P","P","P","P","P"]
["ACCT549SSGCT","P","P","P","P","P"]
["ACCT549"]
[]
[]
[]
["ACCT550SG","P","P","P","P","P"]
["ACCT550SSGCT","P","P","P","P","P"]
["ACCT550"]
[]
[]
["ACCT551SG","P","P","P","P","P"]
["ACCT551"]
[]
[]
["ACCT552SG","P","P","P","P","P"]
["ACCT552SG","P","P","P","P","P"]
["ACCT552"]
[]
[]
[]
["ACCT553SG","P","P","P","P","P"]
["ACCT553SG","P","P","P","P","P"]
["ACCT553SG-W","P","P","P","P","P"]
["ACCT553"]
[]
[]
["ACCT554SG","P","P","P","P","P"]
["ACCT554SG","P","P","P","P","P"]
["ACCT554SG-W","P","P","P","P","P"]
["ACCT554"]
[]
[]
[]
[]
["ACCT555S","DMSC","DMSC","DMSC","DMSC","DMSC"]
["ACCT555SG","P","P","P","P","P"]
["ACCT555SE","P","P","P","P","P"]
["ACCT555SG","P","P","P","P","P"]
["ACCT555DGP","P","P","P","P","P"]
["ACCT555"]
[]
[]
["ACCT556SG","P","P","P","P","P"]
[]
["ACCT556"]
[]
["ACCT557S","P","P","P","P","P"]
["ACCT557SG","P","P","P","P","P"]
["ACCT557SGCT","P","P","P","P","P"]
["ACCT557SE","P","P","P","P","P"]
["ACCT557SG","P","P","P","P","P"]
["ACCT557TROJP","P","P","P","P","P"]
["ACCT557"]
[]
["Emb Cost Differentials"]
["DGP","P","P","P","P","P"]
["SG","P","P","P","P","P"]
["MC","P","P","P","P","P"]
["SG","P","P","P","P","P"]
["S ","P","P","P","P","P"]
[]
[]
[]
["2010 Protocol ECD"]
["DGP","P","P","P","P","P"]
["SG","P","P","P","P","P"]
["MC","P","P","P","P","P"]
["SG","P","P","P","P","P"]
["S ","P","P","P","P","P"]
[]
[]
[]
[]
[]
[]
[]
["ACCT560SNPT","T","T","T","T","T"]
["ACCT560"]
[" "]
[]
["ACCT561SG","T","T","T","T","T"]
["ACCT561"]
[]
[]
["ACCT562SG","T","T","T","T","T"]
["ACCT562"]
[]
[]
["ACCT563SG","T","T","T","T","T"]
["ACCT563"]
[]
[]
["ACCT564SG","T","T","T","T","T"]
["ACCT564"]
[]
[]
["ACCT565SG","T","T","T","T","T"]
["ACCT565SE","T","T","T","T","T"]
["ACCT565"]
[]
[]
["ACCT566SG","T","T","T","T","T"]
["ACCT566"]
[]
[]
["ACCT567SG","T","T","T","T","T"]
["ACCT567"]
[]
[]
["ACCT568SG","T","T","T","T","T"]
["ACCT568"]
[]
[]
["ACCT569SG","T","T","T","T","T"]
["ACCT569"]
[]
[]
["ACCT570SG","T","T","T","T","T"]
["ACCT570"]
[]
[]
["ACCT571SG","T","T","T","T","T"]
["ACCT571"]
[]
[]
["ACCT572SG","T","T","T","T","T"]
["ACCT572"]
[]
[]
["ACCT573SG","T","T","T","T","T"]
["ACCT573"]
[]
[]
[]
[]
["ACCT580S","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT580SNPD","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT580"]
[]
[]
["ACCT581S","DPW","DPW","DPW","DPW","DPW",null,"SUBS","SUBS","SUBS","SUBS","SUBS"]
["ACCT581SNPD","DPW","DPW","DPW","DPW","DPW",null,"SUBS","SUBS","SUBS","SUBS","SUBS"]
["ACCT581"]
[]
[]
["ACCT582S","DPW","DPW","DPW","DPW","DPW",null,"SUBS","SUBS","SUBS","SUBS","SUBS"]
["ACCT582SNPD","DPW","DPW","DPW","DPW","DPW",null,"SUBS","SUBS","SUBS","SUBS","SUBS"]
["ACCT582"]
[]
[]
["ACCT583S","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT583SNPD","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT583"]
[]
[]
["ACCT584S","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT584SNPD","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT584"]
[]
[]
["ACCT585S","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT585SNPD","DPW","DPW","DPW","DPW","DPW",null,"METR","METR","METR","METR","METR"]
["ACCT585"]
[]
[]
["ACCT586S","DPW","DPW","DPW","DPW","DPW",null,"METR","METR","METR","METR","METR"]
["ACCT586SNPD","DPW","DPW","DPW","DPW","DPW",null,"METR","METR","METR","METR","METR"]
["ACCT586"]
[]
[]
["ACCT587S","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT587SNPD","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT587"]
[]
[]
["ACCT588S","DPW","DPW","DPW","DPW","DPW",null,"PLNT2","PLNT2","PLNT2","PLNT2","PLNT2"]
["ACCT588SNPD","DPW","DPW","DPW","DPW","DPW",null,"PLNT2","PLNT2","PLNT2","PLNT2","PLNT2"]
["ACCT588"]
[]
[]
["ACCT589S","DPW","DPW","DPW","DPW","DPW",null,"PLNT2","PLNT2","PLNT2","PLNT2","PLNT2"]
["ACCT589SNPD","DPW","DPW","DPW","DPW","DPW",null,"PLNT2","PLNT2","PLNT2","PLNT2","PLNT2"]
["ACCT589"]
[]
[]
["ACCT590S","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT590SNPD","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT590"]
[]
[]
["ACCT591S","DPW","DPW","DPW","DPW","DPW",null,"PLNT2","PLNT2","PLNT2","PLNT2","PLNT2"]
["ACCT591SNPD","DPW","DPW","DPW","DPW","DPW",null,"PLNT2","PLNT2","PLNT2","PLNT2","PLNT2"]
["ACCT591"]
[]
[]
["ACCT592S","DPW","DPW","DPW","DPW","DPW",null,"SUBS","SUBS","SUBS","SUBS","SUBS"]
["ACCT592SNPD","DPW","DPW","DPW","DPW","DPW",null,"SUBS","SUBS","SUBS","SUBS","SUBS"]
["ACCT592"]
[]
[]
["ACCT593S","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT593SNPD","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT593"]
[]
[]
["ACCT594S","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT594SNPD","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT594"]
[]
[]
["ACCT595S","DPW","DPW","DPW","DPW","DPW",null,"XFMR","XFMR","XFMR","XFMR","XFMR"]
["ACCT595SNPD","DPW","DPW","DPW","DPW","DPW",null,"XFMR","XFMR","XFMR","XFMR","XFMR"]
["ACCT595"]
[]
[]
["ACCT596S","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT596SNPD","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT596"]
[]
[]
["ACCT597S","DPW","DPW","DPW","DPW","DPW",null,"METR","METR","METR","METR","METR"]
["ACCT597SNPD","DPW","DPW","DPW","DPW","DPW",null,"METR","METR","METR","METR","METR"]
["ACCT597"]
[]
[]
["ACCT598S","DPW","DPW","DPW","DPW","DPW",null,"PLNT2","PLNT2","PLNT2","PLNT2","PLNT2"]
["ACCT598SNPD","DPW","DPW","DPW","DPW","DPW",null,"PLNT2","PLNT2","PLNT2","PLNT2","PLNT2"]
["ACCT598"]
[]
[]
[]
[]
["ACCT901S","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT901CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT901"]
[]
[]
["ACCT902S","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT902CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT902"]
[]
[]
["ACCT903S","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT903CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT903"]
[]
[]
["ACCT904S","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT904SG","P","P","P","P","P",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT904CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT904"]
[]
[]
["ACCT905S","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT905CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT905"]
[]
[]
[]
[]
["ACCT907S","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT907CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT907"]
[]
[]
["ACCT908S","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT908CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT908"]
[]
[]
["ACCT909S","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT909CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT909"]
[]
[]
["ACCT910S","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT910CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT910"]
[]
[]
[]
[]
["ACCT911S","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT911CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT911"]
[]
[]
["ACCT912S","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT912CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT912"]
[]
[]
["ACCT913S","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT913CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT913"]
[]
[]
["ACCT916S","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT916CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT916"]
[]
[]
[]
[]
[]
["ACCT920S","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT920CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT920SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT920"]
[]
[]
["ACCT921S","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT921CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT921SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT921"]
[]
[]
["ACCT923S","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT923CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT923SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT923"]
[]
[]
["ACCT924S","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT924SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT924SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT924"]
[]
[]
["ACCT925SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT925"]
[]
[]
["ACCT926S","LABOR","LABOR","LABOR","LABOR","LABOR",null,"DISom","DISom","DISom","DISom","DISom"]
["ACCT926CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT926SO","LABOR","LABOR","LABOR","LABOR","LABOR",null,"DISom","DISom","DISom","DISom","DISom"]
["ACCT926"]
[]
[]
["ACCT927S","DMSC","DMSC","DMSC","DMSC","DMSC",null,"MISC","MISC","MISC","MISC","MISC"]
["ACCT927SO","DMSC","DMSC","DMSC","DMSC","DMSC",null,"MISC","MISC","MISC","MISC","MISC"]
["ACCT927"]
[]
[]
["ACCT928S","DMSC","DMSC","DMSC","DMSC","DMSC",null,"MISC","MISC","MISC","MISC","MISC"]
["ACCT928CN","CUST","CUST","CUST","CUST","CUST",null,"MISC","MISC","MISC","MISC","MISC"]
["ACCT928SO","DMSC","DMSC","DMSC","DMSC","DMSC",null,"MISC","MISC","MISC","MISC","MISC"]
["ACCT928SG","FERC","FERC","FERC","FERC","FERC",null,"MISC","MISC","MISC","MISC","MISC"]
["ACCT928"]
[]
["ACCT928SRF","DMSC","DMSC","DMSC","DMSC","DMSC",null,"MISC","MISC","MISC","MISC","MISC"]
[]
[]
["ACCT929S","LABOR","LABOR","LABOR","LABOR","LABOR",null,"DISom","DISom","DISom","DISom","DISom"]
["ACCT929SO","LABOR","LABOR","LABOR","LABOR","LABOR",null,"DISom","DISom","DISom","DISom","DISom"]
["ACCT929"]
[]
[]
["ACCT930S","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT930CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT930SO","LABOR","LABOR","LABOR","LABOR","LABOR",null,"DISom","DISom","DISom","DISom","DISom"]
["ACCT930"]
[]
[]
["ACCT931S","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT931SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT931"]
[]
[]
["ACCT935S","G","G","G","G","G",null,"GENL","GENL","GENL","GENL","GENL"]
["ACCT935CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT935SO","G","G","G","G","G",null,"GENL","GENL","GENL","GENL","GENL"]
["ACCT935"]
[]
[]
[]
[]
[]
[]
[]
["ACCT403GP","P","P","P","P","P"]
["ACCT403SG","P","P","P","P","P"]
["ACCT403SG","P","P","P","P","P"]
["ACCT403SG","P","P","P","P","P"]
["ACCT403SP"]
[]
[]
["ACCT403SG","P","P","P","P","P"]
["ACCT403NP"]
[]
[]
["ACCT403DGP","P","P","P","P","P"]
["ACCT403DGU","P","P","P","P","P"]
["ACCT403SG","P","P","P","P","P"]
["ACCT403HP"]
[]
["ACCT403SG","P","P","P","P","P"]
["ACCT403SG","P","P","P","P","P"]
["ACCT403SG","P","P","P","P","P"]
["ACCT403SG-W","P","P","P","P","P"]
["ACCT403OP"]
[]
[]
["ACCT403SG","T","T","T","T","T"]
["ACCT403SG","T","T","T","T","T"]
["ACCT403SG","T","T","T","T","T"]
["ACCT403TP"]
[]
[]
["ACCT403360","DPW","DPW","DPW","DPW","DPW",null,"PLNT2","PLNT2","PLNT2","PLNT2","PLNT2"]
["ACCT403361","DPW","DPW","DPW","DPW","DPW",null,"PLNT2","PLNT2","PLNT2","PLNT2","PLNT2"]
["ACCT403362/363","DPW","DPW","DPW","DPW","DPW",null,"SUBS","SUBS","SUBS","SUBS","SUBS"]
["ACCT403364","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT403365","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT403366","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT403367","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT403368","DPW","DPW","DPW","DPW","DPW",null,"XFMR","XFMR","XFMR","XFMR","XFMR"]
["ACCT403369","DPW","DPW","DPW","DPW","DPW",null,"SERV","SERV","SERV","SERV","SERV"]
["ACCT403370","DPW","DPW","DPW","DPW","DPW",null,"METR","METR","METR","METR","METR"]
["ACCT403371","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT403372","DPW","DPW","DPW","DPW","DPW",null,"PLNT2","PLNT2","PLNT2","PLNT2","PLNT2"]
["ACCT403373","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT403DP"]
[]
[]
["ACCT403S","G-SITUS","G-SITUS","G-SITUS","G-SITUS","G-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT403SG","G-DGP","G-DGP","G-DGP","G-DGP","G-DGP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT403SG","G-DGU","G-DGU","G-DGU","G-DGU","G-DGU",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT403SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT403CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT403SG","G-SG","G-SG","G-SG","G-SG","G-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT403SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT403SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT403SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT403GP"]
[]
[]
["ACCT403GV0SG","G-SG","G-SG","G-SG","G-SG","G-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT403GV0"]
[]
[]
["ACCT403MPSE","P","P","P","P","P"]
["ACCT403MP"]
[]
[]
["ACCT403SG","P","P","P","P","P"]
["ACCT403EPSG","P","P","P","P","P"]
["ACCT403EP"]
[]
[]
[]
[]
["ACCT404CLGS","I-SITUS","I-SITUS","I-SITUS","I-SITUS","I-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT404CLGSG","I-SG","I-SG","I-SG","I-SG","I-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT404CLGSO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT404CLSG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT404GPCN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT404CLSG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT404CLG"]
[]
[]
["ACCT404CLSG","P","P","P","P","P",null,"DRB","DRB","DRB","DRB","DRB"]
["ACCT404CLS"]
[]
[]
["ACCT404IPS","I-SITUS","I-SITUS","I-SITUS","I-SITUS","I-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT404IPSE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT404IPSO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT404IPCN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT404IPSG","I-SG","I-SG","I-SG","I-SG","I-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT404IPDGU","I-DGU","I-DGU","I-DGU","I-DGU","I-DGU",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT404IPSG","I-SG","I-SG","I-SG","I-SG","I-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT404IP"]
[]
[]
["ACCT404OP","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT404OP"]
[]
[]
["ACCT404330DGP","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT404330SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT404330"]
[]
[]
[]
[]
[]
["ACCT405S","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
[]
["ACCT405"]
[]
[]
["ACCT406S","P","P","P","P","P"]
["ACCT406SG","P","P","P","P","P"]
["ACCT406SO","P","P","P","P","P"]
["ACCT406"]
[]
[]
["ACCT407S","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT407SO","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT407SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT407SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT407SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT407TROJP","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT407"]
[]
[]
[]
[]
["ACCT408S","DMSC","DMSC","DMSC","DMSC","DMSC",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT408SGP","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT408SO","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT408SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT408SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT408OPRVID","DMSC","DMSC","DMSC","DMSC","DMSC",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT408EXCTAX","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT408SG","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT408"]
[]
[]
["ACCT41140DGU","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
[]
["ACCT41140"]
[]
[]
["ACCT41141DGU","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
[]
["ACCT41141"]
[]
[]
[]
[]
["ACCT427S","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT427INT","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT427"]
[]
[]
["ACCT428SNP","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT428"]
[]
[]
["ACCT429SNP","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT429"]
[]
[]
["ACCT431OTH","NUTIL","NUTIL","NUTIL","NUTIL","NUTIL",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT431SO","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT431SNP","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT431"]
[]
[]
["ACCT432SNP","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT432"]
[]
[]
[]
[]
[]
["ACCT419SNP","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT419"]
[]
[]
["ACCT41010S","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41010TROJP","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41010SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41010SO","LABOR","LABOR","LABOR","LABOR","LABOR",null,"DISom","DISom","DISom","DISom","DISom"]
["ACCT41010SNP","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41010SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41010SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41010SGPS","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41010DITEXP","DITEXP","DITEXP","DITEXP","DITEXP","DITEXP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41010BADDEBT","CUST","CUST","CUST","CUST","CUST",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41010CN","CUST","CUST","CUST","CUST","CUST",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41010IBT","IBT","IBT","IBT","IBT","IBT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41010CIAC","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41010SCHMDEXP","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41010TAXDEPR","TAXDEPR","TAXDEPR","TAXDEPR","TAXDEPR","TAXDEPR",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41010SNPD","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41010"]
[]
[]
["ACCT41020S","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41020SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41020SO","LABOR","LABOR","LABOR","LABOR","LABOR",null,"DISom","DISom","DISom","DISom","DISom"]
["ACCT41020SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41020SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41020GPS","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41020TROJP","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41020SNP","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41020BADDEBT","CUST","CUST","CUST","CUST","CUST",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41020DITEXP","DITEXP","DITEXP","DITEXP","DITEXP","DITEXP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41020SGCT","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41020SNPD","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41020"]
[]
[]
["ACCT41110S","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41110SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41110DGP","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41110SNP","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41110SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41110GPS","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41110SO","LABOR","LABOR","LABOR","LABOR","LABOR",null,"DISom","DISom","DISom","DISom","DISom"]
["ACCT41110SNPD","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41110BADDEBT","CUST","CUST","CUST","CUST","CUST",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41110SSGCT","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41110DITEXP","DITEXP","DITEXP","DITEXP","DITEXP","DITEXP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41110TROJD","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41110IBT","IBT","IBT","IBT","IBT","IBT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41120CIAC","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41120SCHMDEXP","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41120TAXDEPR","TAXDEPR","TAXDEPR","TAXDEPR","TAXDEPR","TAXDEPR",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41110"]
[]
[]
["ACCT41111S","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41111SNP","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41111DITEXP","DITEXP","DITEXP","DITEXP","DITEXP","DITEXP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41111SNPD","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41111SGCT","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41111DGP","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41111BADDEBT","CUST","CUST","CUST","CUST","CUST",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41111GPS","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41111SO","LABOR","LABOR","LABOR","LABOR","LABOR",null,"DISom","DISom","DISom","DISom","DISom"]
["ACCT41111SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41111TROJP","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41111SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT41111"]
[]
[]
[]
[]
["SCHMAF-S","SCHMAF","SCHMAF","SCHMAF","SCHMAF","SCHMAF",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["SCHMAF-SNP","SCHMAF","SCHMAF","SCHMAF","SCHMAF","SCHMAF",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["SCHMAF-SO","SCHMAF","SCHMAF","SCHMAF","SCHMAF","SCHMAF",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["SCHMAF-SE","SCHMAF","SCHMAF","SCHMAF","SCHMAF","SCHMAF",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["SCHMAF-TROJP","SCHMAF","SCHMAF","SCHMAF","SCHMAF","SCHMAF",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["SCHMAF-SG","SCHMAF","SCHMAF","SCHMAF","SCHMAF","SCHMAF",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
[]
[]
[]
["SCHMAP-S","P","P","P","P","P",null,"DRB","DRB","DRB","DRB","DRB"]
["SCHMAP-SE","P","P","P","P","P",null,"DRB","DRB","DRB","DRB","DRB"]
["SCHMAP-SNP","LABOR","LABOR","LABOR","LABOR","LABOR",null,"DISom","DISom","DISom","DISom","DISom"]
["SCHMAP-SO","SCHMAP-SO","SCHMAP-SO","SCHMAP-SO","SCHMAP-SO","SCHMAP-SO",null,"DISom","DISom","DISom","DISom","DISom"]
["SCHMAP-SG","SCHMAP","SCHMAP","SCHMAP","SCHMAP","SCHMAP",null,"DRB","DRB","DRB","DRB","DRB"]
["SCHMAP-BADDEBT","BOOKDEPR","BOOKDEPR","BOOKDEPR","BOOKDEPR","BOOKDEPR",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
[]
[]
[]
["SCHMAT-S","SCHMAT-SITUS","SCHMAT-SITUS","SCHMAT-SITUS","SCHMAT-SITUS","SCHMAT-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["SCHMAT-SGCT","P","P","P","P","P",null,"DRB","DRB","DRB","DRB","DRB"]
["SCHMAT-CIAC","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["SCHMAT-SNP","SCHMAT-SNP","SCHMAT-SNP","SCHMAT-SNP","SCHMAT-SNP","SCHMAT-SNP",null,"DISom","DISom","DISom","DISom","DISom"]
["SCHMAT-TROJD","P","P","P","P","P",null,"DRB","DRB","DRB","DRB","DRB"]
["SCHMAT-SGCT","P","P","P","P","P",null,"DRB","DRB","DRB","DRB","DRB"]
["SCHMAT-SE","SCHMAT-SE","SCHMAT-SE","SCHMAT-SE","SCHMAT-SE","SCHMAT-SE",null,"DRB","DRB","DRB","DRB","DRB"]
["SCHMAT-SG","P","P","P","P","P",null,"DRB","DRB","DRB","DRB","DRB"]
["SCHMAT-GPS","SCHMAT-GPS","SCHMAT-GPS","SCHMAT-GPS","SCHMAT-GPS","SCHMAT-GPS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["SCHMAT-SO","SCHMAT-SO","SCHMAT-SO","SCHMAT-SO","SCHMAT-SO","SCHMAT-SO",null,"DISom","DISom","DISom","DISom","DISom"]
["SCHMAT-SNPD","SCHMAT-SNP","SCHMAT-SNP","SCHMAT-SNP","SCHMAT-SNP","SCHMAT-SNP",null,"DISom","DISom","DISom","DISom","DISom"]
["SCHMAT-BADDEBT","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["SCHMAT-TAXDEPR","P","P","P","P","P",null,"DRB","DRB","DRB","DRB","DRB"]
["SCHMAT-SCHMDEXP","BOOKDEPR","BOOKDEPR","BOOKDEPR","BOOKDEPR","BOOKDEPR",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
[]
[]
[]
[]
[]
["SCHMDF-S","SCHMDF","SCHMDF","SCHMDF","SCHMDF","SCHMDF",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["SCHMDF-DGP","SCHMDF","SCHMDF","SCHMDF","SCHMDF","SCHMDF",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["SCHMDF-DGU","SCHMDF","SCHMDF","SCHMDF","SCHMDF","SCHMDF",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
[]
[]
["SCHMDP-S","SCHMDP","SCHMDP","SCHMDP","SCHMDP","SCHMDP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["SCHMDP-SE","P","P","P","P","P",null,"DRB","DRB","DRB","DRB","DRB"]
["SCHMDP-SNP","PTD","PTD","PTD","PTD","PTD",null,"DISom","DISom","DISom","DISom","DISom"]
["SCHMDP-IBT","IBT","IBT","IBT","IBT","IBT",null,"DISom","DISom","DISom","DISom","DISom"]
["SCHMDP-SG","P","P","P","P","P",null,"DRB","DRB","DRB","DRB","DRB"]
["SCHMDP-SO","SCHMDP-SO","SCHMDP-SO","SCHMDP-SO","SCHMDP-SO","SCHMDP-SO",null,"DISom","DISom","DISom","DISom","DISom"]
[]
[]
[]
["SCHMDT-S","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["SCHMDT-BADDEBT","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["SCHMDT-SNP","SCHMDT-SNP","SCHMDT-SNP","SCHMDT-SNP","SCHMDT-SNP","SCHMDT-SNP",null,"DISom","DISom","DISom","DISom","DISom"]
["SCHMDT-CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["SCHMDT-TROJD","SCHMDT","SCHMDT","SCHMDT","SCHMDT","SCHMDT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["SCHMDT-DGP","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["SCHMDT-SE","P","P","P","P","P",null,"DRB","DRB","DRB","DRB","DRB"]
["SCHMDT-SG","SCHMDT-SG","SCHMDT-SG","SCHMDT-SG","SCHMDT-SG","SCHMDT-SG",null,"DRB","DRB","DRB","DRB","DRB"]
["SCHMDT-GPS","SCHMDT-GPS","SCHMDT-GPS","SCHMDT-GPS","SCHMDT-GPS","SCHMDT-GPS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["SCHMDT-SO","SCHMDT-SO","SCHMDT-SO","SCHMDT-SO","SCHMDT-SO","SCHMDT-SO",null,"DISom","DISom","DISom","DISom","DISom"]
["SCHMDT-TAXDEPR","TAXDEPR","TAXDEPR","TAXDEPR","TAXDEPR","TAXDEPR",null,"DISom","DISom","DISom","DISom","DISom"]
["SCHMDT-SNPD","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
[]
[]
[]
[]
[]
[]
[]
["ACCT40911S","IBT","IBT","IBT","IBT","IBT",null,"DRB","DRB","DRB","DRB","DRB"]
["ACCT40911SO","IBT","IBT","IBT","IBT","IBT",null,"DRB","DRB","DRB","DRB","DRB"]
["ACCT40911DGU","P","P","P","P","P",null,"DRB","DRB","DRB","DRB","DRB"]
["ACCT40911IDSIT","IBT","IBT","IBT","IBT","IBT",null,"DRB","DRB","DRB","DRB","DRB"]
["ACCT40911"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ACCTSTTAX","SIT","SIT","SIT","SIT","SIT",null,"DRB","DRB","DRB","DRB","DRB"]
[]
[]
[]
[]
[]
[]
[]
[]
["ACCT40910PMI","P","P","P","P","P"]
["ACCT40910PTC","P","P","P","P","P"]
["ACCT40910OTHER","P","P","P","P","P"]
["ACCT40910LABOR","LABOR","LABOR","LABOR","LABOR","LABOR"]
[]
[]
[]
[]
[]
["ACCTFIT","FIT","FIT","FIT","FIT","FIT",null,"DRB","DRB","DRB","DRB","DRB"]
[]
[]
[]
[]
[]
["ACCT310SG","P","P","P","P","P"]
["ACCT310S","P","P","P","P","P"]
["ACCT310SG","P","P","P","P","P"]
["ACCT310"]
[]
[]
["ACCT311SG","P","P","P","P","P"]
["ACCT311SG","P","P","P","P","P"]
["ACCT311"]
[]
[]
["ACCT312SG","P","P","P","P","P"]
["ACCT312SG","P","P","P","P","P"]
["ACCT312"]
[]
[]
["ACCT314SG","P","P","P","P","P"]
["ACCT314SG","P","P","P","P","P"]
["ACCT314"]
[]
[]
["ACCT315SG","P","P","P","P","P"]
["ACCT315SG","P","P","P","P","P"]
["ACCT315"]
[]
[]
["ACCT316SG","P","P","P","P","P"]
["ACCT316SG","P","P","P","P","P"]
["ACCT316"]
[]
[]
[]
["ACCTS00SG","P","P","P","P","P"]
["ACCTS00"]
[]
[]
[]
[]
[]
["ACCT320SG","P","P","P","P","P"]
["ACCT320"]
[]
[]
["ACCT321SG","P","P","P","P","P"]
["ACCT321"]
[]
[]
["ACCT322SG","P","P","P","P","P"]
["ACCT322"]
[]
[]
["ACCT323SG","P","P","P","P","P"]
["ACCT323"]
[]
[]
["ACCT324SG","P","P","P","P","P"]
["ACCT324"]
[]
[]
["ACCT325SG","P","P","P","P","P"]
["ACCT325"]
[]
[]
[]
["ACCTN00SGP","P","P","P","P","P"]
["ACCTN00"]
[]
[]
[]
[]
[]
["ACCT330DGP","P","P","P","P","P"]
["ACCT330SG","P","P","P","P","P"]
["ACCT330"]
[]
[]
["ACCT331DGP","P","P","P","P","P"]
["ACCT331SG","P","P","P","P","P"]
["ACCT331"]
[]
[]
["ACCT332DGP","P","P","P","P","P"]
["ACCT332SG","P","P","P","P","P"]
["ACCT332"]
[]
[]
["ACCT333DGP","P","P","P","P","P"]
["ACCT333SG","P","P","P","P","P"]
["ACCT333"]
[]
[]
["ACCT334DGP","P","P","P","P","P"]
["ACCT334SG","P","P","P","P","P"]
["ACCT334"]
[]
[]
["ACCT335DGP","P","P","P","P","P"]
["ACCT335SG","P","P","P","P","P"]
["ACCT335"]
[]
[]
["ACCT336DGP","P","P","P","P","P"]
["ACCT336SG","P","P","P","P","P"]
["ACCT336"]
[]
[]
[]
["ACCTH00DGP","P","P","P","P","P"]
["ACCTH00SG","P","P","P","P","P"]
["ACCTH00"]
[]
[]
[]
[]
[]
["ACCT340SG","P","P","P","P","P"]
["ACCT340SG","P","P","P","P","P"]
["ACCT340SG","P","P","P","P","P"]
["ACCT340"]
[]
[]
["ACCT341SG","P","P","P","P","P"]
["ACCT341SG-W","P","P","P","P","P"]
["ACCT341SG","P","P","P","P","P"]
["ACCT341"]
[]
[]
["ACCT342SG","P","P","P","P","P"]
["ACCT342SG","P","P","P","P","P"]
["ACCT342"]
[]
[]
["ACCT343S","P","P","P","P","P"]
["ACCT343SG","P","P","P","P","P"]
["ACCT343SG-W","P","P","P","P","P"]
["ACCT343SG","P","P","P","P","P"]
["ACCT343"]
[]
[]
["ACCT344S","P","P","P","P","P"]
["ACCT344SG","P","P","P","P","P"]
["ACCT344SG-W","P","P","P","P","P"]
["ACCT344SG","P","P","P","P","P"]
["ACCT344"]
[]
[]
["ACCT345SG","P","P","P","P","P"]
["ACCT345SG-W","P","P","P","P","P"]
["ACCT345SG","P","P","P","P","P"]
["ACCT345"]
[]
[]
["ACCT346SG","P","P","P","P","P"]
["ACCT346SG-W","P","P","P","P","P"]
["ACCT346SG","P","P","P","P","P"]
["ACCT346"]
[]
[]
["ACCTO00S","P","P","P","P","P"]
["ACCTO00SG","P","P","P","P","P"]
["ACCTO00"]
[]
[]
[]
[]
[]
["ACCT300SG","P","P","P","P","P"]
["ACCT103"]
[]
[]
[]
[]
["ACCT350SG","T","T","T","T","T"]
["ACCT350SG","T","T","T","T","T"]
["ACCT350SG","T","T","T","T","T"]
["ACCT350"]
[]
[]
["ACCT352S","T","T","T","T","T"]
["ACCT352SG","T","T","T","T","T"]
["ACCT352SG","T","T","T","T","T"]
["ACCT352SG","T","T","T","T","T"]
["ACCT352"]
[]
[]
["ACCT353SG","T","T","T","T","T"]
["ACCT353SG","T","T","T","T","T"]
["ACCT353SG","T","T","T","T","T"]
["ACCT353"]
[]
[]
["ACCT354SG","T","T","T","T","T"]
["ACCT354SG","T","T","T","T","T"]
["ACCT354SG","T","T","T","T","T"]
["ACCT354"]
[]
[]
["ACCT355SG","T","T","T","T","T"]
["ACCT355SG","T","T","T","T","T"]
["ACCT355SG","T","T","T","T","T"]
["ACCT355"]
[]
[]
["ACCT356SG","T","T","T","T","T"]
["ACCT356SG","T","T","T","T","T"]
["ACCT356SG","T","T","T","T","T"]
["ACCT356"]
[]
[]
["ACCT357SG","T","T","T","T","T"]
["ACCT357SG","T","T","T","T","T"]
["ACCT357SG","T","T","T","T","T"]
["ACCT357"]
[]
[]
["ACCT358SG","T","T","T","T","T"]
["ACCT358SG","T","T","T","T","T"]
["ACCT358SG","T","T","T","T","T"]
["ACCT358"]
[]
[]
["ACCT359SG","T","T","T","T","T"]
["ACCT359SG","T","T","T","T","T"]
["ACCT359SG","T","T","T","T","T"]
["ACCT359"]
[]
[]
["ACCTT00SG","T","T","T","T","T"]
["ACCTT00"]
[]
[]
["ACCTTS0SG","T","T","T","T","T"]
["ACCTTS0"]
[]
[]
[]
[]
[]
["ACCT360DP","DPW","DPW","DPW","DPW","DPW",null,"PLNT2","PLNT2","PLNT2","PLNT2","PLNT2"]
["ACCT360A","DPW","DPW","DPW","DPW","DPW",null,"PLNT2","PLNT2","PLNT2","PLNT2","PLNT2"]
["ACCT360"]
[]
[]
[]
["ACCT361DP","DPW","DPW","DPW","DPW","DPW",null,"PLNT2","PLNT2","PLNT2","PLNT2","PLNT2"]
["ACCT361A","DPW","DPW","DPW","DPW","DPW",null,"PLNT2","PLNT2","PLNT2","PLNT2","PLNT2"]
["ACCT361"]
[]
[]
[]
["ACCT362DP","DPW","DPW","DPW","DPW","DPW",null,"SUBS","SUBS","SUBS","SUBS","SUBS"]
["ACCT362A","DPW","DPW","DPW","DPW","DPW",null,"SUBS","SUBS","SUBS","SUBS","SUBS"]
["ACCT362"]
[]
[]
[]
["ACCT364DP","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT364DS","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT364A","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT364"]
[]
[]
[]
["ACCT365DP","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT365DS","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT365A","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT365"]
[]
[]
[]
["ACCT366DP","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT366DS","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT366A","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT366"]
[]
[]
[]
["ACCT367DP","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT367DS","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT367A","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT367"]
[]
[]
[]
["ACCT368DS","DPW","DPW","DPW","DPW","DPW",null,"XFMR","XFMR","XFMR","XFMR","XFMR"]
["ACCT368A","DPW","DPW","DPW","DPW","DPW",null,"XFMR","XFMR","XFMR","XFMR","XFMR"]
["ACCT368"]
[]
[]
[]
["ACCT369COH","DPW","DPW","DPW","DPW","DPW",null,"SERV","SERV","SERV","SERV","SERV"]
["ACCT369CUG","DPW","DPW","DPW","DPW","DPW",null,"SERV","SERV","SERV","SERV","SERV"]
["ACCT369A","DPW","DPW","DPW","DPW","DPW",null,"SERV","SERV","SERV","SERV","SERV"]
["ACCT369"]
[]
[]
[]
["ACCT370C","DPW","DPW","DPW","DPW","DPW",null,"METR","METR","METR","METR","METR"]
["ACCT370A","DPW","DPW","DPW","DPW","DPW",null,"METR","METR","METR","METR","METR"]
["ACCT370"]
[]
[]
[]
["ACCT371DP","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT371DS","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT371A","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT371"]
[]
[]
[]
["ACCT372DP","DPW","DPW","DPW","DPW","DPW",null,"PLNT2","PLNT2","PLNT2","PLNT2","PLNT2"]
["ACCT372DS","DPW","DPW","DPW","DPW","DPW",null,"PLNT2","PLNT2","PLNT2","PLNT2","PLNT2"]
["ACCT372A","DPW","DPW","DPW","DPW","DPW",null,"PLNT2","PLNT2","PLNT2","PLNT2","PLNT2"]
["ACCT372"]
[]
[]
[]
["ACCT373C","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT373PA","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT373"]
[]
[]
["ACCTD00S","DPW","DPW","DPW","DPW","DPW",null,"PLNT2","PLNT2","PLNT2","PLNT2","PLNT2"]
["ACCTD00"]
[]
[]
["ACCTDS0S","DPW","DPW","DPW","DPW","DPW",null,"PLNT2","PLNT2","PLNT2","PLNT2","PLNT2"]
["ACCTDS0"]
[]
[]
[]
[]
[]
["ACCT389S","G-SITUS","G-SITUS","G-SITUS","G-SITUS","G-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT389CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT389SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT389SG","G-SG","G-SG","G-SG","G-SG","G-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT389SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT389"]
[]
[]
["ACCT390S","G-SITUS","G-SITUS","G-SITUS","G-SITUS","G-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT390DGP","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT390DGU","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT390CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT390SG","G-SG","G-SG","G-SG","G-SG","G-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT390SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
[" "]
[]
[]
["ACCT391S","G-SITUS","G-SITUS","G-SITUS","G-SITUS","G-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT391SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT391SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT391CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT391SG","G-SG","G-SG","G-SG","G-SG","G-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT391SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT391SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT391SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT391SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT391"]
[]
[]
["ACCT392S","G-SITUS","G-SITUS","G-SITUS","G-SITUS","G-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT392SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT392SG","G-SG","G-SG","G-SG","G-SG","G-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT392CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT392SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT392SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT392DGP","G-DGP","G-DGP","G-DGP","G-DGP","G-DGP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT392SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT392SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT392"]
[]
[]
["ACCT393S","G-SITUS","G-SITUS","G-SITUS","G-SITUS","G-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT393SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT393SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT393SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT393SG","G-SG","G-SG","G-SG","G-SG","G-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT393SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT393"]
[]
[]
["ACCT394S","G-SITUS","G-SITUS","G-SITUS","G-SITUS","G-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT394SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT394SG","G-SG","G-SG","G-SG","G-SG","G-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT394SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT392SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT394DGU","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT394SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT394SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT394"]
[]
[]
["ACCT395S","G-SITUS","G-SITUS","G-SITUS","G-SITUS","G-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT395SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT395SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT395SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT395SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT395SG","G-SG","G-SG","G-SG","G-SG","G-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT395SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT395SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT395"]
[]
[]
["ACCT396S","G-SITUS","G-SITUS","G-SITUS","G-SITUS","G-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT396SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT396SG","G-SG","G-SG","G-SG","G-SG","G-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT396SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT396SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT396SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT396SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT396SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT396"]
[]
[]
["ACCT397S","G-SITUS","G-SITUS","G-SITUS","G-SITUS","G-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT397SG","G-DGP","G-DGP","G-DGP","G-DGP","G-DGP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT397SG","G-DGU","G-DGU","G-DGU","G-DGU","G-DGU",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT397SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT392CN","CUST","CUST","CUST","CUST","CUST",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT397SG","G-SG","G-SG","G-SG","G-SG","G-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT397SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT397SG","G-SG","G-SG","G-SG","G-SG","G-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT397SG","G-SG","G-SG","G-SG","G-SG","G-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT397"]
[]
[]
["ACCT398S","G-SITUS","G-SITUS","G-SITUS","G-SITUS","G-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT398SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT398SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT398CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT398SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT398SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT398SG","G-SG","G-SG","G-SG","G-SG","G-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT398SG","G-SG","G-SG","G-SG","G-SG","G-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT398"]
[]
[]
["ACCT399SEP","P","P","P","P","P",null,"ZERO","ZERO","ZERO","ZERO","ZERO"]
["ACCT399SEU","P","P","P","P","P",null,"ZERO","ZERO","ZERO","ZERO","ZERO"]
[]
["ACCT399"]
[]
[]
["ACCT99LSE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT399L"]
[]
["ACCT399LRCL","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
[]
[]
[]
[]
["ACCT390LS","G-SITUS","G-SITUS","G-SITUS","G-SITUS","G-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT390LSG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT390LSO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT390L"]
[]
["ACCT390LRCL"]
[]
[]
[]
["ACCT392LSOP","LABOR","LABOR","LABOR","LABOR","LABOR",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT392L"]
[]
["ACCT392LRCL","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
[]
[]
[]
["ACCTG00S","G-SITUS","G-SITUS","G-SITUS","G-SITUS","G-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCTG00SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCTG00CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCTG00SG","G-SG","G-SG","G-SG","G-SG","G-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCTG00SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCTG00SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCTG00"]
[]
[]
["ACCT399GS","G-SITUS","G-SITUS","G-SITUS","G-SITUS","G-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT399GSO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT399GSG","G-SG","G-SG","G-SG","G-SG","G-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT399SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT399SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT399G"]
[]
[]
[]
[]
["ACCT301S","I-SITUS","I-SITUS","I-SITUS","I-SITUS","I-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT301SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT301SG","I-SG","I-SG","I-SG","I-SG","I-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT301"]
[]
["ACCT302S","I-SITUS","I-SITUS","I-SITUS","I-SITUS","I-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT302SG","I-SG","I-SG","I-SG","I-SG","I-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT302DGP","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT302DGU","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT302"]
[]
[]
["ACCT303S","I-SITUS","I-SITUS","I-SITUS","I-SITUS","I-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT303SG","I-SG","I-SG","I-SG","I-SG","I-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT303SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT303SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT303CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT303SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT303SG","I-DGP","I-DGP","I-DGP","I-DGP","I-DGP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
[]
[]
["ACCT303","I-SITUS","I-SITUS","I-SITUS","I-SITUS","I-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
[]
[]
[]
["ACCTI00S","I-SITUS","I-SITUS","I-SITUS","I-SITUS","I-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCTI00SG","I-SG","I-SG","I-SG","I-SG","I-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCTI00DGU","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCTI00SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCTI00"]
[]
[]
[]
[]
[]
[]
[]
["ACCT105S","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT105SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT105SG","T","T","T","T","T",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT105SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT105SEU","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT105SNPG","G","G","G","G","G",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT105"]
[]
[]
["ACCT114S","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT114SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT114DGP","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT114"]
[]
[]
["ACCT120SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT120"]
[]
[]
["ACCT124S","DMSC","DMSC","DMSC","DMSC","DMSC",null,"MISC","MISC","MISC","MISC","MISC"]
["ACCT124SO","DMSC","DMSC","DMSC","DMSC","DMSC",null,"MISC","MISC","MISC","MISC","MISC"]
["ACCT124"]
[]
[]
["ACCT182S","DMSC","DMSC","DMSC","DMSC","DMSC",null,"MISC","MISC","MISC","MISC","MISC"]
["ACCT182SG","DMSC","DMSC","DMSC","DMSC","DMSC",null,"MISC","MISC","MISC","MISC","MISC"]
["ACCT182SGCT","DMSC","DMSC","DMSC","DMSC","DMSC",null,"MISC","MISC","MISC","MISC","MISC"]
["ACCT182SO","DMSC","DMSC","DMSC","DMSC","DMSC",null,"MISC","MISC","MISC","MISC","MISC"]
["ACCT182"]
[]
[]
["ACCT186S","DMSC","DMSC","DMSC","DMSC","DMSC",null,"MISC","MISC","MISC","MISC","MISC"]
["ACCT186CN","CUST","DMSC","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT186CNP","CUST","DMSC","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT186SG","DMSC","DMSC","DMSC","DMSC","DMSC",null,"MISC","MISC","MISC","MISC","MISC"]
["ACCT186SO","DMSC","DMSC","DMSC","DMSC","DMSC",null,"MISC","MISC","MISC","MISC","MISC"]
["ACCT186"]
[]
[]
[]
[]
["ACCT151SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT151SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT151"]
[]
[]
["ACCT152SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT152"]
[]
[]
["ACCT25316SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT25316"]
[]
[]
["ACCT25317SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT25317"]
[]
[]
["ACCT25319SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT25319"]
[]
[]
[]
[]
["ACCT154S","MSS","MSS","MSS","MSS","MSS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT154SG","MSS","MSS","MSS","MSS","MSS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT154SE","MSS","MSS","MSS","MSS","MSS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT154SO","MSS","MSS","MSS","MSS","MSS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT154SG","MSS","MSS","MSS","MSS","MSS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT154SG","MSS","MSS","MSS","MSS","MSS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT154SNPD","MSS","MSS","MSS","MSS","MSS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT154SG","MSS","MSS","MSS","MSS","MSS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT154SG","MSS","MSS","MSS","MSS","MSS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT154SG","MSS","MSS","MSS","MSS","MSS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT154SG","MSS","MSS","MSS","MSS","MSS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT154SG","MSS","MSS","MSS","MSS","MSS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT154SG","MSS","MSS","MSS","MSS","MSS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT154"]
[]
[]
["ACCT163SO","MSS","MSS","MSS","MSS","MSS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
[]
["ACCT163"]
[]
[]
["ACCT25318SG","MSS","MSS","MSS","MSS","MSS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
[]
["ACCT25318"]
[]
[]
[]
[]
["ACCT165S","DMSC","DMSC","DMSC","DMSC","DMSC",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT165GPS","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT165SG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT165SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT165SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT165"]
[]
[]
["ACCT182MS","DDS2","DDS2","DDS2","DDS2","DDS2",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT182MSG","DEFSG","DEFSG","DEFSG","DEFSG","DEFSG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT182MSSGCT","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT182MSG-P","DEFSG","DEFSG","DEFSG","DEFSG","DEFSG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT182MSE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT182MSG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT182MSO","DDSO2","DDSO2","DDSO2","DDSO2","DDSO2",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT182M"]
[]
[]
["ACCT186MS","LABOR","LABOR","LABOR","LABOR","LABOR",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT186MSG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT186MSG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT186MSG","DEFSG","DEFSG","DEFSG","DEFSG","DEFSG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT186MSO","LABOR","LABOR","LABOR","LABOR","LABOR",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT186MSE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT186MSG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT186MEXCTAX","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT186M"]
[]
[]
[]
["ACCTCWCS","CWC","CWC","CWC","CWC","CWC",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCTCWCSO","CWC","CWC","CWC","CWC","CWC",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCTCWCSE","CWC","CWC","CWC","CWC","CWC",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCTCWC"]
[]
[]
["ACCTOWCSNP","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCTOWCSG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCTOWCSO","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCTOWCSO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCTOWCSE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCTOWCSE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCTOWCSE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCTOWCDEU","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCTOWCSECH","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCTOWC"]
[]
[]
[]
[]
[]
["ACCT18221S","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
[]
["ACCT18221"]
[]
[]
["ACCT18222S","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT18222TROJP","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT18222TROJD","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT18222"]
[]
[]
["ACCT1869S","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT1869SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT1869"]
[]
[]
["ACCT141DGU","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
[]
["ACCT141"]
[]
[]
[]
[]
[]
[]
[]
["ACCT235S","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT235"]
[]
[]
["ACCT2281SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT2281"]
[]
[]
["ACCT228SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT2282"]
[]
[]
["ACCT2283SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT2283SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT2283"]
[]
[]
["ACCT22844SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT22844SG"]
[]
[]
["ACCT254SE","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT254S","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT254"]
[]
[]
["ACCT22842TROJD","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT22842"]
[]
[]
["ACCT252S","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT252SE","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT252SG","T","T","T","T","T",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT252SO","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT252CN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT252"]
[]
[]
["ACCT25398SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
[]
[]
[]
["ACCT25399S","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT25399SO","LABOR","LABOR","LABOR","LABOR","LABOR",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT25399SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT25399SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT25399"]
[]
[]
["ACCT190S","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT190CN","CUST","CUST","CUST","CUST","CUST",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT190SO","LABOR","LABOR","LABOR","LABOR","LABOR",null,"DISom","DISom","DISom","DISom","DISom"]
["ACCT190DGP","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT190IBT","IBT","IBT","IBT","IBT","IBT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT190BADDEBT","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT190TROJP","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT190SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT190SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT190SNP","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT190SNPD","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT190SSGCT","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT190"," "," "," "," "," "]
[]
[]
["ACCT281S","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT281DGP","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT281SNPT","T","T","T","T","T",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT281"]
[]
[]
["ACCT282S","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT282DITBAL","ACCMDIT","ACCMDIT","ACCMDIT","ACCMDIT","ACCMDIT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT282DGP","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT282SO","LABOR","LABOR","LABOR","LABOR","LABOR",null,"DISom","DISom","DISom","DISom","DISom"]
["ACCT282SNP","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT282CIAC","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT282SNPD","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT282SCHMDEXP","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT282TAXDEPR","TAXDEPR","TAXDEPR","TAXDEPR","TAXDEPR","TAXDEPR",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT282DGP","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT282IBT","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT282SSG","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT282SSG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT282SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT282SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT282"]
[]
[]
["ACCT283S","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT283SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT283SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT283SO","LABOR","LABOR","LABOR","LABOR","LABOR",null,"DISom","DISom","DISom","DISom","DISom"]
["ACCT283GPS","GP","GP","GP","GP","GP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT283SNP","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT283TROJP","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT283SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT283SGCT","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT283SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT283"," "," "," "," "," "]
[]
[]
[]
[]
["ACCT255S","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT255ITC84","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT255ITC85","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT255ITC86","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT255ITC88","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT255ITC89","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT255ITC90","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT255DGU","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT255"]
[]
[]
[]
[]
[]
["ACCT108SPSG","P","P","P","P","P"]
["ACCT108SPSG","P","P","P","P","P"]
["ACCT108SPSG","P","P","P","P","P"]
["ACCT108SPSG","P","P","P","P","P"]
["ACCT108SP"]
[]
[]
["ACCT108NPSG","P","P","P","P","P"]
["ACCT108NPSG","P","P","P","P","P"]
["ACCT108NPSG","P","P","P","P","P"]
["ACCT108NP"]
[]
[]
[]
["ACCT108HPSG","P","P","P","P","P"]
["ACCT108HPSG","P","P","P","P","P"]
["ACCT108HPSG","P","P","P","P","P"]
["ACCT108HP"]
[]
[]
["ACCT108OPS","P","P","P","P","P"]
["ACCT108OPSG","P","P","P","P","P"]
["ACCT108OPSG","P","P","P","P","P"]
["ACCT108OPSG","P","P","P","P","P"]
["ACCT108OPSG","P","P","P","P","P"]
["ACCT108OP"]
[]
[]
["ACCT108EPDGP","P","P","P","P","P"]
["ACCT108EPSG","P","P","P","P","P"]
["ACCT108EP"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ACCT108TPDGP","T","T","T","T","T"]
["ACCT108TPDGU","T","T","T","T","T"]
["ACCT108TPSG","T","T","T","T","T"]
["ACCT108TP"]
[]
[]
["ACCT108360S","DPW","DPW","DPW","DPW","DPW",null,"PLNT2","PLNT2","PLNT2","PLNT2","PLNT2"]
["ACCT108360"]
[]
[]
["ACCT108361S","DPW","DPW","DPW","DPW","DPW",null,"PLNT2","PLNT2","PLNT2","PLNT2","PLNT2"]
["ACCT108361"]
[]
[]
["ACCT108362S","DPW","DPW","DPW","DPW","DPW",null,"SUBS","SUBS","SUBS","SUBS","SUBS"]
["ACCT108362"]
[]
[]
["ACCT108364S","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT108364"]
[]
[]
["ACCT108365S","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT108365"]
[]
[]
["ACCT108366S","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT108366"]
[]
[]
["ACCT108367S","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT108367"]
[]
[]
["ACCT108368S","DPW","DPW","DPW","DPW","DPW",null,"XFMR","XFMR","XFMR","XFMR","XFMR"]
["ACCT108368"]
[]
[]
["ACCT108369S","DPW","DPW","DPW","DPW","DPW",null,"SERV","SERV","SERV","SERV","SERV"]
["ACCT108369"]
[]
[]
["ACCT108370S","DPW","DPW","DPW","DPW","DPW",null,"METR","METR","METR","METR","METR"]
["ACCT108370"]
[]
[]
["ACCT108371S","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT108371"]
[]
[]
["ACCT108372S","DPW","DPW","DPW","DPW","DPW",null,"PLNT2","PLNT2","PLNT2","PLNT2","PLNT2"]
["ACCT108372"]
[]
[]
["ACCT108373S","DPW","DPW","DPW","DPW","DPW",null,"PC","PC","PC","PC","PC"]
["ACCT108373"]
[]
[]
["ACCT108D00S","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT108D00"]
[]
[]
["ACCT108DSS","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT108DS"]
[]
[]
["ACCT108D_S","DPW","DPW","DPW","DPW","DPW",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT108D"]
[]
[]
[]
[]
[]
["ACCT108GPS","G-SITUS","G-SITUS","G-SITUS","G-SITUS","G-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT108GPDGP","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT108GPDGU","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT108GPSG","G-SG","G-SG","G-SG","G-SG","G-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT108GPCN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT108GPSO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT108GPSE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT108SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT108SG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT108GP"]
[]
[]
[]
["ACCT108MPS","P","P","P","P","P"]
["ACCT108MPDEU","P","P","P","P","P"]
["ACCT108MPSE","P","P","P","P","P"]
[]
[]
[]
["ACCT108MPS","P","P","P","P","P"]
["ACCT108MP"]
[]
[]
["ACCT1081390SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
[]
[]
["ACCT1081390RCL","P","P","P","P","P"]
["ACCT1081390"]
[]
[]
["ACCT1081399S","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT1081399SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
[]
[]
["ACCT1081399RCL","P","P","P","P","P"]
["ACCT1081399"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ACCT111CLSSG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT111CLSSG","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT111CLS"]
[]
[]
[]
["ACCT111CLGS","G-SITUS","G-SITUS","G-SITUS","G-SITUS","G-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT111CLGCN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT111CLGSG","I-SG","I-SG","I-SG","I-SG","I-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT111CLGSO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT111CLGSE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT111CLG"]
[]
[]
[]
["ACCT111CLHDGP","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT111CLHDGU","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT111CLH"]
[]
[]
[]
["ACCT111IPS","I-SITUS","I-SITUS","I-SITUS","I-SITUS","I-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT111IPSG","I-DGP","I-DGP","I-DGP","I-DGP","I-DGP",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT111IPSG","I-DGU","I-DGU","I-DGU","I-DGU","I-DGU",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT111IPSE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT111IPSG","I-SG","I-SG","I-SG","I-SG","I-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT111IPCN","CUST","CUST","CUST","CUST","CUST",null,"CUST","CUST","CUST","CUST","CUST"]
["ACCT111IPSSGCT","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT111IPDEU","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT111IPSO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT111IP"]
[]
["ACCT111IPS","NUTIL","NUTIL","NUTIL","NUTIL","NUTIL"]
["ACCT111IP"]
[]
[]
["ACCT111IPSE-U","G-SITUS","G-SITUS","G-SITUS","G-SITUS","G-SITUS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT111IPSE-U","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT111IPSE-U","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]

{"sheet":"Func Factor Table","index":21,"n_rows":76,"n_cols":9,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
["Func Factor Table"]
[{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
["Cost Of Service By Rate Schedule"]
[{"$f":"Inputs!$C$5","v":"State of Utah"}]
[{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[{"$f":"Inputs!C6","v":"12 Months Ended June 2013"}]
[]
["A","B","C","D","E","F","G","H","I"]
[]
["FACTOR NAME","GEN","TRN","DIS","Distribution","Retail","Misc","TOT","Description"]
["ACCMDIT",{"$f":"+LinkCos","v":0.74709612664944047},{"$f":"'JAM Download'!J4","v":0.12938271016414396},{"$f":"SUM(E11:G11)","v":0.12352116318641547},{"$f":"'JAM Download'!L4","v":0.12097399102971532},{"$f":"'JAM Download'!M4","v":2.5471721567001562E-3},{"$f":"'JAM Download'!N4","v":0},{"$f":"SUM(B11:G11,-D11)","v":0.99999999999999978},"Deferred Income Tax - Balance"]
["BOOKDEPR",{"$f":"+'JAM Download'!I5","v":0.53374186994749784},{"$f":"'JAM Download'!J5","v":0.16921138031832392},0.29704674973417827,{"$f":"'JAM Download'!L5","v":0.29405102135674682},{"$f":"'JAM Download'!M5","v":2.9957283774314251E-3},{"$f":"'JAM Download'!N5","v":0},{"$f":"SUM(B12:G12,-D12)","v":1},"Book Depreciation"]
["CUST",{"$f":"+'JAM Download'!I7","v":0},{"$f":"+'JAM Download'!J7","v":0},1,{"$f":"+'JAM Download'!L7","v":0},{"$f":"+'JAM Download'!M7","v":1},{"$f":"+'JAM Download'!N7","v":0},1,"Distribution Retail"]
["CWC",{"$f":"+'JAM Download'!I8","v":0.73754824403741692},{"$f":"+'JAM Download'!J8","v":0.10123844777635134},{"$f":"+'JAM Download'!K8","v":0.16121330818623164},{"$f":"+'JAM Download'!L8","v":0.12348690312391346},{"$f":"+'JAM Download'!M8","v":3.2580021610297265E-2},{"$f":"+'JAM Download'!N8","v":5.1463834520209832E-3},{"$f":"SUM(B14:G14,-D14)","v":0.99999999999999978},"Cash Working Capital"]
["DDS2",{"$f":"+'JAM Download'!I9","v":0.8346114184848098},{"$f":"+'JAM Download'!J9","v":1.0842843436198272E-2},{"$f":"+'JAM Download'!K9","v":0.15454573807899197},{"$f":"+'JAM Download'!L9","v":1.2266770728822238E-2},{"$f":"+'JAM Download'!M9","v":0.20647002462443814},{"$f":"+'JAM Download'!N9","v":-6.4191057274268409E-2},1,"Deferred Debits - Situs"]
["DDS6",{"$f":"+'JAM Download'!I10","v":0},{"$f":"+'JAM Download'!J10","v":0},{"$f":"+'JAM Download'!K10","v":0},{"$f":"+'JAM Download'!L10","v":0},{"$f":"+'JAM Download'!M10","v":0},{"$f":"+'JAM Download'!N10","v":0},0,"Deferred Debits - Situs"]
["DDSO2",{"$f":"+'JAM Download'!I11","v":0.12174462693738081},{"$f":"+'JAM Download'!J11","v":4.0581542312460271E-2},{"$f":"+'JAM Download'!K11","v":0.83767383075015889},{"$f":"+'JAM Download'!L11","v":0.24348925387476161},{"$f":"+'JAM Download'!M11","v":0},{"$f":"+'JAM Download'!N11","v":0.59418457687539727},0.99999999999999989,"Deferred Debits - System Overhead"]
["DDSO6",{"$f":"+'JAM Download'!I12","v":0},{"$f":"+'JAM Download'!J12","v":0},{"$f":"+'JAM Download'!K12","v":1},{"$f":"+'JAM Download'!L12","v":0},{"$f":"+'JAM Download'!M12","v":0},{"$f":"+'JAM Download'!N12","v":1},1,"Deferred Debits - System Overhead"]
["DEFSG",{"$f":"+'JAM Download'!I13","v":0.71880045322127173},{"$f":"+'JAM Download'!J13","v":0.28119954677872822},{"$f":"+'JAM Download'!K13","v":0},{"$f":"+'JAM Download'!L13","v":0},{"$f":"+'JAM Download'!M13","v":0},{"$f":"+'JAM Download'!N13","v":0},1,"Deferred Debit - System Generation"]
["DITEXP",{"$f":"+'JAM Download'!I14","v":0},{"$f":"+'JAM Download'!J14","v":0},{"$f":"+'JAM Download'!K14","v":0},{"$f":"+'JAM Download'!L14","v":0},{"$f":"+'JAM Download'!M14","v":0},{"$f":"+'JAM Download'!N14","v":0},0,"Deferred Income Tax - Expense"]
["DMSC",{"$f":"+'JAM Download'!I15","v":0},{"$f":"+'JAM Download'!J15","v":0},{"$f":"+'JAM Download'!K15","v":1},{"$f":"+'JAM Download'!L15","v":0},{"$f":"+'JAM Download'!M15","v":0},{"$f":"+'JAM Download'!N15","v":1},1,"Distribution Miscellaneous"]
["DPW",{"$f":"+'JAM Download'!I16","v":0},{"$f":"+'JAM Download'!J16","v":0},{"$f":"+'JAM Download'!K16","v":1},{"$f":"+'JAM Download'!L16","v":1},{"$f":"+'JAM Download'!M16","v":0},{"$f":"+'JAM Download'!N16","v":0},1,"Distribution Poles & Wires"]
["ESD",{"$f":"+'JAM Download'!I17","v":0.3},{"$f":"+'JAM Download'!J17","v":0.1},{"$f":"+'JAM Download'!K17","v":0.6},{"$f":"+'JAM Download'!L17","v":0.6},{"$f":"+'JAM Download'!M17","v":0},{"$f":"+'JAM Download'!N17","v":0},1,"Environmental Services Department"]
["FERC",{"$f":"+'JAM Download'!I18","v":0.53552737981222298},{"$f":"+'JAM Download'!J18","v":0.46447262018777702},{"$f":"+'JAM Download'!K18","v":0},{"$f":"+'JAM Download'!L18","v":0},{"$f":"+'JAM Download'!M18","v":0},{"$f":"+'JAM Download'!N18","v":0},1,"FERC Fees"]
["FIT",{"$f":"+'JAM Download'!I19","v":25.875825154874502},{"$f":"+'JAM Download'!J19","v":-5.9425953394281921},{"$f":"+'JAM Download'!K19","v":-18.933229815446225},{"$f":"+'JAM Download'!L19","v":-18.6651352848796},{"$f":"+'JAM Download'!M19","v":-0.15640216624094702},{"$f":"+'JAM Download'!N19","v":-0.1116923643257173},{"$f":"SUM(B25:G25,-D25)","v":1.0000000000000462},"Federal Income Taxes"]
["G",{"$f":"+'JAM Download'!I20","v":0.22768115207366432},{"$f":"+'JAM Download'!J20","v":0.31587318219250599},{"$f":"+'JAM Download'!K20","v":0.45644566573382978},{"$f":"+'JAM Download'!L20","v":0.43315507380497675},{"$f":"+'JAM Download'!M20","v":2.3290591928853015E-2},{"$f":"+'JAM Download'!N20","v":0},1,"General Plant"]
["G-DGP",{"$f":"+'JAM Download'!I21","v":0.69712876692486192},{"$f":"+'JAM Download'!J21","v":0.30287123307513802},{"$f":"+'JAM Download'!K21","v":0},{"$f":"+'JAM Download'!L21","v":0},{"$f":"+'JAM Download'!M21","v":0},{"$f":"+'JAM Download'!N21","v":0},1,"General Plant - DGP Factor"]
["G-DGU",{"$f":"+'JAM Download'!I22","v":0.69712876692486192},{"$f":"+'JAM Download'!J22","v":0.30287123307513802},{"$f":"+'JAM Download'!K22","v":0},{"$f":"+'JAM Download'!L22","v":0},{"$f":"+'JAM Download'!M22","v":0},{"$f":"+'JAM Download'!N22","v":0},1,"General Plant - DGU Factor"]
["GP",{"$f":"+'JAM Download'!I23","v":0.50485130726490091},{"$f":"+'JAM Download'!J23","v":0.2291041445041237},{"$f":"+'JAM Download'!K23","v":0.26604454823097551},{"$f":"+'JAM Download'!L23","v":0.2602402184286699},{"$f":"+'JAM Download'!M23","v":5.8043298023055887E-3},{"$f":"+'JAM Download'!N23","v":0},1,"Total Plant"]
["G-SG",{"$f":"+'JAM Download'!I24","v":0.49015193398945944},{"$f":"+'JAM Download'!J24","v":0.50984806601054056},{"$f":"+'JAM Download'!K24","v":0},{"$f":"+'JAM Download'!L24","v":0},{"$f":"+'JAM Download'!M24","v":0},{"$f":"+'JAM Download'!N24","v":0},1,"General Plant - SG Factor"]
["G-SITUS",{"$f":"+'JAM Download'!I25","v":0},{"$f":"+'JAM Download'!J25","v":0.28515608665422792},{"$f":"+'JAM Download'!K25","v":0.71484391334577224},{"$f":"+'JAM Download'!L25","v":0.71484391334577224},{"$f":"+'JAM Download'!M25","v":0},{"$f":"+'JAM Download'!N25","v":0},1.0000000000000002,"General Plant - SITUS Factor"]
["I",{"$f":"+'JAM Download'!I26","v":0.54555249756190904},{"$f":"+'JAM Download'!J26","v":0.15558298746609936},{"$f":"+'JAM Download'!K26","v":0.29886451497199151},{"$f":"+'JAM Download'!L26","v":0.14049981933022609},{"$f":"+'JAM Download'!M26","v":0.15836469564176545},{"$f":"+'JAM Download'!N26","v":0},1,"Intangible Plant"]
["IBT",{"$f":"+'JAM Download'!I27","v":-0.64817409751670363},{"$f":"+'JAM Download'!J27","v":0.393732937480057},{"$f":"+'JAM Download'!K27","v":1.2544411600366461},{"$f":"+'JAM Download'!L27","v":1.2366782734503756},{"$f":"+'JAM Download'!M27","v":1.0362590892520319E-2},{"$f":"+'JAM Download'!N27","v":7.4002956937480021E-3},{"$f":"SUM(B33:G33,-D33)","v":0.99999999999999734},"Income Before Taxes"]
["I-DGP",{"$f":"+'JAM Download'!I28","v":1},{"$f":"+'JAM Download'!J28","v":0},{"$f":"+'JAM Download'!K28","v":0},{"$f":"+'JAM Download'!L28","v":0},{"$f":"+'JAM Download'!M28","v":0},{"$f":"+'JAM Download'!N28","v":0},1,"Intangible Plant - DGP Factor"]
["I-DGU",{"$f":"+'JAM Download'!I29","v":1},{"$f":"+'JAM Download'!J29","v":0},{"$f":"+'JAM Download'!K29","v":0},{"$f":"+'JAM Download'!L29","v":0},{"$f":"+'JAM Download'!M29","v":0},{"$f":"+'JAM Download'!N29","v":0},1,"Intangible Plant - DGU Factor"]
["I-SG",{"$f":"+'JAM Download'!I30","v":0.85170329991651883},{"$f":"+'JAM Download'!J30","v":0.148296700083481},{"$f":"+'JAM Download'!K30","v":0},{"$f":"+'JAM Download'!L30","v":0},{"$f":"+'JAM Download'!M30","v":0},{"$f":"+'JAM Download'!N30","v":0},0.99999999999999978,"Intangible Plant - SG Factor"]
["I-SITUS",{"$f":"+'JAM Download'!I31","v":1.7415216099955024E-2},{"$f":"+'JAM Download'!J31","v":0.47614636955887957},{"$f":"+'JAM Download'!K31","v":0.50643841434116554},{"$f":"+'JAM Download'!L31","v":0.50643841434116554},{"$f":"+'JAM Download'!M31","v":0},{"$f":"+'JAM Download'!N31","v":0},1,"Intangible Plant - SITUS Factor"]
["LABOR",{"$f":"+'JAM Download'!I32","v":0.44037754002527002},{"$f":"+'JAM Download'!J32","v":7.3398818350960335E-2},{"$f":"+'JAM Download'!K32","v":0.48622364162376963},{"$f":"+'JAM Download'!L32","v":0.34017577812492666},{"$f":"+'JAM Download'!M32","v":0.14604786349884299},{"$f":"+'JAM Download'!N32","v":0},0.99999999999999989,"Direct Labor Expense"]
["MSS",{"$f":"+'JAM Download'!I33","v":0.87069451336117754},{"$f":"+'JAM Download'!J33","v":6.6654622233269607E-3},{"$f":"+'JAM Download'!K33","v":0.1226400244154955},{"$f":"+'JAM Download'!L33","v":0.1226400244154955},{"$f":"+'JAM Download'!M33","v":0},{"$f":"+'JAM Download'!N33","v":0},1,"Materials & Supplies"]
["NONE",{"$f":"+'JAM Download'!I34","v":0},{"$f":"+'JAM Download'!J34","v":0},{"$f":"+'JAM Download'!K34","v":0},{"$f":"+'JAM Download'!L34","v":0},{"$f":"+'JAM Download'!M34","v":0},{"$f":"+'JAM Download'!N34","v":0},{"$f":"SUM(B40:G40,-D40)","v":0},"Not Functionalized"]
["NUTIL",{"$f":"+'JAM Download'!I35","v":0},{"$f":"+'JAM Download'!J35","v":0},{"$f":"+'JAM Download'!K35","v":0},{"$f":"+'JAM Download'!L35","v":0},{"$f":"+'JAM Download'!M35","v":0},{"$f":"+'JAM Download'!N35","v":0},{"$f":"SUM(B41:G41,-D41)","v":0},"Non-Utility"]
["OTHDGP",{"$f":"+'JAM Download'!I36","v":0.58084691832672641},{"$f":"+'JAM Download'!J36","v":0.4191530816732737},{"$f":"+'JAM Download'!K36","v":0},{"$f":"+'JAM Download'!L36","v":0},{"$f":"+'JAM Download'!M36","v":0},{"$f":"+'JAM Download'!N36","v":0},1,"Other Revenues - DGP Factor"]
["OTHDGU",{"$f":"+'JAM Download'!I37","v":0.58084691832672641},{"$f":"+'JAM Download'!J37","v":0.4191530816732737},{"$f":"+'JAM Download'!K37","v":0},{"$f":"+'JAM Download'!L37","v":0},{"$f":"+'JAM Download'!M37","v":0},{"$f":"+'JAM Download'!N37","v":0},1,"Other Revenues - DGU Factor"]
["OTHSE",{"$f":"+'JAM Download'!I38","v":0},{"$f":"+'JAM Download'!J38","v":1},{"$f":"+'JAM Download'!K38","v":0},{"$f":"+'JAM Download'!L38","v":0},{"$f":"+'JAM Download'!M38","v":0},{"$f":"+'JAM Download'!N38","v":0},1,"Other Revenues - SE Factor"]
["OTHSG",{"$f":"+'JAM Download'!I39","v":0.58084691832672641},{"$f":"+'JAM Download'!J39","v":0.4191530816732737},{"$f":"+'JAM Download'!K39","v":0},{"$f":"+'JAM Download'!L39","v":0},{"$f":"+'JAM Download'!M39","v":0},{"$f":"+'JAM Download'!N39","v":0},1,"Other Revenues - SG Factor"]
["OTHSGR",{"$f":"+'JAM Download'!I40","v":0.58084691832672641},{"$f":"+'JAM Download'!J40","v":0.4191530816732737},{"$f":"+'JAM Download'!K40","v":0},{"$f":"+'JAM Download'!L40","v":0},{"$f":"+'JAM Download'!M40","v":0},{"$f":"+'JAM Download'!N40","v":0},1,"Other Revenues - Rolled-In SG Factor"]
["OTHSITUS",{"$f":"+'JAM Download'!I41","v":0},{"$f":"+'JAM Download'!J41","v":0},{"$f":"+'JAM Download'!K41","v":1},{"$f":"+'JAM Download'!L41","v":0},{"$f":"+'JAM Download'!M41","v":0},{"$f":"+'JAM Download'!N41","v":1},1,"Other Revenues - Situs"]
["OTHSO",{"$f":"+'JAM Download'!I42","v":0},{"$f":"+'JAM Download'!J42","v":0},{"$f":"+'JAM Download'!K42","v":1},{"$f":"+'JAM Download'!L42","v":0},{"$f":"+'JAM Download'!M42","v":0},{"$f":"+'JAM Download'!N42","v":1},1,"Other Revenues - SO Factor"]
["P",{"$f":"+'JAM Download'!I43","v":1},{"$f":"+'JAM Download'!J43","v":0},{"$f":"+'JAM Download'!K43","v":0},{"$f":"+'JAM Download'!L43","v":0},{"$f":"+'JAM Download'!M43","v":0},{"$f":"+'JAM Download'!N43","v":0},1,"Production"]
["PT",{"$f":"+'JAM Download'!I44","v":0.69521613871352306},{"$f":"+'JAM Download'!J44","v":0.30478386128647689},{"$f":"+'JAM Download'!K44","v":0},{"$f":"+'JAM Download'!L44","v":0},{"$f":"+'JAM Download'!M44","v":0},{"$f":"+'JAM Download'!N44","v":0},1,"Production / Transmission"]
["PTD",{"$f":"+'JAM Download'!I45","v":0.50660403808751564},{"$f":"+'JAM Download'!J45","v":0.22209601629409209},{"$f":"+'JAM Download'!K45","v":0.27129994561839232},{"$f":"+'JAM Download'!L45","v":0.27129994561839232},{"$f":"+'JAM Download'!M45","v":0},{"$f":"+'JAM Download'!N45","v":0},{"$f":"SUM(B51:G51,-D51)","v":1},"Prod, Trans, Dist Plant"]
["REVREQ",{"$f":"+'JAM Download'!I46","v":0.67005149660541663},{"$f":"+'JAM Download'!J46","v":0.13917506927041651},{"$f":"+'JAM Download'!K46","v":0.19077343412416681},{"$f":"+'JAM Download'!L46","v":0.16491671594044233},{"$f":"+'JAM Download'!M46","v":2.2288446421858128E-2},{"$f":"+'JAM Download'!N46","v":3.5682717618663634E-3},{"$f":"SUM(B52:G52,-D52)","v":1},"Revenue Requirement"]
["SCHMA",{"$f":"+'JAM Download'!I47","v":0.50019169061738278},{"$f":"+'JAM Download'!J47","v":0.20660637731119727},{"$f":"+'JAM Download'!K47","v":0.29320193207141976},{"$f":"+'JAM Download'!L47","v":0.28657683258736649},{"$f":"+'JAM Download'!M47","v":4.3025863953297903E-3},{"$f":"+'JAM Download'!N47","v":2.3225130887234717E-3},0.99999999999999989,"Schedule M Additions"]
["SCHMAF",{"$f":"+'JAM Download'!I48","v":1},{"$f":"+'JAM Download'!J48","v":0},{"$f":"+'JAM Download'!K48","v":0},{"$f":"+'JAM Download'!L48","v":0},{"$f":"+'JAM Download'!M48","v":0},{"$f":"+'JAM Download'!N48","v":0},1,"Schedule M Additions - Flow Through"]
["SCHMAP",{"$f":"+'JAM Download'!I49","v":0.85743338393304669},{"$f":"+'JAM Download'!J49","v":8.1043608414898827E-2},{"$f":"+'JAM Download'!K49","v":6.1523007652054457E-2},{"$f":"+'JAM Download'!L49","v":7.2449303239484397E-2},{"$f":"+'JAM Download'!M49","v":-1.0926295587429942E-2},{"$f":"+'JAM Download'!N49","v":0},1,"Schedule M Additions - Permanent"]
["SCHMAP-SO",{"$f":"+'JAM Download'!I50","v":0.51990690392496175},{"$f":"+'JAM Download'!J50","v":0.27023841979284263},{"$f":"+'JAM Download'!K50","v":0.20985467628219567},{"$f":"+'JAM Download'!L50","v":0.24458304593650496},{"$f":"+'JAM Download'!M50","v":-3.4728369654309296E-2},{"$f":"+'JAM Download'!N50","v":0},1,"Schedule M Additions - Permanent SO"]
["SCHMAT",{"$f":"+'JAM Download'!I51","v":0.50191537744245696},{"$f":"+'JAM Download'!J51","v":0.2060005384785078},{"$f":"+'JAM Download'!K51","v":0.29208408407903508},{"$f":"+'JAM Download'!L51","v":0.285543669862722},{"$f":"+'JAM Download'!M51","v":4.2291072249937096E-3},{"$f":"+'JAM Download'!N51","v":2.3113069913193889E-3},1,"Schedule M Additions - Temporary"]
["SCHMAT-GPS",{"$f":"+'JAM Download'!I52","v":0},{"$f":"+'JAM Download'!J52","v":0},{"$f":"+'JAM Download'!K52","v":0},{"$f":"+'JAM Download'!L52","v":0},{"$f":"+'JAM Download'!M52","v":0},{"$f":"+'JAM Download'!N52","v":0},0,"Schedule M Additions - Temporary-GPS"]
["SCHMAT-SE",{"$f":"+'JAM Download'!I53","v":1},{"$f":"+'JAM Download'!J53","v":0},{"$f":"+'JAM Download'!K53","v":0},{"$f":"+'JAM Download'!L53","v":0},{"$f":"+'JAM Download'!M53","v":0},{"$f":"+'JAM Download'!N53","v":0},1,"Schedule M Additions - Temporary-SE"]
["SCHMAT-SITUS",{"$f":"+'JAM Download'!I54","v":1.1238395449561136},{"$f":"+'JAM Download'!J54","v":0.16932247363149225},{"$f":"+'JAM Download'!K54","v":-0.29316201858760549},{"$f":"+'JAM Download'!L54","v":-0.40641528357948686},{"$f":"+'JAM Download'!M54","v":2.1321586223432389E-4},{"$f":"+'JAM Download'!N54","v":0.11304004912964703},1.0000000000000004,"Schedule M Additions - Temporary-SITUS"]
["SCHMAT-SNP",{"$f":"+'JAM Download'!I55","v":0.50463302705541802},{"$f":"+'JAM Download'!J55","v":0.23236052143558114},{"$f":"+'JAM Download'!K55","v":0.26300645150900082},{"$f":"+'JAM Download'!L55","v":0.26289518371096732},{"$f":"+'JAM Download'!M55","v":1.1126779803350418E-4},{"$f":"+'JAM Download'!N55","v":0},0.99999999999999989,"Schedule M Additions - Temporary-SNP"]
["SCHMAT-SO",{"$f":"+'JAM Download'!I56","v":0.49066957543131612},{"$f":"+'JAM Download'!J56","v":0.19787440472070775},{"$f":"+'JAM Download'!K56","v":0.31145601984797627},{"$f":"+'JAM Download'!L56","v":0.27972574010067663},{"$f":"+'JAM Download'!M56","v":3.1730279747299632E-2},{"$f":"+'JAM Download'!N56","v":0},1,"Schedule M Additions - Temporary-SO"]
["SCHMD",{"$f":"+'JAM Download'!I57","v":0.62396966569330425},{"$f":"+'JAM Download'!J57","v":0.16992605881966094},{"$f":"+'JAM Download'!K57","v":0.20610427548703444},{"$f":"+'JAM Download'!L57","v":0.19299875075874562},{"$f":"+'JAM Download'!M57","v":-6.6400927679848866E-4},{"$f":"+'JAM Download'!N57","v":1.376953400508733E-2},0.99999999999999967,"Schedule M Deductions"]
["SCHMDF",{"$f":"+'JAM Download'!I58","v":1},{"$f":"+'JAM Download'!J58","v":0},{"$f":"+'JAM Download'!K58","v":0},{"$f":"+'JAM Download'!L58","v":0},{"$f":"+'JAM Download'!M58","v":0},{"$f":"+'JAM Download'!N58","v":0},1,"Schedule M Deductions - Flow Through"]
["SCHMDP",{"$f":"+'JAM Download'!I59","v":0.92275013249319782},{"$f":"+'JAM Download'!J59","v":0.11315372197803431},{"$f":"+'JAM Download'!K59","v":-3.5903854471232066E-2},{"$f":"+'JAM Download'!L59","v":2.3472705995517314E-2},{"$f":"+'JAM Download'!M59","v":-5.9376560466749377E-2},{"$f":"+'JAM Download'!N59","v":0},1.0000000000000002,"Schedule M Deductions - Permanent"]
["SCHMDP-SO",{"$f":"+'JAM Download'!I60","v":0.44037754002527002},{"$f":"+'JAM Download'!J60","v":7.3398818350960335E-2},{"$f":"+'JAM Download'!K60","v":0.48622364162376963},{"$f":"+'JAM Download'!L60","v":0.34017577812492666},{"$f":"+'JAM Download'!M60","v":0.14604786349884299},{"$f":"+'JAM Download'!N60","v":0},0.99999999999999989,"Schedule M Deductions - Permanent SO"]
["SCHMDT",{"$f":"+'JAM Download'!I61","v":0.62385286660684491},{"$f":"+'JAM Download'!J61","v":0.16994825222858853},{"$f":"+'JAM Download'!K61","v":0.20619888116456625},{"$f":"+'JAM Download'!L61","v":0.19306502178165247},{"$f":"+'JAM Download'!M61","v":-6.4105740040531437E-4},{"$f":"+'JAM Download'!N61","v":1.377491678331909E-2},0.99999999999999978,"Schedule M Deductions - Temporary"]
["SCHMDT-GPS",{"$f":"+'JAM Download'!I62","v":0.50462876088753772},{"$f":"+'JAM Download'!J62","v":0.23242416555019974},{"$f":"+'JAM Download'!K62","v":0.26294707356226266},{"$f":"+'JAM Download'!L62","v":0.26294707356226266},{"$f":"+'JAM Download'!M62","v":0},{"$f":"+'JAM Download'!N62","v":0},0.99999999999999989,"Schedule M Deductions - Temporary-GPS"]
["SCHMDT-SG",{"$f":"+'JAM Download'!I63","v":0.99763248413758299},{"$f":"+'JAM Download'!J63","v":2.3675158624169791E-3},{"$f":"+'JAM Download'!K63","v":0},{"$f":"+'JAM Download'!L63","v":0},{"$f":"+'JAM Download'!M63","v":0},{"$f":"+'JAM Download'!N63","v":0},1,"Schedule M Deductions - Temporary-SG"]
["SCHMDT-SITUS",{"$f":"+'JAM Download'!I64","v":-1.7836583322750756},{"$f":"+'JAM Download'!J64","v":1.5792541031604099},{"$f":"+'JAM Download'!K64","v":1.204404229114667},{"$f":"+'JAM Download'!L64","v":1.7934989900253582},{"$f":"+'JAM Download'!M64","v":3.790019146047309E-2},{"$f":"+'JAM Download'!N64","v":-0.6269949523711642},1.0000000000000018,"Schedule M Deductions - Temporary-SITUS"]
["SCHMDT-SNP",{"$f":"+'JAM Download'!I65","v":0.50462876088753772},{"$f":"+'JAM Download'!J65","v":0.23242416555019968},{"$f":"+'JAM Download'!K65","v":0.26294707356226266},{"$f":"+'JAM Download'!L65","v":0.26294707356226266},{"$f":"+'JAM Download'!M65","v":0},{"$f":"+'JAM Download'!N65","v":0},0.99999999999999989,"Schedule M Deductions - Temporary-SNP"]
["SCHMDT-SO",{"$f":"+'JAM Download'!I66","v":0.50041867551388475},{"$f":"+'JAM Download'!J66","v":-8.2407237908806129E-3},{"$f":"+'JAM Download'!K66","v":0.50782204827699595},{"$f":"+'JAM Download'!L66","v":0.21255653786767501},{"$f":"+'JAM Download'!M66","v":0.29526551040932097},{"$f":"+'JAM Download'!N66","v":0},{"$f":"SUM(B72:G72,-D72)","v":1},"Schedule M Deductions - Temporary-SO"]
["SIT",{"$f":"+'JAM Download'!I67","v":-0.64817409751670463},{"$f":"+'JAM Download'!J67","v":0.39373293748005761},{"$f":"+'JAM Download'!K67","v":1.2544411600366439},{"$f":"+'JAM Download'!L67","v":1.2366782734503796},{"$f":"+'JAM Download'!M67","v":1.0362590892520335E-2},{"$f":"+'JAM Download'!N67","v":7.4002956937480133E-3},{"$f":"SUM(B73:G73,-D73)","v":1.0000000000000013},"State Income Taxes"]
["T",{"$f":"+'JAM Download'!I68","v":0},{"$f":"+'JAM Download'!J68","v":1},{"$f":"+'JAM Download'!K68","v":0},{"$f":"+'JAM Download'!L68","v":0},{"$f":"+'JAM Download'!M68","v":0},{"$f":"+'JAM Download'!N68","v":0},1,"Transmission"]
["TAXDEPR",{"$f":"+'JAM Download'!I69","v":0.59356537084907768},{"$f":"+'JAM Download'!J69","v":0.19147339699453164},{"$f":"+'JAM Download'!K69","v":0.21496123215639068},{"$f":"+'JAM Download'!L69","v":0.21079358449280244},{"$f":"+'JAM Download'!M69","v":4.1676476635882408E-3},{"$f":"+'JAM Download'!N69","v":0},1,"Tax Depreciation"]
["TD",{"$f":"+'JAM Download'!I70","v":0},{"$f":"+'JAM Download'!J70","v":0.46919188519427402},{"$f":"+'JAM Download'!K70","v":0.53080811480572609},{"$f":"+'JAM Download'!L70","v":0.53080811480572609},{"$f":"+'JAM Download'!M70","v":0},{"$f":"+'JAM Download'!N70","v":0},{"$f":"SUM(B76:G76,-D76)","v":1},"Transmission / Distribution"]

{"sheet":"Func Dist Factor Table","index":22,"n_rows":25,"n_cols":8,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Factor Table Dist"]
[{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
["Cost Of Service By Rate Schedule"]
[{"$f":"Inputs!$C$5","v":"State of Utah"}]
[{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[{"$f":"Inputs!C6","v":"12 Months Ended June 2013"}]
["Distribution Functionalization Factors"]
[]
["A","B","C","D","E","F","G","H"]
[]
["FACTOR","SUB","PC","XFMR","METER","SERVICE","TOTAL","DESCRIPTION"]
["SUBS",1,0,0,0,0,{"$f":"SUM(B12:F12)","v":1},"Substations"]
["PC",0,1,0,0,0,1,"Poles & Conductor"]
["XFMR",0,0,1,0,0,1,"Transformer"]
["METR",0,0,0,1,0,1,"Meters"]
["SERV",0,0,0,0,1,1,"Services"]
["CUST",0,0,0,0,0,0,"Customer Accounting & Service"]
["MISC",0,0,0,0,0,0,"Miscellaneous"]
["PLNT",{"$f":"(+Acct362)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct368+Acct369+Acct370+Acct371+Acct373)","v":0.1839041852107427},{"$f":"(+Acct364+Acct365+Acct366+Acct367+Acct371+Acct373)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct368+Acct369+Acct370+Acct371+Acct373)","v":0.50611015210083909},{"$f":"(+Acct368)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct368+Acct369+Acct370+Acct371+Acct373)","v":0.18189873832806935},{"$f":"(+Acct370)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct368+Acct369+Acct370+Acct371+Acct373)","v":3.0594885216926347E-2},{"$f":"(+Acct369)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct368+Acct369+Acct370+Acct371+Acct373)","v":9.7492039143422443E-2},0.99999999999999989,"Distribution Plant "]
["PLNT2",{"$f":"(+Acct362)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct371+Acct373)","v":0.26652226666371309},{"$f":"(+Acct364+Acct365+Acct366+Acct367+Acct371+Acct373)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct371+Acct373)","v":0.73347773333628685},{"$f":"(0)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct371+Acct373)","v":0},{"$f":"(0)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct371+Acct373)","v":0},{"$f":"(0)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct371+Acct373)","v":0},1,"Substations, Poles & Conductor"]
["DISom",{"$f":"(+Acct582+Acct592+(Acct580+Acct581+Acct587+Acct588+Acct589+Acct590+Acct591+Acct598)*(Acct582+Acct592)/(Acct582+Acct583+Acct584+Acct585+Acct586+Acct592+Acct593+Acct594+Acct595+Acct596+Acct597))/(+Acct580+Acct581+Acct582+Acct583+Acct584+Acct585+Acct586+Acct587+Acct588+Acct589+Acct590+Acct591+Acct592+Acct593+Acct594+Acct595+Acct596+Acct597+Acct598)","v":0.10417144442762173},{"$f":"(+Acct583+Acct584+Acct585+Acct593+Acct594+Acct596+(Acct580+Acct581+Acct587+Acct588+Acct589+Acct590+Acct591+Acct598)*(Acct583+Acct584+Acct585+Acct593+Acct594+Acct596)/(Acct582+Acct583+Acct584+Acct585+Acct586+Acct592+Acct593+Acct594+Acct595+Acct596+Acct597))/(+Acct580+Acct581+Acct582+Acct583+Acct584+Acct585+Acct586+Acct587+Acct588+Acct589+Acct590+Acct591+Acct592+Acct593+Acct594+Acct595+Acct596+Acct597+Acct598)","v":0.79480593189335991},{"$f":"(+Acct595+(Acct580+Acct581+Acct587+Acct588+Acct589+Acct590+Acct591+Acct598)*(Acct595)/(Acct582+Acct583+Acct584+Acct585+Acct586+Acct592+Acct593+Acct594+Acct595+Acct596+Acct597))/(+Acct580+Acct581+Acct582+Acct583+Acct584+Acct585+Acct586+Acct587+Acct588+Acct589+Acct590+Acct591+Acct592+Acct593+Acct594+Acct595+Acct596+Acct597+Acct598)","v":7.8868047550415162E-3},{"$f":"(+Acct586+Acct597+(Acct580+Acct581+Acct587+Acct588+Acct589+Acct590+Acct591+Acct598)*(Acct586+Acct597)/(Acct582+Acct583+Acct584+Acct585+Acct586+Acct592+Acct593+Acct594+Acct595+Acct596+Acct597))/(+Acct580+Acct581+Acct582+Acct583+Acct584+Acct585+Acct586+Acct587+Acct588+Acct589+Acct590+Acct591+Acct592+Acct593+Acct594+Acct595+Acct596+Acct597+Acct598)","v":9.313581892397671E-2},0,0.99999999999999989,"Dist. Cust. Acctg, Service, Sales O & M"]
["INTN",{"$f":"+FuncStudy!T1668/FuncStudy!$I1668","v":0.1839041852107427},{"$f":"+FuncStudy!U1668/FuncStudy!$I1668","v":0.50611015210083898},{"$f":"+FuncStudy!V1668/FuncStudy!$I1668","v":0.18189873832806935},{"$f":"+FuncStudy!W1668/FuncStudy!$I1668","v":3.0594885216926347E-2},{"$f":"+FuncStudy!X1668/FuncStudy!$I1668","v":9.7492039143422429E-2},0.99999999999999978,"Distribution Related Intangible Plant"]
["GENL",{"$f":"+FuncStudy!T1634/FuncStudy!$I1634","v":0.18390418521074273},{"$f":"+FuncStudy!U1634/FuncStudy!$I1634","v":0.50611015210083921},{"$f":"+FuncStudy!V1634/FuncStudy!$I1634","v":0.18189873832806935},{"$f":"+FuncStudy!W1634/FuncStudy!$I1634","v":3.0594885216926354E-2},{"$f":"+FuncStudy!X1634/FuncStudy!$I1634","v":9.7492039143422457E-2},1,"Distribution Related General Plant"]
["ZERO",0,0,0,0,0,0,"-"]
["DRB",{"$f":"+FuncStudy!T65/FuncStudy!$I65","v":0.22544109387649747},{"$f":"+FuncStudy!U65/FuncStudy!$I65","v":0.4404815776715737},{"$f":"+FuncStudy!V65/FuncStudy!$I65","v":0.20367012640925294},{"$f":"+FuncStudy!W65/FuncStudy!$I65","v":2.8721009009990462E-2},{"$f":"+FuncStudy!X65/FuncStudy!$I65","v":0.10168619303268561},1.0000000000000002,"Distribution Rate Base"]

{"sheet":"COS Allocation Options","index":23,"n_rows":1326,"n_cols":7,"rows_kept":1326,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"COS ALLOCATION OPTIONS"]
[]
[null,null,null,"2010 Protocol","2010 Protocol",null,"Option-1"]
[null,null,null,"(Non-Wgt)","(Monthly Wgt)","Rolled-In","(Undefined)"]
[null,null,null,"C","C","C","C"]
[]
["FERC",null,null,"COS","COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor","Factor"]
["440","Residential Sales",null,"A","A","A","A"]
[]
["442","Commercial & Industrial Sales",null,"A","A","A","A"]
[null,null,"Interruptible Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,null,"Interruptible Energy","F30","F30","F30","F30"]
[]
[]
["444","Public Street & Highway Lighting",null,"A","A","A","A"]
[]
["445","Other Sales to Public Authority",null,"A","A","A","A"]
[]
["448","Interdepartmental",null,"A","A","A","A"]
[null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
[]
["Total Sales to Ultimate Customers"]
[]
["447","Sales for Resale - Situs",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F11\"))","v":"F11"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F11\"))","v":"F11"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F11\"))","v":"F11"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F11\"))","v":"F11"}]
[null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F85",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,null,"Energy","F30","F86","F30","F30"]
[]
[]
["449","Provision for Rate Refund",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F11\"))","v":"F11"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F11\"))","v":"F11"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F11\"))","v":"F11"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F11\"))","v":"F11"}]
[]
["State Specific Revenue Credit",null,null,{"$f":"IF(Function=\"gen\",\"F140G\",IF(Function=\"TRN\",\"F140T\",IF(Function=\"DIS\",\"F140D\",IF(Function=\"RETAIL\",\"F140R\",IF(Function=\"MISC\",\"F140M\",\"ERR\")))))","v":"F140D"},{"$f":"IF(Function=\"gen\",\"F140G\",IF(Function=\"TRN\",\"F140T\",IF(Function=\"DIS\",\"F140D\",IF(Function=\"RETAIL\",\"F140R\",IF(Function=\"MISC\",\"F140M\",\"ERR\")))))","v":"F140D"},{"$f":"IF(Function=\"gen\",\"F140G\",IF(Function=\"TRN\",\"F140T\",IF(Function=\"DIS\",\"F140D\",IF(Function=\"RETAIL\",\"F140R\",IF(Function=\"MISC\",\"F140M\",\"ERR\")))))","v":"F140D"},{"$f":"IF(Function=\"gen\",\"F140G\",IF(Function=\"TRN\",\"F140T\",IF(Function=\"DIS\",\"F140D\",IF(Function=\"RETAIL\",\"F140R\",IF(Function=\"MISC\",\"F140M\",\"ERR\")))))","v":"F140D"}]
[]
["AGA Revenue Credit",null,null,"A","A","A","A"]
[]
["Total Sales from Electricity"]
[]
["Other Electric Operating Revenues"]
["450","Forfeited Discounts & Interest",null,"A","A","A","A"]
[null,null,"Customers","F40","F40","F40","F40"]
[]
[]
["451","Misc Electric Revenue",null,"A","A","A","A"]
[null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,null,"Customer","F40","F40","F40","F40"]
[]
[]
["453","Water Sales",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["454","Rent of Electric Property",null,"A","A","A","A"]
[null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,null,"System Overhead",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"F102D","F102D","F102D"]
[]
[]
["456","Other Electric Revenue",null,"A","A","A","A"]
[null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,null,"Energy","F30","F30","F30","F30"]
[null,null,"Customer","F40","F40","F40","F40"]
[]
[]
["Total Other Electric Operating Revenues"]
[]
["Total Electric Operating Revenues"]
[]
["Miscellaneous Revenues"]
["41160","Gain on Sale of Utility Plant - CR",null,"F10","F10","F10","F10"]
["41170","Loss on Sale of Utility Plant ",null,"F10","F10","F10","F10"]
["4118","Gain from Emission Allowances",null,"F30","F30","F30","F30"]
[41181,"Gain from Disposition of NOx Credits",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
["4194","Impact Housing Interest Income",null,"F10","F10","F10","F10"]
["421","(Gain)/Loss on Sale of Utility Plant",null,"F10","F10",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"F10"]
[]
["Total Miscellaneous Revenues"]
[]
["Miscellaneous Expenses"]
["4311","Interest on Customer Deposits",null,"F80","F80","F80","F80"]
[]
["DFA","Divergence Fairness Adjustment"]
[null,"Production ",null,"F105","F105","F105","F105"]
[null,"Transmission",null,"F105","F105","F105","F105"]
[null,"Distribution",null,"F105","F105","F105","F105"]
[null,null,"Total DFA"]
[]
["Net Miscellaneous Revenues And Expense"]
[]
[]
[]
[]
["A",null,"B","C","C","C","C"]
[]
["FERC",null,null,"COS","COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor","Factor"]
["500","Operation Suprvn & Engineering",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[]
[]
["501","Fuel Related","S","F30","F90","F30","F30"]
[null,null,"System Energy - Non NPC","F30","F30","F30","F30"]
[null,null,"Simple Cycle Combustion Turbine","F30","F93","F30","F30"]
[null,null,"Cholla - Non NPC","F30","F30","F30","F30"]
[null,null,"Cholla","F30","F91","F30","F30"]
[]
[]
["502","Steam Expenses",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[]
[]
["503","Steam From Other Sources",null,"F30","F94","F30","F30"]
[null,null,"SE - Non NPC","F30","F30","F30","F30"]
[]
[]
["505","Electric Expenses",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[]
[]
["506","Misc. Steam Expense",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,null,"SE","F30","F30","F30","F30"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
[]
["507","Rents",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[]
[]
["510","Maint Supervision & Engineering",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[]
[]
["511","Maintenance of Structures",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[]
[]
["512","Maintenance of Boiler Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[]
[]
["513","Maintenance of Electric Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[]
[]
["514","Maint of Misc. Steam Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[]
[]
["Total Steam Power Generation"]
[]
[]
[]
[]
[]
["517","Operation Super & Engineering",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["518","Nuclear Fuel Expense",null,"F30","F30","F30","F30"]
[]
["519","Coolants and Water",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["520","Steam Expenses",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["523","Electric Expenses",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["524","Misc. Nuclear Expenses",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["528","Maint Supervision & Eng",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["529","Maintenance of Structures",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["530","Maintenance of Reactor Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["531","Maintenance of Electric Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["532","Maintenance of Misc Nuclear",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["Total Nuclear Power Generation"]
[]
[]
[]
[]
[]
["A",null,"B","C","C","C","C"]
[]
["FERC",null,null,"COS","COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor","Factor"]
["535","Operation Super & Engineering",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["536","Water For Power",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["537","Hydraulic Expenses",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["538","Electric Expenses",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["539","Misc. Hydro Expenses",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["540","Rents (Hydro Generation)",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["541","Maint Supervision & Engineering",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["542","Maintenance of Structures",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["543","Maint of Dams & Waterways",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["544","Maintenance of Electric Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["545","Maint of Misc. Hydro Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["Total Hydraulic Power Generation "]
[]
[]
[]
[]
[]
["546","Operation Super & Engineering",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["547","Fuel","SE","F30","F92","F30","F30"]
[null,null,"Simple Cycle Combustion Turbine","F30","F93","F30","F30"]
[]
[]
["548","Generation Expense",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[]
[]
["549","Miscellaneous Other",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"SG - Wind Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[]
["550","Maint Supervision & Engineering",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"SG",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"SG - Wind Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[]
[]
["551","Maint Supervision & Engineering",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["552","Maintenance of Structures",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["553","Maint of Generation & Elect Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"SG - Wind Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[]
[]
["554","Maintenance of Misc. Other",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"SG - Wind Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[]
[]
["Total Other Power Generation"]
[]
[]
[]
[]
[]
["555","Purchased Power- Situs",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"SG",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F87",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"SE","F30","F89","F30","F30"]
[null,null,"SG",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F88",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
[]
[]
["556","System Control & Load Dispatch",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["557","Other Expenses",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[]
[]
[null,null,"Embedded Cost Differentials"]
[null,null,"Company Owned Hydro",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10"]
[null,null,"Company Owned Hydro","F10","F10","F10","F10"]
[null,null,"Mid-C Contract","F10","F10","F10","F10"]
[null,null,"Mid-C Contract","F10","F10","F10","F10"]
[null,null,"Existing QF Contracts","F10","F10","F10","F10"]
[]
[]
["Total Other Power Supply"]
[]
["TOTAL PRODUCTION EXPENSE"]
[]
[]
[]
[]
["A",null,"B","C","C","C","C"]
[]
["FERC",null,null,"COS","COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor","Factor"]
["560","Operation Supervision & Eng",null,"F106","F106","F106","F106"]
[]
["561","Load Dispatching",null,"F106","F106","F106","F106"]
[]
["562","Station Expense",null,"F106","F106","F106","F106"]
[]
["563","Overhead Line Expense",null,"F106","F106","F106","F106"]
[]
["564","Underground Line Expense",null,"F106","F106","F106","F106"]
[]
["565","Transm of Electricity by Others",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F95",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,null,"SE","F30","F96","F30","F30"]
[]
[]
["566","Misc. Transmission Expense",null,"F106","F106","F106","F106"]
[]
["567","Rents - Transmission",null,"F106","F106","F106","F106"]
[]
["568","Maint Supervision & Engineering",null,"F106","F106","F106","F106"]
[]
["569","Maintenance of Structures",null,"F106","F106","F106","F106"]
[]
["570","Maint of Station Equipment",null,"F106","F106","F106","F106"]
[]
["571","Maintenance of Overhead Lines",null,"F106","F106","F106","F106"]
[]
["572","Maint of Underground Lines",null,"F106","F106","F106","F106"]
[]
["573","Maint of Misc Transmission Plant",null,"F106","F106","F106","F106"]
[]
[]
["TOTAL TRANSMISSION EXPENSE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["A",null,"B","C","C","C","C"]
[]
["FERC",null,null,"COS","COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor","Factor"]
["580","Operation Supervision & Eng",null,"F131","F131","F131","F131"]
[]
["581","Load Dispatching",null,"F20","F20","F20","F20"]
[]
["582","Station Expense",null,"F120","F120","F120","F120"]
[]
["583","Overhead Line Expenses",null,"F132","F132","F132","F132"]
[]
["584","Underground Line Expense",null,"F133","F133","F133","F133"]
[]
["585","Street Lighting & Signal Systems",null,"F130","F130","F130","F130"]
[]
["586","Meter Expenses",null,"F127","F127","F127","F127"]
[]
["587","Customer Installation Expenses",null,"F20","F20","F20","F20"]
[]
["588","Misc. Distribution Expenses",null,"F131","F131","F131","F131"]
[]
["589","Rents",null,"F131","F131","F131","F131"]
[]
["590","Maint Supervision & Engineering",null,"F131","F131","F131","F131"]
[]
["591","Maintenance of Structures",null,"F119","F119","F119","F119"]
[]
["592","Maint of Station Equipment",null,"F120","F120","F120","F120"]
[]
["593","Maintenance of Overhead Lines",null,"F134","F134","F134","F134"]
[]
["594","Maint of Underground Lines",null,"F135","F135","F135","F135"]
[]
["595","Maint of Line Transformers",null,"F125","F125","F125","F125"]
[]
["596","Maint of Street Lighting & Signals",null,"F130","F130","F130","F130"]
[]
["597","Maintenance of Meters",null,"F127","F127","F127","F127"]
[]
["598","Maint of Misc. Distribution Plant",null,"F131","F131","F131","F131"]
[]
["TOTAL DISTRIBUTION EXPENSE"]
[]
[]
[]
[]
[]
["901","Supervision",null,"F136","F136","F136","F136"]
[]
["902","Meter Reading Expense",null,"F47","F47","F47","F47"]
[]
["903","Customer Receipts & Collections",null,"F48","F48","F48","F48"]
[]
["904","Uncollectible Accounts",null,"F80","F80","F80","F80"]
[]
["905","Misc. Customer Accounts Exp",null,"F136","F136","F136","F136"]
[]
["TOTAL CUSTOMER ACCOUNTS EXPENSE"]
[]
[]
[]
["A",null,"B","C","C","C","C"]
[]
["FERC",null,null,"COS","COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor","Factor"]
["907","Supervision",null,"F40","F40","F40","F40"]
[]
["908","Customer Assistance",null,"F40","F40","F40","F40"]
[]
["909","Informational & Instructional Adv",null,"F40","F40","F40","F40"]
[]
["910","Misc. Customer Service",null,"F40","F40","F40","F40"]
[]
["TOTAL CUSTOMER SERVICE EXPENSE"]
[]
[]
[]
[]
[]
["911","Supervision",null,"F40","F40","F40","F40"]
[]
["912","Demonstration & Selling Expense",null,"F40","F40","F40","F40"]
[]
["913","Advertising Expense",null,"F40","F40","F40","F40"]
[]
["916","Misc. Sales Expense",null,"F40","F40","F40","F40"]
[]
["TOTAL SALES EXPENSE"]
[]
[]
[]
[]
[]
["920","Administrative & General Salaries",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,null,"Cust","F42","F42","F42","F42"]
[]
[]
["921","Office Supplies & expenses",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,null,"Cust","F42","F42","F42","F42"]
[]
[]
["923","Outside Services",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,null,"Cust","F42","F42","F42","F42"]
[]
[]
["924","Property Insurance",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,null,"SG","F10","F10","F10","F10"]
[]
["925","Injuries & Damages",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[]
["926","Employee Pensions & Benefits",null,{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"}]
[]
["927","Franchise Requirements",null,"F102","F102","F102","F102"]
[]
["928","Regulatory Commission Expense",null,"F102","F102","F102","F102"]
[null,null,"Regulatory Expense","F103","F103","F103","F103"]
[]
["929","Duplicate Charges",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"F102D","F102D","F102D"]
[]
["930","Misc General Expenses"]
[null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"F102D","F102D","F102D"]
[null,null,"Cust","F42","F42","F42","F42"]
[null,null,"Labor",{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"}]
[]
["931","Rents",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[]
["935","Maintenance of General Plant",null,"F108","F108","F108","F108"]
[]
[]
[]
["TOTAL ADMINISTRATIVE & GEN EXPENSE"]
[]
[]
["TOTAL O & M EXPENSE"]
[]
["A",null,"B","C","C","C","C"]
[]
["FERC",null,null,"COS","COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor","Factor"]
["403SP","Steam Depreciation",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"SG",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Total 403SP"]
[]
["403NP","Nuclear Depreciation",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["403HP","Hydro Depreciation",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["403OP","Other Production Depreciation",null,"F10","F10","F10","F10"]
[null,null,"Simple Cycle Combustion Turbine","F10","F10","F10","F10"]
[null,null,"SG",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"SG - Wind Generation","F10","F10","F10","F10"]
[null,null,"Total 403OP"]
["403TP","Transmission Depreciation"]
[null,null,null,"F106","F106","F106","F106"]
[]
["403","Distribution Depreciation"]
[null,null,"Land Rights","F118","F118","F118","F118"]
[null,null,"Structures","F119","F119","F119","F119"]
[null,null,"Station Equip","F120","F120","F120","F120"]
[null,null,"Poles & Towers","F121","F121","F121","F121"]
[null,null,"OH Conductors","F122","F122","F122","F122"]
[null,null,"UG Conduit","F123","F123","F123","F123"]
[null,null,"UG Conductor","F124","F124","F124","F124"]
[null,null,"Line Transformer","F125","F125","F125","F125"]
[null,null,"Services","F126","F126","F126","F126"]
[null,null,"Meters","F127","F127","F127","F127"]
[null,null,"Inst Cust Premises","F128","F128","F128","F128"]
[null,null,"Leased Property","F129","F129","F129","F129"]
[null,null,"Street Lighting","F130","F130","F130","F130"]
[null,"Total Distribution Expense"]
[]
["403GP","General Depreciation"]
[null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"}]
[null,null,"System Generation",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,null,"System Overheads",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,null,"Customer","F42","F42","F42","F42"]
[null,null,"Energy","F30","F30","F30","F30"]
[null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"F10"]
[null,null,"Cholla","F10","F10",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"F10"]
[null,"Total General Expense"]
[]
["403GV0","General Vehicles",null,{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[]
["403MP","Mining Depreciation",null,"F30","F30","F30","F30"]
[]
["403EP","Experimental Plant Depreciation",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
[]
["TOTAL DEPRECIATION EXPENSE"]
[]
[]
[]
[]
["404CLG","Amort of LT Plant - Cap. Lease Gen"]
[null,null,"Division",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,null,"SO",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,null,"Cust","F42","F42","F42","F42"]
[null,null,"Total Amort. Cap. Lease General"]
[]
["404CLS","Amort of LT Plant - Cap Lease Steam",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["404IP","Amort of LT Plant - Intangible Plant"]
[null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"}]
[null,null,"SG",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,null,"SO",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,null,"Cust","F42","F42","F42","F42"]
[null,null,"SE","F30","F30","F30","F30"]
[null,null,"SG",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,"Total Amort. Intangible Plant"]
[]
[]
[]
[]
["A",null,"B","C","C","C","C"]
[]
["FERC",null,null,"COS","COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor","Factor"]
["404O","Amort of LT Plant - Other Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["404330","Amort of Other Electric Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["405","Amort of Other Electric Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["406","Amort of Plant Acquisition Adj",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["407","Amort of Prop Losses, Unrec Plant,",null,"F151","F151","F151","F151"]
[]
[]
["TOTAL AMORTIZATION EXPENSE"]
[]
[]
[]
[]
[]
["408","Taxes Other Than Income",null,{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},"F101D"]
[null,null,"Cust",{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},"F101D",{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},"F101D"]
[]
[]
[]
[]
[]
[]
["41140","Deferred I T C - Federal",null,{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"}]
[]
["41141","Deferred I T C - Idaho",null,{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"}]
[]
["TOTAL DEFERRED ITC"]
[]
[]
[]
[]
[]
[]
[]
[]
["41010","Deferred Income Tax - Federal-DR",null,{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"}]
[]
["41011","Deferred Income Tax - State-DR",null,{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"}]
[]
["41110","Deferred Income Tax - Federal-CR",null,{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"}]
[]
["41111","Deferred Income Tax - State-CR",null,{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"}]
[]
["TOTAL DEFERRED INCOME TAXES"]
[]
["SCHMAF","Additions - Flow Through"]
[null,null,"S",{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},"F101D","F101D","F101D"]
[null,null,"SNP",{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\"))))),\"\")","v":"F104D"},"F104D","F104D","F104D"]
[null,null,"SO",{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\"))))),\"\")","v":"F102D"},"F102D","F102D","F102D"]
[null,null,"SE",{"$f":"IF(IncomeTaxOptVal=1,\"F30\",\"\")","v":"F30"},"F30","F30","F30"]
[null,null,"TROJP",{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},"F10","F10","F10"]
[null,null,"SG","F10","F10","F10","F10"]
[]
[]
["SCHMAP","Additions - Permanent"]
[null,null,"S",{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},"F101D","F101D","F101D"]
[null,null,"SE",{"$f":"IF(IncomeTaxOptVal=1,\"F30\",\"\")","v":"F30"},"F30","F30","F30"]
[null,null,"SNP",{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\"))))),\"\")","v":"F104D"},"F104D","F104D","F104D"]
[null,null,"SO",{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\"))))),\"\")","v":"F102D"},"F102D","F102D","F102D"]
[null,null,"SG",{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},"F10","F10","F10"]
[null,null,"BADDEBT",{"$f":"IF(IncomeTaxOptVal=1,\"F80\",\"\")","v":"F80"},"F80","F80","F80"]
[]
[]
["SCHMAT","Additions - Temporary"]
[null,null,"S",{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},"F101D","F101D","F101D"]
[null,null,"SGCT",{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},"F10","F10","F10"]
[null,null,"CIAC",{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\"))))),\"\")","v":"F104D"},"F104D","F104D","F104D"]
[null,null,"SNP","F104D","F104D","F104D","F104D"]
[null,null,"TROJD",{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},"F10","F10","F10"]
[null,null,"SG","F10","F10","F10","F10"]
[null,null,"SE",{"$f":"IF(IncomeTaxOptVal=1,\"F30\",\"\")","v":"F30"},"F30","F30","F30"]
[null,null,"SG",{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},"F10","F10","F10"]
[null,null,"GPS",{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\"))))),\"\")","v":"F102D"},"F102D","F102D","F102D"]
[null,null,"SO","F102D","F102D","F102D","F102D"]
[null,null,"SNPD",{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\"))))),\"\")","v":"F104D"},"F104D","F104D","F104D"]
[null,null,"BADDEBT",{"$f":"IF(IncomeTaxOptVal=1,\"F80\",\"\")","v":"F80"},"F80","F80","F80"]
[null,null,"TAXDEPR",{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F151G\",IF(Function=\"TRN\",\"F151T\",IF(Function=\"DIS\",\"F151D\",IF(Function=\"RETAIL\",\"F151R\",IF(Function=\"MISC\",\"F151M\",\"ERR\"))))),\"\")","v":"F151D"},"F151D","F151D","F151D"]
[null,null,"SCHMDEXP","F151D","F151D","F151D","F151D"]
[]
[]
["TOTAL SCHEDULE - M ADDITIONS"]
[]
["SCHMDF","Deductions - Flow Through"]
[null,null,"S",{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},"F101D","F101D","F101D"]
[null,null,"DGP",{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},"F10","F10","F10"]
[null,null,"DGU","F10","F10","F10","F10"]
[]
["SCHMDP","Deductions - Permanent"]
[null,null,"S",{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},"F101D","F101D","F101D"]
[null,null,"SE",{"$f":"IF(IncomeTaxOptVal=1,\"F30\",\"\")","v":"F30"},"F30","F30","F30"]
[null,null,"SNP",{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\"))))),\"\")","v":"F104D"},"F104D","F104D","F104D"]
[null,null,"IBT",{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F150G\",IF(Function=\"TRN\",\"F150T\",IF(Function=\"DIS\",\"F150D\",IF(Function=\"RETAIL\",\"F150R\",IF(Function=\"MISC\",\"F150M\",\"ERR\"))))),\"\")","v":"F150D"},"F150D","F150D","F150D"]
[null,null,"SG",{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},"F10","F10","F10"]
[null,null,"SO",{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\"))))),\"\")","v":"F102D"},"F102D","F102D","F102D"]
[]
[]
["SCHMDT","Deductions - Temporary"]
[null,null,"S",{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},"F101D","F101D","F101D"]
[null,null,"BADDEBT",{"$f":"IF(IncomeTaxOptVal=1,\"F80\",\"\")","v":"F80"},"F80","F80","F80"]
[null,null,"SNP",{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\"))))),\"\")","v":"F104D"},"F104D","F104D","F104D"]
[null,null,"CN",{"$f":"IF(IncomeTaxOptVal=1,\"F40\",\"\")","v":"F40"},"F40","F40","F40"]
[null,null,"TROJD",{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},"F10","F10","F10"]
[null,null,"DGP","F10","F10","F10","F10"]
[null,null,"SE",{"$f":"IF(IncomeTaxOptVal=1,\"F30\",\"\")","v":"F30"},"F30","F30","F30"]
[null,null,"SG",{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},"F10","F10","F10"]
[null,null,"GPS",{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\"))))),\"\")","v":"F102D"},"F102D","F102D","F102D"]
[null,null,"SO","F102D","F102D","F102D","F102D"]
[null,null,"TAXDEPR",{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F151G\",IF(Function=\"TRN\",\"F151T\",IF(Function=\"DIS\",\"F151D\",IF(Function=\"RETAIL\",\"F151R\",IF(Function=\"MISC\",\"F151M\",\"ERR\"))))),\"\")","v":"F151D"},"F151D","F151D","F151D"]
[null,null,"SNPD",{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\"))))),\"\")","v":"F104D"},"F104D","F104D","F104D"]
[]
[]
["TOTAL SCHEDULE - M DEDUCTIONS"]
[]
["TOTAL SCHEDULE - M ADJUSTMENTS"]
[]
[]
[]
[]
[]
[null,"State Income Taxes Before Credits",null,{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F150G\",IF(Function=\"TRN\",\"F150T\",IF(Function=\"DIS\",\"F150D\",IF(Function=\"RETAIL\",\"F150R\",IF(Function=\"MISC\",\"F150M\",\"ERR\"))))),\"\")","v":"F150D"},"F150D","F150D","F150D"]
[null,"Renewable Energy Credits",null,{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},"F10","F10","F10"]
["40911","State Income Taxes",null,{"$f":"IF(IncomeTaxOptVal=1,\"\",IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))))","v":""},{"$f":"IF(IncomeTaxOptVal=1,\"\",IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))))","v":""},{"$f":"IF(IncomeTaxOptVal=1,\"\",IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))))","v":""},{"$f":"IF(IncomeTaxOptVal=1,\"\",IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))))","v":""}]
[]
["Calculation of Taxable Income:"]
[]
[null,"Operating Revenues"]
[null,"Operating Deductions:"]
[null,"   O & M Expenses"]
[null,"   Depreciation Expense"]
[null,"   Amortization Expense"]
[null,"   Taxes Other Than Income"]
[null,"   Interest & Dividends (AFUDC-Equity)",null,{"$f":"IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\")))))","v":"F104D"},"F104D","F104D","F104D"]
[null,"   Misc Revenue & Expense"]
[null,"    Total Operating Deductions"]
[null,"Other Deductions:"]
[null,"   Interest Deductions",null,{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"}]
[null,"   Interest on PCRBS"]
[null,"   Schedule M Adjustments"]
[]
[null,"    Income Before State Taxes"]
[]
[null,"State Income Taxes"]
[]
["40910","Adjustments to Calculated Tax:"]
[null,"   PMI",null,{"$f":"IF(IncomeTaxOptVal=1,\"F30\",\"\")","v":"F30"},"F30","F30","F30"]
[null,"   PTC",null,{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},"F10","F10","F10"]
[null,"   Overhead",null,{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\"))))),\"\")","v":"F102D"},"F102D","F102D","F102D"]
[null,"   Situs",null,{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"}]
[]
[null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"\",IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))))","v":""},{"$f":"IF(IncomeTaxOptVal=1,\"\",IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))))","v":""},{"$f":"IF(IncomeTaxOptVal=1,\"\",IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))))","v":""},{"$f":"IF(IncomeTaxOptVal=1,\"\",IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))))","v":""}]
[]
[]
[null,"Federal Income Tax",null,{"$f":"IF(IncomeTaxOptVal=1,\"\",IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))))","v":""},{"$f":"IF(IncomeTaxOptVal=1,\"\",IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))))","v":""},{"$f":"IF(IncomeTaxOptVal=1,\"\",IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))))","v":""},{"$f":"IF(IncomeTaxOptVal=1,\"\",IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))))","v":""}]
[]
[]
["TOTAL OPERATING EXPENSES"]
[]
[]
[]
[]
["A",null,"B","C","C","C","C"]
[]
["FERC",null,null,"COS","COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor","Factor"]
["310","Land and Land Rights",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Total 310"]
[]
["311","Structures and Improvements",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Total 311"]
[]
["312","Boiler Plant Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Total 312"]
[]
["314","Turbogenerator Units",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Total 314"]
[]
["315","Accessory Electric Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Total 316"]
[]
["316","Misc Power Plant Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Total 316"]
[]
["S00","Unclassified Steam Plant - Acct 300",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
[]
[]
["Total Steam Production Plant"]
[]
[]
[]
[]
[]
["320","Land and Land Rights",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["321","Structures and Improvements",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["322","Reactor Plant Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["323","Turbogenerator Units",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["324","Land and Land Rights",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["325","Misc. Power Plant Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["N00","Unclassified Nuclear Plt - Acct 300",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["Total Nuclear Production Plant"]
[]
[]
[]
[]
[]
["330","Land and Land Rights",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["331","Structures and Improvements",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["332","Reservoirs, Dams & Waterways",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["333","Water Wheel, Turbines, & Generators",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["334","Accessory Electric Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["335","Misc. Power Plant Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["336","Roads, Railroads & Bridges",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["H00","Unclassified Hydro Plant - Acct 300",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["Total Hydraulic Plant"]
[]
[]
["A",null,"B","C","C","C","C"]
[]
["FERC",null,null,"COS","COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor","Factor"]
["340","Land and Land Rights",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"SG - Wind Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[]
["341","Structures and Improvements",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"SG - Wind Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[]
[]
["342","Fuel Holders, Producers & Access",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[]
[]
["343","Prime Movers",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"SG - Wind Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,null,"Total 343"]
[]
["344","Generators",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"SG - Wind Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
[]
["345","Accessory Electric Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"SG - Wind Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
[]
["346","Misc. Power Plant Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"SG - Wind Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[]
["O00","Unclassified Other Prod - Acct 300",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["Total Other Production Plant"]
[]
["Experimental Plant"]
["103","Experimental Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["TOTAL PRODUCTION PLANT"]
[]
[]
["350","Land and Land Rights"]
[null,null,"SG",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,null,"Direct Assigned","A","A","A","A"]
[]
["352","Structures and Improvements"]
[null,null,"SG",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,null,"Direct Assigned","A","A","A","A"]
[]
["353","Station Equipment"]
[null,null,"SG",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,null,"Direct Assigned","A","A","A","A"]
[]
["354","Towers and Fixtures"]
[null,null,"SG",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,null,"Direct Assigned","A","A","A","A"]
[]
["355","Poles and Fixtures"]
[null,null,"SG",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,null,"Direct Assigned","A","A","A","A"]
[]
["356","Clearing and Grading"]
[null,null,"SG",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,null,"Direct Assigned","A","A","A","A"]
[]
["357","Underground Conduit"]
[null,null,"SG",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,null,"Direct Assigned","A","A","A","A"]
[]
["358","Underground Conductors "]
[null,null,"SG",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,null,"Direct Assigned","A","A","A","A"]
[]
["359","Roads and Trails"]
[null,null,"SG",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,null,"Direct Assigned","A","A","A","A"]
[]
[]
["T00","Unclassified Trans Plant - Acct 300",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
["TS0","Unclassified Trans Sub - Acct 300",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[]
["TOTAL TRANSMISSION PLANT"]
[]
["A",null,"B","C","C","C","C"]
[]
["FERC",null,null,"COS","COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor","Factor"]
[]
["360","Land and Land Rights"]
[null,null,"Demand Primary","F20","F20","F20","F20"]
[null,null,"Assigned","A","A","A","A"]
[]
["361","Structures and Improvements"]
[null,null,"Demand Primary","F20","F20","F20","F20"]
[null,null,"Assigned","A","A","A","A"]
[]
["362","Station Equipment"]
[null,null,"Demand Primary","F20","F20","F20","F20"]
[null,null,"Assigned","A","A","A","A"]
[]
["364","Poles, Towers & Fixtures"]
[null,null,"Demand Primary","F20","F20","F20","F20"]
[null,null,"Demand Secondary","F22","F22","F22","F22"]
[null,null,"Assigned","A","A","A","A"]
[]
["365","Overhead Conductors"]
[null,null,"Demand Primary","F20","F20","F20","F20"]
[null,null,"Demand Secondary","F22","F22","F22","F22"]
[null,null,"Assigned","A","A","A","A"]
[]
["366","Underground Conduit"]
[null,null,"Demand Primary","F20","F20","F20","F20"]
[null,null,"Demand Secondary","F22","F22","F22","F22"]
[null,null,"Assigned","A","A","A","A"]
[]
["367","Underground Conductors "]
[null,null,"Demand Primary","F20","F20","F20","F20"]
[null,null,"Demand Secondary","F22","F22","F22","F22"]
[null,null,"Assigned","A","A","A","A"]
[]
["368","Line Transformers"]
[null,null,"Demand Secondary","F21","F21","F21","F21"]
[null,null,"Assigned","A","A","A","A"]
[]
["369","Services"]
[null,null,"Cust","F70","F70","F70","F70"]
[null,null,"Assigned","A","A","A","A"]
[]
["370","Meters"]
[null,null,"Cust","F60","F60","F60","F60"]
[null,null,"Assigned","A","A","A","A"]
[]
["371","Install on Customers' Premises"]
[null,null,"Demand Primary","F20","F20","F20","F20"]
[null,null,"Demand Secondary","F22","F22","F22","F22"]
[null,null,"Assigned","A","A","A","A"]
[]
["372","Leased Property"]
[null,null,"Demand Primary","F20","F20","F20","F20"]
[null,null,"Demand Secondary","F22","F22","F22","F22"]
[null,null,"Assigned","A","A","A","A"]
[]
[]
["373","Street Lights",null,"A","A","A","A"]
[]
[]
["D00","Unclassified Dist Plant - Acct 300",null,"F22","F22","F22","F22"]
["DS0","Unclassified Dist Sub  - Acct 300",null,"F20","F20","F20","F20"]
["TOTAL DISTRIBUTION PLANT"]
[]
[]
[]
["A",null,"B","C","C","C","C"]
[]
["FERC",null,null,"COS","COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor","Factor"]
["389","Land and Land Rights"]
[null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"}]
[null,null,"SG",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,null,"SO",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,null,"Cust","F42","F42","F42","F42"]
[null,"Total Land & Land Rights"]
[]
["390","Structures and Improvements"]
[null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"}]
[null,null,"SG",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,null,"SO",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,null,"Cust","F42","F42","F42","F42"]
[null,"Total Structures and Improvements"]
[]
["391","Office Furniture & Equipment"]
[null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"}]
[null,null,"SG",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,null,"SO",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,null,"Cust","F42","F42","F42","F42"]
[null,null,"SE","F30","F30","F30","F30"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"F10"]
[null,null,"Simple Cycle Combustion Turbine","F10","F10",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"F10"]
[null,"Total Office Furniture & Equipment"]
[]
["392","Transportation Equipment"]
[null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"}]
[null,null,"SG",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,null,"SO",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,null,"Cust","F42","F42","F42","F42"]
[null,null,"SE","F30","F30","F30","F30"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"F10"]
[null,null,"Simple Cycle Combustion Turbine","F10","F10","F10","F10"]
[null,"Total Transportation Equipment"]
[]
["393","Stores Equipment"]
[null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"}]
[null,null,"SG",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,null,"SO",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,"Total Stores Equipment"]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"}]
[null,null,"SG",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,null,"SO",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,null,"SE","F30","F30","F30","F30"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"F10"]
[null,null,"Simple Cycle Combustion Turbine","F10","F10",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"F10"]
[null,"Total Tools, Shop & Garage Equipment"]
[]
["395","Laboratory Equipment"]
[null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"}]
[null,null,"SG",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,null,"SO",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,null,"SE","F30","F30","F30","F30"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"F10"]
[null,null,"Simple Cycle Combustion Turbine","F10","F10",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"F10"]
[null,"Total Laboratory Equipment"]
[]
["396","Power Operated Equipment"]
[null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"}]
[null,null,"SG",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,null,"SO",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,null,"SE","F30","F30","F30","F30"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"F10"]
[null,null,"Simple Cycle Combustion Turbine","F10","F10",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"F10"]
[null,"Total Power Operated Equipment"]
[]
["397","Communication Equipment"]
[null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"}]
[null,null,"SG",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,null,"SO",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,null,"Cust","F42","F42","F42","F42"]
[null,null,"SE","F30","F30","F30","F30"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"F10"]
[null,null,"Simple Cycle Combustion Turbine","F10","F10",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"F10"]
[null,"Total Communication Equipment"]
[]
[]
[]
["A",null,"B","C","C","C","C"]
[]
["FERC",null,null,"COS","COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor","Factor"]
["398","Misc. Equipment"]
[null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"}]
[null,null,"SG",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,null,"SO",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,null,"Cust","F42","F42","F42","F42"]
[null,null,"SE","F30","F30","F30","F30"]
[null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,"Total Misc. Equipment"]
[]
["399","Coal Mine",null,"F30","F30","F30","F30"]
["399L","WIDCO Capital Lease",null,"F30","F30","F30","F30"]
[null,"Remove Capital Lease",null,"F30","F30","F30","F30"]
[]
["390L","General Capital Lease"]
[null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"}]
[null,null,"SG",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,null,"SO",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,"Remove Capital Lease"]
[null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"}]
[null,null,"SG",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,null,"SO",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[]
["392L","General Vehicles Capital Lease",null,"F30","F30","F30","F30"]
[null,"Remove Capital Lease",null,"F30","F30","F30","F30"]
[]
["G00","Unclassified Gen Plant - Acct 300",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"F102D"]
["GV0","Unclassified Gen Veh - Acct 300",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"F102D",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"F102D"]
[]
["TOTAL GENERAL PLANT"]
[]
[]
[]
[]
[]
["301","Organization"]
[null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"}]
[null,null,"SG",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,null,"SO",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,"Total Organization"]
[]
["302","Franchise & Consent"]
[null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"}]
[null,null,"SG",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,"Total Franchise & Consent"]
[]
["303","Miscellaneous Intangible Plant"]
[null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"}]
[null,null,"SG",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,null,"SO",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,null,"Cust","F42","F42","F42","F42"]
[null,null,"SE","F30","F30","F30","F30"]
[null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,"Total Miscellaneous Intangible Plant"]
[]
["I00","Unclass Intangible Plant - Acct 300",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[]
["TOTAL INTANGIBLE PLANT"]
[]
[]
["TOTAL ELECTRIC PLANT IN SERVICE"]
[]
[]
[]
[]
["A",null,"B","C","C","C","C"]
[]
["FERC",null,null,"COS","COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor","Factor"]
["105","Plant Held For Future Use"]
[null,null,"Production",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Transmission",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Distribution","F20","F20","F20","F20"]
[null,null,"General ","F102","F102","F102","F102"]
[null,null,"Mining","F30","F30","F30","F30"]
[null,"Total Plant Held For Future Use"]
[]
["114","Electric Plant Acquisition Adjust",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["120","Nuclear Fuel",null,"F30","F30","F30","F30"]
[]
["124","Weatherization",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F11\"))","v":"F11"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F11\"))","v":"F11"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F11\"))","v":"F11"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F11\"))","v":"F11"}]
[]
["151","Fuel Stock",null,"F30","F30","F30","F30"]
[null,null,"Cholla","F30","F30","F30","F30"]
[null,null,"Total Fuel Stock"]
[]
[152,"Fuel Stock - Undistributed",null,"F30","F30","F30","F30"]
[]
["25316","DG&T Working Capital Deposit",null,"F30","F30","F30","F30"]
[]
["25317","DG&T Working Capital Deposit",null,"F30","F30","F30","F30"]
[]
["25319","Provo Working Capital Deposit",null,"F30","F30","F30","F30"]
[]
["154","Materials and Supplies",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"F102D"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,null,"Total Materials and Supplies"]
[]
["163","Stores Expense Undistributed",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[]
["25318","Provo Working Capital Deposit",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[]
["165","Prepayments",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,null,"System Energy","F30","F30","F30","F30"]
[]
[]
["182","Misc Regulatory Assets",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"F102D"]
[null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
[]
["186","Misc Deferred Debits & Weather",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,null,"System Energy","F30","F30","F30","F30"]
[]
["CWC","Cash Working Capital",null,{"$f":"IF(Function=\"gen\",\"F137G\",IF(Function=\"TRN\",\"F137T\",IF(Function=\"DIS\",\"F137D\",IF(Function=\"RETAIL\",\"F137R\",IF(Function=\"MISC\",\"F137M\",\"ERR\")))))","v":"F137D"},{"$f":"IF(Function=\"gen\",\"F137G\",IF(Function=\"TRN\",\"F137T\",IF(Function=\"DIS\",\"F137D\",IF(Function=\"RETAIL\",\"F137R\",IF(Function=\"MISC\",\"F137M\",\"ERR\")))))","v":"F137D"},{"$f":"IF(Function=\"gen\",\"F137G\",IF(Function=\"TRN\",\"F137T\",IF(Function=\"DIS\",\"F137D\",IF(Function=\"RETAIL\",\"F137R\",IF(Function=\"MISC\",\"F137M\",\"ERR\")))))","v":"F137D"},{"$f":"IF(Function=\"gen\",\"F137G\",IF(Function=\"TRN\",\"F137T\",IF(Function=\"DIS\",\"F137D\",IF(Function=\"RETAIL\",\"F137R\",IF(Function=\"MISC\",\"F137M\",\"ERR\")))))","v":"F137D"}]
[]
["OWC","Other Working Capital",null,{"$f":"IF(Function=\"gen\",\"F137G\",IF(Function=\"TRN\",\"F137T\",IF(Function=\"DIS\",\"F137D\",IF(Function=\"RETAIL\",\"F137R\",IF(Function=\"MISC\",\"F137M\",\"ERR\")))))","v":"F137D"},{"$f":"IF(Function=\"gen\",\"F137G\",IF(Function=\"TRN\",\"F137T\",IF(Function=\"DIS\",\"F137D\",IF(Function=\"RETAIL\",\"F137R\",IF(Function=\"MISC\",\"F137M\",\"ERR\")))))","v":"F137D"},{"$f":"IF(Function=\"gen\",\"F137G\",IF(Function=\"TRN\",\"F137T\",IF(Function=\"DIS\",\"F137D\",IF(Function=\"RETAIL\",\"F137R\",IF(Function=\"MISC\",\"F137M\",\"ERR\")))))","v":"F137D"},"F137D"]
[null,null,"Cholla","F30","F30",{"$f":"IF(Function=\"gen\",\"F137G\",IF(Function=\"TRN\",\"F137T\",IF(Function=\"DIS\",\"F137D\",IF(Function=\"RETAIL\",\"F137R\",IF(Function=\"MISC\",\"F137M\",\"ERR\")))))","v":"F137D"},"F30"]
[null,null,"Total Other Working Capital"]
[]
["18222","Nuclear Plant",null,"F10","F10","F10","F10"]
[]
["1869","Misc Deferred Debits-Trojan",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["141","Impact Housing - Notes Receivable",null,"F30","F30","F30","F30"]
[]
[]
[]
[]
[null,null,null,"C","C","C","C"]
[]
[null,null,null,"COS","COS","COS","COS"]
["TOTAL RATE BASE ADDITIONS",null,null,"Factor","Factor","Factor","Factor"]
[]
["235","Customer Service Deposits",null,"F51","F51","F51","F51"]
[]
["2281","Accum Prov for Property Insurance",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[]
["2282","Accum Prov for Injuries & Damages",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[]
["2283","Accum Prov for Pensions & Benefits",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[]
["22844","Accum Hydro Relicensing Obligation",null,"F10","F10","F10","F10"]
[]
[254,"Reg Liabilities - Insurance Provision",null,"F30","F30","F30","F30"]
[null,"System Overhead",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[]
["22842","Accum Misc Oper Prov - Trojan",null,"F10","F10","F10","F10"]
[]
["252","Customer Advances for Const",null,"F50","F50","F50","F50"]
[]
["25398","SO2 Emissions",null,"F30","F30","F30","F30"]
[]
["25399","Other Deferred Credits",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["190","Accum Deferred Income Taxes",null,{"$f":"IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\")))))","v":"F104D"},"F104D","F104D","F104D"]
[null,null," Labor",{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"}]
[null,null," IBT","F141","F141","F141","F141"]
[null,null,"Cust","F42","F42","F42","F42"]
[null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
[]
["281","Accum Deferred Income Taxes",null,{"$f":"IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\")))))","v":"F104D"},"F104D","F104D","F104D"]
[]
["282","Accum Deferred Income Taxes ",null,{"$f":"IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\")))))","v":"F104D"},"F104D","F104D","F104D"]
[null,null," Labor",{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"}]
[null,null,"Cust","F42","F42","F42","F42"]
[]
[]
["283","Accum Deferred Income Taxes ",null,{"$f":"IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\")))))","v":"F104D"},"F104D","F104D","F104D"]
[null,null,"Labor",{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"}]
[null,null,"Cust","F42","F42","F42","F42"]
[]
[]
["255","Accum Investment Tax Credit",null,{"$f":"IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\")))))","v":"F104D"},"F104D","F104D","F104D"]
["TOTAL RATE BASE DEDUCTIONS"]
[]
[]
[]
[]
["108SP","Steam Prod Accumulated Depr",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Total Steam Prod Accumulated Depr"]
[]
["108NP","Nuclear Prod Accumulated Depr",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["108HP","Hydraulic Prod Accum Depr",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["108OP","Other Production  - Accum Depr",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"SG - Wind ",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10"]
[null,null,"Total Other Production - Accum Depr"]
[]
["108EP","Experimental Plant - Accum Depr",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
[]
[]
["TOTAL PRODUCTION PLANT DEPRECIATION"]
[]
[]
[]
[]
["108TP","Transmission Plant Accum Depr",null,"F106","F106","F106","F106"]
[]
[]
[]
[]
["108360","Land and Land Rights",null,"F118","F118","F118","F118"]
[]
["108361","Structures and Improvements",null,"F119","F119","F119","F119"]
[]
["108362","Station Equipment",null,"F120","F120","F120","F120"]
[]
[]
[]
[null,null,null,"C","C","C","C"]
[]
[null,null,null,"COS","COS","COS","COS"]
[null,null,null,"Factor","Factor","Factor","Factor"]
[]
["108364","Poles, Towers & Fixtures",null,"F121","F121","F121","F121"]
[]
["108365","Overhead Conductors",null,"F122","F122","F122","F122"]
[]
["108366","Underground Conduit",null,"F123","F123","F123","F123"]
[]
["108367","Underground Conductors ",null,"F124","F124","F124","F124"]
[]
["108368","Line Transformers",null,"F125","F125","F125","F125"]
[]
["108369","Services",null,"F126","F126","F126","F126"]
[]
["108370","Meters",null,"F127","F127","F127","F127"]
[]
["108371","Install on Customers' Premises",null,"F128","F128","F128","F128"]
[]
["108372","Leased Property",null,"F129","F129","F129","F129"]
[]
["108373","Street Lights",null,"F130","F130","F130","F130"]
[]
["108D00","Unclassified Dist Plant - Acct 300",null,"F121","F121","F121","F121"]
[]
["108DS","Unclassified Dist Sub - Acct 300",null,"F120","F120","F120","F120"]
[]
["108D","Unclassified Dist Sub  - Acct 300",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[]
[]
["TOTAL DISTRIBUTION PLANT DEPR"]
[]
[]
["108GP","General Plant Accumulated Depr"]
[null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"}]
[null,null,"SG",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,null,"SO",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,null,"Cust","F42","F42","F42","F42"]
[null,null,"SE","F30","F30","F30","F30"]
[null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"F10"]
[null,null,"Cholla","F10","F10",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"F10"]
[null,"Total General Plant Accumulated Depr"]
[]
["108MP","Mining Plant Accumulated Depr.",null,"F30","F30","F30","F30"]
[]
["1081390","Accum Depr - Capital Lease",null,"F30","F30","F30","F30"]
[null,"Remove Capital Lease",null,"F30","F30","F30","F30"]
[]
["1081399L "," Accum Depr - Capital Lease",null,"F30","F30","F30","F30"]
[null," Remove Capital Lease",null,"F30","F30","F30","F30"]
[]
["TOTAL GENERAL PLANT ACCUM DEPR"]
[]
[]
["TOTAL ACCUM DEPR - PLANT IN SERVICE"]
[]
[]
[]
[]
["111CLS","Accum Prov for Amort-Steam",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["111CLG","Accum Prov for Amort-General"]
[null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F108G\",IF(Function=\"TRN\",\"F108T\",IF(Function=\"DIS\",\"F108D\",IF(Function=\"RETAIL\",\"F108R\",IF(Function=\"MISC\",\"F108M\",\"ERR\")))))","v":"F108D"},{"$f":"IF(Function=\"gen\",\"F108G\",IF(Function=\"TRN\",\"F108T\",IF(Function=\"DIS\",\"F108D\",IF(Function=\"RETAIL\",\"F108R\",IF(Function=\"MISC\",\"F108M\",\"ERR\")))))","v":"F108D"},{"$f":"IF(Function=\"gen\",\"F108G\",IF(Function=\"TRN\",\"F108T\",IF(Function=\"DIS\",\"F108D\",IF(Function=\"RETAIL\",\"F108R\",IF(Function=\"MISC\",\"F108M\",\"ERR\")))))","v":"F108D"},"F108D"]
[null,null,"SO",{"$f":"IF(Function=\"gen\",\"F108G\",IF(Function=\"TRN\",\"F108T\",IF(Function=\"DIS\",\"F108D\",IF(Function=\"RETAIL\",\"F108R\",IF(Function=\"MISC\",\"F108M\",\"ERR\")))))","v":"F108D"},"F108D",{"$f":"IF(Function=\"gen\",\"F108G\",IF(Function=\"TRN\",\"F108T\",IF(Function=\"DIS\",\"F108D\",IF(Function=\"RETAIL\",\"F108R\",IF(Function=\"MISC\",\"F108M\",\"ERR\")))))","v":"F108D"},"F108D"]
[null,null,"Cust","F40","F40","F40","F40"]
[null,"Total Accum Prov for Amort-General"]
[]
["111CLH","Accum Prov for Amort-Hydro",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["111IP","Accum Prov for Amort-Intangible"]
[null,null,"Situs",{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"}]
[null,null,"SG",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,null,"SO",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,null,"Cust","F42","F42","F42","F42"]
[null,null,"SE","F30","F30","F30","F30"]
[null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[null,"Total Accum Prov for Amort-Intangible"]
[]
["111399","Accum Prov for Amort-Mining",null,"F30","F30","F30","F30"]
[]
[]
["TOTAL ACCUM PROV FOR AMORTIZATION"]

{"sheet":"COS Factor Table","index":24,"n_rows":139,"n_cols":17,"rows_kept":139,"cut":false,"hidden":false,"merged":[]}
["Factor Table COS"]
[{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
["Cost Of Service By Rate Schedule - COS Factor Summary"]
[{"$f":"Inputs!$C$5","v":"State of Utah"}]
[{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[{"$f":"Inputs!C6","v":"12 Months Ended June 2013"}]
["Class Allocation Factors"]
[]
["A","B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P"]
[]
[null,null,null,null,null,null,{"$f":"'Hot Sheet'!J$10","v":"General"},{"$f":"'Hot Sheet'!K$10","v":"General"},{"$f":"'Hot Sheet'!L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!M$10","v":"General"},null,{"$f":"'Hot Sheet'!O$10","v":"Traffic"},{"$f":"'Hot Sheet'!P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!Q$10","v":"General"}]
["COS",null,"Dmd",null,"Eng",{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!L$11","v":"Lighting"},{"$f":"'Hot Sheet'!M$11","v":"Trans"},{"$f":"'Hot Sheet'!N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!O$11","v":"Signals"},{"$f":"'Hot Sheet'!P$11","v":"Lighting"},{"$f":"'Hot Sheet'!Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
["Factor","DESCRIPTION ","Split",null,null,{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"},"Factor"]
["A","Direct Assignment"]
["F10","Coincident Peak, System ",{"$f":"Inputs!$D$9","v":0.75},"/",{"$f":"1-Demand","v":0.25},{"$f":"'Demand Factors'!D34","v":0.34557562225855221},{"$f":"'Demand Factors'!E34","v":0.26923708075009378},{"$f":"'Demand Factors'!F34","v":8.631631690716797E-2},{"$f":"'Demand Factors'!G34","v":1.8957087340692274E-3},{"$f":"'Demand Factors'!H34","v":0.1750206127513852},{"$f":"'Demand Factors'!I34","v":9.3259551047866589E-3},{"$f":"'Demand Factors'!J34","v":2.3390012415876437E-4},{"$f":"'Demand Factors'!K34","v":4.2426113211225375E-4},{"$f":"'Demand Factors'!L34","v":6.737835556544286E-2},{"$f":"'Demand Factors'!M34","v":2.1497309225968625E-2},{"$f":"'Demand Factors'!N34","v":2.3094877446262339E-2},{"$f":"ROUND(SUM(F15:P15),6)","v":1}]
["F11","Coincident Peak, System ",{"$f":"Inputs!$D$10","v":0.5},"/",{"$f":"1-Demand2","v":0.5},{"$f":"'Demand Factors'!D$36","v":0.3274204906855892},{"$f":"'Demand Factors'!E$36","v":0.26950152693328777},{"$f":"'Demand Factors'!F36","v":8.8439965533779696E-2},{"$f":"'Demand Factors'!G$36","v":2.5539222565613916E-3},{"$f":"'Demand Factors'!H$36","v":0.18503201665153932},{"$f":"'Demand Factors'!I$36","v":9.8985208923235875E-3},{"$f":"'Demand Factors'!J$36","v":2.4982167830115174E-4},{"$f":"'Demand Factors'!K$36","v":5.5467991329491071E-4},{"$f":"'Demand Factors'!L$36","v":6.5087584475184007E-2},{"$f":"'Demand Factors'!M$36","v":2.2764581616137137E-2},{"$f":"'Demand Factors'!N$36","v":2.8496889364001694E-2},1]
["F12","Coincident Peak, System ",1,"/",0,{"$f":"'Demand Factors'!D$38","v":0.36373075383151521},{"$f":"'Demand Factors'!E$38","v":0.26897263456689979},{"$f":"'Demand Factors'!F38","v":8.4192668280556229E-2},{"$f":"'Demand Factors'!G$38","v":1.2374952115770631E-3},{"$f":"'Demand Factors'!H$38","v":0.1650092088512311},{"$f":"'Demand Factors'!I$38","v":8.7533893172497285E-3},{"$f":"'Demand Factors'!J$38","v":2.17978570016377E-4},{"$f":"'Demand Factors'!K$38","v":2.9384235092959674E-4},{"$f":"'Demand Factors'!L$38","v":6.9669126655701699E-2},{"$f":"'Demand Factors'!M$38","v":2.0230036835800116E-2},{"$f":"'Demand Factors'!N$38","v":1.7692865528522984E-2},1]
["F20","12 Weighted Distribution Peaks",null,null,null,{"$f":"'Dist. Factors'!D29","v":0.48983022049703673},{"$f":"'Dist. Factors'!E29","v":0.30652512381797836},{"$f":"'Dist. Factors'!F29","v":9.4580836122313924E-2},{"$f":"'Dist. Factors'!G29","v":7.3726135148702591E-4},{"$f":"'Dist. Factors'!H29","v":0},{"$f":"'Dist. Factors'!I29","v":1.7391939963585606E-2},{"$f":"'Dist. Factors'!J29","v":2.1870567762183693E-4},{"$f":"'Dist. Factors'!K29","v":1.6349885981790946E-4},{"$f":"'Dist. Factors'!L29","v":9.0552413710158611E-2},0,0,{"$f":"ROUND(SUM(F18:P18),6)","v":1}]
["F21","Transformers      - NCP",null,null,null,{"$f":"'Dist. Factors'!D40","v":0.58827051861998769},{"$f":"'Dist. Factors'!E40","v":0.25461395787110597},{"$f":"'Dist. Factors'!F40","v":6.0270587235772992E-2},{"$f":"'Dist. Factors'!G40","v":3.8225208165186216E-3},{"$f":"'Dist. Factors'!H40","v":0},{"$f":"'Dist. Factors'!I40","v":1.8417154480063477E-2},{"$f":"'Dist. Factors'!J40","v":1.216588376660014E-4},{"$f":"'Dist. Factors'!K40","v":7.9335001112881332E-4},{"$f":"'Dist. Factors'!L40","v":7.3690252127756359E-2},0,0,1]
["F22","Secondary Lines - NCP",null,null,null,{"$f":"'Dist. Factors'!D46","v":0.88867882299956147},{"$f":"'Dist. Factors'!E46","v":0},{"$f":"'Dist. Factors'!F46","v":0},{"$f":"'Dist. Factors'!G46","v":0},{"$f":"'Dist. Factors'!H46","v":0},{"$f":"'Dist. Factors'!I46","v":0},{"$f":"'Dist. Factors'!J46","v":0},{"$f":"'Dist. Factors'!K46","v":0},{"$f":"'Dist. Factors'!L46","v":0.11132117700043857},0,0,1]
["F30","MWH @ Input",null,null,null,{"$f":"'Energy Factor'!C30","v":0.29111022753966326},{"$f":"'Energy Factor'!D30","v":0.27003041929967575},{"$f":"'Energy Factor'!E30","v":9.2687262787003177E-2},{"$f":"'Energy Factor'!F30","v":3.8703493015457202E-3},{"$f":"'Energy Factor'!G30","v":0.20505482445184753},{"$f":"'Energy Factor'!H30","v":1.1043652467397445E-2},{"$f":"'Energy Factor'!I30","v":2.8166478658592649E-4},{"$f":"'Energy Factor'!J30","v":8.1551747566022462E-4},{"$f":"'Energy Factor'!K30","v":6.0506042294666322E-2},{"$f":"'Energy Factor'!L30","v":2.5299126396474157E-2},{"$f":"'Energy Factor'!M30","v":3.9300913199480404E-2},1]
["F40","Average Customers",null,null,null,{"$f":"'Cust Factors'!D25","v":0.86604502195313138},{"$f":"'Cust Factors'!E25","v":1.802777684269247E-2},{"$f":"'Cust Factors'!F25","v":3.2460818589709681E-4},{"$f":"'Cust Factors'!G25","v":1.1376915789423063E-2},{"$f":"'Cust Factors'!H25","v":1.827423861346619E-4},{"$f":"'Cust Factors'!I25","v":3.5658810347066264E-3},{"$f":"'Cust Factors'!J25","v":2.7796078733114361E-3},{"$f":"'Cust Factors'!K25","v":7.8987991901626885E-4},{"$f":"'Cust Factors'!L25","v":9.6905161510606269E-2},{"$f":"'Cust Factors'!M25","v":1.2022525403596177E-6},{"$f":"'Cust Factors'!N25","v":1.2022525403596177E-6},1]
["F41","Weighted Customers Acct 902",null,null,null,{"$f":"'Cust Factors'!D36","v":0.84311360800372981},{"$f":"'Cust Factors'!E36","v":1.8464789836417642E-2},{"$f":"'Cust Factors'!F36","v":2.3647726974929516E-2},{"$f":"'Cust Factors'!G36","v":0},{"$f":"'Cust Factors'!H36","v":1.2959940013879937E-2},{"$f":"'Cust Factors'!I36","v":3.7999833281820265E-3},{"$f":"'Cust Factors'!J36","v":2.7060085370827366E-3},{"$f":"'Cust Factors'!K36","v":7.6896522874712707E-4},{"$f":"'Cust Factors'!L36","v":9.4339276001072586E-2},{"$f":"'Cust Factors'!M36","v":9.9851037979273362E-5},{"$f":"'Cust Factors'!N36","v":9.9851037979273362E-5},1]
["F42","Weighted Customers Acct 903",null,null,null,{"$f":"'Cust Factors'!D47","v":0.87050127240374708},{"$f":"'Cust Factors'!E47","v":1.949432807938908E-2},{"$f":"'Cust Factors'!F47","v":3.5101491039913653E-4},{"$f":"'Cust Factors'!G47","v":1.0335451527361338E-2},{"$f":"'Cust Factors'!H47","v":6.4309487275455968E-4},{"$f":"'Cust Factors'!I47","v":3.4457507663939861E-3},{"$f":"'Cust Factors'!J47","v":2.5264922743983309E-3},{"$f":"'Cust Factors'!K47","v":7.1795217313135962E-4},{"$f":"'Cust Factors'!L47","v":9.1976181217783476E-2},{"$f":"'Cust Factors'!M47","v":4.2308873207536825E-6},{"$f":"'Cust Factors'!N47","v":4.2308873207536825E-6},1]
["F43","Residential Split",null,null,null,{"$f":"'Cust Factors'!D52","v":1},{"$f":"'Cust Factors'!E52","v":0},{"$f":"'Cust Factors'!F52","v":0},{"$f":"'Cust Factors'!G52","v":0},{"$f":"'Cust Factors'!H52","v":0},{"$f":"'Cust Factors'!I52","v":0},{"$f":"'Cust Factors'!J52","v":0},{"$f":"'Cust Factors'!K52","v":0},{"$f":"'Cust Factors'!L52","v":0},{"$f":"'Cust Factors'!M52","v":0},{"$f":"'Cust Factors'!N52","v":0},1]
["F44","Commercial Split",null,null,null,{"$f":"'Cust Factors'!D57","v":0},{"$f":"'Cust Factors'!E57","v":0.1492676812104152},{"$f":"'Cust Factors'!F57","v":1.7373328641801548E-3},{"$f":"'Cust Factors'!G57","v":0},{"$f":"'Cust Factors'!H57","v":3.2987332864180155E-4},{"$f":"'Cust Factors'!I57","v":0},{"$f":"'Cust Factors'!J57","v":0},{"$f":"'Cust Factors'!K57","v":0},{"$f":"'Cust Factors'!L57","v":0.84866511259676281},{"$f":"'Cust Factors'!M57","v":0},{"$f":"'Cust Factors'!N57","v":0},1]
["F45","Industrial / Irrigation Split",null,null,null,{"$f":"'Cust Factors'!D$62","v":0},{"$f":"'Cust Factors'!E$62","v":0.1765729917930863},{"$f":"'Cust Factors'!F$62","v":1.3926883859736384E-2},{"$f":"'Cust Factors'!G$62","v":0},{"$f":"'Cust Factors'!H$62","v":1.4921661278288983E-2},{"$f":"'Cust Factors'!I$62","v":0.36881372792837602},{"$f":"'Cust Factors'!J$62","v":0},{"$f":"'Cust Factors'!K$62","v":0},{"$f":"'Cust Factors'!L$62","v":0.42551604078587418},{"$f":"'Cust Factors'!M$62","v":1.2434717731907486E-4},{"$f":"'Cust Factors'!N$62","v":1.2434717731907486E-4},1]
["F46","Lighting / OSPA  Split",null,null,null,{"$f":"'Cust Factors'!D$67","v":0},{"$f":"'Cust Factors'!E$67","v":0},{"$f":"'Cust Factors'!F$67","v":0},{"$f":"'Cust Factors'!G$67","v":0.76118082368082363},{"$f":"'Cust Factors'!H$67","v":0},{"$f":"'Cust Factors'!I$67","v":0},{"$f":"'Cust Factors'!J$67","v":0.18597168597168598},{"$f":"'Cust Factors'!K$67","v":5.2847490347490346E-2},{"$f":"'Cust Factors'!L$67","v":0},{"$f":"'Cust Factors'!M$67","v":0},{"$f":"'Cust Factors'!N$67","v":0},1]
["F47","Wtd Customers Acct 902 - irrigation",null,null,null,{"$f":"'Cust Factors'!D72","v":0.84450465234889327},{"$f":"'Cust Factors'!E72","v":1.8495254700515131E-2},{"$f":"'Cust Factors'!F72","v":2.3686743112935321E-2},{"$f":"'Cust Factors'!G72","v":0},{"$f":"'Cust Factors'!H72","v":1.298132248369044E-2},{"$f":"'Cust Factors'!I72","v":2.1563633145944274E-3},{"$f":"'Cust Factors'!J72","v":2.7104731523347491E-3},{"$f":"'Cust Factors'!K72","v":7.7023393645498706E-4},{"$f":"'Cust Factors'!L72","v":9.4494925388251633E-2},{"$f":"'Cust Factors'!M72","v":1.0001578116503291E-4},{"$f":"'Cust Factors'!N72","v":1.0001578116503291E-4},1]
["F48","Wtd Customers Acct 903 - irrigation",null,null,null,{"$f":"'Cust Factors'!D77","v":0.87180341835950848},{"$f":"'Cust Factors'!E77","v":1.9523488818463899E-2},{"$f":"'Cust Factors'!F77","v":3.515399787252586E-4},{"$f":"'Cust Factors'!G77","v":1.0350911891216015E-2},{"$f":"'Cust Factors'!H77","v":6.440568511160799E-4},{"$f":"'Cust Factors'!I77","v":1.9550475055555737E-3},{"$f":"'Cust Factors'!J77","v":2.5302715471020752E-3},{"$f":"'Cust Factors'!K77","v":7.190261273555637E-4},{"$f":"'Cust Factors'!L77","v":9.2113764488705521E-2},{"$f":"'Cust Factors'!M77","v":4.2372161257636839E-6},{"$f":"'Cust Factors'!N77","v":4.2372161257636839E-6},1]
["F50","Contribution in Aid of Construction",null,null,null,{"$f":"'Cust Advances'!C30","v":0.3903724654670887},{"$f":"'Cust Advances'!D30","v":5.5204783015432655E-2},{"$f":"'Cust Advances'!E30","v":1.7687171638026796E-2},{"$f":"'Cust Advances'!F30","v":9.5727964680011781E-4},{"$f":"'Cust Advances'!G30","v":0.17243958688734101},{"$f":"'Cust Advances'!H30","v":3.7704508937679939E-3},{"$f":"'Cust Advances'!I30","v":2.8796027184310501E-3},{"$f":"'Cust Advances'!J30","v":7.4127031973269244E-3},{"$f":"'Cust Advances'!K30","v":0.34927595653578469},{"$f":"'Cust Advances'!L30","v":0},{"$f":"'Cust Advances'!M30","v":0},1]
["F51","Security Deposits",null,null,null,{"$f":"'Cust Advances'!C35","v":0.30790618562626315},{"$f":"'Cust Advances'!D35","v":4.3118912685377882E-2},{"$f":"'Cust Advances'!E35","v":0.10854889796137142},{"$f":"'Cust Advances'!F35","v":1.6339777521456856E-3},{"$f":"'Cust Advances'!G35","v":0.1830209451537054},{"$f":"'Cust Advances'!H35","v":8.4299691261803377E-3},{"$f":"'Cust Advances'!I35","v":0},{"$f":"'Cust Advances'!J35","v":0},{"$f":"'Cust Advances'!K35","v":0.34734111169495613},{"$f":"'Cust Advances'!L35","v":0},{"$f":"'Cust Advances'!M35","v":0},1]
["F60","Meters",null,null,null,{"$f":"MetersServices!C23","v":0.69175662300757301},{"$f":"MetersServices!D23","v":0.11688033825387559},{"$f":"MetersServices!E23","v":1.3574610815366307E-2},{"$f":"MetersServices!F23","v":0},{"$f":"MetersServices!G23","v":4.2489007372387685E-2},{"$f":"MetersServices!H23","v":9.8934640646544773E-3},{"$f":"MetersServices!I23","v":2.1619541640370511E-3},{"$f":"MetersServices!J23","v":6.1436154228907542E-4},{"$f":"MetersServices!K23","v":0.11661022516646931},{"$f":"MetersServices!L23","v":3.0097078066737876E-3},{"$f":"MetersServices!M23","v":3.0097078066737876E-3},1]
["F70","Services",null,null,null,{"$f":"MetersServices!C29","v":0.79912741943617038},{"$f":"MetersServices!D29","v":7.6845259707104957E-2},{"$f":"MetersServices!E29","v":6.9864438495217994E-3},{"$f":"MetersServices!F29","v":0},{"$f":"MetersServices!G29","v":0},{"$f":"MetersServices!H29","v":0},{"$f":"MetersServices!I29","v":2.7924820576156108E-3},{"$f":"MetersServices!J29","v":7.935383701788305E-4},{"$f":"MetersServices!K29","v":0.11345485657940838},{"$f":"MetersServices!L29","v":0},{"$f":"MetersServices!M29","v":0},1]
["F80","Uncollectables",null,null,null,{"$f":"Uncollectables!C30","v":0.88073750797343064},{"$f":"Uncollectables!D30","v":5.6006397257866179E-2},{"$f":"Uncollectables!E30","v":1.6693609494926962E-2},{"$f":"Uncollectables!F30","v":0},{"$f":"Uncollectables!G30","v":2.784956532700433E-2},{"$f":"Uncollectables!H30","v":4.2086547322533604E-3},{"$f":"Uncollectables!I30","v":0},{"$f":"Uncollectables!J30","v":0},{"$f":"Uncollectables!K30","v":1.4504265214518671E-2},{"$f":"Uncollectables!L30","v":0},{"$f":"Uncollectables!M30","v":0},1]
["F85",{"$f":"+'NPC Factors'!$B$384","v":"Firm Sales - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$390","v":0.34582891297521678},{"$f":"'NPC Factors'!$Q$391","v":0.26954806925513586},{"$f":"'NPC Factors'!$Q$392","v":8.6440401795982211E-2},{"$f":"'NPC Factors'!$Q$393","v":1.9544020301094783E-3},{"$f":"'NPC Factors'!$Q$394","v":0.17497558219138812},{"$f":"'NPC Factors'!$Q$395","v":8.9799534607634228E-3},{"$f":"'NPC Factors'!$Q$396","v":2.3657895027040139E-4},{"$f":"'NPC Factors'!$Q$397","v":4.3773821380930963E-4},{"$f":"'NPC Factors'!$Q$398","v":6.6980988073871872E-2},{"$f":"'NPC Factors'!$Q$399","v":2.1492205544285499E-2},{"$f":"'NPC Factors'!$Q$400","v":2.3125167509166863E-2},1]
["F86",{"$f":"+'NPC Factors'!$B$404","v":"Non Firm Sales - Utah Share"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,1]
["F87",{"$f":"+'NPC Factors'!$B$424","v":"Firm Purchases (Non-Seasonal) - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$430","v":0.3405797505973559},{"$f":"'NPC Factors'!$Q$431","v":0.27077706546994518},{"$f":"'NPC Factors'!$Q$432","v":8.6885693561129296E-2},{"$f":"'NPC Factors'!$Q$433","v":1.9193609131445319E-3},{"$f":"'NPC Factors'!$Q$434","v":0.17691141383699804},{"$f":"'NPC Factors'!$Q$435","v":8.8673569009353557E-3},{"$f":"'NPC Factors'!$Q$436","v":2.384536912106689E-4},{"$f":"'NPC Factors'!$Q$437","v":4.3046321337639908E-4},{"$f":"'NPC Factors'!$Q$438","v":6.7188696491298633E-2},{"$f":"'NPC Factors'!$Q$439","v":2.1775871673422237E-2},{"$f":"'NPC Factors'!$Q$440","v":2.4425873651183642E-2},1]
["F88",{"$f":"+'NPC Factors'!$B$444","v":"Seasonal Purchases - Utah Share"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,1]
["F89",{"$f":"+'NPC Factors'!$B$464","v":"Non firm Purchases - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$470","v":0.29034130862262719},{"$f":"'NPC Factors'!$Q$471","v":0.27028252211951792},{"$f":"'NPC Factors'!$Q$472","v":9.2711310253423634E-2},{"$f":"'NPC Factors'!$Q$473","v":3.9197061270259802E-3},{"$f":"'NPC Factors'!$Q$474","v":0.20563290426108477},{"$f":"'NPC Factors'!$Q$475","v":9.6397277370656644E-3},{"$f":"'NPC Factors'!$Q$476","v":2.8692879705848561E-4},{"$f":"'NPC Factors'!$Q$477","v":8.3447682990432951E-4},{"$f":"'NPC Factors'!$Q$478","v":6.0714795931751483E-2},{"$f":"'NPC Factors'!$Q$479","v":2.5571921319040399E-2},{"$f":"'NPC Factors'!$Q$480","v":4.0064398001500155E-2},1]
["F90",{"$f":"+'NPC Factors'!$B$484","v":"Coal (Non-Seasonal) - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$490","v":0.29060335323754055},{"$f":"'NPC Factors'!$Q$491","v":0.27056762343613516},{"$f":"'NPC Factors'!$Q$492","v":9.2727312494675584E-2},{"$f":"'NPC Factors'!$Q$493","v":3.8856084161362032E-3},{"$f":"'NPC Factors'!$Q$494","v":0.20479141536520146},{"$f":"'NPC Factors'!$Q$495","v":1.0919143489935411E-2},{"$f":"'NPC Factors'!$Q$496","v":2.8256560150414416E-4},{"$f":"'NPC Factors'!$Q$497","v":8.1975918988866912E-4},{"$f":"'NPC Factors'!$Q$498","v":6.0572852776076935E-2},{"$f":"'NPC Factors'!$Q$499","v":2.5307114154965098E-2},{"$f":"'NPC Factors'!$Q$500","v":3.9523251837940872E-2},1]
["F91",{"$f":"+'NPC Factors'!$B$504","v":"Seasonal Cholla Coal - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$510","v":0.29092032278268348},{"$f":"'NPC Factors'!$Q$511","v":0.2704053999369721},{"$f":"'NPC Factors'!$Q$512","v":9.2714938002916747E-2},{"$f":"'NPC Factors'!$Q$513","v":3.8996769171265227E-3},{"$f":"'NPC Factors'!$Q$514","v":0.20490668899239739},{"$f":"'NPC Factors'!$Q$515","v":1.034348915663706E-2},{"$f":"'NPC Factors'!$Q$516","v":2.8456700737457019E-4},{"$f":"'NPC Factors'!$Q$517","v":8.2690555999664732E-4},{"$f":"'NPC Factors'!$Q$518","v":6.0659501470001723E-2},{"$f":"'NPC Factors'!$Q$519","v":2.5464715137675745E-2},{"$f":"'NPC Factors'!$Q$520","v":3.9573795036217968E-2},1]
["F92",{"$f":"+'NPC Factors'!$B$524","v":"Gas (Non-Seasonal) - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$530","v":0.29415140852251781},{"$f":"'NPC Factors'!$Q$531","v":0.26975093725947169},{"$f":"'NPC Factors'!$Q$532","v":9.2304255280369965E-2},{"$f":"'NPC Factors'!$Q$533","v":3.8279626593918032E-3},{"$f":"'NPC Factors'!$Q$534","v":0.20285740198515637},{"$f":"'NPC Factors'!$Q$535","v":1.2490248161267804E-2},{"$f":"'NPC Factors'!$Q$536","v":2.7789107518514744E-4},{"$f":"'NPC Factors'!$Q$537","v":8.0079848963577336E-4},{"$f":"'NPC Factors'!$Q$538","v":6.0506607072535273E-2},{"$f":"'NPC Factors'!$Q$539","v":2.5014682077577045E-2},{"$f":"'NPC Factors'!$Q$540","v":3.8017807416891307E-2},1]
["F93",{"$f":"+'NPC Factors'!$B$544","v":"Seasonal CT Gas - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$550","v":{"$error":"#DIV/0!"}},{"$f":"'NPC Factors'!$Q$551","v":{"$error":"#DIV/0!"}},{"$f":"'NPC Factors'!$Q$552","v":{"$error":"#DIV/0!"}},{"$f":"'NPC Factors'!$Q$553","v":{"$error":"#DIV/0!"}},{"$f":"'NPC Factors'!$Q$554","v":{"$error":"#DIV/0!"}},{"$f":"'NPC Factors'!$Q$555","v":{"$error":"#DIV/0!"}},{"$f":"'NPC Factors'!$Q$556","v":{"$error":"#DIV/0!"}},{"$f":"'NPC Factors'!$Q$557","v":{"$error":"#DIV/0!"}},{"$f":"'NPC Factors'!$Q$558","v":{"$error":"#DIV/0!"}},{"$f":"'NPC Factors'!$Q$559","v":{"$error":"#DIV/0!"}},{"$f":"'NPC Factors'!$Q$560","v":{"$error":"#DIV/0!"}},1]
["F94",{"$f":"+'NPC Factors'!$B$564","v":"Other Generation - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$570","v":0.29047341802141702},{"$f":"'NPC Factors'!$Q$571","v":0.27066194762809337},{"$f":"'NPC Factors'!$Q$572","v":9.2735749408115145E-2},{"$f":"'NPC Factors'!$Q$573","v":3.8989399985183471E-3},{"$f":"'NPC Factors'!$Q$574","v":0.20512682263522089},{"$f":"'NPC Factors'!$Q$575","v":1.0315720141165554E-2},{"$f":"'NPC Factors'!$Q$576","v":2.8449551913190771E-4},{"$f":"'NPC Factors'!$Q$577","v":8.266519345099233E-4},{"$f":"'NPC Factors'!$Q$578","v":6.0703990925916454E-2},{"$f":"'NPC Factors'!$Q$579","v":2.5309700629400224E-2},{"$f":"'NPC Factors'!$Q$580","v":3.9662563158511237E-2},1]
["F95",{"$f":"+'NPC Factors'!$B$584","v":"Firm Wheeling - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$590","v":0.34118339135248449},{"$f":"'NPC Factors'!$Q$591","v":0.27076913744868791},{"$f":"'NPC Factors'!$Q$592","v":8.6873179584818466E-2},{"$f":"'NPC Factors'!$Q$593","v":1.9506269545163824E-3},{"$f":"'NPC Factors'!$Q$594","v":0.17682049091306237},{"$f":"'NPC Factors'!$Q$595","v":8.6146465645025334E-3},{"$f":"'NPC Factors'!$Q$596","v":2.3950770183894517E-4},{"$f":"'NPC Factors'!$Q$597","v":4.3804766731596914E-4},{"$f":"'NPC Factors'!$Q$598","v":6.7023248580630079E-2},{"$f":"'NPC Factors'!$Q$599","v":2.1735613807134239E-2},{"$f":"'NPC Factors'!$Q$600","v":2.4352109425008608E-2},1]
["F96",{"$f":"+'NPC Factors'!$B$604","v":"Non-Firm Wheeling - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$610","v":0.30184590240970238},{"$f":"'NPC Factors'!$Q$611","v":0.26585997203099554},{"$f":"'NPC Factors'!$Q$612","v":9.2038557144124941E-2},{"$f":"'NPC Factors'!$Q$613","v":3.9111801945524655E-3},{"$f":"'NPC Factors'!$Q$614","v":0.20414632581464776},{"$f":"'NPC Factors'!$Q$615","v":5.4693076893754904E-3},{"$f":"'NPC Factors'!$Q$616","v":2.9382867077576441E-4},{"$f":"'NPC Factors'!$Q$617","v":8.740854420935841E-4},{"$f":"'NPC Factors'!$Q$618","v":6.0285265486396358E-2},{"$f":"'NPC Factors'!$Q$619","v":2.5916703791856038E-2},{"$f":"'NPC Factors'!$Q$620","v":3.9358871325479695E-2},1]
["F101","Rate Base",null,null,null,{"$f":"IF(ISERROR(+'G+T+D+R+M'!I$58/+'G+T+D+R+M'!$H$58),1/11,+'G+T+D+R+M'!I$58/+'G+T+D+R+M'!$H$58)","v":0.40488878284118862},{"$f":"IF(ISERROR(+'G+T+D+R+M'!J$58/+'G+T+D+R+M'!$H$58),1/11,+'G+T+D+R+M'!J$58/+'G+T+D+R+M'!$H$58)","v":0.26023934188736764},{"$f":"IF(ISERROR(+'G+T+D+R+M'!K$58/+'G+T+D+R+M'!$H$58),1/11,+'G+T+D+R+M'!K$58/+'G+T+D+R+M'!$H$58)","v":8.1154716603574081E-2},{"$f":"IF(ISERROR(+'G+T+D+R+M'!L$58/+'G+T+D+R+M'!$H$58),1/11,+'G+T+D+R+M'!L$58/+'G+T+D+R+M'!$H$58)","v":4.4201194571786952E-3},{"$f":"IF(ISERROR(+'G+T+D+R+M'!M$58/+'G+T+D+R+M'!$H$58),1/11,+'G+T+D+R+M'!M$58/+'G+T+D+R+M'!$H$58)","v":0.13203178309085328},{"$f":"IF(ISERROR(+'G+T+D+R+M'!N$58/+'G+T+D+R+M'!$H$58),1/11,+'G+T+D+R+M'!N$58/+'G+T+D+R+M'!$H$58)","v":1.049205604703147E-2},{"$f":"IF(ISERROR(+'G+T+D+R+M'!O$58/+'G+T+D+R+M'!$H$58),1/11,+'G+T+D+R+M'!O$58/+'G+T+D+R+M'!$H$58)","v":3.0404080755182369E-4},{"$f":"IF(ISERROR(+'G+T+D+R+M'!P$58/+'G+T+D+R+M'!$H$58),1/11,+'G+T+D+R+M'!P$58/+'G+T+D+R+M'!$H$58)","v":4.0975573905560348E-4},{"$f":"IF(ISERROR(+'G+T+D+R+M'!Q$58/+'G+T+D+R+M'!$H$58),1/11,+'G+T+D+R+M'!Q$58/+'G+T+D+R+M'!$H$58)","v":7.1989835315894105E-2},{"$f":"IF(ISERROR(+'G+T+D+R+M'!R$58/+'G+T+D+R+M'!$H$58),1/11,+'G+T+D+R+M'!R$58/+'G+T+D+R+M'!$H$58)","v":1.6199887817732687E-2},{"$f":"IF(ISERROR(+'G+T+D+R+M'!S$58/+'G+T+D+R+M'!$H$58),1/11,+'G+T+D+R+M'!S$58/+'G+T+D+R+M'!$H$58)","v":1.786968039257238E-2},1]
["F101G","Generation Rate Base",null,null,null,{"$f":"IF(ISERROR(+Generation!I$58/+Generation!$H$58),1/11,+Generation!I$58/+Generation!$H$58)","v":0.34110814689128732},{"$f":"IF(ISERROR(+Generation!J$58/+Generation!$H$58),1/11,+Generation!J$58/+Generation!$H$58)","v":0.26944321648093172},{"$f":"IF(ISERROR(+Generation!K$58/+Generation!$H$58),1/11,+Generation!K$58/+Generation!$H$58)","v":8.6861411361767227E-2},{"$f":"IF(ISERROR(+Generation!L$58/+Generation!$H$58),1/11,+Generation!L$58/+Generation!$H$58)","v":2.058389528260676E-3},{"$f":"IF(ISERROR(+Generation!M$58/+Generation!$H$58),1/11,+Generation!M$58/+Generation!$H$58)","v":0.1773955911300881},{"$f":"IF(ISERROR(+Generation!N$58/+Generation!$H$58),1/11,+Generation!N$58/+Generation!$H$58)","v":9.4519344573545157E-3},{"$f":"IF(ISERROR(+Generation!O$58/+Generation!$H$58),1/11,+Generation!O$58/+Generation!$H$58)","v":2.3756710572139122E-4},{"$f":"IF(ISERROR(+Generation!P$58/+Generation!$H$58),1/11,+Generation!P$58/+Generation!$H$58)","v":4.5661743346122881E-4},{"$f":"IF(ISERROR(+Generation!Q$58/+Generation!$H$58),1/11,+Generation!Q$58/+Generation!$H$58)","v":6.6833886436811429E-2},{"$f":"IF(ISERROR(+Generation!R$58/+Generation!$H$58),1/11,+Generation!R$58/+Generation!$H$58)","v":2.1784185604523811E-2},{"$f":"IF(ISERROR(+Generation!S$58/+Generation!$H$58),1/11,+Generation!S$58/+Generation!$H$58)","v":2.436905356979294E-2},1]
["F101T","Transmission Rate Base",null,null,null,{"$f":"IF(ISERROR(+Transmission!I$58/+Transmission!$H$58),1/11,+Transmission!I$58/+Transmission!$H$58)","v":0.34358094538611383},{"$f":"IF(ISERROR(+Transmission!J$58/+Transmission!$H$58),1/11,+Transmission!J$58/+Transmission!$H$58)","v":0.26911790767988181},{"$f":"IF(ISERROR(+Transmission!K$58/+Transmission!$H$58),1/11,+Transmission!K$58/+Transmission!$H$58)","v":8.6260954384896921E-2},{"$f":"IF(ISERROR(+Transmission!L$58/+Transmission!$H$58),1/11,+Transmission!L$58/+Transmission!$H$58)","v":1.8935392061514736E-3},{"$f":"IF(ISERROR(+Transmission!M$58/+Transmission!$H$58),1/11,+Transmission!M$58/+Transmission!$H$58)","v":0.17892930471168964},{"$f":"IF(ISERROR(+Transmission!N$58/+Transmission!$H$58),1/11,+Transmission!N$58/+Transmission!$H$58)","v":9.2966411317589211E-3},{"$f":"IF(ISERROR(+Transmission!O$58/+Transmission!$H$58),1/11,+Transmission!O$58/+Transmission!$H$58)","v":2.1895311084082204E-4},{"$f":"IF(ISERROR(+Transmission!P$58/+Transmission!$H$58),1/11,+Transmission!P$58/+Transmission!$H$58)","v":3.867110027962214E-4},{"$f":"IF(ISERROR(+Transmission!Q$58/+Transmission!$H$58),1/11,+Transmission!Q$58/+Transmission!$H$58)","v":6.560434492584187E-2},{"$f":"IF(ISERROR(+Transmission!R$58/+Transmission!$H$58),1/11,+Transmission!R$58/+Transmission!$H$58)","v":2.1648485931865854E-2},{"$f":"IF(ISERROR(+Transmission!S$58/+Transmission!$H$58),1/11,+Transmission!S$58/+Transmission!$H$58)","v":2.3062212528162557E-2},1]
["F101D","Distribution Rate Base",null,null,null,{"$f":"IF(ISERROR(+Distribution!I$58/+Distribution!$H$58),1/11,+Distribution!I$58/+Distribution!$H$58)","v":0.58297427553379311},{"$f":"IF(ISERROR(+Distribution!J$58/+Distribution!$H$58),1/11,+Distribution!J$58/+Distribution!$H$58)","v":0.23361269953505739},{"$f":"IF(ISERROR(+Distribution!K$58/+Distribution!$H$58),1/11,+Distribution!K$58/+Distribution!$H$58)","v":6.6077618701259985E-2},{"$f":"IF(ISERROR(+Distribution!L$58/+Distribution!$H$58),1/11,+Distribution!L$58/+Distribution!$H$58)","v":1.1345418191231364E-2},{"$f":"IF(ISERROR(+Distribution!M$58/+Distribution!$H$58),1/11,+Distribution!M$58/+Distribution!$H$58)","v":4.9226421148963219E-4},{"$f":"IF(ISERROR(+Distribution!N$58/+Distribution!$H$58),1/11,+Distribution!N$58/+Distribution!$H$58)","v":1.3692321464672726E-2},{"$f":"IF(ISERROR(+Distribution!O$58/+Distribution!$H$58),1/11,+Distribution!O$58/+Distribution!$H$58)","v":4.8568357573291544E-4},{"$f":"IF(ISERROR(+Distribution!P$58/+Distribution!$H$58),1/11,+Distribution!P$58/+Distribution!$H$58)","v":3.2844219547650117E-4},{"$f":"IF(ISERROR(+Distribution!Q$58/+Distribution!$H$58),1/11,+Distribution!Q$58/+Distribution!$H$58)","v":9.0897225296928369E-2},{"$f":"IF(ISERROR(+Distribution!R$58/+Distribution!$H$58),1/11,+Distribution!R$58/+Distribution!$H$58)","v":4.8259969511621606E-5},{"$f":"IF(ISERROR(+Distribution!S$58/+Distribution!$H$58),1/11,+Distribution!S$58/+Distribution!$H$58)","v":4.5791324846419677E-5},1]
["F101R","Retail Rate Base",null,null,null,{"$f":"IF(ISERROR(+Retail!I$58/+Retail!$H$58),1/11,+Retail!I$58/+Retail!$H$58)","v":-1.85040756923245},{"$f":"IF(ISERROR(+Retail!J$58/+Retail!$H$58),1/11,+Retail!J$58/+Retail!$H$58)","v":0.20409551829445818},{"$f":"IF(ISERROR(+Retail!K$58/+Retail!$H$58),1/11,+Retail!K$58/+Retail!$H$58)","v":0.50701373125522597},{"$f":"IF(ISERROR(+Retail!L$58/+Retail!$H$58),1/11,+Retail!L$58/+Retail!$H$58)","v":-2.9319312114495451E-2},{"$f":"IF(ISERROR(+Retail!M$58/+Retail!$H$58),1/11,+Retail!M$58/+Retail!$H$58)","v":0.86567514771574794},{"$f":"IF(ISERROR(+Retail!N$58/+Retail!$H$58),1/11,+Retail!N$58/+Retail!$H$58)","v":2.8609214378788453E-2},{"$f":"IF(ISERROR(+Retail!O$58/+Retail!$H$58),1/11,+Retail!O$58/+Retail!$H$58)","v":-1.1283110623755586E-2},{"$f":"IF(ISERROR(+Retail!P$58/+Retail!$H$58),1/11,+Retail!P$58/+Retail!$H$58)","v":-1.4506349645225572E-3},{"$f":"IF(ISERROR(+Retail!Q$58/+Retail!$H$58),1/11,+Retail!Q$58/+Retail!$H$58)","v":1.2719786512342142},{"$f":"IF(ISERROR(+Retail!R$58/+Retail!$H$58),1/11,+Retail!R$58/+Retail!$H$58)","v":7.2730872700999061E-3},{"$f":"IF(ISERROR(+Retail!S$58/+Retail!$H$58),1/11,+Retail!S$58/+Retail!$H$58)","v":7.8152767866877439E-3},1]
["F101M","Misc Rate Base",null,null,null,{"$f":"IF(ISERROR(+Misc!I$58/+Misc!$H$58),1/11,+Misc!I$58/+Misc!$H$58)","v":0.3718971042228828},{"$f":"IF(ISERROR(+Misc!J$58/+Misc!$H$58),1/11,+Misc!J$58/+Misc!$H$58)","v":0.26381510007719805},{"$f":"IF(ISERROR(+Misc!K$58/+Misc!$H$58),1/11,+Misc!K$58/+Misc!$H$58)","v":8.4252472226935507E-2},{"$f":"IF(ISERROR(+Misc!L$58/+Misc!$H$58),1/11,+Misc!L$58/+Misc!$H$58)","v":4.1412894063990119E-3},{"$f":"IF(ISERROR(+Misc!M$58/+Misc!$H$58),1/11,+Misc!M$58/+Misc!$H$58)","v":0.15406819253784862},{"$f":"IF(ISERROR(+Misc!N$58/+Misc!$H$58),1/11,+Misc!N$58/+Misc!$H$58)","v":1.0214301666222333E-2},{"$f":"IF(ISERROR(+Misc!O$58/+Misc!$H$58),1/11,+Misc!O$58/+Misc!$H$58)","v":2.7674269942605577E-4},{"$f":"IF(ISERROR(+Misc!P$58/+Misc!$H$58),1/11,+Misc!P$58/+Misc!$H$58)","v":4.6876551310103042E-4},{"$f":"IF(ISERROR(+Misc!Q$58/+Misc!$H$58),1/11,+Misc!Q$58/+Misc!$H$58)","v":6.991156624313842E-2},{"$f":"IF(ISERROR(+Misc!R$58/+Misc!$H$58),1/11,+Misc!R$58/+Misc!$H$58)","v":1.8876539836920583E-2},{"$f":"IF(ISERROR(+Misc!S$58/+Misc!$H$58),1/11,+Misc!S$58/+Misc!$H$58)","v":2.2077925569926979E-2},1]
["F102","SGP - System Gross Plant",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I944+'G+T+D+R+M'!I987+'G+T+D+R+M'!I1054)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)),1/11,(+'G+T+D+R+M'!I944+'G+T+D+R+M'!I987+'G+T+D+R+M'!I1054)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054))","v":0.40836236478111687},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J944+'G+T+D+R+M'!J987+'G+T+D+R+M'!J1054)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)),1/11,(+'G+T+D+R+M'!J944+'G+T+D+R+M'!J987+'G+T+D+R+M'!J1054)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054))","v":0.25907631640487711},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K944+'G+T+D+R+M'!K987+'G+T+D+R+M'!K1054)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)),1/11,(+'G+T+D+R+M'!K944+'G+T+D+R+M'!K987+'G+T+D+R+M'!K1054)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054))","v":8.0820364310830353E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L944+'G+T+D+R+M'!L987+'G+T+D+R+M'!L1054)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)),1/11,(+'G+T+D+R+M'!L944+'G+T+D+R+M'!L987+'G+T+D+R+M'!L1054)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054))","v":5.4371166095150596E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M944+'G+T+D+R+M'!M987+'G+T+D+R+M'!M1054)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)),1/11,(+'G+T+D+R+M'!M944+'G+T+D+R+M'!M987+'G+T+D+R+M'!M1054)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054))","v":0.12875420673818511},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N944+'G+T+D+R+M'!N987+'G+T+D+R+M'!N1054)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)),1/11,(+'G+T+D+R+M'!N944+'G+T+D+R+M'!N987+'G+T+D+R+M'!N1054)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054))","v":1.047425700767805E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O944+'G+T+D+R+M'!O987+'G+T+D+R+M'!O1054)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)),1/11,(+'G+T+D+R+M'!O944+'G+T+D+R+M'!O987+'G+T+D+R+M'!O1054)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054))","v":2.9891588332652279E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P944+'G+T+D+R+M'!P987+'G+T+D+R+M'!P1054)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)),1/11,(+'G+T+D+R+M'!P944+'G+T+D+R+M'!P987+'G+T+D+R+M'!P1054)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054))","v":3.9732303265901329E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q944+'G+T+D+R+M'!Q987+'G+T+D+R+M'!Q1054)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)),1/11,(+'G+T+D+R+M'!Q944+'G+T+D+R+M'!Q987+'G+T+D+R+M'!Q1054)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054))","v":7.3848730649716129E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R944+'G+T+D+R+M'!R987+'G+T+D+R+M'!R1054)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)),1/11,(+'G+T+D+R+M'!R944+'G+T+D+R+M'!R987+'G+T+D+R+M'!R1054)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054))","v":1.570264045845958E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S944+'G+T+D+R+M'!S987+'G+T+D+R+M'!S1054)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)),1/11,(+'G+T+D+R+M'!S944+'G+T+D+R+M'!S987+'G+T+D+R+M'!S1054)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054))","v":1.6827764123636228E-2},1]
["F102G","SGGP - System Gross Generation Plant",null,null,null,{"$f":"IF(ISERROR((+Generation!I$944+Generation!I$987+Generation!I$1054)/(+Generation!$H$944+Generation!$H$987+Generation!$H$1054)),1/11,(+Generation!I$944+Generation!I$987+Generation!I$1054)/(+Generation!$H$944+Generation!$H$987+Generation!$H$1054))","v":0.34557562225855232},{"$f":"IF(ISERROR((+Generation!J$944+Generation!J$987+Generation!J$1054)/(+Generation!$H$944+Generation!$H$987+Generation!$H$1054)),1/11,(+Generation!J$944+Generation!J$987+Generation!J$1054)/(+Generation!$H$944+Generation!$H$987+Generation!$H$1054))","v":0.26923708075009384},{"$f":"IF(ISERROR((+Generation!K$944+Generation!K$987+Generation!K$1054)/(+Generation!$H$944+Generation!$H$987+Generation!$H$1054)),1/11,(+Generation!K$944+Generation!K$987+Generation!K$1054)/(+Generation!$H$944+Generation!$H$987+Generation!$H$1054))","v":8.6316316907167984E-2},{"$f":"IF(ISERROR((+Generation!L$944+Generation!L$987+Generation!L$1054)/(+Generation!$H$944+Generation!$H$987+Generation!$H$1054)),1/11,(+Generation!L$944+Generation!L$987+Generation!L$1054)/(+Generation!$H$944+Generation!$H$987+Generation!$H$1054))","v":1.8957087340692276E-3},{"$f":"IF(ISERROR((+Generation!M$944+Generation!M$987+Generation!M$1054)/(+Generation!$H$944+Generation!$H$987+Generation!$H$1054)),1/11,(+Generation!M$944+Generation!M$987+Generation!M$1054)/(+Generation!$H$944+Generation!$H$987+Generation!$H$1054))","v":0.17502061275138522},{"$f":"IF(ISERROR((+Generation!N$944+Generation!N$987+Generation!N$1054)/(+Generation!$H$944+Generation!$H$987+Generation!$H$1054)),1/11,(+Generation!N$944+Generation!N$987+Generation!N$1054)/(+Generation!$H$944+Generation!$H$987+Generation!$H$1054))","v":9.3259551047866623E-3},{"$f":"IF(ISERROR((+Generation!O$944+Generation!O$987+Generation!O$1054)/(+Generation!$H$944+Generation!$H$987+Generation!$H$1054)),1/11,(+Generation!O$944+Generation!O$987+Generation!O$1054)/(+Generation!$H$944+Generation!$H$987+Generation!$H$1054))","v":2.339001241587644E-4},{"$f":"IF(ISERROR((+Generation!P$944+Generation!P$987+Generation!P$1054)/(+Generation!$H$944+Generation!$H$987+Generation!$H$1054)),1/11,(+Generation!P$944+Generation!P$987+Generation!P$1054)/(+Generation!$H$944+Generation!$H$987+Generation!$H$1054))","v":4.242611321122538E-4},{"$f":"IF(ISERROR((+Generation!Q$944+Generation!Q$987+Generation!Q$1054)/(+Generation!$H$944+Generation!$H$987+Generation!$H$1054)),1/11,(+Generation!Q$944+Generation!Q$987+Generation!Q$1054)/(+Generation!$H$944+Generation!$H$987+Generation!$H$1054))","v":6.7378355565442874E-2},{"$f":"IF(ISERROR((+Generation!R$944+Generation!R$987+Generation!R$1054)/(+Generation!$H$944+Generation!$H$987+Generation!$H$1054)),1/11,(+Generation!R$944+Generation!R$987+Generation!R$1054)/(+Generation!$H$944+Generation!$H$987+Generation!$H$1054))","v":2.1497309225968628E-2},{"$f":"IF(ISERROR((+Generation!S$944+Generation!S$987+Generation!S$1054)/(+Generation!$H$944+Generation!$H$987+Generation!$H$1054)),1/11,(+Generation!S$944+Generation!S$987+Generation!S$1054)/(+Generation!$H$944+Generation!$H$987+Generation!$H$1054))","v":2.3094877446262343E-2},1]
["F102T","SGTP - System Gross Transmission Plant",null,null,null,{"$f":"IF(ISERROR((+Transmission!I$944+Transmission!I$987+Transmission!I$1054)/(+Transmission!$H$944+Transmission!$H$987+Transmission!$H$1054)),1/11,(+Transmission!I$944+Transmission!I$987+Transmission!I$1054)/(+Transmission!$H$944+Transmission!$H$987+Transmission!$H$1054))","v":0.34385238939732404},{"$f":"IF(ISERROR((+Transmission!J$944+Transmission!J$987+Transmission!J$1054)/(+Transmission!$H$944+Transmission!$H$987+Transmission!$H$1054)),1/11,(+Transmission!J$944+Transmission!J$987+Transmission!J$1054)/(+Transmission!$H$944+Transmission!$H$987+Transmission!$H$1054))","v":0.26789451444875151},{"$f":"IF(ISERROR((+Transmission!K$944+Transmission!K$987+Transmission!K$1054)/(+Transmission!$H$944+Transmission!$H$987+Transmission!$H$1054)),1/11,(+Transmission!K$944+Transmission!K$987+Transmission!K$1054)/(+Transmission!$H$944+Transmission!$H$987+Transmission!$H$1054))","v":8.5885895592196476E-2},{"$f":"IF(ISERROR((+Transmission!L$944+Transmission!L$987+Transmission!L$1054)/(+Transmission!$H$944+Transmission!$H$987+Transmission!$H$1054)),1/11,(+Transmission!L$944+Transmission!L$987+Transmission!L$1054)/(+Transmission!$H$944+Transmission!$H$987+Transmission!$H$1054))","v":1.886255672639387E-3},{"$f":"IF(ISERROR((+Transmission!M$944+Transmission!M$987+Transmission!M$1054)/(+Transmission!$H$944+Transmission!$H$987+Transmission!$H$1054)),1/11,(+Transmission!M$944+Transmission!M$987+Transmission!M$1054)/(+Transmission!$H$944+Transmission!$H$987+Transmission!$H$1054))","v":0.17896667711000114},{"$f":"IF(ISERROR((+Transmission!N$944+Transmission!N$987+Transmission!N$1054)/(+Transmission!$H$944+Transmission!$H$987+Transmission!$H$1054)),1/11,(+Transmission!N$944+Transmission!N$987+Transmission!N$1054)/(+Transmission!$H$944+Transmission!$H$987+Transmission!$H$1054))","v":9.2794506893597983E-3},{"$f":"IF(ISERROR((+Transmission!O$944+Transmission!O$987+Transmission!O$1054)/(+Transmission!$H$944+Transmission!$H$987+Transmission!$H$1054)),1/11,(+Transmission!O$944+Transmission!O$987+Transmission!O$1054)/(+Transmission!$H$944+Transmission!$H$987+Transmission!$H$1054))","v":2.3273376763870238E-4},{"$f":"IF(ISERROR((+Transmission!P$944+Transmission!P$987+Transmission!P$1054)/(+Transmission!$H$944+Transmission!$H$987+Transmission!$H$1054)),1/11,(+Transmission!P$944+Transmission!P$987+Transmission!P$1054)/(+Transmission!$H$944+Transmission!$H$987+Transmission!$H$1054))","v":4.2214552939751505E-4},{"$f":"IF(ISERROR((+Transmission!Q$944+Transmission!Q$987+Transmission!Q$1054)/(+Transmission!$H$944+Transmission!$H$987+Transmission!$H$1054)),1/11,(+Transmission!Q$944+Transmission!Q$987+Transmission!Q$1054)/(+Transmission!$H$944+Transmission!$H$987+Transmission!$H$1054))","v":6.7042369491867843E-2},{"$f":"IF(ISERROR((+Transmission!R$944+Transmission!R$987+Transmission!R$1054)/(+Transmission!$H$944+Transmission!$H$987+Transmission!$H$1054)),1/11,(+Transmission!R$944+Transmission!R$987+Transmission!R$1054)/(+Transmission!$H$944+Transmission!$H$987+Transmission!$H$1054))","v":2.1557854798942903E-2},{"$f":"IF(ISERROR((+Transmission!S$944+Transmission!S$987+Transmission!S$1054)/(+Transmission!$H$944+Transmission!$H$987+Transmission!$H$1054)),1/11,(+Transmission!S$944+Transmission!S$987+Transmission!S$1054)/(+Transmission!$H$944+Transmission!$H$987+Transmission!$H$1054))","v":2.2979713501880692E-2},1]
["F102D","SGDP - System Gross Distribution Plant",null,null,null,{"$f":"IF(ISERROR((+Distribution!I$944+Distribution!I$987+Distribution!I$1054)/(+Distribution!$H$944+Distribution!$H$987+Distribution!$H$1054)),1/11,(+Distribution!I$944+Distribution!I$987+Distribution!I$1054)/(+Distribution!$H$944+Distribution!$H$987+Distribution!$H$1054))","v":0.57841557190249349},{"$f":"IF(ISERROR((+Distribution!J$944+Distribution!J$987+Distribution!J$1054)/(+Distribution!$H$944+Distribution!$H$987+Distribution!$H$1054)),1/11,(+Distribution!J$944+Distribution!J$987+Distribution!J$1054)/(+Distribution!$H$944+Distribution!$H$987+Distribution!$H$1054))","v":0.23288401147248144},{"$f":"IF(ISERROR((+Distribution!K$944+Distribution!K$987+Distribution!K$1054)/(+Distribution!$H$944+Distribution!$H$987+Distribution!$H$1054)),1/11,(+Distribution!K$944+Distribution!K$987+Distribution!K$1054)/(+Distribution!$H$944+Distribution!$H$987+Distribution!$H$1054))","v":6.6410829183442141E-2},{"$f":"IF(ISERROR((+Distribution!L$944+Distribution!L$987+Distribution!L$1054)/(+Distribution!$H$944+Distribution!$H$987+Distribution!$H$1054)),1/11,(+Distribution!L$944+Distribution!L$987+Distribution!L$1054)/(+Distribution!$H$944+Distribution!$H$987+Distribution!$H$1054))","v":1.4956925368868867E-2},{"$f":"IF(ISERROR((+Distribution!M$944+Distribution!M$987+Distribution!M$1054)/(+Distribution!$H$944+Distribution!$H$987+Distribution!$H$1054)),1/11,(+Distribution!M$944+Distribution!M$987+Distribution!M$1054)/(+Distribution!$H$944+Distribution!$H$987+Distribution!$H$1054))","v":1.254226326821042E-3},{"$f":"IF(ISERROR((+Distribution!N$944+Distribution!N$987+Distribution!N$1054)/(+Distribution!$H$944+Distribution!$H$987+Distribution!$H$1054)),1/11,(+Distribution!N$944+Distribution!N$987+Distribution!N$1054)/(+Distribution!$H$944+Distribution!$H$987+Distribution!$H$1054))","v":1.3596617030858321E-2},{"$f":"IF(ISERROR((+Distribution!O$944+Distribution!O$987+Distribution!O$1054)/(+Distribution!$H$944+Distribution!$H$987+Distribution!$H$1054)),1/11,(+Distribution!O$944+Distribution!O$987+Distribution!O$1054)/(+Distribution!$H$944+Distribution!$H$987+Distribution!$H$1054))","v":4.7450025459984336E-4},{"$f":"IF(ISERROR((+Distribution!P$944+Distribution!P$987+Distribution!P$1054)/(+Distribution!$H$944+Distribution!$H$987+Distribution!$H$1054)),1/11,(+Distribution!P$944+Distribution!P$987+Distribution!P$1054)/(+Distribution!$H$944+Distribution!$H$987+Distribution!$H$1054))","v":3.2670035871104559E-4},{"$f":"IF(ISERROR((+Distribution!Q$944+Distribution!Q$987+Distribution!Q$1054)/(+Distribution!$H$944+Distribution!$H$987+Distribution!$H$1054)),1/11,(+Distribution!Q$944+Distribution!Q$987+Distribution!Q$1054)/(+Distribution!$H$944+Distribution!$H$987+Distribution!$H$1054))","v":9.1502931918844371E-2},{"$f":"IF(ISERROR((+Distribution!R$944+Distribution!R$987+Distribution!R$1054)/(+Distribution!$H$944+Distribution!$H$987+Distribution!$H$1054)),1/11,(+Distribution!R$944+Distribution!R$987+Distribution!R$1054)/(+Distribution!$H$944+Distribution!$H$987+Distribution!$H$1054))","v":8.8843091439745969E-5},{"$f":"IF(ISERROR((+Distribution!S$944+Distribution!S$987+Distribution!S$1054)/(+Distribution!$H$944+Distribution!$H$987+Distribution!$H$1054)),1/11,(+Distribution!S$944+Distribution!S$987+Distribution!S$1054)/(+Distribution!$H$944+Distribution!$H$987+Distribution!$H$1054))","v":8.8843091439745969E-5},1]
["F102R","SGTP - System Gross Retail Plant",null,null,null,{"$f":"IF(ISERROR((+Retail!I$944+Retail!I$987+Retail!I$1054)/(+Retail!$H$944+Retail!$H$987+Retail!$H$1054)),F$54,(+Retail!I$944+Retail!I$987+Retail!I$1054)/(+Retail!$H$944+Retail!$H$987+Retail!$H$1054))","v":0.40836236478111687},{"$f":"IF(ISERROR((+Retail!J$944+Retail!J$987+Retail!J$1054)/(+Retail!$H$944+Retail!$H$987+Retail!$H$1054)),G$54,(+Retail!J$944+Retail!J$987+Retail!J$1054)/(+Retail!$H$944+Retail!$H$987+Retail!$H$1054))","v":0.25907631640487711},{"$f":"IF(ISERROR((+Retail!K$944+Retail!K$987+Retail!K$1054)/(+Retail!$H$944+Retail!$H$987+Retail!$H$1054)),H$54,(+Retail!K$944+Retail!K$987+Retail!K$1054)/(+Retail!$H$944+Retail!$H$987+Retail!$H$1054))","v":8.0820364310830353E-2},{"$f":"IF(ISERROR((+Retail!L$944+Retail!L$987+Retail!L$1054)/(+Retail!$H$944+Retail!$H$987+Retail!$H$1054)),I$54,(+Retail!L$944+Retail!L$987+Retail!L$1054)/(+Retail!$H$944+Retail!$H$987+Retail!$H$1054))","v":5.4371166095150596E-3},{"$f":"IF(ISERROR((+Retail!M$944+Retail!M$987+Retail!M$1054)/(+Retail!$H$944+Retail!$H$987+Retail!$H$1054)),J$54,(+Retail!M$944+Retail!M$987+Retail!M$1054)/(+Retail!$H$944+Retail!$H$987+Retail!$H$1054))","v":0.12875420673818511},{"$f":"IF(ISERROR((+Retail!N$944+Retail!N$987+Retail!N$1054)/(+Retail!$H$944+Retail!$H$987+Retail!$H$1054)),K$54,(+Retail!N$944+Retail!N$987+Retail!N$1054)/(+Retail!$H$944+Retail!$H$987+Retail!$H$1054))","v":1.047425700767805E-2},{"$f":"IF(ISERROR((+Retail!O$944+Retail!O$987+Retail!O$1054)/(+Retail!$H$944+Retail!$H$987+Retail!$H$1054)),L$54,(+Retail!O$944+Retail!O$987+Retail!O$1054)/(+Retail!$H$944+Retail!$H$987+Retail!$H$1054))","v":2.9891588332652279E-4},{"$f":"IF(ISERROR((+Retail!P$944+Retail!P$987+Retail!P$1054)/(+Retail!$H$944+Retail!$H$987+Retail!$H$1054)),M$54,(+Retail!P$944+Retail!P$987+Retail!P$1054)/(+Retail!$H$944+Retail!$H$987+Retail!$H$1054))","v":3.9732303265901329E-4},{"$f":"IF(ISERROR((+Retail!Q$944+Retail!Q$987+Retail!Q$1054)/(+Retail!$H$944+Retail!$H$987+Retail!$H$1054)),N$54,(+Retail!Q$944+Retail!Q$987+Retail!Q$1054)/(+Retail!$H$944+Retail!$H$987+Retail!$H$1054))","v":7.3848730649716129E-2},{"$f":"IF(ISERROR((+Retail!R$944+Retail!R$987+Retail!R$1054)/(+Retail!$H$944+Retail!$H$987+Retail!$H$1054)),O$54,(+Retail!R$944+Retail!R$987+Retail!R$1054)/(+Retail!$H$944+Retail!$H$987+Retail!$H$1054))","v":1.570264045845958E-2},{"$f":"IF(ISERROR((+Retail!S$944+Retail!S$987+Retail!S$1054)/(+Retail!$H$944+Retail!$H$987+Retail!$H$1054)),P$54,(+Retail!S$944+Retail!S$987+Retail!S$1054)/(+Retail!$H$944+Retail!$H$987+Retail!$H$1054))","v":1.6827764123636228E-2},1]
["F102M","SGDP - System Gross Misc Plant",null,null,null,{"$f":"IF(ISERROR((+Misc!I$944+Misc!I$987+Misc!I$1054)/(+Misc!$H$944+Misc!$H$987+Misc!$H$1054)),F$54,(+Misc!I$944+Misc!I$987+Misc!I$1054)/(+Misc!$H$944+Misc!$H$987+Misc!$H$1054))","v":0.40836236478111687},{"$f":"IF(ISERROR((+Misc!J$944+Misc!J$987+Misc!J$1054)/(+Misc!$H$944+Misc!$H$987+Misc!$H$1054)),G$54,(+Misc!J$944+Misc!J$987+Misc!J$1054)/(+Misc!$H$944+Misc!$H$987+Misc!$H$1054))","v":0.25907631640487711},{"$f":"IF(ISERROR((+Misc!K$944+Misc!K$987+Misc!K$1054)/(+Misc!$H$944+Misc!$H$987+Misc!$H$1054)),H$54,(+Misc!K$944+Misc!K$987+Misc!K$1054)/(+Misc!$H$944+Misc!$H$987+Misc!$H$1054))","v":8.0820364310830353E-2},{"$f":"IF(ISERROR((+Misc!L$944+Misc!L$987+Misc!L$1054)/(+Misc!$H$944+Misc!$H$987+Misc!$H$1054)),I$54,(+Misc!L$944+Misc!L$987+Misc!L$1054)/(+Misc!$H$944+Misc!$H$987+Misc!$H$1054))","v":5.4371166095150596E-3},{"$f":"IF(ISERROR((+Misc!M$944+Misc!M$987+Misc!M$1054)/(+Misc!$H$944+Misc!$H$987+Misc!$H$1054)),J$54,(+Misc!M$944+Misc!M$987+Misc!M$1054)/(+Misc!$H$944+Misc!$H$987+Misc!$H$1054))","v":0.12875420673818511},{"$f":"IF(ISERROR((+Misc!N$944+Misc!N$987+Misc!N$1054)/(+Misc!$H$944+Misc!$H$987+Misc!$H$1054)),K$54,(+Misc!N$944+Misc!N$987+Misc!N$1054)/(+Misc!$H$944+Misc!$H$987+Misc!$H$1054))","v":1.047425700767805E-2},{"$f":"IF(ISERROR((+Misc!O$944+Misc!O$987+Misc!O$1054)/(+Misc!$H$944+Misc!$H$987+Misc!$H$1054)),L$54,(+Misc!O$944+Misc!O$987+Misc!O$1054)/(+Misc!$H$944+Misc!$H$987+Misc!$H$1054))","v":2.9891588332652279E-4},{"$f":"IF(ISERROR((+Misc!P$944+Misc!P$987+Misc!P$1054)/(+Misc!$H$944+Misc!$H$987+Misc!$H$1054)),M$54,(+Misc!P$944+Misc!P$987+Misc!P$1054)/(+Misc!$H$944+Misc!$H$987+Misc!$H$1054))","v":3.9732303265901329E-4},{"$f":"IF(ISERROR((+Misc!Q$944+Misc!Q$987+Misc!Q$1054)/(+Misc!$H$944+Misc!$H$987+Misc!$H$1054)),N$54,(+Misc!Q$944+Misc!Q$987+Misc!Q$1054)/(+Misc!$H$944+Misc!$H$987+Misc!$H$1054))","v":7.3848730649716129E-2},{"$f":"IF(ISERROR((+Misc!R$944+Misc!R$987+Misc!R$1054)/(+Misc!$H$944+Misc!$H$987+Misc!$H$1054)),O$54,(+Misc!R$944+Misc!R$987+Misc!R$1054)/(+Misc!$H$944+Misc!$H$987+Misc!$H$1054))","v":1.570264045845958E-2},{"$f":"IF(ISERROR((+Misc!S$944+Misc!S$987+Misc!S$1054)/(+Misc!$H$944+Misc!$H$987+Misc!$H$1054)),P$54,(+Misc!S$944+Misc!S$987+Misc!S$1054)/(+Misc!$H$944+Misc!$H$987+Misc!$H$1054))","v":1.6827764123636228E-2},1]
["F103","SGP - System Gross Plant (Regulatory fees)",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I944+'G+T+D+R+M'!I987+'G+T+D+R+M'!I1054)/(+'G+T+D+R+M'!$U944+'G+T+D+R+M'!$U987+'G+T+D+R+M'!$U1054)),1/3,(+'G+T+D+R+M'!I944+'G+T+D+R+M'!I987+'G+T+D+R+M'!I1054)/(+'G+T+D+R+M'!$U944+'G+T+D+R+M'!$U987+'G+T+D+R+M'!$U1054))","v":0.33333333333333331},0,0,0,0,{"$f":"IF(ISERROR((+'G+T+D+R+M'!N944+'G+T+D+R+M'!N987+'G+T+D+R+M'!N1054)/(+'G+T+D+R+M'!$U944+'G+T+D+R+M'!$U987+'G+T+D+R+M'!$U1054)),1/3,(+'G+T+D+R+M'!N944+'G+T+D+R+M'!N987+'G+T+D+R+M'!N1054)/(+'G+T+D+R+M'!$U944+'G+T+D+R+M'!$U987+'G+T+D+R+M'!$U1054))","v":0.33333333333333331},0,0,{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q944+'G+T+D+R+M'!Q987+'G+T+D+R+M'!Q1054)/(+'G+T+D+R+M'!$U944+'G+T+D+R+M'!$U987+'G+T+D+R+M'!$U1054)),1/3,(+'G+T+D+R+M'!Q944+'G+T+D+R+M'!Q987+'G+T+D+R+M'!Q1054)/(+'G+T+D+R+M'!$U944+'G+T+D+R+M'!$U987+'G+T+D+R+M'!$U1054))","v":0.33333333333333331},0,0,1]
["F104","SNP - System Net Plant",null,null,null,{"$f":"IF(ISERROR(('G+T+D+R+M'!I$1205+'G+T+D+R+M'!I$1416+'G+T+D+R+M'!I$1443)/('G+T+D+R+M'!$H$1205+'G+T+D+R+M'!$H$1416+'G+T+D+R+M'!$H$1443)),1/11,('G+T+D+R+M'!I$1205+'G+T+D+R+M'!I$1416+'G+T+D+R+M'!I$1443)/('G+T+D+R+M'!$H$1205+'G+T+D+R+M'!$H$1416+'G+T+D+R+M'!$H$1443))","v":0.40768208775270653},{"$f":"IF(ISERROR(('G+T+D+R+M'!J$1205+'G+T+D+R+M'!J$1416+'G+T+D+R+M'!J$1443)/('G+T+D+R+M'!$H$1205+'G+T+D+R+M'!$H$1416+'G+T+D+R+M'!$H$1443)),1/11,('G+T+D+R+M'!J$1205+'G+T+D+R+M'!J$1416+'G+T+D+R+M'!J$1443)/('G+T+D+R+M'!$H$1205+'G+T+D+R+M'!$H$1416+'G+T+D+R+M'!$H$1443))","v":0.25889148650731098},{"$f":"IF(ISERROR(('G+T+D+R+M'!K$1205+'G+T+D+R+M'!K$1416+'G+T+D+R+M'!K$1443)/('G+T+D+R+M'!$H$1205+'G+T+D+R+M'!$H$1416+'G+T+D+R+M'!$H$1443)),1/11,('G+T+D+R+M'!K$1205+'G+T+D+R+M'!K$1416+'G+T+D+R+M'!K$1443)/('G+T+D+R+M'!$H$1205+'G+T+D+R+M'!$H$1416+'G+T+D+R+M'!$H$1443))","v":8.0786910513957672E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!L$1205+'G+T+D+R+M'!L$1416+'G+T+D+R+M'!L$1443)/('G+T+D+R+M'!$H$1205+'G+T+D+R+M'!$H$1416+'G+T+D+R+M'!$H$1443)),1/11,('G+T+D+R+M'!L$1205+'G+T+D+R+M'!L$1416+'G+T+D+R+M'!L$1443)/('G+T+D+R+M'!$H$1205+'G+T+D+R+M'!$H$1416+'G+T+D+R+M'!$H$1443))","v":4.3641358171484304E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!M$1205+'G+T+D+R+M'!M$1416+'G+T+D+R+M'!M$1443)/('G+T+D+R+M'!$H$1205+'G+T+D+R+M'!$H$1416+'G+T+D+R+M'!$H$1443)),1/11,('G+T+D+R+M'!M$1205+'G+T+D+R+M'!M$1416+'G+T+D+R+M'!M$1443)/('G+T+D+R+M'!$H$1205+'G+T+D+R+M'!$H$1416+'G+T+D+R+M'!$H$1443))","v":0.13033703099660432},{"$f":"IF(ISERROR(('G+T+D+R+M'!N$1205+'G+T+D+R+M'!N$1416+'G+T+D+R+M'!N$1443)/('G+T+D+R+M'!$H$1205+'G+T+D+R+M'!$H$1416+'G+T+D+R+M'!$H$1443)),1/11,('G+T+D+R+M'!N$1205+'G+T+D+R+M'!N$1416+'G+T+D+R+M'!N$1443)/('G+T+D+R+M'!$H$1205+'G+T+D+R+M'!$H$1416+'G+T+D+R+M'!$H$1443))","v":1.0481168196265985E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!O$1205+'G+T+D+R+M'!O$1416+'G+T+D+R+M'!O$1443)/('G+T+D+R+M'!$H$1205+'G+T+D+R+M'!$H$1416+'G+T+D+R+M'!$H$1443)),1/11,('G+T+D+R+M'!O$1205+'G+T+D+R+M'!O$1416+'G+T+D+R+M'!O$1443)/('G+T+D+R+M'!$H$1205+'G+T+D+R+M'!$H$1416+'G+T+D+R+M'!$H$1443))","v":3.0696455939354815E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!P$1205+'G+T+D+R+M'!P$1416+'G+T+D+R+M'!P$1443)/('G+T+D+R+M'!$H$1205+'G+T+D+R+M'!$H$1416+'G+T+D+R+M'!$H$1443)),1/11,('G+T+D+R+M'!P$1205+'G+T+D+R+M'!P$1416+'G+T+D+R+M'!P$1443)/('G+T+D+R+M'!$H$1205+'G+T+D+R+M'!$H$1416+'G+T+D+R+M'!$H$1443))","v":4.1182670990173761E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!Q$1205+'G+T+D+R+M'!Q$1416+'G+T+D+R+M'!Q$1443)/('G+T+D+R+M'!$H$1205+'G+T+D+R+M'!$H$1416+'G+T+D+R+M'!$H$1443)),1/11,('G+T+D+R+M'!Q$1205+'G+T+D+R+M'!Q$1416+'G+T+D+R+M'!Q$1443)/('G+T+D+R+M'!$H$1205+'G+T+D+R+M'!$H$1416+'G+T+D+R+M'!$H$1443))","v":7.3569238603213405E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!R$1205+'G+T+D+R+M'!R$1416+'G+T+D+R+M'!R$1443)/('G+T+D+R+M'!$H$1205+'G+T+D+R+M'!$H$1416+'G+T+D+R+M'!$H$1443)),1/11,('G+T+D+R+M'!R$1205+'G+T+D+R+M'!R$1416+'G+T+D+R+M'!R$1443)/('G+T+D+R+M'!$H$1205+'G+T+D+R+M'!$H$1416+'G+T+D+R+M'!$H$1443))","v":1.5897270597129257E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!S$1205+'G+T+D+R+M'!S$1416+'G+T+D+R+M'!S$1443)/('G+T+D+R+M'!$H$1205+'G+T+D+R+M'!$H$1416+'G+T+D+R+M'!$H$1443)),1/11,('G+T+D+R+M'!S$1205+'G+T+D+R+M'!S$1416+'G+T+D+R+M'!S$1443)/('G+T+D+R+M'!$H$1205+'G+T+D+R+M'!$H$1416+'G+T+D+R+M'!$H$1443))","v":1.727187974636845E-2},1]
["F104G","SNP - System Net Generation Plant",null,null,null,{"$f":"IF(ISERROR((Generation!I$1205+Generation!I$1416+Generation!I$1444)/(Generation!$H$1205+Generation!$H$1416+Generation!$H$1444)),1/11,(Generation!I$1205+Generation!I$1416+Generation!I$1444)/(Generation!$H$1205+Generation!$H$1416+Generation!$H$1444))","v":0.34352355701881082},{"$f":"IF(ISERROR((Generation!J$1205+Generation!J$1416+Generation!J$1444)/(Generation!$H$1205+Generation!$H$1416+Generation!$H$1444)),1/11,(Generation!J$1205+Generation!J$1416+Generation!J$1444)/(Generation!$H$1205+Generation!$H$1416+Generation!$H$1444))","v":0.26891938218853634},{"$f":"IF(ISERROR((Generation!K$1205+Generation!K$1416+Generation!K$1444)/(Generation!$H$1205+Generation!$H$1416+Generation!$H$1444)),1/11,(Generation!K$1205+Generation!K$1416+Generation!K$1444)/(Generation!$H$1205+Generation!$H$1416+Generation!$H$1444))","v":8.6471188074318792E-2},{"$f":"IF(ISERROR((Generation!L$1205+Generation!L$1416+Generation!L$1444)/(Generation!$H$1205+Generation!$H$1416+Generation!$H$1444)),1/11,(Generation!L$1205+Generation!L$1416+Generation!L$1444)/(Generation!$H$1205+Generation!$H$1416+Generation!$H$1444))","v":1.9684769811808647E-3},{"$f":"IF(ISERROR((Generation!M$1205+Generation!M$1416+Generation!M$1444)/(Generation!$H$1205+Generation!$H$1416+Generation!$H$1444)),1/11,(Generation!M$1205+Generation!M$1416+Generation!M$1444)/(Generation!$H$1205+Generation!$H$1416+Generation!$H$1444))","v":0.17634159316217668},{"$f":"IF(ISERROR((Generation!N$1205+Generation!N$1416+Generation!N$1444)/(Generation!$H$1205+Generation!$H$1416+Generation!$H$1444)),1/11,(Generation!N$1205+Generation!N$1416+Generation!N$1444)/(Generation!$H$1205+Generation!$H$1416+Generation!$H$1444))","v":9.4403912688219883E-3},{"$f":"IF(ISERROR((Generation!O$1205+Generation!O$1416+Generation!O$1444)/(Generation!$H$1205+Generation!$H$1416+Generation!$H$1444)),1/11,(Generation!O$1205+Generation!O$1416+Generation!O$1444)/(Generation!$H$1205+Generation!$H$1416+Generation!$H$1444))","v":2.3632739973955812E-4},{"$f":"IF(ISERROR((Generation!P$1205+Generation!P$1416+Generation!P$1444)/(Generation!$H$1205+Generation!$H$1416+Generation!$H$1444)),1/11,(Generation!P$1205+Generation!P$1416+Generation!P$1444)/(Generation!$H$1205+Generation!$H$1416+Generation!$H$1444))","v":4.3958757938516042E-4},{"$f":"IF(ISERROR((Generation!Q$1205+Generation!Q$1416+Generation!Q$1444)/(Generation!$H$1205+Generation!$H$1416+Generation!$H$1444)),1/11,(Generation!Q$1205+Generation!Q$1416+Generation!Q$1444)/(Generation!$H$1205+Generation!$H$1416+Generation!$H$1444))","v":6.7084575435565563E-2},{"$f":"IF(ISERROR((Generation!R$1205+Generation!R$1416+Generation!R$1444)/(Generation!$H$1205+Generation!$H$1416+Generation!$H$1444)),1/11,(Generation!R$1205+Generation!R$1416+Generation!R$1444)/(Generation!$H$1205+Generation!$H$1416+Generation!$H$1444))","v":2.1704235975263712E-2},{"$f":"IF(ISERROR((Generation!S$1205+Generation!S$1416+Generation!S$1444)/(Generation!$H$1205+Generation!$H$1416+Generation!$H$1444)),1/11,(Generation!S$1205+Generation!S$1416+Generation!S$1444)/(Generation!$H$1205+Generation!$H$1416+Generation!$H$1444))","v":2.387068491620065E-2},1]
["F104T","SNP - System Net Transmission Plant",null,null,null,{"$f":"IF(ISERROR((Transmission!I$1205+Transmission!I$1416+Transmission!I$1444)/(Transmission!$H$1205+Transmission!$H$1416+Transmission!$H$1444)),1/11,(Transmission!I$1205+Transmission!I$1416+Transmission!I$1444)/(Transmission!$H$1205+Transmission!$H$1416+Transmission!$H$1444))","v":0.3438944712931698},{"$f":"IF(ISERROR((Transmission!J$1205+Transmission!J$1416+Transmission!J$1444)/(Transmission!$H$1205+Transmission!$H$1416+Transmission!$H$1444)),1/11,(Transmission!J$1205+Transmission!J$1416+Transmission!J$1444)/(Transmission!$H$1205+Transmission!$H$1416+Transmission!$H$1444))","v":0.26761644064030893},{"$f":"IF(ISERROR((Transmission!K$1205+Transmission!K$1416+Transmission!K$1444)/(Transmission!$H$1205+Transmission!$H$1416+Transmission!$H$1444)),1/11,(Transmission!K$1205+Transmission!K$1416+Transmission!K$1444)/(Transmission!$H$1205+Transmission!$H$1416+Transmission!$H$1444))","v":8.5813513311679357E-2},{"$f":"IF(ISERROR((Transmission!L$1205+Transmission!L$1416+Transmission!L$1444)/(Transmission!$H$1205+Transmission!$H$1416+Transmission!$H$1444)),1/11,(Transmission!L$1205+Transmission!L$1416+Transmission!L$1444)/(Transmission!$H$1205+Transmission!$H$1416+Transmission!$H$1444))","v":1.883646519777036E-3},{"$f":"IF(ISERROR((Transmission!M$1205+Transmission!M$1416+Transmission!M$1444)/(Transmission!$H$1205+Transmission!$H$1416+Transmission!$H$1444)),1/11,(Transmission!M$1205+Transmission!M$1416+Transmission!M$1444)/(Transmission!$H$1205+Transmission!$H$1416+Transmission!$H$1444))","v":0.17909506963542202},{"$f":"IF(ISERROR((Transmission!N$1205+Transmission!N$1416+Transmission!N$1444)/(Transmission!$H$1205+Transmission!$H$1416+Transmission!$H$1444)),1/11,(Transmission!N$1205+Transmission!N$1416+Transmission!N$1444)/(Transmission!$H$1205+Transmission!$H$1416+Transmission!$H$1444))","v":9.3168935423433453E-3},{"$f":"IF(ISERROR((Transmission!O$1205+Transmission!O$1416+Transmission!O$1444)/(Transmission!$H$1205+Transmission!$H$1416+Transmission!$H$1444)),1/11,(Transmission!O$1205+Transmission!O$1416+Transmission!O$1444)/(Transmission!$H$1205+Transmission!$H$1416+Transmission!$H$1444))","v":2.3319431679340931E-4},{"$f":"IF(ISERROR((Transmission!P$1205+Transmission!P$1416+Transmission!P$1444)/(Transmission!$H$1205+Transmission!$H$1416+Transmission!$H$1444)),1/11,(Transmission!P$1205+Transmission!P$1416+Transmission!P$1444)/(Transmission!$H$1205+Transmission!$H$1416+Transmission!$H$1444))","v":4.2229952685585094E-4},{"$f":"IF(ISERROR((Transmission!Q$1205+Transmission!Q$1416+Transmission!Q$1444)/(Transmission!$H$1205+Transmission!$H$1416+Transmission!$H$1444)),1/11,(Transmission!Q$1205+Transmission!Q$1416+Transmission!Q$1444)/(Transmission!$H$1205+Transmission!$H$1416+Transmission!$H$1444))","v":6.7021285347634352E-2},{"$f":"IF(ISERROR((Transmission!R$1205+Transmission!R$1416+Transmission!R$1444)/(Transmission!$H$1205+Transmission!$H$1416+Transmission!$H$1444)),1/11,(Transmission!R$1205+Transmission!R$1416+Transmission!R$1444)/(Transmission!$H$1205+Transmission!$H$1416+Transmission!$H$1444))","v":2.1605723485396591E-2},{"$f":"IF(ISERROR((Transmission!S$1205+Transmission!S$1416+Transmission!S$1444)/(Transmission!$H$1205+Transmission!$H$1416+Transmission!$H$1444)),1/11,(Transmission!S$1205+Transmission!S$1416+Transmission!S$1444)/(Transmission!$H$1205+Transmission!$H$1416+Transmission!$H$1444))","v":2.3097462380619285E-2},1]
["F104D","SNP - System Net Distribution Plant",null,null,null,{"$f":"IF(ISERROR((Distribution!I$1205+Distribution!I$1416+Distribution!I$1444)/(Distribution!$H$1205+Distribution!$H$1416+Distribution!$H$1444)),1/11,(Distribution!I$1205+Distribution!I$1416+Distribution!I$1444)/(Distribution!$H$1205+Distribution!$H$1416+Distribution!$H$1444))","v":0.58246467489946629},{"$f":"IF(ISERROR((Distribution!J$1205+Distribution!J$1416+Distribution!J$1444)/(Distribution!$H$1205+Distribution!$H$1416+Distribution!$H$1444)),1/11,(Distribution!J$1205+Distribution!J$1416+Distribution!J$1444)/(Distribution!$H$1205+Distribution!$H$1416+Distribution!$H$1444))","v":0.23304398035518464},{"$f":"IF(ISERROR((Distribution!K$1205+Distribution!K$1416+Distribution!K$1444)/(Distribution!$H$1205+Distribution!$H$1416+Distribution!$H$1444)),1/11,(Distribution!K$1205+Distribution!K$1416+Distribution!K$1444)/(Distribution!$H$1205+Distribution!$H$1416+Distribution!$H$1444))","v":6.5976860368715626E-2},{"$f":"IF(ISERROR((Distribution!L$1205+Distribution!L$1416+Distribution!L$1444)/(Distribution!$H$1205+Distribution!$H$1416+Distribution!$H$1444)),1/11,(Distribution!L$1205+Distribution!L$1416+Distribution!L$1444)/(Distribution!$H$1205+Distribution!$H$1416+Distribution!$H$1444))","v":1.1037578229496831E-2},{"$f":"IF(ISERROR((Distribution!M$1205+Distribution!M$1416+Distribution!M$1444)/(Distribution!$H$1205+Distribution!$H$1416+Distribution!$H$1444)),1/11,(Distribution!M$1205+Distribution!M$1416+Distribution!M$1444)/(Distribution!$H$1205+Distribution!$H$1416+Distribution!$H$1444))","v":1.2134856992303193E-3},{"$f":"IF(ISERROR((Distribution!N$1205+Distribution!N$1416+Distribution!N$1444)/(Distribution!$H$1205+Distribution!$H$1416+Distribution!$H$1444)),1/11,(Distribution!N$1205+Distribution!N$1416+Distribution!N$1444)/(Distribution!$H$1205+Distribution!$H$1416+Distribution!$H$1444))","v":1.3695499793690478E-2},{"$f":"IF(ISERROR((Distribution!O$1205+Distribution!O$1416+Distribution!O$1444)/(Distribution!$H$1205+Distribution!$H$1416+Distribution!$H$1444)),1/11,(Distribution!O$1205+Distribution!O$1416+Distribution!O$1444)/(Distribution!$H$1205+Distribution!$H$1416+Distribution!$H$1444))","v":4.9073707446626344E-4},{"$f":"IF(ISERROR((Distribution!P$1205+Distribution!P$1416+Distribution!P$1444)/(Distribution!$H$1205+Distribution!$H$1416+Distribution!$H$1444)),1/11,(Distribution!P$1205+Distribution!P$1416+Distribution!P$1444)/(Distribution!$H$1205+Distribution!$H$1416+Distribution!$H$1444))","v":3.485914163344465E-4},{"$f":"IF(ISERROR((Distribution!Q$1205+Distribution!Q$1416+Distribution!Q$1444)/(Distribution!$H$1205+Distribution!$H$1416+Distribution!$H$1444)),1/11,(Distribution!Q$1205+Distribution!Q$1416+Distribution!Q$1444)/(Distribution!$H$1205+Distribution!$H$1416+Distribution!$H$1444))","v":9.1556819184930097E-2},{"$f":"IF(ISERROR((Distribution!R$1205+Distribution!R$1416+Distribution!R$1444)/(Distribution!$H$1205+Distribution!$H$1416+Distribution!$H$1444)),1/11,(Distribution!R$1205+Distribution!R$1416+Distribution!R$1444)/(Distribution!$H$1205+Distribution!$H$1416+Distribution!$H$1444))","v":8.5886489242763771E-5},{"$f":"IF(ISERROR((Distribution!S$1205+Distribution!S$1416+Distribution!S$1444)/(Distribution!$H$1205+Distribution!$H$1416+Distribution!$H$1444)),1/11,(Distribution!S$1205+Distribution!S$1416+Distribution!S$1444)/(Distribution!$H$1205+Distribution!$H$1416+Distribution!$H$1444))","v":8.5886489242763771E-5},1]
["F104R","SNP - System Net Retail Plant",null,null,null,{"$f":"IF(ISERROR((Retail!I$1205+Retail!I$1416+Retail!I$1444)/(Retail!$H$1205+Retail!$H$1416+Retail!$H$1444)),1/11,(Retail!I$1205+Retail!I$1416+Retail!I$1444)/(Retail!$H$1205+Retail!$H$1416+Retail!$H$1444))","v":0.86362211299126357},{"$f":"IF(ISERROR((Retail!J$1205+Retail!J$1416+Retail!J$1444)/(Retail!$H$1205+Retail!$H$1416+Retail!$H$1444)),1/11,(Retail!J$1205+Retail!J$1416+Retail!J$1444)/(Retail!$H$1205+Retail!$H$1416+Retail!$H$1444))","v":1.9642096955845883E-2},{"$f":"IF(ISERROR((Retail!K$1205+Retail!K$1416+Retail!K$1444)/(Retail!$H$1205+Retail!$H$1416+Retail!$H$1444)),1/11,(Retail!K$1205+Retail!K$1416+Retail!K$1444)/(Retail!$H$1205+Retail!$H$1416+Retail!$H$1444))","v":3.0180101937986184E-4},{"$f":"IF(ISERROR((Retail!L$1205+Retail!L$1416+Retail!L$1444)/(Retail!$H$1205+Retail!$H$1416+Retail!$H$1444)),1/11,(Retail!L$1205+Retail!L$1416+Retail!L$1444)/(Retail!$H$1205+Retail!$H$1416+Retail!$H$1444))","v":9.2924551999791286E-3},{"$f":"IF(ISERROR((Retail!M$1205+Retail!M$1416+Retail!M$1444)/(Retail!$H$1205+Retail!$H$1416+Retail!$H$1444)),1/11,(Retail!M$1205+Retail!M$1416+Retail!M$1444)/(Retail!$H$1205+Retail!$H$1416+Retail!$H$1444))","v":-2.08260238753157E-3},{"$f":"IF(ISERROR((Retail!N$1205+Retail!N$1416+Retail!N$1444)/(Retail!$H$1205+Retail!$H$1416+Retail!$H$1444)),1/11,(Retail!N$1205+Retail!N$1416+Retail!N$1444)/(Retail!$H$1205+Retail!$H$1416+Retail!$H$1444))","v":2.8527171894393885E-3},{"$f":"IF(ISERROR((Retail!O$1205+Retail!O$1416+Retail!O$1444)/(Retail!$H$1205+Retail!$H$1416+Retail!$H$1444)),1/11,(Retail!O$1205+Retail!O$1416+Retail!O$1444)/(Retail!$H$1205+Retail!$H$1416+Retail!$H$1444))","v":1.5556249610915796E-3},{"$f":"IF(ISERROR((Retail!P$1205+Retail!P$1416+Retail!P$1444)/(Retail!$H$1205+Retail!$H$1416+Retail!$H$1444)),1/11,(Retail!P$1205+Retail!P$1416+Retail!P$1444)/(Retail!$H$1205+Retail!$H$1416+Retail!$H$1444))","v":1.1807140278097216E-3},{"$f":"IF(ISERROR((Retail!Q$1205+Retail!Q$1416+Retail!Q$1444)/(Retail!$H$1205+Retail!$H$1416+Retail!$H$1444)),1/11,(Retail!Q$1205+Retail!Q$1416+Retail!Q$1444)/(Retail!$H$1205+Retail!$H$1416+Retail!$H$1444))","v":0.10366248270571611},{"$f":"IF(ISERROR((Retail!R$1205+Retail!R$1416+Retail!R$1444)/(Retail!$H$1205+Retail!$H$1416+Retail!$H$1444)),1/11,(Retail!R$1205+Retail!R$1416+Retail!R$1444)/(Retail!$H$1205+Retail!$H$1416+Retail!$H$1444))","v":-1.3701331496918223E-5},{"$f":"IF(ISERROR((Retail!S$1205+Retail!S$1416+Retail!S$1444)/(Retail!$H$1205+Retail!$H$1416+Retail!$H$1444)),1/11,(Retail!S$1205+Retail!S$1416+Retail!S$1444)/(Retail!$H$1205+Retail!$H$1416+Retail!$H$1444))","v":-1.3701331496918223E-5},1]
["F104M","SNP - System Net Misc Plant",null,null,null,{"$f":"IF(ISERROR((Misc!I$1205+Misc!I$1416+Misc!I$1444)/(Misc!$H$1205+Misc!$H$1416+Misc!$H$1444)),F$61,(Misc!I$1205+Misc!I$1416+Misc!I$1444)/(Misc!$H$1205+Misc!$H$1416+Misc!$H$1444))","v":0.40768208775270653},{"$f":"IF(ISERROR((Misc!J$1205+Misc!J$1416+Misc!J$1444)/(Misc!$H$1205+Misc!$H$1416+Misc!$H$1444)),G$61,(Misc!J$1205+Misc!J$1416+Misc!J$1444)/(Misc!$H$1205+Misc!$H$1416+Misc!$H$1444))","v":0.25889148650731098},{"$f":"IF(ISERROR((Misc!K$1205+Misc!K$1416+Misc!K$1444)/(Misc!$H$1205+Misc!$H$1416+Misc!$H$1444)),H$61,(Misc!K$1205+Misc!K$1416+Misc!K$1444)/(Misc!$H$1205+Misc!$H$1416+Misc!$H$1444))","v":8.0786910513957672E-2},{"$f":"IF(ISERROR((Misc!L$1205+Misc!L$1416+Misc!L$1444)/(Misc!$H$1205+Misc!$H$1416+Misc!$H$1444)),I$61,(Misc!L$1205+Misc!L$1416+Misc!L$1444)/(Misc!$H$1205+Misc!$H$1416+Misc!$H$1444))","v":4.3641358171484304E-3},{"$f":"IF(ISERROR((Misc!M$1205+Misc!M$1416+Misc!M$1444)/(Misc!$H$1205+Misc!$H$1416+Misc!$H$1444)),J$61,(Misc!M$1205+Misc!M$1416+Misc!M$1444)/(Misc!$H$1205+Misc!$H$1416+Misc!$H$1444))","v":0.13033703099660432},{"$f":"IF(ISERROR((Misc!N$1205+Misc!N$1416+Misc!N$1444)/(Misc!$H$1205+Misc!$H$1416+Misc!$H$1444)),K$61,(Misc!N$1205+Misc!N$1416+Misc!N$1444)/(Misc!$H$1205+Misc!$H$1416+Misc!$H$1444))","v":1.0481168196265985E-2},{"$f":"IF(ISERROR((Misc!O$1205+Misc!O$1416+Misc!O$1444)/(Misc!$H$1205+Misc!$H$1416+Misc!$H$1444)),L$61,(Misc!O$1205+Misc!O$1416+Misc!O$1444)/(Misc!$H$1205+Misc!$H$1416+Misc!$H$1444))","v":3.0696455939354815E-4},{"$f":"IF(ISERROR((Misc!P$1205+Misc!P$1416+Misc!P$1444)/(Misc!$H$1205+Misc!$H$1416+Misc!$H$1444)),M$61,(Misc!P$1205+Misc!P$1416+Misc!P$1444)/(Misc!$H$1205+Misc!$H$1416+Misc!$H$1444))","v":4.1182670990173761E-4},{"$f":"IF(ISERROR((Misc!Q$1205+Misc!Q$1416+Misc!Q$1444)/(Misc!$H$1205+Misc!$H$1416+Misc!$H$1444)),N$61,(Misc!Q$1205+Misc!Q$1416+Misc!Q$1444)/(Misc!$H$1205+Misc!$H$1416+Misc!$H$1444))","v":7.3569238603213405E-2},{"$f":"IF(ISERROR((Misc!R$1205+Misc!R$1416+Misc!R$1444)/(Misc!$H$1205+Misc!$H$1416+Misc!$H$1444)),O$61,(Misc!R$1205+Misc!R$1416+Misc!R$1444)/(Misc!$H$1205+Misc!$H$1416+Misc!$H$1444))","v":1.5897270597129257E-2},{"$f":"IF(ISERROR((Misc!S$1205+Misc!S$1416+Misc!S$1444)/(Misc!$H$1205+Misc!$H$1416+Misc!$H$1444)),P$61,(Misc!S$1205+Misc!S$1416+Misc!S$1444)/(Misc!$H$1205+Misc!$H$1416+Misc!$H$1444))","v":1.727187974636845E-2},1]
["F105","STP - System Prod & Trans Plant",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I944+'G+T+D+R+M'!I987)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987)),1/11,(+'G+T+D+R+M'!I944+'G+T+D+R+M'!I987)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987))","v":0.34505040869321141},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J944+'G+T+D+R+M'!J987)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987)),1/11,(+'G+T+D+R+M'!J944+'G+T+D+R+M'!J987)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987))","v":0.2688278882087376},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K944+'G+T+D+R+M'!K987)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987)),1/11,(+'G+T+D+R+M'!K944+'G+T+D+R+M'!K987)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987))","v":8.6185131436810974E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L944+'G+T+D+R+M'!L987)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987)),1/11,(+'G+T+D+R+M'!L944+'G+T+D+R+M'!L987)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987))","v":1.8928275935056623E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M944+'G+T+D+R+M'!M987)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987)),1/11,(+'G+T+D+R+M'!M944+'G+T+D+R+M'!M987)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987))","v":0.17622330948348913},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N944+'G+T+D+R+M'!N987)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987)),1/11,(+'G+T+D+R+M'!N944+'G+T+D+R+M'!N987)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987))","v":9.3117813094859923E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O944+'G+T+D+R+M'!O987)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987)),1/11,(+'G+T+D+R+M'!O944+'G+T+D+R+M'!O987)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987))","v":2.3354463751494323E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P944+'G+T+D+R+M'!P987)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987)),1/11,(+'G+T+D+R+M'!P944+'G+T+D+R+M'!P987)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987))","v":4.236163305479076E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q944+'G+T+D+R+M'!Q987)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987)),1/11,(+'G+T+D+R+M'!Q944+'G+T+D+R+M'!Q987)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987))","v":6.7275952432600192E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R944+'G+T+D+R+M'!R987)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987)),1/11,(+'G+T+D+R+M'!R944+'G+T+D+R+M'!R987)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987))","v":2.1515762539483532E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S944+'G+T+D+R+M'!S987)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987)),1/11,(+'G+T+D+R+M'!S944+'G+T+D+R+M'!S987)/(+'G+T+D+R+M'!$H944+'G+T+D+R+M'!$H987))","v":2.3059777334612723E-2},1]
["F105G","SGGP - System Gross Generation Plant",null,null,null,{"$f":"IF(ISERROR((+Generation!I944)/(+Generation!$H944)),1/11,(+Generation!I944)/(+Generation!$H944))","v":0.34557562225855232},{"$f":"IF(ISERROR((+Generation!J944)/(+Generation!$H944)),1/11,(+Generation!J944)/(+Generation!$H944))","v":0.26923708075009384},{"$f":"IF(ISERROR((+Generation!K944)/(+Generation!$H944)),1/11,(+Generation!K944)/(+Generation!$H944))","v":8.6316316907167984E-2},{"$f":"IF(ISERROR((+Generation!L944)/(+Generation!$H944)),1/11,(+Generation!L944)/(+Generation!$H944))","v":1.8957087340692276E-3},{"$f":"IF(ISERROR((+Generation!M944)/(+Generation!$H944)),1/11,(+Generation!M944)/(+Generation!$H944))","v":0.17502061275138522},{"$f":"IF(ISERROR((+Generation!N944)/(+Generation!$H944)),1/11,(+Generation!N944)/(+Generation!$H944))","v":9.3259551047866623E-3},{"$f":"IF(ISERROR((+Generation!O944)/(+Generation!$H944)),1/11,(+Generation!O944)/(+Generation!$H944))","v":2.339001241587644E-4},{"$f":"IF(ISERROR((+Generation!P944)/(+Generation!$H944)),1/11,(+Generation!P944)/(+Generation!$H944))","v":4.242611321122538E-4},{"$f":"IF(ISERROR((+Generation!Q944)/(+Generation!$H944)),1/11,(+Generation!Q944)/(+Generation!$H944))","v":6.7378355565442874E-2},{"$f":"IF(ISERROR((+Generation!R944)/(+Generation!$H944)),1/11,(+Generation!R944)/(+Generation!$H944))","v":2.1497309225968628E-2},{"$f":"IF(ISERROR((+Generation!S944)/(+Generation!$H944)),1/11,(+Generation!S944)/(+Generation!$H944))","v":2.3094877446262343E-2},1]
["F105T","SGTP - System Gross Transmission Plant",null,null,null,{"$f":"IF(ISERROR((+Transmission!I987)/(+Transmission!$H987)),1/11,(+Transmission!I987)/(+Transmission!$H987))","v":0.34385238939732404},{"$f":"IF(ISERROR((+Transmission!J987)/(+Transmission!$H987)),1/11,(+Transmission!J987)/(+Transmission!$H987))","v":0.26789451444875151},{"$f":"IF(ISERROR((+Transmission!K987)/(+Transmission!$H987)),1/11,(+Transmission!K987)/(+Transmission!$H987))","v":8.5885895592196476E-2},{"$f":"IF(ISERROR((+Transmission!L987)/(+Transmission!$H987)),1/11,(+Transmission!L987)/(+Transmission!$H987))","v":1.886255672639387E-3},{"$f":"IF(ISERROR((+Transmission!M987)/(+Transmission!$H987)),1/11,(+Transmission!M987)/(+Transmission!$H987))","v":0.17896667711000114},{"$f":"IF(ISERROR((+Transmission!N987)/(+Transmission!$H987)),1/11,(+Transmission!N987)/(+Transmission!$H987))","v":9.2794506893597983E-3},{"$f":"IF(ISERROR((+Transmission!O987)/(+Transmission!$H987)),1/11,(+Transmission!O987)/(+Transmission!$H987))","v":2.3273376763870238E-4},{"$f":"IF(ISERROR((+Transmission!P987)/(+Transmission!$H987)),1/11,(+Transmission!P987)/(+Transmission!$H987))","v":4.2214552939751505E-4},{"$f":"IF(ISERROR((+Transmission!Q987)/(+Transmission!$H987)),1/11,(+Transmission!Q987)/(+Transmission!$H987))","v":6.7042369491867843E-2},{"$f":"IF(ISERROR((+Transmission!R987)/(+Transmission!$H987)),1/11,(+Transmission!R987)/(+Transmission!$H987))","v":2.1557854798942903E-2},{"$f":"IF(ISERROR((+Transmission!S987)/(+Transmission!$H987)),1/11,(+Transmission!S987)/(+Transmission!$H987))","v":2.2979713501880692E-2},1]
["F105D","SGDP - System Gross Distribution Plant",null,null,null,{"$f":"IF(ISERROR(Distribution!I1051/Distribution!$H1051),1/11,Distribution!I1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!J1051/Distribution!$H1051),1/11,Distribution!J1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!K1051/Distribution!$H1051),1/11,Distribution!K1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!L1051/Distribution!$H1051),1/11,Distribution!L1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!M1051/Distribution!$H1051),1/11,Distribution!M1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!N1051/Distribution!$H1051),1/11,Distribution!N1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!O1051/Distribution!$H1051),1/11,Distribution!O1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!P1051/Distribution!$H1051),1/11,Distribution!P1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!Q1051/Distribution!$H1051),1/11,Distribution!Q1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!R1051/Distribution!$H1051),1/11,Distribution!R1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!S1051/Distribution!$H1051),1/11,Distribution!S1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"ROUND(SUM(F70:P70),6)","v":1}]
["F105R","SGTP - System Gross Retail Plant",null,null,null,{"$f":"IF(ISERROR(Distribution!I1051/Distribution!$H1051),1/11,Distribution!I1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!J1051/Distribution!$H1051),1/11,Distribution!J1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!K1051/Distribution!$H1051),1/11,Distribution!K1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!L1051/Distribution!$H1051),1/11,Distribution!L1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!M1051/Distribution!$H1051),1/11,Distribution!M1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!N1051/Distribution!$H1051),1/11,Distribution!N1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!O1051/Distribution!$H1051),1/11,Distribution!O1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!P1051/Distribution!$H1051),1/11,Distribution!P1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!Q1051/Distribution!$H1051),1/11,Distribution!Q1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!R1051/Distribution!$H1051),1/11,Distribution!R1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!S1051/Distribution!$H1051),1/11,Distribution!S1051/Distribution!$H1051)","v":9.0909090909090912E-2},1]
["F105M","SGDP - System Gross Misc Plant",null,null,null,{"$f":"IF(ISERROR(Distribution!I1051/Distribution!$H1051),1/11,Distribution!I1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!J1051/Distribution!$H1051),1/11,Distribution!J1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!K1051/Distribution!$H1051),1/11,Distribution!K1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!L1051/Distribution!$H1051),1/11,Distribution!L1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!M1051/Distribution!$H1051),1/11,Distribution!M1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!N1051/Distribution!$H1051),1/11,Distribution!N1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!O1051/Distribution!$H1051),1/11,Distribution!O1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!P1051/Distribution!$H1051),1/11,Distribution!P1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!Q1051/Distribution!$H1051),1/11,Distribution!Q1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!R1051/Distribution!$H1051),1/11,Distribution!R1051/Distribution!$H1051)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Distribution!S1051/Distribution!$H1051),1/11,Distribution!S1051/Distribution!$H1051)","v":9.0909090909090912E-2},1]
["F106","STP - System Transmission Plant",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I987)/(+'G+T+D+R+M'!$H987)),1/11,(+'G+T+D+R+M'!I987)/(+'G+T+D+R+M'!$H987))","v":0.34385238939732404},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J987)/(+'G+T+D+R+M'!$H987)),1/11,(+'G+T+D+R+M'!J987)/(+'G+T+D+R+M'!$H987))","v":0.26789451444875151},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K987)/(+'G+T+D+R+M'!$H987)),1/11,(+'G+T+D+R+M'!K987)/(+'G+T+D+R+M'!$H987))","v":8.5885895592196476E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L987)/(+'G+T+D+R+M'!$H987)),1/11,(+'G+T+D+R+M'!L987)/(+'G+T+D+R+M'!$H987))","v":1.886255672639387E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M987)/(+'G+T+D+R+M'!$H987)),1/11,(+'G+T+D+R+M'!M987)/(+'G+T+D+R+M'!$H987))","v":0.17896667711000114},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N987)/(+'G+T+D+R+M'!$H987)),1/11,(+'G+T+D+R+M'!N987)/(+'G+T+D+R+M'!$H987))","v":9.2794506893597983E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O987)/(+'G+T+D+R+M'!$H987)),1/11,(+'G+T+D+R+M'!O987)/(+'G+T+D+R+M'!$H987))","v":2.3273376763870238E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P987)/(+'G+T+D+R+M'!$H987)),1/11,(+'G+T+D+R+M'!P987)/(+'G+T+D+R+M'!$H987))","v":4.2214552939751505E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q987)/(+'G+T+D+R+M'!$H987)),1/11,(+'G+T+D+R+M'!Q987)/(+'G+T+D+R+M'!$H987))","v":6.7042369491867843E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R987)/(+'G+T+D+R+M'!$H987)),1/11,(+'G+T+D+R+M'!R987)/(+'G+T+D+R+M'!$H987))","v":2.1557854798942903E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S987)/(+'G+T+D+R+M'!$H987)),1/11,(+'G+T+D+R+M'!S987)/(+'G+T+D+R+M'!$H987))","v":2.2979713501880692E-2},1]
["F107","STP - System Trans & Dist Plant",null,null,null,{"$f":"IF(ISERROR(('G+T+D+R+M'!I987+'G+T+D+R+M'!I1054)/('G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)),1/11,(('G+T+D+R+M'!I987+'G+T+D+R+M'!I1054)/('G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)))","v":0.47282989138388676},{"$f":"IF(ISERROR(('G+T+D+R+M'!J987+'G+T+D+R+M'!J1054)/('G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)),1/11,(('G+T+D+R+M'!J987+'G+T+D+R+M'!J1054)/('G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)))","v":0.24864355115201622},{"$f":"IF(ISERROR(('G+T+D+R+M'!K987+'G+T+D+R+M'!K1054)/('G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)),1/11,(('G+T+D+R+M'!K987+'G+T+D+R+M'!K1054)/('G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)))","v":7.5177286553059663E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!L987+'G+T+D+R+M'!L1054)/('G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)),1/11,(('G+T+D+R+M'!L987+'G+T+D+R+M'!L1054)/('G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)))","v":9.0733270139569458E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!M987+'G+T+D+R+M'!M1054)/('G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)),1/11,(('G+T+D+R+M'!M987+'G+T+D+R+M'!M1054)/('G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)))","v":8.1249261575619888E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!N987+'G+T+D+R+M'!N1054)/('G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)),1/11,(('G+T+D+R+M'!N987+'G+T+D+R+M'!N1054)/('G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)))","v":1.1653298641284972E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!O987+'G+T+D+R+M'!O1054)/('G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)),1/11,(('G+T+D+R+M'!O987+'G+T+D+R+M'!O1054)/('G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)))","v":3.656720967459468E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!P987+'G+T+D+R+M'!P1054)/('G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)),1/11,(('G+T+D+R+M'!P987+'G+T+D+R+M'!P1054)/('G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)))","v":3.6966380758445667E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!Q987+'G+T+D+R+M'!Q1054)/('G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)),1/11,(('G+T+D+R+M'!Q987+'G+T+D+R+M'!Q1054)/('G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)))","v":8.0492315921326246E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!R987+'G+T+D+R+M'!R1054)/('G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)),1/11,(('G+T+D+R+M'!R987+'G+T+D+R+M'!R1054)/('G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)))","v":9.7528499785764222E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!S987+'G+T+D+R+M'!S1054)/('G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)),1/11,(('G+T+D+R+M'!S987+'G+T+D+R+M'!S1054)/('G+T+D+R+M'!$H987+'G+T+D+R+M'!$H1054)))","v":1.0392881875942417E-2},1]
["F107G","SGGP - System Gross Generation Plant",null,null,null,{"$f":"IF(ISERROR((+Generation!I944)/(+Generation!$H944)),1/11,(+Generation!I944)/(+Generation!$H944))","v":0.34557562225855232},{"$f":"IF(ISERROR((+Generation!J944)/(+Generation!$H944)),1/11,(+Generation!J944)/(+Generation!$H944))","v":0.26923708075009384},{"$f":"IF(ISERROR((+Generation!K944)/(+Generation!$H944)),1/11,(+Generation!K944)/(+Generation!$H944))","v":8.6316316907167984E-2},{"$f":"IF(ISERROR((+Generation!L944)/(+Generation!$H944)),1/11,(+Generation!L944)/(+Generation!$H944))","v":1.8957087340692276E-3},{"$f":"IF(ISERROR((+Generation!M944)/(+Generation!$H944)),1/11,(+Generation!M944)/(+Generation!$H944))","v":0.17502061275138522},{"$f":"IF(ISERROR((+Generation!N944)/(+Generation!$H944)),1/11,(+Generation!N944)/(+Generation!$H944))","v":9.3259551047866623E-3},{"$f":"IF(ISERROR((+Generation!O944)/(+Generation!$H944)),1/11,(+Generation!O944)/(+Generation!$H944))","v":2.339001241587644E-4},{"$f":"IF(ISERROR((+Generation!P944)/(+Generation!$H944)),1/11,(+Generation!P944)/(+Generation!$H944))","v":4.242611321122538E-4},{"$f":"IF(ISERROR((+Generation!Q944)/(+Generation!$H944)),1/11,(+Generation!Q944)/(+Generation!$H944))","v":6.7378355565442874E-2},{"$f":"IF(ISERROR((+Generation!R944)/(+Generation!$H944)),1/11,(+Generation!R944)/(+Generation!$H944))","v":2.1497309225968628E-2},{"$f":"IF(ISERROR((+Generation!S944)/(+Generation!$H944)),1/11,(+Generation!S944)/(+Generation!$H944))","v":2.3094877446262343E-2},1]
["F107T","SGTP - System Gross Transmission Plant",null,null,null,{"$f":"IF(ISERROR((+Transmission!I987)/(+Transmission!$H987)),1/11,(+Transmission!I987)/(+Transmission!$H987))","v":0.34385238939732404},{"$f":"IF(ISERROR((+Transmission!J987)/(+Transmission!$H987)),1/11,(+Transmission!J987)/(+Transmission!$H987))","v":0.26789451444875151},{"$f":"IF(ISERROR((+Transmission!K987)/(+Transmission!$H987)),1/11,(+Transmission!K987)/(+Transmission!$H987))","v":8.5885895592196476E-2},{"$f":"IF(ISERROR((+Transmission!L987)/(+Transmission!$H987)),1/11,(+Transmission!L987)/(+Transmission!$H987))","v":1.886255672639387E-3},{"$f":"IF(ISERROR((+Transmission!M987)/(+Transmission!$H987)),1/11,(+Transmission!M987)/(+Transmission!$H987))","v":0.17896667711000114},{"$f":"IF(ISERROR((+Transmission!N987)/(+Transmission!$H987)),1/11,(+Transmission!N987)/(+Transmission!$H987))","v":9.2794506893597983E-3},{"$f":"IF(ISERROR((+Transmission!O987)/(+Transmission!$H987)),1/11,(+Transmission!O987)/(+Transmission!$H987))","v":2.3273376763870238E-4},{"$f":"IF(ISERROR((+Transmission!P987)/(+Transmission!$H987)),1/11,(+Transmission!P987)/(+Transmission!$H987))","v":4.2214552939751505E-4},{"$f":"IF(ISERROR((+Transmission!Q987)/(+Transmission!$H987)),1/11,(+Transmission!Q987)/(+Transmission!$H987))","v":6.7042369491867843E-2},{"$f":"IF(ISERROR((+Transmission!R987)/(+Transmission!$H987)),1/11,(+Transmission!R987)/(+Transmission!$H987))","v":2.1557854798942903E-2},{"$f":"IF(ISERROR((+Transmission!S987)/(+Transmission!$H987)),1/11,(+Transmission!S987)/(+Transmission!$H987))","v":2.2979713501880692E-2},1]
["F107D","SGDP - System Gross Distribution Plant",null,null,null,{"$f":"IF(ISERROR(Distribution!I1054/Distribution!$H1054),1/11,Distribution!I1054/Distribution!$H1054)","v":0.57841557190249349},{"$f":"IF(ISERROR(Distribution!J1054/Distribution!$H1054),1/11,Distribution!J1054/Distribution!$H1054)","v":0.23288401147248144},{"$f":"IF(ISERROR(Distribution!K1054/Distribution!$H1054),1/11,Distribution!K1054/Distribution!$H1054)","v":6.6410829183442141E-2},{"$f":"IF(ISERROR(Distribution!L1054/Distribution!$H1054),1/11,Distribution!L1054/Distribution!$H1054)","v":1.4956925368868867E-2},{"$f":"IF(ISERROR(Distribution!M1054/Distribution!$H1054),1/11,Distribution!M1054/Distribution!$H1054)","v":1.254226326821042E-3},{"$f":"IF(ISERROR(Distribution!N1054/Distribution!$H1054),1/11,Distribution!N1054/Distribution!$H1054)","v":1.3596617030858321E-2},{"$f":"IF(ISERROR(Distribution!O1054/Distribution!$H1054),1/11,Distribution!O1054/Distribution!$H1054)","v":4.7450025459984336E-4},{"$f":"IF(ISERROR(Distribution!P1054/Distribution!$H1054),1/11,Distribution!P1054/Distribution!$H1054)","v":3.2670035871104559E-4},{"$f":"IF(ISERROR(Distribution!Q1054/Distribution!$H1054),1/11,Distribution!Q1054/Distribution!$H1054)","v":9.1502931918844371E-2},{"$f":"IF(ISERROR(Distribution!R1054/Distribution!$H1054),1/11,Distribution!R1054/Distribution!$H1054)","v":8.8843091439745969E-5},{"$f":"IF(ISERROR(Distribution!S1054/Distribution!$H1054),1/11,Distribution!S1054/Distribution!$H1054)","v":8.8843091439745969E-5},1]
["F107R","SGTP - System Gross Retail Plant",null,null,null,{"$f":"IF(ISERROR(Distribution!I1054/Distribution!$H1054),1/11,Distribution!I1054/Distribution!$H1054)","v":0.57841557190249349},{"$f":"IF(ISERROR(Distribution!J1054/Distribution!$H1054),1/11,Distribution!J1054/Distribution!$H1054)","v":0.23288401147248144},{"$f":"IF(ISERROR(Distribution!K1054/Distribution!$H1054),1/11,Distribution!K1054/Distribution!$H1054)","v":6.6410829183442141E-2},{"$f":"IF(ISERROR(Distribution!L1054/Distribution!$H1054),1/11,Distribution!L1054/Distribution!$H1054)","v":1.4956925368868867E-2},{"$f":"IF(ISERROR(Distribution!M1054/Distribution!$H1054),1/11,Distribution!M1054/Distribution!$H1054)","v":1.254226326821042E-3},{"$f":"IF(ISERROR(Distribution!N1054/Distribution!$H1054),1/11,Distribution!N1054/Distribution!$H1054)","v":1.3596617030858321E-2},{"$f":"IF(ISERROR(Distribution!O1054/Distribution!$H1054),1/11,Distribution!O1054/Distribution!$H1054)","v":4.7450025459984336E-4},{"$f":"IF(ISERROR(Distribution!P1054/Distribution!$H1054),1/11,Distribution!P1054/Distribution!$H1054)","v":3.2670035871104559E-4},{"$f":"IF(ISERROR(Distribution!Q1054/Distribution!$H1054),1/11,Distribution!Q1054/Distribution!$H1054)","v":9.1502931918844371E-2},{"$f":"IF(ISERROR(Distribution!R1054/Distribution!$H1054),1/11,Distribution!R1054/Distribution!$H1054)","v":8.8843091439745969E-5},{"$f":"IF(ISERROR(Distribution!S1054/Distribution!$H1054),1/11,Distribution!S1054/Distribution!$H1054)","v":8.8843091439745969E-5},1]
["F107M","SGDP - System Gross Misc Plant",null,null,null,{"$f":"IF(ISERROR(Distribution!I1054/Distribution!$H1054),1/11,Distribution!I1054/Distribution!$H1054)","v":0.57841557190249349},{"$f":"IF(ISERROR(Distribution!J1054/Distribution!$H1054),1/11,Distribution!J1054/Distribution!$H1054)","v":0.23288401147248144},{"$f":"IF(ISERROR(Distribution!K1054/Distribution!$H1054),1/11,Distribution!K1054/Distribution!$H1054)","v":6.6410829183442141E-2},{"$f":"IF(ISERROR(Distribution!L1054/Distribution!$H1054),1/11,Distribution!L1054/Distribution!$H1054)","v":1.4956925368868867E-2},{"$f":"IF(ISERROR(Distribution!M1054/Distribution!$H1054),1/11,Distribution!M1054/Distribution!$H1054)","v":1.254226326821042E-3},{"$f":"IF(ISERROR(Distribution!N1054/Distribution!$H1054),1/11,Distribution!N1054/Distribution!$H1054)","v":1.3596617030858321E-2},{"$f":"IF(ISERROR(Distribution!O1054/Distribution!$H1054),1/11,Distribution!O1054/Distribution!$H1054)","v":4.7450025459984336E-4},{"$f":"IF(ISERROR(Distribution!P1054/Distribution!$H1054),1/11,Distribution!P1054/Distribution!$H1054)","v":3.2670035871104559E-4},{"$f":"IF(ISERROR(Distribution!Q1054/Distribution!$H1054),1/11,Distribution!Q1054/Distribution!$H1054)","v":9.1502931918844371E-2},{"$f":"IF(ISERROR(Distribution!R1054/Distribution!$H1054),1/11,Distribution!R1054/Distribution!$H1054)","v":8.8843091439745969E-5},{"$f":"IF(ISERROR(Distribution!S1054/Distribution!$H1054),1/11,Distribution!S1054/Distribution!$H1054)","v":8.8843091439745969E-5},1]
["F108","SGP - System General Plant",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I1174)/(+'G+T+D+R+M'!$H1174)),1/11,(+'G+T+D+R+M'!I1174)/(+'G+T+D+R+M'!$H1174))","v":0.40017978087026806},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1174)/(+'G+T+D+R+M'!$H1174)),1/11,(+'G+T+D+R+M'!J1174)/(+'G+T+D+R+M'!$H1174))","v":0.25459281658098765},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1174)/(+'G+T+D+R+M'!$H1174)),1/11,(+'G+T+D+R+M'!K1174)/(+'G+T+D+R+M'!$H1174))","v":8.1311135264240178E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L1174)/(+'G+T+D+R+M'!$H1174)),1/11,(+'G+T+D+R+M'!L1174)/(+'G+T+D+R+M'!$H1174))","v":6.2482939338862498E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M1174)/(+'G+T+D+R+M'!$H1174)),1/11,(+'G+T+D+R+M'!M1174)/(+'G+T+D+R+M'!$H1174))","v":0.13545779781763231},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N1174)/(+'G+T+D+R+M'!$H1174)),1/11,(+'G+T+D+R+M'!N1174)/(+'G+T+D+R+M'!$H1174))","v":1.0931286089446627E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1174)/(+'G+T+D+R+M'!$H1174)),1/11,(+'G+T+D+R+M'!O1174)/(+'G+T+D+R+M'!$H1174))","v":3.5865647570094186E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P1174)/(+'G+T+D+R+M'!$H1174)),1/11,(+'G+T+D+R+M'!P1174)/(+'G+T+D+R+M'!$H1174))","v":5.3329301486277909E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q1174)/(+'G+T+D+R+M'!$H1174)),1/11,(+'G+T+D+R+M'!Q1174)/(+'G+T+D+R+M'!$H1174))","v":7.2022708135231456E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R1174)/(+'G+T+D+R+M'!$H1174)),1/11,(+'G+T+D+R+M'!R1174)/(+'G+T+D+R+M'!$H1174))","v":1.6568468421845894E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S1174)/(+'G+T+D+R+M'!$H1174)),1/11,(+'G+T+D+R+M'!S1174)/(+'G+T+D+R+M'!$H1174))","v":2.1795763395897713E-2},1]
["F108G","SGGP - System Gen Generation Plant",null,null,null,{"$f":"IF(ISERROR((+Generation!I1174)/(+Generation!$H1174)),1/11,(+Generation!I1174)/(+Generation!$H1174))","v":0.30950116616207585},{"$f":"IF(ISERROR((+Generation!J1174)/(+Generation!$H1174)),1/11,(+Generation!J1174)/(+Generation!$H1174))","v":0.26976253837000547},{"$f":"IF(ISERROR((+Generation!K1174)/(+Generation!$H1174)),1/11,(+Generation!K1174)/(+Generation!$H1174))","v":9.0536031252787807E-2},{"$f":"IF(ISERROR((+Generation!L1174)/(+Generation!$H1174)),1/11,(+Generation!L1174)/(+Generation!$H1174))","v":3.203586604511751E-3},{"$f":"IF(ISERROR((+Generation!M1174)/(+Generation!$H1174)),1/11,(+Generation!M1174)/(+Generation!$H1174))","v":0.19491338791573837},{"$f":"IF(ISERROR((+Generation!N1174)/(+Generation!$H1174)),1/11,(+Generation!N1174)/(+Generation!$H1174))","v":1.0463649936786956E-2},{"$f":"IF(ISERROR((+Generation!O1174)/(+Generation!$H1174)),1/11,(+Generation!O1174)/(+Generation!$H1174))","v":2.6553643610665331E-4},{"$f":"IF(ISERROR((+Generation!P1174)/(+Generation!$H1174)),1/11,(+Generation!P1174)/(+Generation!$H1174))","v":6.8340475643807199E-4},{"$f":"IF(ISERROR((+Generation!Q1174)/(+Generation!$H1174)),1/11,(+Generation!Q1174)/(+Generation!$H1174))","v":6.282656695457503E-2},{"$f":"IF(ISERROR((+Generation!R1174)/(+Generation!$H1174)),1/11,(+Generation!R1174)/(+Generation!$H1174))","v":2.4015394100081695E-2},{"$f":"IF(ISERROR((+Generation!S1174)/(+Generation!$H1174)),1/11,(+Generation!S1174)/(+Generation!$H1174))","v":3.3828737510892333E-2},1]
["F108T","SGTP - System Gen Transmission Plant",null,null,null,{"$f":"IF(ISERROR((+Transmission!I1174)/(+Transmission!$H1174)),1/11,(+Transmission!I1174)/(+Transmission!$H1174))","v":0.34385472359154373},{"$f":"IF(ISERROR((+Transmission!J1174)/(+Transmission!$H1174)),1/11,(+Transmission!J1174)/(+Transmission!$H1174))","v":0.26789633301347987},{"$f":"IF(ISERROR((+Transmission!K1174)/(+Transmission!$H1174)),1/11,(+Transmission!K1174)/(+Transmission!$H1174))","v":8.5886478616678003E-2},{"$f":"IF(ISERROR((+Transmission!L1174)/(+Transmission!$H1174)),1/11,(+Transmission!L1174)/(+Transmission!$H1174))","v":1.8862684772242139E-3},{"$f":"IF(ISERROR((+Transmission!M1174)/(+Transmission!$H1174)),1/11,(+Transmission!M1174)/(+Transmission!$H1174))","v":0.17896133199337549},{"$f":"IF(ISERROR((+Transmission!N1174)/(+Transmission!$H1174)),1/11,(+Transmission!N1174)/(+Transmission!$H1174))","v":9.2795136816228429E-3},{"$f":"IF(ISERROR((+Transmission!O1174)/(+Transmission!$H1174)),1/11,(+Transmission!O1174)/(+Transmission!$H1174))","v":2.3273534751958123E-4},{"$f":"IF(ISERROR((+Transmission!P1174)/(+Transmission!$H1174)),1/11,(+Transmission!P1174)/(+Transmission!$H1174))","v":4.2214839507384881E-4},{"$f":"IF(ISERROR((+Transmission!Q1174)/(+Transmission!$H1174)),1/11,(+Transmission!Q1174)/(+Transmission!$H1174))","v":6.7042824599687842E-2},{"$f":"IF(ISERROR((+Transmission!R1174)/(+Transmission!$H1174)),1/11,(+Transmission!R1174)/(+Transmission!$H1174))","v":2.1557772787318331E-2},{"$f":"IF(ISERROR((+Transmission!S1174)/(+Transmission!$H1174)),1/11,(+Transmission!S1174)/(+Transmission!$H1174))","v":2.2979869496476284E-2},1]
["F108D","SGDP - System Gen Distribution Plant",null,null,null,{"$f":"IF(ISERROR(Distribution!I1174/Distribution!$H1174),1/11,Distribution!I1174/Distribution!$H1174)","v":0.5784155719024936},{"$f":"IF(ISERROR(Distribution!J1174/Distribution!$H1174),1/11,Distribution!J1174/Distribution!$H1174)","v":0.23288401147248153},{"$f":"IF(ISERROR(Distribution!K1174/Distribution!$H1174),1/11,Distribution!K1174/Distribution!$H1174)","v":6.6410829183442141E-2},{"$f":"IF(ISERROR(Distribution!L1174/Distribution!$H1174),1/11,Distribution!L1174/Distribution!$H1174)","v":1.4956925368868867E-2},{"$f":"IF(ISERROR(Distribution!M1174/Distribution!$H1174),1/11,Distribution!M1174/Distribution!$H1174)","v":1.2542263268210422E-3},{"$f":"IF(ISERROR(Distribution!N1174/Distribution!$H1174),1/11,Distribution!N1174/Distribution!$H1174)","v":1.3596617030858321E-2},{"$f":"IF(ISERROR(Distribution!O1174/Distribution!$H1174),1/11,Distribution!O1174/Distribution!$H1174)","v":4.7450025459984347E-4},{"$f":"IF(ISERROR(Distribution!P1174/Distribution!$H1174),1/11,Distribution!P1174/Distribution!$H1174)","v":3.2670035871104559E-4},{"$f":"IF(ISERROR(Distribution!Q1174/Distribution!$H1174),1/11,Distribution!Q1174/Distribution!$H1174)","v":9.1502931918844371E-2},{"$f":"IF(ISERROR(Distribution!R1174/Distribution!$H1174),1/11,Distribution!R1174/Distribution!$H1174)","v":8.8843091439745983E-5},{"$f":"IF(ISERROR(Distribution!S1174/Distribution!$H1174),1/11,Distribution!S1174/Distribution!$H1174)","v":8.8843091439745983E-5},1]
["F108R","SGTP - System Gen Retail Plant",null,null,null,{"$f":"IF(ISERROR(Retail!I1174/Retail!$H1174),1/11,Retail!I1174/Retail!$H1174)","v":0.87050127240374719},{"$f":"IF(ISERROR(Retail!J1174/Retail!$H1174),1/11,Retail!J1174/Retail!$H1174)","v":1.9494328079389084E-2},{"$f":"IF(ISERROR(Retail!K1174/Retail!$H1174),1/11,Retail!K1174/Retail!$H1174)","v":3.5101491039913653E-4},{"$f":"IF(ISERROR(Retail!L1174/Retail!$H1174),1/11,Retail!L1174/Retail!$H1174)","v":1.0335451527361339E-2},{"$f":"IF(ISERROR(Retail!M1174/Retail!$H1174),1/11,Retail!M1174/Retail!$H1174)","v":6.430948727545599E-4},{"$f":"IF(ISERROR(Retail!N1174/Retail!$H1174),1/11,Retail!N1174/Retail!$H1174)","v":3.4457507663939865E-3},{"$f":"IF(ISERROR(Retail!O1174/Retail!$H1174),1/11,Retail!O1174/Retail!$H1174)","v":2.5264922743983309E-3},{"$f":"IF(ISERROR(Retail!P1174/Retail!$H1174),1/11,Retail!P1174/Retail!$H1174)","v":7.1795217313135983E-4},{"$f":"IF(ISERROR(Retail!Q1174/Retail!$H1174),1/11,Retail!Q1174/Retail!$H1174)","v":9.197618121778349E-2},{"$f":"IF(ISERROR(Retail!R1174/Retail!$H1174),1/11,Retail!R1174/Retail!$H1174)","v":4.2308873207536825E-6},{"$f":"IF(ISERROR(Retail!S1174/Retail!$H1174),1/11,Retail!S1174/Retail!$H1174)","v":4.2308873207536825E-6},1]
["F108M","SGDP - System Gen Misc Plant",null,null,null,{"$f":"IF(ISERROR(Misc!I1174/Misc!$H1174),1/11,Misc!I1174/Misc!$H1174)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Misc!J1174/Misc!$H1174),1/11,Misc!J1174/Misc!$H1174)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Misc!K1174/Misc!$H1174),1/11,Misc!K1174/Misc!$H1174)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Misc!L1174/Misc!$H1174),1/11,Misc!L1174/Misc!$H1174)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Misc!M1174/Misc!$H1174),1/11,Misc!M1174/Misc!$H1174)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Misc!N1174/Misc!$H1174),1/11,Misc!N1174/Misc!$H1174)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Misc!O1174/Misc!$H1174),1/11,Misc!O1174/Misc!$H1174)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Misc!P1174/Misc!$H1174),1/11,Misc!P1174/Misc!$H1174)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Misc!Q1174/Misc!$H1174),1/11,Misc!Q1174/Misc!$H1174)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Misc!R1174/Misc!$H1174),1/11,Misc!R1174/Misc!$H1174)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(Misc!S1174/Misc!$H1174),1/11,Misc!S1174/Misc!$H1174)","v":9.0909090909090912E-2},1]
["F110","SIP - System Intangible Plant",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I1202)/(+'G+T+D+R+M'!$H1202)),1/11,(+'G+T+D+R+M'!I1202)/(+'G+T+D+R+M'!$H1202))","v":0.46937669222308792},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1202)/(+'G+T+D+R+M'!$H1202)),1/11,(+'G+T+D+R+M'!J1202)/(+'G+T+D+R+M'!$H1202))","v":0.21972770485566098},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1202)/(+'G+T+D+R+M'!$H1202)),1/11,(+'G+T+D+R+M'!K1202)/(+'G+T+D+R+M'!$H1202))","v":6.832916698271467E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L1202)/(+'G+T+D+R+M'!$H1202)),1/11,(+'G+T+D+R+M'!L1202)/(+'G+T+D+R+M'!$H1202))","v":5.1353929482715341E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M1202)/(+'G+T+D+R+M'!$H1202)),1/11,(+'G+T+D+R+M'!M1202)/(+'G+T+D+R+M'!$H1202))","v":0.12172415392550606},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N1202)/(+'G+T+D+R+M'!$H1202)),1/11,(+'G+T+D+R+M'!N1202)/(+'G+T+D+R+M'!$H1202))","v":8.8442198212753016E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1202)/(+'G+T+D+R+M'!$H1202)),1/11,(+'G+T+D+R+M'!O1202)/(+'G+T+D+R+M'!$H1202))","v":6.7417456296334525E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P1202)/(+'G+T+D+R+M'!$H1202)),1/11,(+'G+T+D+R+M'!P1202)/(+'G+T+D+R+M'!$H1202))","v":4.6513126521450783E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q1202)/(+'G+T+D+R+M'!$H1202)),1/11,(+'G+T+D+R+M'!Q1202)/(+'G+T+D+R+M'!$H1202))","v":7.4868071784202864E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R1202)/(+'G+T+D+R+M'!$H1202)),1/11,(+'G+T+D+R+M'!R1202)/(+'G+T+D+R+M'!$H1202))","v":1.486227562349879E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S1202)/(+'G+T+D+R+M'!$H1202)),1/11,(+'G+T+D+R+M'!S1202)/(+'G+T+D+R+M'!$H1202))","v":1.5993016007604079E-2},1]
["F118","Account 360",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I997)/(+'G+T+D+R+M'!$H997)),1/11,(+'G+T+D+R+M'!I997)/(+'G+T+D+R+M'!$H997))","v":0.48983022049703673},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J997)/(+'G+T+D+R+M'!$H997)),1/11,(+'G+T+D+R+M'!J997)/(+'G+T+D+R+M'!$H997))","v":0.30652512381797836},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K997)/(+'G+T+D+R+M'!$H997)),1/11,(+'G+T+D+R+M'!K997)/(+'G+T+D+R+M'!$H997))","v":9.4580836122313924E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L997)/(+'G+T+D+R+M'!$H997)),1/11,(+'G+T+D+R+M'!L997)/(+'G+T+D+R+M'!$H997))","v":7.3726135148702591E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M997)/(+'G+T+D+R+M'!$H997)),1/11,(+'G+T+D+R+M'!M997)/(+'G+T+D+R+M'!$H997))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N997)/(+'G+T+D+R+M'!$H997)),1/11,(+'G+T+D+R+M'!N997)/(+'G+T+D+R+M'!$H997))","v":1.7391939963585606E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O997)/(+'G+T+D+R+M'!$H997)),1/11,(+'G+T+D+R+M'!O997)/(+'G+T+D+R+M'!$H997))","v":2.1870567762183693E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P997)/(+'G+T+D+R+M'!$H997)),1/11,(+'G+T+D+R+M'!P997)/(+'G+T+D+R+M'!$H997))","v":1.6349885981790946E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q997)/(+'G+T+D+R+M'!$H997)),1/11,(+'G+T+D+R+M'!Q997)/(+'G+T+D+R+M'!$H997))","v":9.0552413710158611E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R997)/(+'G+T+D+R+M'!$H997)),1/11,(+'G+T+D+R+M'!R997)/(+'G+T+D+R+M'!$H997))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S997)/(+'G+T+D+R+M'!$H997)),1/11,(+'G+T+D+R+M'!S997)/(+'G+T+D+R+M'!$H997))","v":0},1]
["F119","Account 361",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I1001)/(+'G+T+D+R+M'!$H1001)),1/11,(+'G+T+D+R+M'!I1001)/(+'G+T+D+R+M'!$H1001))","v":0.48983022049703673},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1001)/(+'G+T+D+R+M'!$H1001)),1/11,(+'G+T+D+R+M'!J1001)/(+'G+T+D+R+M'!$H1001))","v":0.30652512381797836},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1001)/(+'G+T+D+R+M'!$H1001)),1/11,(+'G+T+D+R+M'!K1001)/(+'G+T+D+R+M'!$H1001))","v":9.458083612231391E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L1001)/(+'G+T+D+R+M'!$H1001)),1/11,(+'G+T+D+R+M'!L1001)/(+'G+T+D+R+M'!$H1001))","v":7.3726135148702581E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M1001)/(+'G+T+D+R+M'!$H1001)),1/11,(+'G+T+D+R+M'!M1001)/(+'G+T+D+R+M'!$H1001))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N1001)/(+'G+T+D+R+M'!$H1001)),1/11,(+'G+T+D+R+M'!N1001)/(+'G+T+D+R+M'!$H1001))","v":1.7391939963585606E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1001)/(+'G+T+D+R+M'!$H1001)),1/11,(+'G+T+D+R+M'!O1001)/(+'G+T+D+R+M'!$H1001))","v":2.1870567762183693E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P1001)/(+'G+T+D+R+M'!$H1001)),1/11,(+'G+T+D+R+M'!P1001)/(+'G+T+D+R+M'!$H1001))","v":1.6349885981790946E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q1001)/(+'G+T+D+R+M'!$H1001)),1/11,(+'G+T+D+R+M'!Q1001)/(+'G+T+D+R+M'!$H1001))","v":9.0552413710158611E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R1001)/(+'G+T+D+R+M'!$H1001)),1/11,(+'G+T+D+R+M'!R1001)/(+'G+T+D+R+M'!$H1001))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S1001)/(+'G+T+D+R+M'!$H1001)),1/11,(+'G+T+D+R+M'!S1001)/(+'G+T+D+R+M'!$H1001))","v":0},1]
["F120","Account 362",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I1005)/(+'G+T+D+R+M'!$H1005)),1/11,(+'G+T+D+R+M'!I1005)/(+'G+T+D+R+M'!$H1005))","v":0.48983022049703673},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1005)/(+'G+T+D+R+M'!$H1005)),1/11,(+'G+T+D+R+M'!J1005)/(+'G+T+D+R+M'!$H1005))","v":0.30652512381797836},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1005)/(+'G+T+D+R+M'!$H1005)),1/11,(+'G+T+D+R+M'!K1005)/(+'G+T+D+R+M'!$H1005))","v":9.4580836122313924E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L1005)/(+'G+T+D+R+M'!$H1005)),1/11,(+'G+T+D+R+M'!L1005)/(+'G+T+D+R+M'!$H1005))","v":7.3726135148702581E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M1005)/(+'G+T+D+R+M'!$H1005)),1/11,(+'G+T+D+R+M'!M1005)/(+'G+T+D+R+M'!$H1005))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N1005)/(+'G+T+D+R+M'!$H1005)),1/11,(+'G+T+D+R+M'!N1005)/(+'G+T+D+R+M'!$H1005))","v":1.7391939963585606E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1005)/(+'G+T+D+R+M'!$H1005)),1/11,(+'G+T+D+R+M'!O1005)/(+'G+T+D+R+M'!$H1005))","v":2.1870567762183693E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P1005)/(+'G+T+D+R+M'!$H1005)),1/11,(+'G+T+D+R+M'!P1005)/(+'G+T+D+R+M'!$H1005))","v":1.6349885981790943E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q1005)/(+'G+T+D+R+M'!$H1005)),1/11,(+'G+T+D+R+M'!Q1005)/(+'G+T+D+R+M'!$H1005))","v":9.0552413710158611E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R1005)/(+'G+T+D+R+M'!$H1005)),1/11,(+'G+T+D+R+M'!R1005)/(+'G+T+D+R+M'!$H1005))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S1005)/(+'G+T+D+R+M'!$H1005)),1/11,(+'G+T+D+R+M'!S1005)/(+'G+T+D+R+M'!$H1005))","v":0},1]
["F121","Account 364",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I1010)/(+'G+T+D+R+M'!$H1010)),1/11,(+'G+T+D+R+M'!I1010)/(+'G+T+D+R+M'!$H1010))","v":0.48481986705324259},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1010)/(+'G+T+D+R+M'!$H1010)),1/11,(+'G+T+D+R+M'!J1010)/(+'G+T+D+R+M'!$H1010))","v":0.30201647996714831},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1010)/(+'G+T+D+R+M'!$H1010)),1/11,(+'G+T+D+R+M'!K1010)/(+'G+T+D+R+M'!$H1010))","v":9.3189657155064054E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L1010)/(+'G+T+D+R+M'!$H1010)),1/11,(+'G+T+D+R+M'!L1010)/(+'G+T+D+R+M'!$H1010))","v":1.2965904216157639E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M1010)/(+'G+T+D+R+M'!$H1010)),1/11,(+'G+T+D+R+M'!M1010)/(+'G+T+D+R+M'!$H1010))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N1010)/(+'G+T+D+R+M'!$H1010)),1/11,(+'G+T+D+R+M'!N1010)/(+'G+T+D+R+M'!$H1010))","v":1.7136123858875738E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1010)/(+'G+T+D+R+M'!$H1010)),1/11,(+'G+T+D+R+M'!O1010)/(+'G+T+D+R+M'!$H1010))","v":2.1548876020812156E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P1010)/(+'G+T+D+R+M'!$H1010)),1/11,(+'G+T+D+R+M'!P1010)/(+'G+T+D+R+M'!$H1010))","v":1.6109397332849569E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q1010)/(+'G+T+D+R+M'!$H1010)),1/11,(+'G+T+D+R+M'!Q1010)/(+'G+T+D+R+M'!$H1010))","v":8.9495385015975204E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R1010)/(+'G+T+D+R+M'!$H1010)),1/11,(+'G+T+D+R+M'!R1010)/(+'G+T+D+R+M'!$H1010))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S1010)/(+'G+T+D+R+M'!$H1010)),1/11,(+'G+T+D+R+M'!S1010)/(+'G+T+D+R+M'!$H1010))","v":0},1]
["F122","Account 365",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I1015)/(+'G+T+D+R+M'!$H1015)),1/11,(+'G+T+D+R+M'!I1015)/(+'G+T+D+R+M'!$H1015))","v":0.63780655039876},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1015)/(+'G+T+D+R+M'!$H1015)),1/11,(+'G+T+D+R+M'!J1015)/(+'G+T+D+R+M'!$H1015))","v":0.18738192819460939},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1015)/(+'G+T+D+R+M'!$H1015)),1/11,(+'G+T+D+R+M'!K1015)/(+'G+T+D+R+M'!$H1015))","v":5.7818227824554168E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L1015)/(+'G+T+D+R+M'!$H1015)),1/11,(+'G+T+D+R+M'!L1015)/(+'G+T+D+R+M'!$H1015))","v":8.3861406357957757E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M1015)/(+'G+T+D+R+M'!$H1015)),1/11,(+'G+T+D+R+M'!M1015)/(+'G+T+D+R+M'!$H1015))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N1015)/(+'G+T+D+R+M'!$H1015)),1/11,(+'G+T+D+R+M'!N1015)/(+'G+T+D+R+M'!$H1015))","v":1.0631869925796967E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1015)/(+'G+T+D+R+M'!$H1015)),1/11,(+'G+T+D+R+M'!O1015)/(+'G+T+D+R+M'!$H1015))","v":1.3369700685358563E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P1015)/(+'G+T+D+R+M'!$H1015)),1/11,(+'G+T+D+R+M'!P1015)/(+'G+T+D+R+M'!$H1015))","v":9.994851720047853E-5},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q1015)/(+'G+T+D+R+M'!$H1015)),1/11,(+'G+T+D+R+M'!Q1015)/(+'G+T+D+R+M'!$H1015))","v":9.7741637496429626E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R1015)/(+'G+T+D+R+M'!$H1015)),1/11,(+'G+T+D+R+M'!R1015)/(+'G+T+D+R+M'!$H1015))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S1015)/(+'G+T+D+R+M'!$H1015)),1/11,(+'G+T+D+R+M'!S1015)/(+'G+T+D+R+M'!$H1015))","v":0},1]
["F123","Account 366",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I1020)/(+'G+T+D+R+M'!$H1020)),1/11,(+'G+T+D+R+M'!I1020)/(+'G+T+D+R+M'!$H1020))","v":0.61784814717145353},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1020)/(+'G+T+D+R+M'!$H1020)),1/11,(+'G+T+D+R+M'!J1020)/(+'G+T+D+R+M'!$H1020))","v":0.2080381940392097},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1020)/(+'G+T+D+R+M'!$H1020)),1/11,(+'G+T+D+R+M'!K1020)/(+'G+T+D+R+M'!$H1020))","v":6.4191887739971851E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L1020)/(+'G+T+D+R+M'!$H1020)),1/11,(+'G+T+D+R+M'!L1020)/(+'G+T+D+R+M'!$H1020))","v":6.4965556057481211E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M1020)/(+'G+T+D+R+M'!$H1020)),1/11,(+'G+T+D+R+M'!M1020)/(+'G+T+D+R+M'!$H1020))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N1020)/(+'G+T+D+R+M'!$H1020)),1/11,(+'G+T+D+R+M'!N1020)/(+'G+T+D+R+M'!$H1020))","v":1.1803886532352469E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1020)/(+'G+T+D+R+M'!$H1020)),1/11,(+'G+T+D+R+M'!O1020)/(+'G+T+D+R+M'!$H1020))","v":1.4843525265350509E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P1020)/(+'G+T+D+R+M'!$H1020)),1/11,(+'G+T+D+R+M'!P1020)/(+'G+T+D+R+M'!$H1020))","v":1.1096645880220275E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q1020)/(+'G+T+D+R+M'!$H1020)),1/11,(+'G+T+D+R+M'!Q1020)/(+'G+T+D+R+M'!$H1020))","v":9.7208827244981824E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R1020)/(+'G+T+D+R+M'!$H1020)),1/11,(+'G+T+D+R+M'!R1020)/(+'G+T+D+R+M'!$H1020))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S1020)/(+'G+T+D+R+M'!$H1020)),1/11,(+'G+T+D+R+M'!S1020)/(+'G+T+D+R+M'!$H1020))","v":0},1]
["F124","Account 367",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I1025)/(+'G+T+D+R+M'!$H1025)),1/11,(+'G+T+D+R+M'!I1025)/(+'G+T+D+R+M'!$H1025))","v":0.59384358116374358},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1025)/(+'G+T+D+R+M'!$H1025)),1/11,(+'G+T+D+R+M'!J1025)/(+'G+T+D+R+M'!$H1025))","v":0.22475105946586216},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1025)/(+'G+T+D+R+M'!$H1025)),1/11,(+'G+T+D+R+M'!K1025)/(+'G+T+D+R+M'!$H1025))","v":6.9348779176352668E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L1025)/(+'G+T+D+R+M'!$H1025)),1/11,(+'G+T+D+R+M'!L1025)/(+'G+T+D+R+M'!$H1025))","v":3.2305787169793249E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M1025)/(+'G+T+D+R+M'!$H1025)),1/11,(+'G+T+D+R+M'!M1025)/(+'G+T+D+R+M'!$H1025))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N1025)/(+'G+T+D+R+M'!$H1025)),1/11,(+'G+T+D+R+M'!N1025)/(+'G+T+D+R+M'!$H1025))","v":1.2752158401553087E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1025)/(+'G+T+D+R+M'!$H1025)),1/11,(+'G+T+D+R+M'!O1025)/(+'G+T+D+R+M'!$H1025))","v":1.6035988223234881E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P1025)/(+'G+T+D+R+M'!$H1025)),1/11,(+'G+T+D+R+M'!P1025)/(+'G+T+D+R+M'!$H1025))","v":1.1988101173513126E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q1025)/(+'G+T+D+R+M'!$H1025)),1/11,(+'G+T+D+R+M'!Q1025)/(+'G+T+D+R+M'!$H1025))","v":9.5793602181541829E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R1025)/(+'G+T+D+R+M'!$H1025)),1/11,(+'G+T+D+R+M'!R1025)/(+'G+T+D+R+M'!$H1025))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S1025)/(+'G+T+D+R+M'!$H1025)),1/11,(+'G+T+D+R+M'!S1025)/(+'G+T+D+R+M'!$H1025))","v":0},1]
["F125","Account 368",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I1029)/(+'G+T+D+R+M'!$H1029)),1/11,(+'G+T+D+R+M'!I1029)/(+'G+T+D+R+M'!$H1029))","v":0.58827051861998769},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1029)/(+'G+T+D+R+M'!$H1029)),1/11,(+'G+T+D+R+M'!J1029)/(+'G+T+D+R+M'!$H1029))","v":0.25461395787110597},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1029)/(+'G+T+D+R+M'!$H1029)),1/11,(+'G+T+D+R+M'!K1029)/(+'G+T+D+R+M'!$H1029))","v":6.0270587235772992E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L1029)/(+'G+T+D+R+M'!$H1029)),1/11,(+'G+T+D+R+M'!L1029)/(+'G+T+D+R+M'!$H1029))","v":3.8225208165186216E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M1029)/(+'G+T+D+R+M'!$H1029)),1/11,(+'G+T+D+R+M'!M1029)/(+'G+T+D+R+M'!$H1029))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N1029)/(+'G+T+D+R+M'!$H1029)),1/11,(+'G+T+D+R+M'!N1029)/(+'G+T+D+R+M'!$H1029))","v":1.8417154480063477E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1029)/(+'G+T+D+R+M'!$H1029)),1/11,(+'G+T+D+R+M'!O1029)/(+'G+T+D+R+M'!$H1029))","v":1.216588376660014E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P1029)/(+'G+T+D+R+M'!$H1029)),1/11,(+'G+T+D+R+M'!P1029)/(+'G+T+D+R+M'!$H1029))","v":7.9335001112881332E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q1029)/(+'G+T+D+R+M'!$H1029)),1/11,(+'G+T+D+R+M'!Q1029)/(+'G+T+D+R+M'!$H1029))","v":7.3690252127756359E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R1029)/(+'G+T+D+R+M'!$H1029)),1/11,(+'G+T+D+R+M'!R1029)/(+'G+T+D+R+M'!$H1029))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S1029)/(+'G+T+D+R+M'!$H1029)),1/11,(+'G+T+D+R+M'!S1029)/(+'G+T+D+R+M'!$H1029))","v":0},1]
["F126","Account 369",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I1033)/(+'G+T+D+R+M'!$H1033)),1/11,(+'G+T+D+R+M'!I1033)/(+'G+T+D+R+M'!$H1033))","v":0.79912741943617038},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1033)/(+'G+T+D+R+M'!$H1033)),1/11,(+'G+T+D+R+M'!J1033)/(+'G+T+D+R+M'!$H1033))","v":7.6845259707104957E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1033)/(+'G+T+D+R+M'!$H1033)),1/11,(+'G+T+D+R+M'!K1033)/(+'G+T+D+R+M'!$H1033))","v":6.9864438495217994E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L1033)/(+'G+T+D+R+M'!$H1033)),1/11,(+'G+T+D+R+M'!L1033)/(+'G+T+D+R+M'!$H1033))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M1033)/(+'G+T+D+R+M'!$H1033)),1/11,(+'G+T+D+R+M'!M1033)/(+'G+T+D+R+M'!$H1033))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N1033)/(+'G+T+D+R+M'!$H1033)),1/11,(+'G+T+D+R+M'!N1033)/(+'G+T+D+R+M'!$H1033))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1033)/(+'G+T+D+R+M'!$H1033)),1/11,(+'G+T+D+R+M'!O1033)/(+'G+T+D+R+M'!$H1033))","v":2.7924820576156108E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P1033)/(+'G+T+D+R+M'!$H1033)),1/11,(+'G+T+D+R+M'!P1033)/(+'G+T+D+R+M'!$H1033))","v":7.935383701788305E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q1033)/(+'G+T+D+R+M'!$H1033)),1/11,(+'G+T+D+R+M'!Q1033)/(+'G+T+D+R+M'!$H1033))","v":0.11345485657940838},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R1033)/(+'G+T+D+R+M'!$H1033)),1/11,(+'G+T+D+R+M'!R1033)/(+'G+T+D+R+M'!$H1033))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S1033)/(+'G+T+D+R+M'!$H1033)),1/11,(+'G+T+D+R+M'!S1033)/(+'G+T+D+R+M'!$H1033))","v":0},1]
["F127","Account 370",null,null,null,{"$f":"IF(ISERROR(('G+T+D+R+M'!I1037/'G+T+D+R+M'!$H1037)),1/11,('G+T+D+R+M'!I1037/'G+T+D+R+M'!$H1037))","v":0.69175662300757301},{"$f":"IF(ISERROR(('G+T+D+R+M'!J1037/'G+T+D+R+M'!$H1037)),1/11,('G+T+D+R+M'!J1037/'G+T+D+R+M'!$H1037))","v":0.11688033825387559},{"$f":"IF(ISERROR(('G+T+D+R+M'!K1037/'G+T+D+R+M'!$H1037)),1/11,('G+T+D+R+M'!K1037/'G+T+D+R+M'!$H1037))","v":1.3574610815366307E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!L1037/'G+T+D+R+M'!$H1037)),1/11,('G+T+D+R+M'!L1037/'G+T+D+R+M'!$H1037))","v":0},{"$f":"IF(ISERROR(('G+T+D+R+M'!M1037/'G+T+D+R+M'!$H1037)),1/11,('G+T+D+R+M'!M1037/'G+T+D+R+M'!$H1037))","v":4.2489007372387685E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!N1037/'G+T+D+R+M'!$H1037)),1/11,('G+T+D+R+M'!N1037/'G+T+D+R+M'!$H1037))","v":9.8934640646544773E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!O1037/'G+T+D+R+M'!$H1037)),1/11,('G+T+D+R+M'!O1037/'G+T+D+R+M'!$H1037))","v":2.1619541640370511E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!P1037/'G+T+D+R+M'!$H1037)),1/11,('G+T+D+R+M'!P1037/'G+T+D+R+M'!$H1037))","v":6.1436154228907542E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!Q1037/'G+T+D+R+M'!$H1037)),1/11,('G+T+D+R+M'!Q1037/'G+T+D+R+M'!$H1037))","v":0.11661022516646931},{"$f":"IF(ISERROR(('G+T+D+R+M'!R1037/'G+T+D+R+M'!$H1037)),1/11,('G+T+D+R+M'!R1037/'G+T+D+R+M'!$H1037))","v":3.0097078066737876E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!S1037/'G+T+D+R+M'!$H1037)),1/11,('G+T+D+R+M'!S1037/'G+T+D+R+M'!$H1037))","v":3.0097078066737876E-3},1]
["F128","Account 371",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I1042)/(+'G+T+D+R+M'!$H1042)),1/11,(+'G+T+D+R+M'!I1042)/(+'G+T+D+R+M'!$H1042))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1042)/(+'G+T+D+R+M'!$H1042)),1/11,(+'G+T+D+R+M'!J1042)/(+'G+T+D+R+M'!$H1042))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1042)/(+'G+T+D+R+M'!$H1042)),1/11,(+'G+T+D+R+M'!K1042)/(+'G+T+D+R+M'!$H1042))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L1042)/(+'G+T+D+R+M'!$H1042)),1/11,(+'G+T+D+R+M'!L1042)/(+'G+T+D+R+M'!$H1042))","v":1},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M1042)/(+'G+T+D+R+M'!$H1042)),1/11,(+'G+T+D+R+M'!M1042)/(+'G+T+D+R+M'!$H1042))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N1042)/(+'G+T+D+R+M'!$H1042)),1/11,(+'G+T+D+R+M'!N1042)/(+'G+T+D+R+M'!$H1042))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1042)/(+'G+T+D+R+M'!$H1042)),1/11,(+'G+T+D+R+M'!O1042)/(+'G+T+D+R+M'!$H1042))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P1042)/(+'G+T+D+R+M'!$H1042)),1/11,(+'G+T+D+R+M'!P1042)/(+'G+T+D+R+M'!$H1042))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q1042)/(+'G+T+D+R+M'!$H1042)),1/11,(+'G+T+D+R+M'!Q1042)/(+'G+T+D+R+M'!$H1042))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R1042)/(+'G+T+D+R+M'!$H1042)),1/11,(+'G+T+D+R+M'!R1042)/(+'G+T+D+R+M'!$H1042))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S1042)/(+'G+T+D+R+M'!$H1042)),1/11,(+'G+T+D+R+M'!S1042)/(+'G+T+D+R+M'!$H1042))","v":0},1]
["F129","Account 372",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I1047)/(+'G+T+D+R+M'!$H1047)),1/11,(+'G+T+D+R+M'!I1047)/(+'G+T+D+R+M'!$H1047))","v":9.0909090909090912E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1047)/(+'G+T+D+R+M'!$H1047)),1/11,(+'G+T+D+R+M'!J1047)/(+'G+T+D+R+M'!$H1047))","v":9.0909090909090912E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1047)/(+'G+T+D+R+M'!$H1047)),1/11,(+'G+T+D+R+M'!K1047)/(+'G+T+D+R+M'!$H1047))","v":9.0909090909090912E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L1047)/(+'G+T+D+R+M'!$H1047)),1/11,(+'G+T+D+R+M'!L1047)/(+'G+T+D+R+M'!$H1047))","v":9.0909090909090912E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M1047)/(+'G+T+D+R+M'!$H1047)),1/11,(+'G+T+D+R+M'!M1047)/(+'G+T+D+R+M'!$H1047))","v":9.0909090909090912E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N1047)/(+'G+T+D+R+M'!$H1047)),1/11,(+'G+T+D+R+M'!N1047)/(+'G+T+D+R+M'!$H1047))","v":9.0909090909090912E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1047)/(+'G+T+D+R+M'!$H1047)),1/11,(+'G+T+D+R+M'!O1047)/(+'G+T+D+R+M'!$H1047))","v":9.0909090909090912E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P1047)/(+'G+T+D+R+M'!$H1047)),1/11,(+'G+T+D+R+M'!P1047)/(+'G+T+D+R+M'!$H1047))","v":9.0909090909090912E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q1047)/(+'G+T+D+R+M'!$H1047)),1/11,(+'G+T+D+R+M'!Q1047)/(+'G+T+D+R+M'!$H1047))","v":9.0909090909090912E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R1047)/(+'G+T+D+R+M'!$H1047)),1/11,(+'G+T+D+R+M'!R1047)/(+'G+T+D+R+M'!$H1047))","v":9.0909090909090912E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S1047)/(+'G+T+D+R+M'!$H1047)),1/11,(+'G+T+D+R+M'!S1047)/(+'G+T+D+R+M'!$H1047))","v":9.0909090909090912E-2},{"$f":"ROUND(SUM(F98:P98),6)","v":1}]
["F130","Account 373",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I1049)/(+'G+T+D+R+M'!$H1049)),1/11,(+'G+T+D+R+M'!I1049)/(+'G+T+D+R+M'!$H1049))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1049)/(+'G+T+D+R+M'!$H1049)),1/11,(+'G+T+D+R+M'!J1049)/(+'G+T+D+R+M'!$H1049))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1049)/(+'G+T+D+R+M'!$H1049)),1/11,(+'G+T+D+R+M'!K1049)/(+'G+T+D+R+M'!$H1049))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L1049)/(+'G+T+D+R+M'!$H1049)),1/11,(+'G+T+D+R+M'!L1049)/(+'G+T+D+R+M'!$H1049))","v":1},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M1049)/(+'G+T+D+R+M'!$H1049)),1/11,(+'G+T+D+R+M'!M1049)/(+'G+T+D+R+M'!$H1049))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N1049)/(+'G+T+D+R+M'!$H1049)),1/11,(+'G+T+D+R+M'!N1049)/(+'G+T+D+R+M'!$H1049))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1049)/(+'G+T+D+R+M'!$H1049)),1/11,(+'G+T+D+R+M'!O1049)/(+'G+T+D+R+M'!$H1049))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P1049)/(+'G+T+D+R+M'!$H1049)),1/11,(+'G+T+D+R+M'!P1049)/(+'G+T+D+R+M'!$H1049))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q1049)/(+'G+T+D+R+M'!$H1049)),1/11,(+'G+T+D+R+M'!Q1049)/(+'G+T+D+R+M'!$H1049))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R1049)/(+'G+T+D+R+M'!$H1049)),1/11,(+'G+T+D+R+M'!R1049)/(+'G+T+D+R+M'!$H1049))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S1049)/(+'G+T+D+R+M'!$H1049)),1/11,(+'G+T+D+R+M'!S1049)/(+'G+T+D+R+M'!$H1049))","v":0},1]
["F131","Account 581 thru 587 & 591 thru 597",null,null,null,{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!I451:I463)+SUM('G+T+D+R+M'!I471:I483))/(SUM('G+T+D+R+M'!$H451:$H463)+SUM('G+T+D+R+M'!$H471:$H483))),1/11,(SUM('G+T+D+R+M'!I451:I463)+SUM('G+T+D+R+M'!I471:I483))/(SUM('G+T+D+R+M'!$H451:$H463)+SUM('G+T+D+R+M'!$H471:$H483)))","v":0.56005997921564188},{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!J451:J463)+SUM('G+T+D+R+M'!J471:J483))/(SUM('G+T+D+R+M'!$H451:$H463)+SUM('G+T+D+R+M'!$H471:$H483))),1/11,(SUM('G+T+D+R+M'!J451:J463)+SUM('G+T+D+R+M'!J471:J483))/(SUM('G+T+D+R+M'!$H451:$H463)+SUM('G+T+D+R+M'!$H471:$H483)))","v":0.23003303653333723},{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!K451:K463)+SUM('G+T+D+R+M'!K471:K483))/(SUM('G+T+D+R+M'!$H451:$H463)+SUM('G+T+D+R+M'!$H471:$H483))),1/11,(SUM('G+T+D+R+M'!K451:K463)+SUM('G+T+D+R+M'!K471:K483))/(SUM('G+T+D+R+M'!$H451:$H463)+SUM('G+T+D+R+M'!$H471:$H483)))","v":6.7541259146416135E-2},{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!L451:L463)+SUM('G+T+D+R+M'!L471:L483))/(SUM('G+T+D+R+M'!$H451:$H463)+SUM('G+T+D+R+M'!$H471:$H483))),1/11,(SUM('G+T+D+R+M'!L451:L463)+SUM('G+T+D+R+M'!L471:L483))/(SUM('G+T+D+R+M'!$H451:$H463)+SUM('G+T+D+R+M'!$H471:$H483)))","v":3.0857110667313219E-2},{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!M451:M463)+SUM('G+T+D+R+M'!M471:M483))/(SUM('G+T+D+R+M'!$H451:$H463)+SUM('G+T+D+R+M'!$H471:$H483))),1/11,(SUM('G+T+D+R+M'!M451:M463)+SUM('G+T+D+R+M'!M471:M483))/(SUM('G+T+D+R+M'!$H451:$H463)+SUM('G+T+D+R+M'!$H471:$H483)))","v":3.3415229893943499E-3},{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!N451:N463)+SUM('G+T+D+R+M'!N471:N483))/(SUM('G+T+D+R+M'!$H451:$H463)+SUM('G+T+D+R+M'!$H471:$H483))),1/11,(SUM('G+T+D+R+M'!N451:N463)+SUM('G+T+D+R+M'!N471:N483))/(SUM('G+T+D+R+M'!$H451:$H463)+SUM('G+T+D+R+M'!$H471:$H483)))","v":1.2931568704441371E-2},{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!O451:O463)+SUM('G+T+D+R+M'!O471:O483))/(SUM('G+T+D+R+M'!$H451:$H463)+SUM('G+T+D+R+M'!$H471:$H483))),1/11,(SUM('G+T+D+R+M'!O451:O463)+SUM('G+T+D+R+M'!O471:O483))/(SUM('G+T+D+R+M'!$H451:$H463)+SUM('G+T+D+R+M'!$H471:$H483)))","v":5.803890902555185E-4},{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!P451:P463)+SUM('G+T+D+R+M'!P471:P483))/(SUM('G+T+D+R+M'!$H451:$H463)+SUM('G+T+D+R+M'!$H471:$H483))),1/11,(SUM('G+T+D+R+M'!P451:P463)+SUM('G+T+D+R+M'!P471:P483))/(SUM('G+T+D+R+M'!$H451:$H463)+SUM('G+T+D+R+M'!$H471:$H483)))","v":2.4009040099293099E-4},{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!Q451:Q463)+SUM('G+T+D+R+M'!Q471:Q483))/(SUM('G+T+D+R+M'!$H451:$H463)+SUM('G+T+D+R+M'!$H471:$H483))),1/11,(SUM('G+T+D+R+M'!Q451:Q463)+SUM('G+T+D+R+M'!Q471:Q483))/(SUM('G+T+D+R+M'!$H451:$H463)+SUM('G+T+D+R+M'!$H471:$H483)))","v":9.3941649852393797E-2},{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!R451:R463)+SUM('G+T+D+R+M'!R471:R483))/(SUM('G+T+D+R+M'!$H451:$H463)+SUM('G+T+D+R+M'!$H471:$H483))),1/11,(SUM('G+T+D+R+M'!R451:R463)+SUM('G+T+D+R+M'!R471:R483))/(SUM('G+T+D+R+M'!$H451:$H463)+SUM('G+T+D+R+M'!$H471:$H483)))","v":2.3669669990680577E-4},{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!S451:S463)+SUM('G+T+D+R+M'!S471:S483))/(SUM('G+T+D+R+M'!$H451:$H463)+SUM('G+T+D+R+M'!$H471:$H483))),1/11,(SUM('G+T+D+R+M'!S451:S463)+SUM('G+T+D+R+M'!S471:S483))/(SUM('G+T+D+R+M'!$H451:$H463)+SUM('G+T+D+R+M'!$H471:$H483)))","v":2.3669669990680577E-4},1]
["F132","Account 364 + 365",null,null,null,{"$f":"IF(ISERROR(('G+T+D+R+M'!I1010+'G+T+D+R+M'!I1015)/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015)),1/11,('G+T+D+R+M'!I1010+'G+T+D+R+M'!I1015)/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015))","v":0.54526551886303387},{"$f":"IF(ISERROR(('G+T+D+R+M'!J1010+'G+T+D+R+M'!J1015)/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015)),1/11,('G+T+D+R+M'!J1010+'G+T+D+R+M'!J1015)/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015))","v":0.25672390906955583},{"$f":"IF(ISERROR(('G+T+D+R+M'!K1010+'G+T+D+R+M'!K1015)/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015)),1/11,('G+T+D+R+M'!K1010+'G+T+D+R+M'!K1015)/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015))","v":7.9214263646480709E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!L1010+'G+T+D+R+M'!L1015)/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015)),1/11,('G+T+D+R+M'!L1010+'G+T+D+R+M'!L1015)/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015))","v":1.1156421268386894E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!M1010+'G+T+D+R+M'!M1015)/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015)),1/11,('G+T+D+R+M'!M1010+'G+T+D+R+M'!M1015)/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015))","v":0},{"$f":"IF(ISERROR(('G+T+D+R+M'!N1010+'G+T+D+R+M'!N1015)/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015)),1/11,('G+T+D+R+M'!N1010+'G+T+D+R+M'!N1015)/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015))","v":1.4566267058768406E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!O1010+'G+T+D+R+M'!O1015)/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015)),1/11,('G+T+D+R+M'!O1010+'G+T+D+R+M'!O1015)/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015))","v":1.8317251061001255E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!P1010+'G+T+D+R+M'!P1015)/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015)),1/11,('G+T+D+R+M'!P1010+'G+T+D+R+M'!P1015)/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015))","v":1.3693515852160362E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!Q1010+'G+T+D+R+M'!Q1015)/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015)),1/11,('G+T+D+R+M'!Q1010+'G+T+D+R+M'!Q1015)/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015))","v":9.2753512424642762E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!R1010+'G+T+D+R+M'!R1015)/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015)),1/11,('G+T+D+R+M'!R1010+'G+T+D+R+M'!R1015)/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015))","v":0},{"$f":"IF(ISERROR(('G+T+D+R+M'!S1010+'G+T+D+R+M'!S1015)/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015)),1/11,('G+T+D+R+M'!S1010+'G+T+D+R+M'!S1015)/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015))","v":0},1]
["F133","Account 366 + 367",null,null,null,{"$f":"IF(ISERROR(('G+T+D+R+M'!I1020+'G+T+D+R+M'!I1025)/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025)),1/11,('G+T+D+R+M'!I1020+'G+T+D+R+M'!I1025)/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025))","v":0.60024715710273358},{"$f":"IF(ISERROR(('G+T+D+R+M'!J1020+'G+T+D+R+M'!J1025)/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025)),1/11,('G+T+D+R+M'!J1020+'G+T+D+R+M'!J1025)/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025))","v":0.22029265339081308},{"$f":"IF(ISERROR(('G+T+D+R+M'!K1020+'G+T+D+R+M'!K1025)/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025)),1/11,('G+T+D+R+M'!K1020+'G+T+D+R+M'!K1025)/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025))","v":6.7973101486058854E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!L1020+'G+T+D+R+M'!L1025)/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025)),1/11,('G+T+D+R+M'!L1020+'G+T+D+R+M'!L1025)/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025))","v":2.5420789782452085E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!M1020+'G+T+D+R+M'!M1025)/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025)),1/11,('G+T+D+R+M'!M1020+'G+T+D+R+M'!M1025)/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025))","v":0},{"$f":"IF(ISERROR(('G+T+D+R+M'!N1020+'G+T+D+R+M'!N1025)/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025)),1/11,('G+T+D+R+M'!N1020+'G+T+D+R+M'!N1025)/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025))","v":1.2499192739800076E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!O1020+'G+T+D+R+M'!O1025)/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025)),1/11,('G+T+D+R+M'!O1020+'G+T+D+R+M'!O1025)/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025))","v":1.5717880947194456E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!P1020+'G+T+D+R+M'!P1025)/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025)),1/11,('G+T+D+R+M'!P1020+'G+T+D+R+M'!P1025)/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025))","v":1.1750292180633107E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!Q1020+'G+T+D+R+M'!Q1025)/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025)),1/11,('G+T+D+R+M'!Q1020+'G+T+D+R+M'!Q1025)/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025))","v":9.6171134571070932E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!R1020+'G+T+D+R+M'!R1025)/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025)),1/11,('G+T+D+R+M'!R1020+'G+T+D+R+M'!R1025)/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025))","v":0},{"$f":"IF(ISERROR(('G+T+D+R+M'!S1020+'G+T+D+R+M'!S1025)/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025)),1/11,('G+T+D+R+M'!S1020+'G+T+D+R+M'!S1025)/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025))","v":0},1]
["F134","Account 364 + 365 + 369  (OH)",null,null,null,{"$f":"IF(ISERROR(('G+T+D+R+M'!I1010+'G+T+D+R+M'!I1015+('G+T+D+R+M'!I1033*OH))/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015+('G+T+D+R+M'!$H1033*OH))),1/11,('G+T+D+R+M'!I1010+'G+T+D+R+M'!I1015+('G+T+D+R+M'!I1033*OH))/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015+('G+T+D+R+M'!$H1033*OH)))","v":0.58033325831952098},{"$f":"IF(ISERROR(('G+T+D+R+M'!J1010+'G+T+D+R+M'!J1015+('G+T+D+R+M'!J1033*OH))/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015+('G+T+D+R+M'!$H1033*OH))),1/11,('G+T+D+R+M'!J1010+'G+T+D+R+M'!J1015+('G+T+D+R+M'!J1033*OH))/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015+('G+T+D+R+M'!$H1033*OH)))","v":0.23187599925959235},{"$f":"IF(ISERROR(('G+T+D+R+M'!K1010+'G+T+D+R+M'!K1015+('G+T+D+R+M'!K1033*OH))/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015+('G+T+D+R+M'!$H1033*OH))),1/11,('G+T+D+R+M'!K1010+'G+T+D+R+M'!K1015+('G+T+D+R+M'!K1033*OH))/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015+('G+T+D+R+M'!$H1033*OH)))","v":6.9236924154294305E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!L1010+'G+T+D+R+M'!L1015+('G+T+D+R+M'!L1033*OH))/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015+('G+T+D+R+M'!$H1033*OH))),1/11,('G+T+D+R+M'!L1010+'G+T+D+R+M'!L1015+('G+T+D+R+M'!L1033*OH))/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015+('G+T+D+R+M'!$H1033*OH)))","v":9.6153059083295845E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!M1010+'G+T+D+R+M'!M1015+('G+T+D+R+M'!M1033*OH))/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015+('G+T+D+R+M'!$H1033*OH))),1/11,('G+T+D+R+M'!M1010+'G+T+D+R+M'!M1015+('G+T+D+R+M'!M1033*OH))/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015+('G+T+D+R+M'!$H1033*OH)))","v":0},{"$f":"IF(ISERROR(('G+T+D+R+M'!N1010+'G+T+D+R+M'!N1015+('G+T+D+R+M'!N1033*OH))/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015+('G+T+D+R+M'!$H1033*OH))),1/11,('G+T+D+R+M'!N1010+'G+T+D+R+M'!N1015+('G+T+D+R+M'!N1033*OH))/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015+('G+T+D+R+M'!$H1033*OH)))","v":1.2554125587687993E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!O1010+'G+T+D+R+M'!O1015+('G+T+D+R+M'!O1033*OH))/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015+('G+T+D+R+M'!$H1033*OH))),1/11,('G+T+D+R+M'!O1010+'G+T+D+R+M'!O1015+('G+T+D+R+M'!O1033*OH))/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015+('G+T+D+R+M'!$H1033*OH)))","v":5.436148895141881E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!P1010+'G+T+D+R+M'!P1015+('G+T+D+R+M'!P1033*OH))/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015+('G+T+D+R+M'!$H1033*OH))),1/11,('G+T+D+R+M'!P1010+'G+T+D+R+M'!P1015+('G+T+D+R+M'!P1033*OH))/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015+('G+T+D+R+M'!$H1033*OH)))","v":2.2763640317747388E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!Q1010+'G+T+D+R+M'!Q1015+('G+T+D+R+M'!Q1033*OH))/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015+('G+T+D+R+M'!$H1033*OH))),1/11,('G+T+D+R+M'!Q1010+'G+T+D+R+M'!Q1015+('G+T+D+R+M'!Q1033*OH))/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015+('G+T+D+R+M'!$H1033*OH)))","v":9.5613135477883276E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!R1010+'G+T+D+R+M'!R1015+('G+T+D+R+M'!R1033*OH))/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015+('G+T+D+R+M'!$H1033*OH))),1/11,('G+T+D+R+M'!R1010+'G+T+D+R+M'!R1015+('G+T+D+R+M'!R1033*OH))/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015+('G+T+D+R+M'!$H1033*OH)))","v":0},{"$f":"IF(ISERROR(('G+T+D+R+M'!S1010+'G+T+D+R+M'!S1015+('G+T+D+R+M'!S1033*OH))/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015+('G+T+D+R+M'!$H1033*OH))),1/11,('G+T+D+R+M'!S1010+'G+T+D+R+M'!S1015+('G+T+D+R+M'!S1033*OH))/('G+T+D+R+M'!$H1010+'G+T+D+R+M'!$H1015+('G+T+D+R+M'!$H1033*OH)))","v":0},1]
["F135","Account 366 + 367 + 369  (UG)",null,null,null,{"$f":"IF(ISERROR(('G+T+D+R+M'!I1020+'G+T+D+R+M'!I1025+('G+T+D+R+M'!I1033*(1-OH)))/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025+('G+T+D+R+M'!$H1033*(1-OH)))),1/11,('G+T+D+R+M'!I1020+'G+T+D+R+M'!I1025+('G+T+D+R+M'!I1033*(1-OH)))/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025+('G+T+D+R+M'!$H1033*(1-OH))))","v":0.63713813972044042},{"$f":"IF(ISERROR(('G+T+D+R+M'!J1020+'G+T+D+R+M'!J1025+('G+T+D+R+M'!J1033*(1-OH)))/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025+('G+T+D+R+M'!$H1033*(1-OH)))),1/11,('G+T+D+R+M'!J1020+'G+T+D+R+M'!J1025+('G+T+D+R+M'!J1033*(1-OH)))/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025+('G+T+D+R+M'!$H1033*(1-OH))))","v":0.19368410388041093},{"$f":"IF(ISERROR(('G+T+D+R+M'!K1020+'G+T+D+R+M'!K1025+('G+T+D+R+M'!K1033*(1-OH)))/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025+('G+T+D+R+M'!$H1033*(1-OH)))),1/11,('G+T+D+R+M'!K1020+'G+T+D+R+M'!K1025+('G+T+D+R+M'!K1033*(1-OH)))/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025+('G+T+D+R+M'!$H1033*(1-OH))))","v":5.6660476993390593E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!L1020+'G+T+D+R+M'!L1025+('G+T+D+R+M'!L1033*(1-OH)))/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025+('G+T+D+R+M'!$H1033*(1-OH)))),1/11,('G+T+D+R+M'!L1020+'G+T+D+R+M'!L1025+('G+T+D+R+M'!L1033*(1-OH)))/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025+('G+T+D+R+M'!$H1033*(1-OH))))","v":2.0705400215937264E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!M1020+'G+T+D+R+M'!M1025+('G+T+D+R+M'!M1033*(1-OH)))/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025+('G+T+D+R+M'!$H1033*(1-OH)))),1/11,('G+T+D+R+M'!M1020+'G+T+D+R+M'!M1025+('G+T+D+R+M'!M1033*(1-OH)))/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025+('G+T+D+R+M'!$H1033*(1-OH))))","v":0},{"$f":"IF(ISERROR(('G+T+D+R+M'!N1020+'G+T+D+R+M'!N1025+('G+T+D+R+M'!N1033*(1-OH)))/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025+('G+T+D+R+M'!$H1033*(1-OH)))),1/11,('G+T+D+R+M'!N1020+'G+T+D+R+M'!N1025+('G+T+D+R+M'!N1033*(1-OH)))/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025+('G+T+D+R+M'!$H1033*(1-OH))))","v":1.0180674568669286E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!O1020+'G+T+D+R+M'!O1025+('G+T+D+R+M'!O1033*(1-OH)))/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025+('G+T+D+R+M'!$H1033*(1-OH)))),1/11,('G+T+D+R+M'!O1020+'G+T+D+R+M'!O1025+('G+T+D+R+M'!O1033*(1-OH)))/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025+('G+T+D+R+M'!$H1033*(1-OH))))","v":6.4601025598653083E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!P1020+'G+T+D+R+M'!P1025+('G+T+D+R+M'!P1033*(1-OH)))/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025+('G+T+D+R+M'!$H1033*(1-OH)))),1/11,('G+T+D+R+M'!P1020+'G+T+D+R+M'!P1025+('G+T+D+R+M'!P1033*(1-OH)))/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025+('G+T+D+R+M'!$H1033*(1-OH))))","v":2.4290305795986492E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!Q1020+'G+T+D+R+M'!Q1025+('G+T+D+R+M'!Q1033*(1-OH)))/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025+('G+T+D+R+M'!$H1033*(1-OH)))),1/11,('G+T+D+R+M'!Q1020+'G+T+D+R+M'!Q1025+('G+T+D+R+M'!Q1033*(1-OH)))/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025+('G+T+D+R+M'!$H1033*(1-OH))))","v":9.9377151501548674E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!R1020+'G+T+D+R+M'!R1025+('G+T+D+R+M'!R1033*(1-OH)))/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025+('G+T+D+R+M'!$H1033*(1-OH)))),1/11,('G+T+D+R+M'!R1020+'G+T+D+R+M'!R1025+('G+T+D+R+M'!R1033*(1-OH)))/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025+('G+T+D+R+M'!$H1033*(1-OH))))","v":0},{"$f":"IF(ISERROR(('G+T+D+R+M'!S1020+'G+T+D+R+M'!S1025+('G+T+D+R+M'!S1033*(1-OH)))/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025+('G+T+D+R+M'!$H1033*(1-OH)))),1/11,('G+T+D+R+M'!S1020+'G+T+D+R+M'!S1025+('G+T+D+R+M'!S1033*(1-OH)))/('G+T+D+R+M'!$H1020+'G+T+D+R+M'!$H1025+('G+T+D+R+M'!$H1033*(1-OH))))","v":0},1]
["F136","Account 902 + 903 + 904",null,null,null,{"$f":"IF(ISERROR(('G+T+D+R+M'!I495+'G+T+D+R+M'!I497+'G+T+D+R+M'!I499)/('G+T+D+R+M'!$H495+'G+T+D+R+M'!$H497+'G+T+D+R+M'!$H499)),1/11,('G+T+D+R+M'!I495+'G+T+D+R+M'!I497+'G+T+D+R+M'!I499)/('G+T+D+R+M'!$H495+'G+T+D+R+M'!$H497+'G+T+D+R+M'!$H499))","v":0.86881603696675724},{"$f":"IF(ISERROR(('G+T+D+R+M'!J495+'G+T+D+R+M'!J497+'G+T+D+R+M'!J499)/('G+T+D+R+M'!$H495+'G+T+D+R+M'!$H497+'G+T+D+R+M'!$H499)),1/11,('G+T+D+R+M'!J495+'G+T+D+R+M'!J497+'G+T+D+R+M'!J499)/('G+T+D+R+M'!$H495+'G+T+D+R+M'!$H497+'G+T+D+R+M'!$H499))","v":2.3392705995330904E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!K495+'G+T+D+R+M'!K497+'G+T+D+R+M'!K499)/('G+T+D+R+M'!$H495+'G+T+D+R+M'!$H497+'G+T+D+R+M'!$H499)),1/11,('G+T+D+R+M'!K495+'G+T+D+R+M'!K497+'G+T+D+R+M'!K499)/('G+T+D+R+M'!$H495+'G+T+D+R+M'!$H497+'G+T+D+R+M'!$H499))","v":5.5466063812123437E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!L495+'G+T+D+R+M'!L497+'G+T+D+R+M'!L499)/('G+T+D+R+M'!$H495+'G+T+D+R+M'!$H497+'G+T+D+R+M'!$H499)),1/11,('G+T+D+R+M'!L495+'G+T+D+R+M'!L497+'G+T+D+R+M'!L499)/('G+T+D+R+M'!$H495+'G+T+D+R+M'!$H497+'G+T+D+R+M'!$H499))","v":7.7048091409029247E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!M495+'G+T+D+R+M'!M497+'G+T+D+R+M'!M499)/('G+T+D+R+M'!$H495+'G+T+D+R+M'!$H497+'G+T+D+R+M'!$H499)),1/11,('G+T+D+R+M'!M495+'G+T+D+R+M'!M497+'G+T+D+R+M'!M499)/('G+T+D+R+M'!$H495+'G+T+D+R+M'!$H497+'G+T+D+R+M'!$H499))","v":5.4357752407432234E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!N495+'G+T+D+R+M'!N497+'G+T+D+R+M'!N499)/('G+T+D+R+M'!$H495+'G+T+D+R+M'!$H497+'G+T+D+R+M'!$H499)),1/11,('G+T+D+R+M'!N495+'G+T+D+R+M'!N497+'G+T+D+R+M'!N499)/('G+T+D+R+M'!$H495+'G+T+D+R+M'!$H497+'G+T+D+R+M'!$H499))","v":2.2325838484605E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!O495+'G+T+D+R+M'!O497+'G+T+D+R+M'!O499)/('G+T+D+R+M'!$H495+'G+T+D+R+M'!$H497+'G+T+D+R+M'!$H499)),1/11,('G+T+D+R+M'!O495+'G+T+D+R+M'!O497+'G+T+D+R+M'!O499)/('G+T+D+R+M'!$H495+'G+T+D+R+M'!$H497+'G+T+D+R+M'!$H499))","v":2.2777635389065057E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!P495+'G+T+D+R+M'!P497+'G+T+D+R+M'!P499)/('G+T+D+R+M'!$H495+'G+T+D+R+M'!$H497+'G+T+D+R+M'!$H499)),1/11,('G+T+D+R+M'!P495+'G+T+D+R+M'!P497+'G+T+D+R+M'!P499)/('G+T+D+R+M'!$H495+'G+T+D+R+M'!$H497+'G+T+D+R+M'!$H499))","v":6.4727104025154585E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!Q495+'G+T+D+R+M'!Q497+'G+T+D+R+M'!Q499)/('G+T+D+R+M'!$H495+'G+T+D+R+M'!$H497+'G+T+D+R+M'!$H499)),1/11,('G+T+D+R+M'!Q495+'G+T+D+R+M'!Q497+'G+T+D+R+M'!Q499)/('G+T+D+R+M'!$H495+'G+T+D+R+M'!$H497+'G+T+D+R+M'!$H499))","v":8.3911038492521822E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!R495+'G+T+D+R+M'!R497+'G+T+D+R+M'!R499)/('G+T+D+R+M'!$H495+'G+T+D+R+M'!$H497+'G+T+D+R+M'!$H499)),1/11,('G+T+D+R+M'!R495+'G+T+D+R+M'!R497+'G+T+D+R+M'!R499)/('G+T+D+R+M'!$H495+'G+T+D+R+M'!$H497+'G+T+D+R+M'!$H499))","v":1.7704677456624996E-5},{"$f":"IF(ISERROR(('G+T+D+R+M'!S495+'G+T+D+R+M'!S497+'G+T+D+R+M'!S499)/('G+T+D+R+M'!$H495+'G+T+D+R+M'!$H497+'G+T+D+R+M'!$H499)),1/11,('G+T+D+R+M'!S495+'G+T+D+R+M'!S497+'G+T+D+R+M'!S499)/('G+T+D+R+M'!$H495+'G+T+D+R+M'!$H497+'G+T+D+R+M'!$H499))","v":1.7704677456624996E-5},1]
["F137","Total O & M Expense",null,null,null,{"$f":"IF(ISERROR('G+T+D+R+M'!I$577/'G+T+D+R+M'!$H$577),1/11,'G+T+D+R+M'!I$577/'G+T+D+R+M'!$H$577)","v":0.36055232431135498},{"$f":"IF(ISERROR('G+T+D+R+M'!J$577/'G+T+D+R+M'!$H$577),1/11,'G+T+D+R+M'!J$577/'G+T+D+R+M'!$H$577)","v":0.25784831773742961},{"$f":"IF(ISERROR('G+T+D+R+M'!K$577/'G+T+D+R+M'!$H$577),1/11,'G+T+D+R+M'!K$577/'G+T+D+R+M'!$H$577)","v":8.4420607172635109E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!L$577/'G+T+D+R+M'!$H$577),1/11,'G+T+D+R+M'!L$577/'G+T+D+R+M'!$H$577)","v":5.1100062124080628E-3},{"$f":"IF(ISERROR('G+T+D+R+M'!M$577/'G+T+D+R+M'!$H$577),1/11,'G+T+D+R+M'!M$577/'G+T+D+R+M'!$H$577)","v":0.1663844980858119},{"$f":"IF(ISERROR('G+T+D+R+M'!N$577/'G+T+D+R+M'!$H$577),1/11,'G+T+D+R+M'!N$577/'G+T+D+R+M'!$H$577)","v":1.0089454760923698E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!O$577/'G+T+D+R+M'!$H$577),1/11,'G+T+D+R+M'!O$577/'G+T+D+R+M'!$H$577)","v":3.5175025262014432E-4},{"$f":"IF(ISERROR('G+T+D+R+M'!P$577/'G+T+D+R+M'!$H$577),1/11,'G+T+D+R+M'!P$577/'G+T+D+R+M'!$H$577)","v":5.7187854366592939E-4},{"$f":"IF(ISERROR('G+T+D+R+M'!Q$577/'G+T+D+R+M'!$H$577),1/11,'G+T+D+R+M'!Q$577/'G+T+D+R+M'!$H$577)","v":6.7524012984674572E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!R$577/'G+T+D+R+M'!$H$577),1/11,'G+T+D+R+M'!R$577/'G+T+D+R+M'!$H$577)","v":2.0432852518683518E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!S$577/'G+T+D+R+M'!$H$577),1/11,'G+T+D+R+M'!S$577/'G+T+D+R+M'!$H$577)","v":2.6714297419792477E-2},1]
["F137G","Generation O & M Exp",null,null,null,{"$f":"IF(ISERROR(Generation!I$577/Generation!$H$577),1/11,Generation!I$577/Generation!$H$577)","v":0.3190130576083241},{"$f":"IF(ISERROR(Generation!J$577/Generation!$H$577),1/11,Generation!J$577/Generation!$H$577)","v":0.26958210338810112},{"$f":"IF(ISERROR(Generation!K$577/Generation!$H$577),1/11,Generation!K$577/Generation!$H$577)","v":8.942873270291031E-2},{"$f":"IF(ISERROR(Generation!L$577/Generation!$H$577),1/11,Generation!L$577/Generation!$H$577)","v":2.879860519733368E-3},{"$f":"IF(ISERROR(Generation!M$577/Generation!$H$577),1/11,Generation!M$577/Generation!$H$577)","v":0.18963296986045386},{"$f":"IF(ISERROR(Generation!N$577/Generation!$H$577),1/11,Generation!N$577/Generation!$H$577)","v":1.0174859889771189E-2},{"$f":"IF(ISERROR(Generation!O$577/Generation!$H$577),1/11,Generation!O$577/Generation!$H$577)","v":2.5772289917009997E-4},{"$f":"IF(ISERROR(Generation!P$577/Generation!$H$577),1/11,Generation!P$577/Generation!$H$577)","v":6.1670256042268147E-4},{"$f":"IF(ISERROR(Generation!Q$577/Generation!$H$577),1/11,Generation!Q$577/Generation!$H$577)","v":6.4020022069594687E-2},{"$f":"IF(ISERROR(Generation!R$577/Generation!$H$577),1/11,Generation!R$577/Generation!$H$577)","v":2.3347234109052841E-2},{"$f":"IF(ISERROR(Generation!S$577/Generation!$H$577),1/11,Generation!S$577/Generation!$H$577)","v":3.104673439246582E-2},1]
["F137T","Transmission O & M Exp",null,null,null,{"$f":"IF(ISERROR(Transmission!I$577/Transmission!$H$577),1/11,Transmission!I$577/Transmission!$H$577)","v":0.34519991738224937},{"$f":"IF(ISERROR(Transmission!J$577/Transmission!$H$577),1/11,Transmission!J$577/Transmission!$H$577)","v":0.26821887535180494},{"$f":"IF(ISERROR(Transmission!K$577/Transmission!$H$577),1/11,Transmission!K$577/Transmission!$H$577)","v":8.6167143911415958E-2},{"$f":"IF(ISERROR(Transmission!L$577/Transmission!$H$577),1/11,Transmission!L$577/Transmission!$H$577)","v":2.1169452721666758E-3},{"$f":"IF(ISERROR(Transmission!M$577/Transmission!$H$577),1/11,Transmission!M$577/Transmission!$H$577)","v":0.17603290200345051},{"$f":"IF(ISERROR(Transmission!N$577/Transmission!$H$577),1/11,Transmission!N$577/Transmission!$H$577)","v":9.4226262163435888E-3},{"$f":"IF(ISERROR(Transmission!O$577/Transmission!$H$577),1/11,Transmission!O$577/Transmission!$H$577)","v":2.3922240430604403E-4},{"$f":"IF(ISERROR(Transmission!P$577/Transmission!$H$577),1/11,Transmission!P$577/Transmission!$H$577)","v":4.3954562890991916E-4},{"$f":"IF(ISERROR(Transmission!Q$577/Transmission!$H$577),1/11,Transmission!Q$577/Transmission!$H$577)","v":6.7206332552957895E-2},{"$f":"IF(ISERROR(Transmission!R$577/Transmission!$H$577),1/11,Transmission!R$577/Transmission!$H$577)","v":2.1454362424903121E-2},{"$f":"IF(ISERROR(Transmission!S$577/Transmission!$H$577),1/11,Transmission!S$577/Transmission!$H$577)","v":2.3502126851492059E-2},1]
["F137D","Distribution O & M Exp ",null,null,null,{"$f":"IF(ISERROR(Distribution!I$577/Distribution!$H$577),1/11,Distribution!I$577/Distribution!$H$577)","v":0.55676302369044606},{"$f":"IF(ISERROR(Distribution!J$577/Distribution!$H$577),1/11,Distribution!J$577/Distribution!$H$577)","v":0.23142180384832636},{"$f":"IF(ISERROR(Distribution!K$577/Distribution!$H$577),1/11,Distribution!K$577/Distribution!$H$577)","v":6.7895302860221024E-2},{"$f":"IF(ISERROR(Distribution!L$577/Distribution!$H$577),1/11,Distribution!L$577/Distribution!$H$577)","v":2.7436096432610659E-2},{"$f":"IF(ISERROR(Distribution!M$577/Distribution!$H$577),1/11,Distribution!M$577/Distribution!$H$577)","v":8.10121644202021E-3},{"$f":"IF(ISERROR(Distribution!N$577/Distribution!$H$577),1/11,Distribution!N$577/Distribution!$H$577)","v":1.2958064893537033E-2},{"$f":"IF(ISERROR(Distribution!O$577/Distribution!$H$577),1/11,Distribution!O$577/Distribution!$H$577)","v":5.5538025431650835E-4},{"$f":"IF(ISERROR(Distribution!P$577/Distribution!$H$577),1/11,Distribution!P$577/Distribution!$H$577)","v":2.6485009213644497E-4},{"$f":"IF(ISERROR(Distribution!Q$577/Distribution!$H$577),1/11,Distribution!Q$577/Distribution!$H$577)","v":9.2718658642646223E-2},{"$f":"IF(ISERROR(Distribution!R$577/Distribution!$H$577),1/11,Distribution!R$577/Distribution!$H$577)","v":8.422158630259466E-4},{"$f":"IF(ISERROR(Distribution!S$577/Distribution!$H$577),1/11,Distribution!S$577/Distribution!$H$577)","v":1.0433869807133789E-3},1]
["F137R","Retail O & M Exp  (Customer)",null,null,null,{"$f":"IF(ISERROR(Retail!I$577/Retail!$H$577),1/11,Retail!I$577/Retail!$H$577)","v":0.86792274758620847},{"$f":"IF(ISERROR(Retail!J$577/Retail!$H$577),1/11,Retail!J$577/Retail!$H$577)","v":2.2981299198432874E-2},{"$f":"IF(ISERROR(Retail!K$577/Retail!$H$577),1/11,Retail!K$577/Retail!$H$577)","v":5.0024983373275229E-3},{"$f":"IF(ISERROR(Retail!L$577/Retail!$H$577),1/11,Retail!L$577/Retail!$H$577)","v":8.1492711812127059E-3},{"$f":"IF(ISERROR(Retail!M$577/Retail!$H$577),1/11,Retail!M$577/Retail!$H$577)","v":4.9835488779389637E-3},{"$f":"IF(ISERROR(Retail!N$577/Retail!$H$577),1/11,Retail!N$577/Retail!$H$577)","v":2.4057749946661397E-3},{"$f":"IF(ISERROR(Retail!O$577/Retail!$H$577),1/11,Retail!O$577/Retail!$H$577)","v":2.3360420498492285E-3},{"$f":"IF(ISERROR(Retail!P$577/Retail!$H$577),1/11,Retail!P$577/Retail!$H$577)","v":6.6496458385148797E-4},{"$f":"IF(ISERROR(Retail!Q$577/Retail!$H$577),1/11,Retail!Q$577/Retail!$H$577)","v":8.5447688074032246E-2},{"$f":"IF(ISERROR(Retail!R$577/Retail!$H$577),1/11,Retail!R$577/Retail!$H$577)","v":3.8951537472428766E-5},{"$f":"IF(ISERROR(Retail!S$577/Retail!$H$577),1/11,Retail!S$577/Retail!$H$577)","v":6.7213579008161561E-5},1]
["F137M","Misc & Customer O & M Exp ",null,null,null,{"$f":"IF(ISERROR(Misc!I$577/Misc!$H$577),1/11,Misc!I$577/Misc!$H$577)","v":0.40836236478111687},{"$f":"IF(ISERROR(Misc!J$577/Misc!$H$577),1/11,Misc!J$577/Misc!$H$577)","v":0.25907631640487711},{"$f":"IF(ISERROR(Misc!K$577/Misc!$H$577),1/11,Misc!K$577/Misc!$H$577)","v":8.0820364310830353E-2},{"$f":"IF(ISERROR(Misc!L$577/Misc!$H$577),1/11,Misc!L$577/Misc!$H$577)","v":5.4371166095150596E-3},{"$f":"IF(ISERROR(Misc!M$577/Misc!$H$577),1/11,Misc!M$577/Misc!$H$577)","v":0.12875420673818511},{"$f":"IF(ISERROR(Misc!N$577/Misc!$H$577),1/11,Misc!N$577/Misc!$H$577)","v":1.047425700767805E-2},{"$f":"IF(ISERROR(Misc!O$577/Misc!$H$577),1/11,Misc!O$577/Misc!$H$577)","v":2.9891588332652279E-4},{"$f":"IF(ISERROR(Misc!P$577/Misc!$H$577),1/11,Misc!P$577/Misc!$H$577)","v":3.9732303265901329E-4},{"$f":"IF(ISERROR(Misc!Q$577/Misc!$H$577),1/11,Misc!Q$577/Misc!$H$577)","v":7.3848730649716129E-2},{"$f":"IF(ISERROR(Misc!R$577/Misc!$H$577),1/11,Misc!R$577/Misc!$H$577)","v":1.570264045845958E-2},{"$f":"IF(ISERROR(Misc!S$577/Misc!$H$577),1/11,Misc!S$577/Misc!$H$577)","v":1.6827764123636228E-2},1]
["F138","GTD O&M Exp  (less fuel, purchased p & wheeling)",null,null,null,{"$f":"IF(ISERROR(('G+T+D+R+M'!I390+'G+T+D+R+M'!I430+'G+T+D+R+M'!I487+'G+T+D+R+M'!I503+'G+T+D+R+M'!I519+'G+T+D+R+M'!I533-'G+T+D+R+M'!I220-'G+T+D+R+M'!I271-'G+T+D+R+M'!I333-'G+T+D+R+M'!I371-'G+T+D+R+M'!I411-'G+T+D+R+M'!I378)/('G+T+D+R+M'!$H390+'G+T+D+R+M'!$H430+'G+T+D+R+M'!$H487+'G+T+D+R+M'!$H503+'G+T+D+R+M'!$H519+'G+T+D+R+M'!$H533-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H371-'G+T+D+R+M'!$H411-'G+T+D+R+M'!$H$378)),1/11,('G+T+D+R+M'!I390+'G+T+D+R+M'!I430+'G+T+D+R+M'!I487+'G+T+D+R+M'!I503+'G+T+D+R+M'!I519+'G+T+D+R+M'!I533-'G+T+D+R+M'!I220-'G+T+D+R+M'!I271-'G+T+D+R+M'!I333-'G+T+D+R+M'!I371-'G+T+D+R+M'!I411-'G+T+D+R+M'!I378)/('G+T+D+R+M'!$H390+'G+T+D+R+M'!$H430+'G+T+D+R+M'!$H487+'G+T+D+R+M'!$H503+'G+T+D+R+M'!$H519+'G+T+D+R+M'!$H533-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H371-'G+T+D+R+M'!$H411-'G+T+D+R+M'!$H$378))","v":0.46328697273898101},{"$f":"IF(ISERROR(('G+T+D+R+M'!J390+'G+T+D+R+M'!J430+'G+T+D+R+M'!J487+'G+T+D+R+M'!J503+'G+T+D+R+M'!J519+'G+T+D+R+M'!J533-'G+T+D+R+M'!J220-'G+T+D+R+M'!J271-'G+T+D+R+M'!J333-'G+T+D+R+M'!J371-'G+T+D+R+M'!J411-'G+T+D+R+M'!J378)/('G+T+D+R+M'!$H390+'G+T+D+R+M'!$H430+'G+T+D+R+M'!$H487+'G+T+D+R+M'!$H503+'G+T+D+R+M'!$H519+'G+T+D+R+M'!$H533-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H371-'G+T+D+R+M'!$H411-'G+T+D+R+M'!$H$378)),1/11,('G+T+D+R+M'!J390+'G+T+D+R+M'!J430+'G+T+D+R+M'!J487+'G+T+D+R+M'!J503+'G+T+D+R+M'!J519+'G+T+D+R+M'!J533-'G+T+D+R+M'!J220-'G+T+D+R+M'!J271-'G+T+D+R+M'!J333-'G+T+D+R+M'!J371-'G+T+D+R+M'!J411-'G+T+D+R+M'!J378)/('G+T+D+R+M'!$H390+'G+T+D+R+M'!$H430+'G+T+D+R+M'!$H487+'G+T+D+R+M'!$H503+'G+T+D+R+M'!$H519+'G+T+D+R+M'!$H533-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H371-'G+T+D+R+M'!$H411-'G+T+D+R+M'!$H$378))","v":0.22905258413546437},{"$f":"IF(ISERROR(('G+T+D+R+M'!K390+'G+T+D+R+M'!K430+'G+T+D+R+M'!K487+'G+T+D+R+M'!K503+'G+T+D+R+M'!K519+'G+T+D+R+M'!K533-'G+T+D+R+M'!K220-'G+T+D+R+M'!K271-'G+T+D+R+M'!K333-'G+T+D+R+M'!K371-'G+T+D+R+M'!K411-'G+T+D+R+M'!K378)/('G+T+D+R+M'!$H390+'G+T+D+R+M'!$H430+'G+T+D+R+M'!$H487+'G+T+D+R+M'!$H503+'G+T+D+R+M'!$H519+'G+T+D+R+M'!$H533-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H371-'G+T+D+R+M'!$H411-'G+T+D+R+M'!$H$378)),1/11,('G+T+D+R+M'!K390+'G+T+D+R+M'!K430+'G+T+D+R+M'!K487+'G+T+D+R+M'!K503+'G+T+D+R+M'!K519+'G+T+D+R+M'!K533-'G+T+D+R+M'!K220-'G+T+D+R+M'!K271-'G+T+D+R+M'!K333-'G+T+D+R+M'!K371-'G+T+D+R+M'!K411-'G+T+D+R+M'!K378)/('G+T+D+R+M'!$H390+'G+T+D+R+M'!$H430+'G+T+D+R+M'!$H487+'G+T+D+R+M'!$H503+'G+T+D+R+M'!$H519+'G+T+D+R+M'!$H533-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H371-'G+T+D+R+M'!$H411-'G+T+D+R+M'!$H$378))","v":7.1609480119632057E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!L390+'G+T+D+R+M'!L430+'G+T+D+R+M'!L487+'G+T+D+R+M'!L503+'G+T+D+R+M'!L519+'G+T+D+R+M'!L533-'G+T+D+R+M'!L220-'G+T+D+R+M'!L271-'G+T+D+R+M'!L333-'G+T+D+R+M'!L371-'G+T+D+R+M'!L411-'G+T+D+R+M'!L378)/('G+T+D+R+M'!$H390+'G+T+D+R+M'!$H430+'G+T+D+R+M'!$H487+'G+T+D+R+M'!$H503+'G+T+D+R+M'!$H519+'G+T+D+R+M'!$H533-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H371-'G+T+D+R+M'!$H411-'G+T+D+R+M'!$H$378)),1/11,('G+T+D+R+M'!L390+'G+T+D+R+M'!L430+'G+T+D+R+M'!L487+'G+T+D+R+M'!L503+'G+T+D+R+M'!L519+'G+T+D+R+M'!L533-'G+T+D+R+M'!L220-'G+T+D+R+M'!L271-'G+T+D+R+M'!L333-'G+T+D+R+M'!L371-'G+T+D+R+M'!L411-'G+T+D+R+M'!L378)/('G+T+D+R+M'!$H390+'G+T+D+R+M'!$H430+'G+T+D+R+M'!$H487+'G+T+D+R+M'!$H503+'G+T+D+R+M'!$H519+'G+T+D+R+M'!$H533-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H371-'G+T+D+R+M'!$H411-'G+T+D+R+M'!$H$378))","v":9.9730176296070113E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!M390+'G+T+D+R+M'!M430+'G+T+D+R+M'!M487+'G+T+D+R+M'!M503+'G+T+D+R+M'!M519+'G+T+D+R+M'!M533-'G+T+D+R+M'!M220-'G+T+D+R+M'!M271-'G+T+D+R+M'!M333-'G+T+D+R+M'!M371-'G+T+D+R+M'!M411-'G+T+D+R+M'!M378)/('G+T+D+R+M'!$H390+'G+T+D+R+M'!$H430+'G+T+D+R+M'!$H487+'G+T+D+R+M'!$H503+'G+T+D+R+M'!$H519+'G+T+D+R+M'!$H533-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H371-'G+T+D+R+M'!$H411-'G+T+D+R+M'!$H$378)),1/11,('G+T+D+R+M'!M390+'G+T+D+R+M'!M430+'G+T+D+R+M'!M487+'G+T+D+R+M'!M503+'G+T+D+R+M'!M519+'G+T+D+R+M'!M533-'G+T+D+R+M'!M220-'G+T+D+R+M'!M271-'G+T+D+R+M'!M333-'G+T+D+R+M'!M371-'G+T+D+R+M'!M411-'G+T+D+R+M'!M378)/('G+T+D+R+M'!$H390+'G+T+D+R+M'!$H430+'G+T+D+R+M'!$H487+'G+T+D+R+M'!$H503+'G+T+D+R+M'!$H519+'G+T+D+R+M'!$H533-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H371-'G+T+D+R+M'!$H411-'G+T+D+R+M'!$H$378))","v":0.11136410919906141},{"$f":"IF(ISERROR(('G+T+D+R+M'!N390+'G+T+D+R+M'!N430+'G+T+D+R+M'!N487+'G+T+D+R+M'!N503+'G+T+D+R+M'!N519+'G+T+D+R+M'!N533-'G+T+D+R+M'!N220-'G+T+D+R+M'!N271-'G+T+D+R+M'!N333-'G+T+D+R+M'!N371-'G+T+D+R+M'!N411-'G+T+D+R+M'!N378)/('G+T+D+R+M'!$H390+'G+T+D+R+M'!$H430+'G+T+D+R+M'!$H487+'G+T+D+R+M'!$H503+'G+T+D+R+M'!$H519+'G+T+D+R+M'!$H533-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H371-'G+T+D+R+M'!$H411-'G+T+D+R+M'!$H$378)),1/11,('G+T+D+R+M'!N390+'G+T+D+R+M'!N430+'G+T+D+R+M'!N487+'G+T+D+R+M'!N503+'G+T+D+R+M'!N519+'G+T+D+R+M'!N533-'G+T+D+R+M'!N220-'G+T+D+R+M'!N271-'G+T+D+R+M'!N333-'G+T+D+R+M'!N371-'G+T+D+R+M'!N411-'G+T+D+R+M'!N378)/('G+T+D+R+M'!$H390+'G+T+D+R+M'!$H430+'G+T+D+R+M'!$H487+'G+T+D+R+M'!$H503+'G+T+D+R+M'!$H519+'G+T+D+R+M'!$H533-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H371-'G+T+D+R+M'!$H411-'G+T+D+R+M'!$H$378))","v":9.3906772305883818E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!O390+'G+T+D+R+M'!O430+'G+T+D+R+M'!O487+'G+T+D+R+M'!O503+'G+T+D+R+M'!O519+'G+T+D+R+M'!O533-'G+T+D+R+M'!O220-'G+T+D+R+M'!O271-'G+T+D+R+M'!O333-'G+T+D+R+M'!O371-'G+T+D+R+M'!O411-'G+T+D+R+M'!O378)/('G+T+D+R+M'!$H390+'G+T+D+R+M'!$H430+'G+T+D+R+M'!$H487+'G+T+D+R+M'!$H503+'G+T+D+R+M'!$H519+'G+T+D+R+M'!$H533-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H371-'G+T+D+R+M'!$H411-'G+T+D+R+M'!$H$378)),1/11,('G+T+D+R+M'!O390+'G+T+D+R+M'!O430+'G+T+D+R+M'!O487+'G+T+D+R+M'!O503+'G+T+D+R+M'!O519+'G+T+D+R+M'!O533-'G+T+D+R+M'!O220-'G+T+D+R+M'!O271-'G+T+D+R+M'!O333-'G+T+D+R+M'!O371-'G+T+D+R+M'!O411-'G+T+D+R+M'!O378)/('G+T+D+R+M'!$H390+'G+T+D+R+M'!$H430+'G+T+D+R+M'!$H487+'G+T+D+R+M'!$H503+'G+T+D+R+M'!$H519+'G+T+D+R+M'!$H533-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H371-'G+T+D+R+M'!$H411-'G+T+D+R+M'!$H$378))","v":5.7908240132247804E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!P390+'G+T+D+R+M'!P430+'G+T+D+R+M'!P487+'G+T+D+R+M'!P503+'G+T+D+R+M'!P519+'G+T+D+R+M'!P533-'G+T+D+R+M'!P220-'G+T+D+R+M'!P271-'G+T+D+R+M'!P333-'G+T+D+R+M'!P371-'G+T+D+R+M'!P411-'G+T+D+R+M'!P378)/('G+T+D+R+M'!$H390+'G+T+D+R+M'!$H430+'G+T+D+R+M'!$H487+'G+T+D+R+M'!$H503+'G+T+D+R+M'!$H519+'G+T+D+R+M'!$H533-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H371-'G+T+D+R+M'!$H411-'G+T+D+R+M'!$H$378)),1/11,('G+T+D+R+M'!P390+'G+T+D+R+M'!P430+'G+T+D+R+M'!P487+'G+T+D+R+M'!P503+'G+T+D+R+M'!P519+'G+T+D+R+M'!P533-'G+T+D+R+M'!P220-'G+T+D+R+M'!P271-'G+T+D+R+M'!P333-'G+T+D+R+M'!P371-'G+T+D+R+M'!P411-'G+T+D+R+M'!P378)/('G+T+D+R+M'!$H390+'G+T+D+R+M'!$H430+'G+T+D+R+M'!$H487+'G+T+D+R+M'!$H503+'G+T+D+R+M'!$H519+'G+T+D+R+M'!$H533-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H371-'G+T+D+R+M'!$H411-'G+T+D+R+M'!$H$378))","v":4.0904896339329116E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!Q390+'G+T+D+R+M'!Q430+'G+T+D+R+M'!Q487+'G+T+D+R+M'!Q503+'G+T+D+R+M'!Q519+'G+T+D+R+M'!Q533-'G+T+D+R+M'!Q220-'G+T+D+R+M'!Q271-'G+T+D+R+M'!Q333-'G+T+D+R+M'!Q371-'G+T+D+R+M'!Q411-'G+T+D+R+M'!Q378)/('G+T+D+R+M'!$H390+'G+T+D+R+M'!$H430+'G+T+D+R+M'!$H487+'G+T+D+R+M'!$H503+'G+T+D+R+M'!$H519+'G+T+D+R+M'!$H533-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H371-'G+T+D+R+M'!$H411-'G+T+D+R+M'!$H$378)),1/11,('G+T+D+R+M'!Q390+'G+T+D+R+M'!Q430+'G+T+D+R+M'!Q487+'G+T+D+R+M'!Q503+'G+T+D+R+M'!Q519+'G+T+D+R+M'!Q533-'G+T+D+R+M'!Q220-'G+T+D+R+M'!Q271-'G+T+D+R+M'!Q333-'G+T+D+R+M'!Q371-'G+T+D+R+M'!Q411-'G+T+D+R+M'!Q378)/('G+T+D+R+M'!$H390+'G+T+D+R+M'!$H430+'G+T+D+R+M'!$H487+'G+T+D+R+M'!$H503+'G+T+D+R+M'!$H519+'G+T+D+R+M'!$H533-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H371-'G+T+D+R+M'!$H411-'G+T+D+R+M'!$H$378))","v":7.6227735735019481E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!R390+'G+T+D+R+M'!R430+'G+T+D+R+M'!R487+'G+T+D+R+M'!R503+'G+T+D+R+M'!R519+'G+T+D+R+M'!R533-'G+T+D+R+M'!R220-'G+T+D+R+M'!R271-'G+T+D+R+M'!R333-'G+T+D+R+M'!R371-'G+T+D+R+M'!R411-'G+T+D+R+M'!R378)/('G+T+D+R+M'!$H390+'G+T+D+R+M'!$H430+'G+T+D+R+M'!$H487+'G+T+D+R+M'!$H503+'G+T+D+R+M'!$H519+'G+T+D+R+M'!$H533-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H371-'G+T+D+R+M'!$H411-'G+T+D+R+M'!$H$378)),1/11,('G+T+D+R+M'!R390+'G+T+D+R+M'!R430+'G+T+D+R+M'!R487+'G+T+D+R+M'!R503+'G+T+D+R+M'!R519+'G+T+D+R+M'!R533-'G+T+D+R+M'!R220-'G+T+D+R+M'!R271-'G+T+D+R+M'!R333-'G+T+D+R+M'!R371-'G+T+D+R+M'!R411-'G+T+D+R+M'!R378)/('G+T+D+R+M'!$H390+'G+T+D+R+M'!$H430+'G+T+D+R+M'!$H487+'G+T+D+R+M'!$H503+'G+T+D+R+M'!$H519+'G+T+D+R+M'!$H533-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H371-'G+T+D+R+M'!$H411-'G+T+D+R+M'!$H$378))","v":1.3529580468255639E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!S390+'G+T+D+R+M'!S430+'G+T+D+R+M'!S487+'G+T+D+R+M'!S503+'G+T+D+R+M'!S519+'G+T+D+R+M'!S533-'G+T+D+R+M'!S220-'G+T+D+R+M'!S271-'G+T+D+R+M'!S333-'G+T+D+R+M'!S371-'G+T+D+R+M'!S411-'G+T+D+R+M'!S378)/('G+T+D+R+M'!$H390+'G+T+D+R+M'!$H430+'G+T+D+R+M'!$H487+'G+T+D+R+M'!$H503+'G+T+D+R+M'!$H519+'G+T+D+R+M'!$H533-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H371-'G+T+D+R+M'!$H411-'G+T+D+R+M'!$H$378)),1/11,('G+T+D+R+M'!S390+'G+T+D+R+M'!S430+'G+T+D+R+M'!S487+'G+T+D+R+M'!S503+'G+T+D+R+M'!S519+'G+T+D+R+M'!S533-'G+T+D+R+M'!S220-'G+T+D+R+M'!S271-'G+T+D+R+M'!S333-'G+T+D+R+M'!S371-'G+T+D+R+M'!S411-'G+T+D+R+M'!S378)/('G+T+D+R+M'!$H390+'G+T+D+R+M'!$H430+'G+T+D+R+M'!$H487+'G+T+D+R+M'!$H503+'G+T+D+R+M'!$H519+'G+T+D+R+M'!$H533-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H371-'G+T+D+R+M'!$H411-'G+T+D+R+M'!$H$378))","v":1.4577711378675254E-2},1]
["F138G","Generation O & M Exp (less fuel & purchased power) ",null,null,null,{"$f":"IF(ISERROR((Generation!I390-Generation!I220-Generation!I271-Generation!I333-Generation!I371-Generation!I378)/(Generation!$H390-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H371-Generation!$H378)),1/11,(Generation!I390-Generation!I220-Generation!I271-Generation!I333-Generation!I371-Generation!I378)/(Generation!$H390-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H371-Generation!$H378))","v":0.34505962889271447},{"$f":"IF(ISERROR((Generation!J390-Generation!J220-Generation!J271-Generation!J333-Generation!J371-Generation!J378)/(Generation!$H390-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H371-Generation!$H378)),1/11,(Generation!J390-Generation!J220-Generation!J271-Generation!J333-Generation!J371-Generation!J378)/(Generation!$H390-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H371-Generation!$H378))","v":0.26924459666787187},{"$f":"IF(ISERROR((Generation!K390-Generation!K220-Generation!K271-Generation!K333-Generation!K371-Generation!K378)/(Generation!$H390-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H371-Generation!$H378)),1/11,(Generation!K390-Generation!K220-Generation!K271-Generation!K333-Generation!K371-Generation!K378)/(Generation!$H390-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H371-Generation!$H378))","v":8.6376673870063023E-2},{"$f":"IF(ISERROR((Generation!L390-Generation!L220-Generation!L271-Generation!L333-Generation!L371-Generation!L378)/(Generation!$H390-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H371-Generation!$H378)),1/11,(Generation!L390-Generation!L220-Generation!L271-Generation!L333-Generation!L371-Generation!L378)/(Generation!$H390-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H371-Generation!$H378))","v":1.9144160515869211E-3},{"$f":"IF(ISERROR((Generation!M390-Generation!M220-Generation!M271-Generation!M333-Generation!M371-Generation!M378)/(Generation!$H390-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H371-Generation!$H378)),1/11,(Generation!M390-Generation!M220-Generation!M271-Generation!M333-Generation!M371-Generation!M378)/(Generation!$H390-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H371-Generation!$H378))","v":0.17530515037505626},{"$f":"IF(ISERROR((Generation!N390-Generation!N220-Generation!N271-Generation!N333-Generation!N371-Generation!N378)/(Generation!$H390-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H371-Generation!$H378)),1/11,(Generation!N390-Generation!N220-Generation!N271-Generation!N333-Generation!N371-Generation!N378)/(Generation!$H390-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H371-Generation!$H378))","v":9.3422281979717754E-3},{"$f":"IF(ISERROR((Generation!O390-Generation!O220-Generation!O271-Generation!O333-Generation!O371-Generation!O378)/(Generation!$H390-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H371-Generation!$H378)),1/11,(Generation!O390-Generation!O220-Generation!O271-Generation!O333-Generation!O371-Generation!O378)/(Generation!$H390-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H371-Generation!$H378))","v":2.343526362365912E-4},{"$f":"IF(ISERROR((Generation!P390-Generation!P220-Generation!P271-Generation!P333-Generation!P371-Generation!P378)/(Generation!$H390-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H371-Generation!$H378)),1/11,(Generation!P390-Generation!P220-Generation!P271-Generation!P333-Generation!P371-Generation!P378)/(Generation!$H390-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H371-Generation!$H378))","v":4.2796781006170848E-4},{"$f":"IF(ISERROR((Generation!Q390-Generation!Q220-Generation!Q271-Generation!Q333-Generation!Q371-Generation!Q378)/(Generation!$H390-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H371-Generation!$H378)),1/11,(Generation!Q390-Generation!Q220-Generation!Q271-Generation!Q333-Generation!Q371-Generation!Q378)/(Generation!$H390-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H371-Generation!$H378))","v":6.7313248756358246E-2},{"$f":"IF(ISERROR((Generation!R390-Generation!R220-Generation!R271-Generation!R333-Generation!R371-Generation!R378)/(Generation!$H390-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H371-Generation!$H378)),1/11,(Generation!R390-Generation!R220-Generation!R271-Generation!R333-Generation!R371-Generation!R378)/(Generation!$H390-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H371-Generation!$H378))","v":2.153332681930907E-2},{"$f":"IF(ISERROR((Generation!S390-Generation!S220-Generation!S271-Generation!S333-Generation!S371-Generation!S378)/(Generation!$H390-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H371-Generation!$H378)),1/11,(Generation!S390-Generation!S220-Generation!S271-Generation!S333-Generation!S371-Generation!S378)/(Generation!$H390-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H371-Generation!$H378))","v":2.3248409922770736E-2},1]
["F138T","Transmission O & M Exp - (less wheeling exp)",null,null,null,{"$f":"IF(ISERROR((Transmission!I430-Transmission!I411)/(Transmission!$H430-Transmission!$H411)),1/11,(Transmission!I430-Transmission!I411)/(Transmission!$H430-Transmission!$H411))","v":0.34385238939732415},{"$f":"IF(ISERROR((Transmission!J430-Transmission!J411)/(Transmission!$H430-Transmission!$H411)),1/11,(Transmission!J430-Transmission!J411)/(Transmission!$H430-Transmission!$H411))","v":0.26789451444875173},{"$f":"IF(ISERROR((Transmission!K430-Transmission!K411)/(Transmission!$H430-Transmission!$H411)),1/11,(Transmission!K430-Transmission!K411)/(Transmission!$H430-Transmission!$H411))","v":8.5885895592196518E-2},{"$f":"IF(ISERROR((Transmission!L430-Transmission!L411)/(Transmission!$H430-Transmission!$H411)),1/11,(Transmission!L430-Transmission!L411)/(Transmission!$H430-Transmission!$H411))","v":1.8862556726393894E-3},{"$f":"IF(ISERROR((Transmission!M430-Transmission!M411)/(Transmission!$H430-Transmission!$H411)),1/11,(Transmission!M430-Transmission!M411)/(Transmission!$H430-Transmission!$H411))","v":0.17896667711000125},{"$f":"IF(ISERROR((Transmission!N430-Transmission!N411)/(Transmission!$H430-Transmission!$H411)),1/11,(Transmission!N430-Transmission!N411)/(Transmission!$H430-Transmission!$H411))","v":9.2794506893598035E-3},{"$f":"IF(ISERROR((Transmission!O430-Transmission!O411)/(Transmission!$H430-Transmission!$H411)),1/11,(Transmission!O430-Transmission!O411)/(Transmission!$H430-Transmission!$H411))","v":2.3273376763870241E-4},{"$f":"IF(ISERROR((Transmission!P430-Transmission!P411)/(Transmission!$H430-Transmission!$H411)),1/11,(Transmission!P430-Transmission!P411)/(Transmission!$H430-Transmission!$H411))","v":4.2214552939751537E-4},{"$f":"IF(ISERROR((Transmission!Q430-Transmission!Q411)/(Transmission!$H430-Transmission!$H411)),1/11,(Transmission!Q430-Transmission!Q411)/(Transmission!$H430-Transmission!$H411))","v":6.7042369491867884E-2},{"$f":"IF(ISERROR((Transmission!R430-Transmission!R411)/(Transmission!$H430-Transmission!$H411)),1/11,(Transmission!R430-Transmission!R411)/(Transmission!$H430-Transmission!$H411))","v":2.1557854798942906E-2},{"$f":"IF(ISERROR((Transmission!S430-Transmission!S411)/(Transmission!$H430-Transmission!$H411)),1/11,(Transmission!S430-Transmission!S411)/(Transmission!$H430-Transmission!$H411))","v":2.2979713501880709E-2},1]
["F138D","Distribution O & M Exp ",null,null,null,{"$f":"IF(ISERROR(Distribution!I487/Distribution!$H487),1/11,Distribution!I487/Distribution!$H487)","v":0.56005997921564188},{"$f":"IF(ISERROR(Distribution!J487/Distribution!$H487),1/11,Distribution!J487/Distribution!$H487)","v":0.2300330365333372},{"$f":"IF(ISERROR(Distribution!K487/Distribution!$H487),1/11,Distribution!K487/Distribution!$H487)","v":6.7541259146416122E-2},{"$f":"IF(ISERROR(Distribution!L487/Distribution!$H487),1/11,Distribution!L487/Distribution!$H487)","v":3.0857110667313215E-2},{"$f":"IF(ISERROR(Distribution!M487/Distribution!$H487),1/11,Distribution!M487/Distribution!$H487)","v":3.3415229893943494E-3},{"$f":"IF(ISERROR(Distribution!N487/Distribution!$H487),1/11,Distribution!N487/Distribution!$H487)","v":1.2931568704441372E-2},{"$f":"IF(ISERROR(Distribution!O487/Distribution!$H487),1/11,Distribution!O487/Distribution!$H487)","v":5.8038909025551839E-4},{"$f":"IF(ISERROR(Distribution!P487/Distribution!$H487),1/11,Distribution!P487/Distribution!$H487)","v":2.4009040099293099E-4},{"$f":"IF(ISERROR(Distribution!Q487/Distribution!$H487),1/11,Distribution!Q487/Distribution!$H487)","v":9.3941649852393783E-2},{"$f":"IF(ISERROR(Distribution!R487/Distribution!$H487),1/11,Distribution!R487/Distribution!$H487)","v":2.3669669990680577E-4},{"$f":"IF(ISERROR(Distribution!S487/Distribution!$H487),1/11,Distribution!S487/Distribution!$H487)","v":2.3669669990680577E-4},1]
["F138R","Retail O & M Exp  (Customer)",null,null,null,{"$f":"IF(ISERROR((Retail!I503+Retail!I519+Retail!I533)/(Retail!$H503+Retail!$H519+Retail!$H533)),1/11,(Retail!I503+Retail!I519+Retail!I533)/(Retail!$H503+Retail!$H519+Retail!$H533))","v":0.86848628834094832},{"$f":"IF(ISERROR((Retail!J503+Retail!J519+Retail!J533)/(Retail!$H503+Retail!$H519+Retail!$H533)),1/11,(Retail!J503+Retail!J519+Retail!J533)/(Retail!$H503+Retail!$H519+Retail!$H533))","v":2.2754283609690569E-2},{"$f":"IF(ISERROR((Retail!K503+Retail!K519+Retail!K533)/(Retail!$H503+Retail!$H519+Retail!$H533)),1/11,(Retail!K503+Retail!K519+Retail!K533)/(Retail!$H503+Retail!$H519+Retail!$H533))","v":4.9251926680371882E-3},{"$f":"IF(ISERROR((Retail!L503+Retail!L519+Retail!L533)/(Retail!$H503+Retail!$H519+Retail!$H533)),1/11,(Retail!L503+Retail!L519+Retail!L533)/(Retail!$H503+Retail!$H519+Retail!$H533))","v":8.1417869686009892E-3},{"$f":"IF(ISERROR((Retail!M503+Retail!M519+Retail!M533)/(Retail!$H503+Retail!$H519+Retail!$H533)),1/11,(Retail!M503+Retail!M519+Retail!M533)/(Retail!$H503+Retail!$H519+Retail!$H533))","v":4.8106684273127136E-3},{"$f":"IF(ISERROR((Retail!N503+Retail!N519+Retail!N533)/(Retail!$H503+Retail!$H519+Retail!$H533)),1/11,(Retail!N503+Retail!N519+Retail!N533)/(Retail!$H503+Retail!$H519+Retail!$H533))","v":2.3912451739306006E-3},{"$f":"IF(ISERROR((Retail!O503+Retail!O519+Retail!O533)/(Retail!$H503+Retail!$H519+Retail!$H533)),1/11,(Retail!O503+Retail!O519+Retail!O533)/(Retail!$H503+Retail!$H519+Retail!$H533))","v":2.337482623366981E-3},{"$f":"IF(ISERROR((Retail!P503+Retail!P519+Retail!P533)/(Retail!$H503+Retail!$H519+Retail!$H533)),1/11,(Retail!P503+Retail!P519+Retail!P533)/(Retail!$H503+Retail!$H519+Retail!$H533))","v":6.6424138561942321E-4},{"$f":"IF(ISERROR((Retail!Q503+Retail!Q519+Retail!Q533)/(Retail!$H503+Retail!$H519+Retail!$H533)),1/11,(Retail!Q503+Retail!Q519+Retail!Q533)/(Retail!$H503+Retail!$H519+Retail!$H533))","v":8.5457328998973264E-2},{"$f":"IF(ISERROR((Retail!R503+Retail!R519+Retail!R533)/(Retail!$H503+Retail!$H519+Retail!$H533)),1/11,(Retail!R503+Retail!R519+Retail!R533)/(Retail!$H503+Retail!$H519+Retail!$H533))","v":1.5740901760032363E-5},{"$f":"IF(ISERROR((Retail!S503+Retail!S519+Retail!S533)/(Retail!$H503+Retail!$H519+Retail!$H533)),1/11,(Retail!S503+Retail!S519+Retail!S533)/(Retail!$H503+Retail!$H519+Retail!$H533))","v":1.5740901760032363E-5},1]
["F138M","Misc & Customer O & M Exp ",null,null,null,{"$f":"1/11","v":9.0909090909090912E-2},{"$f":"1/11","v":9.0909090909090912E-2},9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,1]
["F140","Revenue Requirement Before Rev Credits",null,null,null,{"$f":"IF(ISERROR((+Generation!I$27+Generation!I$86+Transmission!I$27+Transmission!I$86+Distribution!I$27+Distribution!I$86+Retail!I$27+Retail!I$86+Misc!I$27+Misc!I$86)/(+Generation!$H$27+Generation!$H$86+Transmission!$H$27+Transmission!$H$86+Distribution!$H$27+Distribution!$H$86+Retail!$H$27+Retail!$H$86+Misc!$H$27+Misc!$H$86)),1/11,(+Generation!I$27+Generation!I$86+Transmission!I$27+Transmission!I$86+Distribution!I$27+Distribution!I$86+Retail!I$27+Retail!I$86+Misc!I$27+Misc!I$86)/(+Generation!$H$27+Generation!$H$86+Transmission!$H$27+Transmission!$H$86+Distribution!$H$27+Distribution!$H$86+Retail!$H$27+Retail!$H$86+Misc!$H$27+Misc!$H$86))","v":0.37704296747314731},{"$f":"IF(ISERROR((+Generation!J$27+Generation!J$86+Transmission!J$27+Transmission!J$86+Distribution!J$27+Distribution!J$86+Retail!J$27+Retail!J$86+Misc!J$27+Misc!J$86)/(+Generation!$H$27+Generation!$H$86+Transmission!$H$27+Transmission!$H$86+Distribution!$H$27+Distribution!$H$86+Retail!$H$27+Retail!$H$86+Misc!$H$27+Misc!$H$86)),1/11,(+Generation!J$27+Generation!J$86+Transmission!J$27+Transmission!J$86+Distribution!J$27+Distribution!J$86+Retail!J$27+Retail!J$86+Misc!J$27+Misc!J$86)/(+Generation!$H$27+Generation!$H$86+Transmission!$H$27+Transmission!$H$86+Distribution!$H$27+Distribution!$H$86+Retail!$H$27+Retail!$H$86+Misc!$H$27+Misc!$H$86))","v":0.26563088252464784},{"$f":"IF(ISERROR((+Generation!K$27+Generation!K$86+Transmission!K$27+Transmission!K$86+Distribution!K$27+Distribution!K$86+Retail!K$27+Retail!K$86+Misc!K$27+Misc!K$86)/(+Generation!$H$27+Generation!$H$86+Transmission!$H$27+Transmission!$H$86+Distribution!$H$27+Distribution!$H$86+Retail!$H$27+Retail!$H$86+Misc!$H$27+Misc!$H$86)),1/11,(+Generation!K$27+Generation!K$86+Transmission!K$27+Transmission!K$86+Distribution!K$27+Distribution!K$86+Retail!K$27+Retail!K$86+Misc!K$27+Misc!K$86)/(+Generation!$H$27+Generation!$H$86+Transmission!$H$27+Transmission!$H$86+Distribution!$H$27+Distribution!$H$86+Retail!$H$27+Retail!$H$86+Misc!$H$27+Misc!$H$86))","v":8.2945840790461009E-2},{"$f":"IF(ISERROR((+Generation!L$27+Generation!L$86+Transmission!L$27+Transmission!L$86+Distribution!L$27+Distribution!L$86+Retail!L$27+Retail!L$86+Misc!L$27+Misc!L$86)/(+Generation!$H$27+Generation!$H$86+Transmission!$H$27+Transmission!$H$86+Distribution!$H$27+Distribution!$H$86+Retail!$H$27+Retail!$H$86+Misc!$H$27+Misc!$H$86)),1/11,(+Generation!L$27+Generation!L$86+Transmission!L$27+Transmission!L$86+Distribution!L$27+Distribution!L$86+Retail!L$27+Retail!L$86+Misc!L$27+Misc!L$86)/(+Generation!$H$27+Generation!$H$86+Transmission!$H$27+Transmission!$H$86+Distribution!$H$27+Distribution!$H$86+Retail!$H$27+Retail!$H$86+Misc!$H$27+Misc!$H$86))","v":5.6647642069218461E-3},{"$f":"IF(ISERROR((+Generation!M$27+Generation!M$86+Transmission!M$27+Transmission!M$86+Distribution!M$27+Distribution!M$86+Retail!M$27+Retail!M$86+Misc!M$27+Misc!M$86)/(+Generation!$H$27+Generation!$H$86+Transmission!$H$27+Transmission!$H$86+Distribution!$H$27+Distribution!$H$86+Retail!$H$27+Retail!$H$86+Misc!$H$27+Misc!$H$86)),1/11,(+Generation!M$27+Generation!M$86+Transmission!M$27+Transmission!M$86+Distribution!M$27+Distribution!M$86+Retail!M$27+Retail!M$86+Misc!M$27+Misc!M$86)/(+Generation!$H$27+Generation!$H$86+Transmission!$H$27+Transmission!$H$86+Distribution!$H$27+Distribution!$H$86+Retail!$H$27+Retail!$H$86+Misc!$H$27+Misc!$H$86))","v":0.14705223852824542},{"$f":"IF(ISERROR((+Generation!N$27+Generation!N$86+Transmission!N$27+Transmission!N$86+Distribution!N$27+Distribution!N$86+Retail!N$27+Retail!N$86+Misc!N$27+Misc!N$86)/(+Generation!$H$27+Generation!$H$86+Transmission!$H$27+Transmission!$H$86+Distribution!$H$27+Distribution!$H$86+Retail!$H$27+Retail!$H$86+Misc!$H$27+Misc!$H$86)),1/11,(+Generation!N$27+Generation!N$86+Transmission!N$27+Transmission!N$86+Distribution!N$27+Distribution!N$86+Retail!N$27+Retail!N$86+Misc!N$27+Misc!N$86)/(+Generation!$H$27+Generation!$H$86+Transmission!$H$27+Transmission!$H$86+Distribution!$H$27+Distribution!$H$86+Retail!$H$27+Retail!$H$86+Misc!$H$27+Misc!$H$86))","v":1.0141884211683144E-2},{"$f":"IF(ISERROR((+Generation!O$27+Generation!O$86+Transmission!O$27+Transmission!O$86+Distribution!O$27+Distribution!O$86+Retail!O$27+Retail!O$86+Misc!O$27+Misc!O$86)/(+Generation!$H$27+Generation!$H$86+Transmission!$H$27+Transmission!$H$86+Distribution!$H$27+Distribution!$H$86+Retail!$H$27+Retail!$H$86+Misc!$H$27+Misc!$H$86)),1/11,(+Generation!O$27+Generation!O$86+Transmission!O$27+Transmission!O$86+Distribution!O$27+Distribution!O$86+Retail!O$27+Retail!O$86+Misc!O$27+Misc!O$86)/(+Generation!$H$27+Generation!$H$86+Transmission!$H$27+Transmission!$H$86+Distribution!$H$27+Distribution!$H$86+Retail!$H$27+Retail!$H$86+Misc!$H$27+Misc!$H$86))","v":3.2677788156017527E-4},{"$f":"IF(ISERROR((+Generation!P$27+Generation!P$86+Transmission!P$27+Transmission!P$86+Distribution!P$27+Distribution!P$86+Retail!P$27+Retail!P$86+Misc!P$27+Misc!P$86)/(+Generation!$H$27+Generation!$H$86+Transmission!$H$27+Transmission!$H$86+Distribution!$H$27+Distribution!$H$86+Retail!$H$27+Retail!$H$86+Misc!$H$27+Misc!$H$86)),1/11,(+Generation!P$27+Generation!P$86+Transmission!P$27+Transmission!P$86+Distribution!P$27+Distribution!P$86+Retail!P$27+Retail!P$86+Misc!P$27+Misc!P$86)/(+Generation!$H$27+Generation!$H$86+Transmission!$H$27+Transmission!$H$86+Distribution!$H$27+Distribution!$H$86+Retail!$H$27+Retail!$H$86+Misc!$H$27+Misc!$H$86))","v":5.950542683115245E-4},{"$f":"IF(ISERROR((+Generation!Q$27+Generation!Q$86+Transmission!Q$27+Transmission!Q$86+Distribution!Q$27+Distribution!Q$86+Retail!Q$27+Retail!Q$86+Misc!Q$27+Misc!Q$86)/(+Generation!$H$27+Generation!$H$86+Transmission!$H$27+Transmission!$H$86+Distribution!$H$27+Distribution!$H$86+Retail!$H$27+Retail!$H$86+Misc!$H$27+Misc!$H$86)),1/11,(+Generation!Q$27+Generation!Q$86+Transmission!Q$27+Transmission!Q$86+Distribution!Q$27+Distribution!Q$86+Retail!Q$27+Retail!Q$86+Misc!Q$27+Misc!Q$86)/(+Generation!$H$27+Generation!$H$86+Transmission!$H$27+Transmission!$H$86+Distribution!$H$27+Distribution!$H$86+Retail!$H$27+Retail!$H$86+Misc!$H$27+Misc!$H$86))","v":7.0500486888691608E-2},{"$f":"IF(ISERROR((+Generation!R$27+Generation!R$86+Transmission!R$27+Transmission!R$86+Distribution!R$27+Distribution!R$86+Retail!R$27+Retail!R$86+Misc!R$27+Misc!R$86)/(+Generation!$H$27+Generation!$H$86+Transmission!$H$27+Transmission!$H$86+Distribution!$H$27+Distribution!$H$86+Retail!$H$27+Retail!$H$86+Misc!$H$27+Misc!$H$86)),1/11,(+Generation!R$27+Generation!R$86+Transmission!R$27+Transmission!R$86+Distribution!R$27+Distribution!R$86+Retail!R$27+Retail!R$86+Misc!R$27+Misc!R$86)/(+Generation!$H$27+Generation!$H$86+Transmission!$H$27+Transmission!$H$86+Distribution!$H$27+Distribution!$H$86+Retail!$H$27+Retail!$H$86+Misc!$H$27+Misc!$H$86))","v":1.7687762121984193E-2},{"$f":"IF(ISERROR((+Generation!S$27+Generation!S$86+Transmission!S$27+Transmission!S$86+Distribution!S$27+Distribution!S$86+Retail!S$27+Retail!S$86+Misc!S$27+Misc!S$86)/(+Generation!$H$27+Generation!$H$86+Transmission!$H$27+Transmission!$H$86+Distribution!$H$27+Distribution!$H$86+Retail!$H$27+Retail!$H$86+Misc!$H$27+Misc!$H$86)),1/11,(+Generation!S$27+Generation!S$86+Transmission!S$27+Transmission!S$86+Distribution!S$27+Distribution!S$86+Retail!S$27+Retail!S$86+Misc!S$27+Misc!S$86)/(+Generation!$H$27+Generation!$H$86+Transmission!$H$27+Transmission!$H$86+Distribution!$H$27+Distribution!$H$86+Retail!$H$27+Retail!$H$86+Misc!$H$27+Misc!$H$86))","v":2.2411341052406868E-2},1]
["F140G","Revenue Requirement Before Rev Credits",null,null,null,{"$f":"IF(ISERROR((+Generation!I$27+Generation!I$86)/(+Generation!$H$27+Generation!$H$86)),1/11,(+Generation!I$27+Generation!I$86)/(+Generation!$H$27+Generation!$H$86))","v":0.32239356761429189},{"$f":"IF(ISERROR((+Generation!J$27+Generation!J$86)/(+Generation!$H$27+Generation!$H$86)),1/11,(+Generation!J$27+Generation!J$86)/(+Generation!$H$27+Generation!$H$86))","v":0.27584980762521427},{"$f":"IF(ISERROR((+Generation!K$27+Generation!K$86)/(+Generation!$H$27+Generation!$H$86)),1/11,(+Generation!K$27+Generation!K$86)/(+Generation!$H$27+Generation!$H$86))","v":8.895496357188469E-2},{"$f":"IF(ISERROR((+Generation!L$27+Generation!L$86)/(+Generation!$H$27+Generation!$H$86)),1/11,(+Generation!L$27+Generation!L$86)/(+Generation!$H$27+Generation!$H$86))","v":2.7732711839966182E-3},{"$f":"IF(ISERROR((+Generation!M$27+Generation!M$86)/(+Generation!$H$27+Generation!$H$86)),1/11,(+Generation!M$27+Generation!M$86)/(+Generation!$H$27+Generation!$H$86))","v":0.18281859999437816},{"$f":"IF(ISERROR((+Generation!N$27+Generation!N$86)/(+Generation!$H$27+Generation!$H$86)),1/11,(+Generation!N$27+Generation!N$86)/(+Generation!$H$27+Generation!$H$86))","v":9.8641662270266706E-3},{"$f":"IF(ISERROR((+Generation!O$27+Generation!O$86)/(+Generation!$H$27+Generation!$H$86)),1/11,(+Generation!O$27+Generation!O$86)/(+Generation!$H$27+Generation!$H$86))","v":2.4343185398710183E-4},{"$f":"IF(ISERROR((+Generation!P$27+Generation!P$86)/(+Generation!$H$27+Generation!$H$86)),1/11,(+Generation!P$27+Generation!P$86)/(+Generation!$H$27+Generation!$H$86))","v":6.4737827186849494E-4},{"$f":"IF(ISERROR((+Generation!Q$27+Generation!Q$86)/(+Generation!$H$27+Generation!$H$86)),1/11,(+Generation!Q$27+Generation!Q$86)/(+Generation!$H$27+Generation!$H$86))","v":6.5762369184755282E-2},{"$f":"IF(ISERROR((+Generation!R$27+Generation!R$86)/(+Generation!$H$27+Generation!$H$86)),1/11,(+Generation!R$27+Generation!R$86)/(+Generation!$H$27+Generation!$H$86))","v":2.2083328556960061E-2},{"$f":"IF(ISERROR((+Generation!S$27+Generation!S$86)/(+Generation!$H$27+Generation!$H$86)),1/11,(+Generation!S$27+Generation!S$86)/(+Generation!$H$27+Generation!$H$86))","v":2.860911591563713E-2},1]
["F140T","Revenue Requirement Before Rev Credits",null,null,null,{"$f":"IF(ISERROR((+Transmission!I$27+Transmission!I$86)/(+Transmission!$H$27+Transmission!$H$86)),1/11,(+Transmission!I$27+Transmission!I$86)/(+Transmission!$H$27+Transmission!$H$86))","v":0.33764004056076774},{"$f":"IF(ISERROR((+Transmission!J$27+Transmission!J$86)/(+Transmission!$H$27+Transmission!$H$86)),1/11,(+Transmission!J$27+Transmission!J$86)/(+Transmission!$H$27+Transmission!$H$86))","v":0.281402766824915},{"$f":"IF(ISERROR((+Transmission!K$27+Transmission!K$86)/(+Transmission!$H$27+Transmission!$H$86)),1/11,(+Transmission!K$27+Transmission!K$86)/(+Transmission!$H$27+Transmission!$H$86))","v":8.6814453700233954E-2},{"$f":"IF(ISERROR((+Transmission!L$27+Transmission!L$86)/(+Transmission!$H$27+Transmission!$H$86)),1/11,(+Transmission!L$27+Transmission!L$86)/(+Transmission!$H$27+Transmission!$H$86))","v":2.2343739503087488E-3},{"$f":"IF(ISERROR((+Transmission!M$27+Transmission!M$86)/(+Transmission!$H$27+Transmission!$H$86)),1/11,(+Transmission!M$27+Transmission!M$86)/(+Transmission!$H$27+Transmission!$H$86))","v":0.17155897150161131},{"$f":"IF(ISERROR((+Transmission!N$27+Transmission!N$86)/(+Transmission!$H$27+Transmission!$H$86)),1/11,(+Transmission!N$27+Transmission!N$86)/(+Transmission!$H$27+Transmission!$H$86))","v":9.1599876754005233E-3},{"$f":"IF(ISERROR((+Transmission!O$27+Transmission!O$86)/(+Transmission!$H$27+Transmission!$H$86)),1/11,(+Transmission!O$27+Transmission!O$86)/(+Transmission!$H$27+Transmission!$H$86))","v":2.1184556032598003E-4},{"$f":"IF(ISERROR((+Transmission!P$27+Transmission!P$86)/(+Transmission!$H$27+Transmission!$H$86)),1/11,(+Transmission!P$27+Transmission!P$86)/(+Transmission!$H$27+Transmission!$H$86))","v":5.4163433802476588E-4},{"$f":"IF(ISERROR((+Transmission!Q$27+Transmission!Q$86)/(+Transmission!$H$27+Transmission!$H$86)),1/11,(+Transmission!Q$27+Transmission!Q$86)/(+Transmission!$H$27+Transmission!$H$86))","v":6.8030500717901843E-2},{"$f":"IF(ISERROR((+Transmission!R$27+Transmission!R$86)/(+Transmission!$H$27+Transmission!$H$86)),1/11,(+Transmission!R$27+Transmission!R$86)/(+Transmission!$H$27+Transmission!$H$86))","v":1.9995182257230102E-2},{"$f":"IF(ISERROR((+Transmission!S$27+Transmission!S$86)/(+Transmission!$H$27+Transmission!$H$86)),1/11,(+Transmission!S$27+Transmission!S$86)/(+Transmission!$H$27+Transmission!$H$86))","v":2.2410242913278818E-2},1]
["F140D","Revenue Requirement Before Rev Credits",null,null,null,{"$f":"IF(ISERROR((+Distribution!I$27+Distribution!I$86)/(+Distribution!$H$27+Distribution!$H$86)),1/11,(+Distribution!I$27+Distribution!I$86)/(+Distribution!$H$27+Distribution!$H$86))","v":0.55911517989690518},{"$f":"IF(ISERROR((+Distribution!J$27+Distribution!J$86)/(+Distribution!$H$27+Distribution!$H$86)),1/11,(+Distribution!J$27+Distribution!J$86)/(+Distribution!$H$27+Distribution!$H$86))","v":0.24285409882068582},{"$f":"IF(ISERROR((+Distribution!K$27+Distribution!K$86)/(+Distribution!$H$27+Distribution!$H$86)),1/11,(+Distribution!K$27+Distribution!K$86)/(+Distribution!$H$27+Distribution!$H$86))","v":6.7026055279102742E-2},{"$f":"IF(ISERROR((+Distribution!L$27+Distribution!L$86)/(+Distribution!$H$27+Distribution!$H$86)),1/11,(+Distribution!L$27+Distribution!L$86)/(+Distribution!$H$27+Distribution!$H$86))","v":1.9804697969040747E-2},{"$f":"IF(ISERROR((+Distribution!M$27+Distribution!M$86)/(+Distribution!$H$27+Distribution!$H$86)),1/11,(+Distribution!M$27+Distribution!M$86)/(+Distribution!$H$27+Distribution!$H$86))","v":2.9949396444029245E-3},{"$f":"IF(ISERROR((+Distribution!N$27+Distribution!N$86)/(+Distribution!$H$27+Distribution!$H$86)),1/11,(+Distribution!N$27+Distribution!N$86)/(+Distribution!$H$27+Distribution!$H$86))","v":1.3147176682349651E-2},{"$f":"IF(ISERROR((+Distribution!O$27+Distribution!O$86)/(+Distribution!$H$27+Distribution!$H$86)),1/11,(+Distribution!O$27+Distribution!O$86)/(+Distribution!$H$27+Distribution!$H$86))","v":4.6408095121536138E-4},{"$f":"IF(ISERROR((+Distribution!P$27+Distribution!P$86)/(+Distribution!$H$27+Distribution!$H$86)),1/11,(+Distribution!P$27+Distribution!P$86)/(+Distribution!$H$27+Distribution!$H$86))","v":4.1560926094978928E-4},{"$f":"IF(ISERROR((+Distribution!Q$27+Distribution!Q$86)/(+Distribution!$H$27+Distribution!$H$86)),1/11,(+Distribution!Q$27+Distribution!Q$86)/(+Distribution!$H$27+Distribution!$H$86))","v":9.3520096279328946E-2},{"$f":"IF(ISERROR((+Distribution!R$27+Distribution!R$86)/(+Distribution!$H$27+Distribution!$H$86)),1/11,(+Distribution!R$27+Distribution!R$86)/(+Distribution!$H$27+Distribution!$H$86))","v":2.9775600198519059E-4},{"$f":"IF(ISERROR((+Distribution!S$27+Distribution!S$86)/(+Distribution!$H$27+Distribution!$H$86)),1/11,(+Distribution!S$27+Distribution!S$86)/(+Distribution!$H$27+Distribution!$H$86))","v":3.6030921403526185E-4},1]
["F140R","Revenue Requirement Before Rev Credits",null,null,null,{"$f":"IF(ISERROR((+Retail!I$27+Retail!I$86)/(+Retail!$H$27+Retail!$H$86)),1/11,(+Retail!I$27+Retail!I$86)/(+Retail!$H$27+Retail!$H$86))","v":0.91024353904738597},{"$f":"IF(ISERROR((+Retail!J$27+Retail!J$86)/(+Retail!$H$27+Retail!$H$86)),1/11,(+Retail!J$27+Retail!J$86)/(+Retail!$H$27+Retail!$H$86))","v":2.9362677398506294E-2},{"$f":"IF(ISERROR((+Retail!K$27+Retail!K$86)/(+Retail!$H$27+Retail!$H$86)),1/11,(+Retail!K$27+Retail!K$86)/(+Retail!$H$27+Retail!$H$86))","v":-3.4274066304068314E-3},{"$f":"IF(ISERROR((+Retail!L$27+Retail!L$86)/(+Retail!$H$27+Retail!$H$86)),1/11,(+Retail!L$27+Retail!L$86)/(+Retail!$H$27+Retail!$H$86))","v":9.0438413916609072E-3},{"$f":"IF(ISERROR((+Retail!M$27+Retail!M$86)/(+Retail!$H$27+Retail!$H$86)),1/11,(+Retail!M$27+Retail!M$86)/(+Retail!$H$27+Retail!$H$86))","v":-8.8433676630700966E-3},{"$f":"IF(ISERROR((+Retail!N$27+Retail!N$86)/(+Retail!$H$27+Retail!$H$86)),1/11,(+Retail!N$27+Retail!N$86)/(+Retail!$H$27+Retail!$H$86))","v":2.2642404441374723E-3},{"$f":"IF(ISERROR((+Retail!O$27+Retail!O$86)/(+Retail!$H$27+Retail!$H$86)),1/11,(+Retail!O$27+Retail!O$86)/(+Retail!$H$27+Retail!$H$86))","v":2.5367575752072934E-3},{"$f":"IF(ISERROR((+Retail!P$27+Retail!P$86)/(+Retail!$H$27+Retail!$H$86)),1/11,(+Retail!P$27+Retail!P$86)/(+Retail!$H$27+Retail!$H$86))","v":7.0965390267051687E-4},{"$f":"IF(ISERROR((+Retail!Q$27+Retail!Q$86)/(+Retail!$H$27+Retail!$H$86)),1/11,(+Retail!Q$27+Retail!Q$86)/(+Retail!$H$27+Retail!$H$86))","v":5.6880121422169853E-2},{"$f":"IF(ISERROR((+Retail!R$27+Retail!R$86)/(+Retail!$H$27+Retail!$H$86)),1/11,(+Retail!R$27+Retail!R$86)/(+Retail!$H$27+Retail!$H$86))","v":5.8534119698763233E-4},{"$f":"IF(ISERROR((+Retail!S$27+Retail!S$86)/(+Retail!$H$27+Retail!$H$86)),1/11,(+Retail!S$27+Retail!S$86)/(+Retail!$H$27+Retail!$H$86))","v":6.446019147643042E-4},1]
["F140M","Revenue Requirement Before Rev Credits",null,null,null,{"$f":"IF(ISERROR((+Misc!I$27+Misc!I$86)/(+Misc!$H$27+Misc!$H$86)),1/11,(+Misc!I$27+Misc!I$86)/(+Misc!$H$27+Misc!$H$86))","v":0.40126009040478733},{"$f":"IF(ISERROR((+Misc!J$27+Misc!J$86)/(+Misc!$H$27+Misc!$H$86)),1/11,(+Misc!J$27+Misc!J$86)/(+Misc!$H$27+Misc!$H$86))","v":0.26363095247236951},{"$f":"IF(ISERROR((+Misc!K$27+Misc!K$86)/(+Misc!$H$27+Misc!$H$86)),1/11,(+Misc!K$27+Misc!K$86)/(+Misc!$H$27+Misc!$H$86))","v":8.1436082628297976E-2},{"$f":"IF(ISERROR((+Misc!L$27+Misc!L$86)/(+Misc!$H$27+Misc!$H$86)),1/11,(+Misc!L$27+Misc!L$86)/(+Misc!$H$27+Misc!$H$86))","v":5.450872562517888E-3},{"$f":"IF(ISERROR((+Misc!M$27+Misc!M$86)/(+Misc!$H$27+Misc!$H$86)),1/11,(+Misc!M$27+Misc!M$86)/(+Misc!$H$27+Misc!$H$86))","v":0.13024945333711149},{"$f":"IF(ISERROR((+Misc!N$27+Misc!N$86)/(+Misc!$H$27+Misc!$H$86)),1/11,(+Misc!N$27+Misc!N$86)/(+Misc!$H$27+Misc!$H$86))","v":1.0373642483834752E-2},{"$f":"IF(ISERROR((+Misc!O$27+Misc!O$86)/(+Misc!$H$27+Misc!$H$86)),1/11,(+Misc!O$27+Misc!O$86)/(+Misc!$H$27+Misc!$H$86))","v":2.8979544165575995E-4},{"$f":"IF(ISERROR((+Misc!P$27+Misc!P$86)/(+Misc!$H$27+Misc!$H$86)),1/11,(+Misc!P$27+Misc!P$86)/(+Misc!$H$27+Misc!$H$86))","v":4.5879525618021356E-4},{"$f":"IF(ISERROR((+Misc!Q$27+Misc!Q$86)/(+Misc!$H$27+Misc!$H$86)),1/11,(+Misc!Q$27+Misc!Q$86)/(+Misc!$H$27+Misc!$H$86))","v":7.393014916209821E-2},{"$f":"IF(ISERROR((+Misc!R$27+Misc!R$86)/(+Misc!$H$27+Misc!$H$86)),1/11,(+Misc!R$27+Misc!R$86)/(+Misc!$H$27+Misc!$H$86))","v":1.5666347537535093E-2},{"$f":"IF(ISERROR((+Misc!S$27+Misc!S$86)/(+Misc!$H$27+Misc!$H$86)),1/11,(+Misc!S$27+Misc!S$86)/(+Misc!$H$27+Misc!$H$86))","v":1.7253804155962085E-2},1]
["F141","Firm Revenues",null,null,null,{"$f":"Revenues!D$38","v":0.36949448718686756},{"$f":"Revenues!E$38","v":0.28021108765297686},{"$f":"Revenues!F$38","v":8.3391104444186306E-2},{"$f":"Revenues!G$38","v":6.8157459170060351E-3},{"$f":"Revenues!H$38","v":0.13891016522759672},{"$f":"Revenues!I$38","v":9.9283541804853735E-3},{"$f":"Revenues!J$38","v":3.0715207608070775E-4},{"$f":"Revenues!K$38","v":7.8390926428104513E-4},{"$f":"Revenues!L$38","v":7.2593056559057595E-2},{"$f":"Revenues!M$38","v":1.5915640668552777E-2},{"$f":"Revenues!N$38","v":2.1649296822909052E-2},1]
["F150","Income Before State Taxes",null,null,null,{"$f":"IF(ISERROR(+'G+T+D+R+M'!I$805/+'G+T+D+R+M'!$H$805),1/11,+'G+T+D+R+M'!I$805/+'G+T+D+R+M'!$H$805)","v":0.31521853428956964},{"$f":"IF(ISERROR(+'G+T+D+R+M'!J$805/+'G+T+D+R+M'!$H$805),1/11,+'G+T+D+R+M'!J$805/+'G+T+D+R+M'!$H$805)","v":0.73298179389996299},{"$f":"IF(ISERROR(+'G+T+D+R+M'!K$805/+'G+T+D+R+M'!$H$805),1/11,+'G+T+D+R+M'!K$805/+'G+T+D+R+M'!$H$805)","v":7.8257412744625526E-2},{"$f":"IF(ISERROR(+'G+T+D+R+M'!L$805/+'G+T+D+R+M'!$H$805),1/11,+'G+T+D+R+M'!L$805/+'G+T+D+R+M'!$H$805)","v":3.2477849220682593E-2},{"$f":"IF(ISERROR(+'G+T+D+R+M'!M$805/+'G+T+D+R+M'!$H$805),1/11,+'G+T+D+R+M'!M$805/+'G+T+D+R+M'!$H$805)","v":-0.24153702321869389},{"$f":"IF(ISERROR(+'G+T+D+R+M'!N$805/+'G+T+D+R+M'!$H$805),1/11,+'G+T+D+R+M'!N$805/+'G+T+D+R+M'!$H$805)","v":5.970486712584158E-3},{"$f":"IF(ISERROR(+'G+T+D+R+M'!O$805/+'G+T+D+R+M'!$H$805),1/11,+'G+T+D+R+M'!O$805/+'G+T+D+R+M'!$H$805)","v":-1.9406718842112226E-4},{"$f":"IF(ISERROR(+'G+T+D+R+M'!P$805/+'G+T+D+R+M'!$H$805),1/11,+'G+T+D+R+M'!P$805/+'G+T+D+R+M'!$H$805)","v":6.2477019725151349E-3},{"$f":"IF(ISERROR(+'G+T+D+R+M'!Q$805/+'G+T+D+R+M'!$H$805),1/11,+'G+T+D+R+M'!Q$805/+'G+T+D+R+M'!$H$805)","v":0.15279162929317458},{"$f":"IF(ISERROR(+'G+T+D+R+M'!R$805/+'G+T+D+R+M'!$H$805),1/11,+'G+T+D+R+M'!R$805/+'G+T+D+R+M'!$H$805)","v":-5.3405072182340106E-2},{"$f":"IF(ISERROR(+'G+T+D+R+M'!S$805/+'G+T+D+R+M'!$H$805),1/11,+'G+T+D+R+M'!S$805/+'G+T+D+R+M'!$H$805)","v":-2.8809249216905426E-2},1]
["F150G","Income Before State Taxes",null,null,null,{"$f":"IF(ISERROR(+Generation!I$805/+Generation!$H$805),1/11,+Generation!I$805/+Generation!$H$805)","v":0.57307624993659489},{"$f":"IF(ISERROR(+Generation!J$805/+Generation!$H$805),1/11,+Generation!J$805/+Generation!$H$805)","v":-0.14343899314463601},{"$f":"IF(ISERROR(+Generation!K$805/+Generation!$H$805),1/11,+Generation!K$805/+Generation!$H$805)","v":6.5057749371540602E-2},{"$f":"IF(ISERROR(+Generation!L$805/+Generation!$H$805),1/11,+Generation!L$805/+Generation!$H$805)","v":-7.7926566270156853E-3},{"$f":"IF(ISERROR(+Generation!M$805/+Generation!$H$805),1/11,+Generation!M$805/+Generation!$H$805)","v":0.37201302056329266},{"$f":"IF(ISERROR(+Generation!N$805/+Generation!$H$805),1/11,+Generation!N$805/+Generation!$H$805)","v":1.5028736100510599E-2},{"$f":"IF(ISERROR(+Generation!O$805/+Generation!$H$805),1/11,+Generation!O$805/+Generation!$H$805)","v":7.5965152594888597E-4},{"$f":"IF(ISERROR(+Generation!P$805/+Generation!$H$805),1/11,+Generation!P$805/+Generation!$H$805)","v":-4.8247888404990887E-3},{"$f":"IF(ISERROR(+Generation!Q$805/+Generation!$H$805),1/11,+Generation!Q$805/+Generation!$H$805)","v":1.0621892671349397E-2},{"$f":"IF(ISERROR(+Generation!R$805/+Generation!$H$805),1/11,+Generation!R$805/+Generation!$H$805)","v":7.241424009589148E-2},{"$f":"IF(ISERROR(+Generation!S$805/+Generation!$H$805),1/11,+Generation!S$805/+Generation!$H$805)","v":4.708489834700029E-2},1]
["F150T","Income Before State Taxes",null,null,null,{"$f":"IF(ISERROR(+Transmission!I$805/+Transmission!$H$805),1/11,+Transmission!I$805/+Transmission!$H$805)","v":0.18808307592261148},{"$f":"IF(ISERROR(+Transmission!J$805/+Transmission!$H$805),1/11,+Transmission!J$805/+Transmission!$H$805)","v":0.57203167148829603},{"$f":"IF(ISERROR(+Transmission!K$805/+Transmission!$H$805),1/11,+Transmission!K$805/+Transmission!$H$805)","v":0.10162764739264038},{"$f":"IF(ISERROR(+Transmission!L$805/+Transmission!$H$805),1/11,+Transmission!L$805/+Transmission!$H$805)","v":8.0401206674002475E-3},{"$f":"IF(ISERROR(+Transmission!M$805/+Transmission!$H$805),1/11,+Transmission!M$805/+Transmission!$H$805)","v":2.9719707350916429E-2},{"$f":"IF(ISERROR(+Transmission!N$805/+Transmission!$H$805),1/11,+Transmission!N$805/+Transmission!$H$805)","v":5.0426400158162191E-3},{"$f":"IF(ISERROR(+Transmission!O$805/+Transmission!$H$805),1/11,+Transmission!O$805/+Transmission!$H$805)","v":-1.7886874641532725E-4},{"$f":"IF(ISERROR(+Transmission!P$805/+Transmission!$H$805),1/11,+Transmission!P$805/+Transmission!$H$805)","v":3.4506083729022594E-3},{"$f":"IF(ISERROR(+Transmission!Q$805/+Transmission!$H$805),1/11,+Transmission!Q$805/+Transmission!$H$805)","v":0.10340116263673479},{"$f":"IF(ISERROR(+Transmission!R$805/+Transmission!$H$805),1/11,+Transmission!R$805/+Transmission!$H$805)","v":-1.5383291400968549E-2},{"$f":"IF(ISERROR(+Transmission!S$805/+Transmission!$H$805),1/11,+Transmission!S$805/+Transmission!$H$805)","v":4.1655263000450003E-3},1]
["F150D","Income Before State Taxes",null,null,null,{"$f":"IF(ISERROR(+Distribution!I$805/+Distribution!$H$805),1/11,+Distribution!I$805/+Distribution!$H$805)","v":0.47627724063288684},{"$f":"IF(ISERROR(+Distribution!J$805/+Distribution!$H$805),1/11,+Distribution!J$805/+Distribution!$H$805)","v":0.31715910605022968},{"$f":"IF(ISERROR(+Distribution!K$805/+Distribution!$H$805),1/11,+Distribution!K$805/+Distribution!$H$805)","v":6.7070943844777839E-2},{"$f":"IF(ISERROR(+Distribution!L$805/+Distribution!$H$805),1/11,+Distribution!L$805/+Distribution!$H$805)","v":1.8463711352686742E-2},{"$f":"IF(ISERROR(+Distribution!M$805/+Distribution!$H$805),1/11,+Distribution!M$805/+Distribution!$H$805)","v":3.8320564569916322E-5},{"$f":"IF(ISERROR(+Distribution!N$805/+Distribution!$H$805),1/11,+Distribution!N$805/+Distribution!$H$805)","v":1.0976714072657908E-2},{"$f":"IF(ISERROR(+Distribution!O$805/+Distribution!$H$805),1/11,+Distribution!O$805/+Distribution!$H$805)","v":2.1084750630368719E-4},{"$f":"IF(ISERROR(+Distribution!P$805/+Distribution!$H$805),1/11,+Distribution!P$805/+Distribution!$H$805)","v":1.2867755762016747E-3},{"$f":"IF(ISERROR(+Distribution!Q$805/+Distribution!$H$805),1/11,+Distribution!Q$805/+Distribution!$H$805)","v":0.10851138844726171},{"$f":"IF(ISERROR(+Distribution!R$805/+Distribution!$H$805),1/11,+Distribution!R$805/+Distribution!$H$805)","v":-3.9767195315173264E-6},{"$f":"IF(ISERROR(+Distribution!S$805/+Distribution!$H$805),1/11,+Distribution!S$805/+Distribution!$H$805)","v":8.9286719652053653E-6},1]
["F150R","Income Before State Taxes",null,null,null,{"$f":"IF(ISERROR(+Retail!I$805/+Retail!$H$805),1/11,+Retail!I$805/+Retail!$H$805)","v":2.1749376750545064},{"$f":"IF(ISERROR(+Retail!J$805/+Retail!$H$805),1/11,+Retail!J$805/+Retail!$H$805)","v":1.3237863621970265},{"$f":"IF(ISERROR(+Retail!K$805/+Retail!$H$805),1/11,+Retail!K$805/+Retail!$H$805)","v":-0.32285369321105595},{"$f":"IF(ISERROR(+Retail!L$805/+Retail!$H$805),1/11,+Retail!L$805/+Retail!$H$805)","v":7.3404970213502452E-2},{"$f":"IF(ISERROR(+Retail!M$805/+Retail!$H$805),1/11,+Retail!M$805/+Retail!$H$805)","v":-0.51613010095334499},{"$f":"IF(ISERROR(+Retail!N$805/+Retail!$H$805),1/11,+Retail!N$805/+Retail!$H$805)","v":1.136605451706404E-2},{"$f":"IF(ISERROR(+Retail!O$805/+Retail!$H$805),1/11,+Retail!O$805/+Retail!$H$805)","v":1.248101983653515E-2},{"$f":"IF(ISERROR(+Retail!P$805/+Retail!$H$805),1/11,+Retail!P$805/+Retail!$H$805)","v":5.0377577523150509E-3},{"$f":"IF(ISERROR(+Retail!Q$805/+Retail!$H$805),1/11,+Retail!Q$805/+Retail!$H$805)","v":-1.970467824447226},{"$f":"IF(ISERROR(+Retail!R$805/+Retail!$H$805),1/11,+Retail!R$805/+Retail!$H$805)","v":0.10102086135958516},{"$f":"IF(ISERROR(+Retail!S$805/+Retail!$H$805),1/11,+Retail!S$805/+Retail!$H$805)","v":0.10741691768243122},1]
["F150M","Income Before State Taxes",null,null,null,{"$f":"IF(ISERROR(+Misc!I$805/+Misc!$H$805),1/11,+Misc!I$805/+Misc!$H$805)","v":0.29664627902777874},{"$f":"IF(ISERROR(+Misc!J$805/+Misc!$H$805),1/11,+Misc!J$805/+Misc!$H$805)","v":0.38822083036531796},{"$f":"IF(ISERROR(+Misc!K$805/+Misc!$H$805),1/11,+Misc!K$805/+Misc!$H$805)","v":8.9670205144700296E-2},{"$f":"IF(ISERROR(+Misc!L$805/+Misc!$H$805),1/11,+Misc!L$805/+Misc!$H$805)","v":9.8674331194541047E-3},{"$f":"IF(ISERROR(+Misc!M$805/+Misc!$H$805),1/11,+Misc!M$805/+Misc!$H$805)","v":9.7884212928263326E-2},{"$f":"IF(ISERROR(+Misc!N$805/+Misc!$H$805),1/11,+Misc!N$805/+Misc!$H$805)","v":8.1002182934422698E-3},{"$f":"IF(ISERROR(+Misc!O$805/+Misc!$H$805),1/11,+Misc!O$805/+Misc!$H$805)","v":7.9425657366371738E-5},{"$f":"IF(ISERROR(+Misc!P$805/+Misc!$H$805),1/11,+Misc!P$805/+Misc!$H$805)","v":2.1172562051122823E-3},{"$f":"IF(ISERROR(+Misc!Q$805/+Misc!$H$805),1/11,+Misc!Q$805/+Misc!$H$805)","v":8.8560169474930783E-2},{"$f":"IF(ISERROR(+Misc!R$805/+Misc!$H$805),1/11,+Misc!R$805/+Misc!$H$805)","v":4.7692945536104026E-3},{"$f":"IF(ISERROR(+Misc!S$805/+Misc!$H$805),1/11,+Misc!S$805/+Misc!$H$805)","v":1.4084177006027392E-2},{"$f":"ROUND(SUM(F130:P130),6)","v":1}]
["F151","Depreciation Expense",null,null,null,{"$f":"IF(ISERROR(+'G+T+D+R+M'!I$634/+'G+T+D+R+M'!$H$634),1/11,+'G+T+D+R+M'!I$634/+'G+T+D+R+M'!$H$634)","v":0.40941816521945917},{"$f":"IF(ISERROR(+'G+T+D+R+M'!J$634/+'G+T+D+R+M'!$H$634),1/11,+'G+T+D+R+M'!J$634/+'G+T+D+R+M'!$H$634)","v":0.25825769600043802},{"$f":"IF(ISERROR(+'G+T+D+R+M'!K$634/+'G+T+D+R+M'!$H$634),1/11,+'G+T+D+R+M'!K$634/+'G+T+D+R+M'!$H$634)","v":8.0625314797474271E-2},{"$f":"IF(ISERROR(+'G+T+D+R+M'!L$634/+'G+T+D+R+M'!$H$634),1/11,+'G+T+D+R+M'!L$634/+'G+T+D+R+M'!$H$634)","v":8.2834632950032142E-3},{"$f":"IF(ISERROR(+'G+T+D+R+M'!M$634/+'G+T+D+R+M'!$H$634),1/11,+'G+T+D+R+M'!M$634/+'G+T+D+R+M'!$H$634)","v":0.12627184999194693},{"$f":"IF(ISERROR(+'G+T+D+R+M'!N$634/+'G+T+D+R+M'!$H$634),1/11,+'G+T+D+R+M'!N$634/+'G+T+D+R+M'!$H$634)","v":1.0530640283053701E-2},{"$f":"IF(ISERROR(+'G+T+D+R+M'!O$634/+'G+T+D+R+M'!$H$634),1/11,+'G+T+D+R+M'!O$634/+'G+T+D+R+M'!$H$634)","v":2.9718345436396894E-4},{"$f":"IF(ISERROR(+'G+T+D+R+M'!P$634/+'G+T+D+R+M'!$H$634),1/11,+'G+T+D+R+M'!P$634/+'G+T+D+R+M'!$H$634)","v":3.8956932628098062E-4},{"$f":"IF(ISERROR(+'G+T+D+R+M'!Q$634/+'G+T+D+R+M'!$H$634),1/11,+'G+T+D+R+M'!Q$634/+'G+T+D+R+M'!$H$634)","v":7.3997867262400527E-2},{"$f":"IF(ISERROR(+'G+T+D+R+M'!R$634/+'G+T+D+R+M'!$H$634),1/11,+'G+T+D+R+M'!R$634/+'G+T+D+R+M'!$H$634)","v":1.5408852753991609E-2},{"$f":"IF(ISERROR(+'G+T+D+R+M'!S$634/+'G+T+D+R+M'!$H$634),1/11,+'G+T+D+R+M'!S$634/+'G+T+D+R+M'!$H$634)","v":1.6519397615587603E-2},1]
["F151G","Depreciation Expense",null,null,null,{"$f":"IF(ISERROR(+Generation!I$634/+Generation!$H$634),1/11,+Generation!I$634/+Generation!$H$634)","v":0.34557147748190092},{"$f":"IF(ISERROR(+Generation!J$634/+Generation!$H$634),1/11,+Generation!J$634/+Generation!$H$634)","v":0.26923714112257641},{"$f":"IF(ISERROR(+Generation!K$634/+Generation!$H$634),1/11,+Generation!K$634/+Generation!$H$634)","v":8.6316801731483775E-2},{"$f":"IF(ISERROR(+Generation!L$634/+Generation!$H$634),1/11,+Generation!L$634/+Generation!$H$634)","v":1.8958590027703178E-3},{"$f":"IF(ISERROR(+Generation!M$634/+Generation!$H$634),1/11,+Generation!M$634/+Generation!$H$634)","v":0.17502289833290058},{"$f":"IF(ISERROR(+Generation!N$634/+Generation!$H$634),1/11,+Generation!N$634/+Generation!$H$634)","v":9.326085820298027E-3},{"$f":"IF(ISERROR(+Generation!O$634/+Generation!$H$634),1/11,+Generation!O$634/+Generation!$H$634)","v":2.3390375901459544E-4},{"$f":"IF(ISERROR(+Generation!P$634/+Generation!$H$634),1/11,+Generation!P$634/+Generation!$H$634)","v":4.242909064334678E-4},{"$f":"IF(ISERROR(+Generation!Q$634/+Generation!$H$634),1/11,+Generation!Q$634/+Generation!$H$634)","v":6.7377832587435779E-2},{"$f":"IF(ISERROR(+Generation!R$634/+Generation!$H$634),1/11,+Generation!R$634/+Generation!$H$634)","v":2.1497598541471107E-2},{"$f":"IF(ISERROR(+Generation!S$634/+Generation!$H$634),1/11,+Generation!S$634/+Generation!$H$634)","v":2.3096110713714944E-2},1]
["F151T","Depreciation Expense",null,null,null,{"$f":"IF(ISERROR(+Transmission!I$634/+Transmission!$H$634),1/11,+Transmission!I$634/+Transmission!$H$634)","v":0.3438523893973241},{"$f":"IF(ISERROR(+Transmission!J$634/+Transmission!$H$634),1/11,+Transmission!J$634/+Transmission!$H$634)","v":0.26789451444875156},{"$f":"IF(ISERROR(+Transmission!K$634/+Transmission!$H$634),1/11,+Transmission!K$634/+Transmission!$H$634)","v":8.588589559219649E-2},{"$f":"IF(ISERROR(+Transmission!L$634/+Transmission!$H$634),1/11,+Transmission!L$634/+Transmission!$H$634)","v":1.8862556726393872E-3},{"$f":"IF(ISERROR(+Transmission!M$634/+Transmission!$H$634),1/11,+Transmission!M$634/+Transmission!$H$634)","v":0.17896667711000114},{"$f":"IF(ISERROR(+Transmission!N$634/+Transmission!$H$634),1/11,+Transmission!N$634/+Transmission!$H$634)","v":9.2794506893597983E-3},{"$f":"IF(ISERROR(+Transmission!O$634/+Transmission!$H$634),1/11,+Transmission!O$634/+Transmission!$H$634)","v":2.3273376763870241E-4},{"$f":"IF(ISERROR(+Transmission!P$634/+Transmission!$H$634),1/11,+Transmission!P$634/+Transmission!$H$634)","v":4.2214552939751505E-4},{"$f":"IF(ISERROR(+Transmission!Q$634/+Transmission!$H$634),1/11,+Transmission!Q$634/+Transmission!$H$634)","v":6.7042369491867843E-2},{"$f":"IF(ISERROR(+Transmission!R$634/+Transmission!$H$634),1/11,+Transmission!R$634/+Transmission!$H$634)","v":2.1557854798942903E-2},{"$f":"IF(ISERROR(+Transmission!S$634/+Transmission!$H$634),1/11,+Transmission!S$634/+Transmission!$H$634)","v":2.2979713501880692E-2},1]
["F151D","Depreciation Expense",null,null,null,{"$f":"IF(ISERROR(+Distribution!$I634/+Distribution!$H$634),1/11,+Distribution!I$634/+Distribution!$H$634)","v":0.56690065367540077},{"$f":"IF(ISERROR(+Distribution!$I634/+Distribution!$H$634),1/11,+Distribution!J$634/+Distribution!$H$634)","v":0.234142778710445},{"$f":"IF(ISERROR(+Distribution!$I634/+Distribution!$H$634),1/11,+Distribution!K$634/+Distribution!$H$634)","v":6.7432409934355023E-2},{"$f":"IF(ISERROR(+Distribution!$I634/+Distribution!$H$634),1/11,+Distribution!L$634/+Distribution!$H$634)","v":2.4463417560644917E-2},{"$f":"IF(ISERROR(+Distribution!$I634/+Distribution!$H$634),1/11,+Distribution!M$634/+Distribution!$H$634)","v":1.6153511268591774E-3},{"$f":"IF(ISERROR(+Distribution!$I634/+Distribution!$H$634),1/11,+Distribution!N$634/+Distribution!$H$634)","v":1.3700274264251943E-2},{"$f":"IF(ISERROR(+Distribution!$I634/+Distribution!$H$634),1/11,+Distribution!O$634/+Distribution!$H$634)","v":4.3165905289340416E-4},{"$f":"IF(ISERROR(+Distribution!$I634/+Distribution!$H$634),1/11,+Distribution!P$634/+Distribution!$H$634)","v":2.989576510958125E-4},{"$f":"IF(ISERROR(+Distribution!$I634/+Distribution!$H$634),1/11,+Distribution!Q$634/+Distribution!$H$634)","v":9.0785651308270862E-2},{"$f":"IF(ISERROR(+Distribution!$I634/+Distribution!$H$634),1/11,+Distribution!R$634/+Distribution!$H$634)","v":1.1442335789154867E-4},{"$f":"IF(ISERROR(+Distribution!$I634/+Distribution!$H$634),1/11,+Distribution!S$634/+Distribution!$H$634)","v":1.1442335789154867E-4},{"$f":"ROUND(SUM(F134:P134),6)","v":1}]
["F151R","Depreciation Expense",null,null,null,{"$f":"IF(ISERROR(+Retail!I$634/+Retail!$H$634),1/11,+Retail!I$634/+Retail!$H$634)","v":0.87050127240374708},{"$f":"IF(ISERROR(+Retail!J$634/+Retail!$H$634),1/11,+Retail!J$634/+Retail!$H$634)","v":1.949432807938908E-2},{"$f":"IF(ISERROR(+Retail!K$634/+Retail!$H$634),1/11,+Retail!K$634/+Retail!$H$634)","v":3.5101491039913653E-4},{"$f":"IF(ISERROR(+Retail!L$634/+Retail!$H$634),1/11,+Retail!L$634/+Retail!$H$634)","v":1.0335451527361338E-2},{"$f":"IF(ISERROR(+Retail!M$634/+Retail!$H$634),1/11,+Retail!M$634/+Retail!$H$634)","v":6.4309487275455968E-4},{"$f":"IF(ISERROR(+Retail!N$634/+Retail!$H$634),1/11,+Retail!N$634/+Retail!$H$634)","v":3.4457507663939861E-3},{"$f":"IF(ISERROR(+Retail!O$634/+Retail!$H$634),1/11,+Retail!O$634/+Retail!$H$634)","v":2.5264922743983309E-3},{"$f":"IF(ISERROR(+Retail!P$634/+Retail!$H$634),1/11,+Retail!P$634/+Retail!$H$634)","v":7.1795217313135962E-4},{"$f":"IF(ISERROR(+Retail!Q$634/+Retail!$H$634),1/11,+Retail!Q$634/+Retail!$H$634)","v":9.1976181217783476E-2},{"$f":"IF(ISERROR(+Retail!R$634/+Retail!$H$634),1/11,+Retail!R$634/+Retail!$H$634)","v":4.2308873207536825E-6},{"$f":"IF(ISERROR(+Retail!S$634/+Retail!$H$634),1/11,+Retail!S$634/+Retail!$H$634)","v":4.2308873207536825E-6},1]
["F151M","Depreciation Expense",null,null,null,{"$f":"IF(ISERROR(+Misc!I$634/+Misc!$H$634),1/11,+Misc!I$634/+Misc!$H$634)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(+Misc!J$634/+Misc!$H$634),1/11,+Misc!J$634/+Misc!$H$634)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(+Misc!K$634/+Misc!$H$634),1/11,+Misc!K$634/+Misc!$H$634)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(+Misc!L$634/+Misc!$H$634),1/11,+Misc!L$634/+Misc!$H$634)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(+Misc!M$634/+Misc!$H$634),1/11,+Misc!M$634/+Misc!$H$634)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(+Misc!N$634/+Misc!$H$634),1/11,+Misc!N$634/+Misc!$H$634)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(+Misc!O$634/+Misc!$H$634),1/11,+Misc!O$634/+Misc!$H$634)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(+Misc!P$634/+Misc!$H$634),1/11,+Misc!P$634/+Misc!$H$634)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(+Misc!Q$634/+Misc!$H$634),1/11,+Misc!Q$634/+Misc!$H$634)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(+Misc!R$634/+Misc!$H$634),1/11,+Misc!R$634/+Misc!$H$634)","v":9.0909090909090912E-2},{"$f":"IF(ISERROR(+Misc!S$634/+Misc!$H$634),1/11,+Misc!S$634/+Misc!$H$634)","v":9.0909090909090912E-2},1]
[]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,{"$f":"SUM(Factorck)/COUNT(Factorck)","v":1}]

{"sheet":"Demand Factors","index":25,"n_rows":278,"n_cols":16,"rows_kept":278,"cut":false,"hidden":false,"merged":[]}
[null,"Demand Factors  ( F10-F18 )"]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"Demand Factors"]
[]
[]
[null,"A",null,"B","C","D","E","F","G","H","I","J","K","L","M"]
[]
[null,null,null,null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[null,null,null,{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[null,"Description",null,{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"},"Total"]
[]
[]
[1,"Secondary",null,{"$f":"($D61)*(Inputs!$I$28)+($E61)*(Inputs!$I$29)+($F61)*(Inputs!$I$30)+($G61)*(Inputs!$I$31)+($H61)*(Inputs!$I$32)+($I61)*(Inputs!$I$33)+($J61)*(Inputs!$I$34)+($K61)*(Inputs!$I$35)+($L61)*(Inputs!$I$36)+($M61)*(Inputs!$I$37)+($N61)*(Inputs!$I$38)+($O61)*(Inputs!$I$39)","v":15763929.97194},0,0,{"$f":"($D62+$D68+$D79+$D80)*(Inputs!$I$28)+($E62+$E68+$E79+$E80)*(Inputs!$I$29)+($F62+$F68+$F79+$F80)*(Inputs!$I$30)+($G62+$G68+$G79+$G80)*(Inputs!$I$31)+($H62+$H68+$H79+$H80)*(Inputs!$I$32)+($I62+$I68+$I79+$I80)*(Inputs!$I$33)+($J62+$J68+$J79+$J80)*(Inputs!$I$34)+($K62+$K68+$K79+$K80)*(Inputs!$I$35)+($L62+$L68+$L79+$L80)*(Inputs!$I$36)+($M62+$M68+$M79+$M80)*(Inputs!$I$37)+($N62+$N68+$N79+$N80)*(Inputs!$I$38)+($O62+$O68+$O79+$O80)*(Inputs!$I$39)","v":53632.495054152489},0,{"$f":"$D76*(Inputs!$I$28)+$E76*(Inputs!$I$29)+$F76*(Inputs!$I$30)+$G76*(Inputs!$I$31)+$H76*(Inputs!$I$32)+$I76*(Inputs!$I$33)+$J76*(Inputs!$I$34)+$K76*(Inputs!$I$35)+$L76*(Inputs!$I$36)+$M76*(Inputs!$I$37)+$N76*(Inputs!$I$38)+$O76*(Inputs!$I$39)","v":379368.02087999997},{"$f":"$D81*(Inputs!$I$28)+$E81*(Inputs!$I$29)+$F81*(Inputs!$I$30)+$G81*(Inputs!$I$31)+$H81*(Inputs!$I$32)+$I81*(Inputs!$I$33)+$J81*(Inputs!$I$34)+$K81*(Inputs!$I$35)+$L81*(Inputs!$I$36)+$M81*(Inputs!$I$37)+$N81*(Inputs!$I$38)+$O81*(Inputs!$I$39)","v":9447.0947999999989},{"$f":"$D82*(Inputs!$I$28)+$E82*(Inputs!$I$29)+$F82*(Inputs!$I$30)+$G82*(Inputs!$I$31)+$H82*(Inputs!$I$32)+$I82*(Inputs!$I$33)+$J82*(Inputs!$I$34)+$K82*(Inputs!$I$35)+$L82*(Inputs!$I$36)+$M82*(Inputs!$I$37)+$N82*(Inputs!$I$38)+$O82*(Inputs!$I$39)","v":12734.99750584751},{"$f":"($D70)*(Inputs!$I$28)+($E70)*(Inputs!$I$29)+($F70)*(Inputs!$I$30)+($G70)*(Inputs!$I$31)+($H70)*(Inputs!$I$32)+($I70)*(Inputs!$I$33)+(+$J70)*(Inputs!$I$34)+($K70)*(Inputs!$I$35)+($L70)*(Inputs!$I$36)+($M70)*(Inputs!$I$37)+($N70)*(Inputs!$I$38)+($O70)*(Inputs!$I$39)","v":3019429.1305800001},0,0,{"$f":"SUM(D17:N17)","v":19238541.710759997}]
[{"$f":"A17+1","v":2}]
[3,"Primary",null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D19:N19)","v":0}]
[4]
[5,"Combined",null,0,{"$f":"($D66)*(Inputs!$I$28)+($E66)*(Inputs!$I$29)+($F66)*(Inputs!$I$30)+($G66)*(Inputs!$I$31)+($H66)*(Inputs!$I$32)+($I66)*(Inputs!$I$33)+($J66)*(Inputs!$I$34)+($K66)*(Inputs!$I$35)+($L66)*(Inputs!$I$36)+($M66)*(Inputs!$I$37)+($N66)*(Inputs!$I$38)+($O66)*(Inputs!$I$39)","v":11657155},{"$f":"($D67)*(Inputs!$I$28)+($E67)*(Inputs!$I$29)+($F67)*(Inputs!$I$30)+($G67)*(Inputs!$I$31)+($H67)*(Inputs!$I$32)+($I67)*(Inputs!$I$33)+($J67)*(Inputs!$I$34)+($K67)*(Inputs!$I$35)+($L67)*(Inputs!$I$36)+($M67)*(Inputs!$I$37)+($N67)*(Inputs!$I$38)+($O67)*(Inputs!$I$39)","v":3648873},0,0,0,0,0,0,0,0,{"$f":"SUM(D21:N21)","v":15306028}]
[6]
[7,"Sub-Transmission",null,0,0,0,0,{"$f":"($D69)*(Inputs!$I$28)+($E69)*(Inputs!$I$29)+($F69)*(Inputs!$I$30)+($G69)*(Inputs!$I$31)+($H69)*(Inputs!$I$32)+($I69)*(Inputs!$I$33)+($J69)*(Inputs!$I$34)+($K69)*(Inputs!$I$35)+($L69)*(Inputs!$I$36)+($M69)*(Inputs!$I$37)+($N69)*(Inputs!$I$38)+($O69)*(Inputs!$I$39)","v":7151426.1185099995},0,0,0,0,0,0,{"$f":"SUM(D23:N23)","v":7151426.1185099995}]
[8]
[9,"Transmission",null,0,0,0,0,0,0,0,0,0,{"$f":"($D71)*(Inputs!$I$28)+($E71)*(Inputs!$I$29)+($F71)*(Inputs!$I$30)+($G71)*(Inputs!$I$31)+($H71)*(Inputs!$I$32)+($I71)*(Inputs!$I$33)+($J71)*(Inputs!$I$34)+($K71)*(Inputs!$I$35)+($L71)*(Inputs!$I$36)+($M71)*(Inputs!$I$37)+($N71)*(Inputs!$I$38)+($O71)*(Inputs!$I$39)","v":876760.84754999995},{"$f":"($D72)*(Inputs!$I$28)+($E72)*(Inputs!$I$29)+($F72)*(Inputs!$I$30)+($G72)*(Inputs!$I$31)+($H72)*(Inputs!$I$32)+($I72)*(Inputs!$I$33)+($J72)*(Inputs!$I$34)+($K72)*(Inputs!$I$35)+($L72)*(Inputs!$I$36)+($M72)*(Inputs!$I$37)+($N72)*(Inputs!$I$38)+($O72)*(Inputs!$I$39)","v":766800.96542999987},{"$f":"SUM(D25:N25)","v":1643561.8129799999}]
[10]
[11,"Total KW @ Input",null,{"$f":"D17+D19+D21+D23+D25","v":15763929.97194},{"$f":"E17+E19+E21+E23+E25","v":11657155},3648873,53632.495054152489,7151426.1185099995,379368.02087999997,9447.0947999999989,12734.99750584751,{"$f":"L17+L19+L21+L23+L25","v":3019429.1305800001},{"$f":"M17+M19+M21+M23+M25","v":876760.84754999995},{"$f":"N17+N19+N21+N23+N25","v":766800.96542999987},{"$f":"SUM(D27:N27)","v":43339557.642250001}]
[12]
[13,"Total MWH @ Input",null,{"$f":"'Energy Factor'!C$27","v":7067742.0230343519},{"$f":"'Energy Factor'!D$27","v":6555954.2792836921},{"$f":"'Energy Factor'!E$27","v":2250314.8300087657},{"$f":"'Energy Factor'!F$27","v":93966.572846120005},{"$f":"'Energy Factor'!G$27","v":4978439.3082060078},{"$f":"'Energy Factor'!H$27","v":268124.1648268},{"$f":"'Energy Factor'!I$27","v":6838.4201592200016},{"$f":"'Energy Factor'!J$27","v":19799.603682620003},{"$f":"'Energy Factor'!K$27","v":1469000.5960551202},{"$f":"'Energy Factor'!L$27","v":614226.78374999994},{"$f":"'Energy Factor'!M$27","v":954170.24029410852},{"$f":"SUM(D29:N29)","v":24278576.822146807}]
[14]
[15,"MWH %",null,{"$f":"D29/$O$29","v":0.29111022753966326},0.27003041929967575,9.2687262787003177E-2,3.8703493015457202E-3,0.20505482445184753,1.1043652467397445E-2,2.8166478658592649E-4,8.1551747566022462E-4,6.0506042294666322E-2,2.5299126396474157E-2,3.9300913199480404E-2,{"$f":"SUM(D31:N31)","v":0.99999999999999989}]
[16]
[17]
[18,{"$f":"\"FACTOR 10 - \"&TEXT(Demand,\"0%\")&\" D\"&\" / \"&TEXT(1-Demand,\"0%\")&\" E\"","v":"FACTOR 10 - 75% D / 25% E"},null,{"$f":"(D38*Demand)+(D31*(1-Demand))","v":0.34557562225855221},{"$f":"(E38*Demand)+(E31*(1-Demand))","v":0.26923708075009378},8.631631690716797E-2,1.8957087340692274E-3,0.1750206127513852,9.3259551047866589E-3,2.3390012415876437E-4,4.2426113211225375E-4,{"$f":"(L38*Demand)+(L31*(1-Demand))","v":6.737835556544286E-2},{"$f":"(M38*Demand)+(M31*(1-Demand))","v":2.1497309225968625E-2},{"$f":"(N38*Demand)+(N31*(1-Demand))","v":2.3094877446262339E-2},{"$f":"SUM(D34:N34)","v":0.99999999999999978}]
[19]
[20,{"$f":"\"FACTOR 11 - \"&TEXT(Demand2,\"0%\")&\" D\"&\" / \"&TEXT(1-Demand2,\"0%\")&\" E\"","v":"FACTOR 11 - 50% D / 50% E"},null,{"$f":"(D38*Demand2)+(D31*(1-Demand2))","v":0.3274204906855892},{"$f":"(E38*Demand2)+(E31*(1-Demand2))","v":0.26950152693328777},8.8439965533779696E-2,2.5539222565613916E-3,0.18503201665153932,9.8985208923235875E-3,2.4982167830115174E-4,5.5467991329491071E-4,{"$f":"(L38*Demand2)+(L31*(1-Demand2))","v":6.5087584475184007E-2},{"$f":"(M38*Demand2)+(M31*(1-Demand2))","v":2.2764581616137137E-2},{"$f":"(N38*Demand2)+(N31*(1-Demand2))","v":2.8496889364001694E-2},{"$f":"SUM(D36:N36)","v":1}]
[21]
[22," FACTOR 12 - 100% D ",null,{"$f":"D27/$O$27","v":0.36373075383151521},0.26897263456689979,8.4192668280556229E-2,1.2374952115770631E-3,0.1650092088512311,8.7533893172497285E-3,2.17978570016377E-4,2.9384235092959674E-4,6.9669126655701699E-2,2.0230036835800116E-2,1.7692865528522984E-2,{"$f":"SUM(D38:N38)","v":1}]
[]
[]
[]
[]
[null,"Demand Factor Detail"]
[]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"KW Loads Coincident To System Peak"]
[null,"Merged Company Peaks"]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"Weighted Coincident Peaks @ Input"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,"Month    :",null,{"$f":"+D142","v":"Jul"},{"$f":"+E142","v":"Aug"},"Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Sum Of"]
[null,"Peak Date:","COS",{"$f":"+D143","v":12},{"$f":"+E143","v":6},5,2,26,18,14,11,4,9,14,28,"12"]
[null,"Peak Time:","Sch",{"$f":"+D144","v":"16:00"},{"$f":"+E144","v":"17:00"},"18:00","18:00","19:00","19:00","19:00","09:00","09:00","09:00","17:00","17:00","CPs"]
[]
[null,"Monthly Weigting Factor",null,{"$f":"IF(COSFacVal=2,Inputs!$K$28,IF(COSFacVal=3,Inputs!$K$28,IF(COSFacVal=4,Inputs!$K$28,1)))","v":1},{"$f":"IF(COSFacVal=2,Inputs!$K$29,IF(COSFacVal=3,Inputs!$K$29,IF(COSFacVal=4,Inputs!$K$29,1)))","v":1},{"$f":"IF(COSFacVal=2,Inputs!$K$30,IF(COSFacVal=3,Inputs!$K$30,IF(COSFacVal=4,Inputs!$K$30,1)))","v":1},{"$f":"IF(COSFacVal=2,Inputs!$K$31,IF(COSFacVal=3,Inputs!$K$31,IF(COSFacVal=4,Inputs!$K$31,1)))","v":1},{"$f":"IF(COSFacVal=2,Inputs!$K$32,IF(COSFacVal=3,Inputs!$K$32,IF(COSFacVal=4,Inputs!$K$32,1)))","v":1},{"$f":"IF(COSFacVal=2,Inputs!$K$33,IF(COSFacVal=3,Inputs!$K$33,IF(COSFacVal=4,Inputs!$K$33,1)))","v":1},{"$f":"IF(COSFacVal=2,Inputs!$K$34,IF(COSFacVal=3,Inputs!$K$34,IF(COSFacVal=4,Inputs!$K$34,1)))","v":1},{"$f":"IF(COSFacVal=2,Inputs!$K$35,IF(COSFacVal=3,Inputs!$K$35,IF(COSFacVal=4,Inputs!$K$35,1)))","v":1},{"$f":"IF(COSFacVal=2,Inputs!$K$36,IF(COSFacVal=3,Inputs!$K$36,IF(COSFacVal=4,Inputs!$K$36,1)))","v":1},{"$f":"IF(COSFacVal=2,Inputs!$K$37,IF(COSFacVal=3,Inputs!$K$37,IF(COSFacVal=4,Inputs!$K$37,1)))","v":1},{"$f":"IF(COSFacVal=2,Inputs!$K$38,IF(COSFacVal=3,Inputs!$K$38,IF(COSFacVal=4,Inputs!$K$38,1)))","v":1},{"$f":"IF(COSFacVal=2,Inputs!K39,IF(COSFacVal=3,Inputs!K39,IF(COSFacVal=4,Inputs!K39,1)))","v":1}]
[]
[1,"Residential"]
[{"$f":"A60+1","v":2},"Sch 001                   sec","1",{"$f":"D104*D$58","v":1785086.9186399998},1753480.9913399999,1560795.4913399999,995811.87671999994,1480608.5947199999,1484351.09766,1297791.8954999999,778909.66307999997,794441.21543999994,786915.47034,1393395.83424,1652340.9229199998,{"$f":"SUM(D61:O61)","v":15763929.97194}]
[3,"Sch 007                   sec","7",{"$f":"D105*D$58","v":0},0,0,0,595.67345999999998,563.74271999999996,561.54059999999993,0,0,0,0,0,{"$f":"SUM(D62:O62)","v":1720.95678}]
[4," Residential Total",null,{"$f":"SUM(D61:D62)","v":1785086.9186399998},1753480.9913399999,1560795.4913399999,995811.87671999994,1481204.2681799999,1484914.84038,1298353.4360999998,778909.66307999997,794441.21543999994,786915.47034,1393395.83424,1652340.9229199998,{"$f":"SUM(D63:O63)","v":15765650.928719999}]
[5]
[6,"General Service"]
[7,"Sch 006                   com","6",{"$f":"D109*D$58","v":1124161},991617,1106826,1027162,790621,894006,801289,875210,885942,896845,1115183,1148293,{"$f":"SUM(D66:O66)","v":11657155}]
[8,"Sch 008                   com","8",{"$f":"D110*D$58","v":340033},320675,282566,352695,280916,299604,286729,263516,250985,282666,342022,346466,3648873]
[9,"Sch 007                   sec","7",{"$f":"D111*D$58","v":0},0,0,0,2100.8224799999998,1945.5730199999998,1989.6154199999999,0,0,0,0,0,6036.0109199999997]
[10,"Sch 009                sub trn","9",{"$f":"D112*D$58","v":552963.6712499999},629475.18098999991,494025.01595999993,695532.64079999994,581586.93710999994,586686.24479999999,620669.46584999992,526300.47459,530482.30307999998,551596.83575999993,666918.75824999996,715188.59006999992,7151426.1185099995]
[11,"Sch 023                   sec","23",{"$f":"D113*D$58","v":345330.95309999998},289009.53197999997,284599.78667999996,244343.93201999998,191016.29303999999,216034.57835999998,207905.45237999997,207381.34782,195437.04893999998,186666.00498,309946.18787999998,341758.0134,3019429.1305800001]
[12,{"$f":"$M$14","v":"Cust 1"},"spc",{"$f":"D114*D$58","v":75337.55339999999},{"$f":"E114*E$58","v":53599.551899999999},80653.719809999995,81613.945199999987,69508.432709999994,80217.917189999993,80393.072309999989,45894.811799999996,81332.445899999992,67997.719799999992,76859.734799999991,83351.942729999995,876760.84754999995]
[13,{"$f":"$N$14","v":"Cust 2"},"spc",{"$f":"D115*D$58","v":0},{"$f":"E115*E$58","v":0},0,148935.02408999999,146103.34964999999,0,0,111010.81283999998,112397.45753999999,116527.15652999999,131827.16477999999,0,766800.96542999987]
[14,"Gen Service Total",null,{"$f":"SUM(D66:D72)","v":2437826.1777499998},2284376.2648699996,2248670.52245,2550282.5421099998,2061852.8349899999,2078494.3133699999,1998975.6059599998,2029313.4470500001,2056576.2554599999,2102298.7170699998,2642756.84571,2635057.5461999997,27126481.07299]
[15]
[16,"Irrigation"]
[17,"Sch 010                   sec","10",{"$f":"D119*D$58","v":78204.988619999989},65602.25585999999,53077.698359999995,15071.309279999999,3168.85068,1355.4048599999999,1445.6917799999999,1794.7277999999999,5231.1360599999998,27503.37774,55731.252959999998,71181.326879999993,{"$f":"SUM(D76:O76)","v":379368.02087999997}]
[18]
[19,"Street Lights"]
[20,"Sch 011                   sec","7",{"$f":"D122*D$58","v":0},0,0,0,3601.5672599999998,3326.3022599999999,3276.7545599999999,0,0,0,0,0,{"$f":"SUM(D79:O79)","v":10204.62408}]
[21,"Sch 012                   sec","7",{"$f":"D123*D$58","v":0},0,0,0,12408.088912405228,11381.731089876781,11881.083271870479,0,0,0,0,0,{"$f":"SUM(D80:O80)","v":35670.903274152486}]
[22,"Sch 15 TOSS           sec","12",{"$f":"D124*D$58","v":734.40701999999999},741.01337999999998,761.93351999999993,718.99217999999996,782.85365999999999,832.40135999999995,889.65647999999999,916.08191999999997,783.95471999999995,775.14623999999992,735.50807999999995,775.14623999999992,{"$f":"SUM(D81:O81)","v":9447.0947999999989}]
[23,"Sch 15  MONL          sec","12",{"$f":"D125*D$58","v":0},0,0,0,4200.300127594769,4251.1187901232197,4283.5785881295205,0,0,0,0,0,{"$f":"SUM(D82:O82)","v":12734.99750584751}]
[24,"St Lighting Total",null,{"$f":"SUM(D79:D82)","v":734.40701999999999},741.01337999999998,761.93351999999993,718.99217999999996,20992.809959999995,19791.553500000002,20331.072899999999,916.08191999999997,783.95471999999995,775.14623999999992,735.50807999999995,775.14623999999992,{"$f":"SUM(D83:O83)","v":68057.619659999997}]
[25]
[26,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D63+D73+D76+D83","v":4301852.4920299994},4104200.5254499991,3863305.64567,3561884.7202900001,3567218.7638100004,3584556.1121099996,3319105.8067399999,2810933.9198499997,2857032.5616799998,2917492.7113899998,4092619.44099,4359354.9422399988,{"$f":"SUM(D85:O85)","v":43339557.642250001}]
[]
[]
[]
[]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"KW Loads Coincident To System Peak"]
[null,"Merged Company Peaks"]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"Coincident Peaks @ Input"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,"Month    :",null,{"$f":"+D142","v":"Jul"},{"$f":"+E142","v":"Aug"},"Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Sum Of"]
[null,"Peak Date:","COS",{"$f":"+D143","v":12},6,5,2,26,18,14,11,4,9,14,28,"12"]
[null,"Peak Time:","Sch",{"$f":"+D144","v":"16:00"},"17:00","18:00","18:00","19:00","19:00","19:00","09:00","09:00","09:00","17:00","17:00","CPs"]
[]
[1,"Residential"]
[{"$f":"A103+1","v":2},"Sch 001                   sec","1",{"$f":"(D147*Inputs!$D$26)","v":1785086.9186399998},{"$f":"(E147*Inputs!$D$26)","v":1753480.9913399999},{"$f":"(F147*Inputs!$D$26)","v":1560795.4913399999},{"$f":"(G147*Inputs!$D$26)","v":995811.87671999994},{"$f":"(H147*Inputs!$D$26)","v":1480608.5947199999},{"$f":"(I147*Inputs!$D$26)","v":1484351.09766},{"$f":"(J147*Inputs!$D$26)","v":1297791.8954999999},{"$f":"(K147*Inputs!$D$26)","v":778909.66307999997},{"$f":"(L147*Inputs!$D$26)","v":794441.21543999994},{"$f":"(M147*Inputs!$D$26)","v":786915.47034},{"$f":"(N147*Inputs!$D$26)","v":1393395.83424},{"$f":"(O147*Inputs!$D$26)","v":1652340.9229199998},{"$f":"SUM(D104:O104)","v":15763929.97194}]
[3,"Sch 007                   sec","7",{"$f":"D148*Inputs!$D$26","v":0},{"$f":"E148*Inputs!$D$26","v":0},{"$f":"F148*Inputs!$D$26","v":0},{"$f":"G148*Inputs!$D$26","v":0},{"$f":"H148*Inputs!$D$26","v":595.67345999999998},{"$f":"I148*Inputs!$D$26","v":563.74271999999996},{"$f":"J148*Inputs!$D$26","v":561.54059999999993},{"$f":"K148*Inputs!$D$26","v":0},{"$f":"L148*Inputs!$D$26","v":0},{"$f":"M148*Inputs!$D$26","v":0},{"$f":"N148*Inputs!$D$26","v":0},{"$f":"O148*Inputs!$D$26","v":0},{"$f":"SUM(D105:O105)","v":1720.95678}]
[4," Residential Total",null,{"$f":"SUM(D104:D105)","v":1785086.9186399998},1753480.9913399999,1560795.4913399999,995811.87671999994,1481204.2681799999,1484914.84038,1298353.4360999998,778909.66307999997,794441.21543999994,786915.47034,1393395.83424,1652340.9229199998,{"$f":"SUM(D106:O106)","v":15765650.928719999}]
[5]
[6,"General Service"]
[7,"Sch 006                   com","6",1124161,991617,1106826,1027162,790621,894006,801289,875210,885942,896845,1115183,1148293,{"$f":"SUM(D109:O109)","v":11657155}]
[8,"Sch 008                   com","8",340033,320675,282566,352695,280916,299604,286729,263516,250985,282666,342022,346466,{"$f":"SUM(D110:O110)","v":3648873}]
[9,"Sch 007                   sec","7",{"$f":"D154*Inputs!$D$26","v":0},{"$f":"E154*Inputs!$D$26","v":0},{"$f":"F154*Inputs!$D$26","v":0},{"$f":"G154*Inputs!$D$26","v":0},{"$f":"H154*Inputs!$D$26","v":2100.8224799999998},{"$f":"I154*Inputs!$D$26","v":1945.5730199999998},{"$f":"J154*Inputs!$D$26","v":1989.6154199999999},{"$f":"K154*Inputs!$D$26","v":0},{"$f":"L154*Inputs!$D$26","v":0},{"$f":"M154*Inputs!$D$26","v":0},{"$f":"N154*Inputs!$D$26","v":0},{"$f":"O154*Inputs!$D$26","v":0},{"$f":"SUM(D111:O111)","v":6036.0109199999997}]
[10,"Sch 009                sub trn","9",{"$f":"D155*Inputs!$D$28","v":552963.6712499999},{"$f":"E155*Inputs!$D$28","v":629475.18098999991},{"$f":"F155*Inputs!$D$28","v":494025.01595999993},{"$f":"G155*Inputs!$D$28","v":695532.64079999994},{"$f":"H155*Inputs!$D$28","v":581586.93710999994},{"$f":"I155*Inputs!$D$28","v":586686.24479999999},{"$f":"J155*Inputs!$D$28","v":620669.46584999992},{"$f":"K155*Inputs!$D$28","v":526300.47459},{"$f":"L155*Inputs!$D$28","v":530482.30307999998},{"$f":"M155*Inputs!$D$28","v":551596.83575999993},{"$f":"N155*Inputs!$D$28","v":666918.75824999996},{"$f":"O155*Inputs!$D$28","v":715188.59006999992},7151426.1185099995]
[11,"Sch 023                   sec","23",{"$f":"D156*Inputs!$D$26","v":345330.95309999998},{"$f":"E156*Inputs!$D$26","v":289009.53197999997},{"$f":"F156*Inputs!$D$26","v":284599.78667999996},{"$f":"G156*Inputs!$D$26","v":244343.93201999998},{"$f":"H156*Inputs!$D$26","v":191016.29303999999},{"$f":"I156*Inputs!$D$26","v":216034.57835999998},{"$f":"J156*Inputs!$D$26","v":207905.45237999997},{"$f":"K156*Inputs!$D$26","v":207381.34782},{"$f":"L156*Inputs!$D$26","v":195437.04893999998},{"$f":"M156*Inputs!$D$26","v":186666.00498},{"$f":"N156*Inputs!$D$26","v":309946.18787999998},{"$f":"O156*Inputs!$D$26","v":341758.0134},3019429.1305800001]
[12,{"$f":"$M$14","v":"Cust 1"},"contract",{"$f":"D157*Inputs!$D$28","v":75337.55339999999},{"$f":"E157*Inputs!$D$28","v":53599.551899999999},{"$f":"F157*Inputs!$D$28","v":80653.719809999995},{"$f":"G157*Inputs!$D$28","v":81613.945199999987},{"$f":"H157*Inputs!$D$28","v":69508.432709999994},{"$f":"I157*Inputs!$D$28","v":80217.917189999993},{"$f":"J157*Inputs!$D$28","v":80393.072309999989},{"$f":"K157*Inputs!$D$28","v":45894.811799999996},{"$f":"L157*Inputs!$D$28","v":81332.445899999992},{"$f":"M157*Inputs!$D$28","v":67997.719799999992},{"$f":"N157*Inputs!$D$28","v":76859.734799999991},{"$f":"O157*Inputs!$D$28","v":83351.942729999995},{"$f":"SUM(D114:O114)","v":876760.84754999995}]
[13,{"$f":"$N$14","v":"Cust 2"},"contract",{"$f":"D158*Inputs!$D$28","v":0},{"$f":"E158*Inputs!$D$28","v":0},{"$f":"F158*Inputs!$D$28","v":0},{"$f":"G158*Inputs!$D$28","v":148935.02408999999},{"$f":"H158*Inputs!$D$28","v":146103.34964999999},{"$f":"I158*Inputs!$D$28","v":0},{"$f":"J158*Inputs!$D$28","v":0},{"$f":"K158*Inputs!$D$28","v":111010.81283999998},{"$f":"L158*Inputs!$D$28","v":112397.45753999999},{"$f":"M158*Inputs!$D$28","v":116527.15652999999},{"$f":"N158*Inputs!$D$28","v":131827.16477999999},{"$f":"O158*Inputs!$D$28","v":0},766800.96542999987]
[14,"Gen Service Total",null,{"$f":"SUM(D109:D115)","v":2437826.1777499998},2284376.2648699996,2248670.52245,2550282.5421099998,2061852.8349899999,2078494.3133699999,1998975.6059599998,2029313.4470500001,2056576.2554599999,2102298.7170699998,2642756.84571,2635057.5461999997,{"$f":"SUM(D116:O116)","v":27126481.07299}]
[15]
[16,"Irrigation"]
[17,"Sch 010                   sec","10",{"$f":"D162*Inputs!$D$26","v":78204.988619999989},{"$f":"E162*Inputs!$D$26","v":65602.25585999999},{"$f":"F162*Inputs!$D$26","v":53077.698359999995},{"$f":"G162*Inputs!$D$26","v":15071.309279999999},{"$f":"H162*Inputs!$D$26","v":3168.85068},{"$f":"I162*Inputs!$D$26","v":1355.4048599999999},{"$f":"J162*Inputs!$D$26","v":1445.6917799999999},{"$f":"K162*Inputs!$D$26","v":1794.7277999999999},{"$f":"L162*Inputs!$D$26","v":5231.1360599999998},{"$f":"M162*Inputs!$D$26","v":27503.37774},{"$f":"N162*Inputs!$D$26","v":55731.252959999998},{"$f":"O162*Inputs!$D$26","v":71181.326879999993},{"$f":"SUM(D119:O119)","v":379368.02087999997}]
[18]
[19,"Street Lights"]
[20,"Sch 011                   sec","7",{"$f":"D165*Inputs!$D$26","v":0},{"$f":"E165*Inputs!$D$26","v":0},{"$f":"F165*Inputs!$D$26","v":0},{"$f":"G165*Inputs!$D$26","v":0},{"$f":"H165*Inputs!$D$26","v":3601.5672599999998},{"$f":"I165*Inputs!$D$26","v":3326.3022599999999},{"$f":"J165*Inputs!$D$26","v":3276.7545599999999},{"$f":"K165*Inputs!$D$26","v":0},{"$f":"L165*Inputs!$D$26","v":0},{"$f":"M165*Inputs!$D$26","v":0},{"$f":"N165*Inputs!$D$26","v":0},{"$f":"O165*Inputs!$D$26","v":0},{"$f":"SUM(D122:O122)","v":10204.62408}]
[21,"Sch 012                   sec","7",{"$f":"D166*Inputs!$D$26","v":0},{"$f":"E166*Inputs!$D$26","v":0},{"$f":"F166*Inputs!$D$26","v":0},{"$f":"G166*Inputs!$D$26","v":0},{"$f":"H166*Inputs!$D$26","v":12408.088912405228},{"$f":"I166*Inputs!$D$26","v":11381.731089876781},{"$f":"J166*Inputs!$D$26","v":11881.083271870479},{"$f":"K166*Inputs!$D$26","v":0},{"$f":"L166*Inputs!$D$26","v":0},{"$f":"M166*Inputs!$D$26","v":0},{"$f":"N166*Inputs!$D$26","v":0},{"$f":"O166*Inputs!$D$26","v":0},{"$f":"SUM(D123:O123)","v":35670.903274152486}]
[22,"Sch 15 TOSS           sec","15",{"$f":"D167*Inputs!$D$26","v":734.40701999999999},{"$f":"E167*Inputs!$D$26","v":741.01337999999998},{"$f":"F167*Inputs!$D$26","v":761.93351999999993},{"$f":"G167*Inputs!$D$26","v":718.99217999999996},{"$f":"H167*Inputs!$D$26","v":782.85365999999999},{"$f":"I167*Inputs!$D$26","v":832.40135999999995},{"$f":"J167*Inputs!$D$26","v":889.65647999999999},{"$f":"K167*Inputs!$D$26","v":916.08191999999997},{"$f":"L167*Inputs!$D$26","v":783.95471999999995},{"$f":"M167*Inputs!$D$26","v":775.14623999999992},{"$f":"N167*Inputs!$D$26","v":735.50807999999995},{"$f":"O167*Inputs!$D$26","v":775.14623999999992},{"$f":"SUM(D124:O124)","v":9447.0947999999989}]
[23,"Sch 15  MONL          sec","15",{"$f":"D168*Inputs!$D$26","v":0},{"$f":"E168*Inputs!$D$26","v":0},{"$f":"F168*Inputs!$D$26","v":0},{"$f":"G168*Inputs!$D$26","v":0},{"$f":"H168*Inputs!$D$26","v":4200.300127594769},{"$f":"I168*Inputs!$D$26","v":4251.1187901232197},{"$f":"J168*Inputs!$D$26","v":4283.5785881295205},{"$f":"K168*Inputs!$D$26","v":0},{"$f":"L168*Inputs!$D$26","v":0},{"$f":"M168*Inputs!$D$26","v":0},{"$f":"N168*Inputs!$D$26","v":0},{"$f":"O168*Inputs!$D$26","v":0},{"$f":"SUM(D125:O125)","v":12734.99750584751}]
[24,"St Lighting Total",null,{"$f":"SUM(D122:D125)","v":734.40701999999999},741.01337999999998,761.93351999999993,718.99217999999996,20992.809959999995,19791.553500000002,20331.072899999999,916.08191999999997,783.95471999999995,775.14623999999992,735.50807999999995,775.14623999999992,{"$f":"SUM(D126:O126)","v":68057.619659999997}]
[25]
[26,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D106+D116+D119+D126","v":4301852.4920299994},4104200.5254499991,3863305.64567,3561884.7202900001,3567218.7638100004,3584556.1121099996,3319105.8067399999,2810933.9198499997,2857032.5616799998,2917492.7113899998,4092619.44099,4359354.9422399988,{"$f":"SUM(D128:O128)","v":43339557.642250001}]
[]
[]
[]
[]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"KW Loads Coincident To System Peak"]
[null,"Merged Company Peaks"]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"Coincident Peaks @ Sales"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,"Month    :",null,"Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Sum Of"]
[null,"Peak Date:","COS",12,6,5,2,26,18,14,11,4,9,14,28,"12"]
[null,"Peak Time MST:","Sch","16:00","17:00","18:00","18:00","19:00","19:00","19:00","09:00","09:00","09:00","17:00","17:00","CPs"]
[]
[1,"Residential"]
[{"$f":"A146+1","v":2},"Sch 001                   sec","1",1621244,1592539,1417539,904412,1344712,1348111,1178675,707418,721524,714689,1265504,1500682,{"$f":"SUM(D147:O147)","v":14317049}]
[3,"Sch 007                   sec","7",0,0,0,0,541,512,510,0,0,0,0,0,{"$f":"SUM(D148:O148)","v":1563}]
[4," Residential Total",null,{"$f":"SUM(D147:D148)","v":1621244},1592539,1417539,904412,1345253,1348623,1179185,707418,721524,714689,1265504,1500682,14318612]
[5]
[6,"General Service"]
[7,"Sch 006                   com","6",1021926,901436,1006167,933748,718719,812702,728417,795615,805371,815283,1013764,1043863,{"$f":"SUM(D152:O152)","v":10597011}]
[8,"Sch 008                   com","8",312343,294561,259555,323973,258040,275206,263379,242057,230546,259647,314170,318252,3351729]
[9,"Sch 007                   sec","7",0,0,0,0,1908,1767,1807,0,0,0,0,0,5482]
[10,"Sch 009                sub trn","9",530375,603761,473844,667120,557829,562720,595315,504801,508812,529064,639675,685973,6859289]
[11,"Sch 023                   sec","23",313635,262483,258478,221917,173484,196206,188823,188347,177499,169533,281498,310390,2742293]
[12,{"$f":"$M$14","v":"Cust 1"},"contract",72260,51410,77359,78280,66669,76941,77109,44020,78010,65220,73720,79947,{"$f":"SUM(D157:O157)","v":840945}]
[13,{"$f":"$N$14","v":"Cust 2"},"contract",{"$f":"SUM(D176:D177)","v":0},{"$f":"SUM(E176:E177)","v":0},0,142851,140135,0,0,106476,107806,111767,126442,0,{"$f":"SUM(D158:O158)","v":735477}]
[14,"Gen Service Total",null,{"$f":"SUM(D152:D158)","v":2250539},2113651,2075403,2367889,1916784,1925542,1854850,1881316,1908044,1950514,2449269,2438425,25132226]
[15]
[16,"Irrigation"]
[17,"Sch 010                   sec","10",71027,59581,48206,13688,2878,1231,1313,1630,4751,24979,50616,64648,{"$f":"SUM(D162:O162)","v":344548}]
[18]
[19,"Street Lights"]
[20,"Sch 011                   sec","7",0,0,0,0,3271,3021,2976,0,0,0,0,0,{"$f":"SUM(D165:O165)","v":9268}]
[21,"Sch 012                   sec","7",{"$f":"+D178-D168","v":0},0,0,0,{"$f":"+H178-H168","v":11269.221397930385},10337.067089783282,10790.586590985486,0,0,0,0,0,{"$f":"SUM(D166:O166)","v":32396.875078699151}]
[22,"Sch 15 TOSS           sec","12",667,673,692,653,711,756,808,832,712,704,668,704,{"$f":"SUM(D167:O167)","v":8580}]
[23,"Sch 15  MONL          sec","12",0,0,0,0,{"$f":"'Dist. Factors'!H280","v":3814.7786020696144},{"$f":"'Dist. Factors'!I280","v":3860.932910216718},{"$f":"'Dist. Factors'!J280","v":3890.4134090145144},0,0,0,0,0,{"$f":"SUM(D168:O168)","v":11566.124921300847}]
[24," St Lighting Total",null,{"$f":"SUM(D165:D168)","v":667},673,692,653,19066,17975,18465,832,712,704,668,704,61811]
[25]
[26,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D149+D159+D162+D169","v":3943477},3766444,3541840,3286642,3283981,3293371,3053813,2591196,2635031,2690886,3766057,4004459,39857197]
[]
[]
[]
[null,"Coin Peaks @ sales",null,{"$f":"+D142","v":"Jul"},"Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Total"]
[null,"Cust 2      trn","contract",120863,96508,103505,142851,140135,108769,91026,106476,107806,111767,126442,102306,{"$f":"SUM(D176:O176)","v":1358454}]
[null,"Cust 2      trn   (curtailment)","contract",{"$f":"-D176","v":-120863},{"$f":"-E176","v":-96508},{"$f":"-F176","v":-103505},0,0,{"$f":"-I176","v":-108769},-91026,0,0,0,0,{"$f":"-O176","v":-102306},{"$f":"SUM(D177:O177)","v":-622977}]
[null,"Sch 12     sec","12",0,0,0,0,15084,14198,14681,0,0,0,0,0,{"$f":"SUM(D178:O178)","v":43963}]
[]
[]
[]
[null,"MSP Factors"]
[]
[null,"Simple Cycle Combustion Turbine",null,{"$f":"+D142","v":"Jul"},{"$f":"+E142","v":"Aug"},"Sep","Oct",{"$f":"+H142","v":"Nov"},"Dec","Jan","Feb","Mar","Apr","May","Jun","Total"]
[null,null,null,{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(D185:O185)","v":{"$error":"#REF!"}}]
[null,"Residential"]
[null,"Sch 001                   sec",null,{"$f":"D$104*D$185","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D187:O187)","v":{"$error":"#REF!"}}]
[null,"Sch 007                   sec","7",{"$f":"D$105*D$185","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D188:O188)","v":{"$error":"#REF!"}}]
[null," Residential Total",null,{"$f":"SUM(D187:D188)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(H187:H188)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"General Service"]
[null,"Sch 006                   com","6",{"$f":"D$109*D$185","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D192:O192)","v":{"$error":"#REF!"}}]
[null,"Sch 066                   com","8",{"$f":"D$110*D$185","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Sch 007                   sec","7",{"$f":"D$111*D$185","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Sch 009                sub trn","9",{"$f":"D$112*D$185","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Sch 023                   sec","23",{"$f":"D$113*D$185","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"$M$14","v":"Cust 1"},"spc",{"$f":"D$114*D$185","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D197:O197)","v":{"$error":"#REF!"}}]
[null,{"$f":"$N$14","v":"Cust 2"},"spc",{"$f":"D$115*D$185","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D198:O198)","v":{"$error":"#REF!"}}]
[null,"Gen Service Total",null,{"$f":"SUM(D192:D198)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(H192:H198)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Irrigation"]
[null,"Sch 010                   com","10",{"$f":"D$119*D$185","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D202:O202)","v":{"$error":"#REF!"}}]
[]
[null,"Street Lights"]
[null,"Sch 011                   sec","7",{"$f":"D$122*D$185","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D205:O205)","v":{"$error":"#REF!"}}]
[null,"Sch 012                   sec","7",{"$f":"D$123*D$185","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D206:O206)","v":{"$error":"#REF!"}}]
[null,"Sch 15 TOSS           sec","12",{"$f":"D$124*D$185","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D207:O207)","v":{"$error":"#REF!"}}]
[null,"Sch 15  MONL          sec","12",{"$f":"D$125*D$185","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D208:O208)","v":{"$error":"#REF!"}}]
[null,"St Lighting Total",null,{"$f":"SUM(D205:D208)","v":{"$error":"#REF!"}},{"$f":"SUM(E205:E208)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(H205:H208)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"},"Factor 13",{"$f":"SUM(D189+D199+D202+D209)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(H189+H199+H202+H209)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P189+P199+P202+P209","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,"Cholla",null,{"$f":"+D142","v":"Jul"},{"$f":"+E142","v":"Aug"},"Sep","Oct",{"$f":"+H142","v":"Nov"},"Dec","Jan","Feb","Mar","Apr","May","Jun","Total"]
[null,null,null,{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(D218:O218)","v":{"$error":"#REF!"}}]
[null,"Residential"]
[null,"Sch 001                   sec",null,{"$f":"D$104*D$218","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D220:O220)","v":{"$error":"#REF!"}}]
[null,"Sch 007                   sec","7",{"$f":"D$105*D$218","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D221:O221)","v":{"$error":"#REF!"}}]
[null," Residential Total",null,{"$f":"SUM(D220:D221)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(H220:H221)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"General Service"]
[null,"Sch 006                   com","6",{"$f":"D$109*D$218","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D225:O225)","v":{"$error":"#REF!"}}]
[null,"Sch 066                   com","8",{"$f":"D$110*D$218","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Sch 007                   sec","7",{"$f":"D$111*D$218","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Sch 009                sub trn","9",{"$f":"D$112*D$218","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Sch 023                   sec","23",{"$f":"D$113*D$218","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"$M$14","v":"Cust 1"},"spc",{"$f":"D$114*D$218","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D230:O230)","v":{"$error":"#REF!"}}]
[null,{"$f":"$N$14","v":"Cust 2"},"spc",{"$f":"D$115*D$218","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D231:O231)","v":{"$error":"#REF!"}}]
[null,"Gen Service Total",null,{"$f":"SUM(D225:D231)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(H225:H231)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Irrigation"]
[null,"Sch 010                   com","10",{"$f":"D$119*D$218","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D235:O235)","v":{"$error":"#REF!"}}]
[]
[null,"Street Lights"]
[null,"Sch 011                   sec","7",{"$f":"D$122*D$218","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D238:O238)","v":{"$error":"#REF!"}}]
[null,"Sch 012                   sec","7",{"$f":"D$123*D$218","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D239:O239)","v":{"$error":"#REF!"}}]
[null,"Sch 15 TOSS           sec","12",{"$f":"D$124*D$218","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D240:O240)","v":{"$error":"#REF!"}}]
[null,"Sch 15  MONL          sec","12",{"$f":"D$125*D$218","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D241:O241)","v":{"$error":"#REF!"}}]
[null,"St Lighting Total",null,{"$f":"SUM(D238:D241)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(H238:H241)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"},"Factor 15",{"$f":"SUM(D222+D232+D235+D242)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(H222+H232+H235+H242)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D245:O245)","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,"Seasonal Contracts",null,{"$f":"+D142","v":"Jul"},{"$f":"+E142","v":"Aug"},"Sep","Oct",{"$f":"+H142","v":"Nov"},"Dec","Jan","Feb","Mar","Apr","May","Jun","Total"]
[null,null,null,{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('Energy Factor'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(D251:O251)","v":{"$error":"#REF!"}}]
[null,"Residential"]
[null,"Sch 001                   sec",null,{"$f":"D$104*D$251","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D253:O253)","v":{"$error":"#REF!"}}]
[null,"Sch 007                   sec","7",{"$f":"D$105*D$251","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D254:O254)","v":{"$error":"#REF!"}}]
[null," Residential Total",null,{"$f":"SUM(D253:D254)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(H253:H254)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"General Service"]
[null,"Sch 006                   com","6",{"$f":"D$109*D$251","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D258:O258)","v":{"$error":"#REF!"}}]
[null,"Sch 066                   com","8",{"$f":"D$110*D$251","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Sch 007                   sec","7",{"$f":"D$111*D$251","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Sch 009                sub trn","9",{"$f":"D$112*D$251","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Sch 023                   sec","23",{"$f":"D$113*D$251","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"$M$14","v":"Cust 1"},"spc",{"$f":"D$114*D$251","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D263:O263)","v":{"$error":"#REF!"}}]
[null,{"$f":"$N$14","v":"Cust 2"},"spc",{"$f":"D$115*D$251","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D264:O264)","v":{"$error":"#REF!"}}]
[null,"Gen Service Total",null,{"$f":"SUM(D258:D264)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(H258:H264)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Irrigation"]
[null,"Sch 010                   com","10",{"$f":"D$119*D$251","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D268:O268)","v":{"$error":"#REF!"}}]
[]
[null,"Street Lights"]
[null,"Sch 011                   sec","7",{"$f":"D$122*D$251","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D271:O271)","v":{"$error":"#REF!"}}]
[null,"Sch 012                   sec","7",{"$f":"D$123*D$251","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D272:O272)","v":{"$error":"#REF!"}}]
[null,"Sch 15 TOSS           sec","12",{"$f":"D$124*D$251","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D273:O273)","v":{"$error":"#REF!"}}]
[null,"Sch 15  MONL          sec","12",{"$f":"D$125*D$251","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D274:O274)","v":{"$error":"#REF!"}}]
[null,"St Lighting Total",null,{"$f":"SUM(D271:D274)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(H271:H274)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"},"Factor 17",{"$f":"+D255+D265+D268+D275","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+H255+H265+H268+H275","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D278:O278)","v":{"$error":"#REF!"}}]

{"sheet":"Dist. Factors","index":26,"n_rows":290,"n_cols":17,"rows_kept":290,"cut":false,"hidden":false,"merged":[]}
[null,"Distribution Factors  ( F20-F22 )"]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"Distribution Factors"]
[]
[null,"A",null,"B","C","D","E","F","G","H","I","J","K"]
[]
[null,null,null,null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[null,null,null,{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."}]
[null,"Description",null,{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},"Total"]
[]
[1,"Secondary",null,{"$f":"$P76","v":1706661.6281375505},0,0,{"$f":"$P77+$P83+$P91+$P92","v":2568.7587368843251},0,0,{"$f":"$P93","v":762.01216714285704},{"$f":"$P$94","v":569.66111648302137},{"$f":"$P84","v":315501.82766908163},{"$f":"SUM(D15:L15)","v":2026063.8878271421}]
[{"$f":"A15+1","v":2}]
[3,"Primary",null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D17:L17)","v":0}]
[4]
[5,"Combined",null,0,{"$f":"$P81","v":1067991.8163265307},{"$f":"$P82","v":329537.61734693876},0,0,{"$f":"P88","v":60596.825864693878},0,0,0,{"$f":"SUM(D19:L19)","v":1458126.2595381632}]
[6]
[7,"Sub-Transmission",null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D21:L21)","v":0}]
[8]
[9,"Transmission",null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D23:L23)","v":0}]
[10]
[11,"12 Wgt Dist Peaks"]
[12,"@ Input",null,{"$f":"D15+D17+D19+D21+D23","v":1706661.6281375505},1067991.8163265307,329537.61734693876,2568.7587368843251,0,60596.825864693878,762.01216714285704,569.66111648302137,{"$f":"L15+L17+L19+L21+L23","v":315501.82766908163},{"$f":"SUM(D26:L26)","v":3484190.1473653056}]
[13]
[14,"Substations"]
[15,"FACTOR 20",null,{"$f":"D26/$M$26","v":0.48983022049703673},0.30652512381797836,9.4580836122313924E-2,7.3726135148702591E-4,0,1.7391939963585606E-2,2.1870567762183693E-4,1.6349885981790946E-4,9.0552413710158611E-2,{"$f":"SUM(D29:L29)","v":1}]
[16]
[17,"Max NCP - Sec",null,{"$f":"$Q214","v":5828464.3018256174},{"$f":"+$Q219","v":1917224},{"$f":"+$Q220","v":453833},{"$f":"$Q215+$Q221+$Q232+$Q233","v":28783.294958397735},0,{"$f":"$Q229","v":138679.79146202272},{"$f":"$Q234","v":916.08191999999997},{"$f":"$Q235","v":5973.8660616022617},{"$f":"$Q223","v":676685.45098469232},{"$f":"SUM(D31:L31)","v":9050559.7872123327}]
[18]
[19,"Cust/Transformer",null,6.1100748917901946,1,1,1,0,1,1,1,3.5954277312026255]
[20]
[21,"Coincidence Factor",null,0.76,1,1,1,0,1,1,1,0.82]
[22]
[23,"Max NCP - Wgt",null,{"$f":"D31*D35","v":4429632.8693874693},{"$f":"E31*E35","v":1917224},453833,28783.294958397735,0,138679.79146202272,916.08191999999997,5973.8660616022617,{"$f":"L31*L35","v":554882.06980744761},{"$f":"SUM(D37:L37)","v":7529924.9735969398}]
[24]
[25,"Line Transformers"]
[26,"FACTOR 21",null,{"$f":"D37/$M$37","v":0.58827051861998769},0.25461395787110597,6.0270587235772992E-2,3.8225208165186216E-3,0,1.8417154480063477E-2,1.216588376660014E-4,7.9335001112881332E-4,7.3690252127756359E-2,{"$f":"SUM(D40:L40)","v":0.99999999999999978}]
[27]
[28,"Max NCP - Wgt *",null,{"$f":"IF(D33>1,D37,0)","v":4429632.8693874693},{"$f":"IF(E33>1,E37,0)","v":0},0,0,{"$f":"IF(H33>1,H37,0)","v":0},0,{"$f":"IF(J33>1,J37,0)","v":0},{"$f":"IF(K33>1,K37,0)","v":0},{"$f":"IF(L33>1,L37,0)","v":554882.06980744761},{"$f":"SUM(D42:L42)","v":4984514.9391949167}]
[29,"(Less Irrg & St Ltg)"]
[30]
[31,"Secondary Lines"]
[32,"FACTOR 22",null,{"$f":"D42/$M$42","v":0.88867882299956147},0,0,0,0,0,0,0,0.11132117700043857,{"$f":"SUM(D46:L46)","v":1}]
[33]
[34,"*  If Line 19 > 1, "]
[35,"    Line 28 = Line 23"]
[]
[]
[]
[null,"Distribution Factors Detail"]
[]
[]
[]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"Weighted Distribution Peaks"]
[]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,null,null,{"$f":"+D160","v":"July"},"August","September","October","November","December","January","February","March","April","May",{"$f":"+O160","v":"June"}]
[null,null,"COS",{"$f":"+D116","v":12},28,5,1,26,18,3,11,4,29,14,{"$f":"+O116","v":28},"Sum of 12 Wgt"]
[null,"Description","Sch",{"$f":"+D117","v":"17:00:00"},"17:00:00","17:00:00","16:00:00","19:00:00","19:00:00","19:00:00","20:00:00","20:00:00","17:00:00","18:00:00",{"$f":"+O117","v":"17:00:00"},"Dist Peaks"]
[]
[null,"Substation Peaks",null,{"$f":"+Inputs!$N28","v":72},{"$f":"+Inputs!$N29","v":27},{"$f":"+Inputs!$N30","v":2},{"$f":"+Inputs!$N31","v":2},{"$f":"+Inputs!$N32","v":3},{"$f":"+Inputs!$N33","v":11},{"$f":"+Inputs!$N34","v":6},{"$f":"+Inputs!$N35","v":2},{"$f":"+Inputs!$N36","v":4},{"$f":"+Inputs!$N37","v":1},{"$f":"+Inputs!$N38","v":6},{"$f":"+Inputs!$N39","v":60},{"$f":"SUM(D72:O72)","v":196}]
[null,"Weighting",null,{"$f":"D72/$P$72","v":0.36734693877551022},0.13775510204081631,1.020408163265306E-2,1.020408163265306E-2,1.5306122448979591E-2,5.6122448979591837E-2,3.0612244897959183E-2,1.020408163265306E-2,2.0408163265306121E-2,5.1020408163265302E-3,3.0612244897959183E-2,0.30612244897959184,{"$f":"SUM(D73:O73)","v":1}]
[]
[1,"Residential"]
[{"$f":"A75+1","v":2},"Sch 001                   sec","1",{"$f":"D120*D$73","v":684265.87113061221},252500.1856466326,15331.900970204078,9703.8440155102035,22662.376449795916,83305.418746224488,41263.021206734687,11305.942492040815,25155.693113877544,5968.1384357142852,49380.58605673469,{"$f":"O120*O$73","v":505818.64987346932},{"$f":"SUM(D76:O76)","v":1706661.6281375505}]
[3,"Sch 007                   sec","7",{"$f":"D121*D$73","v":0},0,0,0,9.1174509183673464,31.638622040816326,17.190018367346937,6.763654285714285,13.572249795918365,3.5559743877551013,0,{"$f":"O121*O$73","v":0},{"$f":"SUM(D77:O77)","v":81.837969795918355}]
[4,"Residential Total",null,{"$f":"SUM(D76:D77)","v":684265.87113061221},252500.1856466326,15331.900970204078,9703.8440155102035,22671.493900714282,83337.057368265305,41280.211225102037,11312.706146326529,25169.265363673461,5971.6944101020399,49380.58605673469,{"$f":"SUM(O76:O77)","v":505818.64987346932},{"$f":"SUM(D78:O78)","v":1706743.4661073466}]
[5]
[6,"General Service"]
[7,"Sch 006                   com","6",{"$f":"(D125)*D$73","v":401934.85714285716},145396.51530612243,12018.244897959183,11586.908163265305,12101.341836734693,50173.806122448979,24442.4693877551,7708.9387755102034,15490.918367346938,3663.7959183673465,31955.755102040817,{"$f":"(O125)*O$73","v":351518.26530612248},{"$f":"SUM(D81:O81)","v":1067991.8163265307}]
[8,"Sch 008                   com","8",{"$f":"(D126)*D$73","v":121867.71428571429},46159.806122448972,2948.6938775510203,3697.9897959183672,4299.7346938775509,16814.510204081631,8507.0204081632655,2573.2755102040815,4864.4897959183672,1281.658163265306,10461.704081632653,{"$f":"(O126)*O$73","v":106061.02040816327},{"$f":"SUM(D82:O82)","v":329537.61734693876}]
[9,"Sch 007                   sec","7",{"$f":"D127*D$73","v":0},0,0,0,32.155446122448978,109.1903225510204,60.906594489795914,24.099731632653057,48.087110204081625,12.330748469387752,0,{"$f":"O127*O$73","v":0},{"$f":"SUM(D83:O83)","v":286.7699534693877}]
[10,"Sch 023                   sec","23",{"$f":"D128*D$73","v":124689.92170040816},43876.71294061224,3235.8917516326524,2976.9965926530608,2923.718771020408,12124.389601836734,6342.5774828571421,1954.3814999999997,3670.9789812244894,820.82337704081613,8265.6349493877551,{"$f":"O128*O$73","v":104619.80002040816},{"$f":"SUM(D84:O84)","v":315501.82766908163}]
[11,"General Service Total",null,{"$f":"SUM(D81:D84)","v":648492.49312897958},235433.03436918365,18202.830527142854,18261.894551836733,19356.950747755101,79221.896250918362,39352.973873265306,12260.695517346938,24074.474254693872,5778.6082071428564,50683.094133061226,{"$f":"SUM(O81:O84)","v":562199.08573469392},{"$f":"SUM(D85:O85)","v":1713318.0312960204}]
[12]
[13,"Irrigation"]
[14,"Sch 010                   com","10",{"$f":"D$132*D$73","v":28327.127914285717},7654.5129434693872,530.91315551020398,153.7888702040816,48.502816530612243,76.068640102040803,44.255870816326528,18.313548979591832,106.75787877551019,140.32335581632651,1706.0587640816325,{"$f":"O$132*O$73","v":21790.202106122448},{"$f":"SUM(D88:O88)","v":60596.825864693878}]
[15]
[16,"Street Lights"]
[17,"Sch 011                   sec","7",{"$f":"D135*D$73","v":0},0,0,0,55.126029489795911,186.680228877551,100.30881306122448,39.728042448979586,79.613379183673459,20.554992551020405,0,{"$f":"O135*O$73","v":0},{"$f":"SUM(D91:O91)","v":482.01148561224488}]
[18,"Sch 012                   sec","7",{"$f":"D136*D$73","v":0},0,0,0,189.91972825110042,638.77062239104384,363.70663077154524,143.04752806040815,286.65542179798285,96.039396734693867,0,{"$f":"O136*O$73","v":0},{"$f":"SUM(D92:O92)","v":1718.1393280067743}]
[19,"Sch 15 TOSS           sec",15,{"$f":"D137*D$73","v":269.7821706122449},102.07837377551019,7.7748318367346929,7.3366548979591828,11.982453979591837,46.716402857142853,27.234382040816325,9.3477746938775503,15.999075918367344,3.9548277551020399,22.515553469387754,{"$f":"O137*O$73","v":237.28966530612243},{"$f":"SUM(D93:O93)","v":762.01216714285704}]
[20,"Sch 15  MONL          sec",15,{"$f":"D138*D$73","v":0},0,0,0,64.290308075430133,238.58319740487457,131.12995677947512,47.413381327346926,88.244272895894653,0,0,{"$f":"O138*O$73","v":0},{"$f":"SUM(D94:O94)","v":569.66111648302137}]
[21,"St Lighting Total",null,{"$f":"SUM(D91:D94)","v":269.7821706122449},102.07837377551019,7.7748318367346929,7.3366548979591828,321.31851979591829,1110.7504515306123,622.37978265306117,239.53672653061221,470.51214979591833,120.54921704081632,22.515553469387754,{"$f":"SUM(O91:O94)","v":237.28966530612243},{"$f":"SUM(D95:O95)","v":3531.824097244898}]
[22]
[23]
[24]
[25,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D78+D85+D88+D95","v":1361355.2743444897},495689.8113330612,34073.419484693877,28126.864092448974,42398.265984795915,163745.77271081635,81299.820751836727,23831.251939183672,49821.009646938764,12011.175190102038,101792.25450734694,{"$f":"O78+O85+O88+O95","v":1090045.2273795919},{"$f":"SUM(D99:O99)","v":3484190.1473653056}]
[]
[]
[]
[]
[]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"Distribution Peaks @ Input"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,null,null,{"$f":"+$D$160","v":"July"},{"$f":"+$E$160","v":"August"},{"$f":"+$F$160","v":"September"},{"$f":"+$G$160","v":"October"},{"$f":"+$H$160","v":"November"},{"$f":"+$I$160","v":"December"},{"$f":"+$J$160","v":"January"},{"$f":"+$K$160","v":"February"},{"$f":"+$L$160","v":"March"},{"$f":"+$M$160","v":"April"},{"$f":"+$N$160","v":"May"},{"$f":"+$O$160","v":"June"}]
[null,null,"COS",{"$f":"+D161","v":12},28,5,1,26,18,3,11,4,29,14,{"$f":"+O161","v":28},"Sum of 12"]
[null,"        Description","Sch",{"$f":"+D162","v":"17:00:00"},"17:00:00","17:00:00","16:00:00","19:00:00","19:00:00","19:00:00","20:00:00","20:00:00","17:00:00","18:00:00",{"$f":"+O162","v":"17:00:00"},"Dist Peaks"]
[]
[1,"Residential"]
[{"$f":"A119+1","v":2},"Sch 001                   sec","1",{"$f":"D165*Inputs!$D$26","v":1862723.7603},{"$f":"E165*Inputs!$D$26","v":1832964.3106199999},{"$f":"F165*Inputs!$D$26","v":1502526.2950799998},{"$f":"G165*Inputs!$D$26","v":950976.71351999999},{"$f":"H165*Inputs!$D$26","v":1480608.5947199999},{"$f":"I165*Inputs!$D$26","v":1484351.09766},{"$f":"J165*Inputs!$D$26","v":1347925.3594199999},{"$f":"K165*Inputs!$D$26","v":1107982.3642199999},{"$f":"L165*Inputs!$D$26","v":1232628.9625799998},{"$f":"M165*Inputs!$D$26","v":1169755.1333999999},{"$f":"N165*Inputs!$D$26","v":1613099.1445199999},{"$f":"O165*Inputs!$D$26","v":1652340.9229199998},{"$f":"SUM(D120:O120)","v":17237882.658959996}]
[3,"Sch 007                   sec","7",{"$f":"D166*Inputs!$D$26","v":0},{"$f":"E166*Inputs!$D$26","v":0},{"$f":"F166*Inputs!$D$26","v":0},{"$f":"G166*Inputs!$D$26","v":0},{"$f":"H166*Inputs!$D$26","v":595.67345999999998},{"$f":"I166*Inputs!$D$26","v":563.74271999999996},{"$f":"J166*Inputs!$D$26","v":561.54059999999993},{"$f":"K166*Inputs!$D$26","v":662.83812},{"$f":"L166*Inputs!$D$26","v":665.04023999999993},{"$f":"M166*Inputs!$D$26","v":696.97097999999994},{"$f":"N166*Inputs!$D$26","v":0},{"$f":"O166*Inputs!$D$26","v":0},{"$f":"SUM(D121:O121)","v":3745.8061199999997}]
[4,"Residential Total",null,{"$f":"SUM(D120:D121)","v":1862723.7603},1832964.3106199999,1502526.2950799998,950976.71351999999,1481204.2681799999,1484914.84038,1348486.9000199998,1108645.2023399998,1233294.0028199998,1170452.1043799999,1613099.1445199999,{"$f":"SUM(O120:O121)","v":1652340.9229199998},{"$f":"SUM(D122:O122)","v":17241628.465079997}]
[5]
[6,"General Service"]
[7,"Sch 006                   com","6",1094156,1055471,1177788,1135517,790621,894006,798454,755476,759055,718104,1043888,1148293,{"$f":"SUM(D125:O125)","v":11370829}]
[8,"Sch 008                   com","8",331751,335086,288972,362403,280916,299604,277896,252181,238360,251205,341749,346466,{"$f":"SUM(D126:O126)","v":3606589}]
[9,"Sch 007                   sec","7",{"$f":"D172*Inputs!$D$26","v":0},{"$f":"E172*Inputs!$D$26","v":0},{"$f":"F172*Inputs!$D$26","v":0},{"$f":"G172*Inputs!$D$26","v":0},{"$f":"H172*Inputs!$D$26","v":2100.8224799999998},{"$f":"I172*Inputs!$D$26","v":1945.5730199999998},{"$f":"J172*Inputs!$D$26","v":1989.6154199999999},{"$f":"K172*Inputs!$D$26","v":2361.7736999999997},{"$f":"L172*Inputs!$D$26","v":2356.2683999999999},{"$f":"M172*Inputs!$D$26","v":2416.8266999999996},{"$f":"N172*Inputs!$D$26","v":0},{"$f":"O172*Inputs!$D$26","v":0},{"$f":"SUM(D127:O127)","v":13170.879719999999}]
[10,"Sch 023                   sec","23",{"$f":"D173*Inputs!$D$26","v":339433.67573999998},{"$f":"E173*Inputs!$D$26","v":318512.43468000001},{"$f":"F173*Inputs!$D$26","v":317117.39165999996},{"$f":"G173*Inputs!$D$26","v":291745.66608},{"$f":"H173*Inputs!$D$26","v":191016.29303999999},{"$f":"I173*Inputs!$D$26","v":216034.57835999998},{"$f":"J173*Inputs!$D$26","v":207190.86443999998},{"$f":"K173*Inputs!$D$26","v":191529.38699999999},{"$f":"L173*Inputs!$D$26","v":179877.97008},{"$f":"M173*Inputs!$D$26","v":160881.38189999998},{"$f":"N173*Inputs!$D$26","v":270010.74167999998},{"$f":"O173*Inputs!$D$26","v":341758.0134},{"$f":"SUM(D128:O128)","v":3025108.3980599996}]
[11,"General Service Total",null,{"$f":"SUM(D125:D128)","v":1765340.6757399999},1709069.4346799999,1783877.39166,1789665.6660799999,1264654.11552,1411590.1513799999,1285530.4798599998,1201548.1606999999,1179649.2384799998,1132607.2086,1655647.74168,{"$f":"SUM(O125:O128)","v":1836517.0134000001},{"$f":"SUM(D129:O129)","v":18015697.27778}]
[12]
[13,"Irrigation"]
[14,"Sch 010                   sec","10",{"$f":"D177*Inputs!$D$26","v":77112.737099999998},{"$f":"E177*Inputs!$D$26","v":55566.093959999998},{"$f":"F177*Inputs!$D$26","v":52029.489239999995},{"$f":"G177*Inputs!$D$26","v":15071.309279999999},{"$f":"H177*Inputs!$D$26","v":3168.85068},{"$f":"I177*Inputs!$D$26","v":1355.4048599999999},{"$f":"J177*Inputs!$D$26","v":1445.6917799999999},{"$f":"K177*Inputs!$D$26","v":1794.7277999999999},{"$f":"L177*Inputs!$D$26","v":5231.1360599999998},{"$f":"M177*Inputs!$D$26","v":27503.37774},{"$f":"N177*Inputs!$D$26","v":55731.252959999998},{"$f":"O177*Inputs!$D$26","v":71181.326879999993},{"$f":"SUM(D132:O132)","v":367191.39833999996}]
[15]
[16,"Street Lights"]
[17,"Sch 011                   sec","7",{"$f":"D180*Inputs!$D$26","v":0},{"$f":"E180*Inputs!$D$26","v":0},{"$f":"F180*Inputs!$D$26","v":0},{"$f":"G180*Inputs!$D$26","v":0},{"$f":"H180*Inputs!$D$26","v":3601.5672599999998},{"$f":"I180*Inputs!$D$26","v":3326.3022599999999},{"$f":"J180*Inputs!$D$26","v":3276.7545599999999},{"$f":"K180*Inputs!$D$26","v":3893.3481599999996},{"$f":"L180*Inputs!$D$26","v":3901.0555799999997},{"$f":"M180*Inputs!$D$26","v":4028.7785399999998},{"$f":"N180*Inputs!$D$26","v":0},{"$f":"O180*Inputs!$D$26","v":0},{"$f":"SUM(D135:O135)","v":22027.806359999999}]
[18,"Sch 012                   sec","7",{"$f":"D181*Inputs!$D$26","v":0},{"$f":"E181*Inputs!$D$26","v":0},{"$f":"F181*Inputs!$D$26","v":0},{"$f":"G181*Inputs!$D$26","v":0},{"$f":"H181*Inputs!$D$26","v":12408.088912405228},{"$f":"I181*Inputs!$D$26","v":11381.731089876781},{"$f":"J181*Inputs!$D$26","v":11881.083271870479},{"$f":"K181*Inputs!$D$26","v":14018.657749919999},{"$f":"L181*Inputs!$D$26","v":14046.115668101162},{"$f":"M181*Inputs!$D$26","v":18823.72176},{"$f":"N181*Inputs!$D$26","v":0},{"$f":"O181*Inputs!$D$27","v":0},{"$f":"SUM(D136:O136)","v":82559.398452173657}]
[19,"Sch 15 TOSS           sec",15,{"$f":"D182*Inputs!$D$26","v":734.40701999999999},{"$f":"E182*Inputs!$D$26","v":741.01337999999998},{"$f":"F182*Inputs!$D$26","v":761.93351999999993},{"$f":"G182*Inputs!$D$26","v":718.99217999999996},{"$f":"H182*Inputs!$D$26","v":782.85365999999999},{"$f":"I182*Inputs!$D$26","v":832.40135999999995},{"$f":"J182*Inputs!$D$26","v":889.65647999999999},{"$f":"K182*Inputs!$D$26","v":916.08191999999997},{"$f":"L182*Inputs!$D$26","v":783.95471999999995},{"$f":"M182*Inputs!$D$26","v":775.14623999999992},{"$f":"N182*Inputs!$D$26","v":735.50807999999995},{"$f":"O182*Inputs!$D$26","v":775.14623999999992},{"$f":"SUM(D137:O137)","v":9447.0947999999989}]
[20,"Sch 15  MONL          sec",15,{"$f":"D183*Inputs!$D$26","v":0},{"$f":"E183*Inputs!$D$26","v":0},{"$f":"F183*Inputs!$D$26","v":0},{"$f":"G183*Inputs!$D$26","v":0},{"$f":"H183*Inputs!$D$26","v":4200.300127594769},{"$f":"I183*Inputs!$D$26","v":4251.1187901232197},{"$f":"J183*Inputs!$D$26","v":4283.5785881295205},{"$f":"K183*Inputs!$D$26","v":4646.5113700799993},{"$f":"L183*Inputs!$D$26","v":4323.9693718988383},{"$f":"M183*Inputs!$D$26","v":0},{"$f":"N183*Inputs!$D$26","v":0},{"$f":"O183*Inputs!$D$26","v":0},{"$f":"SUM(D138:O138)","v":21705.478247826348}]
[21,"St Lighting Total",null,{"$f":"SUM(D135:D138)","v":734.40701999999999},741.01337999999998,761.93351999999993,718.99217999999996,20992.809959999995,19791.553500000002,20331.072899999999,23474.599200000001,23055.09534,23627.646539999998,735.50807999999995,{"$f":"SUM(O135:O138)","v":775.14623999999992},{"$f":"SUM(D139:O139)","v":135739.77786}]
[22]
[23]
[24]
[25,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D122+D129+D132+D139","v":3705911.5801599999},3598340.8526399997,3339195.1094999998,2756432.6810599999,2770020.0443400005,2917651.9501199997,2655794.1445599999,2335462.6900399998,2441229.4726999998,2354190.3372599999,3325213.6472399998,{"$f":"O122+O129+O132+O139","v":3560814.4094400001},{"$f":"SUM(D143:O143)","v":35760256.919059999}]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"Distribution Peaks @ Sales"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,null,null,"July","August","September","October","November","December","January","February","March","April","May","June"]
[null,null,"COS",12,28,5,1,26,18,3,11,4,29,14,28,"Sum of 12"]
[null,"        Description","Sch","17:00:00","17:00:00","17:00:00","16:00:00","19:00:00","19:00:00","19:00:00","20:00:00","20:00:00","17:00:00","18:00:00","17:00:00","Dist Peaks"]
[]
[1,"Residential"]
[{"$f":"A164+1","v":2},"Sch 001                   sec","1",1691755,1664727,1364618,863692,1344712,1348111,1224207,1006287,1119493,1062390,1465042,1500682,{"$f":"SUM(D165:O165)","v":15655716}]
[3,"Sch 007                   sec","7",0,0,0,0,541,512,510,602,604,633,0,0,{"$f":"SUM(D166:O166)","v":3402}]
[4,"Residential Total",null,{"$f":"SUM(D165:D166)","v":1691755},1664727,1364618,863692,1345253,1348623,1224717,1006889,1120097,1063023,1465042,{"$f":"SUM(O165:O166)","v":1500682},{"$f":"SUM(D167:O167)","v":15659118}]
[5]
[6,"General Service"]
[7,"Sch 006                   com","6",994650,959483,1070676,1032249,718719,812702,725840,686770,690024,652797,948953,1043863,{"$f":"SUM(D170:O170)","v":10336726}]
[8,"Sch 008                   com","8",304735,307798,265440,332891,258040,275206,255266,231645,218949,230748,313919,318252,{"$f":"SUM(D171:O171)","v":3312889}]
[9,"Sch 007                   sec","7",0,0,0,0,1908,1767,1807,2145,2140,2195,0,0,{"$f":"SUM(D172:O172)","v":11962}]
[10,"Sch 023                   sec","23",308279,289278,288011,264968,173484,196206,188174,173950,163368,146115,245228,310390,{"$f":"SUM(D173:O173)","v":2747451}]
[11,"General Service Total",null,{"$f":"SUM(D170:D173)","v":1607664},{"$f":"SUM(E170:E173)","v":1556559},1624127,1630108,1152151,1285881,1171087,1094510,1074481,1031855,1508100,{"$f":"SUM(O170:O173)","v":1672505},{"$f":"SUM(D174:O174)","v":16409028}]
[12]
[13,"Irrigation"]
[14,"Sch 010                   sec","10",70035,50466,47254,13688,2878,1231,1313,1630,4751,24979,50616,64648,{"$f":"SUM(D177:O177)","v":333489}]
[15]
[16,"Street Lights"]
[17,"Sch 011                   sec","7",0,0,0,0,3271,3021,2976,3536,3543,3659,0,0,{"$f":"SUM(D180:O180)","v":20006}]
[18,"Sch 012                   sec","7",{"$f":"D193-D183","v":0},0,0,0,11269.221397930385,10337.067089783282,10790.586590985486,12731.965333333334,12756.9030462474,17096,0,{"$f":"O193-O183","v":0},{"$f":"SUM(D181:O181)","v":74981.743458279889}]
[19,"Sch 15 TOSS           sec","12",667,673,692,653,711,756,808,832,712,704,668,704,{"$f":"SUM(D182:O182)","v":8580}]
[20,"Sch 15  MONL          sec","12",0,0,0,0,3814.7786020696144,3860.932910216718,3890.4134090145144,4220.0346666666665,3927.0969537526007,0,0,0,{"$f":"SUM(D183:O183)","v":19713.256541720115}]
[21,"St Lighting Total",null,{"$f":"SUM(D180:D183)","v":667},673,692,653,19066,17975,18465,21320,20939,21459,668,{"$f":"SUM(O180:O183)","v":704},{"$f":"SUM(D184:O184)","v":123281}]
[22]
[23]
[24]
[25,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D167+D174+D177+D184","v":3370121},3272425,3036691,2508141,2519348,2653710,2415582,2124349,2220268,2141316,3024426,{"$f":"O167+O174+O177+O184","v":3238539},{"$f":"SUM(D188:O188)","v":32524916}]
[]
[]
[]
[null,"Dist Peaks @ sales",null,{"$f":"+$D$160","v":"July"},{"$f":"+$E$160","v":"August"},{"$f":"+$F$160","v":"September"},{"$f":"+$G$160","v":"October"},{"$f":"+$H$160","v":"November"},{"$f":"+$I$160","v":"December"},{"$f":"+$J$160","v":"January"},{"$f":"+$K$160","v":"February"},{"$f":"+$L$160","v":"March"},{"$f":"+$M$160","v":"April"},{"$f":"+$N$160","v":"May"},{"$f":"+$O$160","v":"June"}]
[null,"Sch 012 (sec)","12",0,0,0,0,15084,14198,14681,16952,16684,17096,0,0,{"$f":"SUM(D193:O193)","v":94695}]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!C5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"Non Coincident Peaks @ Input"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P"]
[]
[null,null,"COS",null,null,null,null,null,null,null,null,null,null,null,null,"Total","Maximum"]
[null,"Description","Sch",{"$f":"+D160","v":"July"},"August","September","October","November","December","January","February","March","April","May",{"$f":"+O160","v":"June"},"NCP","NCP"]
[]
[1,"Residential"]
[{"$f":"A213+1","v":2},"Sch 001            sec","1",{"$f":"D259*Inputs!$D$26","v":5828464.3018256174},{"$f":"E259*Inputs!$D$26","v":5638192.8872136725},{"$f":"F259*Inputs!$D$26","v":5139055.1049329992},{"$f":"G259*Inputs!$D$26","v":4623054.2521781037},{"$f":"H259*Inputs!$D$26","v":4721005.7949212734},{"$f":"I259*Inputs!$D$26","v":5177472.698884842},{"$f":"J259*Inputs!$D$26","v":5138195.1286329664},{"$f":"K259*Inputs!$D$26","v":4912323.3414083971},{"$f":"L259*Inputs!$D$26","v":4682232.0097831404},{"$f":"M259*Inputs!$D$26","v":4584564.0489915917},{"$f":"N259*Inputs!$D$26","v":4980006.362461553},{"$f":"O259*Inputs!$D$26","v":5631540.1870322591},{"$f":"SUM(D214:O214)","v":61056106.118266411},{"$f":"MAXA(D214:O214)","v":5828464.3018256174}]
[3,"Sch 007            sec","7",{"$f":"D260*Inputs!$D$26","v":875.34269999999992},{"$f":"E260*Inputs!$D$26","v":844.51301999999998},{"$f":"F260*Inputs!$D$26","v":735.50807999999995},{"$f":"G260*Inputs!$D$26","v":626.50313999999992},{"$f":"H260*Inputs!$D$26","v":595.67345999999998},{"$f":"I260*Inputs!$D$26","v":563.74271999999996},{"$f":"J260*Inputs!$D$26","v":561.54059999999993},{"$f":"K260*Inputs!$D$26","v":662.83812},{"$f":"L260*Inputs!$D$26","v":665.04023999999993},{"$f":"M260*Inputs!$D$26","v":789.46001999999999},{"$f":"N260*Inputs!$D$26","v":862.12997999999993},{"$f":"O260*Inputs!$D$26","v":917.18297999999993},{"$f":"SUM(D215:O215)","v":8699.4750600000007},{"$f":"MAXA(D215:O215)","v":917.18297999999993}]
[4,"Residential Total",null,{"$f":"SUM(D214:D215)","v":5829339.6445256174},5639037.4002336729,5139790.6130129993,4623680.7553181034,4721601.4683812736,5178036.4416048424,5138756.6692329664,4912986.1795283975,4682897.0500231404,4585353.5090115918,4980868.4924415527,{"$f":"SUM(O214:O215)","v":5632457.3700122591},61064805.593326412,5829381.4848056175]
[5]
[6,"General Service"]
[7,"Sch 006            com","6",1827740,1917224,1780804,1570138,1418561,1387065,1397749,1336701,1377647,1424178,1574780,1752214,{"$f":"SUM(D219:O219)","v":18764801},{"$f":"MAXA(D219:O219)","v":1917224}]
[8,"Sch 008            com","8",446424,444656,411782,415682,406096,388868,386439,366155,388289,389139,434045,453833,4931408,453833]
[9,"Sch 007            sec","7",{"$f":"D266*Inputs!$D$26","v":3115.9997999999996},{"$f":"E266*Inputs!$D$26","v":2764.7616599999997},{"$f":"F266*Inputs!$D$26","v":2566.5708599999998},{"$f":"G266*Inputs!$D$26","v":2228.5454399999999},{"$f":"H266*Inputs!$D$26","v":2100.8224799999998},{"$f":"I266*Inputs!$D$26","v":1945.5730199999998},{"$f":"J266*Inputs!$D$26","v":1989.6154199999999},{"$f":"K266*Inputs!$D$26","v":2361.7736999999997},{"$f":"L266*Inputs!$D$26","v":2356.2683999999999},{"$f":"M266*Inputs!$D$26","v":2737.2351599999997},{"$f":"N266*Inputs!$D$26","v":2936.52702},{"$f":"O266*Inputs!$D$26","v":3254.7333599999997},30358.426319999995,3254.7333599999997]
[10,"Sch 009            sub trn","9",{"$f":"D267*Inputs!$D$28","v":801892.46781837987},{"$f":"E267*Inputs!$D$28","v":822147.95287959743},{"$f":"F267*Inputs!$D$28","v":779486.65917617606},{"$f":"G267*Inputs!$D$28","v":799177.30239936954},{"$f":"H267*Inputs!$D$28","v":957856.25808897242},{"$f":"I267*Inputs!$D$28","v":957786.82580995525},{"$f":"J267*Inputs!$D$28","v":857087.68452941102},{"$f":"K267*Inputs!$D$28","v":815072.33439048112},{"$f":"L267*Inputs!$D$28","v":801182.48970111588},{"$f":"M267*Inputs!$D$28","v":794421.70287851838},{"$f":"N267*Inputs!$D$28","v":826671.18309195573},{"$f":"O267*Inputs!$D$28","v":853801.54533527861},10066584.40609921,957856.25808897242]
[11,"Sch 023            sec","23",{"$f":"D268*Inputs!$D$26","v":655759.22162642435},{"$f":"E268*Inputs!$D$26","v":656748.69795545773},{"$f":"F268*Inputs!$D$26","v":625634.20673343702},{"$f":"G268*Inputs!$D$26","v":623327.30284017534},{"$f":"H268*Inputs!$D$26","v":576733.05328868655},{"$f":"I268*Inputs!$D$26","v":581543.96252101939},{"$f":"J268*Inputs!$D$26","v":596380.22003408708},{"$f":"K268*Inputs!$D$26","v":571299.79031205294},{"$f":"L268*Inputs!$D$26","v":597565.91595368017},{"$f":"M268*Inputs!$D$26","v":583077.82306080812},{"$f":"N268*Inputs!$D$26","v":628470.50351919234},{"$f":"O268*Inputs!$D$26","v":676685.45098469232},7373226.1488297125,676685.45098469232]
[12,"Cust 1","contract",{"$f":"D269*Inputs!$D$28","v":100547.37959999999},{"$f":"E269*Inputs!$D$28","v":102882.7812},{"$f":"F269*Inputs!$D$28","v":102257.22719999999},{"$f":"G269*Inputs!$D$28","v":102048.7092},{"$f":"H269*Inputs!$D$28","v":102298.93079999999},{"$f":"I269*Inputs!$D$28","v":102048.7092},{"$f":"J269*Inputs!$D$28","v":101006.11919999999},{"$f":"K269*Inputs!$D$28","v":101923.59839999999},{"$f":"L269*Inputs!$D$28","v":101923.59839999999},{"$f":"M269*Inputs!$D$28","v":102173.81999999999},{"$f":"N269*Inputs!$D$28","v":102048.7092},{"$f":"O269*Inputs!$D$28","v":101381.45159999999},1222541.034,102882.7812]
[13,"Cust 2","contract",{"$f":"D270*Inputs!$D$28","v":150811.68608999997},{"$f":"E270*Inputs!$D$28","v":163252.91256},{"$f":"F270*Inputs!$D$28","v":155382.40065},{"$f":"G270*Inputs!$D$28","v":157543.68971999999},{"$f":"H270*Inputs!$D$28","v":155081.09213999999},{"$f":"I270*Inputs!$D$28","v":157458.19733999998},{"$f":"J270*Inputs!$D$28","v":129486.55022999999},{"$f":"K270*Inputs!$D$28","v":127950.81515999998},{"$f":"L270*Inputs!$D$28","v":136284.23702999999},{"$f":"M270*Inputs!$D$28","v":136927.51505999998},{"$f":"N270*Inputs!$D$28","v":144882.47675999999},{"$f":"O270*Inputs!$D$28","v":140653.73171999998},1755715.3044599998,163252.91256]
[14,"General Service Total",null,{"$f":"SUM(D219:D225)","v":3986290.754934804},4109677.1062550554,3857913.0646196133,3670145.5495995446,3618727.1567976591,3576716.2678909744,3470138.1894134982,3321464.3119625342,3405248.5094847959,3432655.0961593264,3713834.3995911479,{"$f":"SUM(O219:O225)","v":3981823.9129999708},44144634.319708921,4274989.1361936647]
[15]
[16,"Irrigation"]
[17,"Sch 010           sec","10",{"$f":"D274*Inputs!$D$26","v":130262.58754083324},{"$f":"E274*Inputs!$D$26","v":124410.00435572257},{"$f":"F274*Inputs!$D$26","v":99715.502385778454},{"$f":"G274*Inputs!$D$26","v":15071.309279999999},{"$f":"H274*Inputs!$D$26","v":3168.85068},{"$f":"I274*Inputs!$D$26","v":1355.4048599999999},{"$f":"J274*Inputs!$D$26","v":1445.6917799999999},{"$f":"K274*Inputs!$D$26","v":1794.7277999999999},{"$f":"L274*Inputs!$D$26","v":5231.1360599999998},{"$f":"M274*Inputs!$D$26","v":27503.37774},{"$f":"N274*Inputs!$D$26","v":115720.96349962104},{"$f":"O274*Inputs!$D$26","v":138679.79146202272},{"$f":"SUM(D229:O229)","v":664359.34744397795},{"$f":"MAXA(D229:O229)","v":138679.79146202272}]
[18]
[19,"Street Lights"]
[20,"Sch 011          sec","7",{"$f":"D277*Inputs!$D$26","v":5363.2632599999997},{"$f":"E277*Inputs!$D$26","v":4832.5523399999993},{"$f":"F277*Inputs!$D$26","v":4431.7664999999997},{"$f":"G277*Inputs!$D$26","v":3821.7792599999998},{"$f":"H277*Inputs!$D$26","v":3601.5672599999998},{"$f":"I277*Inputs!$D$26","v":3326.3022599999999},{"$f":"J277*Inputs!$D$26","v":3276.7545599999999},{"$f":"K277*Inputs!$D$26","v":3893.3481599999996},{"$f":"L277*Inputs!$D$26","v":3901.0555799999997},{"$f":"M277*Inputs!$D$26","v":4561.6915799999997},{"$f":"N277*Inputs!$D$26","v":4915.13184},{"$f":"O277*Inputs!$D$26","v":5419.4173199999996},{"$f":"SUM(D232:O232)","v":51344.629919999999},{"$f":"MAXA(D232:O232)","v":5419.4173199999996}]
[21,"Sch 012          sec","7",{"$f":"D278*Inputs!$D$26","v":18494.10110599166},{"$f":"E278*Inputs!$D$26","v":16674.160842294063},{"$f":"F278*Inputs!$D$26","v":15304.736540416696},{"$f":"G278*Inputs!$D$26","v":13142.805054483508},{"$f":"H278*Inputs!$D$26","v":12408.088912405228},{"$f":"I278*Inputs!$D$26","v":11381.731089876781},{"$f":"J278*Inputs!$D$26","v":11881.083271870479},{"$f":"K278*Inputs!$D$26","v":14018.657749919999},{"$f":"L278*Inputs!$D$26","v":14046.115668101162},{"$f":"M278*Inputs!$D$26","v":16449.42436375859},{"$f":"N278*Inputs!$D$26","v":17740.18694112782},{"$f":"O278*Inputs!$D$26","v":19191.961298397735},{"$f":"SUM(D233:O233)","v":180733.05283864372},{"$f":"MAXA(D233:O233)","v":19191.961298397735}]
[22,"Sch 15 TOSS           sec",15,{"$f":"D279*Inputs!$D$26","v":734.40701999999999},{"$f":"E279*Inputs!$D$26","v":741.01337999999998},{"$f":"F279*Inputs!$D$26","v":761.93351999999993},{"$f":"G279*Inputs!$D$26","v":718.99217999999996},{"$f":"H279*Inputs!$D$26","v":782.85365999999999},{"$f":"I279*Inputs!$D$26","v":832.40135999999995},{"$f":"J279*Inputs!$D$26","v":889.65647999999999},{"$f":"K279*Inputs!$D$26","v":916.08191999999997},{"$f":"L279*Inputs!$D$26","v":783.95471999999995},{"$f":"M279*Inputs!$D$26","v":775.14623999999992},{"$f":"N279*Inputs!$D$26","v":735.50807999999995},{"$f":"O279*Inputs!$D$26","v":775.14623999999992},{"$f":"SUM(D234:O234)","v":9447.0947999999989},{"$f":"MAXA(D234:O234)","v":916.08191999999997}]
[23,"Sch 15  MONL          sec",15,{"$f":"D280*Inputs!$D$26","v":5142.3539140083394},{"$f":"E280*Inputs!$D$26","v":4476.1006977059378},{"$f":"F280*Inputs!$D$26","v":4444.9766795833038},{"$f":"G280*Inputs!$D$26","v":4348.6341055164912},{"$f":"H280*Inputs!$D$26","v":4200.300127594769},{"$f":"I280*Inputs!$D$26","v":4251.1187901232197},{"$f":"J280*Inputs!$D$26","v":4283.5785881295205},{"$f":"K280*Inputs!$D$26","v":4646.5113700799993},{"$f":"L280*Inputs!$D$26","v":4323.9693718988383},{"$f":"M280*Inputs!$D$26","v":4861.5919362414106},{"$f":"N280*Inputs!$D$26","v":5476.7642188721757},{"$f":"O280*Inputs!$D$26","v":5973.8660616022617},{"$f":"SUM(D235:O235)","v":56429.765861356267},{"$f":"MAXA(D235:O235)","v":5973.8660616022617}]
[24,"Street Light Total",null,{"$f":"SUM(D232:D235)","v":29734.1253},26723.827259999998,{"$f":"SUM(F232:F235)","v":24943.413240000002},22032.210600000002,20992.809959999995,19791.553500000002,20331.072899999999,23474.599200000001,23055.09534,26647.854119999996,28867.591079999995,{"$f":"SUM(O232:O235)","v":31360.390919999994},297954.54342,31501.326599999997]
[25]
[26]
[27,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D216+D226+D229+D236","v":9975627.1123012546},9899848.3381044529,9122362.5932583921,8330929.824797648,8364490.2858189335,8775899.667855816,8630671.6233264636,8259719.8184909327,8116431.7909079362,8072159.8370309193,8839291.4466123227,{"$f":"O216+O226+O229+O236","v":9784321.4653942529},106171753.80389932,10274551.739061305]
[]
[]
[]
[]
[]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!C5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"Non Coincident Peaks @ Sales"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,null,"COS",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"Description","Sch",{"$f":"+D160","v":"July"},"August","September","October","November","December","January","February","March","April","May",{"$f":"+O160","v":"June"},"NCP"]
[]
[1,"Residential"]
[{"$f":"A258+1","v":2},"Sch 001            sec","1",5293502.8988661999,5120695.4091635998,4667370.6291509997,4198730.5434563998,4287691.674315,4702262.0918795001,4666589.5851570005,4461449.2774312003,4252476.7131519997,4163773.1358796,4522920.0610880004,5114653.3222824,{"$f":"SUM(D259:O259)","v":55452115.341821894}]
[3,"Sch 007            sec","7",795,767,668,569,541,512,510,602,604,717,783,833,{"$f":"SUM(D260:O260)","v":7901}]
[4,"Residential Total",null,{"$f":"SUM(D259:D260)","v":5294297.8988661999},5121462.4091635998,4668038.6291509997,4199299.5434563998,4288232.674315,4702774.0918795001,4667099.5851570005,4462051.2774312003,4253080.7131519997,4164490.1358796,4523703.0610880004,{"$f":"SUM(O259:O260)","v":5115486.3222824},55460016.341821894]
[5]
[6,"General Service"]
[7,"Sch 006            com","6",1661518.9915100001,1742865.4689048,1618851.4951213999,1427343.9385571999,1289552.3927199999,1260920.6348472,1270632.9171751998,1215136.8201312001,1252358.6664984,1294658.4796746001,1431563.8928453999,1554334.1399091,{"$f":"SUM(D264:O264)","v":17019737.837894499}]
[8,"Sch 008            com","8",410069.26545199996,408445.63283780002,378248.39783050003,381831.01783050003,373025.86016480002,357200.79764960002,354969.19287159998,336337.7025366,356669.1340044,357449.9503428,398699.07291720004,416875.7405056,4529821.7649434004]
[9,"Sch 007            sec","7",2830,2511,2331,2024,1908,1767,1807,2145,2140,2486,2667,2956,27572]
[10,"Sch 009            sub trn","9",769135.00783470005,788563.05247470003,747644.48074139992,766530.75743999996,918727.64757859998,918661.05162139994,822075.48943439999,781776.4743479999,768454.03245869989,761969.42506500008,792901.5078717001,818923.589652,9655362.5165206008]
[11,"Sch 023            sec","23",595570.83322110004,596469.49117709999,568210.82114819996,566115.65476920002,523798.02489300002,528167.36828240007,541641.89057279995,518863.45004999998,542718.75824540004,529560.44453600002,570786.79047390004,614576.36367200001,6696479.8910411]
[12,"Cust 1","sc",96440,98680,98080,97880,98120,97880,96880,97760,97760,98000,97880,97240,1172600]
[13,"Cust 2","sc",144651,156584,149035,151108,148746,151026,124197,122724,130717,131334,138964,134908,1683994]
[14,"General Service Total",null,{"$f":"SUM(D264:D270)","v":3680215.0980177997},3794118.6453943998,3562401.1948414999,3392833.3685968998,3353877.9253564002,3315622.8524006,3212203.4900539997,3074743.4470658,3150817.5912068998,3175458.2996184002,3433462.2641081996,{"$f":"SUM(O264:O270)","v":3639813.8337387},40785568.010399595]
[15]
[16,"Irrigation"]
[17,"Sch 010           sec","10",118306.529654,112991.1216062,90563.186734399991,13688,2878,1231,1313,1630,4751,24979,105099.59811419999,125951.16656860001,{"$f":"SUM(D274:O274)","v":603381.60267739999}]
[18]
[19,"Street Lights"]
[20,"Sch 011          sec","7",4871,4389,4025,3471,3271,3021,2976,3536,3543,4143,4464,4922,{"$f":"SUM(D277:O277)","v":46632}]
[21,"Sch 012          sec","7",{"$f":"+D290-D280","v":16796.633340591485},15143.734984736584,13900.002307246377,11936.502147461091,11269.221397930385,10337.067089783282,10790.586590985486,12731.965333333334,12756.9030462474,14939.62578220859,16111.91664498558,{"$f":"+O290-O280","v":17430.440937276566},{"$f":"SUM(D278:O278)","v":164144.59960278618}]
[22,"Sch 15 TOSS           sec",15,667,673,692,653,711,756,808,832,712,704,668,704,{"$f":"SUM(D279:O279)","v":8580}]
[23,"Sch 15  MONL          sec",15,4670.3666594085153,4065.2650152634169,4036.9976927536231,3949.4978525389092,3814.7786020696144,3860.932910216718,3890.4134090145144,4220.0346666666665,3927.0969537526007,4415.374217791411,4974.0833550144189,5425.5590627234324,{"$f":"SUM(D280:O280)","v":51250.400397213838}]
[24,"Street Light Total",null,{"$f":"SUM(D277:D280)","v":27005},24271,22654,20010,19066,17975,18465,21320,20939,24202,26218,{"$f":"SUM(O277:O280)","v":28482},270607]
[25]
[26]
[27,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D261+D271+D274+D281","v":9119824.5265379995},9052843.1761641987,8343657.0107268998,7625830.9120533001,7664054.5996714002,8037602.9442801001,7899081.0752109997,7559744.7244969998,7429588.3043588996,7389129.4354980001,8088482.9233104,{"$f":"O261+O271+O274+O281","v":8909733.3225896992},97119572.954898894]
[]
[]
[]
[null,"NCP  @ sales",null,{"$f":"+D160","v":"July"},"August","September","October","November","December","January","February","March","April","May",{"$f":"+O160","v":"June"},"Total"]
[]
[null,"Sch 012 (sec)","12",21467,19209,17937,15886,15084,14198,14681,16952,16684,19355,21086,22856,{"$f":"SUM(D290:O290)","v":215395}]

{"sheet":"Energy Factor","index":27,"n_rows":177,"n_cols":18,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
[null,"Energy Factors ( F30-F34 )"]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"Energy Factors"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M"]
[]
[null,null,null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[null,null,{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[null,"Description",{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"},"Total"]
[]
[]
[1,"Secondary",{"$f":"SUM(P92:P94)","v":6465068.3513239343},{"$f":"+P98","v":5775097.334363115},{"$f":"+P100","v":1135541.0920623592},{"$f":"+P110","v":85953.945999999996},0,{"$f":"+P107","v":245260.94},{"$f":"+P111","v":6255.3010000000013},{"$f":"+P112","v":18111.271000000001},{"$f":"+P103","v":1343737.3960000002},0,0,{"$f":"SUM(C17:M17)","v":15075025.63174941}]
[{"$f":"A17+1","v":2}]
[3,"Primary",0,{"$f":"+P99","v":227413.486576872},{"$f":"+P101","v":946142.07093764085},0,0,0,0,0,0,0,0,{"$f":"SUM(C19:M19)","v":1173555.5575145129}]
[4]
[5,"Sub-Transmission",0,0,null,0,{"$f":"+P102","v":4762826.16759881},0,0,0,0,0,0,{"$f":"SUM(C21:M21)","v":4762826.16759881}]
[6]
[7,"Transmission",0,0,null,0,0,0,0,0,0,{"$f":"+P116","v":587625},{"$f":"+P117","v":912845.71478575736},{"$f":"SUM(C23:M23)","v":1500470.7147857575}]
[8]
[9,"Total MWH @ sales",{"$f":"C17+C19+C21+C23","v":6465068.3513239343},{"$f":"D17+D19+D21+D23","v":6002510.820939987},2081683.1630000002,85953.945999999996,4762826.16759881,245260.94,6255.3010000000013,18111.271000000001,{"$f":"K17+K19+K21+K23","v":1343737.3960000002},{"$f":"L17+L19+L21+L23","v":587625},{"$f":"M17+M19+M21+M23","v":912845.71478575736},{"$f":"SUM(C25:M25)","v":22511878.071648493}]
[10]
[11,"Total MWH @ input",{"$f":"(C17*Inputs!$D$30)+(C19*Inputs!$D$31)+(C21*Inputs!$D$32)+(C23*Inputs!$D$32)","v":7067742.0230343519},{"$f":"(D17*Inputs!$D$30)+(D19*Inputs!$D$31)+(D21*Inputs!$D$32)+(D23*Inputs!$D$32)","v":6555954.2792836921},{"$f":"(E17*Inputs!$D$30)+(E19*Inputs!$D$31)+(E21*Inputs!$D$32)+(E23*Inputs!$D$32)","v":2250314.8300087657},{"$f":"(F17*Inputs!$D$30)+(F19*Inputs!$D$31)+(F21*Inputs!$D$32)+(F23*Inputs!$D$32)","v":93966.572846120005},{"$f":"(G17*Inputs!$D$30)+(G19*Inputs!$D$31)+(G21*Inputs!$D$32)+(G23*Inputs!$D$32)","v":4978439.3082060078},{"$f":"(H17*Inputs!$D$30)+(H19*Inputs!$D$31)+(H21*Inputs!$D$32)+(H23*Inputs!$D$32)","v":268124.1648268},{"$f":"(I17*Inputs!$D$30)+(I19*Inputs!$D$31)+(I21*Inputs!$D$32)+(I23*Inputs!$D$32)","v":6838.4201592200016},{"$f":"(J17*Inputs!$D$30)+(J19*Inputs!$D$31)+(J21*Inputs!$D$32)+(J23*Inputs!$D$32)","v":19799.603682620003},{"$f":"(K17*Inputs!$D$30)+(K19*Inputs!$D$31)+(K21*Inputs!$D$32)+(K23*Inputs!$D$32)","v":1469000.5960551202},{"$f":"(L17*Inputs!$D$30)+(L19*Inputs!$D$31)+(L21*Inputs!$D$32)+(L23*Inputs!$D$32)","v":614226.78374999994},{"$f":"(M17*Inputs!$D$30)+(M19*Inputs!$D$31)+(M21*Inputs!$D$32)+(M23*Inputs!$D$32)","v":954170.24029410852},{"$f":"(N17*Inputs!$D$30)+(N19*Inputs!$D$31)+(N21*Inputs!$D$32)+(N23*Inputs!$D$32)","v":24278576.822146807}]
[12]
[13,"Energy"]
[14,"FACTOR 30",{"$f":"C27/$N$27","v":0.29111022753966326},0.27003041929967575,9.2687262787003177E-2,3.8703493015457202E-3,0.20505482445184753,1.1043652467397445E-2,2.8166478658592649E-4,8.1551747566022462E-4,6.0506042294666322E-2,2.5299126396474157E-2,3.9300913199480404E-2,{"$f":"SUM(C30:M30)","v":0.99999999999999989}]
[15]
[16,"(less special contracts)",{"$f":"C17+C19+C21+C23","v":6465068.3513239343},6002510.820939987,2081683.1630000002,85953.945999999996,4762826.16759881,245260.94,6255.3010000000013,18111.271000000001,{"$f":"K17+K19+K21+K23","v":1343737.3960000002},0,0,{"$f":"SUM(C32:M32)","v":21011407.356862735}]
[17]
[18,"FACTOR 31  ",{"$f":"C32/$N$32","v":0.30769325640684975},0.28567866583098966,9.9073951955916076E-2,4.0908228820724741E-3,0.22667811283203637,1.1672751655061936E-2,2.9770975802612755E-4,8.6197324588466976E-4,6.3952755433162797E-2,0,0,{"$f":"SUM(C34:M34)","v":0.99999999999999989}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"mWh @ input"]
[]
[null,null,"COS Sch",{"$f":"+$D$90","v":"2012-07-01"},{"$f":"+$E$90","v":"2012-08-01"},{"$f":"+$F$90","v":"2012-09-01"},{"$f":"+$G$90","v":"2012-10-01"},{"$f":"+$H$90","v":"2012-11-01"},{"$f":"+$I$90","v":"2012-12-01"},{"$f":"+$J$90","v":"2013-01-01"},{"$f":"+$K$90","v":"2013-02-01"},{"$f":"+$L$90","v":"2013-03-01"},{"$f":"+$M$90","v":"2013-04-01"},{"$f":"+$N$90","v":"2013-05-01"},{"$f":"+$O$90","v":"2013-06-01"},"Total"]
[null,"Residential"]
[null,"Sch 1       sec","1",{"$f":"D92*Inputs!$D$30","v":793794.3205043741},{"$f":"E92*Inputs!$D$30","v":745483.2153525363},{"$f":"F92*Inputs!$D$30","v":514591.03059339494},{"$f":"G92*Inputs!$D$30","v":462720.82710194151},{"$f":"H92*Inputs!$D$30","v":548304.52911996213},{"$f":"I92*Inputs!$D$30","v":662157.37482929777},{"$f":"J92*Inputs!$D$30","v":637886.93775152345},{"$f":"K92*Inputs!$D$30","v":480616.2544436052},{"$f":"L92*Inputs!$D$30","v":533764.86419369024},{"$f":"M92*Inputs!$D$30","v":477137.6193594184},{"$f":"N92*Inputs!$D$30","v":469134.92925584258},{"$f":"O92*Inputs!$D$30","v":494547.83995624457},{"$f":"SUM(D51:O51)","v":6820139.7424618313}]
[null,"Sch 2       sec","2",{"$f":"D93*Inputs!$D$30","v":384.75383771204628},{"$f":"E93*Inputs!$D$30","v":342.27563797847819},{"$f":"F93*Inputs!$D$30","v":219.37676109819463},{"$f":"G93*Inputs!$D$30","v":224.05072736660205},{"$f":"H93*Inputs!$D$30","v":282.65228702930438},{"$f":"I93*Inputs!$D$30","v":362.01558445118155},{"$f":"J93*Inputs!$D$30","v":391.26170244325749},{"$f":"K93*Inputs!$D$30","v":302.20468467433011},{"$f":"L93*Inputs!$D$30","v":304.02716317738719},{"$f":"M93*Inputs!$D$30","v":262.37837207922468},{"$f":"N93*Inputs!$D$30","v":247.69220485100033},{"$f":"O93*Inputs!$D$30","v":256.4239203844059},{"$f":"SUM(D52:O52)","v":3579.1128832454128}]
[null,"Sch 3       sec","3",{"$f":"D94*Inputs!$D$30","v":31478.514874658915},{"$f":"E94*Inputs!$D$30","v":24107.071590833089},{"$f":"F94*Inputs!$D$30","v":14027.809186702616},{"$f":"G94*Inputs!$D$30","v":14469.648105690476},{"$f":"H94*Inputs!$D$30","v":18491.558616908496},{"$f":"I94*Inputs!$D$30","v":22327.836369476867},{"$f":"J94*Inputs!$D$30","v":22369.824439018619},{"$f":"K94*Inputs!$D$30","v":18093.578877185857},{"$f":"L94*Inputs!$D$30","v":21124.139761040009},{"$f":"M94*Inputs!$D$30","v":19743.110867826941},{"$f":"N94*Inputs!$D$30","v":19182.549595063123},{"$f":"O94*Inputs!$D$30","v":18607.525404870583},244023.16768927558]
[null,"Residential Total",null,{"$f":"SUM(D51:D53)","v":825657.58921674499},769932.56258134788,528838.21654119575,477414.52593499859,567078.74002389994,684847.22678322578,660648.02389298531,499012.03800546541,555193.03111790761,497143.10859932459,488565.17105575674,{"$f":"SUM(O51:O53)","v":513411.78928149957},7067742.0230343528]
[]
[null,"General Service"]
[null,"Sch 6       sec","6",{"$f":"D98*Inputs!$D$30","v":599933.29777203943},{"$f":"E98*Inputs!$D$30","v":572488.54602452822},{"$f":"F98*Inputs!$D$30","v":533685.36496124067},{"$f":"G98*Inputs!$D$30","v":558366.75833266007},{"$f":"H98*Inputs!$D$30","v":489984.02170162473},{"$f":"I98*Inputs!$D$30","v":524023.81366815092},{"$f":"J98*Inputs!$D$30","v":510317.16928813839},{"$f":"K98*Inputs!$D$30","v":451129.50770754484},{"$f":"L98*Inputs!$D$30","v":493142.10271744046},{"$f":"M98*Inputs!$D$30","v":480571.65044922597},{"$f":"N98*Inputs!$D$30","v":545157.82279303565},{"$f":"O98*Inputs!$D$30","v":554651.85245681519},{"$f":"SUM(D57:O57)","v":6313451.907872445}]
[null,"Sch 6       pri","6",{"$f":"D99*Inputs!$D$31","v":23014.071224066676},{"$f":"E99*Inputs!$D$31","v":21944.7995064528},{"$f":"F99*Inputs!$D$31","v":20502.578194662259},{"$f":"G99*Inputs!$D$31","v":21464.624231737758},{"$f":"H99*Inputs!$D$31","v":18850.476569658407},{"$f":"I99*Inputs!$D$31","v":20116.187356586026},{"$f":"J99*Inputs!$D$31","v":19560.702273876934},{"$f":"K99*Inputs!$D$31","v":17316.313978213482},{"$f":"L99*Inputs!$D$31","v":18946.808069012062},{"$f":"M99*Inputs!$D$31","v":18489.934731711826},{"$f":"N99*Inputs!$D$31","v":20968.329837974496},{"$f":"O99*Inputs!$D$31","v":21327.545437294662},242502.37141124738]
[null,"Sch 8       sec","8",{"$f":"D100*Inputs!$D$30","v":109381.37896293111},{"$f":"E100*Inputs!$D$30","v":114625.03564754478},{"$f":"F100*Inputs!$D$30","v":92820.196920957111},{"$f":"G100*Inputs!$D$30","v":118828.29225837717},{"$f":"H100*Inputs!$D$30","v":96684.433392021252},{"$f":"I100*Inputs!$D$30","v":106721.75502654517},{"$f":"J100*Inputs!$D$30","v":103834.36938608969},{"$f":"K100*Inputs!$D$30","v":84779.616778059164},{"$f":"L100*Inputs!$D$30","v":92575.747167143825},{"$f":"M100*Inputs!$D$30","v":94368.696346902943},{"$f":"N100*Inputs!$D$30","v":112084.22580688662},{"$f":"O100*Inputs!$D$30","v":114692.48497095343},1241396.2326644124]
[null,"Sch 8       pri","8",{"$f":"D101*Inputs!$D$31","v":88897.408043531963},{"$f":"E101*Inputs!$D$31","v":93159.079384229452},{"$f":"F101*Inputs!$D$31","v":75437.656743747066},{"$f":"G101*Inputs!$D$31","v":96575.187515134181},{"$f":"H101*Inputs!$D$31","v":78578.233408640866},{"$f":"I101*Inputs!$D$31","v":86735.854801500042},{"$f":"J101*Inputs!$D$31","v":84389.193039760939},{"$f":"K101*Inputs!$D$31","v":68902.844871315305},{"$f":"L101*Inputs!$D$31","v":75238.985363692103},{"$f":"M101*Inputs!$D$31","v":76696.166982223163},{"$f":"N101*Inputs!$D$31","v":91094.089791781953},{"$f":"O101*Inputs!$D$31","v":93213.897398796194},1008918.5973443532]
[null,"Sch 9       sub trn","9",{"$f":"D102*Inputs!$D$32","v":378149.77307045576},{"$f":"E102*Inputs!$D$32","v":447443.19074741768},{"$f":"F102*Inputs!$D$32","v":335691.34190346755},{"$f":"G102*Inputs!$D$32","v":494360.86587154079},{"$f":"H102*Inputs!$D$32","v":368344.55689623184},{"$f":"I102*Inputs!$D$32","v":433638.30154433672},{"$f":"J102*Inputs!$D$32","v":444862.03569270653},{"$f":"K102*Inputs!$D$32","v":346021.20521627937},{"$f":"L102*Inputs!$D$32","v":383349.28305058699},{"$f":"M102*Inputs!$D$32","v":387756.96525118733},{"$f":"N102*Inputs!$D$32","v":468768.91987698613},{"$f":"O102*Inputs!$D$32","v":490052.86908481159},4978439.3082060087]
[null,"Sch 23     sec","23",{"$f":"D103*Inputs!$D$30","v":143593.53306808},{"$f":"E103*Inputs!$D$30","v":134327.74252594},{"$f":"F103*Inputs!$D$30","v":119647.12181536001},{"$f":"G103*Inputs!$D$30","v":118820.55894454001},{"$f":"H103*Inputs!$D$30","v":111282.80923098},{"$f":"I103*Inputs!$D$30","v":124313.04380924001},{"$f":"J103*Inputs!$D$30","v":127544.12111244},{"$f":"K103*Inputs!$D$30","v":115039.77782874001},{"$f":"L103*Inputs!$D$30","v":118506.34455892001},{"$f":"M103*Inputs!$D$30","v":110654.97517142001},{"$f":"N103*Inputs!$D$30","v":121204.06059530002},{"$f":"O103*Inputs!$D$30","v":124066.50739416001},1469000.59605512]
[null,"General Service Total",null,{"$f":"SUM(D57:D62)","v":1342969.462141105},1383988.3938361129,1177784.2605394346,1408416.2871539902,1163724.531199157,1295548.9562063587,1290507.5907930126,1083189.2663801522,1181759.2709267954,1168538.3889326712,1359277.4487019649,{"$f":"SUM(O57:O62)","v":1398005.156742831},15253709.013553588]
[]
[null,"Irrigation"]
[null,"Sch 10       sec","10",{"$f":"D107*Inputs!$D$30","v":55812.338854860005},{"$f":"E107*Inputs!$D$30","v":47320.68472522001},{"$f":"F107*Inputs!$D$30","v":30345.764743000003},{"$f":"G107*Inputs!$D$30","v":11133.081361440001},{"$f":"H107*Inputs!$D$30","v":2265.2688145400002},{"$f":"I107*Inputs!$D$30","v":1000.9227150600001},{"$f":"J107*Inputs!$D$30","v":1068.0988976200001},{"$f":"K107*Inputs!$D$30","v":1197.6979421800002},{"$f":"L107*Inputs!$D$30","v":3864.2386238200006},{"$f":"M107*Inputs!$D$30","v":19634.333962680001},{"$f":"N107*Inputs!$D$30","v":39840.979527559997},{"$f":"O107*Inputs!$D$30","v":54640.754658820006},{"$f":"SUM(D66:O66)","v":268124.16482680006}]
[]
[null,"Street Lights"]
[null,"Sch 7,11,12      sec","7,11,12",{"$f":"D110*Inputs!$D$30","v":7926.2899405400003},{"$f":"E110*Inputs!$D$30","v":7909.6238016400011},{"$f":"F110*Inputs!$D$30","v":7919.1654257999999},{"$f":"G110*Inputs!$D$30","v":7879.3744042400021},{"$f":"H110*Inputs!$D$30","v":7853.1939716800007},{"$f":"I110*Inputs!$D$30","v":7778.41553724},{"$f":"J110*Inputs!$D$30","v":7838.8367134200007},{"$f":"K110*Inputs!$D$30","v":7796.2361164600006},{"$f":"L110*Inputs!$D$30","v":7798.2246836400009},{"$f":"M110*Inputs!$D$30","v":7797.0735229800002},{"$f":"N110*Inputs!$D$30","v":7776.0071735800011},{"$f":"O110*Inputs!$D$30","v":7694.1315549000019},{"$f":"SUM(D69:O69)","v":93966.57284612002}]
[null,"Sch 15     sec","Traffic signals",{"$f":"D111*Inputs!$D$30","v":542.11577258},{"$f":"E111*Inputs!$D$30","v":547.17082186000005},{"$f":"F111*Inputs!$D$30","v":544.97891576000006},{"$f":"G111*Inputs!$D$30","v":530.99335229999997},{"$f":"H111*Inputs!$D$30","v":559.83577556},{"$f":"I111*Inputs!$D$30","v":614.63889415999995},{"$f":"J111*Inputs!$D$30","v":656.9497878200001},{"$f":"K111*Inputs!$D$30","v":611.07609018000005},{"$f":"L111*Inputs!$D$30","v":579.37926950000008},{"$f":"M111*Inputs!$D$30","v":553.7126503400001},{"$f":"N111*Inputs!$D$30","v":543.52056028000004},{"$f":"O111*Inputs!$D$30","v":554.04826888000002},{"$f":"SUM(D70:O70)","v":6838.4201592200006}]
[null,"Sch 15     sec","Metered outdoor lgt",{"$f":"D112*Inputs!$D$30","v":1463.6750885200001},{"$f":"E112*Inputs!$D$30","v":1409.68751204},{"$f":"F112*Inputs!$D$30","v":1527.9454923200001},{"$f":"G112*Inputs!$D$30","v":1728.8618368000002},{"$f":"H112*Inputs!$D$30","v":1763.37588542},{"$f":"I112*Inputs!$D$30","v":1920.4595740000002},{"$f":"J112*Inputs!$D$30","v":1896.0829544400001},{"$f":"K112*Inputs!$D$30","v":1730.0348618600001},{"$f":"L112*Inputs!$D$30","v":1608.0129251200001},{"$f":"M112*Inputs!$D$30","v":1544.73188542},{"$f":"N112*Inputs!$D$30","v":1609.7194415400002},{"$f":"O112*Inputs!$D$30","v":1597.0162251400002},{"$f":"SUM(D71:O71)","v":19799.60368262}]
[null,"Street Lighting Total",null,{"$f":"SUM(D69:D71)","v":9932.0808016400006},9866.4821355400018,9992.0898338799998,10139.229593340004,10176.405632660002,10313.5140054,10391.869455680002,10137.347068500001,9985.6168782599998,9895.5180587400009,9929.2471754000017,{"$f":"SUM(O69:O71)","v":9845.196048920001},120604.59668796002]
[]
[null,"Industrial"]
[null,"Cust 1       trn",null,{"$f":"D116*Inputs!$D$32","v":50602.565969999996},{"$f":"E116*Inputs!$D$32","v":56460.259049999993},{"$f":"F116*Inputs!$D$32","v":39862.416719999994},{"$f":"G116*Inputs!$D$32","v":50125.922849999995},{"$f":"H116*Inputs!$D$32","v":51505.679249999994},{"$f":"I116*Inputs!$D$32","v":53302.498379999997},{"$f":"J116*Inputs!$D$32","v":53266.959199999998},{"$f":"K116*Inputs!$D$32","v":51488.954929999993},{"$f":"L116*Inputs!$D$32","v":44139.661559999993},{"$f":"M116*Inputs!$D$32","v":55435.894449999993},{"$f":"N116*Inputs!$D$32","v":55036.601309999998},{"$f":"O116*Inputs!$D$32","v":52999.370079999993},{"$f":"SUM(D75:O75)","v":614226.78374999994}]
[null,"Cust 2       trn",null,{"$f":"D117*Inputs!$D$32","v":73629.261877796991},{"$f":"E117*Inputs!$D$32","v":70149.937923488484},{"$f":"F117*Inputs!$D$32","v":73992.399134355815},{"$f":"G117*Inputs!$D$32","v":98756.941311529998},{"$f":"H117*Inputs!$D$32","v":95265.698745999995},{"$f":"I117*Inputs!$D$32","v":73609.078669652547},{"$f":"J117*Inputs!$D$32","v":56494.812827854512},{"$f":"K117*Inputs!$D$32","v":75154.034973200003},{"$f":"L117*Inputs!$D$32","v":88648.554294799993},{"$f":"M117*Inputs!$D$32","v":88985.716585999995},{"$f":"N117*Inputs!$D$32","v":90984.314636799987},{"$f":"O117*Inputs!$D$32","v":68499.489312630234},{"$f":"SUM(D76:O76)","v":954170.24029410852}]
[null,"Industrial Customer Total",null,{"$f":"SUM(D75:D76)","v":124231.82784779699},126610.19697348848,113854.81585435581,148882.86416152999,146771.377996,126911.57704965255,109761.77202785452,126642.9899032,132788.21585479999,144421.61103599999,146020.91594679997,{"$f":"SUM(O75:O76)","v":121498.85939263023},1568397.0240441086]
[]
[null,"TOTAL UTAH ",null,{"$f":"D54+D63+D66+D72+D77","v":2358603.2988621471},2337718.3202517093,1860815.1475118664,2055985.988205299,1890016.3236662571,2118622.196759697,2072377.3550671525,1720179.3392994977,1883590.3734015832,1839632.9605894159,2043633.7624074817,{"$f":"O54+O63+O66+O72+O77","v":2097401.7561247009},24278576.822146807]
[]
[]
[]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"mWh @ sales"]
[]
[null,null,"COS Sch",{"$f":"+Inputs!$F$28","v":"2012-07-01"},{"$f":"+Inputs!$F$29","v":"2012-08-01"},{"$f":"+Inputs!$F$30","v":"2012-09-01"},{"$f":"+Inputs!$F$31","v":"2012-10-01"},{"$f":"+Inputs!$F$32","v":"2012-11-01"},{"$f":"+Inputs!$F$33","v":"2012-12-01"},{"$f":"+Inputs!$F$34","v":"2013-01-01"},{"$f":"+Inputs!$F$35","v":"2013-02-01"},{"$f":"+Inputs!$F$36","v":"2013-03-01"},{"$f":"+Inputs!$F$37","v":"2013-04-01"},{"$f":"+Inputs!$F$38","v":"2013-05-01"},{"$f":"+Inputs!$F$39","v":"2013-06-01"},"Total"]
[null,"Residential"]
[null,"Sch 1       sec","1",726106.65785877872,681915.09060622402,470711.32122847636,423264.14363251813,501550.0348694335,605694.53067936713,583493.65887152031,439633.60937744018,488250.18220823823,436451.60110446054,429131.30866233929,452377.23418547458,{"$f":"SUM(D92:O92)","v":6238579.373284271}]
[null,"Sch 2       sec","2",351.94548006078031,313.08944034913208,200.67027780153549,204.94569013245462,258.55023419742076,331.14614117120209,357.89841243597579,276.43537867431081,278.10245255061852,240.00509694226659,226.57123438191792,234.55838750151469,{"$f":"SUM(D93:O93)","v":3273.9182261991291}]
[null,"Sch 3       sec","3",28794.309356450587,22051.436664928457,12831.643389896466,13235.806247315704,16914.764289812203,20423.918670969124,20462.3263743973,16550.7206940834,19322.862517187765,18059.595385948793,17546.833752641847,17020.842469832769,{"$f":"SUM(D94:O94)","v":223215.05981346444}]
[null,"Residential Total",null,{"$f":"SUM(D92:D94)","v":755252.91269529006},704279.61671150161,483743.63489617436,436704.89556996629,518723.34939344309,626449.59549150744,604313.88365835359,456460.76545019785,507851.14717797661,454751.20158735156,446904.71364936308,{"$f":"SUM(O92:O94)","v":469632.63504280883},6465068.3513239343]
[]
[null,"General Service"]
[null,"Sch 6       sec","6",{"$f":"+D134","v":548776.36502445932},523671.85564161662,488177.46195755719,510754.247390882,448202.5774332931,479339.76113513374,466801.89649671462,412661.22803053807,451091.36561482633,439592.80881179078,498671.65144530433,{"$f":"+O134","v":507356.11538099847},{"$f":"SUM(D98:O98)","v":5775097.334363115}]
[null,"Sch 6       pri","6",{"$f":"+D138","v":21582.098958190723},20579.359034512872,19226.875036022189,20129.061032248097,17677.569812592872,18864.526052971378,18343.604139238465,16238.865267701491,17767.907412211811,17339.461463601845,19663.646868265107,{"$f":"+O138","v":20000.511499315107},227413.486576872]
[null,"Sch 8       sec","8",{"$f":"D146","v":100054.31565735268},104850.84031351857,84905.322735549213,108695.68088616853,88440.051766361066,97621.480604585682,94980.305323804612,77550.371176944405,84681.717465051697,86321.780013998039,102526.68795565999,{"$f":"O146","v":104912.53816336457},1135541.0920623592]
[null,"Sch 8       pri","8",{"$f":"D147","v":83366.069342647315},87362.572686481421,70743.80526445077,90566.125113831469,73688.970233638931,81339.011395414316,79138.362676195378,64615.599823055578,70557.495534948292,71924.008986001936,85426.070044339998,{"$f":"O147","v":87413.979836635437},946142.07093764085]
[null,"Sch 9       sub trn","9",{"$f":"D155","v":361772.33927162911},{"$f":"E155","v":428064.70170139556},321152.75661165779,472950.40120881767,352391.78097164549,414857.69374834897,425595.33488257253,331035.23990574625,366746.66167649219,370963.44987533113,448466.82663521019,{"$f":"O155","v":468828.98110996356},4762826.16759881]
[null,"Sch 23     sec","23",131349.16399999999,122873.477,109444.68799999999,108688.607,101793.609,113712.742,116668.302,105230.217,108401.186,101219.311,110868.86500000001,113487.228,1343737.3960000002]
[null,"General Service Total",null,{"$f":"SUM(D98:D103)","v":1246900.352254279},1287402.806377525,1093650.9096052372,1311784.1226319477,1082194.5592175315,1205735.2149364543,1201527.8055185254,1007331.5212039857,1099246.3337035305,1087360.8201507237,1265623.7479487795,{"$f":"SUM(O98:O103)","v":1301999.3539902773},14190757.547538796]
[]
[null,"Irrigation"]
[null,"Sch 10       sec","10",51053.163,43285.601000000002,27758.15,10183.752,2072.107,915.57299999999998,977.02099999999996,1095.569,3534.7310000000002,17960.094000000001,36443.697999999997,49981.481,{"$f":"SUM(D107:O107)","v":245260.94}]
[]
[null,"Street Lights"]
[null,"Sch 7,11,12      sec","7,11,12",{"$f":"D168","v":7250.4070000000002},7235.1620000000003,7243.8899999999994,7207.4920000000011,7183.5439999999999,7115.1419999999998,7170.4110000000001,7131.4430000000002,7133.2620000000006,7132.2089999999998,7112.9390000000003,{"$f":"O168","v":7038.045000000001},{"$f":"SUM(D110:O110)","v":85953.945999999996}]
[null,"Sch 15     sec","Traffic signals",{"$f":"+D170","v":495.88900000000001},500.51299999999998,498.50799999999998,485.71499999999997,512.09799999999996,562.22799999999995,600.93100000000004,558.96900000000005,529.97500000000002,506.49700000000001,497.17399999999998,{"$f":"+O170","v":506.80399999999997},{"$f":"SUM(D111:O111)","v":6255.3010000000013}]
[null,"Sch 15     sec","Metered outdoor lgt",{"$f":"+D172","v":1338.866},1289.482,1397.6559999999999,1581.44,1613.011,1756.7,1734.402,1582.5129999999999,1470.896,1413.011,1472.4570000000001,{"$f":"+O172","v":1460.837},{"$f":"SUM(D112:O112)","v":18111.271000000001}]
[null,"Street Lighting Total",null,{"$f":"SUM(D110:D112)","v":9085.1620000000003},9025.1569999999992,9140.0540000000001,9274.6470000000008,9308.6530000000002,9434.07,9505.7440000000006,9272.9249999999993,9134.1330000000016,9051.7170000000006,9082.57,{"$f":"SUM(O110:O112)","v":9005.6860000000015},110320.51800000001]
[]
[null,"Industrial"]
[null,"Cust 1       trn",null,48411,54015,38136,47955,49275,50994,50960,49259,42228,53035,52653,50704,{"$f":"SUM(D116:O116)","v":587625}]
[null,"Cust 2       trn",null,{"$f":"$D$177","v":70440.423888370467},{"$f":"$E$177","v":67111.7873118797},{"$f":"$F$177","v":70787.833893975549},{"$f":"$G$177","v":94479.839000000007},{"$f":"$H$177","v":91139.8},{"$f":"$I$177","v":70421.114802541502},{"$f":"$J$177","v":54048.057275014602},{"$f":"$K$177","v":71899.16},{"$f":"$L$177","v":84809.24},{"$f":"$M$177","v":85131.8},{"$f":"$N$177","v":87043.839999999997},{"$f":"$O$177","v":65532.818613975563},{"$f":"SUM(D117:O117)","v":912845.71478575736}]
[null,"Industrial Customer Total",null,{"$f":"SUM(D116:D117)","v":118851.42388837047},121126.7873118797,108923.83389397555,142434.83900000001,140414.79999999999,121415.1148025415,105008.05727501461,121158.16,127037.24,138166.79999999999,139696.84,{"$f":"SUM(O116:O117)","v":116236.81861397557},1500470.7147857575]
[]
[null,"TOTAL UTAH ",null,{"$f":"D95+D104+D107+D113+D118","v":2181143.0138379396},2165119.9684009063,1723216.5823953869,1910382.2562019143,1752713.4686109745,1963949.5682305035,1921332.5114518935,1595318.9406541835,1746803.5848815069,1707290.6327380752,1897751.5695981428,{"$f":"O95+O104+O107+O113+O118","v":1946855.9746470617},22511878.07164849]
[]
[]
[]
[]
[]
[]
[null,"Schedule mWh breakouts - @ sales"]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,null,null,{"$f":"+Inputs!$F$28","v":"2012-07-01"},{"$f":"+Inputs!$F$29","v":"2012-08-01"},{"$f":"+Inputs!$F$30","v":"2012-09-01"},{"$f":"+Inputs!$F$31","v":"2012-10-01"},{"$f":"+Inputs!$F$32","v":"2012-11-01"},{"$f":"+Inputs!$F$33","v":"2012-12-01"},{"$f":"+Inputs!$F$34","v":"2013-01-01"},{"$f":"+Inputs!$F$35","v":"2013-02-01"},{"$f":"+Inputs!$F$36","v":"2013-03-01"},{"$f":"+Inputs!$F$37","v":"2013-04-01"},{"$f":"+Inputs!F38","v":"2013-05-01"},{"$f":"Inputs!F39","v":"2013-06-01"},"Total"]
[null,"Schedule 06 - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sec"]
[null,6,"sec",{"$f":"+D140*$R$131","v":521030.66151500941},496066.01395739999,464650.31989327335,486576.72244834958,427786.66412014462,453832.52667756227,439023.38805635786,389639.5073206735,427588.2509725648,418877.38881847431,475017.88983483263,482840.28505277418,{"$f":"SUM(D131:O131)","v":5482929.6186674172},5482929.99985932,{"$f":"+Q131/$Q$140","v":0.9615665296050927}]
[null,"6A","\"",{"$f":"+D141*$R$132","v":25906.564509449956},25738.397684216616,22423.944064283834,23307.097942532386,19826.128313148522,24821.689457571483,27252.29244035673,22771.295709864571,23190.504642261545,20442.121993316439,23190.290610471671,24019.034328224319,{"$f":"SUM(D132:O132)","v":282889.36169569811},282889.05638568202,{"$f":"+Q132/$Q$141","v":0.97162050446190529}]
[null,"6B","\"",{"$f":"+D142","v":1839.1389999999999},1867.444,1103.1980000000001,870.42700000000002,589.78499999999997,685.54499999999996,526.21600000000001,250.42500000000001,312.61,273.298,463.471,{"$f":"+O142","v":496.79599999999999},{"$f":"SUM(D133:O133)","v":9278.3539999999994},9278.3539999999994,{"$f":"+Q133/$Q$142","v":1}]
[null,null,"Total - sec",{"$f":"SUM(D131:D133)","v":548776.36502445932},523671.85564161662,488177.46195755719,510754.247390882,448202.5774332931,479339.76113513374,466801.89649671462,412661.22803053807,451091.36561482633,439592.80881179078,498671.65144530433,{"$f":"SUM(O131:O133)","v":507356.11538099847},{"$f":"SUM(P131:P133)","v":5775097.334363116},{"$f":"SUM(Q131:Q133)","v":5775097.4102450022},{"$f":"+Q134/Q143","v":0.96211360602837426}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pri"]
[null,6,"pri",{"$f":"+D140*$R$136","v":20825.409254209571},19827.581217059895,18571.907157517751,19448.297628194217,17098.480016302194,18139.523830422317,17547.607854513826,15573.751797959896,17090.549513733014,16742.379467869574,18986.295221315788,19298.953561399121,{"$f":"SUM(D136:O136)","v":219150.73652049722},219150.75175660127,{"$f":"+Q136/$Q$140","v":3.8433470394907299E-2}]
[null,"6A","\"",{"$f":"+D141*$R$137","v":756.68970398115175},751.77781745297671,654.96787850443945,680.76340405387828,579.08979629067812,725.002222549061,795.99628472463746,665.11346974159392,677.35789847879732,597.08199573227125,677.35164694931859,701.55793791598614,{"$f":"SUM(D137:O137)","v":8262.7500563747908},8262.7411387529428,{"$f":"+Q137/$Q$141","v":2.837949553809466E-2}]
[null,null,"Total - pri",{"$f":"SUM(D136:D137)","v":21582.098958190723},20579.359034512872,19226.875036022189,20129.061032248097,17677.569812592872,18864.526052971378,18343.604139238465,16238.865267701491,17767.907412211811,17339.461463601845,19663.646868265107,{"$f":"SUM(O136:O137)","v":20000.511499315107},{"$f":"SUM(P136:P137)","v":227413.486576872},{"$f":"SUM(Q136:Q137)","v":227413.49289535423},{"$f":"+Q138/Q143","v":3.788639397162568E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,6,"sec & pri",541856.07076921896,515893.59517445986,483222.22705079109,506025.02007654379,444885.14413644682,471972.05050798459,456570.99591087166,405213.2591186334,444678.80048629781,435619.7682863439,494004.18505614845,502139.23861417331,{"$f":"+P131+P136","v":5702080.3551879143},{"$f":"Q131+Q136","v":5702080.751615921},{"$f":"+R131+R136","v":1}]
[null,"6A","\"",26663.254213431108,26490.175501669593,23078.911942788276,23987.861346586265,20405.2181094392,25546.691680120544,28048.288725081369,23436.409179606166,23867.862540740345,21039.20398904871,23867.64225742099,24720.592266140306,291152.11175207293,{"$f":"Q132+Q137","v":291151.79752443498},1]
[null,"6B","\"",1839.1389999999999,1867.444,1103.1980000000001,870.42700000000002,589.78499999999997,685.54499999999996,526.21600000000001,250.42500000000001,312.61,273.298,463.471,496.79599999999999,{"$f":"+P133","v":9278.3539999999994},{"$f":"Q133","v":9278.3539999999994},{"$f":"+R133","v":1}]
[null,null,"Total - sec & pri",{"$f":"SUM(D140:D142)","v":570358.46398265008},544251.21467612952,507404.33699357935,530883.30842313007,465880.14724588598,498204.28718810511,485145.50063595304,428900.09329823958,468859.27302703814,456932.27027539263,518335.29831356945,{"$f":"SUM(O140:O142)","v":527356.62688031362},{"$f":"SUM(P140:P142)","v":6002510.8209399879},{"$f":"SUM(Q140:Q142)","v":6002510.9031403568},{"$f":"+Q143/Q143","v":1}]
[]
[null,"Schedule 08 - "]
[null,null,"sec",{"$f":"D150*$R$146","v":100054.31565735268},104850.84031351857,84905.322735549213,108695.68088616853,88440.051766361066,97621.480604585682,94980.305323804612,77550.371176944405,84681.717465051697,86321.780013998039,102526.68795565999,104912.53816336457,{"$f":"SUM(D146:O146)","v":1135541.0920623592},1135541.0920623592,{"$f":"+Q146/Q148","v":0.54549179829359029}]
[null,null,"pri",{"$f":"D150*$R$147","v":83366.069342647315},87362.572686481421,70743.80526445077,90566.125113831469,73688.970233638931,81339.011395414316,79138.362676195378,64615.599823055578,70557.495534948292,71924.008986001936,85426.070044339998,87413.979836635437,{"$f":"SUM(D147:O147)","v":946142.07093764085},946142.07093764096,{"$f":"+Q147/Q148","v":0.45450820170640965}]
[null,null,"Total",{"$f":"SUM(D146:D147)","v":183420.38500000001},192213.413,155649.12799999997,199261.80599999998,162129.022,178960.492,174118.66800000001,142165.97099999999,155239.21299999999,158245.78899999999,187952.75799999997,{"$f":"SUM(O146:O147)","v":192326.51800000001},2081683.1630000002,{"$f":"SUM(Q146:Q147)","v":2081683.1630000002},{"$f":"SUM(R146:R147)","v":1}]
[]
[null,null,"Total - sec & pri",183420.38500000001,192213.413,155649.128,199261.80600000001,162129.022,178960.492,174118.66800000001,142165.97099999999,155239.21299999999,158245.78899999999,187952.758,192326.51800000001,{"$f":"SUM(D150:O150)","v":2081683.1629999999}]
[]
[null,"Schedule 09 - "]
[null,9,"subtrn",358438.63627162913,424493.32970139559,317978.62761165778,469788.25020881766,348773.97697164549,410628.962748349,421294.89888257254,327993.18090574624,363772.9106764922,368065.63587533112,444625.61063521018,465653.46710996353,{"$f":"SUM(D153:O153)","v":4721507.4875988103}]
[null,"9A","\"",3333.703,3571.3719999999998,3174.1289999999999,3162.1509999999998,3617.8040000000001,4228.7309999999998,4300.4359999999997,3042.0590000000002,2973.7510000000002,2897.8139999999999,3841.2159999999999,3175.5140000000001,{"$f":"SUM(D154:O154)","v":41318.680000000008}]
[null,null,"Total",{"$f":"SUM(D153:D154)","v":361772.33927162911},428064.70170139556,321152.75661165779,472950.40120881767,352391.78097164549,414857.69374834897,425595.33488257253,331035.23990574625,366746.66167649219,370963.44987533113,448466.82663521019,{"$f":"SUM(O153:O154)","v":468828.98110996356},4762826.16759881]
[]
[null,0]
[null,null,"pri",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D158:N158)","v":0},"from load size breakouts"]
[null,null,"sub",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D159:N159)","v":0}]
[null,null,"Total",{"$f":"SUM(D158:D159)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(O158:O159)","v":0},0]
[]
[null,"Lighting (7,11,12,PT) -"]
[null,"Schedule 07",null,1038.3630000000001,1039.048,1037.614,1037.604,1035.068,1036.4970000000001,1032.539,1029.77,1027.1679999999999,1024.3150000000001,1020.843,1019.383,{"$f":"SUM(D163:O163)","v":12378.212000000001}]
[null,"Schedule 11",null,1396.48,1392.2449999999999,1393.5550000000001,1389.9380000000001,1383.0519999999999,1374.4359999999999,1326.578,1326.059,1327.069,1325.88,1321.473,1325.288,16282.052999999998]
[null,"Schedule 12","(121 A,B)",4814.9210000000003,4803.22,4812.0469999999996,4779.3280000000004,4764.7950000000001,4703.5079999999998,4810.616,4774.9790000000003,4778.4030000000002,4781.3919999999998,4770.0010000000002,4692.7030000000004,57285.913000000008]
[null,"PTLD",null,0.64300000000000002,0.64900000000000002,0.67400000000000004,0.622,0.629,0.70099999999999996,0.67800000000000005,0.63500000000000001,0.622,0.622,0.622,0.67100000000000004,7.7679999999999998]
[null,77,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Lighting",{"$f":"SUM(D163:D167)","v":7250.4070000000002},7235.1620000000003,7243.8899999999994,7207.4920000000011,7183.5439999999999,7115.1419999999998,7170.4110000000001,7131.4430000000002,7133.2620000000006,7132.2089999999998,7112.9390000000003,{"$f":"SUM(O163:O167)","v":7038.045000000001},85953.945999999996]
[]
[null,"Schedule 15 - TOSS",null,495.88900000000001,500.51299999999998,498.50799999999998,485.71499999999997,512.09799999999996,562.22799999999995,600.93100000000004,558.96900000000005,529.97500000000002,506.49700000000001,497.17399999999998,506.80399999999997,{"$f":"SUM(D170:O170)","v":6255.3010000000013}]
[]
[null,"Schedule 15 - MONL",null,1338.866,1289.482,1397.6559999999999,1581.44,1613.011,1756.7,1734.402,1582.5129999999999,1470.896,1413.011,1472.4570000000001,1460.837,{"$f":"SUM(D172:O172)","v":18111.271000000001}]
[]
[]
[null,"Cust 2       trn",null,79200.554000000004,77799.055999999997,78901.664999999994,94479.839000000007,91139.8,80718.464999999997,64851.677000000003,71899.16,84809.24,85131.8,87043.839999999997,72951.342999999993,{"$f":"SUM(D175:O175)","v":968926.43900000001}]
[null,null,"pass through",-8760.1301116295308,-10687.268688120301,-8113.8311060244496,0,0,-10297.3501974585,-10803.619724985399,0,0,0,0,-7418.52438602443,{"$f":"SUM(D176:O176)","v":-56080.724214242611}]
[null,null,"Total",{"$f":"SUM(D175:D176)","v":70440.423888370467},67111.7873118797,70787.833893975549,94479.839000000007,91139.8,70421.114802541502,54048.057275014602,71899.16,84809.24,85131.8,87043.839999999997,{"$f":"SUM(O175:O176)","v":65532.818613975563},912845.71478575736]

{"sheet":"Cust Factors","index":28,"n_rows":149,"n_cols":15,"rows_kept":149,"cut":false,"hidden":false,"merged":[]}
[null,"Customer Factors  (F40-F48)"]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"Weighted Customer Factors"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[]
[null,null,null,null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[null,null,null,{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[null,"Description",null,{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"},"Total"]
[]
[1,"Residential",null,{"$f":"$E$97+$E$98+$E$99","v":720352},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D16:N16)","v":720352}]
[{"$f":"A16+1","v":2},"Commercial",null,0,{"$f":"$E$103","v":13575},{"$f":"E104","v":158},0,{"$f":"$E$105","v":30},0,0,0,{"$f":"$E$106","v":77181},0,0,90944]
[3,"Industrial",null,0,{"$f":"$E$110","v":1420},{"$f":"E111","v":112},0,{"$f":"$E$112","v":120},0,0,0,{"$f":"$E$113","v":3422},{"$f":"$E$114","v":1},{"$f":"$E$115","v":1},5076]
[4,"Irrigation",null,0,0,0,0,0,{"$f":"$E$119+$E$120","v":2966},0,0,0,0,0,2966]
[5,"St Lighting",null,0,0,0,{"$f":"$E$128+$E$129+$E$130","v":1669},0,0,{"$f":"$E$131","v":2312},{"$f":"$E$132","v":657},0,0,0,4638]
[6,"Area Lighting",null,0,0,0,{"$f":"$E$136+$E$137","v":7794},0,0,0,0,0,0,0,7794]
[7,"OSPA",null,0,{"$f":"$E$141","v":0},{"$f":"$E$142","v":0},0,{"$f":"$E$143","v":2},0,0,0,{"$f":"$E$144","v":0},0,0,2]
[8," Ave Customers",null,{"$f":"SUM(D16:D22)","v":720352},{"$f":"SUM(E16:E22)","v":14995},{"$f":"SUM(F16:F22)","v":270},{"$f":"SUM(G16:G22)","v":9463},152,2966,2312,657,{"$f":"SUM(L16:L22)","v":80603},{"$f":"SUM(M16:M22)","v":1},{"$f":"SUM(N16:N22)","v":1},{"$f":"SUM(O16:O22)","v":831772}]
[9]
[10,"FACTOR 40",null,{"$f":"D23/$O$23","v":0.86604502195313138},1.802777684269247E-2,3.2460818589709681E-4,1.1376915789423063E-2,1.827423861346619E-4,3.5658810347066264E-3,2.7796078733114361E-3,7.8987991901626885E-4,9.6905161510606269E-2,1.2022525403596177E-6,1.2022525403596177E-6,{"$f":"SUM(D25:N25)","v":1}]
[11]
[12,"Residential",null,{"$f":"$G$97+$G$98+$G$99","v":720352},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D27:N27)","v":720352}]
[13,"Commercial",null,0,{"$f":"$G$103","v":14282.242556123048},{"$f":"$G$104","v":11823.37305304136},0,{"$f":"$G$105","v":2185.4422031279782},0,0,0,{"$f":"$G$106","v":77181},0,0,105472.05781229239]
[14,"Industrial",null,0,{"$f":"$G$110","v":1493.9804368099249},{"$f":"$G$111","v":8381.1252021559012},0,{"$f":"$G$112","v":8741.768812511913},0,0,0,{"$f":"$G$113","v":3422},{"$f":"$G$114","v":85.31222154123661},{"$f":"$G$115","v":85.31222154123661},22209.498894560213]
[15,"Irrigation",null,0,0,0,0,0,{"$f":"$G$119+$G$120","v":3246.6865253234882},0,0,0,0,0,3246.6865253234882]
[16,"St Lighting",null,0,0,0,{"$f":"$G$128+$G$129+$G$130","v":0},0,0,{"$f":"$G$131","v":2312},{"$f":"$G$132","v":657},0,0,0,2969]
[17,"Area Lighting",null,0,0,0,{"$f":"$G$136+$G$137","v":0},0,0,0,0,0,0,0,0]
[18,"OSPA",null,0,{"$f":"$G$141","v":0},{"$f":"$G$142","v":0},0,{"$f":"$G$143","v":145.69614687519854},0,0,0,{"$f":"$G$144","v":0},0,0,145.69614687519854]
[19," Ave Customers",null,{"$f":"SUM(D27:D33)","v":720352},{"$f":"SUM(E27:E33)","v":15776.222992932973},20204.498255197261,0,11072.90716251509,3246.6865253234882,2312,657,80603,{"$f":"SUM(M27:M33)","v":85.31222154123661},{"$f":"SUM(N27:N33)","v":85.31222154123661},{"$f":"SUM(O27:O33)","v":854394.93937905133}]
[20]
[21,"FACTOR 41",null,{"$f":"D34/$O$34","v":0.84311360800372981},1.8464789836417642E-2,2.3647726974929516E-2,0,1.2959940013879937E-2,3.7999833281820265E-3,2.7060085370827366E-3,7.6896522874712707E-4,9.4339276001072586E-2,9.9851037979273362E-5,9.9851037979273362E-5,{"$f":"SUM(D36:N36)","v":0.99999999999999989}]
[22]
[23,"Residential",null,{"$f":"$I$97+$I$98+$I$99","v":720352},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D38:N38)","v":720352}]
[24,"Commercial",null,0,{"$f":"$I$103","v":14604.173874697428},{"$f":"$I$104","v":169.97859832060357},0,{"$f":"$I$105","v":105.03355617839891},0,0,0,{"$f":"$I$106","v":72880.261959496071},0,0,87759.447988692496]
[25,"Industrial",null,0,{"$f":"$I$110","v":1527.6557570585892},{"$f":"$I$111","v":120.49115830321267},0,{"$f":"$I$112","v":420.13422471359564},0,0,0,{"$f":"$I$113","v":3231.3167285393502},{"$f":"$I$114","v":3.5011185392799637},{"$f":"$I$115","v":3.5011185392799637},5306.6001056933073]
[26,"Irrigation",null,0,0,0,0,0,{"$f":"$I$119+$I$120","v":2851.4070395547833},0,0,0,0,0,2851.4070395547833]
[27,"St Lighting",null,0,0,0,{"$f":"$I$128+$I$129+$I$130","v":1509.2522693465507},0,0,{"$f":"$I$131","v":2090.7077571774867},{"$f":"$I$132","v":594.11548290034978},0,0,0,4194.0755094243868]
[28,"Area Lighting",null,0,0,0,{"$f":"$I$136+$I$137","v":7043.4786854046042},0,0,0,0,0,0,0,7043.4786854046042]
[29,"OSPA",null,0,{"$f":"$I$141","v":0},{"$f":"$I$142","v":0},0,{"$f":"$I$143","v":7.0022370785599275},0,0,0,{"$f":"$I$144","v":0},0,0,7.0022370785599275]
[30," Ave Customers",null,{"$f":"SUM(D38:D44)","v":720352},16131.829631756016,290.46975662381624,8552.7309547511541,532.17001797055445,2851.4070395547833,2090.7077571774867,594.11548290034978,76111.578688035428,{"$f":"SUM(M38:M44)","v":3.5011185392799637},{"$f":"SUM(N38:N44)","v":3.5011185392799637},{"$f":"SUM(O38:O44)","v":827514.01156584825}]
[31]
[32,"FACTOR 42",null,{"$f":"D45/$O$45","v":0.87050127240374708},1.949432807938908E-2,3.5101491039913653E-4,1.0335451527361338E-2,6.4309487275455968E-4,3.4457507663939861E-3,2.5264922743983309E-3,7.1795217313135962E-4,9.1976181217783476E-2,4.2308873207536825E-6,4.2308873207536825E-6,{"$f":"SUM(D47:N47)","v":0.99999999999999989}]
[33]
[34]
[35," Residential",null,{"$f":"D16","v":720352},0,0,0,0,0,0,0,0,{"$f":"M16","v":0},{"$f":"N16","v":0},{"$f":"SUM(D50:N50)","v":720352}]
[36]
[37,"FACTOR 43",null,{"$f":"D50/$O$50","v":1},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D52:N52)","v":1}]
[38]
[39]
[40," Commercial",null,{"$f":"D17","v":0},13575,158,0,30,0,0,0,77181,{"$f":"M17","v":0},{"$f":"N17","v":0},{"$f":"SUM(D55:N55)","v":90944}]
[41]
[42,"FACTOR 44",null,{"$f":"D55/$O$55","v":0},0.1492676812104152,1.7373328641801548E-3,0,3.2987332864180155E-4,0,0,0,0.84866511259676281,0,0,{"$f":"SUM(D57:N57)","v":1}]
[43]
[44]
[45," Industrial / Irrigation",null,{"$f":"D18+D19","v":0},1420,112,0,120,2966,0,0,3422,{"$f":"M18+M19","v":1},{"$f":"N18+N19","v":1},{"$f":"SUM(D60:N60)","v":8042}]
[46]
[47,"FACTOR 45",null,{"$f":"D60/$O$60","v":0},0.1765729917930863,1.3926883859736384E-2,0,1.4921661278288983E-2,0.36881372792837602,0,0,0.42551604078587418,1.2434717731907486E-4,1.2434717731907486E-4,{"$f":"SUM(D62:N62)","v":1.0000000000000002}]
[48]
[49]
[50," Lighting",null,{"$f":"D20+D21","v":0},0,0,9463,{"$f":"H20+H21","v":0},0,2312,657,0,{"$f":"M20+M21","v":0},{"$f":"N20+N21","v":0},{"$f":"SUM(D65:N65)","v":12432}]
[51]
[52,"FACTOR 46",null,{"$f":"D65/$O$65","v":0},0,0,0.76118082368082363,0,0,0.18597168597168598,5.2847490347490346E-2,0,0,0,{"$f":"SUM(D67:N67)","v":1}]
[53]
[54]
[55," Ave Customers",null,{"$f":"D34","v":720352},{"$f":"E34","v":15776.222992932973},{"$f":"F34","v":20204.498255197261},{"$f":"G34","v":0},{"$f":"H34","v":11072.90716251509},{"$f":"$G$123+$G$124","v":1839.3511771359524},{"$f":"J34","v":2312},657,80603,{"$f":"M34","v":85.31222154123661},{"$f":"N34","v":85.31222154123661},{"$f":"SUM(D70:N70)","v":852987.60403086373}]
[56]
[57,"FACTOR 47",null,{"$f":"D70/$O$70","v":0.84450465234889327},1.8495254700515131E-2,2.3686743112935321E-2,0,1.298132248369044E-2,2.1563633145944274E-3,2.7104731523347491E-3,7.7023393645498706E-4,9.4494925388251633E-2,1.0001578116503291E-4,1.0001578116503291E-4,{"$f":"SUM(D72:N72)","v":1.0000000000000002}]
[58]
[59]
[60," Ave Customers",null,{"$f":"D45","v":720352},{"$f":"E45","v":16131.829631756016},{"$f":"F45","v":290.46975662381624},{"$f":"G45","v":8552.7309547511541},{"$f":"H45","v":532.17001797055445},{"$f":"$I$123+$I$124","v":1615.4127766234728},{"$f":"J45","v":2090.7077571774867},594.11548290034978,76111.578688035428,{"$f":"M45","v":3.5011185392799637},{"$f":"N45","v":3.5011185392799637},{"$f":"SUM(D75:N75)","v":826278.01730291685}]
[61]
[62,"FACTOR 48",null,{"$f":"D75/$O$75","v":0.87180341835950848},1.9523488818463899E-2,3.515399787252586E-4,1.0350911891216015E-2,6.440568511160799E-4,1.9550475055555737E-3,2.5302715471020752E-3,7.190261273555637E-4,9.2113764488705521E-2,4.2372161257636839E-6,4.2372161257636839E-6,{"$f":"SUM(D77:N77)","v":1}]
[]
[]
[]
[]
[null,"Customer Factors Detail"]
[]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"Weighted Customer Factors"]
[]
[null,"A","B","C","D","E","F","G","H"]
[]
[null,null,null,"COS","Average","Account","Total Acct 902","Account","Total Acct 903"]
[null,null,null,"Schedule","Customers",902,"Customers",903,"Customers"]
[null,"Description",null,null,"(F 40)","Weighting","(F 41)","Weighting","(F 42)"]
[]
[1,"Residential",null,1,690735,1,{"$f":"E97*F97","v":690735},1,{"$f":"E97*H97","v":690735}]
[{"$f":"A97+1","v":2},null,null,2,417,{"$f":"$F$97","v":1},{"$f":"E98*F98","v":417},{"$f":"$H$97","v":1},{"$f":"E98*H98","v":417}]
[3,null,null,3,29200,{"$f":"F98","v":1},{"$f":"E99*F99","v":29200},{"$f":"H98","v":1},{"$f":"E99*H99","v":29200}]
[4," Total",null,null,{"$f":"SUM(E97:E99)","v":720352},null,{"$f":"SUM(G97:G99)","v":720352},null,{"$f":"SUM(I97:I99)","v":720352}]
[5]
[6]
[7,"Commercial",null,6,{"$f":"11391+1917+31+217+19","v":13575},1.0520988991619189,{"$f":"E103*F103","v":14282.242556123048},1.0758139134215416,{"$f":"E103*H103","v":14604.173874697428}]
[8,null,null,8,{"$f":"158","v":158},74.831475019249112,{"$f":"E104*F104","v":11823.37305304136},{"$f":"+H103","v":1.0758139134215416},{"$f":"E104*H104","v":169.97859832060357}]
[9,null,null,9,{"$f":"28+2","v":30},72.848073437599268,{"$f":"E105*F105","v":2185.4422031279782},3.5011185392799637,{"$f":"E105*H105","v":105.03355617839891}]
[10,null,null,23,{"$f":"11786+65395","v":77181},1,{"$f":"E106*F106","v":77181},0.94427724387473699,{"$f":"E106*H106","v":72880.261959496071}]
[11," Total",null,null,{"$f":"SUM(E103:E106)","v":90944},null,{"$f":"SUM(G103:G106)","v":105472.05781229239},null,{"$f":"SUM(I103:I106)","v":87759.447988692496}]
[12]
[13]
[14,"Industrial",null,6,{"$f":"1151+265+4","v":1420},{"$f":"+F103","v":1.0520988991619189},{"$f":"E110*F110","v":1493.9804368099249},{"$f":"H103","v":1.0758139134215416},{"$f":"E110*H110","v":1527.6557570585892}]
[15,null,null,8,{"$f":"112","v":112},{"$f":"F104","v":74.831475019249112},8381.1252021559012,{"$f":"H104","v":1.0758139134215416},120.49115830321267]
[16,null,null,9,{"$f":"120","v":120},{"$f":"+F105","v":72.848073437599268},8741.768812511913,{"$f":"+H105","v":3.5011185392799637},420.13422471359564]
[17,null,null,23,{"$f":"3422","v":3422},{"$f":"+F106","v":1},3422,{"$f":"+H106","v":0.94427724387473699},3231.3167285393502]
[18,null,null,{"$f":"M$14","v":"Cust 1"},{"$f":"1","v":1},85.31222154123661,85.31222154123661,3.5011185392799637,3.5011185392799637]
[19,null,null,{"$f":"N$14","v":"Cust 2"},{"$f":"1","v":1},85.31222154123661,85.31222154123661,{"$f":"H114","v":3.5011185392799637},3.5011185392799637]
[20," Total",null,null,{"$f":"SUM(E110:E115)","v":5076},null,{"$f":"SUM(G110:G115)","v":22209.498894560213},null,{"$f":"SUM(I110:I115)","v":5306.6001056933073}]
[21]
[22]
[23,"Irrigation - annual cust",null,10,{"$f":"2966","v":2966},1.0946347017274067,{"$f":"E119*F119","v":3246.6865253234882},0.9613644772605473,{"$f":"E119*H119","v":2851.4070395547833}]
[24,null,null,"TOD",0,{"$f":"$F$119","v":1.0946347017274067},{"$f":"E120*F120","v":0},{"$f":"$H$119","v":0.9613644772605473},{"$f":"E120*H120","v":0}]
[25," Total",null,null,{"$f":"SUM(E119:E120)","v":2966},null,{"$f":"G119+G120","v":3246.6865253234882},null,{"$f":"SUM(I119:I120)","v":2851.4070395547833}]
[26]
[27,"Irrigation - ave billings",null,10,{"$f":"(12565+5886)/12","v":1537.5833333333333},{"$f":"$F$119","v":1.0946347017274067},{"$f":"E123*F123","v":1683.0920734643651},{"$f":"$H$119","v":0.9613644772605473},{"$f":"E123*H123","v":1478.1779974945298}]
[28,null,null,"TOD",{"$f":"(1143+570)/12","v":142.75},{"$f":"$F$119","v":1.0946347017274067},{"$f":"E124*F124","v":156.2591036715873},{"$f":"$H$119","v":0.9613644772605473},{"$f":"E124*H124","v":137.23477912894313}]
[29," Total",null,null,{"$f":"SUM(E123:E124)","v":1680.3333333333333},null,{"$f":"G123+G124","v":1839.3511771359524},null,{"$f":"SUM(I123:I124)","v":1615.4127766234728}]
[30]
[31]
[32,"Street Lighting",null,11,{"$f":"817","v":817},0,{"$f":"E128*F128","v":0},0.90428536210098909,{"$f":"E128*H128","v":738.80114083650813}]
[33,null,null,12,{"$f":"530+100+222","v":852},0,{"$f":"E129*F129","v":0},{"$f":"$H$128","v":0.90428536210098909},{"$f":"E129*H129","v":770.45112851004274}]
[34,null,null,"77",0,0,{"$f":"E130*F130","v":0},0,{"$f":"E130*H130","v":0}]
[35,null,null,"15 - TOSS",{"$f":"787+11+1514","v":2312},1,{"$f":"E131*F131","v":2312},{"$f":"$H$128","v":0.90428536210098909},{"$f":"E131*H131","v":2090.7077571774867}]
[36,null,null,"15 - MONL",{"$f":"437+7+58+25+130","v":657},1,{"$f":"E132*F132","v":657},{"$f":"$H$128","v":0.90428536210098909},{"$f":"E132*H132","v":594.11548290034978}]
[37," Total",null,null,{"$f":"SUM(E128:E132)","v":4638},null,{"$f":"SUM(G128:G132)","v":2969},null,{"$f":"SUM(I128:I132)","v":4194.0755094243868}]
[38]
[39]
[40,"Area Lighting",null,7,{"$f":"2978+4333+473+5","v":7789},0,{"$f":"E136*F136","v":0},{"$f":"$H$128","v":0.90428536210098909},{"$f":"E136*H136","v":7043.4786854046042}]
[41,null,null,"Post-Top",{"$f":"3+2","v":5},0,{"$f":"E137*F137","v":0},0,{"$f":"E137*H137","v":0}]
[42," Total",null,null,{"$f":"SUM(E136:E137)","v":7794},null,{"$f":"SUM(G136:G137)","v":0},null,{"$f":"SUM(I136:I137)","v":7043.4786854046042}]
[43]
[44]
[45,"OSPA",null,6,0,{"$f":"+F110","v":1.0520988991619189},{"$f":"E141*F141","v":0},{"$f":"+H110","v":1.0758139134215416},{"$f":"E141*H141","v":0}]
[46,null,null,8,0,{"$f":"F141","v":1.0520988991619189},{"$f":"E142*F142","v":0},{"$f":"+H111","v":1.0758139134215416},{"$f":"E142*H142","v":0}]
[47,null,null,9,{"$f":"2","v":2},{"$f":"+F112","v":72.848073437599268},{"$f":"E143*F143","v":145.69614687519854},{"$f":"+H112","v":3.5011185392799637},{"$f":"E143*H143","v":7.0022370785599275}]
[48,null,null,23,0,{"$f":"+F113","v":1},{"$f":"E144*F144","v":0},{"$f":"+H113","v":0.94427724387473699},{"$f":"E144*H144","v":0}]
[49," Total",null,null,{"$f":"SUM(E141:E144)","v":2},null,{"$f":"SUM(G141:G144)","v":145.69614687519854},null,{"$f":"SUM(I141:I144)","v":7.0022370785599275}]
[50]
[51]
[52]
[53,{"$f":"Inputs!$C$5","v":"State of Utah"},null,null,{"$f":"E100+E107+E116+E121+E133+E138+E145","v":831772}," ",{"$f":"G100+G107+G116+G121+G133+G138+G145","v":854394.93937905133},null,{"$f":"I100+I107+I116+I121+I133+I138+I145","v":827514.01156584825}]

{"sheet":"Cust Advances","index":29,"n_rows":67,"n_cols":16,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[" ","Customer Advances Factors  ( F50-F51 )"]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"Customer Advances Factor"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M",null,"O"]
[]
[null,null,null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[null,null,{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!#REF!","v":{"$error":"#REF!"}}]
[null,"Description",{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"},{"$f":"'Hot Sheet'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Hot Sheet'!#REF!","v":{"$error":"#REF!"}},"Total"]
[]
[]
[1,"Revenue"]
[{"$f":"A17+1","v":2},"  Residential",{"$f":"Revenues!D28","v":655411513},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C18:O18)","v":655411513}]
[3,"  Com / Ind",null,{"$f":"Revenues!E28","v":495281417},{"$f":"Revenues!F28","v":147626610},null,{"$f":"Revenues!H28","v":246282083},null,null,null,{"$f":"Revenues!L28","v":128265580},null,null,null,null,{"$f":"SUM(C19:O19)","v":1017455690}]
[{"$f":"A19+1","v":4},"  Irrigation",null,null,null,null,null,{"$f":"Revenues!I28","v":17405298},null,null,null,null,null,null,null,{"$f":"SUM(C20:O20)","v":17405298}]
[{"$f":"A20+1","v":5},"  Lighting",null,null,null,{"$f":"Revenues!G28","v":12090420},null,null,{"$f":"Revenues!J28","v":540194},{"$f":"Revenues!K28","v":1390573},null,null,null,null,null,{"$f":"SUM(C21:O21)","v":14021187}]
[{"$f":"A20+1","v":5}]
[6,"Customer Advances"]
[7,"  Residential",{"$f":"$C39*(C18/$C18)","v":1763299.31},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C24:O24)","v":1763299.31}]
[8,"  Com / Ind",null,{"$f":"$C$40*(D19/$D19)","v":249358.15},{"$f":"$C$41*(E19/$E19)","v":79892.36},null,{"$f":"$C$42*(G19/$G19)","v":778903.82},null,null,null,{"$f":"$C$43*(K19/$K19)","v":1577667.76},null,null,null,null,{"$f":"SUM(C25:O25)","v":2685822.09}]
[{"$f":"A25+1","v":9},"  Irr",null,null,null,null,null,{"$f":"$C46*(H20/$H20)","v":17031},null,null,null,null,null,null,null,{"$f":"SUM(C26:O26)","v":17031}]
[{"$f":"A26+1","v":10},"  Lighting",null,null,null,{"$f":"$C$44*(F21/$F21)","v":4324},null,null,{"$f":"$C$45*(I21/($I$21+$J$21))","v":13007.068724501714},{"$f":"$C$45*(J21/($I$21+$J$21))","v":33482.931275498289},null,null,null,null,null,{"$f":"SUM(C27:O27)","v":50814}]
[{"$f":"A27+1","v":11},"Total Cust Advances",{"$f":"SUM(C24:C27)","v":1763299.31},{"$f":"SUM(D24:D27)","v":249358.15},{"$f":"SUM(E24:E27)","v":79892.36},{"$f":"SUM(F24:F27)","v":4324},{"$f":"SUM(G24:G27)","v":778903.82},17031,13007.068724501714,33482.931275498289,1577667.76,0,0,{"$f":"SUM(N24:N26)","v":0},{"$f":"SUM(O24:O26)","v":0},{"$f":"SUM(P24:P27)","v":4516966.4000000004}]
[12,null,null,null,null,0]
[13,"FACTOR 50",{"$f":"C28/$P$28","v":0.3903724654670887},5.5204783015432655E-2,1.7687171638026796E-2,9.5727964680011781E-4,0.17243958688734101,3.7704508937679939E-3,2.8796027184310501E-3,7.4127031973269244E-3,0.34927595653578469,0,0,0,0,{"$f":"SUM(C30:O30)","v":0.99999999999999989}]
[14]
[15]
[16,"Security Deposits",{"$f":"+C52+C53+C65","v":4327704.8600000003},{"$f":"C54+C55","v":606048},{"$f":"+C56","v":1525684.17},{"$f":"C57+C58","v":22966},{"$f":"C60+C61","v":2572408.9699999997},{"$f":"C62","v":118485.5},0,{"$f":"+C59","v":0},{"$f":"C63+C66","v":4881973.43},0,{"$f":"C64","v":0},null,null,{"$f":"SUM(C33:O33)","v":14055270.93}]
[17]
[18,"FACTOR 51",{"$f":"C33/$P33","v":0.30790618562626315},4.3118912685377882E-2,0.10854889796137142,1.6339777521456856E-3,0.1830209451537054,8.4299691261803377E-3,0,0,0.34734111169495613,0,0,0,0,{"$f":"SUM(C35:O35)","v":1}]
[]
[]
[null,"Contribution in Aid of Construction"]
[null,"   UT   Residential",1763299.31]
[null,"   UT   Schedule 6",249358.15]
[null,"   UT   Schedule 8",79892.36]
[null,"   UT   Schedule 9",778903.82]
[null,"   UT   Schedule 23",1577667.76]
[null,"   UT   Schedule 7/11/12",{"$f":"2916+1408","v":4324}]
[null,"   UT   Schedule 15",46490]
[null,"   UT   Irrigation",17031]
[null,"Total",{"$f":"SUM(C39:C46)","v":4516966.4000000004}]
[]
[]
[]
[null,"Deposits Charged by State"]
[null,"08RESD0001",{"$f":"8978+4313858.86","v":4322836.8600000003},"Res"]
[null,"08RESD0002",735,"Res"]
[null,"08GNSV0006",{"$f":"389654+6141+19548","v":415343},"Sch 6"]
[null,"08GNSV006A",190705,"Sch 6"]
[null,"08GNSV0008",{"$f":"1390684.17+135000","v":1525684.17},"Sch 8"]
[null,"08OALT007N",21956,"Sch 7,11,12"]
[null,"08OALT007R",1010,"Sch 7,11,12"]
[null,"08MONL0015",0,"Sch 15 (MONL)"]
[null,"08GNSV0009",{"$f":"878908.97+6300","v":885208.97},"Sch 9"]
[null,"08GNSV09M",1687200,"Sch 9"]
[null,"08APSV0010",{"$f":"116117.5+2368","v":118485.5},"Sch 10"]
[null,"08GNSV0023",{"$f":"4868083.43+1965+808+9878","v":4880734.43},"Sch 23"]
[null,"08SPCL0002",0,"Spec Contract"]
[null,"08NETMT135",4133,"Net metering"]
[null,"08NETMT23135",1239,"Net metering"]
[null,"Total ",{"$f":"SUM(C52:C66)","v":14055270.93}]

{"sheet":"MetersServices","index":30,"n_rows":409,"n_cols":14,"rows_kept":409,"cut":false,"hidden":false,"merged":[]}
[null,"Meters & Services  ( F60-F70 )"]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"Meter & Services Factor"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M"]
[]
[null,null,null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[null,null,{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
[null,"Description",{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"},"Total"]
[]
[]
[1,"Average Customer",{"$f":"$D$48+$D$49+$D$50","v":720352},{"$f":"$D$54+$D$55+$D$64+$D$65+$D$86","v":14995},{"$f":"D56+D57+D66+D67+D87","v":270},0,{"$f":"$D$58+$D$68+D88","v":152},{"$f":"$D$76+$D$77","v":2966},{"$f":"$D$81","v":2312},{"$f":"$D$82","v":657},{"$f":"$D$59+$D$60+$D$69+$D$70+D89","v":80603.000000000015},{"$f":"D71","v":1},{"$f":"D72","v":1},{"$f":"SUM(C17:M17)","v":822309}]
[{"$f":"A17+1","v":2}]
[3]
[4,"Meter Cost",{"$f":"$F$48+$F$49+$F$50","v":77675484.797392055},{"$f":"$F$54+$F$55+$F$64+$F$65+$F$86","v":13124177.832488298},{"$f":"F56+F57+F66+F67+F87","v":1524256.4233576641},0,{"$f":"$F$58+$F$68+$F$88","v":4770976},{"$f":"($F$76+$F$77)","v":1110910.3866710656},{"$f":"$F$81","v":242759.99999999997},{"$f":"$F$82","v":68984.999999999985},{"$f":"$F$59+$F$60+$F$69+$F$70+$F$89","v":13093847.562684473},{"$f":"$F71","v":337951.96924240026},{"$f":"$F72","v":337951.96924240026},{"$f":"SUM(C20:M20)","v":112287301.94107835}]
[5]
[6]
[7,"FACTOR 60",{"$f":"C20/$N$20","v":0.69175662300757301},0.11688033825387559,1.3574610815366307E-2,0,4.2489007372387685E-2,9.8934640646544773E-3,2.1619541640370511E-3,6.1436154228907542E-4,0.11661022516646931,3.0097078066737876E-3,3.0097078066737876E-3,{"$f":"SUM(C23:M23)","v":1.0000000000000002}]
[8]
[9]
[10,"Service Cost",{"$f":"$H$48+$H$49+$H$50","v":485984127.65465254},{"$f":"$H$54+$H$55+$H$64+$H$65+$H$86","v":46732943.451623827},{"$f":"H56+H57+H66+H67","v":4248760.2565478748},0,{"$f":"$H$58+$H$68+$H$88","v":0},{"$f":"$H$76+$H$77","v":0},{"$f":"$H$81","v":1698229.7487916308},{"$f":"$H$82","v":482585.18380454212},{"$f":"$H$59+$H$60+$H$69+$H$70+$H$89","v":68996830.995775312},0,0,{"$f":"SUM(C26:M26)","v":608143477.29119575}]
[11]
[12]
[13,"FACTOR 70",{"$f":"C26/$N$26","v":0.79912741943617038},7.6845259707104957E-2,6.9864438495217994E-3,0,0,0,2.7924820576156108E-3,7.935383701788305E-4,0.11345485657940838,0,0,{"$f":"SUM(C29:M29)","v":1}]
[]
[]
[]
[]
[null,"Meter/Service Detail"]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"Meter & Service Data"]
[]
[null,"A","B","C","D","E","F","G"]
[]
[null,null,"COS",null,"Average","Total","Average","Total"]
[null,"Class/Schedule","Col","Avg Custs","Metering Cost","Metering Cost","Service Cost","Service Cost"]
[]
[1,"Residential"]
[{"$f":"A47+1","v":2}," Sch 001               sec",1,{"$f":"'Cust Factors'!E97","v":690735},{"$f":"F368","v":107.82990093369916},{"$f":"D48*E48","v":74481886.621438697},{"$f":"E285","v":674.64812710265619},{"$f":"G48*D48","v":466003074.0742532}]
[3," Sch 002               sec",1,{"$f":"'Cust Factors'!E98","v":417},{"$f":"E48","v":107.82990093369916},{"$f":"D49*E49","v":44965.068689352549},{"$f":"G48","v":674.64812710265619},{"$f":"G49*D49","v":281328.26900180761}]
[4," Sch 003               sec",1,{"$f":"'Cust Factors'!E99","v":29200},{"$f":"E49","v":107.82990093369916},{"$f":"D50*E50","v":3148633.1072640158},{"$f":"G49","v":674.64812710265619},{"$f":"G50*D50","v":19699725.31139756}]
[5,"Total",null,{"$f":"SUM(D48:D50)","v":720352},null,{"$f":"SUM(F48:F50)","v":77675484.797392055},null,{"$f":"SUM(H48:H50)","v":485984127.65465254}]
[6]
[7,"Commercial"]
[8," Sch 006           sec",6,{"$f":"('Cust Factors'!$E$103)*C124","v":13388.811427457098},{"$f":"+$G$124","v":728.69327094180449},{"$f":"D54*E54","v":9756336.793096723},{"$f":"I124","v":3159.9082954485611},{"$f":"G54*D54","v":42307416.295818172}]
[9," Sch 006           pri",6,{"$f":"('Cust Factors'!$E$103)*C143","v":186.18857254290174},{"$f":"+$G$143","v":11413.184834123222},2125004.5924336975,0,0]
[10," Sch 008           sec",8,{"$f":"('Cust Factors'!E104)*C164","v":106.67883211678833},{"$f":"G164","v":1683.8918918918919},179635.62043795621,{"$f":"I164","v":23306.512718600952},2486311.557535423]
[11," Sch 008           pri",8,{"$f":"('Cust Factors'!E104)*C174","v":51.321167883211679},{"$f":"G174","v":13879.977528089888},712336.65693430661,0,0]
[12," Sch 009           sub trn",9,{"$f":"'Cust Factors'!E105","v":30},{"$f":"D405","v":31388},941640,0,0]
[13," Sch 023           sec",23,{"$f":"('Cust Factors'!$E$106)*C244","v":77116.579801132248},{"$f":"+$G$244","v":162.4070630395041},12524277.237153433,{"$f":"I244","v":856.7233015087977},66067570.848292679]
[14," Sch 023           pri",23,{"$f":"(+'Cust Factors'!$E$106)*C262","v":64.420198867760192},{"$f":"+$G$262","v":212.21739130434779},13671.086551023367,0,0]
[15,"Total",null,{"$f":"SUM(D54:D60)","v":90944.000000000015},null,{"$f":"SUM(F54:F60)","v":26252901.986607138},null,{"$f":"SUM(H54:H60)","v":110861298.70164627}]
[16]
[17,"Industrial"]
[18," Sch 006           sec",6,{"$f":"('Cust Factors'!$E$110)*C124","v":1400.5239209568383},{"$f":"E54","v":728.69327094180449},{"$f":"D64*E64","v":1020552.3569942798},{"$f":"+G54","v":3159.9082954485611},{"$f":"G64*D64","v":4425527.1558056585}]
[19," Sch 006           pri",6,{"$f":"('Cust Factors'!$E$110)*C143","v":19.476079043161729},{"$f":"+E55","v":11413.184834123222},222284.08996359856,{"$f":"G55","v":0},0]
[20," Sch 008           sec",8,{"$f":"'Cust Factors'!E111*C164","v":75.620437956204384},{"$f":"E56","v":1683.8918918918919},127336.64233576643,23306.512718600952,1762448.6990124516]
[21," Sch 008           pri",8,{"$f":"'Cust Factors'!E111*C174","v":36.379562043795616},{"$f":"E57","v":13879.977528089888},504947.50364963501,0,0]
[22," Sch 009           sub trn",9,{"$f":"'Cust Factors'!E112","v":120},{"$f":"+E58","v":31388},3766560,0,0]
[23," Sch 023           sec",23,{"$f":"('Cust Factors'!$E$113)*C244","v":3419.1437799390333},{"$f":"+E59","v":162.4070630395041},555293.09940968687,856.7233015087977,2929260.1474826387]
[24," Sch 023           pri",23,{"$f":"(+'Cust Factors'!$E$113)*C262","v":2.8562200609667587},{"$f":"+E60","v":212.21739130434779},606.13957032951078,0,0]
[25,{"$f":"L$14","v":"Cust 1"},"spec contract",{"$f":"'Cust Factors'!$E$114","v":1},{"$f":"F402","v":337951.96924240026},337951.96924240026,0,0]
[26,{"$f":"M$14","v":"Cust 2"},"spec contract",{"$f":"'Cust Factors'!$E$115","v":1},{"$f":"$E$71","v":337951.96924240026},337951.96924240026,0,0]
[27,"Total",null,{"$f":"SUM(D64:D72)","v":5076},null,{"$f":"SUM(F64:F72)","v":6873483.7704080977},null,{"$f":"SUM(H64:H72)","v":9117236.0023007486}]
[28]
[29,"Irrigation"]
[30," Sch 010           sec",10,{"$f":"+D78-D77","v":2963},{"$f":"G206","v":366.64137248432854},{"$f":"D76*E76","v":1086358.3866710656},0,{"$f":"G76*D76","v":0}]
[31," Sch 010           pri",10,3,{"$f":"G215","v":8183.9999999999991},{"$f":"D77*E77","v":24551.999999999996},0,{"$f":"G77*D77","v":0}]
[32,"Total",null,{"$f":"'Cust Factors'!$E$121","v":2966},null,{"$f":"SUM(F76:F77)","v":1110910.3866710656},null,{"$f":"SUM(H76:H77)","v":0}]
[33]
[34,"Street Lighting"]
[35," Sch 15 - TS     sec",15,{"$f":"'Cust Factors'!E131","v":2312},{"$f":"F371","v":104.99999999999999},{"$f":"D81*E81","v":242759.99999999997},{"$f":"H108","v":734.52843805866382},{"$f":"G81*D81","v":1698229.7487916308}]
[36," Sch 15 - MONL  sec",15,{"$f":"'Cust Factors'!E132","v":657},{"$f":"+E81","v":104.99999999999999},{"$f":"D82*E82","v":68984.999999999985},{"$f":"H108","v":734.52843805866382},{"$f":"G82*D82","v":482585.18380454212}]
[37,"Total",null,{"$f":"SUM(D81:D82)","v":2969},null,{"$f":"SUM(F81:F82)","v":311744.99999999994},null,{"$f":"SUM(H81:H82)","v":2180814.9325961731}]
[38]
[39,"OSPA"]
[40," Sch 006            sec",6,{"$f":"'Cust Factors'!E141","v":0},{"$f":"+E54","v":728.69327094180449},{"$f":"D86*E86","v":0},{"$f":"G64","v":3159.9082954485611},{"$f":"G86*D86","v":0}]
[41," Sch 008            pri",8,{"$f":"'Cust Factors'!E142","v":0},{"$f":"E57","v":13879.977528089888},{"$f":"D87*E87","v":0},{"$f":"G67","v":0},{"$f":"G87*D87","v":0}]
[42," Sch 009           sub trn",9,{"$f":"'Cust Factors'!E143","v":2},{"$f":"E68","v":31388},{"$f":"D88*E88","v":62776},{"$f":"G68","v":0},{"$f":"G88*D88","v":0}]
[43," Sch 023           sec",23,{"$f":"'Cust Factors'!E144","v":0},{"$f":"E69","v":162.4070630395041},{"$f":"D89*E89","v":0},{"$f":"G69","v":856.7233015087977},{"$f":"G89*D89","v":0}]
[44,"Total",null,{"$f":"SUM(D86:D89)","v":2},null,{"$f":"SUM(F86:F89)","v":62776},null,{"$f":"SUM(H86:H89)","v":0}]
[45]
[46]
[47,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"+D51+D61+D73+D78+D83+D90","v":822309},null,{"$f":"+F51+F61+F73+F78+F83+F90","v":112287301.94107835},null,{"$f":"+H51+H61+H73+H78+H83+H90","v":608143477.29119575}]
[]
[]
[]
[]
[]
["Schedule 06 - Wgt Meter & Service Costs"]
[]
[null,"A","B","C","D","E","F","G","H"]
[]
[null,null,null,null,"% of",null,"Weighted",null,"Weighted"]
["Line","Load Class",null,"Customers","Customers","Meter Cost","Meter Cost","Service Cost","Service Cost"]
[]
[null,"Secondary Voltage",null,null,null,null,"(C)*(D)"]
[1,"0 kW"]
[{"$f":"+A107+1","v":2},"     1 Phase",null,4,{"$f":"D108/$D$124","v":2.6362617807948327E-4},{"$f":"F371","v":104.99999999999999},{"$f":"+E108*F108","v":2.768074869834574E-2},{"$f":"F290","v":734.52843805866382},{"$f":"+E108*H108","v":0.19364092481609801}]
[{"$f":"+A108+1","v":3},"     3 Phase",null,13,{"$f":"D109/$D$124","v":8.5678507875832071E-4},{"$f":"F373","v":254.99999999999997},{"$f":"+E109*F109","v":0.21848019508337177},{"$f":"F294","v":991.02866980070189},{"$f":"+E109*H109","v":0.84909857690694823}]
[4,"1-30 kW"]
[5,"     1 Phase",null,475,{"$f":"D111/$D$124","v":3.130560864693864E-2},{"$f":"F375","v":212.99999999999997},{"$f":"+E111*F111","v":6.6680946417979294},{"$f":"F298","v":787.30358206978747},{"$f":"+E111*H111","v":24.647017826609705}]
[6,"     3 Phase",null,269,{"$f":"D112/$D$124","v":1.7728860475845251E-2},{"$f":"F377","v":254.99999999999997},{"$f":"+E112*F112","v":4.5208594213405382},{"$f":"F302","v":1055.6445077136993},{"$f":"+E112*H112","v":18.715374189348523}]
[7,"31-100 kW"]
[8,"     1 Phase",null,1031,{"$f":"D114/$D$124","v":6.7949647399986823E-2},{"$f":"F381","v":212.99999999999997},{"$f":"+E114*F114","v":14.473274896197191},{"$f":"F308","v":1403.7956035224788},{"$f":"+E114*H114","v":95.387416281004135}]
[9,"     3 Phase",null,6500,{"$f":"D115/$D$124","v":0.42839253937916033},{"$f":"F383","v":254.99999999999997},{"$f":"+E115*F115","v":109.24009754168587},{"$f":"F312","v":1932.0500562802094},{"$f":"+E115*H115","v":827.67582981752855}]
[10,"101-300 kW"]
[11,"     1 Phase",null,56,{"$f":"D117/$D$124","v":3.6907664931127662E-3},{"$f":"F389","v":1176},{"$f":"+E117*F117","v":4.3403413959006132},{"$f":"+F322","v":3923.481162682911},{"$f":"+E117*H117","v":14.480652811589206}]
[12,"     3 Phase",null,4847,{"$f":"D118/$D$124","v":0.31944902128781388},{"$f":"F391","v":1363},{"$f":"+E118*F118","v":435.40901601529032},{"$f":"+F326","v":3798.7828908163942},{"$f":"+E118*H118","v":1213.5174765561894}]
[13,"301-1000 kW"]
[14,"     3 Phase",null,1965,{"$f":"D120/$D$124","v":0.12950635998154617},{"$f":"F389","v":1176},{"$f":"+E120*F120","v":152.29947933829828},{"$f":"F336","v":7272.3517844136923},{"$f":"+E120*H120","v":941.81580810471928}]
[15,"+1000 kW"]
[16,"     3 Phase",null,13,{"$f":"D122/$D$124","v":8.5678507875832071E-4},{"$f":"F397","v":1746},{"$f":"+E122*F122","v":1.4959467475120281},{"$f":"F341","v":26408},{"$f":"+E122*H122","v":22.625980359849734}]
[17]
[18,"Total Secondary",{"$f":"+D124/$D$145","v":0.98628445137805509},{"$f":"SUM(D108:D123)","v":15173},{"$f":"SUM(E108:E123)","v":1},null,{"$f":"SUM(G108:G122)","v":728.69327094180449},null,{"$f":"SUM(I108:I122)","v":3159.9082954485611}]
[19]
[20,"Primary Voltage"]
[21,"0 kW"]
[22,"     3 Phase",null,1,{"$f":"+D128/$D$143","v":4.7393364928909956E-3},{"$f":"D403","v":11362},{"$f":"+E128*F128","v":53.84834123222749}]
[23,"1-30 kW"]
[24,"     1 Phase",null,2,{"$f":"+D130/$D$143","v":9.4786729857819912E-3},{"$f":"$F$128","v":11362},{"$f":"+E130*F130","v":107.69668246445498}]
[25,"     3 Phase",null,4,{"$f":"+D131/$D$143","v":1.8957345971563982E-2},{"$f":"$F$128","v":11362},{"$f":"+E131*F131","v":215.39336492890996}]
[26,"31-100 kW"]
[27,"     1 Phase",null,{"$f":"13","v":13},{"$f":"+D133/$D$143","v":6.1611374407582936E-2},{"$f":"$F$128","v":11362},{"$f":"+E133*F133","v":700.02843601895734}]
[28,"     3 Phase",null,{"$f":"25+6","v":31},{"$f":"+D134/$D$143","v":0.14691943127962084},{"$f":"$F$128","v":11362},{"$f":"+E134*F134","v":1669.2985781990519}]
[29,"101-300 kW"]
[30,"     1 Phase",null,{"$f":"2","v":2},{"$f":"+D136/$D$143","v":9.4786729857819912E-3},{"$f":"$F$128","v":11362},{"$f":"+E136*F136","v":107.69668246445498}]
[31,"     3 Phase",null,{"$f":"43+4","v":47},{"$f":"+D137/$D$143","v":0.22274881516587677},{"$f":"$F$128","v":11362},{"$f":"+E137*F137","v":2530.8720379146921}]
[32,"301-1000 kW"]
[33,"     1 Phase",null,0,{"$f":"+D139/$D$143","v":0},{"$f":"$F$128","v":11362},{"$f":"+E139*F139","v":0}]
[34,"     3 Phase",null,{"$f":"100+7","v":107},{"$f":"+D140/$D$143","v":0.50710900473933651},{"$f":"$F$128","v":11362},{"$f":"+E140*F140","v":5761.7725118483413}]
[35,"+1000 kW"]
[36,"     3 Phase",null,4,{"$f":"D142/$D$143","v":1.8957345971563982E-2},{"$f":"D404","v":14062},{"$f":"+E142*F142","v":266.57819905213273}]
[37,"Total Primary",{"$f":"+D143/$D$145","v":1.3715548621944879E-2},{"$f":"SUM(D128:D142)","v":211},{"$f":"SUM(E128:E142)","v":1},null,{"$f":"SUM(G128:G142)","v":11413.184834123222}]
[38]
[39,"Total Schedule 6",null,{"$f":"+D124+D143","v":15384}]
[]
[]
[]
["Schedule 08 - Wgt Meter & Service Costs"]
[]
[null,"A","B","C","D","E","F","G","H"]
[]
[null,null,null,null,"% of",null,"Weighted",null,"Weighted"]
["Line","Load Class",null,"Customers","Customers","Meter Cost","Meter Cost","Service Cost","Service Cost"]
[]
[null,"Secondary Voltage",null,null,null,null,"(C)*(D)"]
[1,"< 1000 kW"]
[{"$f":"+A157+1","v":2},"     1 Phase",null,0,{"$f":"D158/$D$164","v":0},{"$f":"F389","v":1176},{"$f":"+E158*F158","v":0},{"$f":"G336","v":7282.161764705882},{"$f":"+E158*H158","v":0}]
[{"$f":"+A158+1","v":3},"     3 Phase",null,30,{"$f":"D159/$D$164","v":0.16216216216216217},{"$f":"F391","v":1363},{"$f":"+E159*F159","v":221.02702702702703},{"$f":"+H158","v":7282.161764705882},{"$f":"+E159*H159","v":1180.8910969793324}]
[4,"+1000 kW"]
[5,"     1 Phase",null,0,{"$f":"D161/$D$164","v":0},{"$f":"F162","v":1746},{"$f":"+E161*F161","v":0},{"$f":"+G341","v":26408},{"$f":"+E161*H161","v":0}]
[6,"     3 Phase",null,155,{"$f":"D162/$D$164","v":0.83783783783783783},{"$f":"$F$397","v":1746},{"$f":"+E162*F162","v":1462.8648648648648},{"$f":"H161","v":26408},{"$f":"+E162*H162","v":22125.62162162162}]
[7]
[8,"Total Secondary",{"$f":"+D164/$D$176","v":0.67518248175182483},{"$f":"SUM(D158:D162)","v":185},{"$f":"SUM(E158:E162)","v":1},null,{"$f":"SUM(G158:G162)","v":1683.8918918918919},null,{"$f":"SUM(I158:I162)","v":23306.512718600952}]
[9]
[1,"Primary Voltage"]
[{"$f":"A166+1","v":2},"< 1000 kW"]
[{"$f":"A167+1","v":3},"     1 Phase",null,0,{"$f":"D168/D174","v":0},{"$f":"D403","v":11362},{"$f":"+E168*F168","v":0}]
[4,"     3 Phase",null,6,{"$f":"D169/D174","v":6.741573033707865E-2},{"$f":"$F$168","v":11362},{"$f":"+E169*F169","v":765.97752808988764}]
[5,"+1000 kW"]
[6,"     1 Phase",null,0,{"$f":"D171/$D$174","v":0},{"$f":"D404","v":14062},{"$f":"E171*F171","v":0}]
[7,"     3 Phase",null,83,{"$f":"D172/$D$174","v":0.93258426966292129},{"$f":"F171","v":14062},{"$f":"E172*F172","v":13114}]
[8]
[9,"Total Primary",{"$f":"+D174/$D$176","v":0.32481751824817517},{"$f":"SUM(D168:D173)","v":89},{"$f":"SUM(E168:E173)","v":1},null,{"$f":"SUM(G168:G172)","v":13879.977528089888}]
[10]
[11,"Total Schedule 8",null,{"$f":"D174+D164","v":274}]
[]
[]
[]
["Schedule 10 - Wgt Meter  & Service Costs"]
[]
[null,"A","B","C","D","E","F","G","H"]
[]
[null,null,null,null,"% of",null,"Weighted",null,"Weighted"]
["Line","Load Class",null,"Customers","Customers","Meter Cost","Meter Cost","Service Cost","Service Cost"]
[]
[null,"Secondary Voltage",null,null,null,null,"(C)*(D)"]
[1,"0 kW"]
[{"$f":"+A188+1","v":2},"     1 Phase",null,{"$f":"230+8","v":238},{"$f":"D189/$D$206","v":7.8521939953810627E-2},{"$f":"$F$371","v":104.99999999999999},{"$f":"E189*F189","v":8.2448036951501145}]
[{"$f":"+A189+1","v":3},"     3 Phase",null,{"$f":"129+18","v":147},{"$f":"D190/$D$206","v":4.8498845265588918E-2},{"$f":"F373","v":254.99999999999997},{"$f":"E190*F190","v":12.367205542725173}]
[4,"1-30 kW"]
[5,"     1 Phase",null,{"$f":"532+35","v":567},{"$f":"D192/$D$206","v":0.18706697459584296},{"$f":"$F$375","v":212.99999999999997},{"$f":"E192*F192","v":39.845265588914543}]
[6,"     3 Phase",null,{"$f":"876+80","v":956},{"$f":"D193/$D$206","v":0.31540745628505445},{"$f":"$F$377","v":254.99999999999997},{"$f":"E193*F193","v":80.428901352688882}]
[7,"31-100 kW"]
[8,"     1 Phase",null,{"$f":"29","v":29},{"$f":"D195/$D$206","v":9.567799406136588E-3},{"$f":"$F$381","v":212.99999999999997},{"$f":"E195*F195","v":2.037941273507093}]
[9,"     3 Phase",null,{"$f":"666+69","v":735},{"$f":"D196/$D$206","v":0.24249422632794457},{"$f":"$F$383","v":254.99999999999997},{"$f":"E196*F196","v":61.83602771362586}]
[10,"101-300 kW"]
[11,"     1 Phase",null,1,{"$f":"D198/$D$206","v":3.2992411745298581E-4},{"$f":"$F$389","v":1176},{"$f":"E198*F198","v":0.38799076212471129}]
[12,"     3 Phase",null,{"$f":"298+31","v":329},{"$f":"D199/$D$206","v":0.10854503464203233},{"$f":"$F$391","v":1363},{"$f":"E199*F199","v":147.94688221709006}]
[13,"301-1000 kW"]
[14,"     1 Phase",null,0,{"$f":"D201/$D$206","v":0},{"$f":"$F$389","v":1176},{"$f":"E201*F201","v":0}]
[15,"     3 Phase",null,{"$f":"21+4","v":25},{"$f":"D202/$D$206","v":8.2481029363246448E-3},{"$f":"$F$391","v":1363},{"$f":"E202*F202","v":11.24216430221049}]
[16,"+1000 kW"]
[17,"     1 Phase",null,0,{"$f":"D204/$D$206","v":0},{"$f":"F205","v":1746},{"$f":"E204*F204","v":0}]
[18,"     3 Phase",null,4,{"$f":"D205/$D$206","v":1.3196964698119432E-3},{"$f":"$F$397","v":1746},{"$f":"E205*F205","v":2.304190036291653}]
[19,"Total Secondary",{"$f":"D206/$D$217","v":0.99540229885057474},{"$f":"SUM(D189:D205)","v":3031},{"$f":"SUM(E189:E205)","v":1},null,{"$f":"SUM(G189:G205)","v":366.64137248432854}]
[20]
[21,"Primary Voltage"]
[22,"0 kW"]
[23,"     1 Phase",null,0,{"$f":"+D210/$D$215","v":0},{"$f":"D402","v":8184},{"$f":"E210*F210","v":0}]
[24,"     3 Phase",null,1,{"$f":"+D211/$D$215","v":7.1428571428571425E-2},{"$f":"F210","v":8184},{"$f":"E211*F211","v":584.57142857142856}]
[25,"1-30 kW"]
[26,"     1 Phase",null,{"$f":"1","v":1},{"$f":"+D213/$D$215","v":7.1428571428571425E-2},{"$f":"F210","v":8184},{"$f":"E213*F213","v":584.57142857142856}]
[27,"     3 Phase",null,{"$f":"2+1+1+3+2+2+1","v":12},{"$f":"+D214/$D$215","v":0.8571428571428571},{"$f":"F210","v":8184},{"$f":"E214*F214","v":7014.8571428571422}]
[28,"Total Primary",{"$f":"D215/$D$217","v":4.5977011494252873E-3},{"$f":"SUM(D210:D214)","v":14},{"$f":"SUM(E210:E214)","v":1},null,{"$f":"SUM(G210:G214)","v":8183.9999999999991}]
[29]
[30,"Total Schedule10",null,{"$f":"+D215+D206","v":3045}]
[]
[]
[]
["Schedule 23 - Wgt Meter & Service Costs"]
[]
[null,"A","B","C","D","E","F","G","H"]
[]
[null,null,null,null,"% of",null,"Weighted",null,"Weighted"]
["Line","Load Class",null,"Customers","Customers","Meter Cost","Meter Cost","Service Cost","Service Cost"]
[]
[null,"Secondary Voltage",null,null,null,null,"(C)*(D)"]
[1,"0 kW"]
[{"$f":"+A229+1","v":2},"     1 Phase",null,49805,{"$f":"D230/$D$244","v":0.60297340161503166},{"$f":"$F$371","v":104.99999999999999},{"$f":"E230*F230","v":63.312207169578315},{"$f":"H290","v":758.89039669898284},{"$f":"H230*E230","v":457.59072395056648}]
[{"$f":"+A230+1","v":3},"     3 Phase",null,18493,{"$f":"D231/$D$244","v":0.22388890906669573},{"$f":"$F$373","v":254.99999999999997},{"$f":"E231*F231","v":57.091671812007405},{"$f":"H294","v":1005.077897482849},{"$f":"H231*E231","v":225.02579399448331}]
[{"$f":"A231+1","v":4},"1-30 kW"]
[{"$f":"A232+1","v":5},"     1 Phase",null,4267,{"$f":"D233/$D$244","v":5.165922105594499E-2},{"$f":"$F$375","v":212.99999999999997},{"$f":"E233*F233","v":11.003414084916281},{"$f":"H298","v":821.38043219244219},{"$f":"H233*E233","v":42.431873317657008}]
[6,"     3 Phase",null,9959,{"$f":"D234/$D$244","v":0.12057046695480575},{"$f":"$F$377","v":254.99999999999997},{"$f":"E234*F234","v":30.745469073475462},{"$f":"H302","v":1074.3269913335757},{"$f":"H234*E234","v":129.53210700724077}]
[7,"31-100 kW"]
[8,"     1 Phase",null,6,{"$f":"D236/$D$244","v":7.2640104601750624E-5},{"$f":"$F$381","v":212.99999999999997},{"$f":"E236*F236","v":1.5472342280172881E-2},{"$f":"H308","v":1470.4547050781985},{"$f":"H236*E236","v":0.1068139835890167}]
[9,"     3 Phase",null,55,{"$f":"D237/$D$244","v":6.6586762551604738E-4},{"$f":"F383","v":254.99999999999997},{"$f":"E237*F237","v":0.16979624450659206},{"$f":"H312","v":1961.7925702030525},{"$f":"H237*E237","v":1.3062941604761302}]
[10,"101-300 kW"]
[11,"     1 Phase",null,0,{"$f":"D239/$D$244","v":0},{"$f":"$F$381","v":212.99999999999997},{"$f":"E239*F239","v":0},{"$f":"+H322","v":3794.3478359023238},{"$f":"H239*E239","v":0}]
[12,"     3 Phase",null,12,{"$f":"D240/$D$244","v":1.4528020920350125E-4},{"$f":"F385","v":248},{"$f":"E240*F240","v":3.6029491882468311E-2},{"$f":"+H326","v":3786.2282618238369},{"$f":"H240*E240","v":0.55006403396997594}]
[13,"301-1000 kW"]
[14,"     1 Phase",null,0,{"$f":"D242/$D$244","v":0},{"$f":"F389","v":1176},{"$f":"E242*F242","v":0},{"$f":"+H336","v":7418.6729961245655},{"$f":"H242*E242","v":0}]
[15,"     3 Phase",null,2,{"$f":"D243/$D$244","v":2.4213368200583541E-5},{"$f":"F391","v":1363},{"$f":"E243*F243","v":3.3002820857395365E-2},{"$f":"+H242","v":7418.6729961245655},{"$f":"H243*E243","v":0.17963106081489039}]
[16,"Total Secondary",{"$f":"+D244/D264","v":0.99916533604296709},{"$f":"SUM(D230:D243)","v":82599},{"$f":"SUM(E230:E243)","v":1},null,{"$f":"SUM(G230:G243)","v":162.4070630395041},null,{"$f":"SUM(I230:I243)","v":856.7233015087977}]
[17]
[18,"Primary Voltage"]
[19,"0 kW"]
[20,"     1 Phase",null,18,{"$f":"+D248/$D$262","v":0.2608695652173913},{"$f":"F230","v":104.99999999999999},{"$f":"E248*F248","v":27.391304347826082}]
[21,"     3 Phase",null,25,{"$f":"D249/$D$262","v":0.36231884057971014},{"$f":"F231","v":254.99999999999997},{"$f":"E249*F249","v":92.391304347826079}]
[22,"1-30 kW"]
[23,"     1 Phase",null,6,{"$f":"+D251/$D$262","v":8.6956521739130432E-2},{"$f":"F233","v":212.99999999999997},{"$f":"E251*F251","v":18.521739130434781}]
[24,"     3 Phase",null,18,{"$f":"+D252/$D$262","v":0.2608695652173913},{"$f":"F234","v":254.99999999999997},{"$f":"E252*F252","v":66.521739130434767}]
[25,"31-100 kW"]
[26,"     1 Phase",null,0,{"$f":"+D254/$D$262","v":0},{"$f":"F236","v":212.99999999999997},{"$f":"E254*F254","v":0}]
[27,"     3 Phase",null,2,{"$f":"+D255/$D$262","v":2.8985507246376812E-2},{"$f":"F237","v":254.99999999999997},{"$f":"E255*F255","v":7.391304347826086}]
[28,"101-300 kW"]
[29,"     1 Phase",null,0,{"$f":"+D257/$D$262","v":0},{"$f":"F239","v":212.99999999999997},{"$f":"E257*F257","v":0}]
[30,"     3 Phase",null,0,{"$f":"+D258/$D$262","v":0},{"$f":"F240","v":248},{"$f":"E258*F258","v":0}]
[31,"301-1000 kW"]
[32,"     1 Phase",null,0,{"$f":"+D260/$D$262","v":0},{"$f":"F242","v":1176},{"$f":"E260*F260","v":0}]
[33,"     3 Phase",null,0,{"$f":"+D261/$D$262","v":0},{"$f":"F243","v":1363},{"$f":"E261*F261","v":0}]
[34,"Total Primary",{"$f":"+D262/D264","v":8.3466395703295107E-4},{"$f":"SUM(D248:D261)","v":69},{"$f":"SUM(E248:E261)","v":1},null,{"$f":"SUM(G248:G261)","v":212.21739130434779}]
[35]
[36,"Total Schedule 23",{"$f":"+C244+C262","v":1},{"$f":"+D262+D244","v":82668}]
[]
[]
[]
[]
[]
["PacifiCorp"]
["Utah Embedded Cost Study"]
["Summary of Average Installed Costs "]
["Service Drops"]
[]
[null,null,"(A)","(B)","(C)","(D)","(E)","(F)"]
[]
[null,null,"Service",null,"Residential","Schedule 6","Schedule 8","Schedule 23"]
["Line","   Load Class","Conductor","Installed Cost","Percent Use","Percent Use","Percent Use","Percent Use"]
[]
[1,"Residential"]
[{"$f":"+A280+1","v":2},"  OH - small load","#2 Triplex",607,{"$f":"$D345","v":0.32832314846409166}]
[{"$f":"+A281+1","v":3},"  OH - all electric","1/0 Triplex",698,{"$f":"$D346","v":2.7334177450784099E-2}]
[4,"  UG - small load","1/0 triplex",705,{"$f":"D349","v":0.59519304251701155}]
[5,"  UG - all electric","4/0 triplex",746,{"$f":"D350","v":4.9149631568112667E-2}]
[6,null,null,null,{"$f":"(E281*D281)+(E282*D282)+(E283*D283)+(E284*D284)","v":674.64812710265619}]
[7]
[8,"  0 - 50 kW"]
[9,"   kW = 0, 1 Phase","OH - 1/0 Triplex",868,null,{"$f":"$F$345","v":0.18115606170959411},null,{"$f":"$H$345","v":0.33061593066860645}]
[10,null,"UG - 1/0 triplex",705,null,{"$f":"$F$349","v":0.81884393829040591},null,{"$f":"$H$349","v":0.66938406933139349}]
[11,null,null,null,null,{"$f":"(F288*$D$288)+($D$289*F289)","v":734.52843805866382},null,{"$f":"(H288*$D$288)+($D$289*H289)","v":758.89039669898284}]
[12]
[13,"   kW = 0, 3 Phase","OH - 1/0 Quadruplex",1068,null,{"$f":"$F$345","v":0.18115606170959411},null,{"$f":"$H$345","v":0.33061593066860645}]
[14,null,"UG - 1/0  quadraplex",974,null,{"$f":"$F$349","v":0.81884393829040591},null,{"$f":"$H$349","v":0.66938406933139349}]
[15,null,null,null,null,{"$f":"(F292*$D$292)+($D$293*F293)","v":991.02866980070189},null,{"$f":"(H292*$D$292)+($D$293*H293)","v":1005.077897482849}]
[16]
[17,"   kW > 1, 1 Phase","OH - 4/0 Triplex",974,null,{"$f":"$F$345","v":0.18115606170959411},null,{"$f":"$H$345","v":0.33061593066860645}]
[18,null,"UG - 4/0 triplex",746,null,{"$f":"$F$349","v":0.81884393829040591},null,{"$f":"$H$349","v":0.66938406933139349}]
[19,null,null,null,null,{"$f":"(F296*$D296)+($D297*F297)","v":787.30358206978747},null,{"$f":"(H296*$D296)+($D297*H297)","v":821.38043219244219}]
[20]
[21,"   kW > 1, 3 Phase","OH - 4/0 Quadruplex",1158,null,{"$f":"$F$345","v":0.18115606170959411},null,{"$f":"$H$345","v":0.33061593066860645}]
[22,null,"UG - 4/0  quadraplex",1033,null,{"$f":"$F$349","v":0.81884393829040591},null,{"$f":"$H$349","v":0.66938406933139349}]
[23,null,null,null,null,{"$f":"(F300*$D300)+($D301*F301)","v":1055.6445077136993},null,{"$f":"(H300*$D300)+($D301*H301)","v":1074.3269913335757}]
[24]
[25]
[26,"  51 - 100 kW"]
[27,"      1 Phase","OH - 2 - 4/0 Triplex",1769,null,{"$f":"$F$345","v":0.18115606170959411},null,{"$f":"$H$345","v":0.33061593066860645}]
[28,null,"UG - 2 - 4/0 triplex",1323,null,{"$f":"$F$349","v":0.81884393829040591},null,{"$f":"$H$349","v":0.66938406933139349}]
[29,null,null,null,null,{"$f":"(F306*$D306)+($D307*F307)","v":1403.7956035224788},null,{"$f":"(H306*$D306)+($D307*H307)","v":1470.4547050781985}]
[30]
[31,"      3 Phase","OH - 2-4/0 Quadraplex",2095,null,{"$f":"$F$345","v":0.18115606170959411},null,{"$f":"$H$345","v":0.33061593066860645}]
[32,null,"UG - 2-4/0 quadraplex",1896,null,{"$f":"$F$349","v":0.81884393829040591},null,{"$f":"$H$349","v":0.66938406933139349}]
[33,null,null,null,null,{"$f":"(F310*$D310)+($D311*F311)","v":1932.0500562802094},null,{"$f":"(H310*$D310)+($D311*H311)","v":1961.7925702030525}]
[34]
[35,"      3 Phase W/KVAR","OH - 2-4/0 Quadruplex",2095,null,{"$f":"$F$345","v":0.18115606170959411},null,{"$f":"$H$345","v":0.33061593066860645}]
[36,"  ","UG - 2-4/0 quadruplex",1896,null,{"$f":"$F$349","v":0.81884393829040591},null,{"$f":"$H$349","v":0.66938406933139349}]
[37,null,null,null,null,{"$f":"(F314*$D314)+($D315*F315)","v":1932.0500562802094},null,{"$f":"(H314*$D314)+($D315*H315)","v":1961.7925702030525}]
[38]
[39]
[40,"  101 - 300 kW"]
[41,"      1 Phase","OH-3-500 & 350N",3216,null,{"$f":"$F$345","v":0.18115606170959411},null,{"$f":"+$H$345","v":0.33061593066860645}]
[42,null,"UG-3-750 & 500N",4080,null,{"$f":"$F$349","v":0.81884393829040591},null,{"$f":"+$H$349","v":0.66938406933139349}]
[43,null,null,null,null,{"$f":"(F320*$D320)+($D321*F321)","v":3923.481162682911},null,{"$f":"(H320*$D320)+($D321*H321)","v":3794.3478359023238}]
[44]
[45,"      3 Phase","OH-3-4/0 Quadraplex",3730,null,{"$f":"$F$345","v":0.18115606170959411},null,{"$f":"+$H$345","v":0.33061593066860645}]
[46,null,"UG-4-350 Quad",3814,null,{"$f":"$F$349","v":0.81884393829040591},null,{"$f":"+$H$349","v":0.66938406933139349}]
[47,null,null,null,null,{"$f":"(F324*$D324)+($D325*F325)","v":3798.7828908163942},null,{"$f":"(H324*$D324)+($D325*H325)","v":3786.2282618238369}]
[48]
[49,"      3 Phase W/KVAR","OH-3-4/0 Quadraplex",3730,null,{"$f":"$F$345","v":0.18115606170959411},null,{"$f":"+$H$345","v":0.33061593066860645}]
[50,"  ","UG-4-350 Quad",3814,null,{"$f":"$F$349","v":0.81884393829040591},null,{"$f":"+$H$349","v":0.66938406933139349}]
[51,null,null,null,null,{"$f":"(F328*$D328)+($D329*F329)","v":3798.7828908163942},null,{"$f":"(H328*$D328)+($D329*H329)","v":3786.2282618238369}]
[52]
[53]
[54,"  301-1000 kW"]
[55,"   W/O KVAR, 3 Phase","OH-3-750 kcmil Quad",8074,null,{"$f":"$F$345","v":0.18115606170959411},{"$f":"$G$345","v":0.19117647058823528},{"$f":"$H$345","v":0.33061593066860645}]
[56,null,"UG-4-750 kcmil Quad",7095,null,{"$f":"$F$349","v":0.81884393829040591},{"$f":"$G$349","v":0.80882352941176472},{"$f":"$H$349","v":0.66938406933139349}]
[57,null,null,null,null,{"$f":"(F334*$D334)+($D335*F335)","v":7272.3517844136923},{"$f":"(G334*$D334)+($D335*G335)","v":7282.161764705882},{"$f":"(H334*$D334)+($D335*H335)","v":7418.6729961245655}]
[58]
[59]
[60,"+ 1000 kW"]
[61,"      3 Phase W/KVAR"," 12-1000 kcmil Quad.",26408,null,1,1,1]
[62,null,null,null,null,{"$f":"(F340*$D340)","v":26408},{"$f":"(G340*$D340)","v":26408},{"$f":"(H340*$D340)","v":26408}]
[63]
[64]
[65,"Overhead % =",null,"Residential",null,"Schedule 6","Schedule 8","Schedule 23"]
[66,"   % of Overhead  Which Are Small Load=",null,0.32832314846409166,"% Overhead",0.18115606170959411,0.19117647058823528,0.33061593066860645]
[{"$f":"+A345+1","v":67},"   % of Overhead  Which Are All Electric=",null,2.7334177450784099E-2]
[68]
[69,"Underground % ="]
[70,"   % of Underground  Which Are Small Load=",null,0.59519304251701155,"% Underground",0.81884393829040591,0.80882352941176472,0.66938406933139349]
[71,"   % of Underground  Which Are All Electric=",null,4.9149631568112667E-2]
[72,"Total OH & UG",null,{"$f":"SUM(D345:D350)","v":1},null,{"$f":"SUM(F345:F350)","v":1},{"$f":"SUM(G345:G350)","v":1},{"$f":"SUM(H345:H350)","v":1}]
[]
[]
[]
["PacifiCorp"]
["Utah Embedded Cost Study"]
["Summary of Average Installed Costs "]
["Meters"]
[]
[null,null,"(A)","(B)","(C)","(D)"]
[]
[null,null,null,null,"Percent","Total Installed"]
["Line","Load Class","Standard","Installed Cost","Use","Cost / Service"]
[]
[null," Residential"]
[1,"   Small Load","DM221F",105,{"$f":"C407","v":0.92351619098110316},{"$f":"E366*D366","v":96.969200053015825}]
[{"$f":"+A366+1","v":2},"   Large Load","DM221G",142,{"$f":"C408","v":7.6483809018896759E-2},{"$f":"E367*D367","v":10.860700880683339}]
[{"$f":"+A367+1","v":3},null,null,null,null,{"$f":"SUM(F366:F367)","v":107.82990093369916}]
[4]
[5,"  0 - 30 kW  "]
[6,"   kW = 0, 1 Phase","DM221F",105,{"$f":"$C$409","v":0.99999999999999989},{"$f":"E371*D371","v":104.99999999999999}]
[7]
[8,"   kW = 0, 3 Phase","DM241C",255,{"$f":"$C$409","v":0.99999999999999989},{"$f":"E373*D373","v":254.99999999999997}]
[9]
[10,"   kW > 1, 1 Phase","DM221H",213,{"$f":"$C$409","v":0.99999999999999989},{"$f":"E375*D375","v":212.99999999999997}]
[11]
[12,"   kW > 1, 3 Phase","DM241C",255,{"$f":"$C$409","v":0.99999999999999989},{"$f":"E377*D377","v":254.99999999999997}]
[13]
[14]
[15,"30-100 kW"]
[16,"1 phase","DM221H",213,{"$f":"$C$409","v":0.99999999999999989},{"$f":"E381*D381","v":212.99999999999997}]
[17]
[18,"3 phase","DM241C",255,{"$f":"$C$409","v":0.99999999999999989},{"$f":"E383*D383","v":254.99999999999997}]
[19]
[20,"3 phase with KVAR","DM241B",248,1,{"$f":"E385*D385","v":248}]
[21]
[22]
[23,"  100 - 1000 kW"]
[24,"   1 Phase  (sec)","DM231AFE",1176,1,{"$f":"E389*D389","v":1176}]
[25]
[26,"   3 Phase (sec) w/o KVAR","DM271AEC",1363,1,{"$f":"E391*D391","v":1363}]
[27]
[28,"   3 Phase (sec) with KVAR","DM271AEC",1363,1,{"$f":"E393*D393","v":1363}]
[29]
[30]
[31,"Over 1 MW"]
[32,"    Secondary Voltage","DM271AEG",1746,1,{"$f":"E397*D397","v":1746}]
[33]
[34]
[35,"Primary Metering",null,null,"Transmission Metering"]
[36]
[37,"    13.8 kV 3-wire ","DM101ACBI",8184,"Meter Cost",337951.96924240026]
[38,"    12.47 kV 4-wire Wye","DM121DBBI",11362]
[39,"    24.9 kV 4-wire Wye","DM121DGBI",14062]
[40,"    35 kV 4-wire Wye","DM131DBH",31388]
[41]
[42,"   % of Small Load =",0.92351619098110316]
[43,"   % of All Electric =",7.6483809018896759E-2]
[44,"Total",{"$f":"SUM(C407:C408)","v":0.99999999999999989}]

{"sheet":"Uncollectables","index":31,"n_rows":40,"n_cols":16,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[null,"Uncollectables Factor  ( F80 )"]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"Uncollectables Factor"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","O","O"]
[]
[null,null,null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"}]
[null,null,{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!#REF!","v":{"$error":"#REF!"}}]
[null,"Description",{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"},{"$f":"'Hot Sheet'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Hot Sheet'!#REF!","v":{"$error":"#REF!"}},"Total"]
[]
[]
[1,"Revenue"]
[{"$f":"+A17+1","v":2},"  Residential",{"$f":"Revenues!D28","v":655411513},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C18:O18)","v":655411513}]
[3,"  Com / Ind",null,{"$f":"Revenues!E28","v":495281417},{"$f":"Revenues!F28","v":147626610},null,{"$f":"Revenues!H28","v":246282083},null,null,null,{"$f":"Revenues!L28","v":128265580},null,null,null,null,{"$f":"SUM(C19:O19)","v":1017455690}]
[4,"  Irrigation",null,null,null,null,null,{"$f":"Revenues!$I$28","v":17405298},null,null,0,null,null,null,null,{"$f":"SUM(C20:O20)","v":17405298}]
[5,"  Total",{"$f":"SUM(C18:C20)","v":655411513},495281417,147626610,0,246282083,17405298,0,0,128265580,0,0,{"$f":"SUM(N18:N20)","v":0},0,{"$f":"SUM(P18:P20)","v":1690272501}]
[6]
[7]
[8,"Uncollectables "]
[9,"Write-off",{"$f":"C36","v":-6083797.2599999998},{"$f":"D$19/$P$19*($C$37+$C$38)","v":-374907.85676106112},{"$f":"E$19/$P$19*($C$37+$C$38)","v":-111747.33001541431},{"$f":"F$19/$P$19*($C$37+$C$38)","v":0},{"$f":"G$19/$P$19*($C$37+$C$38)","v":-186425.50422233946},{"$f":"+C39","v":-35490.980000000003},{"$f":"I$19/$P$19*($C$37+$C$38)","v":0},0,-97091.819001184995,0,0,0,0,{"$f":"SUM(C25:O25)","v":-6889460.7499999991}]
[10,"Recovery",{"$f":"D36","v":2870074.2199999993},{"$f":"D$19/$P$19*($D$37+$D$38)","v":170546.11716721705},{"$f":"E$19/$P$19*($D$37+$D$38)","v":50834.019330991883},{"$f":"F$19/$P$19*($D$37+$D$38)","v":0},{"$f":"G$19/$P$19*($D$37+$D$38)","v":84805.226971607277},{"$f":"+D39","v":20134.02},{"$f":"I$19/$P$19*($D$37+$D$38)","v":0},0,44167.206530183728,0,0,0,0,{"$f":"SUM(C26:O26)","v":3240560.8099999991}]
[11,"Net Write Off",{"$f":"SUM(C25:C26)","v":-3213723.0400000005},{"$f":"SUM(D25:D26)","v":-204361.73959384407},-60913.310684422424,0,-101620.27725073218,-15356.960000000003,0,0,-52924.612471001266,0,0,0,0,-3648899.94]
[12]
[13]
[14,"FACTOR 80",{"$f":"C27/$P$27","v":0.88073750797343064},5.6006397257866179E-2,1.6693609494926962E-2,0,2.784956532700433E-2,4.2086547322533604E-3,0,0,1.4504265214518671E-2,0,0,0,0,{"$f":"SUM(C30:O30)","v":1.0000000000000002}]
[]
[]
[]
[]
[null,"Uncollectables","Writeoffs","Recoveries"," Net Write-offs"]
[null,"  Residential",-6083797.2599999998,2870074.2199999993,{"$f":"C36+D36","v":-3213723.0400000005}]
[null,"  Commercial",-660658.3899999999,302276.55,{"$f":"C37+D37","v":-358381.83999999991}]
[null,"  Industrial",-109514.11999999998,48076.01999999999,{"$f":"C38+D38","v":-61438.099999999991}]
[null,"  Irrigation",-35490.980000000003,20134.02,{"$f":"C39+D39","v":-15356.960000000003}]
[null,"  Total",{"$f":"SUM(C36:C39)","v":-6889460.75},{"$f":"SUM(D36:D39)","v":3240560.8099999991},{"$f":"SUM(E36:E39)","v":-3648899.9400000004}]

{"sheet":"Revenues","index":32,"n_rows":199,"n_cols":20,"rows_kept":199,"cut":false,"hidden":false,"merged":[[89,1,89,16],[90,1,90,16]]}
[null,"Revenues"]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+TestPeriod","v":"12 Months Ended June 2013"}]
[null,"Cost Of Service By Rate Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate Schedule","Revenue"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential"]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,632554155]
[null,"Revenue - Normalized",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,328546]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,22528812]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N",null,null,null,"-",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AGA",33040.269999999997]
[null,null,null,null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!$K$10","v":"General"},{"$f":"'Hot Sheet'!$L$10","v":"Street & Area"},{"$f":"'Hot Sheet'!$M$10","v":"General"},null,{"$f":"'Hot Sheet'!$O$10","v":"Traffic"},{"$f":"'Hot Sheet'!$P$10","v":"Outdoor"},{"$f":"'Hot Sheet'!$Q$10","v":"General"},null,null,null,null,null,null,"Total",{"$f":"SUM(T6:T10)","v":655444553.26999998}]
[null,"Customer",null,{"$f":"'Hot Sheet'!$I$11","v":"Residential"},{"$f":"'Hot Sheet'!$J$11","v":"Large Dist."},{"$f":"'Hot Sheet'!$K$11","v":"+1 MW"},{"$f":"'Hot Sheet'!$L$11","v":"Lighting"},{"$f":"'Hot Sheet'!$M$11","v":"Trans"},{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},{"$f":"'Hot Sheet'!$O$11","v":"Signals"},{"$f":"'Hot Sheet'!$P$11","v":"Lighting"},{"$f":"'Hot Sheet'!$Q$11","v":"Small Dist."},{"$f":"'Hot Sheet'!R$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"}]
["Line","Class",null,{"$f":"'Hot Sheet'!$I$12","v":"Sch 1"},{"$f":"'Hot Sheet'!$J$12","v":"Sch 6"},{"$f":"'Hot Sheet'!$K$12","v":"Sch 8"},{"$f":"'Hot Sheet'!$L$12","v":"Sch. 7,11,12"},{"$f":"'Hot Sheet'!$M$12","v":"Sch 9"},{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},{"$f":"'Hot Sheet'!$O$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$P$12","v":"Sch 15"},{"$f":"'Hot Sheet'!$Q$12","v":"Sch 23"},{"$f":"'Hot Sheet'!R$12","v":"Cust 1"},{"$f":"'Hot Sheet'!S$12","v":"Cust 2"},"Total","check",null,null,"Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"6366924+400254487","v":406621411}]
[1,"Residential",null,{"$f":"SUM($T$6:$T$8)","v":655411513},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D15:N15)","v":655411513},{"$f":"+O15+T10-T11","v":0},null,null,"6A",{"$f":"434649+24530672","v":24965321}]
[{"$f":"A15+1","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6B",{"$f":"536544","v":536544}]
[{"$f":"A16+1","v":3},"Commercial",null,0,{"$f":"SUM($T$14:$T$16)","v":432123276},{"$f":"$T$17","v":73039751},0,{"$f":"SUM($T$18:$T$19)","v":32248522},0,0,0,{"$f":"$T$20","v":122754416},0,0,{"$f":"SUM(D17:N17)","v":660165965},{"$f":"+O17+T21+T22-T23","v":0},null,null,8,{"$f":"73039751","v":73039751}]
[4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"30842193","v":30842193}]
[{"$f":"A18+1","v":5},"Industrial",null,0,{"$f":"SUM($T$26:$T$28)","v":63158141},{"$f":"$T$29","v":74586859},0,{"$f":"SUM($T$30:$T$31)","v":200532928},{"$f":"T42","v":17405298},0,0,{"$f":"$T$33","v":5511164},{"$f":"$T$35","v":28232681},{"$f":"$T$36","v":38403587},{"$f":"SUM(D19:N19)","v":427830658},{"$f":"O19+T32+T34+T37+T38-T39+T43-T44","v":0},null,null,"9A",{"$f":"1406329","v":1406329}]
[6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"9549988+113204428","v":122754416}]
[7,"Lighting",null,0,0,0,{"$f":"SUM($T$47:$T$49,$T$52:$T$53)","v":12090420},0,0,{"$f":"$T$50","v":540194},{"$f":"$T$51","v":1390573},0,0,0,{"$f":"SUM(D21:N21)","v":14021187},{"$f":"O21+T54-T55","v":0},null,null,31,{"$f":"870022","v":870022}]
[8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AGA",2726577.8500000006]
[9,"OSPA",null,0,{"$f":"+$T$58","v":0},{"$f":"$T$59","v":0},0,{"$f":"+$T$60","v":13500633},0,0,0,{"$f":"+$T$61","v":0},0,0,{"$f":"SUM(D23:N23)","v":13500633},{"$f":"O23-T62","v":0},null,null,"Total",{"$f":"SUM(T14:T22)","v":663762564.85000002}]
[10]
[11,"Interdepartmental",null,0,{"$f":"+T67","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(D25:N25)","v":0},{"$f":"O25","v":0},null,null,"Industrial"]
[12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"55719186","v":55719186}]
[13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6A",{"$f":"7218795","v":7218795}]
[14,"Total Revenues  ",null,{"$f":"D15+D17+D19+D21+D23+D25","v":655411513},495281417,147626610,12090420,246282083,17405298,540194,1390573,128265580,28232681,38403587,1770929956,0,null,null,"6B",{"$f":"220160","v":220160}]
[15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"74586859","v":74586859}]
[16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"199051036","v":199051036}]
[17,"Total AGA Revenues",null,{"$f":"D85","v":33040.269999999997},{"$f":"E85","v":1783728.86},{"$f":"F85","v":300482.54000000004},0,{"$f":"G85","v":130013.39},{"$f":"H85","v":206563.33000000002},{"$f":"$I$85","v":4661.6400000000003},0,{"$f":"J85","v":506905.58999999997},0,0,{"$f":"SUM(D31:N31)","v":2965395.62},null,null,null,"9A",{"$f":"1481892","v":1481892}]
[18,"Misc Revenues",null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,21,{"$f":"379669","v":379669}]
[19,"Gross Receipts Adj.",null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,23,{"$f":"5511164","v":5511164}]
[20,"Commercial Vol Discount",null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,31,{"$f":"972884+2795530","v":3768414}]
[21,"Industrial Vol Discount",null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Cust C (#1)",{"$f":"28232681","v":28232681}]
[22,"Unbilled Revenue Adj.",null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Cust B (#2)",{"$f":"38403587","v":38403587}]
[23,"Firm Revenue",null,{"$f":"D28+D31+D32+D33+D34+D35+D36","v":655444553.26999998},497065145.86000001,147927092.53999999,12090420,246412096.38999999,17611861.329999998,544855.64,1390573,{"$f":"L28+L31+L32+L33+L34+L35+L36","v":128772485.59},{"$f":"M28+M31+M32+M33+M34+M35+M36","v":28232681},{"$f":"N28+N31+N32+N33+N34+N35+N36","v":38403587},1773895351.6199999,null,null,null,"Ind Cust",{"$f":"46289861","v":46289861}]
[24,null,null,{"$f":"+D37/$O$37","v":0.36949448718686756},0.28021108765297686,8.3391104444186306E-2,6.8157459170060351E-3,0.13891016522759672,9.9283541804853735E-3,3.0715207608070775E-4,7.8390926428104513E-4,7.2593056559057595E-2,1.5915640668552777E-2,2.1649296822909052E-2,0.99999999999999989,null,null,null,"AGA",-5447.4699999999866]
[25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(T26:T38)","v":460857856.52999997}]
[26,"Non-Firm",null,0,0,null,0,0,0,0,0,0,0,0,{"$f":"SUM(D40:N40)","v":0}]
[27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation"]
[28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"17405298","v":17405298}]
[29,"Total Revenue",null,{"$f":"D37+D40","v":655444553.26999998},497065145.86000001,147927092.53999999,12090420,246412096.38999999,17611861.329999998,544855.64,1390573,{"$f":"L37+L40","v":128772485.59},{"$f":"M37+M40","v":28232681},{"$f":"N37+N40","v":38403587},{"$f":"SUM(D43:N43)","v":1773895351.6199999},null,null,null,"AGA",206563.33000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(T42:T43)","v":17611861.329999998}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"783876+1943175+267653+2771","v":2997475}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"4910196","v":4910196}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"3293800+227308+661054","v":4182162}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS 15",{"$f":"209473+2289+328432","v":540194}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," MONL 15",{"$f":"1211537+15568+3488+60415+99565","v":1390573}]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pole Top ",{"$f":"131+456","v":587}]
[null,"Cost Of Service By Rate Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,0]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AGA",{"$f":"4661.64","v":4661.6400000000003}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting",{"$f":"SUM(T47:T54)","v":14025848.640000001}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"Revenue - AGA Spread",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OSPA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,"A",null,"B","C","D","E","F","G","H","I",null,null,null,null,null,null,null,9,{"$f":"13500633","v":13500633}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0]
[null,null,null,null,"General",{"$f":"F11","v":"General"},"General",null,"Traffic","General",null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(T58:T61)","v":13500633}]
[null,"Customer",null,"Residential","Large Dist.",{"$f":"F12","v":"+1 MW"},"Transmission",{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},"Signals","Small Dist.","Total Firm"]
["Line","Classes",null,"Schedule 1","Schedule 6",{"$f":"F13","v":"Sch 8"},"Schedule 9",{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},"Schedule 15","Schedule 23","Revenues",null,null,null,null,null,null,null,"Interdepartmental"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0]
[1,"Firm Revenues ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AGA",0]
[{"$f":"A66+1","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",0]
[{"$f":"A67+1","v":3},"  Residential",null,{"$f":"$D$15","v":655411513},null,null,null,null,null,null,{"$f":"SUM(D68:J68)","v":655411513}]
[4,"  Commercial",null,null,{"$f":"$E$17","v":432123276},{"$f":"$F$17","v":73039751},{"$f":"$H$17","v":32248522},null,null,{"$f":"$L$17","v":122754416},{"$f":"SUM(D69:J69)","v":660165965},null,null,null,null,null,null,null,"TOTAL",{"$f":"T62+T55+T44+T39+T23+T11","v":1825203317.6199999}]
[5,"  Industrial",null,null,{"$f":"$E$19","v":63158141},{"$f":"$F$19","v":74586859},{"$f":"$H$19","v":200532928},{"$f":"I19","v":17405298},null,{"$f":"$L$19","v":5511164},{"$f":"SUM(D70:J70)","v":361194390}]
[6,"  Lighting",null,null,null,null,null,null,{"$f":"J28","v":540194},null,{"$f":"SUM(D71:J71)","v":540194},null,null,null,null,null,null,null,"less:       Sch 31",{"$f":"-T21-T34","v":-4638436}]
[7,"  Interdepartmental",null,null,null,null,null,null,null,{"$f":"$L$25","v":0},{"$f":"SUM(D72:K72)","v":0},null,null,null,null,null,null,null,"           Sch 21",{"$f":"-T32","v":-379669}]
[8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ind cust",{"$f":"-T37","v":-46289861}]
[9,"Total Firm Revenue",null,{"$f":"SUM(D68:D72)","v":655411513},495281417,147626610,232781450,17405298,540194,128265580,1677312062,null,null,null,null,null,null,null,"AGA",{"$f":"-T10-T22-T38-T43-T54-T66","v":-2965395.6200000006}]
[10]
[11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADJ TOTAL",{"$f":"SUM(T69:T75)","v":1770929956}]
[12,"AGA Revenues "]
[13]
[14,"  Residential",null,{"$f":"ROUND((D68/$K$68)*$K$79,2)","v":33040.269999999997},null,null,null,null,null,null,{"$f":"T10","v":33040.269999999997},null,null,null,null,null,null,null,"Source: Pricing - Tables 2"]
[15,"  Commercial",null,null,{"$f":"ROUND((E69/$K$69)*$K$80,2)","v":1784729.62},{"$f":"ROUND((F69/$K$69)*$K$80,2)","v":301664.40000000002},{"$f":"ROUND((G69/$K$69)*$K$80,2)","v":133190.91},null,null,{"$f":"ROUND((J69/$K$69)*$K$80,2)","v":506992.92},{"$f":"T22","v":2726577.8500000006}]
[16,"  Industrial",null,null,{"$f":"ROUND((E70/($K$70-H70))*($K$81-H81),2)","v":-1000.76},{"$f":"ROUND((F70/($K$70-H70))*($K$81-H81),2)","v":-1181.8599999999999},{"$f":"ROUND((G70/($K$70-H70))*($K$81-H81),2)","v":-3177.52},206563.33000000002,null,{"$f":"ROUND((J70/($K$70-H70))*($K$81-H81),2)","v":-87.33},{"$f":"T38+T43","v":201115.86000000004}]
[17,"  Lighting",null,null,null,null,null,null,{"$f":"ROUND((I71/$K$71)*$K$82,2)","v":4661.6400000000003},null,{"$f":"T54","v":4661.6400000000003}]
[18,"  Interdepartmental",null,null,null,null,null,null,null,null,{"$f":"T66","v":0}]
[19]
[20,"Total AGA Revenues",null,{"$f":"SUM(D79:D83)","v":33040.269999999997},1783728.86,300482.54000000004,130013.39,206563.33000000002,4661.6400000000003,506905.58999999997,{"$f":"SUM(K79:K83)","v":2965395.6200000006}]
[]
[]
[]
[null,null,null,null,null,null,null,null," "]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"Summary Of Sales For Resale / Other Electric Revenue"]
[null,"Determination Of Situs Allocations"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[]
[null,null,null,null,null,"General",{"$f":"F62","v":"General"},"Street","General",null,"Traffic","Outdoor","General"]
[null,null,null,null,"Residential","Large Dist.",{"$f":"F63","v":"+1 MW"},"& Area","Transmission","Irrigation","Signals","Lighting","Small Dist.",{"$f":"M12","v":"Industrial"},{"$f":"N12","v":"Industrial"}]
["ACCT","DESCRIPTION",null,"Total","Schedule 1","Schedule 6",{"$f":"F64","v":"Sch 8"},"Sch. 7,11,12","Schedule 9","Schedule 10","Schedule 15","Schedule 15","Schedule 23","Cust 1","Cust 2","Check"]
[]
[]
["450","Forfeited Discounts & Int"]
[null,"257 Residential Discounts","F43",{"$f":"$F142","v":2455013.6700000004},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!F$139)*$D107","v":2455013.6700000004},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!G$139)*D107","v":0},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!H$139)*$D107","v":0},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!I$139)*$D107","v":0},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!J$139)*$D107","v":0},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!K$139)*$D107","v":0},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!L$139)*$D107","v":0},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!M$139)*$D107","v":0},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!N$139)*$D107","v":0},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!O$139)*$D107","v":0},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!P$139)*$D107","v":0},{"$f":"SUM(E107:O107)-D107","v":0}]
[null,"258 Commercial Discounts","F44",{"$f":"$F143","v":846941.82000000007},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!F$139)*$D108","v":0},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!G$139)*D108","v":126421.04159152886},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!H$139)*$D108","v":1471.4198579345532},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!I$139)*$D108","v":0},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!J$139)*$D108","v":279.38351732934558},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!K$139)*$D108","v":0},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!L$139)*$D108","v":0},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!M$139)*$D108","v":0},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!N$139)*$D108","v":718769.97503320721},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!O$139)*$D108","v":0},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!P$139)*$D108","v":0},{"$f":"SUM(E108:O108)-D108","v":0}]
[null,"259 Industrial Discounts","F45",{"$f":"$F144","v":280994.77000000008},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!F$139)*$D109","v":0},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!G$139)*$D109","v":49616.087217110187},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!H$139)*$D109","v":3913.3815269833385},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!I$139)*$D109","v":0},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!J$139)*$D109","v":4192.9087789107198},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!K$139)*$D109","v":103634.72865207662},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!L$139)*$D109","v":0},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!M$139)*$D109","v":0},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!N$139)*$D109","v":119567.78201193736},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!O$139)*$D109","v":34.940906490922664},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!P$139)*$D109","v":34.940906490922664},{"$f":"SUM(E109:O109)-D109","v":0}]
[null,"260 Other Discounts","F46",{"$f":"$F145","v":44251.09},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!F$139)*$D110","v":0},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!G$139)*D110","v":0},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!H$139)*$D110","v":0},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!I$139)*$D110","v":33683.081134974258},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!J$139)*$D110","v":0},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!K$139)*$D110","v":0},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!L$139)*$D110","v":8229.4498133848138},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!M$139)*$D110","v":2338.5590516409266},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!N$139)*$D110","v":0},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!O$139)*$D110","v":0},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!P$139)*$D110","v":0},{"$f":"SUM(E110:O110)-D110","v":0}]
[null,"Total Account 450",null,{"$f":"IF(G146=0,SUM(D106:D110),\" Error\")","v":3627201.35},{"$f":"SUM(E106:E110)","v":2455013.6700000004},176037.12880863904,5384.8013849178915,33683.081134974258,4472.2922962400653,103634.72865207662,8229.4498133848138,2338.5590516409266,{"$f":"SUM(M106:M110)","v":838337.75704514456},{"$f":"SUM(N106:N110)","v":34.940906490922664},{"$f":"SUM(O106:O110)","v":34.940906490922664},{"$f":"SUM(E113:O113)-D111","v":-3627201.35}]
[]
[]
["451","Misc. Service Revenues"]
[null,"  70 Returned Checks","F40",{"$f":"$F149","v":414630.83314068685},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!F$139)*$D115","v":359088.96898977133},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!G$139)*$D115","v":7474.8721319599599},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!H$139)*$D115","v":134.5925625628002},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!I$139)*$D115","v":4717.2200723399201},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!J$139)*$D115","v":75.770627813131966},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!K$139)*$D115","v":1478.524224300983},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!L$139)*$D115","v":1152.5111283155336},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!M$139)*$D115","v":327.50856890281381},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!N$139)*$D115","v":40179.867852775496},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!O$139)*$D115","v":0.49849097245481555},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!P$139)*$D115","v":0.49849097245481555},{"$f":"SUM(E115:O115)-D115","v":0}]
[null,"  72 Misc. Service Revenue","F21",936970.71500513132,{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!F$139)*$D116","v":551192.24844780925},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!G$139)*D116","v":238565.82215677653},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!H$139)*$D116","v":56471.775216081362},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!I$139)*$D116","v":3581.5900625754512},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!J$139)*$D116","v":0},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!K$139)*$D116","v":17256.334401545035},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!L$139)*$D116","v":113.99076811460654},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!M$139)*$D116","v":743.34572717669312},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!N$139)*$D116","v":69045.608225052274},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!O$139)*$D116","v":0},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!P$139)*$D116","v":0},0]
[null,"     -  Fac Chg Buyout","A",269017.13250126556,0,{"$f":"E199","v":165607.80644148355},{"$f":"F199","v":31858.325312784429},0,{"$f":"G199","v":24205.380289318447},{"$f":"I199","v":1052.9589854692513},0,0,{"$f":"H199","v":46292.661472209904},0,0,0]
[null,"  73 Temp. Service Connect","F44",396373.48718313762,{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!F$139)*$D118","v":0},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!G$139)*D118","v":59165.751325113182},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!H$139)*$D118","v":688.63268577295639},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!I$139)*$D118","v":0},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!J$139)*$D118","v":130.75304160246006},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!K$139)*$D118","v":0},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!L$139)*$D118","v":0},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!M$139)*$D118","v":0},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!N$139)*$D118","v":336388.35013064899},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!O$139)*$D118","v":0},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!P$139)*$D118","v":0},0]
[null,"145 Connect Fee","F43",1398658.54951234,{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!F$139)*$D119","v":1398658.54951234},{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!G$139)*D119","v":0},{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!H$139)*$D119","v":0},{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!I$139)*$D119","v":0},{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!J$139)*$D119","v":0},{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!K$139)*$D119","v":0},{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!L$139)*$D119","v":0},{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!M$139)*$D119","v":0},{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!N$139)*$D119","v":0},{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!O$139)*$D119","v":0},{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!P$139)*$D119","v":0},0]
[null,"146 Reconnect Fee","F40",503760.39265743806,{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!F$139)*$D120","v":436279.18031812902},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!G$139)*$D120","v":9081.6799410154272},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!H$139)*$D120","v":163.52474718734013},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!I$139)*$D120","v":5731.2395653103695},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!J$139)*$D120","v":92.058376194354452},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!K$139)*$D120","v":1796.3496302135216},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!L$139)*$D120","v":1400.2563536930754},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!M$139)*$D120","v":397.91021815586095},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!N$139)*$D120","v":48816.982213115465},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!O$139)*$D120","v":0.60564721180496339},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!P$139)*$D120","v":0.60564721180496339},0]
[null,"Total Account 451",null,{"$f":"IF(G157=0,SUM(D115:D120),\" Error\")","v":3919411.1099999994},{"$f":"SUM(E115:E120)","v":2745218.9472680492},{"$f":"SUM(F115:F120)","v":479895.93199634866},89316.850524388894,14030.04970022574,24503.962334928397,21584.167241528787,2666.7582501232155,1468.7645142353679,{"$f":"SUM(M115:M120)","v":540723.46989380207},{"$f":"SUM(N115:N120)","v":1.1041381842597788},{"$f":"SUM(O115:O120)","v":1.1041381842597788},{"$f":"SUM(E123:O123)-D121","v":-3919411.1099999994}]
[]
[]
["454","Rent From Electric Prop"]
[null,"  75 All Other","F20",{"$f":"$F158","v":3437330.19},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!F$139)*$D125","v":1683708.2048888211},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!G$139)*D125","v":1053628.0620930251},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!H$139)*$D125","v":325105.56339867215},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!I$139)*$D125","v":2534.2107013865557},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!J$139)*$D125","v":0},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!K$139)*$D125","v":59781.840299500305},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!L$139)*$D125","v":751.76362841394746},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!M$139)*$D125","v":561.9995668826781},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!N$139)*$D125","v":311258.54542329808},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!O$139)*$D125","v":0},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!P$139)*$D125","v":0},{"$f":"SUM(E125:O125)-D125","v":0}]
[null,"  76 Temp Service Connect","F44",{"$f":"$F159","v":0},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!F$139)*$D126","v":0},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!G$139)*D126","v":0},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!H$139)*$D126","v":0},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!I$139)*$D126","v":0},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!J$139)*$D126","v":0},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!K$139)*$D126","v":0},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!L$139)*$D126","v":0},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!M$139)*$D126","v":0},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!N$139)*$D126","v":0},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!O$139)*$D126","v":0},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!P$139)*$D126","v":0},{"$f":"SUM(E126:O126)-D126","v":0}]
[null,"Total  Account 454",null,{"$f":"IF(G160=0,SUM(D125:D126),\" Error\")","v":3437330.19},{"$f":"SUM(E125:E126)","v":1683708.2048888211},1053628.0620930251,325105.56339867215,2534.2107013865557,0,59781.840299500305,751.76362841394746,561.9995668826781,{"$f":"SUM(M125:M126)","v":311258.54542329808},{"$f":"SUM(N125:N126)","v":0},{"$f":"SUM(O125:O126)","v":0},{"$f":"SUM(E129:O129)-D127","v":-3437330.19}]
[]
[]
["456","Other Electric Revenues"]
[null,"  79 Other Electric Revenues","F10",{"$f":"$F163","v":-359935},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!F$139)*$D131","v":-124384.76159763199},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!G$139)*$D131","v":-96907.848659784999},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!H$139)*$D131","v":-31068.263525981503},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!I$139)*$D131","v":-682.3319231972074},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!J$139)*$D131","v":-62996.044250669831},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!K$139)*$D131","v":-3356.7376506413862},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!L$139)*$D131","v":-84.188841189084854},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!M$139)*$D131","v":-152.70643058682404},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!N$139)*$D131","v":-24251.828410447677},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!O$139)*$D131","v":-7737.6339962490174},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!P$139)*$D131","v":-8312.6547136204354},{"$f":"SUM(E131:O131)-D131","v":0}]
[null," 163 Billing Services","F40",{"$f":"$F164","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!F$139)*$D132","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!G$139)*$D132","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!H$139)*$D132","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!I$139)*$D132","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!J$139)*$D132","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!K$139)*$D132","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!L$139)*$D132","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!M$139)*$D132","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!N$139)*$D132","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!O$139)*$D132","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!P$139)*$D132","v":0},{"$f":"SUM(E132:O132)-D132","v":0}]
[null,"Total  Account 456",null,{"$f":"IF(G165=0,SUM(D131:D132),\" Error\")","v":-359935},{"$f":"E131+E132","v":-124384.76159763199},-96907.848659784999,-31068.263525981503,-682.3319231972074,-62996.044250669831,-3356.7376506413862,-84.188841189084854,-152.70643058682404,{"$f":"M131+M132","v":-24251.828410447677},{"$f":"N131+N132","v":-7737.6339962490174},{"$f":"O131+O132","v":-8312.6547136204354},{"$f":"SUM(E135:O135)-D133","v":359935}]
[]
[]
[]
[]
[null,null,null,"305 Report"]
[null,null,null,"2013-06-30",null,"JAM Data"]
[]
[450,"Forfeited Discounts & Int"]
[null," Residential Discounts","F43",2455013.67,{"$f":"D142/$D$146","v":0.67683412998288617},{"$f":"E142*$F$146","v":2455013.6700000004}]
[null," Commercial Discounts","F44",846941.82,{"$f":"D143/$D$146","v":0.2334973270783548},{"$f":"E143*$F$146","v":846941.82000000007}]
[null," Industrial Discounts","F45",280994.77,{"$f":"D144/$D$146","v":7.7468754250436103E-2},{"$f":"E144*$F$146","v":280994.77000000008}]
[null," Other Forfeited Discounts","F46",{"$f":"48518.2+-4267.11","v":44251.09},{"$f":"D145/$D$146","v":1.2199788688323023E-2},{"$f":"E145*$F$146","v":44251.09}]
[null,"Total Account 450",null,{"$f":"SUM(D142:D145)","v":3627201.3499999996},{"$f":"SUM(E141:E145)","v":1},{"$f":"FuncStudy!$F$139","v":3627201.35}]
[]
[451,"Misc. Service Revenues"]
[null,"Returned Checks","F40",474760,{"$f":"D149/$D$155","v":0.10578906409761309},{"$f":"E149*$F$155","v":414630.83314068685}]
[null," Misc. Service Revenue","F21",{"$f":"-28285.5+9628.99+550897.84+147884.88+5605+98.65+89404.99+2383.03+423.6+11117.17+6660+10875+72500+1324.47+173709.22+154+1132+488.44+16847.08","v":1072848.8600000001},0.2390590547173122,936970.71500513132]
[null," Fac Chg Buyout","A",308029.61,6.8637130668659452E-2,269017.13250126556]
[null," Temp. Service Connect","F44",453855,0.10113087809845435,396373.48718313762]
[null," Connect Fee","F43",1601490,0.35685425954521521,1398658.54951234]
[null," Reconnect Fee","F40",576815,0.12852961287274559,503760.39265743806]
[null,"Total Account 451",null,{"$f":"SUM(D149:D154)","v":4487798.4700000007},{"$f":"SUM(E149:E154)","v":0.99999999999999989},{"$f":"FuncStudy!$F$144","v":3919411.11}]
[]
[454,"Rent From Electric Property"]
[null," Rent on Electric Property","F20",7432062.7599999998,{"$f":"D158/D160","v":1},{"$f":"E158*F160","v":3437330.19}]
[null," Temp Service Connect","F44",0,{"$f":"D159/D160","v":0},{"$f":"E159*F160","v":0}]
[null,"Total  Account 454",null,{"$f":"SUM(D158:D159)","v":7432062.7599999998},{"$f":"SUM(E158:E159)","v":1},{"$f":"FuncStudy!$F$154","v":3437330.19}]
[]
[456,"Other Electric Revenues"]
[null," Other Electric Revenues","F10",{"$f":"+D165-D164","v":3856689.97},{"$f":"D163/$D$165","v":1},{"$f":"ROUND(E163*$F$165,0)","v":-359935}]
[null," Billing Services","F40",0,{"$f":"D164/$D$165","v":0},{"$f":"ROUND(E164*$F$165,0)","v":0}]
[null,"Total  Account 456",null,3856689.97,{"$f":"E164+E163","v":1},{"$f":"ROUND(FuncStudy!$F$160,0)","v":-359935}]
[]
[]
[]
[]
[null,"STATE SPECIFIC REVENUE CREDIT",null,null,"Description","Amount"]
[null,"Industrial customer revenues",null,null,null,{"$f":"+T37","v":46289861}]
[null,"Schedule 21 revenues - Distribution Voltage",null,null,null,{"$f":"T32-F173","v":105924}]
[null,"Schedule 21 revenues - Transmission Voltage",null,null,null,273745]
[null,"Schedule 31 revenues - Distribution Voltage",null,null,null,{"$f":"T21+T34-F175","v":3230567}]
[null,"Schedule 31 revenues - Transmission Voltage",null,null,null,1407869]
[null,null,null,null,null,{"$f":"SUM(F171:F175)","v":51307966}]
[]
[]
[null,"Calculation of Facility Charge Buyout Allocation by Schedule"]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K"]
[]
[null,null,null,null,"General","General","General","General"]
[null,"Customer",null,null,"Large Dist.","+1 MW","Transmission","Small Dist.",{"$f":"'Hot Sheet'!$N$11","v":"Irrigation"},null,null,"FAC CHG"]
[null,"Class",null,null,"Schedule 6","Schedule 8","Schedule 9","Schedule 23",{"$f":"'Hot Sheet'!$N$12","v":"Sch 10"},"Total","Total %","BUYOUT"]
[]
[null,"Commercial",null,"Customers",{"$f":"'Cust Factors'!E17","v":13575},{"$f":"'Cust Factors'!F17","v":158},{"$f":"'Cust Factors'!H17","v":30},{"$f":"'Cust Factors'!L17","v":77181},0,{"$f":"SUM(E187:I187)","v":90944},{"$f":"J187/J194","v":0.91877475147498588},{"$f":"K187*$L$196","v":247166.14905636362}]
[null,null,null,"Revenues",{"$f":"E17","v":432123276},{"$f":"F17","v":73039751},{"$f":"H17","v":32248522},{"$f":"L17","v":122754416},null,{"$f":"SUM(E188:I188)","v":660165965}]
[]
[null,"Industrial",null,"Customers",{"$f":"'Cust Factors'!E18","v":1420},{"$f":"'Cust Factors'!F18","v":112},{"$f":"'Cust Factors'!H18","v":120},{"$f":"'Cust Factors'!L18","v":3422},{"$f":"'Cust Factors'!I19","v":2966},{"$f":"SUM(E190:I190)","v":8040},{"$f":"J190/J194","v":8.1225248525014143E-2},{"$f":"K190*$L$196","v":21850.983444901954}]
[null,null,null,"Revenues",{"$f":"E19","v":63158141},{"$f":"F19","v":74586859},{"$f":"H19","v":200532928},{"$f":"L19","v":5511164},{"$f":"I19","v":17405298},{"$f":"SUM(E191:I191)","v":361194390}]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J187+J190","v":98984},{"$f":"K187+K190","v":1}]
[]
[null,"Commercial - FAC CHG Buyout Alloc. by Sch.",null,null,{"$f":"(E188/$J$188)*$L$187","v":161786.96223235343},{"$f":"(F188/$J$188)*$L$187","v":27346.084075548613},{"$f":"(G188/$J$188)*$L$187","v":12073.847211283333},{"$f":"(H188/$J$188)*$L$187","v":45959.255537178244},null,{"$f":"SUM(E196:I196)","v":247166.14905636362},null,{"$f":"F151","v":269017.13250126556}]
[null,"Industrial - FAC CHG Buyout Alloc. by Sch.",null,null,{"$f":"(E191/$J$191)*$L$190","v":3820.8442091301126},{"$f":"(F191/$J$191)*$L$190","v":4512.2412372358176},{"$f":"(G191/$J$191)*$L$190","v":12131.533078035116},{"$f":"(H191/$J$191)*$L$190","v":333.40593503165883},{"$f":"(I191/$J$191)*$L$190","v":1052.9589854692513},{"$f":"SUM(E197:I197)","v":21850.983444901962}]
[]
[null,"Total By Schedule",null,null,{"$f":"E196+E197","v":165607.80644148355},31858.325312784429,24205.380289318447,46292.661472209904,1052.9589854692513,269017.13250126556]

{"sheet":"TransInvest","index":33,"n_rows":52,"n_cols":12,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[null,"Transmission Plant Investment to Serve"]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"Transmission Direct Assignments"]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K"]
[]
[null,"Customers By","Account","Account","Account","Account","Account","Account","Account","Account","Account","Total"]
["Line","Rate Schedule","350","352","353","354","355","356","357","358","359"]
[]
[1,"Sch 9 - Cust 1",142188.56,null,null,null,344972.17,177705.88,0,0,0,{"$f":"SUM(C14:K14)","v":664866.61}]
[{"$f":"+A14+1","v":2}]
[{"$f":"+A15+1","v":3},"Sch 9 - Cust 2",27677.18,null,null,null,243304.03,166805.30000000002,0,0,7375.36,{"$f":"SUM(C16:K16)","v":445161.87}]
[{"$f":"+A16+1","v":4}]
[{"$f":"+A17+1","v":5},"Sch 9 - Cust 3",1001.48,null,null,null,431.41000000000008,19629.39,0,0,0,{"$f":"SUM(C18:K18)","v":21062.28}]
[6]
[{"$f":"+A19+1","v":7},"Sch 9 - Cust 4",182377.81,null,null,995935.07000000007,170639.78,274444.5,0,0,0,{"$f":"SUM(C20:K20)","v":1623397.1600000001}]
[8]
[{"$f":"+A21+1","v":9},"Sch 9 - Cust 5",281005.59000000003,null,null,810758.55,2617554.69,1745566.2200000002,0,0,0,{"$f":"SUM(C22:K22)","v":5454885.0500000007}]
[10]
[11,"Sch 9 - Cust 6",49744.91,null,null,null,150859.34000000003,242275.82,0,0,5431.02,{"$f":"SUM(C24:K24)","v":448311.09000000008}]
[12]
[13,"Sch 9 - Cust 7",null,null,47068.899999999994,null,95483.49,43830.920000000006,0,0,0,{"$f":"SUM(C26:K26)","v":186383.31000000003}]
[14]
[15,"Sch 9 - Cust 8",null,null,54540.44999999999,null,null,null,0,0,0,{"$f":"SUM(C28:K28)","v":54540.44999999999}]
[16]
[17,"Sch 9 - Cust 9",null,null,null,null,139923.25,100689.2,0,0,0,{"$f":"SUM(C30:K30)","v":240612.45}]
[18]
[19,"Sch 9 - Cust 10",null,null,null,null,null,9857.0399999999991,0,0,0,{"$f":"SUM(C32:K32)","v":9857.0399999999991}]
[20]
[21,"Sch 9 - Cust 11",null,480.63,103723.92000000007,null,null,229867.19999999998,0,0,0,{"$f":"SUM(C34:K34)","v":334071.75000000006}]
[22]
[23,"Sch 9 - Cust 12",null,null,null,null,1209.5400000000002,19357.849999999995,0,0,0,{"$f":"SUM(C36:K36)","v":20567.389999999996}]
[24]
[25,"Sch 9 - Cust 13",3905.14,null,null,null,97596.43,64942.789999999994,0,0,0,{"$f":"SUM(C38:K38)","v":166444.35999999999}]
[26]
[27,"Sch 9 - Cust 14",null,null,null,null,58035.81,21278.010000000002,0,0,0,{"$f":"SUM(C40:K40)","v":79313.820000000007}]
[28]
[29,"Sch 9 - Cust 15",null,null,null,23160.53,8660.9,14562.75,0,0,0,{"$f":"SUM(C42:K42)","v":46384.18}]
[30]
[31,"Sch 9 - Cust 16",null,null,40998.990000000013,null,null,null,0,0,0,{"$f":"SUM(C44:K44)","v":40998.990000000013}]
[32]
[33,"Sch 9 - Cust 17",null,null,41623.759999999915,null,null,null,0,0,0,{"$f":"SUM(C46:K46)","v":41623.759999999915}]
[34]
[35,"Total Schedule 09",{"$f":"SUM(C14:C47)","v":687900.67000000016},480.63,287956.01999999996,1829854.1500000001,3928670.8400000003,3130812.87,0,0,12806.380000000001,{"$f":"SUM(C48:K48)","v":9878481.5600000005}]
[36]
[37,"Special Contract - Cust 1",24908.050000000003,0,0,0,214552.46000000002,104409.86,0,0,0,{"$f":"SUM(C50:K50)","v":343870.37}]
[38]
[39,"Total Direct Assignments",{"$f":"+C48+C50","v":712808.7200000002},480.63,287956.01999999996,1829854.1500000001,4143223.3000000003,3235222.73,0,0,12806.380000000001,{"$f":"SUM(C52:K52)","v":10222351.930000002}]

{"sheet":"DistInvest","index":34,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[null,"Distribution Plant Investment to Serve"]
[]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"Distribution Direct Assignment Summary"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I"]
[]
[null,null,null,null,null,"Demand",null,"Customer",null,"Meters"]
[null,null,null,"Total"]
[null,null,"FERC","Distribution"]
[null,"Line","Account","Investment","St Lighting","Primary","Secondary","Primary","Secondary"]
[]
[null,1,"360",{"$f":"Acct360","v":36370148.020000003},0,{"$f":"(+$D18-$E18)*1","v":36370148.020000003},0,0,0,0]
[null,{"$f":"B18+1","v":2},"361",{"$f":"Acct361","v":46108103.180769198},0,{"$f":"(+$D19-$E19)*1","v":46108103.180769198},0,0,0,0]
[null,3,"362",{"$f":"Acct362","v":444325265.84769201},0,{"$f":"(+$D20-$E20)*1","v":444325265.84769201},0,0,0,0]
[null,4,"364",{"$f":"Acct364","v":328427241.07384598},4019781,{"$f":"(+$D21-$E21)*Inputs!D35","v":323596441.42366141},{"$f":"(+$D21-$E21)*(1-Inputs!D35)","v":811018.6501845977},0,0,0]
[null,5,"365",{"$f":"Acct365","v":214521043.577692},1702320,{"$f":"(+$D22-$E22)*Inputs!D36","v":131138897.46857381},{"$f":"(+$D22-$E22)*(1-Inputs!D36)","v":81679826.109118193},0,0,0]
[null,6,"366",{"$f":"Acct366","v":173978272.03922999},25971,{"$f":"(+$D23-$E23)*Inputs!D37","v":118078821.94542931},{"$f":"(+$D23-$E23)*(1-Inputs!D37)","v":55873479.093800679},0,0,0]
[null,7,"367",{"$f":"Acct367","v":478199972.56384599},1286359,{"$f":"(+$D24-$E24)*Inputs!D38","v":350626888.69213957},{"$f":"(+$D24-$E24)*(1-Inputs!D38)","v":126286724.87170644},0,0,0]
[null,8,"368",{"$f":"Acct368","v":439479967.09461498},0,{"$f":"(+$D25-$E25)*1","v":439479967.09461498},0,0,0,0]
[null,9,"369",{"$f":"Acct369","v":235547527.97384599},0,235547527.97384599,0,0,{"$f":"(+$D26-$E26)*1","v":235547527.97384599},0]
[null,10,"370",{"$f":"Acct370","v":73919364.543076903},0,73919364.543076903,0,0,0,{"$f":"(+$D27-$E27)","v":73919364.543076903}]
[null,11,"371",{"$f":"Acct371","v":4406023.90615384},{"$f":"D28","v":4406023.90615384},0,0,0,0,0]
[null,12,"372",{"$f":"Acct372","v":0},0,0,0,0,0,0]
[null,13,"373",{"$f":"Acct373","v":23264674.769230701},{"$f":"D30","v":23264674.769230701},0,0,0,0,0]
[null,14]
[null,15,"TOTAL",{"$f":"SUM(D18:D30)","v":2498547604.5899978},34705129.675384536,2199191426.1898031,264651048.72480989,0,235547527.97384599,73919364.543076903]

{"sheet":"NPC Factors","index":35,"n_rows":622,"n_cols":17,"rows_kept":622,"cut":false,"hidden":false,"merged":[[312,1,312,2],[312,3,312,14],[329,1,329,2],[329,3,329,14],[347,1,347,2],[347,3,347,14],[363,1,363,2],[363,3,363,14],[388,3,388,14],[408,3,408,14],[428,3,428,14],[448,3,448,14],[588,3,588,14],[608,3,608,14],[468,3,468,14],[488,3,488,14],[508,3,508,14],[528,3,528,14],[548,3,548,14],[568,3,568,14]]}
[null,"NPC Factors ( F85-F96 )"]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2013"}]
[null,"NPC Monthly Allocation Factors"]
[]
[null,null,null,{"$f":"+Inputs!F$28","v":"2012-07-01"},{"$f":"+Inputs!F29","v":"2012-08-01"},{"$f":"+Inputs!F30","v":"2012-09-01"},{"$f":"+Inputs!F31","v":"2012-10-01"},{"$f":"+Inputs!F32","v":"2012-11-01"},{"$f":"+Inputs!F33","v":"2012-12-01"},{"$f":"+Inputs!F34","v":"2013-01-01"},{"$f":"+Inputs!F35","v":"2013-02-01"},{"$f":"+Inputs!F36","v":"2013-03-01"},{"$f":"+Inputs!F37","v":"2013-04-01"},{"$f":"+Inputs!F38","v":"2013-05-01"},{"$f":"+Inputs!#REF!","v":{"$error":"#REF!"}},"Total"]
[]
["Special Sales For Resale"]
[null,"Long Term Firm Sales"]
[null,"Black Hills",null,1170604.48,1177672.98,1154222.3829999999,1179599.7949999999,1148472.5549999999,1182494.9950000001,1174617.037,1119201.273,1185806.166,1147467.5260000001,1161197.7379999999,1145780.969,{"$f":"SUM(D13:O13)","v":13947137.897}]
[null,"BPA Wind",null,123965.414,124595.914,175862.73,219445.08,306793.88,383611.53,298402.94,267250.44,297745.25,186989.7,191246.81,181087.39,2756997.0780000002]
[null,"Hurricane Sale",null,1145.9607000000001,1145.9607000000001,1145.9498000000001,1145.9607000000001,1145.9498000000001,1145.9607000000001,1145.9607000000001,1145.9473,1145.9607000000001,1145.9498000000001,1145.9607000000001,1145.9498000000001,13751.4714]
[null,"LADWP (IPP Layoff)",null,2830751,2828315,2013575.6,3397115.5,2281743,2504304.5,2402996.2000000002,2058083.9,2080693.8,1645802.8,2403743,2692676.8,29139801.100000001]
[null,"NVE s523485",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Leaning Juniper Wind Indemnity",null,12855.972,13162.005999999999,10703.422,9855.2639999999992,7676.027,8243.0529999999999,7080.7475999999997,7454.6826000000001,11689.178,6475.7437,8292.3529999999992,8716.232,112204.68090000002]
[null,"Pacific Gas & Electric s524491",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PSCO s100035",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Salt River Project s322940",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCE s513948",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SDG&E s513949",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Shell Sale 2013-2014",null,718792,720002.5,0,0,0,0,0,0,0,0,0,0,1438794.5]
[null,"SMUD s24296",null,1426350,1900875,1698300,352425,19425,0,0,0,0,0,0,0,5397375]
[null,"UAMPS s223863",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"UMPA II s45631",null,1779847.5,1400150.2,792639.6,593282.5,582824.5,593282.5,593282.5,561908.5,593282.5,582824.5,568590,914389.75,9556304.5500000007]
[null,"Total Long Term Firm Sales",null,{"$f":"SUM(D13:D27)","v":8064312.3267000001},{"$f":"SUM(E13:E27)","v":8165919.5607000003},5846449.684799999,5752869.0997000001,4348080.9117999999,4673082.5386999995,4477525.3852999993,4015044.7429,4170362.8546999996,3570706.2195000001,4334215.8617000002,4943797.0908000004,{"$f":"SUM(P13:P27)","v":62362366.2773}]
[]
[null,"Short Term Firm Sales"]
[null,"COB",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D31:O31)","v":0}]
[null,"Colorado",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D32:O32)","v":0}]
[null,"Four Corners",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D33:O33)","v":0}]
[null,"Idaho",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mid Columbia",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mona",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Palo Verde",null,0,0,0,0,0,0,310780,272880,310780,0,0,0,894440]
[null,"SP15",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"West Main",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Electric Swaps Sales",null,-347984,-267488,-25000,693450,739335,905980,0,0,0,0,0,0,1698293]
[null,"STF Index Trades",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Short Term Firm Sales",null,{"$f":"SUM(D31:D43)","v":-347984},-267488,-25000,693450,739335,905980,310780,272880,310780,0,0,0,2592733]
[]
[null,"System Balancing Sales"]
[null,"COB",null,4039545,4576656.5,4076010.2,3268275,3835989,4254945.5,4271850,3133590.5,2967804.5,1649770.1,442455.88,452325.22,{"$f":"SUM(D47:O47)","v":36969217.400000006}]
[null,"Four Corners",null,5444079.5,7829008,7207942,5467853.5,6045003.5,5173646,6234965,5387732,4058500.8,4588512,3851161,3467526.2,64755929.5]
[null,"Mead",null,2516602.2000000002,3374999,3820422.8,3114039,3640420,3239570,3983201.2,3146957.5,2431060.2000000002,2148574.7999999998,1978584.1,1798021.9,{"$f":"SUM(D49:O49)","v":35192452.700000003}]
[null,"Mid Columbia",null,1003365.4,1690011,1925102.1,1963191.4,1073762,387038.34,955979.8,1073196.8,1618916.2,31285.1,11332.217000000001,21013.833999999999,11754194.191000002]
[null,"Mona",null,1531758.5,2227050.7999999998,2367576.2000000002,1414903.8,638694.19999999995,533656.19999999995,617224.75,384340.4,262243.56,859708.94,1696305.2,1212994.5,13746457.049999999]
[null,"Palo Verde",null,12023837,10345780,11128275,10706790,9877691,9266895,10405704,10274396,9267444,9136731,9673198,10468766,122575507]
[null,"SP15",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Trapped Energy",null,2032.7745,0,7083.7608,2196.0484000000001,0,48090.195,0,34485.938000000002,0,9037.9418399999995,18850.727226999999,2747.7606999999998,124525.14646699998]
[null,"Total System Balancing Sales",null,{"$f":"SUM(D47:D54)","v":26561220.374500003},30043505.300000001,30532412.060800001,25937248.748400003,25111559.699999999,22903841.234999999,26468924.75,23434699.138000004,20605969.259999998,18423619.881839998,17671887.124226999,17423395.414699998,285118282.98746705]
[]
["Total Special Sales For Resale",null,null,{"$f":"+D28+D44+D55","v":34277548.701200001},37941936.860700004,36353861.7456,32383567.848100003,30198975.6118,28482903.773699999,31257230.135299999,27722623.880900003,25087112.114699997,21994326.10134,22006102.985927001,22367192.505499996,{"$f":"IF(SUM(D57:O57)=P28+P44+P55,SUM(D57:O57),\"ERROR\")","v":350073382.26476705}]
[]
["Purchased Power & Net Interchange"]
[null,"Long Term Firm Purchases"]
[null,"APS Supplemental p27875",null,0,0,0,0,114939,107662.5,56121.343999999997,152784,0,101970,0,0,{"$f":"SUM(D61:O61)","v":533476.84400000004}]
[null,"Blanding Purchase p379174",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D62:O62)","v":0}]
[null,"BPA Reserve Purchase",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D63:O63)","v":0}]
[null,"Chehalis Station Service",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Combine Hills Wind p160595 ",null,394481.25,391206.7,372845.8,400342.5,446574.6,325411.3,496898.4,323085.46999999997,574537.43999999994,403458.34,375038.5,451979.12,4955859.419999999]
[null,"Deseret Purchase p194277",null,2795066.5,2994284,2960183.5,3003257.5,2960183.5,3003257.5,3083965,2951197,3083965,3002829,2460682.7999999998,2643245,34942116.299999997]
[null,"Douglas PUD Settlement p38185",null,227530.05,158197.84,87025.625,77568.835999999996,80798.91,105614.28,105065.76,94452.89,156891.88,254239.08,325632.28000000003,352386.25,2025403.6810000001]
[null,"Gemstate p99489",null,260500,279400,260500,282900,293500,263700,263700,260500,265400,260500,260500,260500,3211600]
[null,"Georgia-Pacific Camas",null,546556.43999999994,546556.43999999994,528925.43999999994,546556.43999999994,528925.43999999994,546556.43999999994,552204.30000000005,498765.75,552204.30000000005,534391.80000000005,552204.30000000005,534391.80000000005,6468238.8899999987]
[null,"Grant County 10 aMW p66274",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hermiston Purchase p99563",null,7447430.996529758,8122780.9660772998,7766487.0916492324,8402982.9577111676,8225493.0934857083,8283390.0317964246,7574769.1365964003,7093441.4174688142,7249426.2372770999,4797162.5438365815,4215893.2476856112,4500034.212545733,83679291.932659835]
[null,"Hurricane Purchase p393045",null,10426.67,10426.67,10426.642,10426.67,10426.642,10426.67,10426.67,10426.563,10426.67,10426.642,10426.67,10426.642,125119.821]
[null,"IPP Purchase",null,2830751,2828315,2013575.6,3397115.5,2281743,2504304.5,2402996.2000000002,2058083.9,2080693.8,1645802.8,2403743,2692676.8,{"$f":"SUM(D73:O73)","v":29139801.100000001}]
[null,"Kennecott Generation Incentive",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LADWP p491303-4",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D75:O75)","v":0}]
[null,"MagCorp p229846",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MagCorp Reserves p510378",null,533330,537340,545360.06000000006,569420.06000000006,549370.06000000006,553380,533330,581450,545360.06000000006,469170,461150.03,477190.03,6355850.3000000007]
[null,"Morgan Stanley p272153-6-8",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D78:O78)","v":0}]
[null,"Morgan Stanley p272154-7",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D79:O79)","v":0}]
[null,"Nucor p346856",null,501500,501500,501500,501500,501500,501500,501500,501500,501500,501500,501500,501500,6018000]
[null,"P4 Production p137215/p145258",null,1666666.6,1666666.6,1666666.6,1666666.6,1666666.6,1666666.6,1666666.6,1666666.6,1666666.6,1666666.6,1666666.6,1666666.6,{"$f":"SUM(D81:O81)","v":19999999.199999999}]
[null,"PGE Cove p83984",null,26926.523000000001,26926.523000000001,26926.523000000001,26926.523000000001,26926.523000000001,26926.523000000001,26926.523000000001,26926.523000000001,26926.523000000001,26926.523000000001,26926.523000000001,26926.523000000001,{"$f":"SUM(D82:O82)","v":323118.2759999999}]
[null,"Rock River Wind p100371",null,193726.45,234386.8,304449.53000000003,436506.1,593878.5,610936.43999999994,602477.25,475464.47,480833.5,376185.22,360262.88,271744.56,4940851.6999999993]
[null,"Roseburg Forest Products p312292",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Small Purchases east",null,3622.8152,3956.2,5487.74,4432.8249999999998,4476.2285000000002,5107.4949999999999,5309.8980000000001,5185.8959999999997,6277.1196,4722.3720000000003,3887.4740000000002,3883.6723999999999,56349.735700000005]
[null,"Small Purchases west",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Three Buttes Wind p460457",null,1054248.2,1080038,1423019,1787220.8,2006943.2,2406511,2305956.7999999998,1595827.1,2351682.2000000002,1690903.6,1714596.9,1181550.1000000001,20598496.900000002]
[null,"Top of the World Wind p522807",null,1930209.6,2086321,2260848.5,2895793.5,4238571.5,5565506.5,5293915,3991015.2,3804702.8,3095177.8,2664502.2000000002,2418362.5,40244926.100000001]
[null,"Tri-State Purchase p27057",null,928310.7,919965.25,902330.06,899347,810529.9,792328.4,920456.1,840550.6,805583,884657.4,853692.5,865021,10422771.91]
[null,"West Valley Toll",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wolverine Creek",null,843889.94,791566.06,736651.75,637177.75,834559.4,664094.43999999994,760814.5,599185.4,1196906.6000000001,1150456.2,1120407.8999999999,872763.4,10208473.34]
[null,"DSM Idaho Irrigation",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sub Total Long Term Firm Purchases",null,{"$f":"SUM(D61:D92)","v":22195173.734729759},23179834.049077298,22373209.461649232,25546141.56171117,26176006.096985705,27943280.619796425,27163499.481596399,23726508.779468812,25359983.729877103,20877145.920836579,19977713.804685611,19731248.209945731,284249745.45035982]
[]
[null,"Seasonal Purchased Power"]
[null,"APS p167566",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D96:O96)","v":0}]
[null,"APS p172318",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"APS p205692",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Constellation 2013-2016",null,2027584,1991808,1812000,0,0,0,0,0,0,0,0,0,5831392]
[null,"Morgan Stanley p196538",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Morgan Stanley p206006",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Morgan Stanley p206008",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Morgan Stanley p244840",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D103:O103)","v":0}]
[null,"Morgan Stanley p244841",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D104:O104)","v":0}]
[null,"UBS p223199",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D105:O105)","v":0}]
[null,"UBS p268848",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D106:O106)","v":0}]
[null,"UBS p268850",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D107:O107)","v":0}]
[null,"UBS Summer Purchase",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Seasonal Purchased Power Total",null,{"$f":"SUM(D96:D108)","v":2027584},1991808,1812000,0,0,{"$f":"SUM(I96:I108)","v":0},{"$f":"SUM(J96:J108)","v":0},{"$f":"SUM(K96:K108)","v":0},0,0,0,0,{"$f":"SUM(P96:P108)","v":5831392}]
[]
[null,"Qualifying Facilities"]
[null,"QF California",null,358149.94829999999,271193.01630000002,251975.53400000001,254706.212,279793.87949999998,413517.72039999999,637102.15929999994,714157.50699999998,794372.0671000001,1013580.1959999999,1028700.9735999999,797772.70600000001,{"$f":"SUM(D112:O112)","v":6815021.9195000008}]
[null,"QF Idaho",null,601566.86300000001,486991.84360000002,435986.26870000002,467246.10470000003,460031.75049999997,436689.62930000003,616427.43599999999,562109.02029999997,694143.804,757951.85299999989,917494.179,1007950.8099999999,7444589.5620999997]
[null,"QF Oregon",null,1920331.4809999999,1807573.9899999998,1877769.845,1831227.537,1673472.6940000001,2034446.0449999999,2282971.6069999998,2142793.287,2435833.5520000001,2709733.9299999997,2743394.8,2439344.52,25898893.288000003]
[null,"QF Utah",null,129082.837,125176.19100000001,109053.61600000001,123352.568,124135.72139999999,99663.89499999999,134724.274,162619.84399999998,193954.34700000001,209799.087,239225.81599999999,436374.897,2087163.0934000001]
[null,"QF Washington",null,83070.375,87269.57,75440.28,44681.43,29520.030999999999,29465.826000000001,31327.532999999999,31324.037,31290.103999999999,35657.542999999998,51400.52,72622.516000000003,603069.76500000013]
[null,"QF Wyoming",null,115151.48880000001,115035.84,104169.622,58055.3704,32686.612499999999,32769.069799999997,22474.335999999999,21144.004000000001,20448.150999999998,48650.292000000001,36157.403999999995,36527.614999999998,643269.80550000002]
[null,"Biomass p234159 QF",null,1377173.9,1377251.6,1368445.5,1398072.1,1315260.5,1221266.2,1302686.3999999999,1190158.5,1319319.2,718405.06,723392.9,718401.7,14029833.559999999]
[null,"Chevron Wind p499335 QF",null,146939.97,241299,200991.22,302334.59999999998,322556.15999999997,196924.95,177284.83,161313.29999999999,154308.34,56195.082000000002,58706.887000000002,50676.434000000001,2069530.773]
[null,"DCFP p316701 QF",null,9707.2180000000008,4716.2695000000003,10178.9375,17738.798999999999,14685.594999999999,5095.6244999999999,11721.594999999999,9041.6479999999992,10350.733,10350.691999999999,19288.215,17976.785,140852.11149999997]
[null,"Evergreen BioPower p351030 QF",null,191420.17,265265.34000000003,252112.45,297472.40000000002,210201.88,208385.5,194715.25,189958.19,176522.81,141531.79999999999,157092.45000000001,168446.42,2453124.66]
[null,"Five Pine Wind QF",null,512564.5,606222.19999999995,514570.38,623024.06000000006,682098.25,853377.44,671390.8,572574.69999999995,680769.06,532191.93999999994,533286,435109.5,7217178.8300000001]
[null,"Latigo Wind Park QF",null,0,0,0,0,0,0,0,0,0,0,735563.8,616577.56000000006,1352141.36]
[null,"Mountain Wind 1 p367721 QF",null,407926.75,518460.25,646003.9,719795.8,835771.75,1120053.8999999999,1204831,771242.06,797935.1,584541.75,493472.06,364985.44,8465019.7599999998]
[null,"Mountain Wind 2 p398449 QF",null,808201.75,792574.9,815404.56,855555.25,1122506.1000000001,1528676.9,1758851.1,1078685.1000000001,1124962.2,797084.25,859407.94,702966.06,12244876.109999999]
[null,"North Point Wind QF",null,1142388.5,1345965.2,1143273,1371131.8,1474807.2,1847130,1454188.8,1243197.3999999999,1472266,1168023.3999999999,1156823.3999999999,962878.2,15782072.9]
[null,"OM Power I Geothermal QF",null,255302.6,264428.59999999998,301314.59999999998,357095.6,370300.8,386414.6,397771.8,356226.3,393354.6,350700.3,340412.7,291214.2,4064536.6999999997]
[null,"Oregon Wind Farm QF",null,1335923.3999999999,1039606.6,844531.4,848682,1000639.8,346199.06,691263.3,738787.9,952230.3,1170368.1000000001,1187990.8,1389763.5,11545986.16]
[null,"Pioneer Wind Park I QF",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pioneer Wind Park II QF",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power County North Wind QF p575",null,276642.03000000003,249120.55,289603.20000000001,378448.88,364659.56,480197.25,379579.78,383534.44,351062.97,330930.25,266150.56,237420.48,3987349.95]
[null,"Power County South Wind QF p575",null,206895.35999999999,211714.69,258681.19,324355.94,378621.53,508063.72,410977.06,368187.34,379160.5,298712.65999999997,235676.92,235457.42,3816504.3299999996]
[null,"Roseburg Dillard QF",null,129981.07,117533.39,100557.69500000001,33031.82,79424.66,115471.71,127525.86,128280.48,63320.91,43795.44,24270.491999999998,31268.046999999999,994461.57399999991]
[null,"SF Phosphates",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spanish Fork Wind 2 p311681 QF",null,290998.15999999997,345405.97,280935.56,229197.53,252902.86,275850.28000000003,183965.27,199367.6,175977.39,166978.28,170414.06,248216.3,2820209.26]
[null,"Sunnyside p83997/p59965 QF",null,2437299.12,2367324.08,2353844.58,2051822.48,2384262.7200000002,2452629.1,2451869.4,2344758.04,2454296.58,1629358.74,2205904.3200000003,2405857.1800000002,27539226.34]
[null,"Tesoro QF",null,96966.36,91069.47,97285.119999999995,110299.30499999999,101638.1,141060.66,0,0,0,0,0,0,{"$f":"SUM(D137:O137)","v":638319.01500000001}]
[null,"Threemile Canyon Wind QF p500139",null,165930.07999999999,169993.92,159381.81,183596.86,144615.22,151782.54999999999,152302.51999999999,159689.12,178983.25,167020.81,212401.36,199277.75,2044975.25]
[null,"US Magnesium QF",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Qualifying Facilities",null,{"$f":"SUM(D112:D139)","v":12999613.931099998},{"$f":"SUM(E112:E139)","v":12901192.480400002},12491510.268199999,12880924.446099998,13654593.3739,14885131.630000003,15295952.110300001,13529149.817300001,14854861.9681,12941561.455,14396628.556600001,13867086.040000001,{"$f":"SUM(P112:P139)","v":164698206.07700002}]
[]
[null,"Mid-Columbia Contracts"]
[null,"Douglas - Wells p60828",null,296741.44,296741.44,301325,301325,301325,301325,301325,301325,301325,301325,301325,301325,{"$f":"SUM(D143:O143)","v":3606732.88}]
[null,"Grant Displacement p270294",null,-487730.94,-487730.94,-487730.94,-487730.94,-487730.94,-487730.94,-520134.62,-520134.62,-520134.62,-520134.62,-520134.62,-520134.62,-6047193.3600000003]
[null,"Grant Surplus p258951",null,154084.75,154084.75,154084.75,154084.75,154084.75,154084.75,156575.03,156575.03,156575.03,156575.03,156575.03,156575.03,1863958.6800000002]
[null,"Total Mid-Columbia Contracts",null,{"$f":"SUM(D143:D145)","v":-36904.75},-36904.75,-32321.190000000002,-32321.190000000002,-32321.190000000002,-32321.190000000002,-62234.59,-62234.59,-62234.59,-62234.59,-62234.59,-62234.59,-576501.80000000028]
[]
[null,"Total Long Term Firm Purchases",null,{"$f":"+D93+D140+D109+D146","v":37185466.915829755},38035929.779477298,36644398.539849237,38394744.817811169,39798278.280885711,42796091.05979643,42397217.001896396,37193424.006768808,40152611.1079771,33756472.785836577,34312107.771285608,33536099.65994573,{"$f":"SUM(D148:O148)","v":454202841.72735983}]
[]
[null,"Storage & Exchange"]
[null,"Black Hills CTs p64676",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D151:O151)","v":0}]
[null,"BPA So. Idaho p64885/p83975/p64705",null,-111.93591000000001,0,-6.8879394999999999,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D152:O152)","v":-118.82384950000001}]
[null,"Cargill p483225/s6 p485390/s89",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PSCo Exchange p340325",null,450000,450000,450000,450000,450000,450000,450000,450000,450000,450000,450000,450000,5400000]
[null,"Shell p489963/s489962",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D155:O155)","v":0}]
[null,"Total Storage & Exchange",null,{"$f":"SUM(D151:D155)","v":449888.06409},{"$f":"SUM(E151:E155)","v":450000},{"$f":"SUM(F151:F155)","v":449993.11206050002},{"$f":"SUM(G151:G155)","v":450000},{"$f":"SUM(H151:H155)","v":450000},450000,450000,450000,450000,450000,450000,450000,5399881.1761504998]
[]
[null,"Short Term Firm Purchases"]
[null,"Mid Columbia",null,0,0,0,0,0,0,349320,306720,349320,0,0,0,{"$f":"SUM(D159:O159)","v":1005360}]
[null,"Palo Verde",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"STF Electric Swaps",null,-81822,-416676,-78675,167994,-48960,-267852,0,0,0,0,0,0,-725991]
[null,"STF Index Trades",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Short Term Firm Purchases",null,{"$f":"SUM(D159:D162)","v":-81822},-416676,-78675,167994,-48960,-267852,349320,306720,349320,0,0,0,279369]
[]
[null,"System Balancing Purchases"]
[null,"COB",null,682439.45000000007,195569.8,280863.7,135209.603,140281.92000000001,250815.98,92505.9,32454.474999999999,60908.97,430715.28,2654906.4,2852143.42,{"$f":"SUM(D166:O166)","v":7808814.898}]
[null,"Four Corners",null,877611.0199999999,763139.3,262696.36300000001,464556.85,688866.94,722780.75,260854.9,175196.30100000001,915111.41700000002,267063.82500000001,129979.81999999999,283352.03700000001,5811209.523]
[null,"Mead",null,0,278.43752999999998,0,10471.030000000001,652.84799999999996,12004.392,2515.7827000000002,835.69100000000003,1296.7179000000001,1356.951,1372.16,403.072,{"$f":"SUM(D168:O168)","v":31187.082129999999}]
[null,"Mid Columbia",null,15536533,11526532,2292202.2000000002,2044496.5,490138.56,1461272.9,1210539.8999999999,1204369.8999999999,2892709.8,13868025,15535785,14930760,82993364.75999999]
[null,"Mona",null,722620.19,537336.74,1020155.16,1122827.08,4325117.0619999999,3878059.7139999997,3974100.5860000001,4219582.2714999998,6015845.5930000003,2129463.7573000002,1612739.3199999998,1374258.66,30932106.1338]
[null,"NOB",null,20714.588,0,0,0,0,0,0,0,0,0,46631.035000000003,78205.483999999997,{"$f":"SUM(D171:O171)","v":145551.10700000002}]
[null,"Palo Verde",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Emergency Purchases",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjustment for Call Options",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total System Balancing Purchases",null,{"$f":"SUM(D166:D174)","v":17839918.248},13022856.27753,3855917.4230000004,3777561.0630000001,5645057.3300000001,6324933.7359999996,5540517.0686999997,5632438.6384999994,9885872.4978999998,16696624.813300001,19981413.734999999,19519122.673,127722233.50392999]
[]
["Total Purchased Power & Net Interchange",null,null,{"$f":"+D148+D156+D163+D175","v":55393451.227919757},51092110.057007298,40871634.074909739,42790299.88081117,45844375.61088571,49303172.795796432,48737054.070596397,43582582.645268805,50837803.605877101,50903097.599136576,54743521.506285608,53505222.332945727,587604325.4074403]
[]
["Wheeling & U. of F. Expense"]
[null,"Firm Wheeling",null,12809646.800000001,12841392.800000001,11489077.199999999,11789710,12316587.800000001,12638396.800000001,12449911,12474629.199999999,12532455.800000001,11778695.800000001,11734422.800000001,12520386.800000001,{"$f":"SUM(D180:O180)","v":147375312.80000001}]
[null,"ST Firm & Non-Firm",null,914.47720000000004,969.75030000000004,2310.8870000000002,1632.6494,1184.1465000000001,7870.7160000000003,8385.4940000000006,5724.1035000000002,2868.9412000000002,1494.1478,1281.9275,1979.6306999999999,{"$f":"SUM(D181:O181)","v":36616.871100000004}]
["Total Wheeling & U. of F. Expense",null,null,{"$f":"+D180+D181","v":12810561.2772},12842362.5503,11491388.086999999,11791342.6494,12317771.946500001,12646267.516000001,12458296.494000001,12480353.303499999,12535324.7412,11780189.947800001,11735704.727500001,12522366.4307,{"$f":"SUM(P180:P181)","v":147411929.67110002}]
[]
["Coal Fuel Burn Expense"]
[null,"Carbon",null,2020863.6354140267,2035177.0187803241,1597756.0003808115,1856268.2702785984,1984500.1084924273,2076772.2022661527,2109635.802945578,1969937.6993554144,2211275.742689359,973047.51165271853,-1460.36222618189,-1641.6605106511583,{"$f":"SUM(D185:O185)","v":18832131.96951858}]
[null,"Cholla",null,4276106.4166441811,4842759.2040273277,4694458.4052955108,4824379.5022365795,4995104.0604445376,5019747.3210247839,5170802.6593981162,4859516.7789777955,5260529.6147854375,3114023.9188851011,4195700.4680191996,4108062.1576861851,55361190.507424772]
[null,"Colstrip",null,1364919.3636523227,1363599.074669464,1321030.1101618516,1364868.7824690896,1318663.1390108147,1364431.0258677504,1364511.424662035,1231882.7396489028,1364272.3563191039,1320724.4568969377,814685.39784758037,1029005.7807586265,15222593.65196448]
[null,"Craig",null,2216396.3004329917,2209749.9913255242,2134308.4576834347,1748180.6520911262,1354634.2410087341,2219306.5742998263,2220659.3469678126,2004669.672049674,2219988.7905845996,2148173.0240187952,2182091.7908116286,2090649.5467564419,24748808.388030589]
[null,"Dave Johnston",null,5705205.2949351873,5716518.2284079622,5460469.3690930903,5447157.7475709012,5110544.631867433,4978437.2436844455,5159108.74024601,4687386.5254744887,3919688.9869666179,5211976.3562450027,5350695.4688884914,5285852.7468884513,62033041.340268083]
[null,"Hayden",null,1140861.5013924914,1117720.1771366319,1027928.8950356105,1107635.8588133994,1271203.7414412755,1251438.0829699219,1230037.4886456381,1142501.4053875892,1313163.3068074093,869842.22902041848,562394.18256698514,910948.62989946886,12945675.499116842]
[null,"Hunter",null,13985644.334650764,14764003.372060047,13740490.491848802,13840088.43974755,13391030.687540999,13871233.642444508,14376533.438806918,13075966.449898897,9792468.2141349036,13006164.552736791,13635214.27904541,13363926.28705347,160842764.18996906]
[null,"Huntington",null,11127491.571568189,11565655.248503441,9931855.3097625673,8489277.2827394512,8886708.707016563,11103399.849640895,11474339.2028562,10459143.249821365,11355899.119606866,10751382.29067122,10736830.144051863,10431937.173123738,126313919.14936236]
[null,"Jim Bridger",null,20223347.165778905,20359793.006709043,19217722.980521012,20710165.447552744,20533847.897806361,20749158.017125323,20372982.389808711,18636496.293868814,19250178.217283331,15804461.220974727,15421137.672902586,17723994.609299999,229003284.91963151]
[null,"Naughton",null,10707937.214193195,10856385.244547749,10473271.987850206,10410075.831121502,9892670.195630515,10515715.62251519,5653941.3928998923,5128248.5128008686,5537993.4270682978,3790363.5005090185,4178747.4358201046,4741704.0486404728,91887054.413597003]
[null,"Ramp Loss",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D195:O195)","v":0}]
[null,"Wyodak",null,2343561.2444512695,2347199.2914884114,2264332.3275365778,2320882.7146997866,2297134.6372137773,2244800.5921455375,2382910.5908926204,2083354.575988357,2301040.5678982777,1353349.6396132407,2256160.3810441098,2237776.2584858723,26432502.821457837]
["Total Coal Fuel Burn Expense",null,null,{"$f":"SUM(D185:D196)","v":75112334.043113515},77178559.857655928,71863624.335169479,72118980.529320732,71036042.047473446,75394440.173984319,71515462.478129536,65279103.903272174,64526498.34414421,58343508.701223969,59332196.858771779,61922215.57808207,823622966.85034108]
[]
["Gas Fuel Burn Expense"]
[null,"Chehalis",null,6346290.9055000003,6801235.6008000001,5887767.9414999997,5556484.2588999998,1828769.5260000001,1214241.6887000001,2358077.8933999999,1218370.9319,216577.98559999999,0,0,0,{"$f":"SUM(D200:O200)","v":31427816.732299995}]
[null,"Currant Creek",null,4720949.6887999997,6026638.7867999999,3989635.7165999999,1157732.1864,1330790.54904,948924.91154,2522835.9088300001,3203842.4784200001,3278393.8338500001,3764463.03596,3260581.2102000001,3253162.6453,37457950.951740004]
[null,"Gadsby",null,1432842.3189500002,1686301.0288999998,103028.71888,0,0,0,0,0,0,0,0,0,3222172.0667300001]
[null,"Gadsby CT",null,544026.30479999993,672424.69940000004,337652.04,245307.28445000001,60303.6103,9781.99575,33983.255599999997,28692.367000000002,44287.1152,158321.128,94776.961599999995,316122.91899999999,2545679.6810999997]
[null,"Hermiston",null,3030826.7463029451,3697648.079223881,3400320.8730796934,3589967.5051876516,3458730.2683142917,3550617.0735035753,3878243.1625035987,3436222.4252311853,3560710.3212229009,1179053.4306634185,605258.9906143886,891149.71425426705,34278748.590101793]
[null,"Lake Side",null,6816330.7435600003,8111857.9253200004,6263278.3075000001,3185634.6619000002,3157103.9471,3309818.2443999997,4777157.1971000005,5650928.6217999998,5528677.0622999994,2548951.5126,2115209.8725000001,3503810.2307200003,54968758.326799989]
[null,"Lake Side 2",null,6853987.6882599993,7499929.8778499998,6868956.4224899998,6206574.6060499996,6789710.3366599996,7068322.9737999998,7865584.0003199996,7063758.182,6615839.4176399997,3643675.6139400001,5430322.8610399999,6768099.0114900004,78674760.99154]
[null,"Naughton - Gas",null,0,0,0,0,0,0,0,0,0,0,0,104479.28660723167,104479.28660723167]
[null,"Total Gas Fuel Burn",null,{"$f":"SUM(D200:D207)","v":29745254.396172944},{"$f":"SUM(E200:E207)","v":34496035.998293877},26850640.020049691,19941700.502887651,16625408.237414291,16101706.887693575,21435881.4177536,20601815.006351184,19244485.735812899,11294464.721163418,11506149.895954389,14836823.807371499,242680366.626919]
[]
[null,"Gas Physical",null,-11237.5,-11237.499999999998,-10875,-11237.5,0,0,0,0,0,0,0,0,{"$f":"SUM(D210:O210)","v":-44587.5}]
[null,"Gas Swaps",null,4233639,4151969.5000000005,3951285.0000000005,3010410,2802105,2457540.5,693733.5,672462.00000000012,843975,1411950,1430805.0000000002,1334250,{"$f":"SUM(D211:O211)","v":26994124.5}]
[null,"Clay Basin Gas Storage",null,50532.98,50532.98000000001,50532.98,50532.98,10667.047000000002,-24187.429999999997,-49539.959999999992,-41887.953000000001,-26899.268,50532.98000000001,50532.979999999996,50532.98,{"$f":"SUM(D212:O212)","v":221883.29600000006}]
[null,"Pipeline Reservation Fees",null,3042585.5300000003,3042585.5299999993,2994204.8400000003,3042585.53,2994204.84,3042585.53,3042585.53,2905633.45,3042585.5300000003,2978819.74,3027200.4299999997,3052972.74,{"$f":"SUM(D213:O213)","v":36208549.220000006}]
[null,"Additional Fixed Costs",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D214:O214)","v":0}]
["Total Gas Fuel Burn Expense",null,null,{"$f":"SUM(D208:D214)","v":37060774.406172939},41729886.508293875,33835787.840049691,26033991.512887653,22432385.124414291,21577645.487693578,25122660.4877536,24138022.503351182,23104146.997812901,15735767.441163419,16014688.305954389,19274579.5273715,306060336.14291906]
[]
["Other Generation"]
[null,"Blundell",null,313012.58399999997,313101.42479999998,312698.69136,333206.92080000002,332339.79359999998,343304.10503999999,343352.82575999998,310118.84639999998,343352.82575999998,311734.10639999999,198085.30152000001,302926.86719999998,{"$f":"SUM(D218:O218)","v":3757234.2926400006}]
[null,"Wind Integration Charge",null,253465.76934156351,251114.13089742759,244789.48461313499,274024.09605927265,308871.76153479097,332130.2936237838,349010.64345156983,285832.62936114933,330676.9114397582,282333.70652417594,285996.2623907064,277922.13567093073,{"$f":"SUM(D219:O219)","v":3476167.824908264}]
["Total Other Generation",null,null,{"$f":"SUM(D218:D219)","v":566478.35334156349},564215.5556974276,557488.17597313505,607231.01685927273,641211.55513479095,675434.3986637838,692363.46921156975,595951.47576114931,674029.73719975818,594067.81292417599,484081.56391070643,580849.00287093071,{"$f":"SUM(D220:O220)","v":7233402.1175482627}]
[null,null,null,"=","=","=","=","=","=","=","=","=","=","=","=","="]
[null,"Net Power Cost",null,{"$f":"-D$57+D$177+D$182+D$197+D$215+D$220","v":146666050.60654774},145465197.66825452,122266060.76750205,120958277.74117883,122072810.67260824,131114056.59843811,127268606.8643911,118353389.95025331,126590691.31153396,115362305.40090814,120304089.97649549,125438040.36647023,1521859577.9245818]
[null,null,null,"=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
[null,"Mark to Market & Gas Swaps Allocation"]
[null,"Chehalis",null,222316.5,196803.5,189930,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D226:O226)","v":609050}]
[null,"Currant Creek",null,749996.60910500004,806578.63366136677,682590.1331006001,193763.16265805013,196803.81999664547,111406.36106768847,112720.62545117091,132526.6936680561,176109.03616881583,522557.94219026237,425719.40502154751,301586.32673337724,{"$f":"SUM(D227:O227)","v":4412358.748822581}]
[null,"Gadsby",null,201898.07348081603,199534.20370861774,15457.57125952121,0,0,0,0,0,0,0,0,0,416889.84844895499]
[null,"Gadsby CT",null,82137.635992110212,84537.09189823037,55088.939597242308,39709.232383835748,8573.5396121313097,1145.4816162744498,1467.4921065540589,1128.4719426139122,2272.9777239477157,20756.568514856011,11750.531326398901,28832.642817321859,337400.60553151678]
[null,"Hermiston",null,768567.5,757547,718125,1148767,1084710,1042685,0,0,0,0,0,0,5520401.5]
[null,"Hermiston Purchase p99563",null,768567.5,757547,718125,1148767,1084710,1042685,0,0,0,0,0,0,5520401.5]
[null,"Lake Side 1",null,1098450.7373985052,1094035.9894506019,1083866.5501509546,552148.51850270561,471174.79507324606,409791.52441733918,215652.29120851957,237959.18712027548,299990.94969832094,356492.71458636288,273381.11601535435,328696.62408369972,6421640.9977058852]
[null,"Lake Side 2",null,1110271.9440235684,1012933.0812811833,1206226.8058916817,1076022.0864554087,1040842.8453179772,892512.13289869775,363893.0912337554,300847.64726905449,365602.03640891548,512142.77470851876,719953.9476366993,665762.80024907354,9267011.1933745332]
[null,"Little Mountain",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Naughton - Gas",null,0,0,0,0,0,0,0,0,0,0,0,9371.606116527586,9371.606116527586]
[null,"West Valley Toll",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,{"$f":"SUM(D226:D236)","v":5002206.5},4909516.5,4669410,4159177,3886815,3500225.5,693733.5,672462,843975,1411950,1430805,1334250,32514525.999999996]
[null,"Check",null,{"$f":"SUM(D226:D236)-D237","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Pipeline Reservation Allocation"]
[null,"Chehalis",null,1028076.6,1028076.6,997266,1028076.6,997266,1028076.6,1028076.6,935644.8,1028076.6,997266,1028076.6,997266,{"$f":"SUM(D241:O241)","v":12121245}]
[null,"Currant Creek",null,328845.23276086099,337588.1591330315,319777.28601107805,260352.72795091392,276708.58587243222,238761.88181395567,299532.46165786003,306307.87167631893,312026.83644877549,402004.29160798597,408805.77809332148,347594.17372881388,3838305.2867553481]
[null,"Gadsby",null,50462.130659946306,49865.060784546426,15555.073620839365,0,0,0,0,0,0,0,0,0,115882.26506533209]
[null,"Gadsby CT",null,20529.369340053698,21126.439215453574,55436.426379160643,70991.5,70991.5,70991.5,70991.5,70991.5,70991.5,70991.5,70991.5,70991.5,736015.73493466794]
[null,"Hermiston",null,454382.25,454382.25,445002.16,454382.25,445002.16,454382.25,454382.25,426241.97,454382.25,445002.16,454382.25,445002.16,5386926.3600000003]
[null,"Hermiston Purchase p99563",null,3557573.8,3557573.8,3548193.5,3557573.8,3584930,3594310,3594310,3566169.8,3594310,3584930,3594310,3584930,42919114.700000003]
[null,"Lake Side 1",null,715911.14723913907,707168.22086696851,716789.09398892196,784403.65204908606,759857.79412756779,805994.49818604439,745223.91834214004,722068.50832368108,732729.54355122452,619176.98839201406,620565.50190667855,673587.10627118615,8603475.9732446522]
[null,"Lake Side 2",null,444378.8,444378.8,444378.8,444378.8,444378.8,444378.8,444378.8,444378.8,444378.8,444378.8,444378.8,444378.8,5332545.5999999987]
[null,"Little Mountain",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Naughton - Gas",null,0,0,0,0,0,0,0,0,0,0,0,74153,74153]
[null,"West Valley",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,{"$f":"SUM(D241:D251)","v":6600159.3300000001},6600159.3300000001,6542398.3399999989,6600159.3300000001,6579134.8399999999,6636895.5300000003,6636895.5300000003,6471803.2499999991,6636895.5299999993,6563749.7399999993,6621510.4299999988,6637902.7399999993,79127663.920000002]
[null,"Check",null,{"$f":"SUM(D241:D251)-D252","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"CATEGORY","Factor",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P9","v":"Total"}]
["F85","Firm Sales","SG",{"$f":"D28+D44+D55","v":34277548.701200001},37941936.860700004,36353861.7456,32383567.848100003,30198975.6118,28482903.773699999,31257230.135299999,27722623.880900003,25087112.114699997,21994326.10134,22006102.985927001,22367192.505499996,{"$f":"SUM(D257:O257)","v":350073382.26476705}]
[null,"Utah Share",{"$f":"+'JAM Download'!J$79","v":0.43217037839030159},{"$f":"D257*$C258","v":14813741.192489596},16397381.209949652,15711062.186544662,13995218.770541383,13051102.717151096,12309467.301534478,13508448.975005338,11980896.852580566,10841906.735329816,9505296.2336557936,9510385.8543240167,9666438.0486306511,151291346.07773706]
[]
["F86","Non Firm Sales","SE",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D260:O260)","v":0}]
[null,"Utah Share",{"$f":"+'JAM Download'!J$80","v":0.42336564923242037},{"$f":"D260*$C261","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
["F87","Firm Purchases (Non-Seasonal)","SG",{"$f":"D177+D219-D266-D269","v":50276224.427227594},46073484.371281892,35984072.246035211,39552692.628511861,42394950.695992127,45318678.233737506,44541891.900395185,39880471.429257393,46887324.806641899,47376371.355298683,51273413.3556225,50311277.68786303,{"$f":"SUM(D263:O263)","v":539870853.13786483}]
[null,"Utah Share",{"$f":"+'JAM Download'!J79","v":0.43217037839030159},{"$f":"D263*$C264","v":21727894.934750672},19911595.174496543,15551250.118592987,17093502.139619265,18321841.884125099,19585390.320422664,19249686.276813697,17235158.427965779,20263312.903395403,20474664.335378878,22158850.451261718,21743043.915663302,233316190.88248599]
[]
["F88","Seasonal Purchases","SSGC",{"$f":"D109","v":2027584},{"$f":"E109","v":1991808},1812000,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D266:O266)","v":5831392}]
[null,"Utah Share",{"$f":"+'JAM Download'!J83","v":0.42058856411210882},{"$f":"D266*$C267","v":852778.64317668602},{"$f":"E266*$C267","v":837731.66670701129},762106.47817114124,0,0,0,0,0,0,0,0,0,{"$f":"P266*$C267","v":2452616.7880548383}]
[]
["F89","Non firm Purchases","SE",{"$f":"D$151-$D$299+(D$69+D$146)*$E$300+(D$72+D$85)*$E$301+((D$112+D$114+D$116)*$E$302+D$118)*$E$303+((D$113+D$115+D$117)*$E$305+D$88+D$129)*$E$306+D$70","v":3343108.5700337305},3277931.8166228281,3320351.3134876671,3511631.3483585827,3758296.6764283665,4316624.8556827074,4544172.8136527799,3987943.8453725614,4281155.710674962,3809059.9503620677,3756104.4130538069,3471866.7807536307,{"$f":"SUM(D269:O269)","v":45378248.094483688}]
[null,"Utah Share",{"$f":"+'JAM Download'!J80","v":0.42336564923242037},{"$f":"D269*$C270","v":1415357.3302067989},1387763.7316841308,1405722.6895144258,1486704.0856627512,1591133.712424143,1827510.6845189123,1923846.6734764236,1688358.4351985895,1812494.2669149893,1612625.1388502477,1590205.5834172843,1469869.1336822342,19211591.465550929]
[]
["F90","Coal (Non-Seasonal)","SE",{"$f":"D197-D275","v":70836227.626469329},72335800.653628603,67169165.929873973,67294601.027084157,66040937.987028912,70374692.852959529,66344659.81873142,60419587.124294378,59265968.72935877,55229484.782338865,55136496.390752576,57814153.420395881,{"$f":"SUM(D272:O272)","v":768261776.34291637}]
[null,"Utah Share",{"$f":"+'JAM Download'!J80","v":0.42336564923242037},{"$f":"D272*$C273","v":29989625.4982557},30624493.206470411,28437117.542301267,28490222.453668188,27959464.586796507,29794227.529225383,28088049.977261301,25579577.729231674,25091175.328493301,23382266.681646973,23342898.590871967,24476526.597648658,325255645.72187132]
[]
["F91","Seasonal Cholla Coal","SSECH",{"$f":"D186","v":4276106.4166441811},{"$f":"E186","v":4842759.2040273277},4694458.4052955108,4824379.5022365795,4995104.0604445376,5019747.3210247839,5170802.6593981162,4859516.7789777955,5260529.6147854375,3114023.9188851011,4195700.4680191996,4108062.1576861851,{"$f":"SUM(D275:O275)","v":55361190.507424772}]
[null,"Utah Share",{"$f":"+'JAM Download'!J82","v":0.42336564923242026},{"$f":"D275*$C276","v":1810356.5692694818},2050257.8944893084,1987472.4305525261,2042476.5601079699,2114755.4735336001,2125188.58354836,2189140.2249488086,2057352.4760877742,2227127.5356700104,1318370.7581440764,1776315.452627718,1739212.4024759489,{"$f":"P275*$C276","v":23438026.36145559}]
[]
["F92","Gas (Non-Seasonal)","SE",{"$f":"(D215-D281)","v":35959698.846040778},40497416.02778019,32942608.274073288,25223601.246053819,21847514.314502161,21041344.260327302,24561835.990047045,23610968.194408569,22532213.154888954,15040696.084648563,15382787.063027991,18413630.305554178,{"$f":"SUM(D278:O278)","v":297054313.76135278}]
[null,"Utah Share",{"$f":"+'JAM Download'!J80","v":0.42336564923242037},{"$f":"D278*$C279","v":15224101.248156372},17145214.828836586,13946768.73936234,10678806.317515261,9249487.0818738043,8908182.3734963294,10398637.640266497,9996072.8786318116,9539365.0509628449,6367714.0627847621,6512543.6319429222,7795698.5490367152,125762592.40286623]
[]
["F93","Seasonal CT Gas","SSECT",{"$f":"D$203+D$229+D$236+D$244+D$251+D245","v":1101075.5601321638},1232470.480513684,893179.56597640296,810390.26683383575,584870.80991213128,536301.22736627446,560824.49770655402,527054.30894261389,571933.84292394773,695071.35651485599,631901.24292639887,860949.22181732184,{"$f":"SUM(D281:O281)","v":9006022.3815661855}]
[null,"Utah Share",{"$f":"+'JAM Download'!J81","v":0},{"$f":"D281*$C282","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
["F94","Other Generation","SE",{"$f":"D218","v":313012.58399999997},{"$f":"E218","v":313101.42479999998},312698.69136,333206.92080000002,332339.79359999998,343304.10503999999,343352.82575999998,310118.84639999998,343352.82575999998,311734.10639999999,198085.30152000001,302926.86719999998,{"$f":"SUM(D284:O284)","v":3757234.2926400006}]
[null,"Utah Share",{"$f":"+'JAM Download'!J80","v":0.42336564923242037},{"$f":"D284*$C285","v":132518.77584307751},132556.38798604783,132385.88448175465,141068.36435322769,140701.25248323259,145343.16531441463,145363.79199366851,131293.66674534525,145363.79199366851,131977.51234392441,83862.512281414543,128248.82980207118,1590683.9356218476]
[]
["F95","Firm Wheeling","SG",{"$f":"D180","v":12809646.800000001},12841392.800000001,11489077.199999999,11789710,12316587.800000001,12638396.800000001,12449911,12474629.199999999,12532455.800000001,11778695.800000001,11734422.800000001,12520386.800000001,{"$f":"SUM(D287:O287)","v":147375312.80000001}]
[null,"Utah Share",{"$f":"+'JAM Download'!J79","v":0.43217037839030159},{"$f":"D287*$C288","v":5535949.904602116},5549669.5854344945,4965238.8408793863,5095163.4318119222,5322864.4100033725,5461940.7273027766,5380482.7477955781,5391165.2216427047,5416156.1652457304,5090403.4208302563,5071269.9416677821,5410940.3009489374,63691244.698165059]
[]
["F96","Non-Firm Wheeling","SE",{"$f":"D181","v":914.47720000000004},969.75030000000004,2310.8870000000002,1632.6494,1184.1465000000001,7870.7160000000003,8385.4940000000006,5724.1035000000002,2868.9412000000002,1494.1478,1281.9275,1979.6306999999999,{"$f":"SUM(D290:O290)","v":36616.871100000004}]
[null,"Utah Share",{"$f":"+'JAM Download'!J80","v":0.42336564923242037},{"$f":"D290*$C291","v":387.15823348624593},410.55896535283443,978.35017505776034,691.2076731999216,501.32695175879832,3332.1907892639988,3550.130111444566,2423.3887945510696,1214.6111537476393,632.57085339619255,542.72406830639352,838.10763654593075,15502.325406111353]
[]
[null,"Total Net Power Costs",null,{"$f":"-D257-D260+D263+D266+D269+D272+D275+D278+D281+D284+D287+D290","v":146666050.6065478},145465197.66825449,122266060.76750204,120958277.74117883,122072810.67260823,131114056.5984381,127268606.86439109,118353389.95025329,126590691.31153399,115362305.40090813,120304089.97649547,125438040.36647023,{"$f":"-P257-P260+P263+P266+P269+P272+P275+P278+P281+P284+P287+P290","v":1521859577.9245815}]
[null,"Utah Share",null,61875228.870004795,61242311.82512024,51477978.887486234,51033415.789870396,51649647.011040419,55541648.273083627,53870308.487662077,50100505.371717662,53654302.91849988,48873358.247176714,51026103.033815101,53097939.788263761,{"$f":"-P258-P261+P264+P267+P270+P273+P276+P279+P282+P285+P288+P291","v":643442748.50374079}]
[null,"check",null,{"$f":"+D293-D222","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Purchased Power & Net Interchange",null,"Pre-Merger"]
[null,null,null,"Demand","Energy"]
[null,"Pacific Capacity",null,{"$f":"50000/12","v":4166.666666666667}]
[null,"Mid Columbia",null,null,0.7]
[null,"Misc/Pacific",null,null,0.79263719999999993]
[null,"Pre-Merger PPL",null,null,0.56886326026901846]
[null,"Q.F. Contracts/PPL",null,null,0.82970450000000007]
[]
[null,"Pre-Merger UPL",null,null,0.5637557023950206]
[null,"Q.F. Contracts/UPL",null,null,0.30000000000000004]
[]
[]
[null,"NPC ALLOCATION FACTORS"]
[]
[]
[]
[null,null,null,"Coin Peak KW @ Input"]
[]
[null,"Residential","Sch 1",{"$f":"+'Demand Factors'!D$104","v":1785086.9186399998},{"$f":"+'Demand Factors'!E$104","v":1753480.9913399999},{"$f":"+'Demand Factors'!F$104","v":1560795.4913399999},{"$f":"+'Demand Factors'!G$104","v":995811.87671999994},{"$f":"+'Demand Factors'!H$104","v":1480608.5947199999},{"$f":"+'Demand Factors'!I$104","v":1484351.09766},{"$f":"+'Demand Factors'!J$104","v":1297791.8954999999},{"$f":"+'Demand Factors'!K$104","v":778909.66307999997},{"$f":"+'Demand Factors'!L$104","v":794441.21543999994},{"$f":"+'Demand Factors'!M$104","v":786915.47034},{"$f":"+'Demand Factors'!N$104","v":1393395.83424},{"$f":"+'Demand Factors'!O$104","v":1652340.9229199998},{"$f":"SUM(D315:O315)","v":15763929.97194}]
[null,"GS Dist - Large","Sch 6",{"$f":"+'Demand Factors'!D$109","v":1124161},{"$f":"+'Demand Factors'!E$109","v":991617},{"$f":"+'Demand Factors'!F$109","v":1106826},{"$f":"+'Demand Factors'!G$109","v":1027162},{"$f":"+'Demand Factors'!H$109","v":790621},{"$f":"+'Demand Factors'!I$109","v":894006},{"$f":"+'Demand Factors'!J$109","v":801289},{"$f":"+'Demand Factors'!K$109","v":875210},{"$f":"+'Demand Factors'!L$109","v":885942},{"$f":"+'Demand Factors'!M$109","v":896845},{"$f":"+'Demand Factors'!N$109","v":1115183},{"$f":"+'Demand Factors'!O$109","v":1148293},{"$f":"SUM(D316:O316)","v":11657155}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"+'Demand Factors'!D$110","v":340033},{"$f":"+'Demand Factors'!E$110","v":320675},{"$f":"+'Demand Factors'!F$110","v":282566},{"$f":"+'Demand Factors'!G$110","v":352695},{"$f":"+'Demand Factors'!H$110","v":280916},{"$f":"+'Demand Factors'!I$110","v":299604},{"$f":"+'Demand Factors'!J$110","v":286729},{"$f":"+'Demand Factors'!K$110","v":263516},{"$f":"+'Demand Factors'!L$110","v":250985},{"$f":"+'Demand Factors'!M$110","v":282666},{"$f":"+'Demand Factors'!N$110","v":342022},{"$f":"+'Demand Factors'!O$110","v":346466},3648873]
[null,"ST Lighting","Sch 7,11,12",{"$f":"+'Demand Factors'!D$105+'Demand Factors'!D$111+'Demand Factors'!D$122+'Demand Factors'!D$123","v":0},{"$f":"+'Demand Factors'!E$105+'Demand Factors'!E$111+'Demand Factors'!E$122+'Demand Factors'!E$123","v":0},{"$f":"+'Demand Factors'!F$105+'Demand Factors'!F$111+'Demand Factors'!F$122+'Demand Factors'!F$123","v":0},{"$f":"+'Demand Factors'!G$105+'Demand Factors'!G$111+'Demand Factors'!G$122+'Demand Factors'!G$123","v":0},{"$f":"+'Demand Factors'!H$105+'Demand Factors'!H$111+'Demand Factors'!H$122+'Demand Factors'!H$123","v":18706.152112405227},{"$f":"+'Demand Factors'!I$105+'Demand Factors'!I$111+'Demand Factors'!I$122+'Demand Factors'!I$123","v":17217.349089876781},{"$f":"+'Demand Factors'!J$105+'Demand Factors'!J$111+'Demand Factors'!J$122+'Demand Factors'!J$123","v":17708.99385187048},{"$f":"+'Demand Factors'!K$105+'Demand Factors'!K$111+'Demand Factors'!K$122+'Demand Factors'!K$123","v":0},{"$f":"+'Demand Factors'!L$105+'Demand Factors'!L$111+'Demand Factors'!L$122+'Demand Factors'!L$123","v":0},{"$f":"+'Demand Factors'!M$105+'Demand Factors'!M$111+'Demand Factors'!M$122+'Demand Factors'!M$123","v":0},{"$f":"+'Demand Factors'!N$105+'Demand Factors'!N$111+'Demand Factors'!N$122+'Demand Factors'!N$123","v":0},{"$f":"+'Demand Factors'!O$105+'Demand Factors'!O$111+'Demand Factors'!O$122+'Demand Factors'!O$123","v":0},53632.495054152489]
[null,"GS Trans","Sch 9",{"$f":"+'Demand Factors'!D$112","v":552963.6712499999},{"$f":"+'Demand Factors'!E$112","v":629475.18098999991},{"$f":"+'Demand Factors'!F$112","v":494025.01595999993},{"$f":"+'Demand Factors'!G$112","v":695532.64079999994},{"$f":"+'Demand Factors'!H$112","v":581586.93710999994},{"$f":"+'Demand Factors'!I$112","v":586686.24479999999},{"$f":"+'Demand Factors'!J$112","v":620669.46584999992},{"$f":"+'Demand Factors'!K$112","v":526300.47459},{"$f":"+'Demand Factors'!L$112","v":530482.30307999998},{"$f":"+'Demand Factors'!M$112","v":551596.83575999993},{"$f":"+'Demand Factors'!N$112","v":666918.75824999996},{"$f":"+'Demand Factors'!O$112","v":715188.59006999992},7151426.1185099995]
[null,"Irrigation","Sch 10",{"$f":"+'Demand Factors'!D$119","v":78204.988619999989},{"$f":"+'Demand Factors'!E$119","v":65602.25585999999},{"$f":"+'Demand Factors'!F$119","v":53077.698359999995},{"$f":"+'Demand Factors'!G$119","v":15071.309279999999},{"$f":"+'Demand Factors'!H$119","v":3168.85068},{"$f":"+'Demand Factors'!I$119","v":1355.4048599999999},{"$f":"+'Demand Factors'!J$119","v":1445.6917799999999},{"$f":"+'Demand Factors'!K$119","v":1794.7277999999999},{"$f":"+'Demand Factors'!L$119","v":5231.1360599999998},{"$f":"+'Demand Factors'!M$119","v":27503.37774},{"$f":"+'Demand Factors'!N$119","v":55731.252959999998},{"$f":"+'Demand Factors'!O$119","v":71181.326879999993},379368.02087999997]
[null,"Traffic Signals","Sch 12",{"$f":"+'Demand Factors'!D$124","v":734.40701999999999},{"$f":"+'Demand Factors'!E$124","v":741.01337999999998},{"$f":"+'Demand Factors'!F$124","v":761.93351999999993},{"$f":"+'Demand Factors'!G$124","v":718.99217999999996},{"$f":"+'Demand Factors'!H$124","v":782.85365999999999},{"$f":"+'Demand Factors'!I$124","v":832.40135999999995},{"$f":"+'Demand Factors'!J$124","v":889.65647999999999},{"$f":"+'Demand Factors'!K$124","v":916.08191999999997},{"$f":"+'Demand Factors'!L$124","v":783.95471999999995},{"$f":"+'Demand Factors'!M$124","v":775.14623999999992},{"$f":"+'Demand Factors'!N$124","v":735.50807999999995},{"$f":"+'Demand Factors'!O$124","v":775.14623999999992},9447.0947999999989]
[null,"Outdoor Lighting","Sch 12",{"$f":"+'Demand Factors'!D$125","v":0},{"$f":"+'Demand Factors'!E$125","v":0},{"$f":"+'Demand Factors'!F$125","v":0},{"$f":"+'Demand Factors'!G$125","v":0},{"$f":"+'Demand Factors'!H$125","v":4200.300127594769},{"$f":"+'Demand Factors'!I$125","v":4251.1187901232197},{"$f":"+'Demand Factors'!J$125","v":4283.5785881295205},{"$f":"+'Demand Factors'!K$125","v":0},{"$f":"+'Demand Factors'!L$125","v":0},{"$f":"+'Demand Factors'!M$125","v":0},{"$f":"+'Demand Factors'!N$125","v":0},{"$f":"+'Demand Factors'!O$125","v":0},12734.99750584751]
[null,"GS Dist - Small","Sch 23",{"$f":"+'Demand Factors'!D$113","v":345330.95309999998},{"$f":"+'Demand Factors'!E$113","v":289009.53197999997},{"$f":"+'Demand Factors'!F$113","v":284599.78667999996},{"$f":"+'Demand Factors'!G$113","v":244343.93201999998},{"$f":"+'Demand Factors'!H$113","v":191016.29303999999},{"$f":"+'Demand Factors'!I$113","v":216034.57835999998},{"$f":"+'Demand Factors'!J$113","v":207905.45237999997},{"$f":"+'Demand Factors'!K$113","v":207381.34782},{"$f":"+'Demand Factors'!L$113","v":195437.04893999998},{"$f":"+'Demand Factors'!M$113","v":186666.00498},{"$f":"+'Demand Factors'!N$113","v":309946.18787999998},{"$f":"+'Demand Factors'!O$113","v":341758.0134},3019429.1305800001]
[null,"Customer 1","Cust 1",{"$f":"+'Demand Factors'!D$114","v":75337.55339999999},{"$f":"+'Demand Factors'!E$114","v":53599.551899999999},{"$f":"+'Demand Factors'!F$114","v":80653.719809999995},{"$f":"+'Demand Factors'!G$114","v":81613.945199999987},{"$f":"+'Demand Factors'!H$114","v":69508.432709999994},{"$f":"+'Demand Factors'!I$114","v":80217.917189999993},{"$f":"+'Demand Factors'!J$114","v":80393.072309999989},{"$f":"+'Demand Factors'!K$114","v":45894.811799999996},{"$f":"+'Demand Factors'!L$114","v":81332.445899999992},{"$f":"+'Demand Factors'!M$114","v":67997.719799999992},{"$f":"+'Demand Factors'!N$114","v":76859.734799999991},{"$f":"+'Demand Factors'!O$114","v":83351.942729999995},876760.84754999995]
[null,"Customer 2","Cust 2",{"$f":"+'Demand Factors'!D$115","v":0},{"$f":"+'Demand Factors'!E$115","v":0},{"$f":"+'Demand Factors'!F$115","v":0},{"$f":"+'Demand Factors'!G$115","v":148935.02408999999},{"$f":"+'Demand Factors'!H$115","v":146103.34964999999},{"$f":"+'Demand Factors'!I$115","v":0},{"$f":"+'Demand Factors'!J$115","v":0},{"$f":"+'Demand Factors'!K$115","v":111010.81283999998},{"$f":"+'Demand Factors'!L$115","v":112397.45753999999},{"$f":"+'Demand Factors'!M$115","v":116527.15652999999},{"$f":"+'Demand Factors'!N$115","v":131827.16477999999},{"$f":"+'Demand Factors'!O$115","v":0},766800.96542999987]
[]
[null,"Total Utah",null,{"$f":"SUM(D315:D325)","v":4301852.4920299985},4104200.5254499996,3863305.64567,3561884.7202900006,3567218.7638099995,3584556.1121100001,{"$f":"SUM(J315:J325)","v":3319105.8067399994},2810933.9198499992,2857032.5616799998,2917492.7113899998,4092619.44099,4359354.9422399998,{"$f":"SUM(P315:P325)","v":43339557.642250001}]
[]
[]
[null,null,null,"Coin Peak  %'s"]
[]
[null,"Residential","Sch 1",{"$f":"D315/D$327","v":0.41495772389853292},0.42724057473964233,0.40400517962883481,0.27957442615911587,0.4150596564867311,0.41409620919178664,0.39100648519990427,0.27709995513575258,0.2780651596679215,0.26972320008473466,0.34046552686631892,0.37903335351513384]
[null,"GS Dist - Large","Sch 6",{"$f":"D316/D$327","v":0.26132021078889212},0.24161027070948865,0.28649713522939418,0.28837598088137195,0.22163513155430095,0.24940493942324021,0.24141713059368239,0.31135915142633597,0.31009167059651782,0.30740265314072041,0.27248636626967654,0.26340892522276793]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D317/D$327","v":7.9043389012053739E-2},7.8133365563282264E-2,7.314099010434251E-2,9.9019206879689348E-2,7.8749305439278744E-2,8.3581897068879252E-2,8.6387423810879674E-2,9.3746778655708171E-2,8.7848141237989646E-2,9.6886617367187053E-2,8.3570438183049156E-2,7.9476437360701077E-2]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D318/D$327","v":0},0,0,0,5.2439038228274948E-3,4.8032025588077695E-3,5.33547132360451E-3,0,0,0,0,0]
[null,"GS Trans","Sch 9",{"$f":"D319/D$327","v":0.12854082567323508},0.15337339808000292,0.12787624414695328,0.19527095777074202,0.16303652105956937,0.16367054286525176,0.18699899972746478,0.18723331447723437,0.18567597380411527,0.18906536890616571,0.16295645560650346,0.1640583525650034]
[null,"Irrigation","Sch 10",{"$f":"D320/D$327","v":1.8179374761196399E-2},1.5984174129212929E-2,1.3738933242180715E-2,4.2312737394749056E-3,8.8832530041288557E-4,3.7812348798807314E-4,4.3556664480664669E-4,6.3848096439626464E-4,1.8309683026237452E-3,9.4270596230200659E-3,1.3617501886889016E-2,1.6328408175780327E-2]
[null,"Traffic Signals","Sch 12",{"$f":"D321/D$327","v":1.7071878251535331E-4},1.8054999394035519E-4,1.9722320465479515E-4,2.0185722909680839E-4,2.1945770972674135E-4,2.322188114695234E-4,2.6804101218870567E-4,3.2589948612128352E-4,2.7439474457337541E-4,2.656891778936757E-4,1.79715727446694E-4,1.7781214199587538E-4]
[null,"Outdoor Lighting","Sch 12",{"$f":"D322/D$327","v":0},0,0,0,1.1774719762655099E-3,1.1859540364736699E-3,1.2905821138425289E-3,0,0,0,0,0]
[null,"GS Dist - Small","Sch 23",{"$f":"D323/D$327","v":8.0274940561023744E-2},7.0417985229489222E-2,7.3667427012662046E-2,6.85996182380956E-2,5.3547681173324889E-2,6.0268153602102262E-2,6.2638995104589063E-2,7.3776671289044943E-2,6.8405607818861736E-2,6.3981652550921198E-2,7.5732960845493205E-2,7.8396464139346256E-2]
[null,"Customer 1","Cust 1",{"$f":"D324/D$327","v":1.7512816522550961E-2},{"$f":"E324/E$327","v":1.305968155494136E-2},2.0876867430977622E-2,2.2913134929688338E-2,1.9485329415502652E-2,2.2378758954000808E-2,2.4221304469037537E-2,1.6327246782965675E-2,2.8467455005894184E-2,2.3306903059100839E-2,1.8780083491322052E-2,1.9120246879271236E-2]
[null,"Customer 2","Cust 2",{"$f":"D325/D$327","v":0},{"$f":"E325/E$327","v":0},0,4.1813544172724953E-2,4.0957216062059792E-2,0,0,3.9492501782441007E-2,3.9340628821502736E-2,3.9940856090256424E-2,3.2210951123300913E-2,0]
[]
[null,"Total Utah",null,{"$f":"SUM(D332:D342)","v":1.0000000000000002},{"$f":"SUM(E332:E342)","v":1},0.99999999999999989,0.99999999999999989,1,0.99999999999999989,1,1.0000000000000002,1,1,1,1]
[]
[]
[]
[null,null,null,"MWH @ Input"]
[]
[null,"Residential","Sch 1",{"$f":"+'Energy Factor'!O$51+'Energy Factor'!O$52+'Energy Factor'!O$53","v":513411.78928149957},{"$f":"+'Energy Factor'!D$51+'Energy Factor'!D$52+'Energy Factor'!D$53","v":825657.58921674499},{"$f":"+'Energy Factor'!E$51+'Energy Factor'!E$52+'Energy Factor'!E$53","v":769932.56258134788},{"$f":"+'Energy Factor'!F$51+'Energy Factor'!F$52+'Energy Factor'!F$53","v":528838.21654119575},{"$f":"+'Energy Factor'!G$51+'Energy Factor'!G$52+'Energy Factor'!G$53","v":477414.52593499859},{"$f":"+'Energy Factor'!H$51+'Energy Factor'!H$52+'Energy Factor'!H$53","v":567078.74002389994},{"$f":"+'Energy Factor'!I$51+'Energy Factor'!I$52+'Energy Factor'!I$53","v":684847.22678322578},{"$f":"+'Energy Factor'!J$51+'Energy Factor'!J$52+'Energy Factor'!J$53","v":660648.02389298531},{"$f":"+'Energy Factor'!K$51+'Energy Factor'!K$52+'Energy Factor'!K$53","v":499012.03800546541},{"$f":"+'Energy Factor'!L$51+'Energy Factor'!L$52+'Energy Factor'!L$53","v":555193.03111790761},{"$f":"+'Energy Factor'!M$51+'Energy Factor'!M$52+'Energy Factor'!M$53","v":497143.10859932459},{"$f":"+'Energy Factor'!N$51+'Energy Factor'!N$52+'Energy Factor'!N$53","v":488565.17105575674},{"$f":"SUM(D350:O350)","v":7067742.0230343528}]
[null,"GS Dist - Large","Sch 6",{"$f":"+'Energy Factor'!O$57+'Energy Factor'!O$58","v":575979.39789410983},{"$f":"+'Energy Factor'!D$57+'Energy Factor'!D$58","v":622947.36899610609},{"$f":"+'Energy Factor'!E$57+'Energy Factor'!E$58","v":594433.34553098097},{"$f":"+'Energy Factor'!F$57+'Energy Factor'!F$58","v":554187.9431559029},{"$f":"+'Energy Factor'!G$57+'Energy Factor'!G$58","v":579831.38256439788},{"$f":"+'Energy Factor'!H$57+'Energy Factor'!H$58","v":508834.49827128311},{"$f":"+'Energy Factor'!I$57+'Energy Factor'!I$58","v":544140.00102473691},{"$f":"+'Energy Factor'!J$57+'Energy Factor'!J$58","v":529877.87156201538},{"$f":"+'Energy Factor'!K$57+'Energy Factor'!K$58","v":468445.8216857583},{"$f":"+'Energy Factor'!L$57+'Energy Factor'!L$58","v":512088.91078645253},{"$f":"+'Energy Factor'!M$57+'Energy Factor'!M$58","v":499061.58518093778},{"$f":"+'Energy Factor'!N$57+'Energy Factor'!N$58","v":566126.15263101016},{"$f":"SUM(D351:O351)","v":6555954.2792836921}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"+'Energy Factor'!O$59+'Energy Factor'!O$60","v":207906.38236974963},{"$f":"+'Energy Factor'!D$59+'Energy Factor'!D$60","v":198278.78700646307},{"$f":"+'Energy Factor'!E$59+'Energy Factor'!E$60","v":207784.11503177421},{"$f":"+'Energy Factor'!F$59+'Energy Factor'!F$60","v":168257.85366470419},{"$f":"+'Energy Factor'!G$59+'Energy Factor'!G$60","v":215403.47977351135},{"$f":"+'Energy Factor'!H$59+'Energy Factor'!H$60","v":175262.66680066212},{"$f":"+'Energy Factor'!I$59+'Energy Factor'!I$60","v":193457.60982804521},{"$f":"+'Energy Factor'!J$59+'Energy Factor'!J$60","v":188223.56242585063},{"$f":"+'Energy Factor'!K$59+'Energy Factor'!K$60","v":153682.46164937445},{"$f":"+'Energy Factor'!L$59+'Energy Factor'!L$60","v":167814.73253083593},{"$f":"+'Energy Factor'!M$59+'Energy Factor'!M$60","v":171064.86332912609},{"$f":"+'Energy Factor'!N$59+'Energy Factor'!N$60","v":203178.31559866859},2250314.8300087657]
[null,"ST Lighting","Sch 7,11,12",{"$f":"+'Energy Factor'!O$69","v":7694.1315549000019},{"$f":"+'Energy Factor'!D$69","v":7926.2899405400003},{"$f":"+'Energy Factor'!E$69","v":7909.6238016400011},{"$f":"+'Energy Factor'!F$69","v":7919.1654257999999},{"$f":"+'Energy Factor'!G$69","v":7879.3744042400021},{"$f":"+'Energy Factor'!H$69","v":7853.1939716800007},{"$f":"+'Energy Factor'!I$69","v":7778.41553724},{"$f":"+'Energy Factor'!J$69","v":7838.8367134200007},{"$f":"+'Energy Factor'!K$69","v":7796.2361164600006},{"$f":"+'Energy Factor'!L$69","v":7798.2246836400009},{"$f":"+'Energy Factor'!M$69","v":7797.0735229800002},{"$f":"+'Energy Factor'!N$69","v":7776.0071735800011},93966.57284612002]
[null,"GS Trans","Sch 9",{"$f":"+'Energy Factor'!O$61","v":490052.86908481159},{"$f":"+'Energy Factor'!D$61","v":378149.77307045576},{"$f":"+'Energy Factor'!E$61","v":447443.19074741768},{"$f":"+'Energy Factor'!F$61","v":335691.34190346755},{"$f":"+'Energy Factor'!G$61","v":494360.86587154079},{"$f":"+'Energy Factor'!H$61","v":368344.55689623184},{"$f":"+'Energy Factor'!I$61","v":433638.30154433672},{"$f":"+'Energy Factor'!J$61","v":444862.03569270653},{"$f":"+'Energy Factor'!K$61","v":346021.20521627937},{"$f":"+'Energy Factor'!L$61","v":383349.28305058699},{"$f":"+'Energy Factor'!M$61","v":387756.96525118733},{"$f":"+'Energy Factor'!N$61","v":468768.91987698613},4978439.3082060078]
[null,"Irrigation","Sch 10",{"$f":"+'Energy Factor'!O$66","v":54640.754658820006},{"$f":"+'Energy Factor'!D$66","v":55812.338854860005},{"$f":"+'Energy Factor'!E$66","v":47320.68472522001},{"$f":"+'Energy Factor'!F$66","v":30345.764743000003},{"$f":"+'Energy Factor'!G$66","v":11133.081361440001},{"$f":"+'Energy Factor'!H$66","v":2265.2688145400002},{"$f":"+'Energy Factor'!I$66","v":1000.9227150600001},{"$f":"+'Energy Factor'!J$66","v":1068.0988976200001},{"$f":"+'Energy Factor'!K$66","v":1197.6979421800002},{"$f":"+'Energy Factor'!L$66","v":3864.2386238200006},{"$f":"+'Energy Factor'!M$66","v":19634.333962680001},{"$f":"+'Energy Factor'!N$66","v":39840.979527559997},268124.16482680006]
[null,"Traffic Signals","Sch 12",{"$f":"+'Energy Factor'!O$70","v":554.04826888000002},{"$f":"+'Energy Factor'!D$70","v":542.11577258},{"$f":"+'Energy Factor'!E$70","v":547.17082186000005},{"$f":"+'Energy Factor'!F$70","v":544.97891576000006},{"$f":"+'Energy Factor'!G$70","v":530.99335229999997},{"$f":"+'Energy Factor'!H$70","v":559.83577556},{"$f":"+'Energy Factor'!I$70","v":614.63889415999995},{"$f":"+'Energy Factor'!J$70","v":656.9497878200001},{"$f":"+'Energy Factor'!K$70","v":611.07609018000005},{"$f":"+'Energy Factor'!L$70","v":579.37926950000008},{"$f":"+'Energy Factor'!M$70","v":553.7126503400001},{"$f":"+'Energy Factor'!N$70","v":543.52056028000004},6838.4201592200006]
[null,"Outdoor Lighting","Sch 12",{"$f":"+'Energy Factor'!O$71","v":1597.0162251400002},{"$f":"+'Energy Factor'!D$71","v":1463.6750885200001},{"$f":"+'Energy Factor'!E$71","v":1409.68751204},{"$f":"+'Energy Factor'!F$71","v":1527.9454923200001},{"$f":"+'Energy Factor'!G$71","v":1728.8618368000002},{"$f":"+'Energy Factor'!H$71","v":1763.37588542},{"$f":"+'Energy Factor'!I$71","v":1920.4595740000002},{"$f":"+'Energy Factor'!J$71","v":1896.0829544400001},{"$f":"+'Energy Factor'!K$71","v":1730.0348618600001},{"$f":"+'Energy Factor'!L$71","v":1608.0129251200001},{"$f":"+'Energy Factor'!M$71","v":1544.73188542},{"$f":"+'Energy Factor'!N$71","v":1609.7194415400002},19799.603682620003]
[null,"GS Dist - Small","Sch 23",{"$f":"+'Energy Factor'!O$62","v":124066.50739416001},{"$f":"+'Energy Factor'!D$62","v":143593.53306808},{"$f":"+'Energy Factor'!E$62","v":134327.74252594},{"$f":"+'Energy Factor'!F$62","v":119647.12181536001},{"$f":"+'Energy Factor'!G$62","v":118820.55894454001},{"$f":"+'Energy Factor'!H$62","v":111282.80923098},{"$f":"+'Energy Factor'!I$62","v":124313.04380924001},{"$f":"+'Energy Factor'!J$62","v":127544.12111244},{"$f":"+'Energy Factor'!K$62","v":115039.77782874001},{"$f":"+'Energy Factor'!L$62","v":118506.34455892001},{"$f":"+'Energy Factor'!M$62","v":110654.97517142001},{"$f":"+'Energy Factor'!N$62","v":121204.06059530002},1469000.59605512]
[null,"Customer 1","Cust 1",{"$f":"+'Energy Factor'!O$75","v":52999.370079999993},{"$f":"+'Energy Factor'!D$75","v":50602.565969999996},{"$f":"+'Energy Factor'!E$75","v":56460.259049999993},{"$f":"+'Energy Factor'!F$75","v":39862.416719999994},{"$f":"+'Energy Factor'!G$75","v":50125.922849999995},{"$f":"+'Energy Factor'!H$75","v":51505.679249999994},{"$f":"+'Energy Factor'!I$75","v":53302.498379999997},{"$f":"+'Energy Factor'!J$75","v":53266.959199999998},{"$f":"+'Energy Factor'!K$75","v":51488.954929999993},{"$f":"+'Energy Factor'!L$75","v":44139.661559999993},{"$f":"+'Energy Factor'!M$75","v":55435.894449999993},{"$f":"+'Energy Factor'!N$75","v":55036.601309999998},614226.78374999994]
[null,"Customer 2","Cust 2",{"$f":"+'Energy Factor'!O$76","v":68499.489312630234},{"$f":"+'Energy Factor'!D$76","v":73629.261877796991},{"$f":"+'Energy Factor'!E$76","v":70149.937923488484},{"$f":"+'Energy Factor'!F$76","v":73992.399134355815},{"$f":"+'Energy Factor'!G$76","v":98756.941311529998},{"$f":"+'Energy Factor'!H$76","v":95265.698745999995},{"$f":"+'Energy Factor'!I$76","v":73609.078669652547},{"$f":"+'Energy Factor'!J$76","v":56494.812827854512},{"$f":"+'Energy Factor'!K$76","v":75154.034973200003},{"$f":"+'Energy Factor'!L$76","v":88648.554294799993},{"$f":"+'Energy Factor'!M$76","v":88985.716585999995},{"$f":"+'Energy Factor'!N$76","v":90984.314636799987},954170.24029410863]
[]
[null,"Total Utah",null,{"$f":"SUM(D350:D360)","v":2097401.7561247009},2358603.2988621471,2337718.3202517093,1860815.1475118662,2055985.9882052985,1890016.3236662571,{"$f":"SUM(J350:J360)","v":2118622.196759697},2072377.3550671523,1720179.3392994977,1883590.3734015832,1839632.9605894161,2043633.7624074819,24278576.822146807]
[]
[null,null,null,"MWH  %'s"]
[]
[null,"Residential","Sch 1",{"$f":"D350/D$362","v":0.24478466644850788},0.35006208530915911,0.32935215329896839,0.28419707204571937,0.23220709123204725,0.30003906999272872,0.32325122800594541,0.3187875134215496,0.2900930307700802,0.29475253163206733,0.27024037905911436,0.23906689155507371]
[null,"GS Dist - Large","Sch 6",{"$f":"D351/D$362","v":0.27461567447064966},0.26411705999759794,0.25427928608053024,0.29781998706154067,0.28202107693863299,0.26922227702470053,0.25683673184249922,0.25568599766177502,0.27232382751238121,0.27186851133756285,0.27128323740244309,0.27701937746619093]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D352/D$362","v":9.9125683366400583E-2},8.4066187434791606E-2,8.8883298399013905E-2,9.0421584266274488E-2,0.10476894347005757,9.2730768833089908E-2,9.1312934474077914E-2,9.082494651161227E-2,8.9340953084553379E-2,8.9093008172354715E-2,9.2988583589150922E-2,9.9420120833840817E-2]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D353/D$362","v":3.6684109434122871E-3},3.3605863030734557E-3,3.3834802649740743E-3,4.2557507318171164E-3,3.8324066649491266E-3,4.1550931985848468E-3,3.6714500344311556E-3,3.7825334726097675E-3,4.5322228551093009E-3,4.1400852296548723E-3,4.2383854225365846E-3,3.804990559766225E-3]
[null,"GS Trans","Sch 9",{"$f":"D354/D$362","v":0.23364759167088039},0.16032784031671848,0.19140167011192355,0.18040015546537616,0.24044953064250985,0.19488961671067284,0.20467939126077314,0.21466266006283949,0.2011541455655364,0.20352051510981925,0.21077952698072472,0.22938010151327587]
[null,"Irrigation","Sch 10",{"$f":"D355/D$362","v":2.6051639605650899E-2},2.3663300599038997E-2,2.0242252591032801E-2,1.6307780374410615E-2,5.4149597445254175E-3,1.1985445766657865E-3,4.7244039857169916E-4,5.1539788108975455E-4,6.962634155737124E-4,2.0515281233050458E-3,1.0672962695987566E-2,1.9495166042190329E-2]
[null,"Traffic Signals","Sch 12",{"$f":"D356/D$362","v":2.6415934251132527E-4},2.2984610122504749E-4,2.3406191290021824E-4,2.9287106593511045E-4,2.5826700928225298E-4,2.9620684676100021E-4,2.9011255291295091E-4,3.1700297545410723E-4,3.5523975682026637E-4,3.0759302961062433E-4,3.0099082925900137E-4,2.6595790805477356E-4]
[null,"Outdoor Lighting","Sch 12",{"$f":"D357/D$362","v":7.6142599789310456E-4},6.2056857515043579E-4,6.030185501083871E-4,8.211162158492998E-4,8.4089183813414506E-4,9.3299505583073505E-4,9.0646627649669E-4,9.1493132262032478E-4,1.0057293575939099E-3,8.5369565900683772E-4,8.3969569936661161E-4,7.8767510654339872E-4]
[null,"GS Dist - Small","Sch 23",{"$f":"D358/D$362","v":5.9152476168129825E-2},6.0880747999188051E-2,5.7461047108308808E-2,6.429823079167353E-2,5.7792494514157793E-2,5.8879284711739102E-2,5.8676362401644429E-2,6.1544834390601183E-2,6.6876618734176427E-2,6.291513602551968E-2,6.0150572174987718E-2,5.9308112258096977E-2]
[null,"Customer 1","Cust 1",{"$f":"D359/D$362","v":2.5269059647363486E-2},2.1454462475487938E-2,2.415186575768493E-2,2.1422018610124088E-2,2.4380478825031134E-2,2.7251446775914179E-2,2.5159038955375294E-2,2.570331077482458E-2,2.993231795875868E-2,2.3433790161227045E-2,3.0134214616506109E-2,2.6930755560215784E-2]
[null,"Customer 2","Cust 2",{"$f":"D360/D$362","v":3.2659212338600523E-2},3.1217314888568885E-2,3.0007865924554684E-2,3.976343337127955E-2,4.8033859120672526E-2,5.0404696273312295E-2,3.4743843797272175E-2,2.7260871525023916E-2,4.3689650989416434E-2,4.7063605519871723E-2,4.8371451529923164E-2,4.4520851196751046E-2]
[]
[null,"Total Utah",null,{"$f":"SUM(D366:D376)","v":0.99999999999999989},{"$f":"SUM(E366:E376)","v":1.0000000000000002},0.99999999999999989,0.99999999999999989,1,1,1.0000000000000002,1,0.99999999999999989,0.99999999999999989,1,0.99999999999999978]
[]
[]
[]
[]
[]
[{"$f":"+A257","v":"F85"},{"$f":"+B257&\" - \"&B258","v":"Firm Sales - Utah Share"},null,{"$f":"D258","v":14813741.192489596},16397381.209949652,15711062.186544662,13995218.770541383,13051102.717151096,12309467.301534478,13508448.975005338,11980896.852580566,10841906.735329816,9505296.2336557936,9510385.8543240167,9666438.0486306511,{"$f":"SUM(D384:O384)","v":151291346.07773706}]
[null,{"$f":"\"Acct \"&+'Hot Sheet'!$C143&\" - \"&'Hot Sheet'!$E144","v":"Acct 447 - Demand"}]
[null,"Demand =",{"$f":"+Inputs!D12","v":0.75}]
[null,"Energy =",{"$f":"1-C386","v":0.25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation","Allocation"]
[null,"Class","Schedule",null,null,null,null,null,null,null,null,null,null,null,null,"Total","Percent"]
[null,"Residential","Sch 1",{"$f":"D384*(($C386*$D$332)+($C387*$D$366))","v":5516851.4199075876},{"$f":"E384*(($C386*$E$332)+($C387*$E$366))","v":6689245.2942639748},{"$f":"F384*(($C386*$F$332)+($C387*$F$366))","v":6054130.9160641981},{"$f":"G384*(($C386*$G$332)+($C387*$G$366))","v":3928878.9918658338},{"$f":"H384*(($C386*$H$332)+($C387*$H$366))","v":4820379.3077454139},{"$f":"I384*(($C386*$I$332)+($C387*$I$366))","v":4746308.0903663356},{"$f":"J384*(($C386*$J$332)+($C387*$J$366))","v":5053074.0455708476},{"$f":"K384*(($C386*$K$332)+($C387*$K$366))","v":3444769.5643006726},{"$f":"L384*(($C386*$L$332)+($C387*$L$366))","v":3047357.7916427422},{"$f":"M384*(($C386*$M$332)+($C387*$M$366))","v":2623276.7206169623},{"$f":"N384*(($C386*$N$332)+($C387*$N$366))","v":3070991.4675135496},{"$f":"O384*(($C386*$O$332)+($C387*$O$366))","v":3325658.1467630272},{"$f":"SUM(D390:O390)","v":52320921.756621137},{"$f":"+P390/P401","v":0.34582891297521678}]
[null,"GS Dist - Large","Sch 6",{"$f":"D384*(($C386*$D$333)+($C387*$D$367))","v":3920368.8604974002},{"$f":"E384*(($C386*$E$333)+($C387*$E$367))","v":4054038.8140049027},{"$f":"F384*(($C386*$F$333)+($C387*$F$367))","v":4374630.1499822792},{"$f":"G384*(($C386*$G$333)+($C387*$G$367))","v":4068927.6737447106},{"$f":"H384*(($C386*$H$333)+($C387*$H$367))","v":3089608.6616152762},{"$f":"I384*(($C386*$I$333)+($C387*$I$367))","v":3131027.163973724},{"$f":"J384*(($C386*$J$333)+($C387*$J$367))","v":3313244.7144881012},{"$f":"K384*(($C386*$K$333)+($C387*$K$367))","v":3563608.2991681788},{"$f":"L384*(($C386*$L$333)+($C387*$L$367))","v":3259616.1139318664},{"$f":"M384*(($C386*$M$333)+($C387*$M$367))","v":2837512.6450523515},{"$f":"N384*(($C386*$N$333)+($C387*$N$367))","v":2588589.9283273183},{"$f":"O384*(($C386*$O$333)+($C387*$O$367))","v":2579117.2054784936},{"$f":"SUM(D391:O391)","v":40780290.230264597},{"$f":"+P391/P401","v":0.26954806925513586}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D384*(($C386*$D$334)+($C387*$D$368))","v":1245301.7855810123},{"$f":"E384*(($C386*$E$334)+($C387*$E$368))","v":1305503.2658269582},{"$f":"F384*(($C386*$F$334)+($C387*$F$368))","v":1210954.7400591082},{"$f":"G384*(($C386*$G$334)+($C387*$G$368))","v":1355714.0604214252},{"$f":"H384*(($C386*$H$334)+($C387*$H$368))","v":1112661.5163430288},{"$f":"I384*(($C386*$I$334)+($C387*$I$368))","v":1057003.0634264604},{"$f":"J384*(($C386*$J$334)+($C387*$J$368))","v":1183594.1089988437},{"$f":"K384*(($C386*$K$334)+($C387*$K$368))","v":1114418.9429509991},{"$f":"L384*(($C386*$L$334)+($C387*$L$368))","v":956487.58587782469},{"$f":"M384*(($C386*$M$334)+($C387*$M$368))","v":902415.85812041687},{"$f":"N384*(($C386*$N$334)+($C387*$N$368))","v":817179.66234676959},{"$f":"O384*(($C386*$O$334)+($C387*$O$368))","v":816450.15326174255},13077684.743214589,{"$f":"+P392/P401","v":8.6440401795982211E-2}]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D384*(($C386*$D$335)+($C387*$D$369))","v":13585.722575851554},{"$f":"E384*(($C386*$E$335)+($C387*$E$369))","v":13776.203675107712},{"$f":"F384*(($C386*$F$335)+($C387*$F$369))","v":13289.517212488574},{"$f":"G384*(($C386*$G$335)+($C387*$G$369))","v":14890.040631168034},{"$f":"H384*(($C386*$H$335)+($C387*$H$369))","v":63833.328832473584},{"$f":"I384*(($C386*$I$335)+($C387*$I$369))","v":57130.394595920341},{"$f":"J384*(($C386*$J$335)+($C387*$J$369))","v":66454.355462985506},{"$f":"K384*(($C386*$K$335)+($C387*$K$369))","v":11329.535844192751},{"$f":"L384*(($C386*$L$335)+($C387*$L$369))","v":12284.484374706315},{"$f":"M384*(($C386*$M$335)+($C387*$M$369))","v":9838.1841351131097},{"$f":"N384*(($C386*$N$335)+($C387*$N$369))","v":10077.170191916264},{"$f":"O384*(($C386*$O$335)+($C387*$O$369))","v":9195.1763804011698},295684.11391232494,{"$f":"+P393/P401","v":1.9544020301094783E-3}]
[null,"GS Trans","Sch 9",{"$f":"D384*(($C386*$D$336)+($C387*$D$370))","v":2293426.6314593977},{"$f":"E384*(($C386*$E$336)+($C387*$E$370))","v":2543430.7358976677},{"$f":"F384*(($C386*$F$336)+($C387*$F$370))","v":2258584.6034151474},{"$f":"G384*(($C386*$G$336)+($C387*$G$370))","v":2680829.7406454161},{"$f":"H384*(($C386*$H$336)+($C387*$H$370))","v":2380387.6679230975},{"$f":"I384*(($C386*$I$336)+($C387*$I$370))","v":2110769.7377953138},{"$f":"J384*(($C386*$J$336)+($C387*$J$370))","v":2585775.1129169483},{"$f":"K384*(($C386*$K$336)+($C387*$K$370))","v":2325380.0681672553},{"$f":"L384*(($C386*$L$336)+($C387*$L$370))","v":2055034.8146434459},{"$f":"M384*(($C386*$M$336)+($C387*$M$370))","v":1831472.4506701534},{"$f":"N384*(($C386*$N$336)+($C387*$N$370))","v":1663482.7356478006},{"$f":"O384*(($C386*$O$336)+($C387*$O$370))","v":1743717.0612891808},26472291.360470824,{"$f":"+P394/P401","v":0.17497558219138812}]
[null,"Irrigation","Sch 10",{"$f":"D384*(($C386*$D$337)+($C387*$D$371))","v":298458.97625476168},{"$f":"E384*(($C386*$E$337)+($C387*$E$371))","v":293577.98754420766},{"$f":"F384*(($C386*$F$337)+($C387*$F$371))","v":241396.74822188047},{"$f":"G384*(($C386*$G$337)+($C387*$G$371))","v":101470.93974695298},{"$f":"H384*(($C386*$H$337)+($C387*$H$371))","v":26363.017515209376},{"$f":"I384*(($C386*$I$337)+($C387*$I$371))","v":7179.2353524732589},{"$f":"J384*(($C386*$J$337)+($C387*$J$371))","v":6008.3566018978909},{"$f":"K384*(($C386*$K$337)+($C387*$K$371))","v":7280.9131454195922},{"$f":"L384*(($C386*$L$337)+($C387*$L$371))","v":16775.596433011931},{"$f":"M384*(($C386*$M$337)+($C387*$M$371))","v":72080.341382778526},{"$f":"N384*(($C386*$N$337)+($C387*$N$371))","v":122506.77134913695},{"$f":"O384*(($C386*$O$337)+($C387*$O$371))","v":165490.36324660128},1358589.2467943316,{"$f":"+P395/P401","v":8.9799534607634228E-3}]
[null,"Traffic Signals","Sch 12",{"$f":"D384*(($C386*$D$338)+($C387*$D$372))","v":2875.0349290447684},{"$f":"E384*(($C386*$E$338)+($C387*$E$372))","v":3162.6288439225227},{"$f":"F384*(($C386*$F$338)+($C387*$F$372))","v":3243.279841990066},{"$f":"G384*(($C386*$G$338)+($C387*$G$372))","v":3143.4757210497237},{"$f":"H384*(($C386*$H$338)+($C387*$H$372))","v":2990.7911504343479},{"$f":"I384*(($C386*$I$338)+($C387*$I$372))","v":3055.4045236127645},{"$f":"J384*(($C386*$J$338)+($C387*$J$372))","v":3695.356406778219},{"$f":"K384*(($C386*$K$338)+($C387*$K$372))","v":3877.9210833652792},{"$f":"L384*(($C386*$L$338)+($C387*$L$372))","v":3194.0907500285307},{"$f":"M384*(($C386*$M$338)+($C387*$M$372))","v":2625.0314729310558},{"$f":"N384*(($C386*$N$338)+($C387*$N$372))","v":1997.509165297957},{"$f":"O384*(($C386*$O$338)+($C387*$O$372))","v":1931.8239516118033},35792.347840067043,{"$f":"+P396/P401","v":2.3657895027040139E-4}]
[null,"Outdoor Lighting","Sch 12",{"$f":"D384*(($C386*$D$339)+($C387*$D$373))","v":2819.8919175053948},{"$f":"E384*(($C386*$E$339)+($C387*$E$373))","v":2543.9248734142461},{"$f":"F384*(($C386*$F$339)+($C387*$F$373))","v":2368.5154850982171},{"$f":"G384*(($C386*$G$339)+($C387*$G$373))","v":2872.9252692125074},{"$f":"H384*(($C386*$H$339)+($C387*$H$373))","v":14269.122219981731},{"$f":"I384*(($C386*$I$339)+($C387*$I$373))","v":13820.014857882041},{"$f":"J384*(($C386*$J$339)+($C387*$J$373))","v":16136.560335576902},{"$f":"K384*(($C386*$K$339)+($C387*$K$373))","v":2740.4244508773058},{"$f":"L384*(($C386*$L$339)+($C387*$L$373))","v":2726.0059740040851},{"$f":"M384*(($C386*$M$339)+($C387*$M$373))","v":2028.6575330614987},{"$f":"N384*(($C386*$N$339)+($C387*$N$373))","v":1996.4575252982338},{"$f":"O384*(($C386*$O$339)+($C387*$O$373))","v":1903.5031549625778},66226.003596874725,{"$f":"+P397/P401","v":4.3773821380930963E-4}]
[null,"GS Dist - Small","Sch 23",{"$f":"D384*(($C386*$D$340)+($C387*$D$374))","v":1110946.5134975147},{"$f":"E384*(($C386*$E$340)+($C387*$E$374))","v":1115574.1192057955},{"$f":"F384*(($C386*$F$340)+($C387*$F$374))","v":1093738.6662946581},{"$f":"G384*(($C386*$G$340)+($C387*$G$374))","v":945016.95023538428},{"$f":"H384*(($C386*$H$340)+($C387*$H$374))","v":712706.16098990699},{"$f":"I384*(($C386*$I$340)+($C387*$I$374))","v":737594.80704092421},{"$f":"J384*(($C386*$J$340)+($C387*$J$374))","v":832773.41379734676},{"$f":"K384*(($C386*$K$340)+($C387*$K$374))","v":847273.59479132865},{"$f":"L384*(($C386*$L$340)+($C387*$L$374))","v":737502.93088177312},{"$f":"M384*(($C386*$M$340)+($C387*$M$374))","v":605630.17213733715},{"$f":"N384*(($C386*$N$340)+($C387*$N$374))","v":683201.04733391467},{"$f":"O384*(($C386*$O$340)+($C387*$O$374))","v":711685.4711070453},10133643.847312929,{"$f":"+P398/P401","v":6.6980988073871872E-2}]
[null,"Customer 1","Cust 1",{"$f":"D384*(($C386*$D$341)+($C387*$D$375))","v":288155.07608587545},{"$f":"E384*(($C386*$E$341)+($C387*$E$375))","v":248557.68266897506},{"$f":"F384*(($C386*$F$341)+($C387*$F$375))","v":340861.18806127034},{"$f":"G384*(($C386*$G$341)+($C387*$G$375))","v":315457.21128376509},{"$f":"H384*(($C386*$H$341)+($C387*$H$375))","v":270276.81011914031},{"$f":"I384*(($C386*$I$341)+($C387*$I$375))","v":290465.64944680181},{"$f":"J384*(($C386*$J$341)+($C387*$J$375))","v":330359.09014326148},{"$f":"K384*(($C386*$K$341)+($C387*$K$375))","v":223698.4734857537},{"$f":"L384*(($C386*$L$341)+($C387*$L$375))","v":312611.96904485184},{"$f":"M384*(($C386*$M$341)+($C387*$M$375))","v":221840.54273933682},{"$f":"N384*(($C386*$N$341)+($C387*$N$375))","v":205601.38238916587},{"$f":"O384*(($C386*$O$341)+($C387*$O$375))","v":203699.63150615955},3251584.7069743569,{"$f":"+P399/P401","v":2.1492205544285499E-2}]
[null,"Customer 2","Cust 2",{"$f":"D384*(($C386*$D$342)+($C387*$D$376))","v":120951.27978364775},{"$f":"E384*(($C386*$E$342)+($C387*$E$376))","v":127970.55314472523},{"$f":"F384*(($C386*$F$342)+($C387*$F$376))","v":117863.8619065433},{"$f":"G384*(($C386*$G$342)+($C387*$G$376))","v":578016.76097646193},{"$f":"H384*(($C386*$H$342)+($C387*$H$376))","v":557626.33269713528},{"$f":"I384*(($C386*$I$342)+($C387*$I$376))","v":155113.74015502862},{"$f":"J384*(($C386*$J$342)+($C387*$J$376))","v":117333.86028275172},{"$f":"K384*(($C386*$K$342)+($C387*$K$376))","v":436519.11519252538},{"$f":"L384*(($C386*$L$342)+($C387*$L$376))","v":438315.35177556134},{"$f":"M384*(($C386*$M$342)+($C387*$M$376))","v":396575.62979535153},{"$f":"N384*(($C386*$N$342)+($C387*$N$376))","v":344761.72253384773},{"$f":"O384*(($C386*$O$342)+($C387*$O$376))","v":107589.51249142444},3498637.7207350046,{"$f":"+P400/P401","v":2.3125167509166863E-2}]
[null,"Total",null,{"$f":"SUM(D390:D400)","v":14813741.192489598},{"$f":"SUM(E390:E400)","v":16397381.209949648},15711062.186544659,13995218.770541381,13051102.717151098,12309467.301534479,13508448.975005338,11980896.852580568,10841906.735329816,9505296.2336557936,9510385.8543240149,9666438.0486306492,151291346.07773706,{"$f":"+P401/P401","v":1}]
[null,"check",null,{"$f":"+D384-D401","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+A260","v":"F86"},{"$f":"+B260&\" - \"&B261","v":"Non Firm Sales - Utah Share"},null,{"$f":"+D261","v":0},{"$f":"+E261","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D404:O404)","v":0}]
[null,{"$f":"\"Acct \"&+'Hot Sheet'!$C143&\" - \"&'Hot Sheet'!$E145","v":"Acct 447 - Energy"}]
[null,"Demand =",{"$f":"+Inputs!D13","v":0}]
[null,"Energy =",{"$f":"1-C406","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation","Allocation"]
[null,"Class","Schedule",null,null,null,null,null,null,null,null,null,null,null,null,"Total","Percent"]
[null,"Residential","Sch 1",{"$f":"D404*(($C406*$D$332)+($C407*$D$366))","v":0},{"$f":"E404*(($C406*$E$332)+($C407*$E$366))","v":0},{"$f":"F404*(($C406*$F$332)+($C407*$F$366))","v":0},{"$f":"G404*(($C406*$G$332)+($C407*$G$366))","v":0},{"$f":"H404*(($C406*$H$332)+($C407*$H$366))","v":0},{"$f":"I404*(($C406*$I$332)+($C407*$I$366))","v":0},{"$f":"J404*(($C406*$J$332)+($C407*$J$366))","v":0},{"$f":"K404*(($C406*$K$332)+($C407*$K$366))","v":0},{"$f":"L404*(($C406*$L$332)+($C407*$L$366))","v":0},{"$f":"M404*(($C406*$M$332)+($C407*$M$366))","v":0},{"$f":"N404*(($C406*$N$332)+($C407*$N$366))","v":0},{"$f":"O404*(($C406*$O$332)+($C407*$O$366))","v":0},{"$f":"SUM(D410:O410)","v":0},0]
[null,"GS Dist - Large","Sch 6",{"$f":"D404*(($C406*$D$333)+($C407*$D$367))","v":0},{"$f":"E404*(($C406*$E$333)+($C407*$E$367))","v":0},{"$f":"F404*(($C406*$F$333)+($C407*$F$367))","v":0},{"$f":"G404*(($C406*$G$333)+($C407*$G$367))","v":0},{"$f":"H404*(($C406*$H$333)+($C407*$H$367))","v":0},{"$f":"I404*(($C406*$I$333)+($C407*$I$367))","v":0},{"$f":"J404*(($C406*$J$333)+($C407*$J$367))","v":0},{"$f":"K404*(($C406*$K$333)+($C407*$K$367))","v":0},{"$f":"L404*(($C406*$L$333)+($C407*$L$367))","v":0},{"$f":"M404*(($C406*$M$333)+($C407*$M$367))","v":0},{"$f":"N404*(($C406*$N$333)+($C407*$N$367))","v":0},{"$f":"O404*(($C406*$O$333)+($C407*$O$367))","v":0},{"$f":"SUM(D411:O411)","v":0},0]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D404*(($C406*$D$334)+($C407*$D$368))","v":0},{"$f":"E404*(($C406*$E$334)+($C407*$E$368))","v":0},{"$f":"F404*(($C406*$F$334)+($C407*$F$368))","v":0},{"$f":"G404*(($C406*$G$334)+($C407*$G$368))","v":0},{"$f":"H404*(($C406*$H$334)+($C407*$H$368))","v":0},{"$f":"I404*(($C406*$I$334)+($C407*$I$368))","v":0},{"$f":"J404*(($C406*$J$334)+($C407*$J$368))","v":0},{"$f":"K404*(($C406*$K$334)+($C407*$K$368))","v":0},{"$f":"L404*(($C406*$L$334)+($C407*$L$368))","v":0},{"$f":"M404*(($C406*$M$334)+($C407*$M$368))","v":0},{"$f":"N404*(($C406*$N$334)+($C407*$N$368))","v":0},{"$f":"O404*(($C406*$O$334)+($C407*$O$368))","v":0},0,0]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D404*(($C406*$D$335)+($C407*$D$369))","v":0},{"$f":"E404*(($C406*$E$335)+($C407*$E$369))","v":0},{"$f":"F404*(($C406*$F$335)+($C407*$F$369))","v":0},{"$f":"G404*(($C406*$G$335)+($C407*$G$369))","v":0},{"$f":"H404*(($C406*$H$335)+($C407*$H$369))","v":0},{"$f":"I404*(($C406*$I$335)+($C407*$I$369))","v":0},{"$f":"J404*(($C406*$J$335)+($C407*$J$369))","v":0},{"$f":"K404*(($C406*$K$335)+($C407*$K$369))","v":0},{"$f":"L404*(($C406*$L$335)+($C407*$L$369))","v":0},{"$f":"M404*(($C406*$M$335)+($C407*$M$369))","v":0},{"$f":"N404*((N414*$N$335)+($C407*$N$369))","v":0},{"$f":"O404*(($C406*$O$335)+($C407*$O$369))","v":0},0,0]
[null,"GS Trans","Sch 9",{"$f":"D404*(($C406*$D$336)+($C407*$D$370))","v":0},{"$f":"E404*(($C406*$E$336)+($C407*$E$370))","v":0},{"$f":"F404*(($C406*$F$336)+($C407*$F$370))","v":0},{"$f":"G404*(($C406*$G$336)+($C407*$G$370))","v":0},{"$f":"H404*(($C406*$H$336)+($C407*$H$370))","v":0},{"$f":"I404*(($C406*$I$336)+($C407*$I$370))","v":0},{"$f":"J404*(($C406*$J$336)+($C407*$J$370))","v":0},{"$f":"K404*(($C406*$K$336)+($C407*$K$370))","v":0},{"$f":"L404*(($C406*$L$336)+($C407*$L$370))","v":0},{"$f":"M404*(($C406*$M$336)+($C407*$M$370))","v":0},{"$f":"N404*(($C406*$N$336)+($C407*$N$370))","v":0},{"$f":"O404*(($C406*$O$336)+($C407*$O$370))","v":0},0,0]
[null,"Irrigation","Sch 10",{"$f":"D404*(($C406*$D$337)+($C407*$D$371))","v":0},{"$f":"E404*(($C406*$E$337)+($C407*$E$371))","v":0},{"$f":"F404*(($C406*$F$337)+($C407*$F$371))","v":0},{"$f":"G404*(($C406*$G$337)+($C407*$G$371))","v":0},{"$f":"H404*(($C406*$H$337)+($C407*$H$371))","v":0},{"$f":"I404*(($C406*$I$337)+($C407*$I$371))","v":0},{"$f":"J404*(($C406*$J$337)+($C407*$J$371))","v":0},{"$f":"K404*(($C406*$K$337)+($C407*$K$371))","v":0},{"$f":"L404*(($C406*$L$337)+($C407*$L$371))","v":0},{"$f":"M404*(($C406*$M$337)+($C407*$M$371))","v":0},{"$f":"N404*(($C406*$N$337)+($C407*$N$371))","v":0},{"$f":"O404*(($C406*$O$337)+($C407*$O$371))","v":0},0,0]
[null,"Traffic Signals","Sch 12",{"$f":"D404*(($C406*$D$338)+($C407*$D$372))","v":0},{"$f":"E404*(($C406*$E$338)+($C407*$E$372))","v":0},{"$f":"F404*(($C406*$F$338)+($C407*$F$372))","v":0},{"$f":"G404*(($C406*$G$338)+($C407*$G$372))","v":0},{"$f":"H404*(($C406*$H$338)+($C407*$H$372))","v":0},{"$f":"I404*(($C406*$I$338)+($C407*$I$372))","v":0},{"$f":"J404*(($C406*$J$338)+($C407*$J$372))","v":0},{"$f":"K404*(($C406*$K$338)+($C407*$K$372))","v":0},{"$f":"L404*(($C406*$L$338)+($C407*$L$372))","v":0},{"$f":"M404*(($C406*$M$338)+($C407*$M$372))","v":0},{"$f":"N404*(($C406*$N$338)+($C407*$N$372))","v":0},{"$f":"O404*(($C406*$O$338)+($C407*$O$372))","v":0},0,0]
[null,"Outdoor Lighting","Sch 12",{"$f":"D404*(($C406*$D$339)+($C407*$D$373))","v":0},{"$f":"E404*(($C406*$E$339)+($C407*$E$373))","v":0},{"$f":"F404*(($C406*$F$339)+($C407*$F$373))","v":0},{"$f":"G404*(($C406*$G$339)+($C407*$G$373))","v":0},{"$f":"H404*(($C406*$H$339)+($C407*$H$373))","v":0},{"$f":"I404*(($C406*$I$339)+($C407*$I$373))","v":0},{"$f":"J404*(($C406*$J$339)+($C407*$J$373))","v":0},{"$f":"K404*(($C406*$K$339)+($C407*$K$373))","v":0},{"$f":"L404*(($C406*$L$339)+($C407*$L$373))","v":0},{"$f":"M404*(($C406*$M$339)+($C407*$M$373))","v":0},{"$f":"N404*(($C406*$N$339)+($C407*$N$373))","v":0},{"$f":"O404*(($C406*$O$339)+($C407*$O$373))","v":0},0,0]
[null,"GS Dist - Small","Sch 23",{"$f":"D404*(($C406*$D$340)+($C407*$D$374))","v":0},{"$f":"E404*(($C406*$E$340)+($C407*$E$374))","v":0},{"$f":"F404*(($C406*$F$340)+($C407*$F$374))","v":0},{"$f":"G404*(($C406*$G$340)+($C407*$G$374))","v":0},{"$f":"H404*(($C406*$H$340)+($C407*$H$374))","v":0},{"$f":"I404*(($C406*$I$340)+($C407*$I$374))","v":0},{"$f":"J404*(($C406*$J$340)+($C407*$J$374))","v":0},{"$f":"K404*(($C406*$K$340)+($C407*$K$374))","v":0},{"$f":"L404*(($C406*$L$340)+($C407*$L$374))","v":0},{"$f":"M404*(($C406*$M$340)+($C407*$M$374))","v":0},{"$f":"N404*(($C406*$N$340)+($C407*$N$374))","v":0},{"$f":"O404*(($C406*$O$340)+($C407*$O$374))","v":0},0,0]
[null,"Customer 1","Cust 1",{"$f":"D404*(($C406*$D$341)+($C407*$D$375))","v":0},{"$f":"E404*(($C406*$E$341)+($C407*$E$375))","v":0},{"$f":"F404*(($C406*$F$341)+($C407*$F$375))","v":0},{"$f":"G404*(($C406*$G$341)+($C407*$G$375))","v":0},{"$f":"H404*(($C406*$H$341)+($C407*$H$375))","v":0},{"$f":"I404*(($C406*$I$341)+($C407*$I$375))","v":0},{"$f":"J404*(($C406*$J$341)+($C407*$J$375))","v":0},{"$f":"K404*(($C406*$K$341)+($C407*$K$375))","v":0},{"$f":"L404*(($C406*$L$341)+($C407*$L$375))","v":0},{"$f":"M404*(($C406*$M$341)+($C407*$M$375))","v":0},{"$f":"N404*(($C406*$N$341)+($C407*$N$375))","v":0},{"$f":"O404*(($C406*$O$341)+($C407*$O$375))","v":0},0,0]
[null,"Customer 2","Cust 2",{"$f":"D404*(($C406*$D$342)+($C407*$D$376))","v":0},{"$f":"E404*(($C406*$E$342)+($C407*$E$376))","v":0},{"$f":"F404*(($C406*$F$342)+($C407*$F$376))","v":0},{"$f":"G404*(($C406*$G$342)+($C407*$G$376))","v":0},{"$f":"H404*(($C406*$H$342)+($C407*$H$376))","v":0},{"$f":"I404*(($C406*$I$342)+($C407*$I$376))","v":0},{"$f":"J404*(($C406*$J$342)+($C407*$J$376))","v":0},{"$f":"K404*(($C406*$K$342)+($C407*$K$376))","v":0},{"$f":"L404*(($C406*$L$342)+($C407*$L$376))","v":0},{"$f":"M404*(($C406*$M$342)+($C407*$M$376))","v":0},{"$f":"N404*(($C406*$N$342)+($C407*$N$376))","v":0},{"$f":"O404*(($C406*$O$342)+($C407*$O$376))","v":0},0,0]
[null,"Total",null,{"$f":"SUM(D410:D420)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"check",null,{"$f":"+D404-D421","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+A263","v":"F87"},{"$f":"+B263&\" - \"&B264","v":"Firm Purchases (Non-Seasonal) - Utah Share"},null,{"$f":"D264","v":21727894.934750672},{"$f":"E264","v":19911595.174496543},15551250.118592987,17093502.139619265,18321841.884125099,19585390.320422664,19249686.276813697,17235158.427965779,20263312.903395403,20474664.335378878,22158850.451261718,21743043.915663302,{"$f":"SUM(D424:O424)","v":233316190.88248605}]
[null,{"$f":"\"Acct \"&+'Hot Sheet'!$C367&\" - \"&'Hot Sheet'!$E368","v":"Acct 555 - Demand"}]
[null,"Demand =",{"$f":"+Inputs!D14","v":0.75}]
[null,"Energy =",{"$f":"1-C426","v":0.25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation","Allocation"]
[null,"Class","Schedule",null,null,null,null,null,null,null,null,null,null,null,null,"Total","Percent"]
[null,"Residential","Sch 1",{"$f":"D424*(($C426*$D$332)+($C427*$D$366))","v":8091782.2489807429},{"$f":"E424*(($C426*$E$332)+($C427*$E$366))","v":8122854.6569052562},{"$f":"F424*(($C426*$F$332)+($C427*$F$366))","v":5992548.6264736829},{"$f":"G424*(($C426*$G$332)+($C427*$G$366))","v":4798660.3535720147},{"$f":"H424*(($C426*$H$332)+($C427*$H$366))","v":6767108.4514534203},{"$f":"I424*(($C426*$I$332)+($C427*$I$366))","v":7551772.4897174546},{"$f":"J424*(($C426*$J$332)+($C427*$J$366))","v":7200685.3111506226},{"$f":"K424*(($C426*$K$332)+($C427*$K$366))","v":4955484.5450295974},{"$f":"L424*(($C426*$L$332)+($C427*$L$366))","v":5695452.4668098837},{"$f":"M424*(($C426*$M$332)+($C427*$M$366))","v":5650608.7756918147},{"$f":"N424*(($C426*$N$332)+($C427*$N$366))","v":7155297.55659639},{"$f":"O424*(($C426*$O$332)+($C427*$O$366))","v":7480514.6187012875},{"$f":"SUM(D430:O430)","v":79462770.101082176},{"$f":"+P430/P441","v":0.3405797505973559}]
[null,"GS Dist - Large","Sch 6",{"$f":"D424*(($C426*$D$333)+($C427*$D$367))","v":5750158.6938444525},{"$f":"E424*(($C426*$E$333)+($C427*$E$367))","v":4922882.4196134889},{"$f":"F424*(($C426*$F$333)+($C427*$F$367))","v":4330131.6506133974},{"$f":"G424*(($C426*$G$333)+($C427*$G$367))","v":4969713.2311723577},{"$f":"H424*(($C426*$H$333)+($C427*$H$367))","v":4337359.2721439535},{"$f":"I424*(($C426*$I$333)+($C427*$I$367))","v":4981725.6594545767},{"$f":"J424*(($C426*$J$333)+($C427*$J$367))","v":4721409.6474152701},{"$f":"K424*(($C426*$K$333)+($C427*$K$367))","v":5126440.3965007104},{"$f":"L424*(($C426*$L$333)+($C427*$L$367))","v":6092159.144508807},{"$f":"M424*(($C426*$M$333)+($C427*$M$367))","v":6112078.7323948005},{"$f":"N424*(($C426*$N$333)+($C427*$N$367))","v":6031319.6520168325},{"$f":"O424*(($C426*$O$333)+($C427*$O$367))","v":5801294.9941065107},{"$f":"SUM(D431:O431)","v":63176673.49378515},{"$f":"+P431/P441","v":0.27077706546994518}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D424*(($C426*$D$334)+($C427*$D$368))","v":1826532.9471855254},{"$f":"E424*(($C426*$E$334)+($C427*$E$368))","v":1585292.9315539987},{"$f":"F424*(($C426*$F$334)+($C427*$F$368))","v":1198636.9744677742},{"$f":"G424*(($C426*$G$334)+($C427*$G$368))","v":1655844.1545268612},{"$f":"H424*(($C426*$H$334)+($C427*$H$368))","v":1562014.2462136622},{"$f":"I424*(($C426*$I$334)+($C427*$I$368))","v":1681780.133938781},{"$f":"J424*(($C426*$J$334)+($C427*$J$368))","v":1686634.4403764959},{"$f":"K424*(($C426*$K$334)+($C427*$K$368))","v":1603151.0222667172},{"$f":"L424*(($C426*$L$334)+($C427*$L$368))","v":1787656.7022752613},{"$f":"M424*(($C426*$M$334)+($C427*$M$368))","v":1943828.0861271159},{"$f":"N424*(($C426*$N$334)+($C427*$N$368))","v":1903998.6607401099},{"$f":"O424*(($C426*$O$334)+($C427*$O$368))","v":1836468.7641933286},20271839.063865632,{"$f":"+P432/P441","v":8.6885693561129296E-2}]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D424*(($C426*$D$335)+($C427*$D$369))","v":19926.711888987942},{"$f":"E424*(($C426*$E$335)+($C427*$E$369))","v":16728.65850393915},{"$f":"F424*(($C426*$F$335)+($C427*$F$369))","v":13154.336967983776},{"$f":"G424*(($C426*$G$335)+($C427*$G$369))","v":18186.421060000532},{"$f":"H424*(($C426*$H$335)+($C427*$H$369))","v":89612.669760769655},{"$f":"I424*(($C426*$I$335)+($C427*$I$369))","v":90899.228204731713},{"$f":"J424*(($C426*$J$335)+($C427*$J$369))","v":94698.177174691213},{"$f":"K424*(($C426*$K$335)+($C427*$K$369))","v":16298.140914878224},{"$f":"L424*(($C426*$L$335)+($C427*$L$369))","v":22959.462465249962},{"$f":"M424*(($C426*$M$335)+($C427*$M$369))","v":21191.713849260872},{"$f":"N424*(($C426*$N$335)+($C427*$N$369))","v":23479.43718319897},{"$f":"O424*(($C426*$O$335)+($C427*$O$369))","v":20683.01920992033},447817.97718361235,{"$f":"+P433/P441","v":1.9193609131445319E-3}]
[null,"GS Trans","Sch 9",{"$f":"D424*(($C426*$D$336)+($C427*$D$370))","v":3363858.7471862193},{"$f":"E424*(($C426*$E$336)+($C427*$E$370))","v":3088527.522726398},{"$f":"F424*(($C426*$F$336)+($C427*$F$370))","v":2235610.4039733862},{"$f":"G424*(($C426*$G$336)+($C427*$G$370))","v":3274316.0117035252},{"$f":"H424*(($C426*$H$336)+($C427*$H$370))","v":3341716.5905294861},{"$f":"I424*(($C426*$I$336)+($C427*$I$370))","v":3358410.9026475921},{"$f":"J424*(($C426*$J$336)+($C427*$J$370))","v":3684757.5763985217},{"$f":"K424*(($C426*$K$336)+($C427*$K$370))","v":3345183.1171941054},{"$f":"L424*(($C426*$L$336)+($C427*$L$370))","v":3840820.1152289798},{"$f":"M424*(($C426*$M$336)+($C427*$M$370))","v":3945041.0324079804},{"$f":"N424*(($C426*$N$336)+($C427*$N$370))","v":3875853.8015275253},{"$f":"O424*(($C426*$O$336)+($C427*$O$370))","v":3922201.3785597975},41276297.200083517,{"$f":"+P434/P441","v":0.17691141383699804}]
[null,"Irrigation","Sch 10",{"$f":"D424*(($C426*$D$337)+($C427*$D$371))","v":437761.48065044318},{"$f":"E424*(($C426*$E$337)+($C427*$E$371))","v":356496.31884978304},{"$f":"F424*(($C426*$F$337)+($C427*$F$371))","v":238941.27366057498},{"$f":"G424*(($C426*$G$337)+($C427*$G$371))","v":123934.73471987905},{"$f":"H424*(($C426*$H$337)+($C427*$H$371))","v":37009.825833898896},{"$f":"I424*(($C426*$I$337)+($C427*$I$371))","v":11422.762913780842},{"$f":"J424*(($C426*$J$337)+($C427*$J$371))","v":8561.9733131287267},{"$f":"K424*(($C426*$K$337)+($C427*$K$371))","v":10473.981464462446},{"$f":"L424*(($C426*$L$337)+($C427*$L$371))","v":31353.263587437028},{"$f":"M424*(($C426*$M$337)+($C427*$M$371))","v":155262.99851301953},{"$f":"N424*(($C426*$N$337)+($C427*$N$371))","v":285436.28693658183},{"$f":"O424*(($C426*$O$337)+($C427*$O$371))","v":372243.03487877361},2068897.9353217634,{"$f":"+P435/P441","v":8.8673569009353557E-3}]
[null,"Traffic Signals","Sch 12",{"$f":"D424*(($C426*$D$338)+($C427*$D$372))","v":4216.9264374413333},{"$f":"E424*(($C426*$E$338)+($C427*$E$372))","v":3840.4294210809921},{"$f":"F424*(($C426*$F$338)+($C427*$F$372))","v":3210.289376269784},{"$f":"G424*(($C426*$G$338)+($C427*$G$372))","v":3839.383281146529},{"$f":"H424*(($C426*$H$338)+($C427*$H$372))","v":4198.6339203880107},{"$f":"I424*(($C426*$I$338)+($C427*$I$372))","v":4861.4037241303977},{"$f":"J424*(($C426*$J$338)+($C427*$J$372))","v":5265.9229525990895},{"$f":"K424*(($C426*$K$338)+($C427*$K$372))","v":5578.5960821917379},{"$f":"L424*(($C426*$L$338)+($C427*$L$372))","v":5969.6935132969602},{"$f":"M424*(($C426*$M$338)+($C427*$M$372))","v":5654.3885594817802},{"$f":"N424*(($C426*$N$338)+($C427*$N$372))","v":4654.123139361117},{"$f":"O424*(($C426*$O$338)+($C427*$O$372))","v":4345.3165277540793},55635.106935141812,{"$f":"+P436/P441","v":2.384536912106689E-4}]
[null,"Outdoor Lighting","Sch 12",{"$f":"D424*(($C426*$D$339)+($C427*$D$373))","v":4136.0460207022661},{"$f":"E424*(($C426*$E$339)+($C427*$E$373))","v":3089.1275616024031},{"$f":"F424*(($C426*$F$339)+($C427*$F$373))","v":2344.4230747217066},{"$f":"G424*(($C426*$G$339)+($C427*$G$373))","v":3508.9379481240198},{"$f":"H424*(($C426*$H$339)+($C427*$H$373))","v":20031.763354080013},{"$f":"I424*(($C426*$I$339)+($C427*$I$373))","v":21988.79761368057},{"$f":"J424*(($C426*$J$339)+($C427*$J$373))","v":22994.773465219991},{"$f":"K424*(($C426*$K$339)+($C427*$K$373))","v":3942.246574017392},{"$f":"L424*(($C426*$L$339)+($C427*$L$373))","v":5094.8521672640609},{"$f":"M424*(($C426*$M$339)+($C427*$M$373))","v":4369.7830156837672},{"$f":"N424*(($C426*$N$339)+($C427*$N$373))","v":4651.6728567080918},{"$f":"O424*(($C426*$O$339)+($C427*$O$373))","v":4281.613608211972},100434.03726001625,{"$f":"+P437/P441","v":4.3046321337639908E-4}]
[null,"GS Dist - Small","Sch 23",{"$f":"D424*(($C426*$D$340)+($C427*$D$374))","v":1629468.8026303265},{"$f":"E424*(($C426*$E$340)+($C427*$E$374))","v":1354659.0131900429},{"$f":"F424*(($C426*$F$340)+($C427*$F$374))","v":1082613.2162147167},{"$f":"G424*(($C426*$G$340)+($C427*$G$374))","v":1154226.2772502652},{"$f":"H424*(($C426*$H$340)+($C427*$H$374))","v":1000535.3474337923},{"$f":"I424*(($C426*$I$340)+($C427*$I$374))","v":1173574.9273579463},{"$f":"J424*(($C426*$J$340)+($C427*$J$374))","v":1186711.1453677267},{"$f":"K424*(($C426*$K$340)+($C427*$K$374))","v":1218848.206252215},{"$f":"L424*(($C426*$L$340)+($C427*$L$374))","v":1378378.6395183329},{"$f":"M424*(($C426*$M$340)+($C427*$M$374))","v":1304543.7176365166},{"$f":"N424*(($C426*$N$340)+($C427*$N$374))","v":1591833.3985507516},{"$f":"O424*(($C426*$O$340)+($C427*$O$374))","v":1600818.0443066193},15676210.735709252,{"$f":"+P438/P441","v":6.7188696491298633E-2}]
[null,"Customer 1","Cust 1",{"$f":"D424*(($C426*$D$341)+($C427*$D$375))","v":422648.34633963008},{"$f":"E424*(($C426*$E$341)+($C427*$E$375))","v":301827.46204695961},{"$f":"F424*(($C426*$F$341)+($C427*$F$375))","v":337393.96664099052},{"$f":"G424*(($C426*$G$341)+($C427*$G$375))","v":385293.62094628933},{"$f":"H424*(($C426*$H$341)+($C427*$H$375))","v":379429.1629810686},{"$f":"I424*(($C426*$I$341)+($C427*$I$375))","v":462155.10222619533},{"$f":"J424*(($C426*$J$341)+($C427*$J$375))","v":470765.28591239592},{"$f":"K424*(($C426*$K$341)+($C427*$K$375))","v":321802.17207951634},{"$f":"L424*(($C426*$L$341)+($C427*$L$375))","v":584265.69244138501},{"$f":"M424*(($C426*$M$341)+($C427*$M$375))","v":477850.50953843555},{"$f":"N424*(($C426*$N$341)+($C427*$N$375))","v":479043.68494815676},{"$f":"O424*(($C426*$O$341)+($C427*$O$375))","v":458188.42588768044},5080663.4319887031,{"$f":"+P439/P441","v":2.1775871673422237E-2}]
[null,"Customer 2","Cust 2",{"$f":"D424*(($C426*$D$342)+($C427*$D$376))","v":177403.98358620625},{"$f":"E424*(($C426*$E$342)+($C427*$E$376))","v":155396.63412399183},{"$f":"F424*(($C426*$F$342)+($C427*$F$376))","v":116664.95712948836},{"$f":"G424*(($C426*$G$342)+($C427*$G$376))","v":705979.01343879779},{"$f":"H424*(($C426*$H$342)+($C427*$H$376))","v":782825.92050058173},{"$f":"I424*(($C426*$I$342)+($C427*$I$376))","v":246798.91262379373},{"$f":"J424*(($C426*$J$342)+($C427*$J$376))","v":167202.02328702723},{"$f":"K424*(($C426*$K$342)+($C427*$K$376))","v":627956.00360737077},{"$f":"L424*(($C426*$L$342)+($C427*$L$376))","v":819202.87087950506},{"$f":"M424*(($C426*$M$342)+($C427*$M$376))","v":854234.59764476959},{"$f":"N424*(($C426*$N$342)+($C427*$N$376))","v":803282.17676609976},{"$f":"O424*(($C426*$O$342)+($C427*$O$376))","v":242004.70568341727},5698951.799271049,{"$f":"+P440/P441","v":2.4425873651183642E-2}]
[null,"Total",null,{"$f":"SUM(D430:D440)","v":21727894.93475068},19911595.174496539,15551250.118592987,17093502.139619261,18321841.884125095,19585390.320422661,19249686.276813701,17235158.427965783,20263312.903395403,20474664.335378878,22158850.451261718,21743043.915663302,233316190.88248605,{"$f":"+P441/P441","v":1}]
[null,"check",null,{"$f":"+D424-D441","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+A266","v":"F88"},{"$f":"+B266&\" - \"&B267","v":"Seasonal Purchases - Utah Share"},null,{"$f":"D267","v":852778.64317668602},837731.66670701129,762106.47817114124,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D444:O444)","v":2452616.7880548388}]
[null,{"$f":"\"Acct \"&+'Hot Sheet'!$C367&\" - \"&'Hot Sheet'!$E370","v":"Acct 555 - Seasonal Contracts"}]
[null,"Demand =",{"$f":"+Inputs!D15","v":0.75}]
[null,"Energy =",{"$f":"1-C446","v":0.25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation","Allocation"]
[null,"Class","Schedule",null,null,null,null,null,null,null,null,null,null,null,null,"Total","Percent"]
[null,"Residential","Sch 1",{"$f":"D444*(($C446*$D$332)+($C447*$D$366))","v":317587.09750251163},{"$f":"E444*(($C446*$E$332)+($C447*$E$366))","v":341749.24261536996},{"$f":"F444*(($C446*$F$332)+($C447*$F$366))","v":293671.57586456259},{"$f":"G444*(($C446*$G$332)+($C447*$G$366))","v":0},{"$f":"H444*(($C446*$H$332)+($C447*$H$366))","v":0},{"$f":"I444*(($C446*$I$332)+($C447*$I$366))","v":0},{"$f":"J444*(($C446*$J$332)+($C447*$J$366))","v":0},{"$f":"K444*(($C446*$K$332)+($C447*$K$366))","v":0},{"$f":"L444*(($C446*$L$332)+($C447*$L$366))","v":0},{"$f":"M444*(($C446*$M$332)+($C447*$M$366))","v":0},{"$f":"N444*(($C446*$N$332)+($C447*$N$366))","v":0},{"$f":"O444*(($C446*$O$332)+($C447*$O$366))","v":0},{"$f":"SUM(D450:O450)","v":953007.91598244407},0]
[null,"GS Dist - Large","Sch 6",{"$f":"D444*(($C446*$D$333)+($C447*$D$367))","v":225682.81666093052},{"$f":"E444*(($C446*$E$333)+($C447*$E$367))","v":207118.23730062993},{"$f":"F444*(($C446*$F$333)+($C447*$F$367))","v":212202.96484852236},{"$f":"G444*(($C446*$G$333)+($C447*$G$367))","v":0},{"$f":"H444*(($C446*$H$333)+($C447*$H$367))","v":0},{"$f":"I444*(($C446*$I$333)+($C447*$I$367))","v":0},{"$f":"J444*(($C446*$J$333)+($C447*$J$367))","v":0},{"$f":"K444*(($C446*$K$333)+($C447*$K$367))","v":0},{"$f":"L444*(($C446*$L$333)+($C447*$L$367))","v":0},{"$f":"M444*(($C446*$M$333)+($C447*$M$367))","v":0},{"$f":"N444*(($C446*$N$333)+($C447*$N$367))","v":0},{"$f":"O444*(($C446*$O$333)+($C447*$O$367))","v":0},{"$f":"SUM(D451:O451)","v":645004.01881008281},0]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D444*(($C446*$D$334)+($C447*$D$368))","v":71687.951966629844},{"$f":"E444*(($C446*$E$334)+($C447*$E$368))","v":66697.322747430488},{"$f":"F444*(($C446*$F$334)+($C447*$F$368))","v":58740.55116155486},{"$f":"G444*(($C446*$G$334)+($C447*$G$368))","v":0},{"$f":"H444*(($C446*$H$334)+($C447*$H$368))","v":0},{"$f":"I444*(($C446*$I$334)+($C447*$I$368))","v":0},{"$f":"J444*(($C446*$J$334)+($C447*$J$368))","v":0},{"$f":"K444*(($C446*$K$334)+($C447*$K$368))","v":0},{"$f":"L444*(($C446*$L$334)+($C447*$L$368))","v":0},{"$f":"M444*(($C446*$M$334)+($C447*$M$368))","v":0},{"$f":"N444*(($C446*$N$334)+($C447*$N$368))","v":0},{"$f":"O444*(($C446*$O$334)+($C447*$O$368))","v":0},197125.82587561518,0]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D444*(($C446*$D$335)+($C447*$D$369))","v":782.08562673440917},{"$f":"E444*(($C446*$E$335)+($C447*$E$369))","v":703.81739119661984},{"$f":"F444*(($C446*$F$335)+($C447*$F$369))","v":644.64305717523791},{"$f":"G444*(($C446*$G$335)+($C447*$G$369))","v":0},{"$f":"H444*(($C446*$H$335)+($C447*$H$369))","v":0},{"$f":"I444*(($C446*$I$335)+($C447*$I$369))","v":0},{"$f":"J444*(($C446*$J$335)+($C447*$J$369))","v":0},{"$f":"K444*(($C446*$K$335)+($C447*$K$369))","v":0},{"$f":"L444*(($C446*$L$335)+($C447*$L$369))","v":0},{"$f":"M444*(($C446*$M$335)+($C447*$M$369))","v":0},{"$f":"N444*(($C446*$N$335)+($C447*$N$369))","v":0},{"$f":"O444*(($C446*$O$335)+($C447*$O$369))","v":0},2130.5460751062669,0]
[null,"GS Trans","Sch 9",{"$f":"D444*(($C446*$D$336)+($C447*$D$370))","v":132025.0722344727},{"$f":"E444*(($C446*$E$336)+($C447*$E$370))","v":129942.24152357409},{"$f":"F444*(($C446*$F$336)+($C447*$F$370))","v":109558.59873270884},{"$f":"G444*(($C446*$G$336)+($C447*$G$370))","v":0},{"$f":"H444*(($C446*$H$336)+($C447*$H$370))","v":0},{"$f":"I444*(($C446*$I$336)+($C447*$I$370))","v":0},{"$f":"J444*(($C446*$J$336)+($C447*$J$370))","v":0},{"$f":"K444*(($C446*$K$336)+($C447*$K$370))","v":0},{"$f":"L444*(($C446*$L$336)+($C447*$L$370))","v":0},{"$f":"M444*(($C446*$M$336)+($C447*$M$370))","v":0},{"$f":"N444*(($C446*$N$336)+($C447*$N$370))","v":0},{"$f":"O444*(($C446*$O$336)+($C447*$O$370))","v":0},371525.91249075561,0]
[null,"Irrigation","Sch 10",{"$f":"D444*(($C446*$D$337)+($C447*$D$371))","v":17181.307375848915},{"$f":"E444*(($C446*$E$337)+($C447*$E$371))","v":14998.71068830597},{"$f":"F444*(($C446*$F$337)+($C447*$F$371))","v":11709.58547837074},{"$f":"G444*(($C446*$G$337)+($C447*$G$371))","v":0},{"$f":"H444*(($C446*$H$337)+($C447*$H$371))","v":0},{"$f":"I444*(($C446*$I$337)+($C447*$I$371))","v":0},{"$f":"J444*(($C446*$J$337)+($C447*$J$371))","v":0},{"$f":"K444*(($C446*$K$337)+($C447*$K$371))","v":0},{"$f":"L444*(($C446*$L$337)+($C447*$L$371))","v":0},{"$f":"M444*(($C446*$M$337)+($C447*$M$371))","v":0},{"$f":"N444*(($C446*$N$337)+($C447*$N$371))","v":0},{"$f":"O444*(($C446*$O$337)+($C447*$O$371))","v":0},43889.603542525627,0]
[null,"Traffic Signals","Sch 12",{"$f":"D444*(($C446*$D$338)+($C447*$D$372))","v":165.50636021097742},{"$f":"E444*(($C446*$E$338)+($C447*$E$372))","v":161.57667487703776},{"$f":"F444*(($C446*$F$338)+($C447*$F$372))","v":157.32383646341555},{"$f":"G444*(($C446*$G$338)+($C447*$G$372))","v":0},{"$f":"H444*(($C446*$H$338)+($C447*$H$372))","v":0},{"$f":"I444*(($C446*$I$338)+($C447*$I$372))","v":0},{"$f":"J444*(($C446*$J$338)+($C447*$J$372))","v":0},{"$f":"K444*(($C446*$K$338)+($C447*$K$372))","v":0},{"$f":"L444*(($C446*$L$338)+($C447*$L$372))","v":0},{"$f":"M444*(($C446*$M$338)+($C447*$M$372))","v":0},{"$f":"N444*(($C446*$N$338)+($C447*$N$372))","v":0},{"$f":"O444*(($C446*$O$338)+($C447*$O$372))","v":0},484.40687155143075,0]
[null,"Outdoor Lighting","Sch 12",{"$f":"D444*(($C446*$D$339)+($C447*$D$373))","v":162.33195734068397},{"$f":"E444*(($C446*$E$339)+($C447*$E$373))","v":129.96748669169244},{"$f":"F444*(($C446*$F$339)+($C447*$F$373))","v":114.89108587374268},{"$f":"G444*(($C446*$G$339)+($C447*$G$373))","v":0},{"$f":"H444*(($C446*$H$339)+($C447*$H$373))","v":0},{"$f":"I444*(($C446*$I$339)+($C447*$I$373))","v":0},{"$f":"J444*(($C446*$J$339)+($C447*$J$373))","v":0},{"$f":"K444*(($C446*$K$339)+($C447*$K$373))","v":0},{"$f":"L444*(($C446*$L$339)+($C447*$L$373))","v":0},{"$f":"M444*(($C446*$M$339)+($C447*$M$373))","v":0},{"$f":"N444*(($C446*$N$339)+($C447*$N$373))","v":0},{"$f":"O444*(($C446*$O$339)+($C447*$O$373))","v":0},407.19052990611908,0]
[null,"GS Dist - Small","Sch 23",{"$f":"D444*(($C446*$D$340)+($C447*$D$374))","v":63953.558261338971},{"$f":"E444*(($C446*$E$340)+($C447*$E$374))","v":56993.964722269615},{"$f":"F444*(($C446*$F$340)+($C447*$F$374))","v":53054.676578346916},{"$f":"G444*(($C446*$G$340)+($C447*$G$374))","v":0},{"$f":"H444*(($C446*$H$340)+($C447*$H$374))","v":0},{"$f":"I444*(($C446*$I$340)+($C447*$I$374))","v":0},{"$f":"J444*(($C446*$J$340)+($C447*$J$374))","v":0},{"$f":"K444*(($C446*$K$340)+($C447*$K$374))","v":0},{"$f":"L444*(($C446*$L$340)+($C447*$L$374))","v":0},{"$f":"M444*(($C446*$M$340)+($C447*$M$374))","v":0},{"$f":"N444*(($C446*$N$340)+($C447*$N$374))","v":0},{"$f":"O444*(($C446*$O$340)+($C447*$O$374))","v":0},174002.19956195552,0]
[null,"Customer 1","Cust 1",{"$f":"D444*(($C446*$D$341)+($C447*$D$375))","v":16588.145534334788},{"$f":"E444*(($C446*$E$341)+($C447*$E$375))","v":12698.652248736264},{"$f":"F444*(($C446*$F$341)+($C447*$F$375))","v":16534.370273263976},{"$f":"G444*(($C446*$G$341)+($C447*$G$375))","v":0},{"$f":"H444*(($C446*$H$341)+($C447*$H$375))","v":0},{"$f":"I444*(($C446*$I$341)+($C447*$I$375))","v":0},{"$f":"J444*(($C446*$J$341)+($C447*$J$375))","v":0},{"$f":"K444*(($C446*$K$341)+($C447*$K$375))","v":0},{"$f":"L444*(($C446*$L$341)+($C447*$L$375))","v":0},{"$f":"M444*(($C446*$M$341)+($C447*$M$375))","v":0},{"$f":"N444*(($C446*$N$341)+($C447*$N$375))","v":0},{"$f":"O444*(($C446*$O$341)+($C447*$O$375))","v":0},45821.168056335024,0]
[null,"Customer 2","Cust 2",{"$f":"D444*(($C446*$D$342)+($C447*$D$376))","v":6962.7696963327589},{"$f":"E444*(($C446*$E$342)+($C447*$E$376))","v":6537.933307929603},{"$f":"F444*(($C446*$F$342)+($C447*$F$376))","v":5717.2972542985417},{"$f":"G444*(($C446*$G$342)+($C447*$G$376))","v":0},{"$f":"H444*(($C446*$H$342)+($C447*$H$376))","v":0},{"$f":"I444*(($C446*$I$342)+($C447*$I$376))","v":0},{"$f":"J444*(($C446*$J$342)+($C447*$J$376))","v":0},{"$f":"K444*(($C446*$K$342)+($C447*$K$376))","v":0},{"$f":"L444*(($C446*$L$342)+($C447*$L$376))","v":0},{"$f":"M444*(($C446*$M$342)+($C447*$M$376))","v":0},{"$f":"N444*(($C446*$N$342)+($C447*$N$376))","v":0},{"$f":"O444*(($C446*$O$342)+($C447*$O$376))","v":0},19218.000258560904,0]
[null,"Total",null,{"$f":"SUM(D450:D460)","v":852778.64317668614},837731.66670701129,762106.47817114124,0,0,0,0,0,0,0,0,0,2452616.7880548388,0]
[null,"check",null,{"$f":"+D444-D461","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+A269","v":"F89"},{"$f":"+B269&\" - \"&B270","v":"Non firm Purchases - Utah Share"},null,{"$f":"D270","v":1415357.3302067989},1387763.7316841308,1405722.6895144258,1486704.0856627512,1591133.712424143,1827510.6845189123,1923846.6734764236,1688358.4351985895,1812494.2669149893,1612625.1388502477,1590205.5834172843,1469869.1336822342,{"$f":"SUM(D464:O464)","v":19211591.465550929}]
[null,{"$f":"\"Acct \"&+'Hot Sheet'!$C367&\" - \"&'Hot Sheet'!$E369","v":"Acct 555 - Energy"}]
[null,"Demand =",{"$f":"+Inputs!D16","v":0}]
[null,"Energy =",{"$f":"1-C466","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation","Allocation"]
[null,"Class","Schedule",null,null,null,null,null,null,null,null,null,null,null,null,"Total","Percent"]
[null,"Residential","Sch 1",{"$f":"D464*(($C466*$D$332)+($C467*$D$366))","v":346457.77198012191},{"$f":"E464*(($C466*$E$332)+($C467*$E$366))","v":485803.46582976723},{"$f":"F464*(($C466*$F$332)+($C467*$F$366))","v":462977.79473279329},{"$f":"G464*(($C466*$G$332)+($C467*$G$366))","v":422516.94814376225},{"$f":"H464*(($C466*$H$332)+($C467*$H$366))","v":369472.53112325899},{"$f":"I464*(($C466*$I$332)+($C467*$I$366))","v":548324.60618482949},{"$f":"J464*(($C466*$J$332)+($C467*$J$366))","v":621885.79969640705},{"$f":"K464*(($C466*$K$332)+($C467*$K$366))","v":538227.58732125675},{"$f":"L464*(($C466*$L$332)+($C467*$L$366))","v":525791.95514276391},{"$f":"M464*(($C466*$M$332)+($C467*$M$366))","v":475325.34224962461},{"$f":"N464*(($C466*$N$332)+($C467*$N$366))","v":429737.75964460702},{"$f":"O464*(($C466*$O$332)+($C467*$O$366))","v":351397.04478216084},{"$f":"SUM(D470:O470)","v":5577918.6068313532},{"$f":"+P470/P481","v":0.29034130862262719}]
[null,"GS Dist - Large","Sch 6",{"$f":"D464*(($C466*$D$333)+($C467*$D$367))","v":388679.3078517181},{"$f":"E464*(($C466*$E$333)+($C467*$E$367))","v":366532.07678370801},{"$f":"F464*(($C466*$F$333)+($C467*$F$367))","v":357446.16191693104},{"$f":"G464*(($C466*$G$333)+($C467*$G$367))","v":442770.19155642024},{"$f":"H464*(($C466*$H$333)+($C467*$H$367))","v":448733.24313122197},{"$f":"I464*(($C466*$I$333)+($C467*$I$367))","v":492006.58777315071},{"$f":"J464*(($C466*$J$333)+($C467*$J$367))","v":494114.49218174838},{"$f":"K464*(($C466*$K$333)+($C467*$K$367))","v":431689.6109144247},{"$f":"L464*(($C466*$L$333)+($C467*$L$367))","v":493585.37611053739},{"$f":"M464*(($C466*$M$333)+($C467*$M$367))","v":438421.99584474741},{"$f":"N464*(($C466*$N$333)+($C467*$N$367))","v":431396.11880488164},{"$f":"O464*(($C466*$O$333)+($C467*$O$367))","v":407182.23236942192},{"$f":"SUM(D471:O471)","v":5192557.3952389108},{"$f":"+P471/P481","v":0.27028252211951792}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D464*(($C466*$D$334)+($C467*$D$368))","v":140298.26256439323},{"$f":"E464*(($C466*$E$334)+($C467*$E$368))","v":116664.00598296399},{"$f":"F464*(($C466*$F$334)+($C467*$F$368))","v":124945.26927837508},{"$f":"G464*(($C466*$G$334)+($C467*$G$368))","v":134430.13876076901},{"$f":"H464*(($C466*$H$334)+($C467*$H$368))","v":166701.39797026786},{"$f":"I464*(($C466*$I$334)+($C467*$I$368))","v":169466.47082612515},{"$f":"J464*(($C466*$J$334)+($C467*$J$368))","v":175672.08523332543},{"$f":"K464*(($C466*$K$334)+($C467*$K$368))","v":153345.06456934128},{"$f":"L464*(($C466*$L$334)+($C467*$L$368))","v":161929.96526647403},{"$f":"M464*(($C466*$M$334)+($C467*$M$368))","v":143673.62467452977},{"$f":"N464*(($C466*$N$334)+($C467*$N$368))","v":147870.96481753266},{"$f":"O464*(($C466*$O$334)+($C467*$O$368))","v":146134.56688062064},1781131.8168247179,{"$f":"+P472/P481","v":9.2711310253423634E-2}]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D464*(($C466*$D$335)+($C467*$D$369))","v":5192.112318969419},{"$f":"E464*(($C466*$E$335)+($C467*$E$369))","v":4663.6997885997962},{"$f":"F464*(($C466*$F$335)+($C467*$F$369))","v":4756.2349779983379},{"$f":"G464*(($C466*$G$335)+($C467*$G$369))","v":6327.0420005547503},{"$f":"H464*(($C466*$H$335)+($C467*$H$369))","v":6097.8714443195322},{"$f":"I464*(($C466*$I$335)+($C467*$I$369))","v":7593.4772155856708},{"$f":"J464*(($C466*$J$335)+($C467*$J$369))","v":7063.3069355752796},{"$f":"K464*(($C466*$K$335)+($C467*$K$369))","v":6386.2722949017134},{"$f":"L464*(($C466*$L$335)+($C467*$L$369))","v":8214.6279412666918},{"$f":"M464*(($C466*$M$335)+($C467*$M$369))","v":6676.405518324048},{"$f":"N464*(($C466*$N$335)+($C467*$N$369))","v":6739.9041635921021},{"$f":"O464*(($C466*$O$335)+($C467*$O$369))","v":5592.8381777526602},75303.792777440001,{"$f":"+P473/P481","v":3.9197061270259802E-3}]
[null,"GS Trans","Sch 9",{"$f":"D464*(($C466*$D$336)+($C467*$D$370))","v":330694.83155654557},{"$f":"E464*(($C466*$E$336)+($C467*$E$370))","v":222497.16197078669},{"$f":"F464*(($C466*$F$336)+($C467*$F$370))","v":269057.67048728606},{"$f":"G464*(($C466*$G$336)+($C467*$G$370))","v":268201.64818457025},{"$f":"H464*(($C466*$H$336)+($C467*$H$370))","v":382587.35434185941},{"$f":"I464*(($C466*$I$336)+($C467*$I$370))","v":356162.8568405502},{"$f":"J464*(($C466*$J$336)+($C467*$J$370))","v":393771.7660062178},{"$f":"K464*(($C466*$K$336)+($C467*$K$370))","v":362427.51283926243},{"$f":"L464*(($C466*$L$336)+($C467*$L$370))","v":364590.73560371797},{"$f":"M464*(($C466*$M$336)+($C467*$M$370))","v":328202.29893784621},{"$f":"N464*(($C466*$N$336)+($C467*$N$370))","v":335182.78067480255},{"$f":"O464*(($C466*$O$336)+($C467*$O$370))","v":337158.73109526176},3950535.3485387075,{"$f":"+P474/P481","v":0.20563290426108477}]
[null,"Irrigation","Sch 10",{"$f":"D464*(($C466*$D$337)+($C467*$D$371))","v":36872.379079763756},{"$f":"E464*(($C466*$E$337)+($C467*$E$371))","v":32839.07034328569},{"$f":"F464*(($C466*$F$337)+($C467*$F$371))","v":28454.993754096984},{"$f":"G464*(($C466*$G$337)+($C467*$G$371))","v":24244.843710727091},{"$f":"H464*(($C466*$H$337)+($C467*$H$371))","v":8615.9250009340158},{"$f":"I464*(($C466*$I$337)+($C467*$I$371))","v":2190.3530197289215},{"$f":"J464*(($C466*$J$337)+($C467*$J$371))","v":908.90288920803914},{"$f":"K464*(($C466*$K$337)+($C467*$K$371))","v":870.17636002136669},{"$f":"L464*(($C466*$L$337)+($C467*$L$371))","v":1261.9734489900025},{"$f":"M464*(($C466*$M$337)+($C467*$M$371))","v":3308.3458246999876},{"$f":"N464*(($C466*$N$337)+($C467*$N$371))","v":16972.204870763817},{"$f":"O464*(($C466*$O$337)+($C467*$O$371))","v":28655.342821425609},185194.51112364529,{"$f":"+P475/P481","v":9.6397277370656644E-3}]
[null,"Traffic Signals","Sch 12",{"$f":"D464*(($C466*$D$338)+($C467*$D$372))","v":373.87986176601265},{"$f":"E464*(($C466*$E$338)+($C467*$E$372))","v":318.97208314912041},{"$f":"F464*(($C466*$F$338)+($C467*$F$372))","v":329.02614171498607},{"$f":"G464*(($C466*$G$338)+($C467*$G$372))","v":435.4126102981337},{"$f":"H464*(($C466*$H$338)+($C467*$H$372))","v":410.93734527595177},{"$f":"I464*(($C466*$I$338)+($C467*$I$372))","v":541.32117728338403},{"$f":"J464*(($C466*$J$338)+($C467*$J$372))","v":558.1320698553335},{"$f":"K464*(($C466*$K$338)+($C467*$K$372))","v":535.21464759099331},{"$f":"L464*(($C466*$L$338)+($C467*$L$372))","v":643.87002261700775},{"$f":"M464*(($C466*$M$338)+($C467*$M$372))","v":496.03225208520143},{"$f":"N464*(($C466*$N$338)+($C467*$N$372))","v":478.63729724506248},{"$f":"O464*(($C466*$O$338)+($C467*$O$372))","v":390.92331990840933},5512.3588287895964,{"$f":"+P476/P481","v":2.8692879705848561E-4}]
[null,"Outdoor Lighting","Sch 12",{"$f":"D464*(($C466*$D$339)+($C467*$D$373))","v":1077.6898675280322},{"$f":"E464*(($C466*$E$339)+($C467*$E$373))","v":861.20256161667282},{"$f":"F464*(($C466*$F$339)+($C467*$F$373))","v":847.6768580854515},{"$f":"G464*(($C466*$G$339)+($C467*$G$373))","v":1220.7568329070916},{"$f":"H464*(($C466*$H$339)+($C467*$H$373))","v":1337.9713521575438},{"$f":"I464*(($C466*$I$339)+($C467*$I$373))","v":1705.0584331339874},{"$f":"J464*(($C466*$J$339)+($C467*$J$373))","v":1743.902130656717},{"$f":"K464*(($C466*$K$339)+($C467*$K$373))","v":1544.7320161734274},{"$f":"L464*(($C466*$L$339)+($C467*$L$373))","v":1822.8786947070569},{"$f":"M464*(($C466*$M$339)+($C467*$M$373))","v":1376.6910806417554},{"$f":"N464*(($C466*$N$339)+($C467*$N$373))","v":1335.2887895042672},{"$f":"O464*(($C466*$O$339)+($C467*$O$373))","v":1157.7793264780071},16031.627943590011,{"$f":"+P477/P481","v":8.3447682990432951E-4}]
[null,"GS Dist - Small","Sch 23",{"$f":"D464*(($C466*$D$340)+($C467*$D$374))","v":83721.890744445525},{"$f":"E464*(($C466*$E$340)+($C467*$E$374))","v":84488.09403107439},{"$f":"F464*(($C466*$F$340)+($C467*$F$374))","v":80774.29768340697},{"$f":"G464*(($C466*$G$340)+($C467*$G$374))","v":95592.442418867548},{"$f":"H464*(($C466*$H$340)+($C467*$H$374))","v":91955.58634656381},{"$f":"I464*(($C466*$I$340)+($C467*$I$374))","v":107602.52190753426},{"$f":"J464*(($C466*$J$340)+($C467*$J$374))","v":112884.32461810073},{"$f":"K464*(($C466*$K$340)+($C467*$K$374))","v":103909.74028627174},{"$f":"L464*(($C466*$L$340)+($C467*$L$374))","v":121213.48804635434},{"$f":"M464*(($C466*$M$340)+($C467*$M$374))","v":101458.52996893589},{"$f":"N464*(($C466*$N$340)+($C467*$N$374))","v":95651.775718409815},{"$f":"O464*(($C466*$O$340)+($C467*$O$374))","v":87175.163585137707},1166427.855355103,{"$f":"+P478/P481","v":6.0714795931751483E-2}]
[null,"Customer 1","Cust 1",{"$f":"D464*(($C466*$D$341)+($C467*$D$375))","v":35764.748799328736},{"$f":"E464*(($C466*$E$341)+($C467*$E$375))","v":29773.724906260297},{"$f":"F464*(($C466*$F$341)+($C467*$F$375))","v":33950.825689684229},{"$f":"G464*(($C466*$G$341)+($C467*$G$375))","v":31848.202590814974},{"$f":"H464*(($C466*$H$341)+($C467*$H$375))","v":38792.601783549995},{"$f":"I464*(($C466*$I$341)+($C467*$I$375))","v":49802.310151581631},{"$f":"J464*(($C466*$J$341)+($C467*$J$375))","v":48402.133402162515},{"$f":"K464*(($C466*$K$341)+($C467*$K$375))","v":43396.401559205871},{"$f":"L464*(($C466*$L$341)+($C467*$L$375))","v":54252.154695726684},{"$f":"M464*(($C466*$M$341)+($C467*$M$375))","v":37789.919112536336},{"$f":"N464*(($C466*$N$341)+($C467*$N$375))","v":47919.596335062757},{"$f":"O464*(($C466*$O$341)+($C467*$O$375))","v":39584.686344702386},491277.30537061638,{"$f":"+P479/P481","v":2.5571921319040399E-2}]
[null,"Customer 2","Cust 2",{"$f":"D464*(($C466*$D$342)+($C467*$D$376))","v":46224.455582218579},{"$f":"E464*(($C466*$E$342)+($C467*$E$376))","v":43322.257402918935},{"$f":"F464*(($C466*$F$342)+($C467*$F$376))","v":42182.737994053306},{"$f":"G464*(($C466*$G$342)+($C467*$G$376))","v":59116.458853059892},{"$f":"H464*(($C466*$H$342)+($C467*$H$376))","v":76428.29258473395},{"$f":"I464*(($C466*$I$342)+($C467*$I$376))","v":92115.120989408824},{"$f":"J464*(($C466*$J$342)+($C467*$J$376))","v":66841.828313166552},{"$f":"K464*(($C466*$K$342)+($C467*$K$376))","v":46026.122390139164},{"$f":"L464*(($C466*$L$342)+($C467*$L$376))","v":79187.241941834072},{"$f":"M464*(($C466*$M$342)+($C467*$M$376))","v":75895.953386276422},{"$f":"N464*(($C466*$N$342)+($C467*$N$376))","v":76920.552300882351},{"$f":"O464*(($C466*$O$342)+($C467*$O$376))","v":65439.824979364123},769700.84671805613,{"$f":"+P480/P481","v":4.0064398001500155E-2}]
[null,"Total",null,{"$f":"SUM(D470:D480)","v":1415357.3302067986},1387763.7316841308,1405722.6895144256,1486704.085662751,1591133.7124241432,1827510.6845189123,1923846.6734764234,1688358.4351985895,1812494.2669149893,1612625.138850248,1590205.5834172841,1469869.1336822342,19211591.465550929,{"$f":"+P481/P481","v":1}]
[null,"check",null,{"$f":"+D464-D481","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+A272","v":"F90"},{"$f":"+B272&\" - \"&B273","v":"Coal (Non-Seasonal) - Utah Share"},null,{"$f":"D273","v":29989625.4982557},30624493.206470411,28437117.542301267,28490222.453668188,27959464.586796507,29794227.529225383,28088049.977261301,25579577.729231674,25091175.328493301,23382266.681646973,23342898.590871967,24476526.597648658,{"$f":"SUM(D484:O484)","v":325255645.72187138}]
[null,{"$f":"\"Acct \"&+'Hot Sheet'!$C215&\" - \"&'Hot Sheet'!$D215","v":"Acct 501 - Fuel Related"}]
[null,"Demand =",{"$f":"+Inputs!D17","v":0}]
[null,"Energy =",{"$f":"1-C486","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation","Allocation"]
[null,"Class","Schedule",null,null,null,null,null,null,null,null,null,null,null,null,"Total","Percent"]
[null,"Residential","Sch 1",{"$f":"D484*(($C486*$D$332)+($C487*$D$366))","v":7341000.4745061882},{"$f":"E484*(($C486*$E$332)+($C487*$E$366))","v":10720473.953393208},{"$f":"F484*(($C486*$F$332)+($C487*$F$366))","v":9365825.8961727899},{"$f":"G484*(($C486*$G$332)+($C487*$G$366))","v":8096837.8032637099},{"$f":"H484*(($C486*$H$332)+($C487*$H$366))","v":6492385.944105451},{"$f":"I484*(($C486*$I$332)+($C487*$I$366))","v":8939432.3190205395},{"$f":"J484*(($C486*$J$332)+($C487*$J$366))","v":9079496.6474420819},{"$f":"K484*(($C486*$K$332)+($C487*$K$366))","v":8154449.9786750134},{"$f":"L484*(($C486*$L$332)+($C487*$L$366))","v":7278775.0966260843},{"$f":"M484*(($C486*$M$332)+($C487*$M$366))","v":6891982.2997115832},{"$f":"N484*(($C486*$N$332)+($C487*$N$366))","v":6308193.7635357073},{"$f":"O484*(($C486*$O$332)+($C487*$O$366))","v":5851527.129764949},{"$f":"SUM(D490:O490)","v":94520381.306217313},{"$f":"+P490/P501","v":0.29060335323754055}]
[null,"GS Dist - Large","Sch 6",{"$f":"D484*(($C486*$D$333)+($C487*$D$367))","v":8235621.2333256816},{"$f":"E484*(($C486*$E$333)+($C487*$E$367))","v":8088451.1096093757},{"$f":"F484*(($C486*$F$333)+($C487*$F$367))","v":7230969.9468444893},{"$f":"G484*(($C486*$G$333)+($C487*$G$367))","v":8484957.6825318746},{"$f":"H484*(($C486*$H$333)+($C487*$H$367))","v":7885158.3133959221},{"$f":"I484*(($C486*$I$333)+($C487*$I$367))","v":8021269.7776100747},{"$f":"J484*(($C486*$J$333)+($C487*$J$367))","v":7214042.9599885773},{"$f":"K484*(($C486*$K$333)+($C487*$K$367))","v":6540339.8514655223},{"$f":"L484*(($C486*$L$333)+($C487*$L$367))","v":6832924.9022395248},{"$f":"M484*(($C486*$M$333)+($C487*$M$367))","v":6356902.0344372578},{"$f":"N484*(($C486*$N$333)+($C487*$N$367))","v":6332537.1000886746},{"$f":"O484*(($C486*$O$333)+($C487*$O$367))","v":6780472.1606152952},{"$f":"SUM(D491:O491)","v":88003647.072152272},{"$f":"+P491/P501","v":0.27056762343613516}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D484*(($C486*$D$334)+($C487*$D$368))","v":2972742.1214170279},{"$f":"E484*(($C486*$E$334)+($C487*$E$368))","v":2574484.3859906439},{"$f":"F484*(($C486*$F$334)+($C487*$F$368))","v":2527584.8041201965},{"$f":"G484*(($C486*$G$334)+($C487*$G$368))","v":2576131.0503592636},{"$f":"H484*(($C486*$H$334)+($C487*$H$368))","v":2929283.5647471598},{"$f":"I484*(($C486*$I$334)+($C487*$I$368))","v":2762841.6255730824},{"$f":"J484*(($C486*$J$334)+($C487*$J$368))","v":2564802.267078287},{"$f":"K484*(($C486*$K$334)+($C487*$K$368))","v":2323263.7790470952},{"$f":"L484*(($C486*$L$334)+($C487*$L$368))","v":2241669.5178592233},{"$f":"M484*(($C486*$M$334)+($C487*$M$368))","v":2083196.4765561512},{"$f":"N484*(($C486*$N$334)+($C487*$N$368))","v":2170623.0768303713},{"$f":"O484*(($C486*$O$334)+($C487*$O$368))","v":2433459.2319309483},30160081.901509453,{"$f":"+P492/P501","v":9.2727312494675584E-2}]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D484*(($C486*$D$335)+($C487*$D$369))","v":110014.27036663737},{"$f":"E484*(($C486*$E$335)+($C487*$E$369))","v":102916.25240823056},{"$f":"F484*(($C486*$F$335)+($C487*$F$369))","v":96216.425997124388},{"$f":"G484*(($C486*$G$335)+($C487*$G$369))","v":121247.28505683083},{"$f":"H484*(($C486*$H$335)+($C487*$H$369))","v":107152.03843084801},{"$f":"I484*(($C486*$I$335)+($C487*$I$369))","v":123797.79216377379},{"$f":"J484*(($C486*$J$335)+($C487*$J$369))","v":103123.87205612002},{"$f":"K484*(($C486*$K$335)+($C487*$K$369))","v":96755.60897604216},{"$f":"L484*(($C486*$L$335)+($C487*$L$369))","v":113718.79828535196},{"$f":"M484*(($C486*$M$335)+($C487*$M$369))","v":96804.576924537876},{"$f":"N484*(($C486*$N$335)+($C487*$N$369))","v":98936.201107301531},{"$f":"O484*(($C486*$O$335)+($C487*$O$369))","v":93132.952639920055},1263816.0744127184,{"$f":"+P493/P501","v":3.8856084161362032E-3}]
[null,"GS Trans","Sch 9",{"$f":"D484*(($C486*$D$336)+($C487*$D$370))","v":7007003.7727790708},{"$f":"E484*(($C486*$E$336)+($C487*$E$370))","v":4909958.8565874184},{"$f":"F484*(($C486*$F$336)+($C487*$F$370))","v":5442911.7907655416},{"$f":"G484*(($C486*$G$336)+($C487*$G$370))","v":5139640.5598848918},{"$f":"H484*(($C486*$H$336)+($C487*$H$370))","v":6722840.1369110961},{"$f":"I484*(($C486*$I$336)+($C487*$I$370))","v":5806585.5833613118},{"$f":"J484*(($C486*$J$336)+($C487*$J$370))","v":5749044.9710480161},{"$f":"K484*(($C486*$K$336)+($C487*$K$370))","v":5490980.1986410385},{"$f":"L484*(($C486*$L$336)+($C487*$L$370))","v":5047193.9344381373},{"$f":"M484*(($C486*$M$336)+($C487*$M$370))","v":4758770.959483956},{"$f":"N484*(($C486*$N$336)+($C487*$N$370))","v":4920205.1233430188},{"$f":"O484*(($C486*$O$336)+($C487*$O$370))","v":5614428.1556610456},66609564.042904556,{"$f":"+P494/P501","v":0.20479141536520146}]
[null,"Irrigation","Sch 10",{"$f":"D484*(($C486*$D$337)+($C487*$D$371))","v":781278.91538899625},{"$f":"E484*(($C486*$E$337)+($C487*$E$371))","v":724676.58843793697},{"$f":"F484*(($C486*$F$337)+($C487*$F$371))","v":575631.3162521522},{"$f":"G484*(($C486*$G$337)+($C487*$G$371))","v":464612.29059252271},{"$f":"H484*(($C486*$H$337)+($C487*$H$371))","v":151399.37521598706},{"$f":"I484*(($C486*$I$337)+($C487*$I$371))","v":35709.709821099561},{"$f":"J484*(($C486*$J$337)+($C487*$J$371))","v":13269.929526359134},{"$f":"K484*(($C486*$K$337)+($C487*$K$371))","v":13183.66016081668},{"$f":"L484*(($C486*$L$337)+($C487*$L$371))","v":17470.067434975612},{"$f":"M484*(($C486*$M$337)+($C487*$M$371))","v":47969.377684017316},{"$f":"N484*(($C486*$N$337)+($C487*$N$371))","v":249137.88587659723},{"$f":"O484*(($C486*$O$337)+($C487*$O$371))","v":477173.95015724847},3551513.0665487093,{"$f":"+P495/P501","v":1.0919143489935411E-2}]
[null,"Traffic Signals","Sch 12",{"$f":"D484*(($C486*$D$338)+($C487*$D$372))","v":7922.0397537801009},{"$f":"E484*(($C486*$E$338)+($C487*$E$372))","v":7038.9203655001775},{"$f":"F484*(($C486*$F$338)+($C487*$F$372))","v":6656.0461293193875},{"$f":"G484*(($C486*$G$338)+($C487*$G$372))","v":8343.9618187342203},{"$f":"H484*(($C486*$H$338)+($C487*$H$372))","v":7221.0072999649974},{"$f":"I484*(($C486*$I$338)+($C487*$I$372))","v":8825.2541881116376},{"$f":"J484*(($C486*$J$338)+($C487*$J$372))","v":8148.6958852498292},{"$f":"K484*(($C486*$K$338)+($C487*$K$372))","v":8108.8022510260562},{"$f":"L484*(($C486*$L$338)+($C487*$L$372))","v":8913.3830220286272},{"$f":"M484*(($C486*$M$338)+($C487*$M$372))","v":7192.2222477713522},{"$f":"N484*(($C486*$N$338)+($C487*$N$372))","v":7025.9984041753278},{"$f":"O484*(($C486*$O$338)+($C487*$O$372))","v":6509.7258103576614},91906.057176019385,{"$f":"+P496/P501","v":2.8256560150414416E-4}]
[null,"Outdoor Lighting","Sch 12",{"$f":"D484*(($C486*$D$339)+($C487*$D$373))","v":22834.880521449839},{"$f":"E484*(($C486*$E$339)+($C487*$E$373))","v":19004.598113843545},{"$f":"F484*(($C486*$F$339)+($C487*$F$373))","v":17148.109389620291},{"$f":"G484*(($C486*$G$339)+($C487*$G$373))","v":23393.783649860776},{"$f":"H484*(($C486*$H$339)+($C487*$H$373))","v":23510.885569637849},{"$f":"I484*(($C486*$I$339)+($C487*$I$373))","v":27797.866977063259},{"$f":"J484*(($C486*$J$339)+($C487*$J$373))","v":25460.870076940988},{"$f":"K484*(($C486*$K$339)+($C487*$K$373))","v":23403.556883875339},{"$f":"L484*(($C486*$L$339)+($C487*$L$373))","v":25234.931644401728},{"$f":"M484*(($C486*$M$339)+($C487*$M$373))","v":19961.339563862239},{"$f":"N484*(($C486*$N$339)+($C487*$N$373))","v":19600.93155750613},{"$f":"O484*(($C486*$O$339)+($C487*$O$373))","v":19279.550695615239},266631.3046436772,{"$f":"+P497/P501","v":8.1975918988866912E-4}]
[null,"GS Dist - Small","Sch 23",{"$f":"D484*(($C486*$D$340)+($C487*$D$374))","v":1773960.6075767088},{"$f":"E484*(($C486*$E$340)+($C487*$E$374))","v":1864442.0535059716},{"$f":"F484*(($C486*$F$340)+($C487*$F$374))","v":1634026.550722688},{"$f":"G484*(($C486*$G$340)+($C487*$G$374))","v":1831870.8986320766},{"$f":"H484*(($C486*$H$340)+($C487*$H$374))","v":1615847.2037512262},{"$f":"I484*(($C486*$I$340)+($C487*$I$374))","v":1754262.8054595964},{"$f":"J484*(($C486*$J$340)+($C487*$J$374))","v":1648104.5996212848},{"$f":"K484*(($C486*$K$340)+($C487*$K$374))","v":1574290.8751270736},{"$f":"L484*(($C486*$L$340)+($C487*$L$374))","v":1678012.9660360205},{"$f":"M484*(($C486*$M$340)+($C487*$M$374))","v":1471098.488860796},{"$f":"N484*(($C486*$N$340)+($C487*$N$374))","v":1404088.7064636634},{"$f":"O484*(($C486*$O$340)+($C487*$O$374))","v":1451656.587141643},19701662.342898749,{"$f":"+P498/P501","v":6.0572852776076935E-2}]
[null,"Customer 1","Cust 1",{"$f":"D484*(($C486*$D$341)+($C487*$D$375))","v":757809.63551751617},{"$f":"E484*(($C486*$E$341)+($C487*$E$375))","v":657032.0403290547},{"$f":"F484*(($C486*$F$341)+($C487*$F$375))","v":686809.44541716739},{"$f":"G484*(($C486*$G$341)+($C487*$G$375))","v":610318.07560905511},{"$f":"H484*(($C486*$H$341)+($C487*$H$375))","v":681665.13431760017},{"$f":"I484*(($C486*$I$341)+($C487*$I$375))","v":811935.80574216251},{"$f":"J484*(($C486*$J$341)+($C487*$J$375))","v":706668.34355844522},{"$f":"K484*(($C486*$K$341)+($C487*$K$375))","v":657479.8358632233},{"$f":"L484*(($C486*$L$341)+($C487*$L$375))","v":751037.03789142275},{"$f":"M484*(($C486*$M$341)+($C487*$M$375))","v":547935.13091156574},{"$f":"N484*(($C486*$N$341)+($C487*$N$375))","v":703419.91590867389},{"$f":"O484*(($C486*$O$341)+($C487*$O$375))","v":659171.35476439609},8231281.7558302823,{"$f":"+P499/P501","v":2.5307114154965098E-2}]
[null,"Customer 2","Cust 2",{"$f":"D484*(($C486*$D$342)+($C487*$D$376))","v":979437.54710264143},{"$f":"E484*(($C486*$E$342)+($C487*$E$376))","v":956014.44772922539},{"$f":"F484*(($C486*$F$342)+($C487*$F$376))","v":853337.21049017843},{"$f":"G484*(($C486*$G$342)+($C487*$G$376))","v":1132869.0622693675},{"$f":"H484*(($C486*$H$342)+($C487*$H$376))","v":1343000.983051616},{"$f":"I484*(($C486*$I$342)+($C487*$I$376))","v":1501768.9893085652},{"$f":"J484*(($C486*$J$342)+($C487*$J$376))","v":975886.82097994094},{"$f":"K484*(($C486*$K$342)+($C487*$K$376))","v":697321.58214094769},{"$f":"L484*(($C486*$L$342)+($C487*$L$376))","v":1096224.6930161286},{"$f":"M484*(($C486*$M$342)+($C487*$M$376))","v":1100453.7752654732},{"$f":"N484*(($C486*$N$342)+($C487*$N$376))","v":1129129.887756275},{"$f":"O484*(($C486*$O$342)+($C487*$O$376))","v":1089715.7984672352},12855160.797577595,{"$f":"+P500/P501","v":3.9523251837940872E-2}]
[null,"Total",null,{"$f":"SUM(D490:D500)","v":29989625.4982557},30624493.206470408,28437117.542301271,28490222.453668185,27959464.586796507,29794227.529225387,28088049.977261301,25579577.729231674,25091175.328493297,23382266.681646973,23342898.590871967,24476526.59764865,325255645.72187132,{"$f":"+P501/P501","v":1}]
[null,"check",null,{"$f":"+D484-D501","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+A275","v":"F91"},{"$f":"+B275&\" - \"&B276","v":"Seasonal Cholla Coal - Utah Share"},null,{"$f":"D276","v":1810356.5692694818},2050257.8944893084,1987472.4305525261,2042476.5601079699,2114755.4735336001,2125188.58354836,2189140.2249488086,2057352.4760877742,2227127.5356700104,1318370.7581440764,1776315.452627718,1739212.4024759489,{"$f":"SUM(D504:O504)","v":23438026.361455582}]
[null,{"$f":"\"Acct \"&+'Hot Sheet'!$C215&\" - \"&'Hot Sheet'!$E219","v":"Acct 501 - Cholla"}]
[null,"Demand =",{"$f":"+Inputs!D18","v":0}]
[null,"Energy =",{"$f":"1-C506","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation","Allocation"]
[null,"Class","Schedule",null,null,null,null,null,null,null,null,null,null,null,null,"Total","Percent"]
[null,"Residential","Sch 1",{"$f":"D504*(($C506*$D$332)+($C507*$D$366))","v":443147.52896149515},{"$f":"E504*(($C506*$E$332)+($C507*$E$366))","v":717717.55396649323},{"$f":"F504*(($C506*$F$332)+($C507*$F$366))","v":654578.32462480885},{"$f":"G504*(($C506*$G$332)+($C507*$G$366))","v":580465.85810469778},{"$f":"H504*(($C506*$H$332)+($C507*$H$366))","v":491061.21717628796},{"$f":"I504*(($C506*$I$332)+($C507*$I$366))","v":637639.60616701446},{"$f":"J504*(($C506*$J$332)+($C507*$J$366))","v":707642.26599191397},{"$f":"K504*(($C506*$K$332)+($C507*$K$366))","v":655858.28008368961},{"$f":"L504*(($C506*$L$332)+($C507*$L$366))","v":646074.17673401325},{"$f":"M504*(($C506*$M$332)+($C507*$M$366))","v":388593.11859265447},{"$f":"N504*(($C506*$N$332)+($C507*$N$366))","v":480032.16124667681},{"$f":"O504*(($C506*$O$332)+($C507*$O$366))","v":415788.10281395691},{"$f":"SUM(D510:O510)","v":6818598.1944637038},{"$f":"+P510/P521","v":0.29092032278268348}]
[null,"GS Dist - Large","Sch 6",{"$f":"D504*(($C506*$D$333)+($C507*$D$367))","v":497152.29030231014},{"$f":"E504*(($C506*$E$333)+($C507*$E$367))","v":541508.08732938149},{"$f":"F504*(($C506*$F$333)+($C507*$F$367))","v":505373.07074563258},{"$f":"G504*(($C506*$G$333)+($C507*$G$367))","v":608290.34270485572},{"$f":"H504*(($C506*$H$333)+($C507*$H$367))","v":596405.61610781471},{"$f":"I504*(($C506*$I$333)+($C507*$I$367))","v":572148.10956978751},{"$f":"J504*(($C506*$J$333)+($C507*$J$367))","v":562251.62092080561},{"$f":"K504*(($C506*$K$333)+($C507*$K$367))","v":526036.22039042565},{"$f":"L504*(($C506*$L$333)+($C507*$L$367))","v":606499.8948718746},{"$f":"M504*(($C506*$M$333)+($C507*$M$367))","v":358423.49540760415},{"$f":"N504*(($C506*$N$333)+($C507*$N$367))","v":481884.60663683334},{"$f":"O504*(($C506*$O$333)+($C507*$O$367))","v":481795.53701536567},{"$f":"SUM(D511:O511)","v":6337768.8920026924},{"$f":"+P511/P521","v":0.2704053999369721}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D504*(($C506*$D$334)+($C507*$D$368))","v":179452.8320656899},{"$f":"E504*(($C506*$E$334)+($C507*$E$368))","v":172357.36444779939},{"$f":"F504*(($C506*$F$334)+($C507*$F$368))","v":176653.10510461361},{"$f":"G504*(($C506*$G$334)+($C507*$G$368))","v":184683.96639169325},{"$f":"H504*(($C506*$H$334)+($C507*$H$368))","v":221560.69665963657},{"$f":"I504*(($C506*$I$334)+($C507*$I$368))","v":197070.37126774475},{"$f":"J504*(($C506*$J$334)+($C507*$J$368))","v":199896.81791531874},{"$f":"K504*(($C506*$K$334)+($C507*$K$368))","v":186858.92859620514},{"$f":"L504*(($C506*$L$334)+($C507*$L$368))","v":198973.69667761138},{"$f":"M504*(($C506*$M$334)+($C507*$M$368))","v":117457.61672952368},{"$f":"N504*(($C506*$N$334)+($C507*$N$368))","v":165177.05794737302},{"$f":"O504*(($C506*$O$334)+($C507*$O$368))","v":172912.70720987342},2173055.1610130831,{"$f":"+P512/P521","v":9.2714938002916747E-2}]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D504*(($C506*$D$335)+($C507*$D$369))","v":6641.1318501864916},{"$f":"E504*(($C506*$E$335)+($C507*$E$369))","v":6890.0685979889922},{"$f":"F504*(($C506*$F$335)+($C507*$F$369))","v":6724.5737459545289},{"$f":"G504*(($C506*$G$335)+($C507*$G$369))","v":8692.2711153988002},{"$f":"H504*(($C506*$H$335)+($C507*$H$369))","v":8104.6029715078157},{"$f":"I504*(($C506*$I$335)+($C507*$I$369))","v":8830.3566292119558},{"$f":"J504*(($C506*$J$335)+($C507*$J$369))","v":8037.3189542629307},{"$f":"K504*(($C506*$K$335)+($C507*$K$369))","v":7782.0046057585923},{"$f":"L504*(($C506*$L$335)+($C507*$L$369))","v":10093.838318406875},{"$f":"M504*(($C506*$M$335)+($C507*$M$369))","v":5458.1673030011871},{"$f":"N504*(($C506*$N$335)+($C507*$N$369))","v":7528.7095202437949},{"$f":"O504*(($C506*$O$335)+($C507*$O$369))","v":6617.6867728493216},91400.73038477129,{"$f":"+P513/P521","v":3.8996769171265227E-3}]
[null,"GS Trans","Sch 9",{"$f":"D504*(($C506*$D$336)+($C507*$D$370))","v":422985.45247537177},{"$f":"E504*(($C506*$E$336)+($C507*$E$370))","v":328713.42031577328},{"$f":"F504*(($C506*$F$336)+($C507*$F$370))","v":380405.5425091575},{"$f":"G504*(($C506*$G$336)+($C507*$G$370))","v":368463.08897786448},{"$f":"H504*(($C506*$H$336)+($C507*$H$370))","v":508491.96103483281},{"$f":"I504*(($C506*$I$336)+($C507*$I$370))","v":414177.1884856376},{"$f":"J504*(($C506*$J$336)+($C507*$J$370))","v":448071.8886269941},{"$f":"K504*(($C506*$K$336)+($C507*$K$370))","v":441636.755203871},{"$f":"L504*(($C506*$L$336)+($C507*$L$370))","v":447995.9365031796},{"$f":"M504*(($C506*$M$336)+($C507*$M$370))","v":268315.49580320535},{"$f":"N504*(($C506*$N$336)+($C507*$N$370))","v":374410.9308734223},{"$f":"O504*(($C506*$O$336)+($C507*$O$370))","v":398940.71743308159},4802608.3782423912,{"$f":"+P514/P521","v":0.20490668899239739}]
[null,"Irrigation","Sch 10",{"$f":"D504*(($C506*$D$337)+($C507*$D$371))","v":47162.756900331115},{"$f":"E504*(($C506*$E$337)+($C507*$E$371))","v":48515.868862853284},{"$f":"F504*(($C506*$F$337)+($C507*$F$371))","v":40230.918956958129},{"$f":"G504*(($C506*$G$337)+($C507*$G$371))","v":33308.259162122456},{"$f":"H504*(($C506*$H$337)+($C507*$H$371))","v":11451.315758699231},{"$f":"I504*(($C506*$I$337)+($C507*$I$371))","v":2547.1332512039316},{"$f":"J504*(($C506*$J$337)+($C507*$J$371))","v":1034.2382804041542},{"$f":"K504*(($C506*$K$337)+($C507*$K$371))","v":1060.3551068303987},{"$f":"L504*(($C506*$L$337)+($C507*$L$371))","v":1550.6674249038665},{"$f":"M504*(($C506*$M$337)+($C507*$M$371))","v":2704.6746872755675},{"$f":"N504*(($C506*$N$337)+($C507*$N$371))","v":18958.5485622019},{"$f":"O504*(($C506*$O$337)+($C507*$O$371))","v":33906.234568905376},242430.97152268942,{"$f":"+P515/P521","v":1.034348915663706E-2}]
[null,"Traffic Signals","Sch 12",{"$f":"D504*(($C506*$D$338)+($C507*$D$372))","v":478.22260104928478},{"$f":"E504*(($C506*$E$338)+($C507*$E$372))","v":471.24378355424233},{"$f":"F504*(($C506*$F$338)+($C507*$F$372))","v":465.19159893157041},{"$f":"G504*(($C506*$G$338)+($C507*$G$372))","v":598.1822873062988},{"$f":"H504*(($C506*$H$338)+($C507*$H$372))","v":546.17157151279764},{"$f":"I504*(($C506*$I$338)+($C507*$I$372))","v":629.49540910533619},{"$f":"J504*(($C506*$J$338)+($C507*$J$372))","v":635.09705934433043},{"$f":"K504*(($C506*$K$338)+($C507*$K$372))","v":652.18685647769939},{"$f":"L504*(($C506*$L$338)+($C507*$L$372))","v":791.16424417913356},{"$f":"M504*(($C506*$M$338)+($C507*$M$372))","v":405.52165564759213},{"$f":"N504*(($C506*$N$338)+($C507*$N$372))","v":534.65466111199521},{"$f":"O504*(($C506*$O$338)+($C507*$O$372))","v":462.55729222542027},6669.6890204457022,{"$f":"+P516/P521","v":2.8456700737457019E-4}]
[null,"Outdoor Lighting","Sch 12",{"$f":"D504*(($C506*$D$339)+($C507*$D$373))","v":1378.4525572983525},{"$f":"E504*(($C506*$E$339)+($C507*$E$373))","v":1272.3256202741627},{"$f":"F504*(($C506*$F$339)+($C507*$F$373))","v":1198.4827434521765},{"$f":"G504*(($C506*$G$339)+($C507*$G$373))","v":1677.1106239967512},{"$f":"H504*(($C506*$H$339)+($C507*$H$373))","v":1778.2806173439133},{"$f":"I504*(($C506*$I$339)+($C507*$I$373))","v":1982.790441158543},{"$f":"J504*(($C506*$J$339)+($C507*$J$373))","v":1984.3817884384728},{"$f":"K504*(($C506*$K$339)+($C507*$K$373))","v":1882.3362220431873},{"$f":"L504*(($C506*$L$339)+($C507*$L$373))","v":2239.8875457291074},{"$f":"M504*(($C506*$M$339)+($C507*$M$373))","v":1125.4873931891516},{"$f":"N504*(($C506*$N$339)+($C507*$N$373))","v":1491.5644462899509},{"$f":"O504*(($C506*$O$339)+($C507*$O$373))","v":1369.9343144218435},19381.034313635613,{"$f":"+P517/P521","v":8.2690555999664732E-4}]
[null,"GS Dist - Small","Sch 23",{"$f":"D504*(($C506*$D$340)+($C507*$D$374))","v":107087.0738195303},{"$f":"E504*(($C506*$E$340)+($C507*$E$374))","v":124821.23420774947},{"$f":"F504*(($C506*$F$340)+($C507*$F$374))","v":114202.24695844371},{"$f":"G504*(($C506*$G$340)+($C507*$G$374))","v":131327.62924840569},{"$f":"H504*(($C506*$H$340)+($C507*$H$374))","v":122216.99410297575},{"$f":"I504*(($C506*$I$340)+($C507*$I$374))","v":125129.58367688143},{"$f":"J504*(($C506*$J$340)+($C507*$J$374))","v":128450.7851871137},{"$f":"K504*(($C506*$K$340)+($C507*$K$374))","v":126619.41742391534},{"$f":"L504*(($C506*$L$340)+($C507*$L$374))","v":148942.75907538919},{"$f":"M504*(($C506*$M$340)+($C507*$M$374))","v":82945.47558070207},{"$f":"N504*(($C506*$N$340)+($C507*$N$374))","v":106846.39083882952},{"$f":"O504*(($C506*$O$340)+($C507*$O$374))","v":103149.40440671812},1421738.9945266542,{"$f":"+P518/P521","v":6.0659501470001723E-2}]
[null,"Customer 1","Cust 1",{"$f":"D504*(($C506*$D$341)+($C507*$D$375))","v":45746.00813186686},{"$f":"E504*(($C506*$E$341)+($C507*$E$375))","v":43987.181062393771},{"$f":"F504*(($C506*$F$341)+($C507*$F$375))","v":48001.167339804393},{"$f":"G504*(($C506*$G$341)+($C507*$G$375))","v":43753.970881375164},{"$f":"H504*(($C506*$H$341)+($C507*$H$375))","v":51558.751042604628},{"$f":"I504*(($C506*$I$341)+($C507*$I$375))","v":57914.463573348577},{"$f":"J504*(($C506*$J$341)+($C507*$J$375))","v":55076.664198266109},{"$f":"K504*(($C506*$K$341)+($C507*$K$375))","v":52880.770066238911},{"$f":"L504*(($C506*$L$341)+($C507*$L$375))","v":66663.089532381418},{"$f":"M504*(($C506*$M$341)+($C507*$M$375))","v":30894.4237010461},{"$f":"N504*(($C506*$N$341)+($C507*$N$375))","v":53527.871076099844},{"$f":"O504*(($C506*$O$341)+($C507*$O$375))","v":46838.304078375411},596842.66468380124,{"$f":"+P519/P521","v":2.5464715137675745E-2}]
[null,"Customer 2","Cust 2",{"$f":"D504*(($C506*$D$342)+($C507*$D$376))","v":59124.819604352371},{"$f":"E504*(($C506*$E$342)+($C507*$E$376))","v":64003.546295046981},{"$f":"F504*(($C506*$F$342)+($C507*$F$376))","v":59639.806224769025},{"$f":"G504*(($C506*$G$342)+($C507*$G$376))","v":81215.880610253516},{"$f":"H504*(($C506*$H$342)+($C507*$H$376))","v":101579.86649038407},{"$f":"I504*(($C506*$I$342)+($C507*$I$376))","v":107119.48507726585},{"$f":"J504*(($C506*$J$342)+($C507*$J$376))","v":76059.146025946669},{"$f":"K504*(($C506*$K$342)+($C507*$K$376))","v":56085.221532318646},{"$f":"L504*(($C506*$L$342)+($C507*$L$376))","v":97302.424742341856},{"$f":"M504*(($C506*$M$342)+($C507*$M$376))","v":62047.281290227023},{"$f":"N504*(($C506*$N$342)+($C507*$N$376))","v":85922.956818635183},{"$f":"O504*(($C506*$O$342)+($C507*$O$376))","v":77431.216570175617},927531.651281717,{"$f":"+P520/P521","v":3.9573795036217968E-2}]
[null,"Total",null,{"$f":"SUM(D510:D520)","v":1810356.5692694816},2050257.8944893081,1987472.4305525259,2042476.5601079697,2114755.4735336001,2125188.5835483596,2189140.224948809,2057352.4760877746,2227127.5356700104,1318370.7581440764,1776315.4526277178,1739212.4024759489,23438026.361455586,{"$f":"+P521/P521","v":1}]
[null,"check",null,{"$f":"+D504-D521","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+A278","v":"F92"},{"$f":"+B278&\" - \"&B279","v":"Gas (Non-Seasonal) - Utah Share"},null,{"$f":"D279","v":15224101.248156372},17145214.828836586,13946768.73936234,10678806.317515261,9249487.0818738043,8908182.3734963294,10398637.640266497,9996072.8786318116,9539365.0509628449,6367714.0627847621,6512543.6319429222,7795698.5490367152,{"$f":"SUM(D524:O524)","v":125762592.40286626}]
[null,{"$f":"\"Acct \"&+'Hot Sheet'!$C331&\" - \"&'Hot Sheet'!$D331","v":"Acct 547 - Fuel"}]
[null,"Demand =",{"$f":"+Inputs!D19","v":0}]
[null,"Energy =",{"$f":"1-C526","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation","Allocation"]
[null,"Class","Schedule",null,null,null,null,null,null,null,null,null,null,null,null,"Total","Percent"]
[null,"Residential","Sch 1",{"$f":"D524*(($C526*$D$332)+($C527*$D$366))","v":3726626.5460082702},{"$f":"E524*(($C526*$E$332)+($C527*$E$366))","v":6001889.656056053},{"$f":"F524*(($C526*$F$332)+($C527*$F$366))","v":4593398.3158717258},{"$f":"G524*(($C526*$G$332)+($C527*$G$366))","v":3034885.4883811679},{"$f":"H524*(($C526*$H$332)+($C527*$H$366))","v":2147796.4906703131},{"$f":"I524*(($C526*$I$332)+($C527*$I$366))","v":2672802.7546694577},{"$f":"J524*(($C526*$J$332)+($C527*$J$366))","v":3361372.3868049914},{"$f":"K524*(($C526*$K$332)+($C527*$K$366))","v":3186623.2169596264},{"$f":"L524*(($C526*$L$332)+($C527*$L$366))","v":2767303.3192559923},{"$f":"M524*(($C526*$M$332)+($C527*$M$366))","v":1876899.8407149257},{"$f":"N524*(($C526*$N$332)+($C527*$N$366))","v":1759952.2597352767},{"$f":"O524*(($C526*$O$332)+($C527*$O$366))","v":1863693.4196186059},{"$f":"SUM(D530:O530)","v":36993243.694746405},{"$f":"+P530/P541","v":0.29415140852251781}]
[null,"GS Dist - Large","Sch 6",{"$f":"D524*(($C526*$D$333)+($C527*$D$367))","v":4180776.8324719216},{"$f":"E524*(($C526*$E$333)+($C527*$E$367))","v":4528343.7336195381},{"$f":"F524*(($C526*$F$333)+($C527*$F$367))","v":3546374.3981753127},{"$f":"G524*(($C526*$G$333)+($C527*$G$367))","v":3180361.9593150942},{"$f":"H524*(($C526*$H$333)+($C527*$H$367))","v":2608550.3079600241},{"$f":"I524*(($C526*$I$333)+($C527*$I$367))","v":2398281.1427439833},{"$f":"J524*(($C526*$J$333)+($C527*$J$367))","v":2670752.1071404452},{"$f":"K524*(($C526*$K$333)+($C527*$K$367))","v":2555855.866672786},{"$f":"L524*(($C526*$L$333)+($C527*$L$367))","v":2597796.4027160434},{"$f":"M524*(($C526*$M$333)+($C527*$M$367))","v":1731180.9428725576},{"$f":"N524*(($C526*$N$333)+($C527*$N$367))","v":1766743.9201981407},{"$f":"O524*(($C526*$O$333)+($C527*$O$367))","v":2159559.5589682385},{"$f":"SUM(D531:O531)","v":33924577.172854081},{"$f":"+P531/P541","v":0.26975093725947169}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D524*(($C526*$D$334)+($C527*$D$368))","v":1509099.4398627726},{"$f":"E524*(($C526*$E$334)+($C527*$E$368))","v":1441332.843410745},{"$f":"F524*(($C526*$F$334)+($C527*$F$368))","v":1239634.807562782},{"$f":"G524*(($C526*$G$334)+($C527*$G$368))","v":965594.58530243055},{"$f":"H524*(($C526*$H$334)+($C527*$H$368))","v":969058.98920786427},{"$f":"I524*(($C526*$I$334)+($C527*$I$368))","v":826062.60039969429},{"$f":"J524*(($C526*$J$334)+($C527*$J$368))","v":949530.11746533483},{"$f":"K524*(($C526*$K$334)+($C527*$K$368))","v":907892.78452791239},{"$f":"L524*(($C526*$L$334)+($C527*$L$368))","v":852255.96547449962},{"$f":"M524*(($C526*$M$334)+($C527*$M$368))","v":567318.80103490083},{"$f":"N524*(($C526*$N$334)+($C527*$N$368))","v":605592.20789691701},{"$f":"O524*(($C526*$O$334)+($C527*$O$368))","v":775049.29172942776},11608422.433875281,{"$f":"+P532/P541","v":9.2304255280369965E-2}]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D524*(($C526*$D$335)+($C527*$D$369))","v":55848.259622353493},{"$f":"E524*(($C526*$E$335)+($C527*$E$369))","v":57617.974117040132},{"$f":"F524*(($C526*$F$335)+($C527*$F$369))","v":47188.616789789827},{"$f":"G524*(($C526*$G$335)+($C527*$G$369))","v":45446.337800698821},{"$f":"H524*(($C526*$H$335)+($C527*$H$369))","v":35447.795939934018},{"$f":"I524*(($C526*$I$335)+($C527*$I$369))","v":37014.327991868013},{"$f":"J524*(($C526*$J$335)+($C527*$J$369))","v":38178.078522393538},{"$f":"K524*(($C526*$K$335)+($C527*$K$369))","v":37810.480258071504},{"$f":"L524*(($C526*$L$335)+($C527*$L$369))","v":43234.52830720471},{"$f":"M524*(($C526*$M$335)+($C527*$M$369))","v":26362.878938000813},{"$f":"N524*(($C526*$N$335)+($C527*$N$369))","v":27602.669993260344},{"$f":"O524*(($C526*$O$335)+($C527*$O$369))","v":29662.55938586796},481414.50766648323,{"$f":"+P533/P541","v":3.8279626593918032E-3}]
[null,"GS Trans","Sch 9",{"$f":"D524*(($C526*$D$336)+($C527*$D$370))","v":3557074.5919853807},{"$f":"E524*(($C526*$E$336)+($C527*$E$370))","v":2748855.2652735459},{"$f":"F524*(($C526*$F$336)+($C527*$F$370))","v":2669434.8293787185},{"$f":"G524*(($C526*$G$336)+($C527*$G$370))","v":1926458.3198643944},{"$f":"H524*(($C526*$H$336)+($C527*$H$370))","v":2224034.8275205144},{"$f":"I524*(($C526*$I$336)+($C527*$I$370))","v":1736112.2483594716},{"$f":"J524*(($C526*$J$336)+($C527*$J$370))","v":2128386.8221511091},{"$f":"K524*(($C526*$K$336)+($C527*$K$370))","v":2145783.5943091097},{"$f":"L524*(($C526*$L$336)+($C527*$L$370))","v":1918882.8260641706},{"$f":"M524*(($C526*$M$336)+($C527*$M$370))","v":1295960.4461299947},{"$f":"N524*(($C526*$N$336)+($C527*$N$370))","v":1372710.8661822602},{"$f":"O524*(($C526*$O$336)+($C527*$O$370))","v":1788178.124544939},25511872.76176361,{"$f":"+P534/P541","v":0.20285740198515637}]
[null,"Irrigation","Sch 10",{"$f":"D524*(($C526*$D$337)+($C527*$D$371))","v":396612.79903690983},{"$f":"E524*(($C526*$E$337)+($C527*$E$371))","v":405712.3723298611},{"$f":"F524*(($C526*$F$337)+($C527*$F$371))","v":282314.01565089263},{"$f":"G524*(($C526*$G$337)+($C527*$G$371))","v":174147.62808690747},{"$f":"H524*(($C526*$H$337)+($C527*$H$371))","v":50085.600205854527},{"$f":"I524*(($C526*$I$337)+($C527*$I$371))","v":10676.853671703779},{"$f":"J524*(($C526*$J$337)+($C527*$J$371))","v":4912.7365113701771},{"$f":"K524*(($C526*$K$337)+($C527*$K$371))","v":5151.9547808655989},{"$f":"L524*(($C526*$L$337)+($C527*$L$371))","v":6641.9108927878915},{"$f":"M524*(($C526*$M$337)+($C527*$M$371))","v":13063.544480967972},{"$f":"N524*(($C526*$N$337)+($C527*$N$371))","v":69508.135239718176},{"$f":"O524*(($C526*$O$337)+($C527*$O$371))","v":151978.43762833299},1570805.9885161724,{"$f":"+P535/P541","v":1.2490248161267804E-2}]
[null,"Traffic Signals","Sch 12",{"$f":"D524*(($C526*$D$338)+($C527*$D$372))","v":4021.5885760388337},{"$f":"E524*(($C526*$E$338)+($C527*$E$372))","v":3940.7607830739594},{"$f":"F524*(($C526*$F$338)+($C527*$F$372))","v":3264.4073699121145},{"$f":"G524*(($C526*$G$338)+($C527*$G$372))","v":3127.5133891252863},{"$f":"H524*(($C526*$H$338)+($C527*$H$372))","v":2388.837366030381},{"$f":"I524*(($C526*$I$338)+($C527*$I$372))","v":2638.6646112252706},{"$f":"J524*(($C526*$J$338)+($C527*$J$372))","v":3016.7753126344169},{"$f":"K524*(($C526*$K$338)+($C527*$K$372))","v":3168.7848453823872},{"$f":"L524*(($C526*$L$338)+($C527*$L$372))","v":3388.7617209237887},{"$f":"M524*(($C526*$M$338)+($C527*$M$372))","v":1958.6644602661422},{"$f":"N524*(($C526*$N$338)+($C527*$N$372))","v":1960.2159083639287},{"$f":"O524*(($C526*$O$338)+($C527*$O$372))","v":2073.3276779274383},34948.302020903953,{"$f":"+P536/P541","v":2.7789107518514744E-4}]
[null,"Outdoor Lighting","Sch 12",{"$f":"D524*(($C526*$D$339)+($C527*$D$373))","v":11592.026484903125},{"$f":"E524*(($C526*$E$339)+($C527*$E$373))","v":10639.781536979242},{"$f":"F524*(($C526*$F$339)+($C527*$F$373))","v":8410.1602639072571},{"$f":"G524*(($C526*$G$339)+($C527*$G$373))","v":8768.541033225727},{"$f":"H524*(($C526*$H$339)+($C527*$H$373))","v":7777.8181940748927},{"$f":"I524*(($C526*$I$339)+($C527*$I$373))","v":8311.2901109105769},{"$f":"J524*(($C526*$J$339)+($C527*$J$373))","v":9426.0143424106973},{"$f":"K524*(($C526*$K$339)+($C527*$K$373))","v":9145.7201798557599},{"$f":"L524*(($C526*$L$339)+($C527*$L$373))","v":9594.0194845586575},{"$f":"M524*(($C526*$M$339)+($C527*$M$373))","v":5436.0898531961457},{"$f":"N524*(($C526*$N$339)+($C527*$N$373))","v":5468.5548796798848},{"$f":"O524*(($C526*$O$339)+($C527*$O$373))","v":6140.4776851927136},100710.49404889467,{"$f":"+P537/P541","v":8.0079848963577336E-4}]
[null,"GS Dist - Small","Sch 23",{"$f":"D524*(($C526*$D$340)+($C527*$D$374))","v":900543.28626276529},{"$f":"E524*(($C526*$E$340)+($C527*$E$374))","v":1043813.5033863423},{"$f":"F524*(($C526*$F$340)+($C527*$F$374))","v":801395.93554118811},{"$f":"G524*(($C526*$G$340)+($C527*$G$374))","v":686628.35318317765},{"$f":"H524*(($C526*$H$340)+($C527*$H$374))","v":534550.93143796525},{"$f":"I524*(($C526*$I$340)+($C527*$I$374))","v":524507.40623318614},{"$f":"J524*(($C526*$J$340)+($C527*$J$374))","v":610154.23066365765},{"$f":"K524*(($C526*$K$340)+($C527*$K$374))","v":615206.64987177483},{"$f":"L524*(($C526*$L$340)+($C527*$L$374))","v":637960.47947936971},{"$f":"M524*(($C526*$M$340)+($C527*$M$374))","v":400625.59643171786},{"$f":"N524*(($C526*$N$340)+($C527*$N$374))","v":391733.22577593941},{"$f":"O524*(($C526*$O$340)+($C527*$O$374))","v":462348.16467655322},7609467.7629436376,{"$f":"+P538/P541","v":6.0506607072535273E-2}]
[null,"Customer 1","Cust 1",{"$f":"D524*(($C526*$D$341)+($C527*$D$375))","v":384698.72251716425},{"$f":"E524*(($C526*$E$341)+($C527*$E$375))","v":367841.36817945389},{"$f":"F524*(($C526*$F$341)+($C527*$F$375))","v":336840.48634655593},{"$f":"G524*(($C526*$G$341)+($C527*$G$375))","v":228761.5876677226},{"$f":"H524*(($C526*$H$341)+($C527*$H$375))","v":225506.92394202331},{"$f":"I524*(($C526*$I$341)+($C527*$I$375))","v":242760.85782147208},{"$f":"J524*(($C526*$J$341)+($C527*$J$375))","v":261619.72947429662},{"$f":"K524*(($C526*$K$341)+($C527*$K$375))","v":256932.1677272688},{"$f":"L524*(($C526*$L$341)+($C527*$L$375))","v":285535.30783009005},{"$f":"M524*(($C526*$M$341)+($C527*$M$375))","v":149219.67515399266},{"$f":"N524*(($C526*$N$341)+($C527*$N$375))","v":196250.38750432819},{"$f":"O524*(($C526*$O$341)+($C527*$O$375))","v":209944.05204523663},3145911.2662096051,{"$f":"+P539/P541","v":2.5014682077577045E-2}]
[null,"Customer 2","Cust 2",{"$f":"D524*(($C526*$D$342)+($C527*$D$376))","v":497207.15532789222},{"$f":"E524*(($C526*$E$342)+($C527*$E$376))","v":535227.57014395238},{"$f":"F524*(($C526*$F$342)+($C527*$F$376))","v":418512.76641155564},{"$f":"G524*(($C526*$G$342)+($C527*$G$376))","v":424626.00349131721},{"$f":"H524*(($C526*$H$342)+($C527*$H$376))","v":444288.55942920677},{"$f":"I524*(($C526*$I$342)+($C527*$I$376))","v":449014.22688335669},{"$f":"J524*(($C526*$J$342)+($C527*$J$376))","v":361288.64187785407},{"$f":"K524*(($C526*$K$342)+($C527*$K$376))","v":272501.65849915781},{"$f":"L524*(($C526*$L$342)+($C527*$L$376))","v":416771.52973720338},{"$f":"M524*(($C526*$M$342)+($C527*$M$376))","v":299687.58271424175},{"$f":"N524*(($C526*$N$342)+($C527*$N$376))","v":315021.18862903683},{"$f":"O524*(($C526*$O$342)+($C527*$O$376))","v":347071.13507639163},4781218.0182211669,{"$f":"+P540/P541","v":3.8017807416891307E-2}]
[null,"Total",null,{"$f":"SUM(D530:D540)","v":15224101.248156374},17145214.828836586,13946768.73936234,10678806.317515261,9249487.0818738062,8908182.3734963294,10398637.640266497,9996072.8786318097,9539365.050962843,6367714.0627847631,6512543.6319429222,7795698.5490367133,125762592.40286624,{"$f":"+P541/P541","v":1}]
[null,"check",null,{"$f":"+D524-D541","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+A281","v":"F93"},{"$f":"+B281&\" - \"&B282","v":"Seasonal CT Gas - Utah Share"},null,{"$f":"D282","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D544:O544)","v":0}]
[null,{"$f":"\"Acct \"&+'Hot Sheet'!$C331&\" - \"&'Hot Sheet'!$E332","v":"Acct 547 - Simple Cycle Combustion Turbine"}]
[null,"Demand =",{"$f":"+Inputs!D20","v":0}]
[null,"Energy =",{"$f":"1-C546","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation","Allocation"]
[null,"Class","Schedule",null,null,null,null,null,null,null,null,null,null,null,null,"Total","Percent"]
[null,"Residential","Sch 1",{"$f":"D544*(($C546*$D$332)+($C547*$D$366))","v":0},{"$f":"E544*(($C546*$E$332)+($C547*$E$366))","v":0},{"$f":"F544*(($C546*$F$332)+($C547*$F$366))","v":0},{"$f":"G544*(($C546*$G$332)+($C547*$G$366))","v":0},{"$f":"H544*(($C546*$H$332)+($C547*$H$366))","v":0},{"$f":"I544*(($C546*$I$332)+($C547*$I$366))","v":0},{"$f":"J544*(($C546*$J$332)+($C547*$J$366))","v":0},{"$f":"K544*(($C546*$K$332)+($C547*$K$366))","v":0},{"$f":"L544*(($C546*$L$332)+($C547*$L$366))","v":0},{"$f":"M544*(($C546*$M$332)+($C547*$M$366))","v":0},{"$f":"N544*(($C546*$N$332)+($C547*$N$366))","v":0},{"$f":"O544*(($C546*$O$332)+($C547*$O$366))","v":0},{"$f":"SUM(D550:O550)","v":0},{"$f":"+P550/P561","v":{"$error":"#DIV/0!"}}]
[null,"GS Dist - Large","Sch 6",{"$f":"D544*(($C546*$D$333)+($C547*$D$367))","v":0},{"$f":"E544*(($C546*$E$333)+($C547*$E$367))","v":0},{"$f":"F544*(($C546*$F$333)+($C547*$F$367))","v":0},{"$f":"G544*(($C546*$G$333)+($C547*$G$367))","v":0},{"$f":"H544*(($C546*$H$333)+($C547*$H$367))","v":0},{"$f":"I544*(($C546*$I$333)+($C547*$I$367))","v":0},{"$f":"J544*(($C546*$J$333)+($C547*$J$367))","v":0},{"$f":"K544*(($C546*$K$333)+($C547*$K$367))","v":0},{"$f":"L544*(($C546*$L$333)+($C547*$L$367))","v":0},{"$f":"M544*(($C546*$M$333)+($C547*$M$367))","v":0},{"$f":"N544*(($C546*$N$333)+($C547*$N$367))","v":0},{"$f":"O544*(($C546*$O$333)+($C547*$O$367))","v":0},{"$f":"SUM(D551:O551)","v":0},{"$f":"+P551/P561","v":{"$error":"#DIV/0!"}}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D544*(($C546*$D$334)+($C547*$D$368))","v":0},{"$f":"E544*(($C546*$E$334)+($C547*$E$368))","v":0},{"$f":"F544*(($C546*$F$334)+($C547*$F$368))","v":0},{"$f":"G544*(($C546*$G$334)+($C547*$G$368))","v":0},{"$f":"H544*(($C546*$H$334)+($C547*$H$368))","v":0},{"$f":"I544*(($C546*$I$334)+($C547*$I$368))","v":0},{"$f":"J544*(($C546*$J$334)+($C547*$J$368))","v":0},{"$f":"K544*(($C546*$K$334)+($C547*$K$368))","v":0},{"$f":"L544*(($C546*$L$334)+($C547*$L$368))","v":0},{"$f":"M544*(($C546*$M$334)+($C547*$M$368))","v":0},{"$f":"N544*(($C546*$N$334)+($C547*$N$368))","v":0},{"$f":"O544*(($C546*$O$334)+($C547*$O$368))","v":0},0,{"$f":"+P552/P561","v":{"$error":"#DIV/0!"}}]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D544*(($C546*$D$335)+($C547*$D$369))","v":0},{"$f":"E544*(($C546*$E$335)+($C547*$E$369))","v":0},{"$f":"F544*(($C546*$F$335)+($C547*$F$369))","v":0},{"$f":"G544*(($C546*$G$335)+($C547*$G$369))","v":0},{"$f":"H544*(($C546*$H$335)+($C547*$H$369))","v":0},{"$f":"I544*(($C546*$I$335)+($C547*$I$369))","v":0},{"$f":"J544*(($C546*$J$335)+($C547*$J$369))","v":0},{"$f":"K544*(($C546*$K$335)+($C547*$K$369))","v":0},{"$f":"L544*(($C546*$L$335)+($C547*$L$369))","v":0},{"$f":"M544*(($C546*$M$335)+($C547*$M$369))","v":0},{"$f":"N544*(($C546*$N$335)+($C547*$N$369))","v":0},{"$f":"O544*(($C546*$O$335)+($C547*$O$369))","v":0},0,{"$f":"+P553/P561","v":{"$error":"#DIV/0!"}}]
[null,"GS Trans","Sch 9",{"$f":"D544*(($C546*$D$336)+($C547*$D$370))","v":0},{"$f":"E544*(($C546*$E$336)+($C547*$E$370))","v":0},{"$f":"F544*(($C546*$F$336)+($C547*$F$370))","v":0},{"$f":"G544*(($C546*$G$336)+($C547*$G$370))","v":0},{"$f":"H544*(($C546*$H$336)+($C547*$H$370))","v":0},{"$f":"I544*(($C546*$I$336)+($C547*$I$370))","v":0},{"$f":"J544*(($C546*$J$336)+($C547*$J$370))","v":0},{"$f":"K544*(($C546*$K$336)+($C547*$K$370))","v":0},{"$f":"L544*(($C546*$L$336)+($C547*$L$370))","v":0},{"$f":"M544*(($C546*$M$336)+($C547*$M$370))","v":0},{"$f":"N544*(($C546*$N$336)+($C547*$N$370))","v":0},{"$f":"O544*(($C546*$O$336)+($C547*$O$370))","v":0},0,{"$f":"+P554/P561","v":{"$error":"#DIV/0!"}}]
[null,"Irrigation","Sch 10",{"$f":"D544*(($C546*$D$337)+($C547*$D$371))","v":0},{"$f":"E544*(($C546*$E$337)+($C547*$E$371))","v":0},{"$f":"F544*(($C546*$F$337)+($C547*$F$371))","v":0},{"$f":"G544*(($C546*$G$337)+($C547*$G$371))","v":0},{"$f":"H544*(($C546*$H$337)+($C547*$H$371))","v":0},{"$f":"I544*(($C546*$I$337)+($C547*$I$371))","v":0},{"$f":"J544*(($C546*$J$337)+($C547*$J$371))","v":0},{"$f":"K544*(($C546*$K$337)+($C547*$K$371))","v":0},{"$f":"L544*(($C546*$L$337)+($C547*$L$371))","v":0},{"$f":"M544*(($C546*$M$337)+($C547*$M$371))","v":0},{"$f":"N544*(($C546*$N$337)+($C547*$N$371))","v":0},{"$f":"O544*(($C546*$O$337)+($C547*$O$371))","v":0},0,{"$f":"+P555/P561","v":{"$error":"#DIV/0!"}}]
[null,"Traffic Signals","Sch 12",{"$f":"D544*(($C546*$D$338)+($C547*$D$372))","v":0},{"$f":"E544*(($C546*$E$338)+($C547*$E$372))","v":0},{"$f":"F544*(($C546*$F$338)+($C547*$F$372))","v":0},{"$f":"G544*(($C546*$G$338)+($C547*$G$372))","v":0},{"$f":"H544*(($C546*$H$338)+($C547*$H$372))","v":0},{"$f":"I544*(($C546*$I$338)+($C547*$I$372))","v":0},{"$f":"J544*(($C546*$J$338)+($C547*$J$372))","v":0},{"$f":"K544*(($C546*$K$338)+($C547*$K$372))","v":0},{"$f":"L544*(($C546*$L$338)+($C547*$L$372))","v":0},{"$f":"M544*(($C546*$M$338)+($C547*$M$372))","v":0},{"$f":"N544*(($C546*$N$338)+($C547*$N$372))","v":0},{"$f":"O544*(($C546*$O$338)+($C547*$O$372))","v":0},0,{"$f":"+P556/P561","v":{"$error":"#DIV/0!"}}]
[null,"Outdoor Lighting","Sch 12",{"$f":"D544*(($C546*$D$339)+($C547*$D$373))","v":0},{"$f":"E544*(($C546*$E$339)+($C547*$E$373))","v":0},{"$f":"F544*(($C546*$F$339)+($C547*$F$373))","v":0},{"$f":"G544*(($C546*$G$339)+($C547*$G$373))","v":0},{"$f":"H544*(($C546*$H$339)+($C547*$H$373))","v":0},{"$f":"I544*(($C546*$I$339)+($C547*$I$373))","v":0},{"$f":"J544*(($C546*$J$339)+($C547*$J$373))","v":0},{"$f":"K544*(($C546*$K$339)+($C547*$K$373))","v":0},{"$f":"L544*(($C546*$L$339)+($C547*$L$373))","v":0},{"$f":"M544*(($C546*$M$339)+($C547*$M$373))","v":0},{"$f":"N544*(($C546*$N$339)+($C547*$N$373))","v":0},{"$f":"O544*(($C546*$O$339)+($C547*$O$373))","v":0},0,{"$f":"+P557/P561","v":{"$error":"#DIV/0!"}}]
[null,"GS Dist - Small","Sch 23",{"$f":"D544*(($C546*$D$340)+($C547*$D$374))","v":0},{"$f":"E544*(($C546*$E$340)+($C547*$E$374))","v":0},{"$f":"F544*(($C546*$F$340)+($C547*$F$374))","v":0},{"$f":"G544*(($C546*$G$340)+($C547*$G$374))","v":0},{"$f":"H544*(($C546*$H$340)+($C547*$H$374))","v":0},{"$f":"I544*(($C546*$I$340)+($C547*$I$374))","v":0},{"$f":"J544*(($C546*$J$340)+($C547*$J$374))","v":0},{"$f":"K544*(($C546*$K$340)+($C547*$K$374))","v":0},{"$f":"L544*(($C546*$L$340)+($C547*$L$374))","v":0},{"$f":"M544*(($C546*$M$340)+($C547*$M$374))","v":0},{"$f":"N544*(($C546*$N$340)+($C547*$N$374))","v":0},{"$f":"O544*(($C546*$O$340)+($C547*$O$374))","v":0},0,{"$f":"+P558/P561","v":{"$error":"#DIV/0!"}}]
[null,"Customer 1","Cust 1",{"$f":"D544*(($C546*$D$341)+($C547*$D$375))","v":0},{"$f":"E544*(($C546*$E$341)+($C547*$E$375))","v":0},{"$f":"F544*(($C546*$F$341)+($C547*$F$375))","v":0},{"$f":"G544*(($C546*$G$341)+($C547*$G$375))","v":0},{"$f":"H544*(($C546*$H$341)+($C547*$H$375))","v":0},{"$f":"I544*(($C546*$I$341)+($C547*$I$375))","v":0},{"$f":"J544*(($C546*$J$341)+($C547*$J$375))","v":0},{"$f":"K544*(($C546*$K$341)+($C547*$K$375))","v":0},{"$f":"L544*(($C546*$L$341)+($C547*$L$375))","v":0},{"$f":"M544*(($C546*$M$341)+($C547*$M$375))","v":0},{"$f":"N544*(($C546*$N$341)+($C547*$N$375))","v":0},{"$f":"O544*(($C546*$O$341)+($C547*$O$375))","v":0},0,{"$f":"+P559/P561","v":{"$error":"#DIV/0!"}}]
[null,"Customer 2","Cust 2",{"$f":"D544*(($C546*$D$342)+($C547*$D$376))","v":0},{"$f":"E544*(($C546*$E$342)+($C547*$E$376))","v":0},{"$f":"F544*(($C546*$F$342)+($C547*$F$376))","v":0},{"$f":"G544*(($C546*$G$342)+($C547*$G$376))","v":0},{"$f":"H544*(($C546*$H$342)+($C547*$H$376))","v":0},{"$f":"I544*(($C546*$I$342)+($C547*$I$376))","v":0},{"$f":"J544*(($C546*$J$342)+($C547*$J$376))","v":0},{"$f":"K544*(($C546*$K$342)+($C547*$K$376))","v":0},{"$f":"L544*(($C546*$L$342)+($C547*$L$376))","v":0},{"$f":"M544*(($C546*$M$342)+($C547*$M$376))","v":0},{"$f":"N544*(($C546*$N$342)+($C547*$N$376))","v":0},{"$f":"O544*(($C546*$O$342)+($C547*$O$376))","v":0},0,{"$f":"+P560/P561","v":{"$error":"#DIV/0!"}}]
[null,"Total",null,{"$f":"SUM(D550:D560)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P561/P561","v":{"$error":"#DIV/0!"}}]
[null,"check",null,{"$f":"+D544-D561","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+A284","v":"F94"},{"$f":"+B284&\" - \"&B285","v":"Other Generation - Utah Share"},null,{"$f":"D285","v":132518.77584307751},{"$f":"E285","v":132556.38798604783},132385.88448175465,141068.36435322769,140701.25248323259,145343.16531441463,145363.79199366851,131293.66674534525,145363.79199366851,131977.51234392441,83862.512281414543,128248.82980207118,{"$f":"SUM(D564:O564)","v":1590683.9356218474}]
[null,{"$f":"\"Acct \"&+'Hot Sheet'!$C226&\" - \"&'Hot Sheet'!$D226","v":"Acct 503 - Steam From Other Sources"}]
[null,"Demand =",{"$f":"+Inputs!D21","v":0}]
[null,"Energy =",{"$f":"1-C566","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation","Allocation"]
[null,"Class","Schedule",null,null,null,null,null,null,null,null,null,null,null,null,"Total","Percent"]
[null,"Residential","Sch 1",{"$f":"D564*(($C566*$D$332)+($C567*$D$366))","v":32438.564342912312},{"$f":"E564*(($C566*$E$332)+($C567*$E$366))","v":46402.965599445874},{"$f":"F564*(($C566*$F$332)+($C567*$F$366))","v":43601.576120454374},{"$f":"G564*(($C566*$G$332)+($C567*$G$366))","v":40091.21610746604},{"$f":"H564*(($C566*$H$332)+($C567*$H$366))","v":32671.828571837304},{"$f":"I564*(($C566*$I$332)+($C567*$I$366))","v":43608.628150736389},{"$f":"J564*(($C566*$J$332)+($C567*$J$366))","v":46989.02426955416},{"$f":"K564*(($C566*$K$332)+($C567*$K$366))","v":41854.781549746207},{"$f":"L564*(($C566*$L$332)+($C567*$L$366))","v":42169.022983674819},{"$f":"M564*(($C566*$M$332)+($C567*$M$366))","v":38900.705881874135},{"$f":"N564*(($C566*$N$332)+($C567*$N$366))","v":22663.037107779099},{"$f":"O564*(($C566*$O$332)+($C567*$O$366))","v":30660.049086356856},{"$f":"SUM(D570:O570)","v":462051.39977183763},{"$f":"+P570/P581","v":0.29047341802141702}]
[null,"GS Dist - Large","Sch 6",{"$f":"D564*(($C566*$D$333)+($C567*$D$367))","v":36391.73300817157},{"$f":"E564*(($C566*$E$333)+($C567*$E$367))","v":35010.403478775865},{"$f":"F564*(($C566*$F$333)+($C567*$F$367))","v":33662.988193160119},{"$f":"G564*(($C566*$G$333)+($C567*$G$367))","v":42012.978446470974},{"$f":"H564*(($C566*$H$333)+($C567*$H$367))","v":39680.718751935761},{"$f":"I564*(($C566*$I$333)+($C567*$I$367))","v":39129.61791592418},{"$f":"J564*(($C566*$J$333)+($C567*$J$367))","v":37334.76126388667},{"$f":"K564*(($C566*$K$333)+($C567*$K$367))","v":33569.952168456213},{"$f":"L564*(($C566*$L$333)+($C567*$L$367))","v":39586.02421742944},{"$f":"M564*(($C566*$M$333)+($C567*$M$367))","v":35880.529810977554},{"$f":"N564*(($C566*$N$333)+($C567*$N$367))","v":22750.49382840428},{"$f":"O564*(($C566*$O$333)+($C567*$O$367))","v":35527.410992537232},{"$f":"SUM(D571:O571)","v":430537.61207612988},{"$f":"+P571/P581","v":0.27066194762809337}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D564*(($C566*$D$334)+($C567*$D$368))","v":13136.014214323915},{"$f":"E564*(($C566*$E$334)+($C567*$E$368))","v":11143.510158114055},{"$f":"F564*(($C566*$F$334)+($C567*$F$368))","v":11766.894074209184},{"$f":"G564*(($C566*$G$334)+($C567*$G$368))","v":12755.62499467089},{"$f":"H564*(($C566*$H$334)+($C567*$H$368))","v":14741.121567582091},{"$f":"I564*(($C566*$I$334)+($C567*$I$368))","v":13477.783464240554},{"$f":"J564*(($C566*$J$334)+($C567*$J$368))","v":13273.594413221344},{"$f":"K564*(($C566*$K$334)+($C567*$K$368))","v":11924.74025945943},{"$f":"L564*(($C566*$L$334)+($C567*$L$368))","v":12986.939720699114},{"$f":"M564*(($C566*$M$334)+($C567*$M$368))","v":11758.273585824303},{"$f":"N564*(($C566*$N$334)+($C567*$N$368))","v":7798.2562332765119},{"$f":"O564*(($C566*$O$334)+($C567*$O$368))","v":12750.514155720603},147513.26684134197,{"$f":"+P572/P581","v":9.2735749408115145E-2}]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D564*(($C566*$D$335)+($C567*$D$369))","v":486.1333275103454},{"$f":"E564*(($C566*$E$335)+($C567*$E$369))","v":445.46718185080312},{"$f":"F564*(($C566*$F$335)+($C567*$F$369))","v":447.92502750515439},{"$f":"G564*(($C566*$G$335)+($C567*$G$369))","v":600.35179483249237},{"$f":"H564*(($C566*$H$335)+($C567*$H$369))","v":539.22441778343045},{"$f":"I564*(($C566*$I$335)+($C567*$I$369))","v":603.91439765871723},{"$f":"J564*(($C566*$J$335)+($C567*$J$369))","v":533.69589912019762},{"$f":"K564*(($C566*$K$335)+($C567*$K$369))","v":496.62268920594033},{"$f":"L564*(($C566*$L$335)+($C567*$L$369))","v":658.82110037905886},{"$f":"M564*(($C566*$M$335)+($C567*$M$369))","v":546.39814950167499},{"$f":"N564*(($C566*$N$335)+($C567*$N$369))","v":355.44164955084267},{"$f":"O564*(($C566*$O$335)+($C567*$O$369))","v":487.98558669794613},6201.9812215966031,{"$f":"+P573/P581","v":3.8989399985183471E-3}]
[null,"GS Trans","Sch 9",{"$f":"D564*(($C566*$D$336)+($C567*$D$370))","v":30962.692826908304},{"$f":"E564*(($C566*$E$336)+($C567*$E$370))","v":21252.479405988059},{"$f":"F564*(($C566*$F$336)+($C567*$F$370))","v":25338.879389052021},{"$f":"G564*(($C566*$G$336)+($C567*$G$370))","v":25448.754860568602},{"$f":"H564*(($C566*$H$336)+($C567*$H$370))","v":33831.550120406551},{"$f":"I564*(($C566*$I$336)+($C567*$I$370))","v":28325.873779642225},{"$f":"J564*(($C566*$J$336)+($C567*$J$370))","v":29752.972456621719},{"$f":"K564*(($C566*$K$336)+($C567*$K$370))","v":28183.84775295978},{"$f":"L564*(($C566*$L$336)+($C567*$L$370))","v":29240.52937465275},{"$f":"M564*(($C566*$M$336)+($C567*$M$370))","v":26860.131295148025},{"$f":"N564*(($C566*$N$336)+($C567*$N$370))","v":17676.500670091777},{"$f":"O564*(($C566*$O$336)+($C567*$O$370))","v":29417.729598957929},326291.94153099775,{"$f":"+P574/P581","v":0.20512682263522089}]
[null,"Irrigation","Sch 10",{"$f":"D564*(($C566*$D$337)+($C567*$D$371))","v":3452.3313892458918},{"$f":"E564*(($C566*$E$337)+($C567*$E$371))","v":3136.7216552366913},{"$f":"F564*(($C566*$F$337)+($C567*$F$371))","v":2679.7885131669673},{"$f":"G564*(($C566*$G$337)+($C567*$G$371))","v":2300.5119036497726},{"$f":"H564*(($C566*$H$337)+($C567*$H$371))","v":761.8916182010114},{"$f":"I564*(($C566*$I$337)+($C567*$I$371))","v":174.2002625430305},{"$f":"J564*(($C566*$J$337)+($C567*$J$371))","v":68.675727827382318},{"$f":"K564*(($C566*$K$337)+($C567*$K$371))","v":67.668477641055318},{"$f":"L564*(($C566*$L$337)+($C567*$L$371))","v":101.2114903142583},{"$f":"M564*(($C566*$M$337)+($C567*$M$371))","v":270.75557821739977},{"$f":"N564*(($C566*$N$337)+($C567*$N$371))","v":895.06146517133652},{"$f":"O564*(($C566*$O$337)+($C567*$O$371))","v":2500.2322317079852},16409.05031292278,{"$f":"+P575/P581","v":1.0315720141165554E-2}]
[null,"Traffic Signals","Sch 12",{"$f":"D564*(($C566*$D$338)+($C567*$D$372))","v":35.006072697113048},{"$f":"E564*(($C566*$E$338)+($C567*$E$372))","v":30.46756897106782},{"$f":"F564*(($C566*$F$338)+($C567*$F$372))","v":30.98649336278681},{"$f":"G564*(($C566*$G$338)+($C567*$G$372))","v":41.314842237852332},{"$f":"H564*(($C566*$H$338)+($C567*$H$372))","v":36.338491681111648},{"$f":"I564*(($C566*$I$338)+($C567*$I$372))","v":43.051640696045531},{"$f":"J564*(($C566*$J$338)+($C567*$J$372))","v":42.171860796390348},{"$f":"K564*(($C566*$K$338)+($C567*$K$372))","v":41.620483016554417},{"$f":"L564*(($C566*$L$338)+($C567*$L$372))","v":51.638998118302581},{"$f":"M564*(($C566*$M$338)+($C567*$M$372))","v":40.595362862341275},{"$f":"N564*(($C566*$N$338)+($C567*$N$372))","v":25.241847115326149},{"$f":"O564*(($C566*$O$338)+($C567*$O$372))","v":34.108790484631548},452.54245203952348,{"$f":"+P576/P581","v":2.8449551913190771E-4}]
[null,"Outdoor Lighting","Sch 12",{"$f":"D564*(($C566*$D$339)+($C567*$D$373))","v":100.90324113588794},{"$f":"E564*(($C566*$E$339)+($C567*$E$373))","v":82.260328819590043},{"$f":"F564*(($C566*$F$339)+($C567*$F$373))","v":79.831144115004108},{"$f":"G564*(($C566*$G$339)+($C567*$G$373))","v":115.83352151377258},{"$f":"H564*(($C566*$H$339)+($C567*$H$373))","v":118.31453482840189},{"$f":"I564*(($C566*$I$339)+($C567*$I$373))","v":135.60445463713802},{"$f":"J564*(($C566*$J$339)+($C567*$J$373))","v":131.76737526594005},{"$f":"K564*(($C566*$K$339)+($C567*$K$373))","v":120.12468816699088},{"$f":"L564*(($C566*$L$339)+($C567*$L$373))","v":146.19663313920697},{"$f":"M564*(($C566*$M$339)+($C567*$M$373))","v":112.6686293745296},{"$f":"N564*(($C566*$N$339)+($C567*$N$373))","v":70.418990900783442},{"$f":"O564*(($C566*$O$339)+($C567*$O$373))","v":101.01841067841262},1314.9419525756582,{"$f":"+P577/P581","v":8.266519345099233E-4}]
[null,"GS Dist - Small","Sch 23",{"$f":"D564*(($C566*$D$340)+($C567*$D$374))","v":7838.8137298873808},{"$f":"E564*(($C566*$E$340)+($C567*$E$374))","v":8070.1320526611762},{"$f":"F564*(($C566*$F$340)+($C567*$F$374))","v":7607.0315446812319},{"$f":"G564*(($C566*$G$340)+($C567*$G$374))","v":9070.4462485877248},{"$f":"H564*(($C566*$H$340)+($C567*$H$374))","v":8131.4763622723494},{"$f":"I564*(($C566*$I$340)+($C567*$I$374))","v":8557.7016114527814},{"$f":"J564*(($C566*$J$340)+($C567*$J$374))","v":8529.4185390977527},{"$f":"K564*(($C566*$K$340)+($C567*$K$374))","v":8080.4469763770558},{"$f":"L564*(($C566*$L$340)+($C567*$L$374))","v":9721.438894914696},{"$f":"M564*(($C566*$M$340)+($C567*$M$374))","v":8303.3831414277065},{"$f":"N564*(($C566*$N$340)+($C567*$N$374))","v":5044.3780977590195},{"$f":"O564*(($C566*$O$340)+($C567*$O$374))","v":7606.1959948708109},96560.863193989688,{"$f":"+P578/P581","v":6.0703990925916454E-2}]
[null,"Customer 1","Cust 1",{"$f":"D564*(($C566*$D$341)+($C567*$D$375))","v":3348.624851174317},{"$f":"E564*(($C566*$E$341)+($C567*$E$375))","v":2843.9260519328832},{"$f":"F564*(($C566*$F$341)+($C567*$F$375))","v":3197.366110215723},{"$f":"G564*(($C566*$G$341)+($C567*$G$375))","v":3021.9691264746089},{"$f":"H564*(($C566*$H$341)+($C567*$H$375))","v":3430.3639068228113},{"$f":"I564*(($C566*$I$341)+($C567*$I$375))","v":3960.8115338086659},{"$f":"J564*(($C566*$J$341)+($C567*$J$375))","v":3657.2133054697774},{"$f":"K564*(($C566*$K$341)+($C567*$K$375))","v":3374.6819191218601},{"$f":"L564*(($C566*$L$341)+($C567*$L$375))","v":4351.0752416453452},{"$f":"M564*(($C566*$M$341)+($C567*$M$375))","v":3092.7333302682764},{"$f":"N564*(($C566*$N$341)+($C567*$N$375))","v":2527.1309433675251},{"$f":"O564*(($C566*$O$341)+($C567*$O$375))","v":3453.837886283296},40259.73420658509,{"$f":"+P579/P581","v":2.5309700629400224E-2}]
[null,"Customer 2","Cust 2",{"$f":"D564*(($C566*$D$342)+($C567*$D$376))","v":4327.9588391104744},{"$f":"E564*(($C566*$E$342)+($C567*$E$376))","v":4138.0545042517642},{"$f":"F564*(($C566*$F$342)+($C567*$F$376))","v":3972.617871832078},{"$f":"G564*(($C566*$G$342)+($C567*$G$376))","v":5609.3625067549565},{"$f":"H564*(($C566*$H$342)+($C567*$H$376))","v":6758.4241398817694},{"$f":"I564*(($C566*$I$342)+($C567*$I$376))","v":7325.9781030748882},{"$f":"J564*(($C566*$J$342)+($C567*$J$376))","v":5050.4968828071824},{"$f":"K564*(($C566*$K$342)+($C567*$K$376))","v":3579.1797811941619},{"$f":"L564*(($C566*$L$342)+($C567*$L$376))","v":6350.893338701504},{"$f":"M564*(($C566*$M$342)+($C567*$M$376))","v":6211.3375784484588},{"$f":"N564*(($C566*$N$342)+($C567*$N$376))","v":4056.5514479980297},{"$f":"O564*(($C566*$O$342)+($C567*$O$376))","v":5709.7470677754618},63090.60206183073,{"$f":"+P580/P581","v":3.9662563158511237E-2}]
[null,"Total",null,{"$f":"SUM(D570:D580)","v":132518.77584307751},132556.38798604783,132385.88448175462,141068.36435322769,140701.25248323259,145343.16531441463,145363.79199366851,131293.66674534525,145363.79199366848,131977.51234392441,83862.512281414529,128248.82980207117,1590683.9356218472,{"$f":"+P581/P581","v":1}]
[null,"check",null,{"$f":"+D564-D581","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+A287","v":"F95"},{"$f":"+B287&\" - \"&B288","v":"Firm Wheeling - Utah Share"},null,{"$f":"D288","v":5535949.904602116},5549669.5854344945,4965238.8408793863,5095163.4318119222,5322864.4100033725,5461940.7273027766,5380482.7477955781,5391165.2216427047,5416156.1652457304,5090403.4208302563,5071269.9416677821,5410940.3009489374,{"$f":"SUM(D584:O584)","v":63691244.698165059}]
[null,{"$f":"\"Acct \"&+'Hot Sheet'!$C409&\" - \"&'Hot Sheet'!$D409","v":"Acct 565 - Transm of Electricity by Others"}]
[null,"Demand =",{"$f":"+Inputs!D22","v":0.75}]
[null,"Energy =",{"$f":"1-C586","v":0.25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation","Allocation"]
[null,"Class","Schedule",null,null,null,null,null,null,null,null,null,null,null,null,"Total","Percent"]
[null,"Residential","Sch 1",{"$f":"D584*(($C586*$D$332)+($C587*$D$366))","v":2061667.7917409153},{"$f":"E584*(($C586*$E$332)+($C587*$E$366))","v":2263965.2444356135},{"$f":"F584*(($C586*$F$332)+($C587*$F$366))","v":1913314.6833289827},{"$f":"G584*(($C586*$G$332)+($C587*$G$366))","v":1430365.6767056391},{"$f":"H584*(($C586*$H$332)+($C587*$H$366))","v":1965981.4205734525},{"$f":"I584*(($C586*$I$332)+($C587*$I$366))","v":2106025.6165485657},{"$f":"J584*(($C586*$J$332)+($C587*$J$366))","v":2012664.649793135},{"$f":"K584*(($C586*$K$332)+($C587*$K$366))","v":1550077.7696480211},{"$f":"L584*(($C586*$L$332)+($C587*$L$366))","v":1522330.5359316359},{"$f":"M584*(($C586*$M$332)+($C587*$M$366))","v":1404852.2491210261},{"$f":"N584*(($C586*$N$332)+($C587*$N$366))","v":1637559.9222652842},{"$f":"O584*(($C586*$O$332)+($C587*$O$366))","v":1861589.3054886321},{"$f":"SUM(D590:O590)","v":21730394.865580902},{"$f":"+P590/P601","v":0.34118339135248449}]
[null,"GS Dist - Large","Sch 6",{"$f":"D584*(($C586*$D$333)+($C587*$D$367))","v":1465056.3512125388},{"$f":"E584*(($C586*$E$333)+($C587*$E$367))","v":1372083.4818795444},{"$f":"F584*(($C586*$F$333)+($C587*$F$367))","v":1382534.3746507792},{"$f":"G584*(($C586*$G$333)+($C587*$G$367))","v":1481352.4411344107},{"$f":"H584*(($C586*$H$333)+($C587*$H$367))","v":1260090.3036444711},{"$f":"I584*(($C586*$I$333)+($C587*$I$367))","v":1389295.2770643088},{"$f":"J584*(($C586*$J$333)+($C587*$J$367))","v":1319681.9308059067},{"$f":"K584*(($C586*$K$333)+($C587*$K$367))","v":1603552.83602118},{"$f":"L584*(($C586*$L$333)+($C587*$L$367))","v":1628365.7794506333},{"$f":"M584*(($C586*$M$333)+($C587*$M$367))","v":1519582.7378720546},{"$f":"N584*(($C586*$N$333)+($C587*$N$367))","v":1380326.5709626002},{"$f":"O584*(($C586*$O$333)+($C587*$O$367))","v":1443701.3052570398},{"$f":"SUM(D591:O591)","v":17245623.389955468},{"$f":"+P591/P601","v":0.27076913744868791}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D584*(($C586*$D$334)+($C587*$D$368))","v":465373.88573949132},{"$f":"E584*(($C586*$E$334)+($C587*$E$368))","v":441845.66274821147},{"$f":"F584*(($C586*$F$334)+($C587*$F$368))","v":382703.56507390633},{"$f":"G584*(($C586*$G$334)+($C587*$G$368))","v":493567.468855315},{"$f":"H584*(($C586*$H$334)+($C587*$H$368))","v":453796.62654402253},{"$f":"I584*(($C586*$I$334)+($C587*$I$368))","v":469012.01649019326},{"$f":"J584*(($C586*$J$334)+($C587*$J$368))","v":471431.44972779835},{"$f":"K584*(($C586*$K$334)+($C587*$K$368))","v":501466.35277000861},{"$f":"L584*(($C586*$L$334)+($C587*$L$368))","v":477820.57729309477},{"$f":"M584*(($C586*$M$334)+($C587*$M$368))","v":483273.81475210394},{"$f":"N584*(($C586*$N$334)+($C587*$N$368))","v":435748.74059575779},{"$f":"O584*(($C586*$O$334)+($C587*$O$368))","v":457020.77805440652},5533060.9386443105,{"$f":"+P592/P601","v":8.6873179584818466E-2}]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D584*(($C586*$D$335)+($C587*$D$369))","v":5077.0348030561527},{"$f":"E584*(($C586*$E$335)+($C587*$E$369))","v":4662.5358988486259},{"$f":"F584*(($C586*$F$335)+($C587*$F$369))","v":4199.9469072495376},{"$f":"G584*(($C586*$G$335)+($C587*$G$369))","v":5420.9363759153493},{"$f":"H584*(($C586*$H$335)+($C587*$H$369))","v":26034.287031386182},{"$f":"I584*(($C586*$I$335)+($C587*$I$369))","v":25349.823949850132},{"$f":"J584*(($C586*$J$335)+($C587*$J$369))","v":26469.101948421656},{"$f":"K584*(($C586*$K$335)+($C587*$K$369))","v":5098.0657268082969},{"$f":"L584*(($C586*$L$335)+($C587*$L$369))","v":6136.8066897419621},{"$f":"M584*(($C586*$M$335)+($C587*$M$369))","v":5268.6760038909952},{"$f":"N584*(($C586*$N$335)+($C587*$N$369))","v":5373.4991486281706},{"$f":"O584*(($C586*$O$335)+($C587*$O$369))","v":5147.1441911423308},124237.8586749394,{"$f":"+P593/P601","v":1.9506269545163824E-3}]
[null,"GS Trans","Sch 9",{"$f":"D584*(($C586*$D$336)+($C587*$D$370))","v":857062.01942264836},{"$f":"E584*(($C586*$E$336)+($C587*$E$370))","v":860820.39668051968},{"$f":"F584*(($C586*$F$336)+($C587*$F$370))","v":713790.8223603972},{"$f":"G584*(($C586*$G$336)+($C587*$G$370))","v":975995.15130137373},{"$f":"H584*(($C586*$H$336)+($C587*$H$370))","v":970836.03387381812},{"$f":"I584*(($C586*$I$336)+($C587*$I$370))","v":936587.98666171811},{"$f":"J584*(($C586*$J$336)+($C587*$J$370))","v":1029927.1522934635},{"$f":"K584*(($C586*$K$336)+($C587*$K$370))","v":1046374.7668359409},{"$f":"L584*(($C586*$L$336)+($C587*$L$370))","v":1026608.1191102521},{"$f":"M584*(($C586*$M$336)+($C587*$M$370))","v":980814.63206140022},{"$f":"N584*(($C586*$N$336)+($C587*$N$370))","v":887027.1012125616},{"$f":"O584*(($C586*$O$336)+($C587*$O$370))","v":976072.97257943545},11261917.154393528,{"$f":"+P594/P601","v":0.17682049091306237}]
[null,"Irrigation","Sch 10",{"$f":"D584*(($C586*$D$337)+($C587*$D$371))","v":111535.22392863645},{"$f":"E584*(($C586*$E$337)+($C587*$E$371))","v":99361.038666256572},{"$f":"F584*(($C586*$F$337)+($C587*$F$371))","v":76289.718422715348},{"$f":"G584*(($C586*$G$337)+($C587*$G$371))","v":36941.974974948243},{"$f":"H584*(($C586*$H$337)+($C587*$H$371))","v":10752.100470988802},{"$f":"I584*(($C586*$I$337)+($C587*$I$371))","v":3185.5609184385603},{"$f":"J584*(($C586*$J$337)+($C587*$J$371))","v":2393.1584668921987},{"$f":"K584*(($C586*$K$337)+($C587*$K$371))","v":3276.2660604103835},{"$f":"L584*(($C586*$L$337)+($C587*$L$371))","v":8380.3755431924837},{"$f":"M584*(($C586*$M$337)+($C587*$M$371))","v":38601.428859244465},{"$f":"N584*(($C586*$N$337)+($C587*$N$371))","v":65324.889726864247},{"$f":"O584*(($C586*$O$337)+($C587*$O$371))","v":92635.826289350138},548677.56232793781,{"$f":"+P595/P601","v":8.6146465645025334E-3}]
[null,"Traffic Signals","Sch 12",{"$f":"D584*(($C586*$D$338)+($C587*$D$372))","v":1074.4111925785769},{"$f":"E584*(($C586*$E$338)+($C587*$E$372))","v":1070.3870868407146},{"$f":"F584*(($C586*$F$338)+($C587*$F$372))","v":1024.9885623316927},{"$f":"G584*(($C586*$G$338)+($C587*$G$372))","v":1144.4281654527929},{"$f":"H584*(($C586*$H$338)+($C587*$H$372))","v":1219.7877924506206},{"$f":"I584*(($C586*$I$338)+($C587*$I$372))","v":1355.7400980158861},{"$f":"J584*(($C586*$J$338)+($C587*$J$372))","v":1471.8789278040122},{"$f":"K584*(($C586*$K$338)+($C587*$K$372))","v":1744.9873356025794},{"$f":"L584*(($C586*$L$338)+($C587*$L$372))","v":1595.6320904097058},{"$f":"M584*(($C586*$M$338)+($C587*$M$372))","v":1405.7919775590251},{"$f":"N584*(($C586*$N$338)+($C587*$N$372))","v":1065.1416612687424},{"$f":"O584*(($C586*$O$338)+($C587*$O$372))","v":1081.3687546050644},15254.543644919415,{"$f":"+P596/P601","v":2.3950770183894517E-4}]
[null,"Outdoor Lighting","Sch 12",{"$f":"D584*(($C586*$D$339)+($C587*$D$373))","v":1053.8040450994758},{"$f":"E584*(($C586*$E$339)+($C587*$E$373))","v":860.98763679719855},{"$f":"F584*(($C586*$F$339)+($C587*$F$373))","v":748.53278169223404},{"$f":"G584*(($C586*$G$339)+($C587*$G$373))","v":1045.9303290657845},{"$f":"H584*(($C586*$H$339)+($C587*$H$373))","v":5819.6310666466534},{"$f":"I584*(($C586*$I$339)+($C587*$I$373))","v":6132.1989128469995},{"$f":"J584*(($C586*$J$339)+($C587*$J$373))","v":6427.2726391446904},{"$f":"K584*(($C586*$K$339)+($C587*$K$373))","v":1233.136481675564},{"$f":"L584*(($C586*$L$339)+($C587*$L$373))","v":1361.7968151752207},{"$f":"M584*(($C586*$M$339)+($C587*$M$373))","v":1086.4138257390866},{"$f":"N584*(($C586*$N$339)+($C587*$N$373))","v":1064.580890086401},{"$f":"O584*(($C586*$O$339)+($C587*$O$373))","v":1065.515744512481},27899.80116848179,{"$f":"+P597/P601","v":4.3804766731596914E-4}]
[null,"GS Dist - Small","Sch 23",{"$f":"D584*(($C586*$D$340)+($C587*$D$374))","v":415164.82335553929},{"$f":"E584*(($C586*$E$340)+($C587*$E$374))","v":377564.42204915278},{"$f":"F584*(($C586*$F$340)+($C587*$F$374))","v":345659.23316813138},{"$f":"G584*(($C586*$G$340)+($C587*$G$374))","v":344047.19827723678},{"$f":"H584*(($C586*$H$340)+($C587*$H$374))","v":290675.68782045541},{"$f":"I584*(($C586*$I$340)+($C587*$I$374))","v":327284.60282937228},{"$f":"J584*(($C586*$J$340)+($C587*$J$374))","v":331697.8132759821},{"$f":"K584*(($C586*$K$340)+($C587*$K$374))","v":381256.26100114093},{"$f":"L584*(($C586*$L$340)+($C587*$L$374))","v":368425.14361110661},{"$f":"M584*(($C586*$M$340)+($C587*$M$374))","v":324335.1731732632},{"$f":"N584*(($C586*$N$340)+($C587*$N$374))","v":364306.663108223},{"$f":"O584*(($C586*$O$340)+($C587*$O$374))","v":398377.10414525022},4268794.1258148542,{"$f":"+P598/P601","v":6.7023248580630079E-2}]
[null,"Customer 1","Cust 1",{"$f":"D584*(($C586*$D$341)+($C587*$D$375))","v":107684.61830404952},{"$f":"E584*(($C586*$E$341)+($C587*$E$375))","v":84123.982608703707},{"$f":"F584*(($C586*$F$341)+($C587*$F$375))","v":107723.92026807547},{"$f":"G584*(($C586*$G$341)+($C587*$G$375))","v":114846.79686591502},{"$f":"H584*(($C586*$H$341)+($C587*$H$375))","v":110231.82060637792},{"$f":"I584*(($C586*$I$341)+($C587*$I$375))","v":128885.03797383393},{"$f":"J584*(($C586*$J$341)+($C587*$J$375))","v":131583.67688119874},{"$f":"K584*(($C586*$K$341)+($C587*$K$375))","v":100659.86254870382},{"$f":"L584*(($C586*$L$341)+($C587*$L$375))","v":156167.66356737851},{"$f":"M584*(($C586*$M$341)+($C587*$M$375))","v":118803.01569568668},{"$f":"N584*(($C586*$N$341)+($C587*$N$375))","v":109633.83888377799},{"$f":"O584*(($C586*$O$341)+($C587*$O$375))","v":114024.06345130049},1384368.2976550017,{"$f":"+P599/P601","v":2.1735613807134239E-2}]
[null,"Customer 2","Cust 2",{"$f":"D584*(($C586*$D$342)+($C587*$D$376))","v":45199.940857563954},{"$f":"E584*(($C586*$E$342)+($C587*$E$376))","v":43311.445744005541},{"$f":"F584*(($C586*$F$342)+($C587*$F$376))","v":37249.055355124983},{"$f":"G584*(($C586*$G$342)+($C587*$G$376))","v":210435.42882664886},{"$f":"H584*(($C586*$H$342)+($C587*$H$376))","v":227426.7105793033},{"$f":"I584*(($C586*$I$342)+($C587*$I$376))","v":68826.865855632728},{"$f":"J584*(($C586*$J$342)+($C587*$J$376))","v":46734.663035831836},{"$f":"K584*(($C586*$K$342)+($C587*$K$376))","v":196424.91721321354},{"$f":"L584*(($C586*$L$342)+($C587*$L$376))","v":218963.73514310995},{"$f":"M584*(($C586*$M$342)+($C587*$M$376))","v":212379.48748828791},{"$f":"N584*(($C586*$N$342)+($C587*$N$376))","v":183838.99321272937},{"$f":"O584*(($C586*$O$342)+($C587*$O$376))","v":60224.916993262741},1551016.1603047149,{"$f":"+P600/P601","v":2.4352109425008608E-2}]
[null,"Total",null,{"$f":"SUM(D590:D600)","v":5535949.9046021178},5549669.5854344945,4965238.8408793863,5095163.4318119213,5322864.4100033725,5461940.7273027766,5380482.7477955781,5391165.2216427056,5416156.1652457304,5090403.4208302554,5071269.9416677821,5410940.3009489374,63691244.698165059,{"$f":"+P601/P601","v":1}]
[null,"check",null,{"$f":"+D584-D601","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+A290","v":"F96"},{"$f":"+B290&\" - \"&B291","v":"Non-Firm Wheeling - Utah Share"},null,{"$f":"D291","v":387.15823348624593},410.55896535283443,978.35017505776034,691.2076731999216,501.32695175879832,3332.1907892639988,3550.130111444566,2423.3887945510696,1214.6111537476393,632.57085339619255,542.72406830639352,838.10763654593075,{"$f":"SUM(D604:O604)","v":15502.325406111349}]
[null,{"$f":"\"Acct \"&+'Hot Sheet'!$C409&\" - \"&'Hot Sheet'!$D410","v":"Acct 565 - Energy"}]
[null,"Demand =",{"$f":"+Inputs!D23","v":0}]
[null,"Energy =",{"$f":"1-C606","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation","Allocation"]
[null,"Class","Schedule",null,null,null,null,null,null,null,null,null,null,null,null,"Total","Percent"]
[null,"Residential","Sch 1",{"$f":"D604*(($C606*$D$332)+($C607*$D$366))","v":94.770399046724251},{"$f":"E604*(($C606*$E$332)+($C607*$E$366))","v":143.72112755378402},{"$f":"F604*(($C606*$F$332)+($C607*$F$366))","v":322.22173683569605},{"$f":"G604*(($C606*$G$332)+($C607*$G$366))","v":196.43919689895216},{"$f":"H604*(($C606*$H$332)+($C607*$H$366))","v":116.41167322413943},{"$f":"I604*(($C606*$I$332)+($C607*$I$366))","v":999.78742544910688},{"$f":"J604*(($C606*$J$332)+($C607*$J$366))","v":1147.5839181053398},{"$f":"K604*(($C606*$K$332)+($C607*$K$366))","v":772.54608786858205},{"$f":"L604*(($C606*$L$332)+($C607*$L$366))","v":352.35023079779654},{"$f":"M604*(($C606*$M$332)+($C607*$M$366))","v":186.45186047518507},{"$f":"N604*(($C606*$N$332)+($C607*$N$366))","v":146.66595794362445},{"$f":"O604*(($C606*$O$332)+($C607*$O$366))","v":200.36378745760516},{"$f":"SUM(D610:O610)","v":4679.3134016565364},{"$f":"+P610/P621","v":0.30184590240970238}]
[null,"GS Dist - Large","Sch 6",{"$f":"D604*(($C606*$D$333)+($C607*$D$367))","v":106.31971941569068},{"$f":"E604*(($C606*$E$333)+($C607*$E$367))","v":108.43562688464631},{"$f":"F604*(($C606*$F$333)+($C607*$F$367))","v":248.77418405044909},{"$f":"G604*(($C606*$G$333)+($C607*$G$367))","v":205.85546028923829},{"$f":"H604*(($C606*$H$333)+($C607*$H$367))","v":141.38476683337842},{"$f":"I604*(($C606*$I$333)+($C607*$I$367))","v":897.0999917663878},{"$f":"J604*(($C606*$J$333)+($C607*$J$367))","v":911.80381543906981},{"$f":"K604*(($C606*$K$333)+($C607*$K$367))","v":619.62658165715652},{"$f":"L604*(($C606*$L$333)+($C607*$L$367))","v":330.76755832778645},{"$f":"M604*(($C606*$M$333)+($C607*$M$367))","v":171.97609622835458},{"$f":"N604*(($C606*$N$333)+($C607*$N$367))","v":147.2319422663831},{"$f":"O604*(($C606*$O$333)+($C607*$O$367))","v":232.17205572561434},{"$f":"SUM(D611:O611)","v":4121.4477988841554},{"$f":"+P611/P621","v":0.26585997203099554}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D604*(($C606*$D$334)+($C607*$D$368))","v":38.377324465252599},{"$f":"E604*(($C606*$E$334)+($C607*$E$368))","v":34.514126934385494},{"$f":"F604*(($C606*$F$334)+($C607*$F$368))","v":86.958990548386396},{"$f":"G604*(($C606*$G$334)+($C607*$G$368))","v":62.500092867742232},{"$f":"H604*(($C606*$H$334)+($C607*$H$368))","v":52.523495068833817},{"$f":"I604*(($C606*$I$334)+($C607*$I$368))","v":308.9966137869913},{"$f":"J604*(($C606*$J$334)+($C607*$J$368))","v":324.17279824078855},{"$f":"K604*(($C606*$K$334)+($C607*$K$368))","v":220.10415764194144},{"$f":"L604*(($C606*$L$334)+($C607*$L$368))","v":108.51451810294309},{"$f":"M604*(($C606*$M$334)+($C607*$M$368))","v":56.357640211220378},{"$f":"N604*(($C606*$N$334)+($C607*$N$368))","v":50.467142391553125},{"$f":"O604*(($C606*$O$334)+($C607*$O$368))","v":83.324762497161174},1426.8116627571994,{"$f":"+P612/P621","v":9.2038557144124941E-2}]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D604*(($C606*$D$335)+($C607*$D$369))","v":1.4202555005531139},{"$f":"E604*(($C606*$E$335)+($C607*$E$369))","v":1.3797188355687449},{"$f":"F604*(($C606*$F$335)+($C607*$F$369))","v":3.3102285095418629},{"$f":"G604*(($C606*$G$335)+($C607*$G$369))","v":2.9416075610581727},{"$f":"H604*(($C606*$H$335)+($C607*$H$369))","v":1.921288751239048},{"$f":"I604*(($C606*$I$335)+($C607*$I$369))","v":13.845563284857914},{"$f":"J604*(($C606*$J$335)+($C607*$J$369))","v":13.034125319898234},{"$f":"K604*(($C606*$K$335)+($C607*$K$369))","v":9.1665492325368554},{"$f":"L604*(($C606*$L$335)+($C607*$L$369))","v":5.5048884310857273},{"$f":"M604*(($C606*$M$335)+($C607*$M$369))","v":2.6188972468557545},{"$f":"N604*(($C606*$N$335)+($C607*$N$369))","v":2.3002737795695678},{"$f":"O604*(($C606*$O$335)+($C607*$O$369))","v":3.1889916451252489},60.632388097890228,{"$f":"+P613/P621","v":3.9111801945524655E-3}]
[null,"GS Trans","Sch 9",{"$f":"D604*(($C606*$D$336)+($C607*$D$370))","v":90.458588849613761},{"$f":"E604*(($C606*$E$336)+($C607*$E$370))","v":65.824032237686396},{"$f":"F604*(($C606*$F$336)+($C607*$F$370))","v":187.25785746034811},{"$f":"G604*(($C606*$G$336)+($C607*$G$370))","v":124.69397170412678},{"$f":"H604*(($C606*$H$336)+($C607*$H$370))","v":120.54383024884324},{"$f":"I604*(($C606*$I$336)+($C607*$I$370))","v":649.40938572649509},{"$f":"J604*(($C606*$J$336)+($C607*$J$370))","v":726.63847010701443},{"$f":"K604*(($C606*$K$336)+($C607*$K$370))","v":520.21108500481057},{"$f":"L604*(($C606*$L$336)+($C607*$L$370))","v":244.32406882647675},{"$f":"M604*(($C606*$M$336)+($C607*$M$370))","v":128.74114592665106},{"$f":"N604*(($C606*$N$336)+($C607*$N$370))","v":114.39512239867616},{"$f":"O604*(($C606*$O$336)+($C607*$O$370))","v":192.24521474995731},3164.7427732406995,{"$f":"+P614/P621","v":0.20414632581464776}]
[null,"Irrigation","Sch 10",{"$f":"D604*(($C606*$D$337)+($C607*$D$371))","v":10.086106769144124},{"$f":"E604*(($C606*$E$337)+($C607*$E$371))","v":9.7151802107745588},{"$f":"F604*(($C606*$F$337)+($C607*$F$371))","v":19.804011366000346},{"$f":"G604*(($C606*$G$337)+($C607*$G$371))","v":11.272062927651707},{"$f":"H604*(($C606*$H$337)+($C607*$H$371))","v":2.7146652626195289},{"$f":"I604*(($C606*$I$337)+($C607*$I$371))","v":3.9937791988880522},{"$f":"J604*(($C606*$J$337)+($C607*$J$371))","v":1.6772248848322615},{"$f":"K604*(($C606*$K$337)+($C607*$K$371))","v":1.2490094497682758},{"$f":"L604*(($C606*$L$337)+($C607*$L$371))","v":0.84568931050225882},{"$f":"M604*(($C606*$M$337)+($C607*$M$371))","v":1.2977368957253621},{"$f":"N604*(($C606*$N$337)+($C607*$N$371))","v":5.7924737352487456},{"$f":"O604*(($C606*$O$337)+($C607*$O$371))","v":16.339047535690625},84.786987546845836,{"$f":"+P615/P621","v":5.4693076893754904E-3}]
[null,"Traffic Signals","Sch 12",{"$f":"D604*(($C606*$D$338)+($C607*$D$372))","v":0.10227146440557287},{"$f":"E604*(($C606*$E$338)+($C607*$E$372))","v":9.436537750933835E-2},{"$f":"F604*(($C606*$F$338)+($C607*$F$372))","v":0.22899451346028277},{"$f":"G604*(($C606*$G$338)+($C607*$G$372))","v":0.20243472803258852},{"$f":"H604*(($C606*$H$338)+($C607*$H$372))","v":0.12947621250333316},{"$f":"I604*(($C606*$I$338)+($C607*$I$372))","v":0.9870177264939376},{"$f":"J604*(($C606*$J$338)+($C607*$J$372))","v":1.0299373098043221},{"$f":"K604*(($C606*$K$338)+($C607*$K$372))","v":0.76822145855483126},{"$f":"L604*(($C606*$L$338)+($C607*$L$372))","v":0.43147817088849455},{"$f":"M604*(($C606*$M$338)+($C607*$M$372))","v":0.19457438523951295},{"$f":"N604*(($C606*$N$338)+($C607*$N$372))","v":0.16335496737836028},{"$f":"O604*(($C606*$O$338)+($C607*$O$372))","v":0.22290135374048622},4.5550276680110606,{"$f":"+P616/P621","v":2.9382867077576441E-4}]
[null,"Outdoor Lighting","Sch 12",{"$f":"D604*(($C606*$D$339)+($C607*$D$373))","v":0.29479234427479639},{"$f":"E604*(($C606*$E$339)+($C607*$E$373))","v":0.25477999214424563},{"$f":"F604*(($C606*$F$339)+($C607*$F$373))","v":0.58996330406161734},{"$f":"G604*(($C606*$G$339)+($C607*$G$373))","v":0.56756182898391905},{"$f":"H604*(($C606*$H$339)+($C607*$H$373))","v":0.42156174197064378},{"$f":"I604*(($C606*$I$339)+($C607*$I$373))","v":3.1089175314680255},{"$f":"J604*(($C606*$J$339)+($C607*$J$373))","v":3.2180732231999349},{"$f":"K604*(($C606*$K$339)+($C607*$K$373))","v":2.2172343150218845},{"$f":"L604*(($C606*$L$339)+($C607*$L$373))","v":1.221570095385011},{"$f":"M604*(($C606*$M$339)+($C607*$M$373))","v":0.54002299155858036},{"$f":"N604*(($C606*$N$339)+($C607*$N$373))","v":0.45572306609962981},{"$f":"O604*(($C606*$O$339)+($C607*$O$373))","v":0.66015652191115204},13.55035695607944,{"$f":"+P617/P621","v":8.740854420935841E-4}]
[null,"GS Dist - Small","Sch 23",{"$f":"D604*(($C606*$D$340)+($C607*$D$374))","v":22.901368179590406},{"$f":"E604*(($C606*$E$340)+($C607*$E$374))","v":24.99513690845329},{"$f":"F604*(($C606*$F$340)+($C607*$F$374))","v":56.217025497416138},{"$f":"G604*(($C606*$G$340)+($C607*$G$374))","v":44.443430496384217},{"$f":"H604*(($C606*$H$340)+($C607*$H$374))","v":28.972935109319799},{"$f":"I604*(($C606*$I$340)+($C607*$I$374))","v":196.19701019490961},{"$f":"J604*(($C606*$J$340)+($C607*$J$374))","v":208.30872099211169},{"$f":"K604*(($C606*$K$340)+($C607*$K$374))","v":149.1470620246842},{"$f":"L604*(($C606*$L$340)+($C607*$L$374))","v":81.229087039459017},{"$f":"M604*(($C606*$M$340)+($C607*$M$374))","v":39.798281287200524},{"$f":"N604*(($C606*$N$340)+($C607*$N$374))","v":32.645163241766689},{"$f":"O604*(($C606*$O$340)+($C607*$O$374))","v":49.706581792634402},934.56180276393002,{"$f":"+P618/P621","v":6.0285265486396358E-2}]
[null,"Customer 1","Cust 1",{"$f":"D604*(($C606*$D$341)+($C607*$D$375))","v":9.7831244949318279},{"$f":"E604*(($C606*$E$341)+($C607*$E$375))","v":8.8083219161375386},{"$f":"F604*(($C606*$F$341)+($C607*$F$375))","v":23.62898209200258},{"$f":"G604*(($C606*$G$341)+($C607*$G$375))","v":14.807063638749289},{"$f":"H604*(($C606*$H$341)+($C607*$H$375))","v":12.222591131772788},{"$f":"I604*(($C606*$I$341)+($C607*$I$375))","v":90.807019940819316},{"$f":"J604*(($C606*$J$341)+($C607*$J$375))","v":89.317861770484669},{"$f":"K604*(($C606*$K$341)+($C607*$K$375))","v":62.289115314573657},{"$f":"L604*(($C606*$L$341)+($C607*$L$375))","v":36.356127250229065},{"$f":"M604*(($C606*$M$341)+($C607*$M$375))","v":14.823532640594692},{"$f":"N604*(($C606*$N$341)+($C607*$N$375))","v":16.354563551888184},{"$f":"O604*(($C606*$O$341)+($C607*$O$375))","v":22.570871892968633},401.76917563515224,{"$f":"+P619/P621","v":2.5916703791856038E-2}]
[null,"Customer 2","Cust 2",{"$f":"D604*(($C606*$D$342)+($C607*$D$376))","v":12.644282956064785},{"$f":"E604*(($C606*$E$342)+($C607*$E$376))","v":12.816548501744474},{"$f":"F604*(($C606*$F$342)+($C607*$F$376))","v":29.358200880397877},{"$f":"G604*(($C606*$G$342)+($C607*$G$376))","v":27.484790259002253},{"$f":"H604*(($C606*$H$342)+($C607*$H$376))","v":24.08066817417831},{"$f":"I604*(($C606*$I$342)+($C607*$I$376))","v":167.95806465758065},{"$f":"J604*(($C606*$J$342)+($C607*$J$376))","v":123.34516605202246},{"$f":"K604*(($C606*$K$342)+($C607*$K$376))","v":66.063690583439282},{"$f":"L604*(($C606*$L$342)+($C607*$L$376))","v":53.065937395086785},{"$f":"M604*(($C606*$M$342)+($C607*$M$376))","v":29.771065107607015},{"$f":"N604*(($C606*$N$342)+($C607*$N$376))","v":26.252350964205423},{"$f":"O604*(($C606*$O$342)+($C607*$O$376))","v":37.313265373522093},610.15403090485142,{"$f":"+P620/P621","v":3.9358871325479695E-2}]
[null,"Total",null,{"$f":"SUM(D610:D620)","v":387.15823348624593},410.55896535283432,978.35017505776034,691.20767319992149,501.32695175879837,3332.1907892639988,3550.1301114445655,2423.3887945510696,1214.6111537476393,632.57085339619243,542.72406830639341,838.10763654593063,15502.325406111351,{"$f":"+P621/P621","v":1}]
[null,"check",null,{"$f":"+D604-D621","v":0},0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"ErrorCheck","index":36,"n_rows":21,"n_cols":9,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
["Macro_Check_Total",{"$f":"MAX(ABS(SUM(I7:I12)),ABS(A21))","v":0}]
[]
[]
["\"Functional Study\" Error Checking",null,null,null,null,null,"Individual Sheet Error Checking"]
[null,"Function","Generation","Transmission","Distribution",null,"Class Summary",null,{"$f":"'Class Summary'!$Q$12","v":0}]
[null,"Check","Check","Check","Check",null,"Function Summary",null,{"$f":"'Function Summary'!Q12","v":0}]
[null,null,null,null,null,null,"Generation Summary",null,{"$f":"'Generation Summary'!$Q$12","v":0}]
["Largest Difference",{"$f":"FuncStudy!AA2170","v":0},{"$f":"FuncStudy!AB2170","v":0},{"$f":"FuncStudy!AC2170","v":0},{"$f":"FuncStudy!AD2170","v":0},null,"Transmission Summary",null,{"$f":"'Transmission Summary'!$Q$12","v":0}]
["Location (Row)",{"$f":"FuncStudy!AA2171","v":0},{"$f":"FuncStudy!AB2171","v":0},{"$f":"FuncStudy!AC2171","v":0},{"$f":"FuncStudy!AD2171","v":0},null,"Distribution Summary",null,{"$f":"'Distribution Summary'!$Q$12","v":0}]
["COS to JAM",{"$f":"ROUND(SUM(FuncStudy!F12:F80),0)","v":-2},null,null,null,null,"Retail Summary",null,{"$f":"'Retail Summary'!$Q$12","v":0}]
["Summary",{"$f":"-FuncStudy!X5","v":0},{"$f":"FuncStudy!Y5","v":0},{"$f":"FuncStudy!Z5","v":0},{"$f":"FuncStudy!AA5","v":0},null,"Misc Summary",null,{"$f":"'Misc Summary'!$Q$12","v":0}]
[null,null,null,null,null,null,"Distribution Detail Sheets",null,{"$f":"'Distribution Summary'!Q12+'Distribution Summary'!Q81+'Distribution Summary'!Q152+'Distribution Summary'!Q223+'Distribution Summary'!Q294+'Distribution Summary'!Q365","v":0}]
[null,null,null,null,null,null,"G+T+D+R+M",null,{"$f":"'G+T+D+R+M'!$T$12","v":0}]
["'Summary' Page",null,null,null,null,null,"Generation",null,{"$f":"+Generation!T12","v":0}]
["Error Check",null,null,null,null,null,"Transmission",null,{"$f":"+Transmission!T12","v":0}]
["Increase",null,null,null,null,null,"Distribution",null,{"$f":"+Distribution!T12","v":0}]
["(Decrease)",null,null,null,null,null,"Retail",null,{"$f":"+Retail!T12","v":0}]
["to = ROR",null,null,null,null,null,"Misc",null,{"$f":"+Misc!T12","v":0}]
[null,null,null,null,null,null,"Hot Sheet",null,{"$f":"'Hot Sheet'!$T$12","v":0}]
[{"$f":"ROUND('Summary Table'!M25,0)","v":0}]

{"sheet":"Message","index":37,"n_rows":20,"n_cols":5,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,1.0000000000000002]